There were 677 press releases posted in the last 24 hours and 453,723 in the last 365 days.

Kearny Financial Corp. Reports Second Quarter 2018 Operating Results

FAIRFIELD, N.J., Jan. 30, 2018 (GLOBE NEWSWIRE) -- Kearny Financial Corp. (NASDAQ:KRNY) (the “Company”), the holding company of Kearny Bank (the “Bank”), today reported net income for the quarter ended December 31, 2017 of $1.3 million, or $0.02 per basic and diluted share.  The results represent a decrease in net income of $3.9 million compared to net income of $5.2 million, or $0.07 per basic and diluted share, for the quarter ended September 30, 2017.

As discussed in greater detail below, the decrease in net income primarily reflected the impact of federal income tax reform that was codified through the passage of the Tax Cuts and Jobs Act (the “Act”) on December 22, 2017.  The decrease in net income also reflected the recognition of certain merger-related expenses related to the Company’s proposed acquisition of Clifton Bancorp, Inc. (“CSBK”), the holding company for Clifton Savings Bank (“Clifton”).

The Act permanently reduced the Company’s federal income tax rate from 35% to 21% while also including other provisions that altered the deductibility of certain recurring expenses recognized by the Company.  While, collectively, the provisions of the Act are expected to benefit the Company’s future earnings, it resulted in a $3.5 million net reduction in the carrying value of the Company’s deferred income tax assets and liabilities with an equal and offsetting charge to income tax expense during the three months ended December 31, 2017.  The $3.5 million charge to income tax expense resulted from a $4.9 million charge to reflect the reduced carrying value of the Company’s net deferred tax asset attributable to timing differences in the recognition of certain income and expense items for financial statement reporting purposes versus that recognized for income tax reporting purposes.  That charge was partially offset by a $1.4 million reduction in the net deferred income tax liability primarily attributable to the net unrealized gains and losses on the Company’s interest rate derivatives and available for sale securities portfolios.

The net charge of $3.5 million attributable to the changes in the carrying value of deferred income tax items was partially offset by a $769,000 reduction in current-year income tax expense attributable to the noted reduction in the Company’s income tax rate.  For the current “transition” year ending June 30, 2018, the Company’s statutory federal income tax rate has been reduced to 28%, reflecting effective statutory rates of 35% and 21% for the first and second halves of the year, respectively.  For the fiscal year ending June 30, 2019 and thereafter, the Company’s statutory federal income tax rate will be reduced to 21%.

As noted above, the decrease in net income between linked periods also reflects the Company’s recognition of $1.2 million of merger-related expenses related to its proposed acquisition of CSBK. The Company estimates that net income was adversely impacted by approximately $1.0 million for merger-related expenses recognized during the three months ended December 31, 2017 due to their limited income tax deductibility.  The proposed CSBK acquisition was announced on November 1, 2017, whereby the Company entered into a definitive agreement pursuant to which it will acquire CSBK in an all-stock transaction.  Under the terms of the agreement, each outstanding share of CSBK common stock will be exchanged for 1.191 shares of KRNY common stock.

Excluding the impacts on net income arising from federal income tax reform and merger-related expenses discussed above, the Company’s net income would have been $5.0 million or $0.06 per basic and diluted share for the three months ended December 31, 2017.

Overview

The Company continued to execute strategies during the second quarter of fiscal 2018 intended to grow and diversify its balance sheet while increasing its core earnings and prudently managing capital to promote long-term growth in shareholder value.  These strategies resulted in several incremental balance sheet growth and diversification achievements that are included among the following highlights for the quarter:

  • The Company’s aggregate loan portfolio, excluding loans held for sale and the allowance for loan losses, increased by $31.2 million to $3.29 billion, or 68.0% of total assets, at December 31, 2017 from $3.26 billion, or 67.8% of total assets, at September 30, 2017.  The growth in the loan portfolio largely reflected the Company’s continued strategic focus on growing and diversifying its commercial loan portfolio with the outstanding balance of construction loans increasing by $13.9 million to $22.2 million at December 31, 2017 while the outstanding balance of commercial business loans increased by $10.8 million to $92.4 million for that same period.
  • For those same comparative periods, the balance of commercial mortgage loans remained stable at $2.51 billion.  The overall stability in the balance of commercial mortgage loans reflected an accelerated pace of loan prepayments that offset the growth in loans arising from new loan origination volume.  The Company continues to execute strategies designed to increase the origination volume of commercial mortgage loans to compensate for the noted increase in prepayments.  Toward that end, the Company’s pipeline of commercial mortgage loans in the underwriting process increased during the quarter ended December 31, 2017.
  • The outstanding balance of residential mortgage loans held in the portfolio, including home equity loans and lines of credit, increased by $15.0 million to $655.3 million at December 31, 2017 from $640.3 million at September 30, 2017.  The increase largely reflected loan purchases of approximately $22.2 million during the three months ended December 31, 2017 that were intended to augment the growth in the loan portfolio and partially offset the effects of the increase in prepayments noted above.
  • Nonperforming loans decreased by $1.8 million to $16.3 million, or 0.50% of total loans, at December 31, 2017 from $18.1 million, or 0.56% of total loans, at September 30, 2017. 
  • The allowance for loan losses increased to $30.1 million at December 31, 2017 from $29.4 million at September 30, 2017, resulting in a “total loan coverage ratio”, representing the balance of the allowance for loan losses as a percentage of total loans, of 0.91% and 0.90%, respectively.
  • The “nonperforming loan coverage ratio”, representing the balance of the allowance for loan losses as a percentage of nonperforming loans, increased to 184.0% at December 31, 2017 from 162.6% at September 30, 2017.
  • The Company’s securities portfolio decreased by $10.4 million to $1.11 billion, or 22.9% of total assets, at December 31, 2017 from $1.12 billion, or 23.3% of total assets, at September 30, 2017.  The net decrease in the securities portfolio partly reflected normal principal repayments arising from amortization and maturities of securities. A portion of the security repayments were used to fund the growth in loans while the remainder was reinvested into uncapped, floating-rate securities, tax-advantaged municipal securities, mortgage-backed securities and subordinated debt issued by two community banks located in New Jersey and eastern Pennsylvania.  The decrease in the securities portfolio also reflected a $2.0 million decrease in the fair value of the available for sale securities portfolio during the period. 
  • The balance of cash and cash equivalents increased by $11.9 million to $50.7 million at December 31, 2017 from $38.8 million at September 30, 2017.  The increase largely reflected day-to-day operating fluctuations in the Company’s balance of cash and cash equivalents.  Notwithstanding the noted increase in the comparative period-end balances, the Company continues to limit the balance of cash and cash equivalents held to the minimum levels needed to meet its day-to-day funding obligations and overall liquidity risk management objectives.  Toward that end, the average balance of other interest-earning assets remained stable at $82.5 million for the quarter ended December 31, 2017 compared to $79.9 million for the quarter ended September 30, 2017.  Other interest-earning assets generally include the balance of interest-earning cash deposits held in other banks coupled with the balance of the Bank’s mandatory investment in the capital stock of the Federal Home Loan Bank of New York.
  • The Company’s total deposits increased by $80.5 million to $3.03 billion at December 31, 2017, from $2.95 billion at September 30, 2017.  The net growth in deposits included an $84.7 million increase in interest-bearing deposits that was partially offset by a $4.2 million decrease in non-interest-bearing deposits.  The growth in interest-bearing deposits largely reflected the continuing effects of product, pricing and marketing strategies enacted during fiscal 2017.  The decrease in non-interest-bearing deposits largely reflected day-to-day operating fluctuations in such balances.  Notwithstanding the noted decrease in the comparative period-end balances, the average balance of non-interest-bearing deposits increased by $2.4 million between comparative periods.
  • Total borrowings decreased by $9.7 million to $798.9 million at December 31, 2017, from $808.6 million at September 30, 2017.  The decrease in borrowings largely reflected a $9.7 million decrease in depositor sweep account balances representing normal day-to-day fluctuations in such balances.
  • The Company’s stockholders’ equity decreased by $25.0 million to $989.3 million at December 31, 2017 from $1.01 billion at September 30, 2017.  The decrease largely reflected the effects of the Company’s share repurchases and cash dividends paid to stockholders during the period.  The decrease in stockholders’ equity was partially offset by net income earned during the period coupled with a net increase in accumulated other comprehensive income reflecting an increase in the fair value of the Company’s derivatives portfolio, which was partially offset by a decrease in the fair value of the Company’s available for sale securities portfolio.
  • At December 31, 2017, the Company’s total consolidated equity to assets ratio was 20.42% while the Bank’s total consolidated equity to assets ratio was 17.68%. The Company’s and Bank’s capital ratios at December 31, 2017 were well in excess of the levels required by federal banking regulators to be classified as “well-capitalized” under regulatory guidelines. 

As highlighted below, the noted balance sheet growth, reinvestment and reallocation achievements helped to offset the adverse effects of an increase in market interest rates and a flattening yield curve on the Company’s net interest margin:

  • The Company’s net interest income was $26.8 million for the quarters ended December 31, 2017 and September 30, 2017, reflecting an increase of $25,000 between comparative periods. 
  • The Company’s net interest margin increased by one basis point to 2.41% for the quarter ended December 31, 2017 from 2.40% for the quarter ended September 30, 2017 while the net interest rate spread also increased by one basis point to 2.14% from 2.13% for those same comparative periods, respectively.

The level of the Company’s charge offs and provision for loan losses continued to reflect strong asset quality metrics:

  • The Company recognized net charge offs totaling approximately $315,000, reflecting an annualized charge off rate of 0.04% on the average balance of total loans for the quarter ended December 31, 2017. By comparison, the Company’s net charge offs totaled approximately $471,000 for the quarter ended September 30, 2017, reflecting a net charge off rate of 0.06%.
  • The Company’s provision for loan losses increased by $306,000 to $936,000 for the quarter ended December 31, 2017 compared to $630,000 for the quarter ended September 30, 2017.  The increase in the provision was partly attributable to the comparatively greater level of growth during the quarter ended December 31, 2017 in the performing portion of the loan portfolio that is collectively evaluated for impairment using historical and environmental loss factors.  Such growth was concentrated in specific segments of the loan portfolio whose estimated credit losses for ALLL calculation purposes are based on comparatively higher loss factors compared to other segments in the portfolio.  The effects of the greater level of growth in the portfolio was partially offset by the decrease in net charge offs between the two comparative periods, as discussed above.  The increase in the provision also reflected updates to historical and environmental loss factors during the period.

The strategies executed by the Company during the quarter ended December 31, 2017 continued to strengthen and diversify its sources of non-interest income, as highlighted below:

  • Gains on sale of residential mortgage loans totaled $200,000 for the quarter ended December 31, 2017 compared to $213,000 for the quarter ended September 30, 2017.  The modest decrease in sale gains reflected a decrease in the volume of loans originated and sold that was partially offset by an increase in the average net gain recognized per loan sold between comparative periods.  There were no SBA loans originated and sold during the three months ended December 31, 2017.

In addition to the items noted above, fees and service charges increased by $148,000 to $1.4 million for the quarter ended December 31, 2017 from $1.3 million for the quarter ended September 30, 2017.  The increase was largely attributable to an increase in commercial mortgage loan prepayment charges recognized between comparative periods.

The Company continues to evaluate and implement tactics and strategies designed to improve operating practices, policies and procedures while making more efficient and effective use of its supporting infrastructure, including human resources, facilities and information technology systems. 

  • The Company’s ratio of non-interest expense to average assets totaled 1.89% for the quarter ended December 31, 2017 compared to 1.77% for the prior quarter ended September 30, 2017.  For those same comparative periods, the Company’s operating efficiency ratio increased to 75.6% from 71.2%, respectively.  As noted earlier, the increases in these ratios reflect the recognition of $1.2 million in non-recurring merger-related expenses during the three months ended December 31, 2017 for which no such expenses were recognized during the earlier comparative quarter.  Excluding the impact of merger-related expenses, the Company’s non-interest expense to average assets and efficiency ratios would have been 1.79% and 71.7%, respectively, for the three months ended December 31, 2017.

Collectively, the factors noted above contributed to the decrease in net income for the quarter ended December 31, 2017 compared to the prior quarter ended September 30, 2017.  The decrease in net income had an unfavorable impact on the Company’s earnings-based performance ratios as highlighted below:

  • The Company’s return on average assets for the quarter ended December 31, 2017 totaled 0.11% compared to 0.43% for the prior quarter ended September 30, 2017.  Excluding the impacts on net income arising from federal income tax reform and merger-related expenses discussed above, the Company’s return on average assets would have been 0.42% for the three months ended December 31, 2017.
  • The Company’s return on average equity for the quarter ended December 31, 2017 totaled 0.51% compared to 2.00% for the prior quarter ended September 30, 2017.  Excluding the impacts on net income arising from federal income tax reform and merger-related expenses discussed above, the Company’s return on average equity would have been 2.00% for the three months ended December 31, 2017.

The Company continued to execute key capital management strategies during the second quarter of fiscal 2018 to further support shareholder value:

  • The Company maintained its regular quarterly cash dividend payable to stockholders of $0.03 per share declared and paid during the quarter ended December 31, 2017.
  • In May 2017, the Company announced its second share repurchase program through which it authorized the repurchase of 8,559,084 shares, or 10%, of the Company’s outstanding shares.  During the quarter ended December 31, 2017, the Company repurchased a total of 1,943,840 of its shares at an average cost of $14.83 per share.  Through December 31, 2017, the Company has repurchased a total of 5,986,840 shares, or 69.9% of the number of shares authorized under the current program, at a total cost of $87.0 million and at an average cost of $14.54 per share.

The exhibits that follow this narrative begin with the presentation of the Linked-Quarter Comparative Financial Analysis that supports the discussion above by presenting the Company’s financial condition and operating results for the quarter ended December 31, 2017 compared to those for the prior quarter ended September 30, 2017.  This analysis is followed by a tabular Five-Quarter Financial Trend Analysis that presents similar financial information, together with other financial highlights and performance metrics, over a consecutive five quarter look-back period that is intended to reflect the Company’s financial performance and strategic achievements over this extended period of time.

Statements contained in this news release that are not historical facts are forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995.  Such forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those currently anticipated due to a number of factors, which include, but are not limited to, factors discussed in documents filed by Kearny Financial Corp. with the Securities and Exchange Commission from time to time.  The Company does not undertake and specifically disclaims any obligation to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company.

For further information contact:
Craig L. Montanaro, President and Chief Executive Officer, or
Eric B. Heyer, Executive Vice President and Chief Financial Officer
Kearny Financial Corp.
(973) 244-4500

Linked-Quarter Comparative Financial Analysis    
             
Summary Balance Sheet
(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)
At Variance
or Change
Variance
or Change
Pct.
   
December 31, September 30,    
 2017   2017     
Assets            
Cash and cash equivalents $   50,685   $   38,823   $   11,862       30.6      
Securities available for sale     637,671       636,600       1,071       0.2      
Securities held to maturity     471,452       482,926       (11,474 )     (2.4 )    
Loans held-for-sale     3,490       3,808       (318 )     (8.4 )    
Loans receivable, including yield adjustments     3,291,516       3,260,328       31,188       1.0      
Less allowance for loan losses     (30,066 )     (29,445 )     (621 )     2.1      
Net loans receivable     3,261,450       3,230,883       30,567       0.9      
Premises and equipment     41,829       40,132       1,697       4.2      
Federal Home Loan Bank stock     39,113       39,115       (2 )     (0.0 )    
Accrued interest receivable     13,524       13,268       256       1.9      
Goodwill     108,591       108,591       -       -       
Bank owned life insurance     183,754       182,489       1,265       0.7      
Deferred income taxes, net     6,941       13,230       (6,289 )     (47.5 )    
Other assets     25,347       18,285       7,062       38.6      
Total assets  $   4,843,847   $   4,808,150   $   35,697       0.7      
             
Liabilities            
Deposits $   3,033,766   $   2,953,268   $   80,498       2.7      
Borrowings     798,864       808,554       (9,690 )     (1.2 )    
Advance payments by borrowers for taxes     8,511       9,787       (1,276 )     (13.0 )    
Other liabilities     13,433       22,308       (8,875 )     (39.8 )    
Total liabilities     3,854,574       3,793,917       60,657       1.6      
             
Stockholders' Equity            
Common stock     795       815       (20 )     (2.5 )    
Paid-in capital     662,093       690,204       (28,111 )     (4.1 )    
Retained earnings     353,536       354,123       (587 )     (0.2 )    
Unearned ESOP shares     (33,563 )     (34,049 )     486       (1.4 )    
Accumulated other comprehensive income, net     6,412       3,140       3,272       104.2      
Total stockholders' equity     989,273       1,014,233       (24,960 )     (2.5 )    
Total liabilities and stockholders' equity $   4,843,847   $   4,808,150   $   35,697       0.7      
             
Consolidated capital ratios            
Equity to assets   20.42 %   21.09 %   -0.67 %      
Tangible equity to tangible assets   18.59 %   19.27 %   -0.68 %      
             
Share data            
Outstanding shares     79,527       81,548       (2,021 )     (2.5 )    
Equity per share $   12.44   $   12.44   $   -        -       
Tangible equity per share (1) $   11.07   $   11.10   $   (0.03 )     (0.3 )    
                             
(1) Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets.    
     
     
Summary Income Statement
(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)
For the three months ended Variance
or Change
Variance
or Change
Pct.
   
December 31, September 30,    
 2017   2017     
Interest income            
Loans $   30,610   $   30,473   $   137       0.4      
Mortgage-backed securities     2,848       2,896       (48 )     (1.7 )    
Debt securities:            
Taxable     3,229       2,960       269       9.1      
Tax-exempt     641       621       20       3.2      
Other interest-earning assets     704       642       62       9.7      
Total Interest Income     38,032       37,592       440       1.2      
             
Interest expense            
Deposits     6,649       6,219       430       6.9      
Borrowings     4,548       4,563       (15 )     (0.3 )    
Total interest expense     11,197       10,782       415       3.8      
Net interest income     26,835       26,810       25       0.1      
Provision for loan losses     936       630       306       48.6      
Net interest income after provision for loan losses     25,899       26,180       (281 )     (1.1 )    
             
Non-interest income            
Fees and service charges     1,409       1,261       148       11.7      
Gain on sale of loans     200       331       (131 )     (39.6 )    
Gain (loss) on sale of real estate owned      23       (109 )     132       (121.1 )    
Income from bank owned life insurance     1,264       1,267       (3 )     (0.2 )    
Electronic banking fees and charges     302       278       24       8.6      
Miscellaneous     65       66       (1 )     (1.5 )    
Total non-interest income     3,263       3,094       169       5.5      
             
Non-interest expense            
Salaries and employee benefits     12,926       12,867       59       0.5      
Net occupancy expense of premises     2,122       1,981       141       7.1      
Equipment and systems     2,193       2,190       3       0.1      
Advertising and marketing     748       710       38       5.4      
Federal deposit insurance premium     343       360       (17 )     (4.7 )    
Directors' compensation     688       689       (1 )     (0.1 )    
Merger-related expenses     1,193       -       1,193       -       
Miscellaneous     2,551       2,489       62       2.5      
Total non-interest expense     22,764       21,286       1,478       6.9      
Income before income taxes     6,398       7,988       (1,590 )     (19.9 )    
Income taxes     5,129       2,756       2,373       86.1      
Net income $   1,269   $   5,232   $   (3,963 )     (75.7 )    
             
Net income per common share (EPS)            
Basic $   0.02   $   0.07   $   (0.05 )      
Diluted $   0.02   $   0.07   $   (0.05 )      
             
Dividends declared (1)            
Cash dividends declared per common share $   0.03   $   0.15   $   (0.12 )      
Cash dividends declared $   1,856   $   12,148   $   (10,292 )      
Dividend payout ratio   146.3 %   232.2 %   -85.93 %      
             
Weighted average number of  common
 shares outstanding
           
Basic     77,174       79,649       (2,475 )      
Diluted     77,239       79,708       (2,469 )      
                                 
  (1) Dividends declared during the quarter ended September 30, 2017 include a $0.12 special dividend representing a supplemental
  distribution of net income to stockholders from the prior fiscal year ended June 30, 2017.
 
   
                                 
Average Balance Sheet Data
(Dollars in Thousands, Unaudited)
For the three months ended Variance
or Change
Variance
or Change
Pct.
   
December 31, September 30,    
 2017   2017     
Assets            
Interest-earning assets:            
Loans receivable, including loans held for sale $   3,255,862   $   3,257,465   $   (1,603 )     (0.0 )    
Mortgage-backed securities     501,081       511,931       (10,850 )     (2.1 )    
Debt securities:           -       
Tax-exempt     126,214       122,685       3,529       2.9      
Taxable     495,316       489,252       6,064       1.2      
Total debt securities     621,530       611,937       9,593       1.6      
Other interest-earning assets     82,539       79,920       2,619       3.3      
Total interest-earning assets     4,461,012       4,461,253       (241 )     (0.0 )    
Non-interest-earning assets     364,015       361,259       2,756       0.8      
Total assets  $   4,825,027   $   4,822,512   $   2,515       0.1      
             
Liabilities and Stockholders' Equity            
Interest-bearing liabilities:            
Deposits:            
Interest-bearing demand $   854,400   $   858,291   $   (3,891 )     (0.5 )    
Savings and club     518,542       522,715       (4,173 )     (0.8 )    
Certificates of deposit     1,337,560       1,285,882       51,678       4.0      
Total interest-bearing deposits     2,710,502       2,666,888       43,614       1.6      
Borrowings:            
Federal Home Loan Bank Advances     777,460       778,104       (644 )     (0.1 )    
Other borrowings     30,606       32,041       (1,435 )     (4.5 )    
Total borrowings     808,066       810,145       (2,079 )     (0.3 )    
Total interest-bearing liabilities     3,518,568       3,477,033       41,535       1.2      
Non-interest-bearing liabilities:            
Non-interest-bearing deposits     277,236       274,858       2,378       0.9      
Other non-interest-bearing liabilities     24,396       29,754       (5,358 )     (18.0 )    
Total non-interest-bearing liabilities     301,632       304,612       (2,980 )     (1.0 )    
Total liabilities     3,820,200       3,781,645       38,555       1.0      
Stockholders' equity     1,004,827       1,040,867       (36,040 )     (3.5 )    
Total liabilities and stockholders' equity $   4,825,027   $   4,822,512   $   2,515       0.1      
             
Average interest-earning assets to average interest-bearing liabilities   126.78 %   128.31 %   -1.53 %   -1.2      
                             
                             
Performance Ratio Highlights For the three months ended Variance
or Change
     
December 31, September 30,    
 2017   2017     
Average yield on interest-earning assets:            
Loans receivable, including loans held for sale   3.76 %   3.74 %   0.02 %      
Mortgage-backed securities   2.27 %   2.26 %   0.01 %      
Debt securities:            
Tax-exempt (1)   2.03 %   2.03 %   0.00 %      
Taxable   2.61 %   2.42 %   0.19 %      
Total debt securities   2.49 %   2.34 %   0.15 %      
Other interest-earning assets   3.42 %   3.21 %   0.21 %      
Total interest-earning assets   3.41 %   3.37 %   0.04 %      
             
Average cost of interest-bearing liabilities:            
Deposits:            
Interest-bearing demand   0.80 %   0.76 %   0.04 %      
Savings and club   0.12 %   0.12 %   0.00 %      
Certificates of deposit   1.43 %   1.38 %   0.05 %      
Total interest-bearing deposits   0.98 %   0.93 %   0.05 %      
Borrowings:            
Federal Home Loan Bank Advances   2.33 %   2.33 %   0.00 %      
Other borrowings   0.27 %   0.27 %   0.00 %      
Total borrowings   2.25 %   2.25 %   0.00 %      
Total interest-bearing liabilities   1.27 %   1.24 %   0.03 %      
             
Interest rate spread (2)   2.14 %   2.13 %   0.01 %      
Net interest margin (3)   2.41 %   2.40 %   0.01 %      
             
Non-interest income to average assets (annualized)   0.27 %   0.26 %   0.01 %      
Non-interest expense to average assets (annualized)   1.89 %   1.77 %   0.12 %      
             
Efficiency ratio (4)   75.63 %   71.18 %   4.45 %      
             
Return on average assets (annualized)   0.11 %   0.43 %   -0.32 %      
Return on average equity (annualized)   0.51 %   2.01 %   -1.50 %      
                         
(1) The yield on tax-exempt securities has not been adjusted to reflect their tax-effective yield.      
(2) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities.  
(3) Net interest income divided by average interest-earning assets.          
(4) Non-interest expense divided by the sum of net interest income and non-interest income.      
       
       
Five-Quarter Financial Trend Analysis  
             
Summary Balance Sheet
(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)
At  
December 31, September 30, June 30, March 31, December 31,  
  2017     2017     2017     2017     2016    
Assets            
Cash and cash equivalents $   50,685   $   38,823   $   78,237   $   170,591   $   37,032    
Securities available for sale     637,671       636,600       613,760       614,948       671,281    
Securities held to maturity     471,452       482,926       493,321       501,987       517,819    
Loans held-for-sale     3,490       3,808       4,692       744       6,686    
Loans receivable, including yield adjustments     3,291,516       3,260,328       3,245,261       3,122,628       2,973,931    
Less allowance for loan losses     (30,066 )     (29,445 )     (29,286 )     (27,614 )     (26,060 )  
Net loans receivable     3,261,450       3,230,883       3,215,975       3,095,014       2,947,871    
Premises and equipment     41,829       40,132       39,585       38,904       38,341    
Federal Home Loan Bank stock     39,113       39,115       39,958       39,474       34,525    
Accrued interest receivable     13,524       13,268       12,493       12,320       11,809    
Goodwill     108,591       108,591       108,591       108,591       108,591    
Bank owned life insurance     183,754       182,489       181,223       179,935       178,656    
Deferred income taxes, net     6,941       13,230       15,454       14,318       16,098    
Other assets     25,347       18,285       14,838       19,416       16,599    
Total assets  $   4,843,847   $   4,808,150   $   4,818,127   $   4,796,242   $   4,585,308    
             
Liabilities            
Deposits $   3,033,766   $   2,953,268   $   2,930,127   $   2,853,263   $   2,746,017    
Borrowings     798,864       808,554       806,228       825,260       701,849    
Advance payments by borrowers for taxes     8,511       9,787       8,711       8,059       7,618    
Other liabilities     13,433       22,308       15,880       15,650       15,172    
Total liabilities     3,854,574       3,793,917       3,760,946       3,702,232       3,470,656    
             
Stockholders' Equity            
Common stock     795       815       844       873       892    
Paid-in capital     662,093       690,204       728,790       768,373       795,773    
Retained earnings     353,536       354,123       361,039       359,083       357,540    
Unearned ESOP shares     (33,563 )     (34,049 )     (34,536 )     (35,022 )     (35,508 )  
Accumulated other comprehensive income (loss), net     6,412       3,140       1,044       703       (4,045 )  
Total stockholders' equity     989,273       1,014,233       1,057,181       1,094,010       1,114,652    
Total liabilities and stockholders' equity $   4,843,847   $   4,808,150   $   4,818,127   $   4,796,242   $   4,585,308    
             
Consolidated capital ratios            
Equity to assets   20.42 %   21.09 %   21.94 %   22.81 %   24.31 %  
Tangible equity to tangible assets   18.59 %   19.27 %   20.14 %   21.02 %   22.47 %  
             
Share data            
Outstanding shares      79,527       81,548       84,351       87,256       89,176    
Equity per share $   12.44   $   12.44   $   12.53   $   12.54   $   12.50    
Tangible equity per share (1) $   11.07   $   11.10   $   11.24   $   11.29   $   11.28    
                             
(1) Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets.    
     
     
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)
At  
December 31, September 30, June 30, March 31, December 31,  
  2017     2017     2017     2017     2016    
Cash and cash equivalents            
Cash and due from depository institutions  $   17,899   $   17,972   $   18,889   $   17,429   $   17,541    
Interest-bearing deposits in other banks     32,786       20,851       59,348       153,162       19,491    
Total cash and cash equivalents $   50,685   $   38,823   $   78,237   $   170,591   $   37,032    
             
Securities available for sale            
Debt securities:            
U.S. agency securities $   4,810   $   5,063   $   5,316   $   5,622   $   5,809    
Municipal and state obligations     27,428       27,725       27,740       27,259       27,090    
Asset-backed securities     169,484       163,615       162,429       150,805       121,445    
Collateralized loan obligations     133,341       128,383       98,154       104,811       98,447    
Corporate bonds     142,397       142,489       142,318       141,134       138,564    
Trust preferred securities     8,494       8,544       8,540       8,248       8,101    
Debt securities available for sale     485,954       475,819       444,497       437,879       399,456    
             
Mortgage-backed securities:            
Collateralized mortgage obligations     27,187       28,790       30,536       31,941       52,333    
Residential pass-through securities     116,496       123,868       130,550       136,926       211,258    
Commercial pass-through securities     8,034       8,123       8,177       8,202       8,234    
Mortgage-backed securities     151,717       160,781       169,263       177,069       271,825    
Total securities available for sale $   637,671   $   636,600   $   613,760   $   614,948   $   671,281    
             
Securities held to maturity            
Debt securities:            
U.S. agency securities $   -    $   35,000   $   35,000   $   35,000   $   34,999    
Municipal and state obligations     100,671       95,954       94,713       91,038       87,682    
Subordinated debt     25,000       15,000       15,000       15,000       15,000    
Debt securities held to maturity     125,671       145,954       144,713       141,038       137,681    
             
Mortgage-backed securities:            
Collateralized mortgage obligations     35,861       16,600       17,854       19,193       20,543    
Residential pass-through securities     160,487       169,257       178,813       186,248       200,402    
Commercial pass-through securities     149,433       151,115       151,941       155,508       159,193    
Mortgage-backed securities     345,781       336,972       348,608       360,949       380,138    
Total securities held to maturity $   471,452   $   482,926   $   493,321   $   501,987   $   517,819    
             
Total securities $   1,109,123   $   1,119,526   $   1,107,081   $   1,116,935   $   1,189,100    
                                 
                                 
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)
At  
December 31, September 30, June 30, March 31, December 31,  
   2017      2017      2017      2017      2016    
Loan portfolio composition:            
Residential first mortgage loans $   574,322   $   559,593   $   567,323   $   566,665   $   562,466    
Home equity loans and lines of credit     80,961       80,746       82,822       82,412       83,305    
Residential mortgage loans     655,283       640,339       650,145       649,077       645,771    
Multifamily mortgage loans     1,438,386       1,427,840       1,412,575       1,371,339       1,295,207    
Nonresidential and mixed use mortgage loans     1,069,254       1,085,983       1,085,064       995,782       932,616    
Commercial mortgage loans     2,507,640       2,513,823       2,497,639       2,367,121       2,227,823    
Commercial business loans     92,442       81,676       74,471       83,754       75,640    
Construction loans     22,205       8,320       3,815       1,494       927    
Account loans     2,996       2,800       2,863       2,860       2,980    
Other consumer loans     8,951       10,988       13,520       15,313       17,501    
Consumer loans     11,947       13,788       16,383       18,173       20,481    
Total loans, excluding yield adjs     3,289,517       3,257,946       3,242,453       3,119,619       2,970,642    
Unamortized yield adjustments     1,999       2,382       2,808       3,009       3,289    
Loans receivable, including yield adjs     3,291,516       3,260,328       3,245,261       3,122,628       2,973,931    
Less allowance for loan losses     (30,066 )     (29,445 )     (29,286 )     (27,614 )     (26,060 )  
Net loans receivable $   3,261,450   $   3,230,883   $   3,215,975   $   3,095,014   $   2,947,871    
             
Loan portfolio allocation:            
Residential first mortgage loans   17.5 %   17.2 %   17.5 %   18.2 %   18.9 %  
Home equity loans and lines of credit   2.5 %   2.5 %   2.6 %   2.6 %   2.8 %  
Residential mortgage loans   20.0 %   19.7 %   20.1 %   20.8 %   21.7 %  
Multifamily mortgage loans   43.7 %   43.8 %   43.6 %   44.0 %   43.6 %  
Nonresidential and mixed use mortgage loans   32.5 %   33.3 %   33.5 %   31.9 %   31.4 %  
Commercial mortgage loans   76.2 %   77.2 %   77.0 %   75.9 %   75.0 %  
Commercial business loans   2.8 %   2.5 %   2.3 %   2.7 %   2.5 %  
Construction loans   0.7 %   0.3 %   0.1 %   0.0 %   0.0 %  
Account loans   0.1 %   0.1 %   0.1 %   0.1 %   0.1 %  
Other consumer loans   0.2 %   0.3 %   0.4 %   0.5 %   0.6 %  
Consumer loans   0.3 %   0.4 %   0.5 %   0.6 %   0.7 %  
Total loans, excluding yield adjs   100.0 %   100.0 %   100.0 %   100.0 %   100.0 %  
             
Asset quality:            
Nonperforming assets:            
Accruing loans > 90 days past due $   31   $   105   $   74   $   65   $   92    
Nonaccrual loans     16,315       18,006       18,798       20,950       21,473    
Total nonperforming loans     16,346       18,111       18,872       21,015       21,565    
Other real estate owned     1,693       2,424       1,632       1,668       2,037    
Total nonperforming assets $   18,039   $   20,535   $   20,504   $   22,683   $   23,602    
             
Nonperforming loans (% total loans)   0.50 %   0.56 %   0.58 %   0.67 %   0.72 %  
Nonperforming assets (% total assets)   0.37 %   0.43 %   0.43 %   0.47 %   0.51 %  
             
Allowance for loan losses (ALLL):            
ALLL to total loans   0.91 %   0.90 %   0.90 %   0.88 %   0.88 %  
ALLL to nonperforming loans   183.93 %   162.58 %   155.18 %   131.40 %   120.84 %  
Net charge offs (recoveries) $   315   $   471   $   (483 ) $   254   $   198    
Average net charge off (recovery) rate (annualized)   0.04 %   0.06 %   -0.06 %   0.03 %   0.03 %  
             
             
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)
At  
December 31, September 30, June 30, March 31, December 31,  
  2017     2017     2017     2017     2016    
Funding by type:            
Deposits            
Non-interest-bearing deposits $   275,065   $   279,263   $   267,412   $   255,939   $   240,367    
Interest-bearing demand     879,732       856,122       847,663       798,203       768,556    
Savings and club     517,400       519,040       523,984       524,002       519,257    
Certificates of deposit     1,361,569       1,298,843       1,291,068       1,275,119       1,217,837    
Interest-bearing deposits     2,758,701       2,674,005       2,662,715       2,597,324       2,505,650    
Total deposits     3,033,766       2,953,268       2,930,127       2,853,263       2,746,017    
             
Borrowings:            
Federal Home Loan Bank advances     775,649       775,673       775,696       775,719       665,742    
Depositor sweep accounts     23,215       32,881       30,532       49,541       36,107    
Total borrowings     798,864       808,554       806,228       825,260       701,849    
             
Total funding $   3,832,630   $   3,761,822   $   3,736,355   $   3,678,523   $   3,447,866    
             
Loans as a % of deposits   107.6 %   109.5 %   109.9 %   108.5 %   107.6 %  
Deposits as a % of total funding   79.2 %   78.5 %   78.4 %   77.6 %   79.6 %  
Borrowings as a % of total funding   20.8 %   21.5 %   21.6 %   22.4 %   20.4 %  
             
Funding by source:            
Retail funding            
Non-interest-bearing deposits $   275,065   $   279,263   $   267,412   $   255,939   $   240,367    
Interest-bearing demand     657,696       633,778       625,061       568,865       544,487    
Savings and club     517,400       519,040       523,984       524,002       519,257    
Certificates of deposit     1,210,616       1,175,407       1,168,010       1,152,025       1,113,073    
Total retail deposits     2,660,777       2,607,488       2,584,467       2,500,831       2,417,184    
Depositor sweep accounts     23,215       32,881       30,532       49,541       36,107    
Total retail funding     2,683,992       2,640,369       2,614,999       2,550,372       2,453,291    
             
Wholesale funding:            
Interest-bearing demand $   222,036   $   222,344   $   222,602   $   229,338   $   224,069    
Certificates of deposit (listing service)     93,853       101,791       101,430       101,432       96,516    
Certificates of deposit (brokered)     57,100       21,645       21,628       21,662       8,248    
Total wholesale deposits     372,989       345,780       345,660       352,432       328,833    
FHLB Advances     775,649       775,673       775,696       775,719       665,742    
Total wholesale funding     1,148,638       1,121,453       1,121,356       1,128,151       994,575    
             
Total funding $   3,832,630   $   3,761,822   $   3,736,355   $   3,678,523   $   3,447,866    
             
Retail funding as a % of total funding   70.0 %   70.2 %   70.0 %   69.3 %   71.2 %  
Wholesale funding as a % of total funding   30.0 %   29.8 %   30.0 %   30.7 %   28.8 %  
                                 
                                 
Summary Income Statement
(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)
For the three months ended  
December 31, September 30, June 30, March 31, December 31,  
   2017      2017      2017      2017      2016    
Interest income            
Loans $   30,610   $   30,473   $   29,842   $   28,235   $   27,407    
Mortgage-backed securities     2,848       2,896       3,063       3,222       3,779    
Debt securities:            
Taxable     3,229       2,960       2,868       2,488       2,146    
Tax-exempt     641       621       605       582       562    
Other interest-earning assets     704       642       586       481       421    
Total interest income     38,032       37,592       36,964       35,008       34,315    
             
Interest expense            
Deposits     6,649       6,219       5,909       5,420       5,410    
Borrowings     4,548       4,563       4,325       3,381       3,289    
Total interest expense     11,197       10,782       10,234       8,801       8,699    
Net interest income     26,835       26,810       26,730       26,207       25,616    
Provision for loan losses     936       630       1,188       1,809       1,255    
Net interest income after provision for loan losses     25,899       26,180       25,542       24,398       24,361    
             
Non-interest income            
Fees and service charges     1,409       1,261       839       498       1,289    
(Loss) gain on sale and call of securities     -       -       -       (22 )     21    
Gain on sale of loans     200       331       531       245       459    
Gain (loss) on sale of real estate owned      23       (109 )     3       (106 )     12    
Income from bank owned life insurance     1,264       1,267       1,288       1,279       1,321    
Electronic banking fees and charges     302       278       287       240       270    
Miscellaneous     65       66       72       119       74    
Total non-interest income     3,263       3,094       3,020       2,253       3,446    
             
Non-interest expense            
Salaries and employee benefits     12,926       12,867       12,887       12,430       11,592    
Net occupancy expense of premises     2,122       1,981       2,013       2,088       1,976    
Equipment and systems     2,193       2,190       2,204       2,068       2,030    
Advertising and marketing     748       710       937       753       387    
Federal deposit insurance premium     343       360       352       338       339    
Directors' compensation     688       689       689       689       379    
Merger-related expenses     1,193       -       -       -       -    
Miscellaneous     2,551       2,489       2,969       2,668       2,670    
Total non-interest expense     22,764       21,286       22,051       21,034       19,373    
Income before income taxes     6,398       7,988       6,511       5,617       8,434    
Income taxes     5,129       2,756       2,107       1,549       2,970    
Net income $   1,269   $   5,232   $   4,404   $   4,068   $   5,464    
             
Net income per common share (EPS)            
Basic $   0.02   $   0.07   $   0.05   $   0.05   $   0.06    
Diluted $   0.02   $   0.07   $   0.05   $   0.05   $   0.06    
             
Dividends declared (1)            
Cash dividends declared per common share $   0.03   $   0.15   $   0.03   $   0.03   $   0.02    
Cash dividends declared $   1,856   $   12,148   $   2,448   $   2,525   $   1,687    
Dividend payout ratio   146.3 %   232.2 %   55.6 %   62.1 %   30.9 %  
             
Weighted average number of  common
 shares outstanding
           
Basic     77,174       79,649       82,372       84,542       85,174    
Diluted     77,239       79,708       82,429       84,624       85,258    
                                 
  (1) Dividends declared during the quarter ended September 30, 2017 include a $0.12 special dividend representing a supplemental distribution of net income to stockholders from the prior fiscal year ended June 30, 2017.  
   
   
Average Balance Sheet Data
(Dollars in Thousands, Unaudited)
For the three months ended  
December 31, September 30, June 30, March 31, December 31,  
  2017     2017     2017     2017     2016    
Assets            
Interest-earning assets:            
Loans receivable, including loans held for sale $   3,255,862   $   3,257,465   $   3,200,968   $ 3,029,151   $   2,899,794    
Mortgage-backed securities     501,081       511,931       532,621       582,591       673,569    
Debt securities:            
Tax-exempt     126,214       122,685       119,957       116,479       112,221    
Taxable     495,316       489,252       476,499       441,124       419,966    
Total debt securities     621,530       611,937       596,456       557,603       532,187    
Other interest-earning assets     82,539       79,920       118,349       61,336       71,072    
Total interest-earning assets     4,461,012       4,461,253       4,448,394       4,230,681       4,176,622    
Non-interest-earning assets     364,015       361,259       358,791       352,419       351,458    
Total assets  $   4,825,027   $   4,822,512   $   4,807,185   $   4,583,100   $   4,528,080    
             
Liabilities and Stockholders' Equity            
Interest-bearing liabilities:            
Deposits:            
Interest-bearing demand $   854,400   $   858,291   $   813,148   $   756,520   $   761,765    
Savings and club     518,542       522,715       523,798       520,572       518,225    
Certificates of deposit     1,337,560       1,285,882       1,289,504       1,242,757       1,224,592    
Total interest-bearing deposits     2,710,502       2,666,888       2,626,450       2,519,849       2,504,582    
Borrowings:            
Federal Home Loan Bank Advances     777,460       778,104       775,703       643,504       594,238    
Other borrowings     30,606       32,041       40,064       44,940       35,273    
Total borrowings     808,066       810,145       815,767       688,444       629,511    
Total interest-bearing liabilities     3,518,568       3,477,033       3,442,217       3,208,293       3,134,093    
Non-interest-bearing liabilities:            
Non-interest-bearing deposits     277,236       274,858       262,499       246,449       245,928    
Other non-interest-bearing liabilities     24,396       29,754       25,112       25,028       31,781    
Total non-interest-bearing liabilities     301,632       304,612       287,611       271,477       277,709    
Total liabilities     3,820,200       3,781,645       3,729,828       3,479,770       3,411,802    
Stockholders' equity     1,004,827       1,040,867       1,077,357       1,103,330       1,116,278    
Total liabilities and stockholders' equity $   4,825,027   $   4,822,512   $   4,807,185   $   4,583,100   $   4,528,080    
             
Average interest-earning assets to average interest-bearing liabilities   126.78 %   128.31 %   129.23 %   131.87 %   133.26 %  
                                 
                                 
Performance Ratio Highlights For the three months ended  
December 31, September 30, June 30, March 31, December 31,  
   2017      2017      2017      2017      2016    
Average yield on interest-earning assets:            
Loans receivable, including loans held for sale   3.76 %   3.74 %   3.73 %   3.73 %   3.78 %  
Mortgage-backed securities   2.27 %   2.26 %   2.30 %   2.21 %   2.24 %  
Debt securities:            
Tax-exempt (1)   2.03 %   2.03 %   2.02 %   2.00 %   2.00 %  
Taxable   2.61 %   2.42 %   2.41 %   2.26 %   2.04 %  
Total debt securities   2.49 %   2.34 %   2.33 %   2.20 %   2.04 %  
Other interest-earning assets   3.42 %   3.21 %   1.98 %   3.13 %   2.37 %  
Total interest-earning assets   3.41 %   3.37 %   3.32 %   3.31 %   3.29 %  
             
Average cost of interest-bearing liabilities:            
Deposits:            
Interest-bearing demand   0.80 %   0.76 %   0.71 %   0.65 %   0.62 %  
Savings and club   0.12 %   0.12 %   0.12 %   0.12 %   0.12 %  
Certificates of deposit   1.43 %   1.38 %   1.34 %   1.30 %   1.33 %  
Total interest-bearing deposits   0.98 %   0.93 %   0.90 %   0.86 %   0.86 %  
Borrowings:            
Federal Home Loan Bank Advances   2.33 %   2.33 %   2.21 %   2.08 %   2.20 %  
Other borrowings   0.27 %   0.27 %   0.27 %   0.35 %   0.29 %  
Total borrowings   2.25 %   2.25 %   2.12 %   1.96 %   2.09 %  
Total interest-bearing liabilities   1.27 %   1.24 %   1.19 %   1.10 %   1.11 %  
             
Interest rate spread (2)   2.14 %   2.13 %   2.13 %   2.21 %   2.18 %  
Net interest margin (3)   2.41 %   2.40 %   2.40 %   2.48 %   2.45 %  
             
Non-interest income to average assets (annualized)   0.27 %   0.26 %   0.25 %   0.20 %   0.30 %  
Non-interest expense to average assets (annualized)   1.89 %   1.77 %   1.83 %   1.84 %   1.71 %  
             
Efficiency ratio (4)   75.63 %   71.18 %   74.12 %   73.91 %   66.66 %  
             
Return on average assets (annualized)   0.11 %   0.43 %   0.37 %   0.36 %   0.48 %  
Return on average equity (annualized)   0.51 %   2.01 %   1.64 %   1.47 %   1.96 %  
                         
(1) The yield on tax-exempt securities has not been adjusted to reflect their tax-effective yield.      
(2) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities.  
(3) Net interest income divided by average interest-earning assets.       
(4) Non-interest expense divided by the sum of net interest income and non-interest income.      
       
       
This document contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (“GAAP”). These non-GAAP measures provide additional information which allow readers to evaluate the ongoing performance of the Company. They are not a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP financial information. A reconciliation of non-GAAP financial measures to GAAP measures is included below. In all cases, it should be understood that non-GAAP per share measures do not depict amounts that accrue directly to the benefit of shareholders.  
   
             
Reconciliation of GAAP to Non-GAAP
(Dollars in Thousands,
Except Per Share Data, Unaudited)
For the three months ended  
December 31, September 30, June 30, March 31, December 31,  
  2017     2017     2017     2017     2016    
Adjusted Net Income            
Net income (GAAP) $   1,269   $   5,232   $   4,404   $   4,068   $   5,464    
Effect to adjust for:            
Merger-related expenses     1,193       -       -       -       -    
Income tax benefit from merger-related expenses     (165 )     -       -       -       -    
Income tax expense for write-down of net deferred tax asset      4,867       -       -       -       -    
Income tax benefit for write-down of net deferred tax liability      (1,381 )     -       -       -       -    
Income tax benefit for reduction in current year income tax rate (from 35% to 28%)     (769 )     -       -       -       -    
Adjusted net income
 (non-GAAP)
$   5,014   $   5,232   $   4,404   $   4,068   $   5,464    
             
Adjusted Net Income per Common Share (EPS)            
Net income per common share
 Basic (GAAP)
$   0.02   $   0.07   $   0.05   $   0.05   $   0.06    
Effect to adjust for:            
Merger-related expenses     0.02       -        -        -        -     
Income tax benefit from merger-related expenses     (0.01 )     -        -        -        -     
Income tax expense for write-down of net deferred tax asset      0.06       -        -        -        -     
Income tax benefit for write-down of net deferred tax liability      (0.02 )     -        -        -        -     
Income tax benefit for reduction in current year income tax rate (from 35% to 28%)     (0.01 )     -        -        -        -     
Adjusted net income per common share
 Basic (non-GAAP)
$   0.06   $   0.07   $   0.05   $   0.05   $   0.06    
             
Adjusted Net Income per Common Share (EPS)            
Net income per common share
 Diluted (GAAP)
$   0.02   $   0.07   $   0.05   $   0.05   $   0.06    
Effect to adjust for:            
Merger-related expenses     0.02       -        -        -        -     
Income tax benefit from merger-related expenses     (0.01 )     -        -        -        -     
Income tax expense for write-down of net deferred tax asset      0.06       -        -        -        -     
Income tax benefit for write-down of net deferred tax liability      (0.02 )     -        -        -        -     
Income tax benefit for reduction in current year income tax rate (from 35% to 28%)     (0.01 )     -        -        -        -     
Adjusted net income per common share
 Diluted (non-GAAP)
$   0.06   $   0.07   $   0.05   $   0.05   $   0.06    
             
             
Reconciliation of GAAP to Non-GAAP
(Unaudited)
For the three months ended  
December 31, September 30, June 30, March 31, December 31,  
  2017     2017     2017     2017     2016    
Adjusted Non-Interest Expense Ratio            
Non-interest expense to average assets (GAAP)   1.89 %   1.77 %   1.83 %   1.84 %   1.71 %  
Effect to adjust for:            
Merger-related expenses   -0.10 %   0.00 %   0.00 %   0.00 %   0.00 %  
Adjusted non-interest expense ratio (non-GAAP)   1.79 %   1.77 %   1.83 %   1.84 %   1.71 %  
             
Adjusted Efficiency Ratio            
Non-interest expense / (Net interest income + non-interest income) (GAAP)   75.6 %   71.2 %   74.1 %   73.9 %   66.7 %  
Effect to adjust for:            
Merger-related expenses   -3.9 %   0.0 %   0.0 %   0.0 %   0.0 %  
Adjusted efficiency ratio (non-GAAP)   71.7 %   71.2 %   74.1 %   73.9 %   66.7 %  
             
Adjusted Return on Average Assets            
Return on average assets (GAAP)   0.11 %   0.43 %   0.37 %   0.36 %   0.48 %  
Effect to adjust for:            
Merger-related expenses   0.09 %   0.00 %   0.00 %   0.00 %   0.00 %  
Income tax benefit from merger-related expenses   -0.01 %   0.00 %   0.00 %   0.00 %   0.00 %  
Income tax expense for write-down of net deferred tax asset    0.40 %   0.00 %   0.00 %   0.00 %   0.00 %  
Income tax benefit for write-down of net deferred tax liability    -0.11 %   0.00 %   0.00 %   0.00 %   0.00 %  
Income tax benefit for reduction in current year income tax rate (from 35% to 28%)   -0.06 %   0.00 %   0.00 %   0.00 %   0.00 %  
Adjusted return on average assets (non-GAAP)   0.42 %   0.43 %   0.37 %   0.36 %   0.48 %  
             
             
Adjusted Return on Average Equity            
Return on average equity (GAAP)   0.51 %   2.01 %   1.64 %   1.47 %   1.96 %  
Effect to adjust for:            
Merger-related expenses   0.48 %   0.00 %   0.00 %   0.00 %   0.00 %  
Income tax benefit from merger-related expenses   -0.07 %   0.00 %   0.00 %   0.00 %   0.00 %  
Income tax expense for write-down of net deferred tax asset    1.94 %   0.00 %   0.00 %   0.00 %   0.00 %  
Income tax benefit for write-down of net deferred tax liability    -0.55 %   0.00 %   0.00 %   0.00 %   0.00 %  
Income tax benefit for reduction in current year income tax rate (from 35% to 28%)   -0.31 %   0.00 %   0.00 %   0.00 %   0.00 %  
Adjusted return on average equity (non-GAAP)   2.00 %   2.01 %   1.64 %   1.47 %   1.96 %  
             

Primary Logo

Legal Disclaimer:

EIN Presswire provides this news content "as is" without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the author above.