Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Kearny Financial Corp. Reports Fourth Quarter 2017 Operating Results

KRNY

FAIRFIELD, N.J., July 28, 2017 (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 June 30, 2017 of $4.4 million, or $0.05 per basic and diluted share.  The results represent an increase in net income of $336,000 compared to net income of $4.1 million, or $0.05 per basic and diluted share, for the quarter ended March 31, 2017.

For the fiscal year ended June 30, 2017, the Company reported net income of $18.6 million, or $0.22 per basic and diluted share.  The results represent an increase of $2.8 million compared to net income of $15.8 million, or $0.18 per basic and diluted share, for the fiscal year ended June 30, 2016.

Overview

The Company continued to execute strategies throughout fiscal 2017 intended to grow and diversify its balance sheet while increasing 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 noteworthy highlights for the quarter and year ended June 30, 2017:

  • The Company’s aggregate loan portfolio, excluding loans held for sale and the allowance for loan losses, increased by $122.6 million, or 3.9%, to $3.25 billion, or 67.4% of total assets, at June 30, 2017 from $3.12 billion, or 65.1% of total assets, at March 31, 2017.  For the year ended June 30, 2017, the Company’s aggregate loan portfolio increased by $571.3 million, or 21.4%, from $2.67 billion, or 59.4% of total assets, at June 30, 2016.

    The growth in the loan portfolio largely reflected the Company’s continued strategic focus on commercial loans, which increased by $121.2 million, or 4.9%, for the quarter ended June 30, 2017, while growth in commercial loans totaled $622.9 million, or 32.0%, for the year ended June 30, 2017.
  • Nonperforming loans decreased by $2.1 million to $18.9 million, or 0.58% of total loans, at June 30, 2017 from $21.0 million, or 0.67% of total loans, at March 31, 2017.  For the year ended June 30, 2017, nonperforming loans decreased by $2.2 million from $21.1 million, or 0.79% of total loans, at June 30, 2016.
  • The allowance for loan losses increased by $1.7 million to $29.3 million, or 0.90% of total loans, at June 30, 2017 from $27.6 million, or 0.88% of total loans, at March 31, 2017.  For the year ended June 30, 2017, the allowance for loan losses increased by $5.1 million from $24.2 million, or 0.91% of total loans, at June 30, 2016.
  • The “nonperforming loan coverage ratio”, representing the balance of the allowance for loan losses as a percentage of nonperforming loans, increased to 155.2% at June 30, 2017 from 131.4% at March 31, 2017 and 115.1% at June 30, 2016.
  • The Company’s securities portfolio decreased by $9.9 million, or 0.9%, to $1.11 billion, or 23.0% of total assets, at June 30, 2017 from $1.12 billion, or 23.3% of total assets, at March 31, 2017.  For the year ended June 30, 2017, the securities portfolio decreased by $143.7 million, or 11.5%, from $1.25 billion, or 27.8% of total assets at June 30, 2016.

    The net decrease in the securities portfolio for the quarter ended June 30, 2017 partly reflected normal principal repayments arising from amortization, calls and maturities of securities.  A portion of the security repayments were used to fund growth in loans while the remainder was reinvested into uncapped, floating-rate securities and tax-favored municipal securities during the period.  The net decrease in the securities portfolio for the quarter ended June 30, 2017 was partially offset by a net increase in the fair value of the available for sale portfolio during the period.

    The net decrease in the portfolio for the year ended June 30, 2017 was partly attributable to these same factors while also reflecting additional purchases of mortgage-backed securities and corporate debt obligations during the year.  These purchases were partially offset by the sale of highly-seasoned, fixed-rate mortgage-backed securities whose proceeds were also used to fund a portion of the loan growth during fiscal 2017.  
  • The balance of cash and cash equivalents decreased by $92.4 million to $78.2 million at June 30, 2017 from $170.6 million at March 31, 2017.  The decrease in cash and equivalents largely reflected the reinvestment of short-term liquid assets whose balances at March 31, 2017 reflected a temporary increase arising from additional borrowings drawn at the close of the period to fund future loan growth, as described in greater detail below.

    For the year ended June 30, 2017, cash and cash equivalents decreased by $121.0 million from $199.2 million at June 30, 2016 reflecting the Company’s continuing effort to reallocate interest-earning cash and equivalents into comparatively higher-yielding assets in the loan portfolio.  This effort is further exemplified by the $80.4 million decrease in the average balance of other interest-earning assets to $114.1 million for the year ended June 30, 2017 from $194.5 million for the year ended June 30, 2016.  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 $76.9 million to $2.93 billion at June 30, 2017, from $2.85 billion at March 31, 2017.  The growth in deposits during the fourth quarter included a $65.4 million increase in interest-bearing deposits coupled with an increase in non-interest-bearing deposits of $11.5 million.  For the year ended June 30, 2017, total deposits increased by $235.3 million from $2.69 billion at June 30, 2016 reflecting increases in interest-bearing and non-interest bearing deposits of $206.6 million and $28.7 million, respectively.

    The growth in deposits for the quarter and year ended June 30, 2017 largely reflected the combined effects of new product, pricing and marketing strategies enacted during fiscal 2017.
  • Total borrowings decreased by $19.1 million to $806.2 million at June 30, 2017, from $825.3 million at March 31, 2017.  The decrease in borrowings largely reflected a $19.0 million decrease in depositor sweep account balances – a significant portion of which was transferred into interest-bearing deposit accounts during the period.

    For the year ended June 30, 2017, total borrowings increased by $191.8 million.  The increase in borrowings included a $196.9 million increase in FHLB advances that largely reflected an additional $200.0 million of advances drawn during fiscal 2017 to fund loan growth.   The Company utilized interest-rate derivatives to extend the effective duration of these short-term advances to largely offset the duration of the loans funded for interest rate risk management purposes.  The increase in FHLB advances was partially offset by the repayment of a maturing $5.0 million term advance plus principal repayments on an amortizing advance.  The decrease in total borrowings also reflected a $5.1 million decrease in depositor sweep accounts that was partly attributable to net transfers to interest-bearing deposit accounts, as noted above.  
  • The Company’s total assets increased by $21.9 million to $4.82 billion at June 30, 2017 from $4.80 billion at March 31, 2017.  For the year ended June 30, 2017, total assets increased by $318.1 million from $4.50 billion at June 30, 2016.
  • The Company’s stockholders’ equity decreased by $36.8 million to $1.06 billion at June 30, 2017 from $1.09 billion at March 31, 2017.  For the year ended June 30, 2017, stockholders’ equity decreased by $90.4 million from $1.15 billion at June 30, 2016.

    The decrease in stockholders’ equity for the quarter and year ended June 30, 2017 largely reflected the return of capital to shareholders through share repurchases and cash dividends during the periods.  These decreases were partially offset by net income earned during the respective periods coupled with net increases in accumulated other comprehensive income reflecting changes in the fair value of the Company’s derivatives and available for sale securities portfolios.

    At June 30, 2017, the Company’s total consolidated equity to assets ratio was 21.9% while the Bank’s total consolidated equity to assets ratio was 17.42%. The Company’s and Bank’s capital ratios at June 30, 2017 were well in excess of the levels required by federal banking regulators to be classified “well-capitalized” under regulatory guidelines.

As highlighted below, the noted balance sheet growth, reinvestment and reallocation achievements helped to offset the adverse effects on net interest income that resulted from the downward pressure on net interest margin arising from low market interest rates and a flattening yield curve:

  • The Company’s net interest income increased $523,000 to $26.7 million for the quarter ended June 30, 2017 from $26.2 million for the quarter ended March 31, 2017.  For the year ended June 30, 2017, net interest income increased by $7.6 million to $102.6 million from $95.0 million for the year ended June 30, 2016.
  • The Company’s net interest margin decreased eight basis points to 2.40% for the quarter ended June 30, 2017 from 2.48% for the quarter ended March 31, 2017 while the net interest rate spread decreased by eight basis points to 2.13% from 2.21% for those same comparative periods, respectively.  For the year ended June 30, 2017, the net interest margin increased by six basis points to 2.41% from 2.35% for the year ended June 30, 2016 while the net interest rate spread increased by eight basis points to 2.14% from 2.06% 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:

  • For the quarter ended June 30, 2017, the Company recognized recoveries of charge offs from prior periods that exceeded the level of charge offs recognized for the current period.  The net recoveries of $483,000 recognized during the period reflected an annualized charge off (recovery) rate of (0.06)% on the average balance of total loans for the quarter ended June 30, 2017.  By comparison, the Company’s net charge offs totaled approximately $254,000 for the quarter ended March 31, 2017, reflecting an annualized charge off rate of 0.03%.

    For the year ended June 30, 2017, the Company recognized net charge offs totaling $324,000 reflecting an annualized charge off rate of 0.01% on the average balance of total loans for fiscal 2017.  By comparison, the Company’s net charge offs totaled approximately $2.1 million for the year ended June 30, 2016 reflecting an annualized charge off rate of 0.08% on the average balance of total loans for fiscal 2016.
  • The Company’s provision for loan losses totaled $1.2 million for the quarter ended June 30, 2017 compared to $1.8 million for the quarter ended March 31, 2017.  The decrease in the provision was primarily attributable to the differences in the amount of net charge offs and recoveries recognized between the two comparative periods, as discussed above.  To a lesser extent, the decrease in provision expense also reflected the comparatively lower level of growth during the quarter ended June 30, 2017 in the performing portion of the loan portfolio which is collectively evaluated for impairment using historical and environmental loss factors.  The decrease in the provision also reflected updates to historical loss factors during the quarter ended June 30, 2017 that reflected the decrease in net charge off activity while also reflecting less noteworthy updates to environmental loss factors during the period.

    For the year ended June 30, 2017, the provision for loan losses decreased by $5.3 million to $5.4 million from $10.7 million for the year ended June 30, 2016.  The decrease in the provision was partly attributable to the decrease in net charge offs recognized between the two comparative periods, as discussed above.  The decrease in annual provision expense also reflected decreases in historical loss factors during fiscal 2017 that resulted from the noted decrease in net charge off activity during the period. To a lesser extent, the decrease in provision expense reflected the comparative effects of updates to environmental loss factors between periods.  Finally, the decrease in provision expense also reflected a nominal decrease in the level of growth in performing loans between comparative periods.  

The strategies executed by the Company during the quarter and year ended June 30, 2017 also served to strengthen and diversify its sources of non-interest income, as highlighted below:

  • Gains on sale of residential mortgage loans totaled $139,000 for the quarter ended June 30, 2017 compared to $166,000 for the quarter ended March 31, 2017.  The decrease in sale gains primarily reflected a modest decrease in the average net gain recognized per loan sold while the volume of loans originated and sold remained stable between comparative periods.  For the year ended June 30, 2017, gains on sale of residential mortgage loans totaled $713,000 compared to $82,000 for the year ended June 30, 2016.

    The Company expects to increase the volume and sale gains recognized on residential mortgage loans originated and sold during fiscal 2018 compared to fiscal 2017.  In addition to bolstering non-interest income, the Company’s mortgage banking activities are expected to continue serving as a strategy to manage exposure to interest rate risk.
  • Gains on sale of SBA loans originated totaled $392,000 for the quarter ended June 30, 2017 compared to $80,000 for the quarter ended March 31, 2017.  The increase in sale gains primarily reflected an increase in the balance of SBA loans originated and sold between comparative periods.  For the year ended June 30, 2017, gains on sale of SBA loans totaled $822,000 compared to $353,000 for the year ended June 30, 2016.

    The Company expects to increase the volume and sale gains recognized on SBA loans originated and sold during fiscal 2018 compared to fiscal 2017.

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.  These tactics have enabled the Company to defray a portion of the compensation costs associated with the Company’s 2016 Equity Incentive Plan:

  • The Company’s ratio of non-interest expense to average assets totaled 1.83% for the quarter ended June 30, 2017 compared to 1.84% for the prior quarter ended March 31, 2017.  For those same comparative periods, the Company’s operating efficiency ratio increased to 74.1% from 73.9%, respectively. For the year ended June 30, 2017, the Company’s ratio of non-interest expense to average assets totaled 1.76% compared to 1.64% for the year ended June 30, 2016.  For those same comparative periods, the Company’s operating efficiency ratio increased to 71.2% from 68.5%, respectively.

    The increase in the Company’s non-interest expense and operating efficiency ratios during fiscal 2017 partly reflected the impact of the Company’s 2016 Equity Incentive Plan approved by shareholders in October 2016.  Based on the original value of the grants at the time they were issued on December 1, 2016, coupled with the five year vesting period, the “pre-tax” and “after-tax” expense associated with the noted grants total approximately $6.2 million and $4.3 million per year, respectively  The Company estimates that the recurring expenses associated with its 2016 Equity Incentive Plan increased its ratio of non-interest expense to average assets by 0.08% for the year ended June 30, 2017 while adding 3.18% to its efficiency ratio for the same period.

Collectively, the factors noted above contributed to the increase in net income for the quarter and year ended June 30, 2017 noted earlier.  These increases in operating earnings had a favorable impact on the Company’s earnings-based performance ratios as highlighted below:

  • The Company’s return on average assets for the quarter ended June 30, 2017 totaled 0.37% compared to 0.36% for the prior quarter ended March 31, 2017.  For the year ended June 30, 2017, the return on average assets totaled 0.40% compared to 0.36% for the prior year ended June 30, 2016.
  • The Company’s return on average equity for the quarter ended June 30, 2017 totaled 1.64% compared to 1.47% for the prior quarter ended March 31, 2017.  For the year ended June 30, 2017, the return on average equity totaled 1.68% compared to 1.36% for the prior year ended June 30, 2016.

The earnings for the quarter and year ended June 30, 2017 augmented the Company’s stockholders’ equity, which continues to reflect the capital resulting from the second-step conversion and stock offering that were completed in fiscal 2015.  As such, the Company continued to execute key capital management strategies during fiscal 2017 to further support shareholder value:

  • The Company increased its regular quarterly cash dividend payable to stockholders by $0.01 from $0.02 per share declared and paid during the quarters ended September 30, 2016 and December 31, 2016, to $0.03 per share declared and paid during the quarters ended March 31, 2017 and June 30, 2017.  The Company continues to evaluate its dividend policies and practices in relation to its capital management and shareholder value objectives.
  • In May 2017, the Company completed the repurchase of its shares of capital stock under its first share repurchase program announced in May 2016 through which it authorized the repurchase of 9,352,809 shares, or 10%, of the Company’s outstanding shares.  The shares associated with this first program were repurchased at a total cost of $130.6 million and at an average cost of $13.96 per share.
     
  • In May 2017, the Company announced a second share repurchase program through which it authorized the repurchase of 8,559,084 shares, or 10%, of the Company’s outstanding shares.  Through June 30, 2017, the Company repurchased a total of 1,240,000 shares, or 14.5% of the shares authorized for repurchase under this second program, at a total cost of $17.7 million and at an average cost of $14.30 per share.

The exhibits that follow this narrative begin with the presentation of the Linked-Quarter Comparative Financial Analysis and Year-to-Year Comparative Financial Analysis.  These tabular presentations support the discussion above by presenting the Company’s financial condition and operating results for the quarter and fiscal year ended June 30, 2017 compared to those for the prior linked-quarter ended March 31, 2017 and prior fiscal year ended June 30, 2016, respectively.  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.

Linked-Quarter Comparative Financial Analysis    
             
Summary Balance Sheet
(Dollars in Thousands,
Except Per Share Data, Unaudited)
At Variance
or Change

Variance
or Change
Pct.
   
June 30, March 31,    
  2017     2017      
Assets            
Cash and cash equivalents $   78,237   $   170,591   $   (92,354 )     (54.1 )    
Securities available for sale     613,760       614,948       (1,188 )     (0.2 )    
Securities held to maturity     493,321       501,987       (8,666 )     (1.7 )    
Loans held-for-sale     4,692       744       3,948       530.6      
Loans receivable, including yield adjustments     3,245,261       3,122,628       122,633       3.9      
Less allowance for loan losses     (29,286 )     (27,614 )     (1,672 )     6.1      
Net loans receivable     3,215,975       3,095,014       120,961       3.9      
Premises and equipment     39,585       38,904       681       1.8      
Federal Home Loan Bank stock     39,958       39,474       484       1.2      
Accrued interest receivable     12,493       12,320       173       1.4      
Goodwill     108,591       108,591       -     -      
Bank owned life insurance     181,223       179,935       1,288       0.7      
Deferred income taxes, net     15,454       14,318       1,136       7.9      
Other assets     14,838       19,416       (4,578 )     (23.6 )    
Total assets  $   4,818,127   $   4,796,242   $   21,885       0.5      
             
Liabilities            
Deposits $   2,930,127   $   2,853,263   $   76,864       2.7      
Borrowings     806,228       825,260       (19,032 )     (2.3 )    
Advance payments by borrowers for taxes     8,711       8,059       652       8.1      
Other liabilities     15,880       15,650       230       1.5      
Total liabilities     3,760,946       3,702,232       58,714       1.6      
             
Stockholders' Equity            
Common stock     844       873       (29 )     (3.3 )    
Paid-in capital     728,790       768,373       (39,583 )     (5.2 )    
Retained earnings     361,039       359,083       1,956       0.5      
Unearned ESOP shares     (34,536 )     (35,022 )     486       (1.4 )    
Accumulated other comprehensive income, net     1,044       703       341       48.5      
Total stockholders' equity     1,057,181       1,094,010       (36,829 )     (3.4 )    
Total liabilities and stockholders' equity $   4,818,127   $   4,796,242   $   21,885       0.5      
             
Consolidated capital ratios            
Equity to assets   21.94 %   22.81 %   -0.87 %      
Tangible equity to tangible assets   20.14 %   21.02 %   -0.88 %      
             
Share data            
Outstanding shares (period end)     84,351       87,256       (2,905 )     (3.3 )    
Equity per share $   12.53   $   12.54   $   (0.01 )     (0.1 )    
Tangible equity per share (1) $   11.24   $   11.29   $   (0.05 )     (0.4 )    
                             
(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.
   
June 30, March 31,    
  2017     2017      
Interest income            
Loans $   29,842   $   28,235   $   1,607       5.7      
Mortgage-backed securities     3,063       3,222       (159 )     (4.9 )    
Debt securities:            
Taxable     2,868       2,488       380       15.3      
Tax-exempt     605       582       23       4.0      
Other interest-earning assets     586       481       105       21.8      
Total Interest Income     36,964       35,008       1,956       5.6      
             
Interest expense            
Deposits     5,909       5,420       489       9.0      
Borrowings     4,325       3,381       944       27.9      
Total interest expense     10,234       8,801       1,433       16.3      
Net interest income     26,730       26,207       523       2.0      
Provision for loan losses     1,188       1,809       (621 )     (34.3 )    
Net interest income after provision for
  loan losses
    25,542       24,398       1,144       4.7      
             
Non-interest income            
Fees and service charges     839       498       341       68.5      
Loss on sale and call of securities     -       (22 )     22       (100.0 )    
Gain on sale of loans     531       245       286       116.7      
Gain (loss) on sale of real estate owned      3       (106 )     109       (102.8 )    
Income from bank owned life insurance     1,288       1,279       9       0.7      
Electronic banking fees and charges     287       240       47       19.6      
Miscellaneous     72       119       (47 )     (39.5 )    
Total non-interest income     3,020       2,253       767       34.0      
             
Non-interest expense            
Salaries and employee benefits     12,887       12,430       457       3.7      
Net occupancy expense of premises     2,013       2,088       (75 )     (3.6 )    
Equipment and systems     2,204       2,068       136       6.6      
Advertising and marketing     937       753       184       24.4      
Federal deposit insurance premium     352       338       14       4.1      
Directors' compensation     689       689       -     -      
Miscellaneous     2,969       2,668       301       11.3      
Total non-interest expense     22,051       21,034       1,017       4.8      
Income before income taxes     6,511       5,617       894       15.9      
Income taxes     2,107       1,549       558       36.0      
Net income $   4,404   $   4,068   $   336       8.3      
             
Net income per common share (EPS)            
Basic $   0.05   $   0.05   $ -        
Diluted $   0.05   $   0.05   $ -        
             
Dividends declared            
Cash dividends declared per common share $   0.03   $   0.03   $ -        
Cash dividends declared $   2,448   $   2,525   $   (77 )      
Dividend payout ratio   55.6 %   62.1 %   -6.48 %      
             
Weighted average number of  common
 shares outstanding
           
Basic     82,372       84,542       (2,170 )      
Diluted     82,429       84,624       (2,195 )      
                         
                         
Average Balance Sheet Data
(Dollars in Thousands, Unaudited)

For the three months ended Variance
or Change

Variance
or Change
Pct.
   
June 30, March 31,    
  2017     2017      
Assets            
Interest-earning assets:            
Loans receivable, including loans held for sale $   3,200,968   $   3,029,151   $   171,817       5.7      
Mortgage-backed securities     532,621       582,591       (49,970 )     (8.6 )    
Debt securities:         -      
Tax-exempt     119,957       116,479       3,478       3.0      
Taxable     476,499       441,124       35,375       8.0      
Total debt securities     596,456       557,603       38,853       7.0      
Other interest-earning assets     118,349       61,336       57,013       93.0      
Total interest-earning assets     4,448,394       4,230,681       217,713       5.1      
Non-interest-earning assets     358,791       352,419       6,372       1.8      
Total assets  $   4,807,185   $   4,583,100   $   224,085       4.9      
             
Liabilities and Stockholders' Equity            
Interest-bearing liabilities:            
Deposits:            
Interest-bearing demand $   813,148   $   756,520   $   56,628       7.5      
Savings and club     523,798       520,572       3,226       0.6      
Certificates of deposit     1,289,504       1,242,757       46,747       3.8      
Total interest-bearing deposits     2,626,450       2,519,849       106,601       4.2      
Borrowings:            
Federal Home Loan Bank Advances     775,703       643,504       132,199       20.5      
Other borrowings     40,064       44,940       (4,876 )     (10.9 )    
Total borrowings     815,767       688,444       127,323       18.5      
Total interest-bearing liabilities     3,442,217       3,208,293       233,924       7.3      
Non-interest-bearing liabilities:            
Non-interest-bearing deposits     262,499       246,449       16,050       6.5      
Other non-interest-bearing liabilities     25,112       25,028       84       0.3      
Total non-interest-bearing liabilities     287,611       271,477       16,134       5.9      
Total liabilities     3,729,828       3,479,770       250,058       7.2      
Stockholders' equity     1,077,357       1,103,330       (25,973 )     (2.4 )    
Total liabilities and stockholders' equity $   4,807,185   $   4,583,100   $   224,085       4.9      
             
Average interest-earning assets to average
 interest-bearing liabilities
  129.23 %   131.87 %   -2.64 %   -2.0      
                             
                             
Performance Ratio Highlights

For the three months ended Variance
or Change

Variance
or Change
Pct.
   
June 30, March 31,    
  2017     2017      
Average yield on interest-earning assets:            
Loans receivable, including loans held for sale   3.73 %   3.73 %   0.00 %      
Mortgage-backed securities   2.30 %   2.21 %   0.09 %      
Debt securities:            
Tax-exempt   2.02 %   2.00 %   0.02 %      
Taxable   2.41 %   2.26 %   0.15 %      
Total debt securities   2.33 %   2.20 %   0.13 %      
Other interest-earning assets   1.98 %   3.13 %   -1.15 %      
Total interest-earning assets   3.32 %   3.31 %   0.01 %      
             
Average cost of interest-bearing liabilities:            
Deposits:            
Interest-bearing demand   0.71 %   0.65 %   0.06 %      
Savings and club   0.12 %   0.12 %   0.00 %      
Certificates of deposit   1.34 %   1.30 %   0.04 %      
Total interest-bearing deposits   0.90 %   0.86 %   0.04 %      
Borrowings:            
Federal Home Loan Bank Advances   2.21 %   2.08 %   0.13 %      
Other borrowings   0.27 %   0.35 %   -0.08 %      
Total borrowings   2.12 %   1.96 %   0.16 %      
Total interest-bearing liabilities   1.19 %   1.10 %   0.09 %      
             
Interest rate spread (1)   2.13 %   2.21 %   -0.08 %      
Net interest margin (2)   2.40 %   2.48 %   -0.08 %      
             
Non-interest income to average assets
 (annualized)
  0.25 %   0.20 %   0.05 %      
Non-interest expense to average assets
 (annualized)
  1.83 %   1.84 %   0.00 %      
             
Efficiency ratio (3)   74.12 %   73.91 %   0.21 %      
             
Return on average assets (annualized)   0.37 %   0.36 %   0.01 %      
Return on average equity (annualized)   1.64 %   1.47 %   0.17 %      
                                 
(1) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities.  
(2) Net interest income divided by average interest-earning assets.          
(3) Non-interest expense divided by the sum of net interest income and non-interest income.      
       
       
Year-to-Year Comparative Financial Analysis    
             
Summary Balance Sheet
(Dollars in Thousands,
Except Per Share Data, Unaudited)
At Variance
or Change

Variance
or Change
Pct.
   
June 30, June 30,    
  2017     2016      
Assets            
Cash and cash equivalents $   78,237   $   199,200   $   (120,963 )     (60.7 )    
Securities available for sale     613,760       673,537       (59,777 )     (8.9 )    
Securities held to maturity     493,321       577,286       (83,965 )     (14.5 )    
Loans held-for-sale     4,692       3,316       1,376       41.5      
Loans receivable, including yield adjustments     3,245,261       2,673,987       571,274       21.4      
Less allowance for loan losses     (29,286 )     (24,229 )     (5,057 )     20.9      
Net loans receivable     3,215,975       2,649,758       566,217       21.4      
Premises and equipment     39,585       38,385       1,200       3.1      
Federal Home Loan Bank stock     39,958       30,612       9,346       30.5      
Accrued interest receivable     12,493       11,212       1,281       11.4      
Goodwill     108,591       108,591       -     -      
Bank owned life insurance     181,223       176,016       5,207       3.0      
Deferred income taxes, net     15,454       25,973       (10,519 )     (40.5 )    
Other assets     14,838       6,173       8,665       140.4      
Total assets  $   4,818,127   $   4,500,059   $   318,068       7.1      
             
Liabilities            
Deposits $   2,930,127   $   2,694,833   $   235,294       8.7      
Borrowings     806,228       614,423       191,805       31.2      
Advance payments by borrowers for taxes     8,711       7,906       805       10.2      
Other liabilities     15,880       35,268       (19,388 )     (55.0 )    
Total liabilities     3,760,946       3,352,430       408,516       12.2      
             
Stockholders' Equity            
Common stock     844       918       (74 )     (8.1 )    
Paid-in capital     728,790       849,173       (120,383 )     (14.2 )    
Retained earnings     361,039       350,806       10,233       2.9      
Unearned ESOP shares     (34,536 )     (36,481 )     1,945       (5.3 )    
Accumulated other comprehensive income (loss), net     1,044       (16,787 )     17,831       (106.2 )    
Total stockholders' equity     1,057,181       1,147,629       (90,448 )     (7.9 )    
Total liabilities and stockholders' equity $   4,818,127   $   4,500,059   $   318,068       7.1      
             
Consolidated capital ratios            
Equity to assets   21.94 %   25.50 %   -3.56 %      
Tangible equity to tangible assets   20.14 %   23.65 %   -3.51 %      
             
Share data            
Outstanding shares (period end)     84,351       91,822       (7,471 )     (8.1 )    
Equity per share $   12.53   $   12.50   $   0.03       0.2      
Tangible equity per share (1) $   11.24   $   11.31   $   (0.07 )     (0.6 )    
                             
(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 year ended Variance
or Change

Variance
or Change
Pct.
   
June 30, June 30,    
  2017     2016      
Interest income            
Loans $   111,181   $   97,956   $   13,225       13.5      
Mortgage-backed securities     14,001       17,251       (3,250 )     (18.8 )    
Debt securities:            
Taxable     9,542       7,719       1,823       23.6      
Tax-exempt     2,300       2,191       109       5.0      
Other interest-earning assets     2,069       1,771       298       16.8      
Total Interest Income     139,093       126,888       12,205       9.6      
             
Interest expense            
Deposits     22,100       18,673       3,427       18.4      
Borrowings     14,419       13,230       1,189       9.0      
Total interest expense     36,519       31,903       4,616       14.5      
Net interest income     102,574       94,985       7,589       8.0      
Provision for loan losses     5,381       10,690       (5,309 )     (49.7 )    
Net interest income after provision for
  loan losses
    97,193       84,295       12,898       15.3      
             
Non-interest income            
Fees and service charges     3,289       3,516       (227 )     (6.5 )    
(Loss) gain on sale and call of securities     (1 )     2       (3 )     (150.0 )    
Gain on sale of loans     1,535       436       1,099       252.1      
Loss on sale of real estate owned      (106 )     (137 )     31       (22.6 )    
Income from bank owned life insurance     5,207       5,563       (356 )     (6.4 )    
Electronic banking fees and charges     1,080       1,091       (11 )     (1.0 )    
Miscellaneous     344       256       88       34.4      
Total non-interest income     11,348       10,727       621       5.8      
             
Non-interest expense            
Salaries and employee benefits     47,818       42,105       5,713       13.6      
Net occupancy expense of premises     8,018       7,487       531       7.1      
Equipment and systems     8,350       7,729       621       8.0      
Advertising and marketing     2,626       2,020       606       30.0      
Federal deposit insurance premium     1,334       2,708       (1,374 )     (50.7 )    
Directors' compensation     1,982       812       1,170       144.1      
Miscellaneous     10,990       9,556       1,434       15.0      
Total non-interest expense     81,118       72,417       8,701       12.0      
Income before income taxes     27,423       22,605       4,818       21.3      
Income taxes     8,820       6,783       2,037       30.0      
Net income $   18,603   $   15,822   $   2,781       17.6      
             
Net income per common share (EPS)            
Basic $   0.22   $   0.18   $   0.04        
Diluted $   0.22   $   0.18   $   0.04        
             
Dividends declared            
Cash dividends declared per common share $   0.10   $   0.08   $   0.02        
Cash dividends declared $   8,370   $   7,164   $   1,206        
Dividend payout ratio   45.0 %   45.3 %   -0.29 %      
             
Weighted average number of  common
 shares outstanding
           
Basic     84,590       89,591       (5,001 )      
Diluted     84,661       89,625       (4,964 )      
                         
                         
Average Balance Sheet Data
(Dollars in Thousands, Unaudited)

For the year ended Variance
or Change

Variance
or Change
Pct.
   
June 30, June 30,    
  2017     2016      
Assets            
Interest-earning assets:            
Loans receivable, including loans held for sale $   2,955,686   $   2,512,231   $   443,455       17.7      
Mortgage-backed securities     621,618       741,163       (119,545 )     (16.1 )    
Debt securities:         -      
Tax-exempt     114,545       110,022       4,523       4.1      
Taxable     444,890       492,382       (47,492 )     (9.6 )    
Total debt securities     559,435       602,404       (42,969 )     (7.1 )    
Other interest-earning assets     114,121       194,451       (80,330 )     (41.3 )    
Total interest-earning assets     4,250,860       4,050,249       200,611       5.0      
Non-interest-earning assets     355,554       355,110       444       0.1      
Total assets  $   4,606,414   $   4,405,359   $   201,055       4.6      
             
Liabilities and Stockholders' Equity            
Interest-bearing liabilities:            
Deposits:            
Interest-bearing demand $   769,943   $   723,130   $   46,813       6.5      
Savings and club     519,535       516,390       3,145       0.6      
Certificates of deposit     1,242,857       1,116,906       125,951       11.3      
Total interest-bearing deposits     2,532,335       2,356,426       175,909       7.5      
Borrowings:            
Federal Home Loan Bank Advances     647,360       582,118       65,242       11.2      
Other borrowings     38,412       35,392       3,020       8.5      
Total borrowings     685,772       617,510       68,262       11.1      
Total interest-bearing liabilities     3,218,107       2,973,936       244,171       8.2      
Non-interest-bearing liabilities:            
Non-interest-bearing deposits     249,693       225,396       24,297       10.8      
Other non-interest-bearing liabilities     32,312       39,890       (7,578 )     (19.0 )    
Total non-interest-bearing liabilities     282,005       265,286       16,719       6.3      
Total liabilities     3,500,112       3,239,222       260,890       8.1      
Stockholders' equity     1,106,302       1,166,138       (59,836 )     (5.1 )    
Total liabilities and stockholders' equity $   4,606,414   $   4,405,360   $   201,054       4.6      
             
Average interest-earning assets to average
 interest-bearing liabilities
  132.09 %   136.19 %   -4.10 %   -3.0      
                             
                             
Performance Ratio Highlights

For the year ended Variance
or Change

Variance
or Change
Pct.
   
June 30, June 30,    
  2017     2016      
Average yield on interest-earning assets:            
Loans receivable, including loans held for sale   3.76 %   3.90 %   -0.14 %      
Mortgage-backed securities   2.25 %   2.33 %   -0.08 %      
Debt securities:            
Tax-exempt   2.01 %   1.99 %   0.02 %      
Taxable   2.14 %   1.57 %   0.57 %      
Total debt securities   2.12 %   1.65 %   0.47 %      
Other interest-earning assets   1.81 %   0.91 %   0.90 %      
Total interest-earning assets   3.27 %   3.13 %   0.14 %      
             
Average cost of interest-bearing liabilities:            
Deposits:            
Interest-bearing demand   0.66 %   0.59 %   0.07 %      
Savings and club   0.13 %   0.16 %   -0.03 %      
Certificates of deposit   1.32 %   1.22 %   0.10 %      
Total interest-bearing deposits   0.87 %   0.79 %   0.08 %      
Borrowings:            
Federal Home Loan Bank Advances   2.21 %   2.24 %   -0.03 %      
Other borrowings   0.33 %   0.51 %   -0.18 %      
Total borrowings   2.10 %   2.14 %   -0.04 %      
Total interest-bearing liabilities   1.13 %   1.07 %   0.06 %      
             
Interest rate spread (1)   2.14 %   2.06 %   0.08 %      
Net interest margin (2)   2.41 %   2.35 %   0.06 %      
             
  Non-interest income to average assets
  0.25 %   0.24 %   0.01 %      
Non-interest expense to average assets
  1.76 %   1.64 %   0.12 %      
             
Efficiency ratio (3)   71.20 %   68.50 %   2.70 %      
             
Return on average assets (annualized)   0.40 %   0.36 %   0.04 %      
Return on average equity (annualized)   1.68 %   1.36 %   0.32 %      
                                 
(1) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities.  
(2) Net interest income divided by average interest-earning assets.          
(3) Non-interest expense divided by the sum of net interest income and non-interest income.      
       
       
Five-Quarter Financial Trend Analysis  
             
Summary Balance Sheet
(Dollars in Thousands,
Except Per Share Data, Unaudited)
At  
June 30, March 31, December 31, September 30, June 30,  
  2017     2017     2016     2016     2016    
Assets            
Cash and cash equivalents $   78,237   $   170,591   $   37,032   $   72,593   $   199,200    
Securities available for sale     613,760       614,948       671,281       689,151       673,537    
Securities held to maturity     493,321       501,987       517,819       538,319       577,286    
Loans held-for-sale     4,692       744       6,686       4,489       3,316    
Loans receivable, including yield adjustments     3,245,261       3,122,628       2,973,931       2,845,605       2,673,987    
Less allowance for loan losses     (29,286 )     (27,614 )     (26,060 )     (25,003 )     (24,229 )  
Net loans receivable     3,215,975       3,095,014       2,947,871       2,820,602       2,649,758    
Premises and equipment     39,585       38,904       38,341       38,125       38,385    
Federal Home Loan Bank stock     39,958       39,474       34,525       31,601       30,612    
Accrued interest receivable     12,493       12,320       11,809       11,666       11,212    
Goodwill     108,591       108,591       108,591       108,591       108,591    
Bank owned life insurance     181,223       179,935       178,656       177,334       176,016    
Deferred income taxes, net     15,454       14,318       16,098       22,914       25,973    
Other assets     14,838       19,416       16,599       7,896       6,173    
Total assets  $   4,818,127   $   4,796,242   $   4,585,308   $   4,523,281   $   4,500,059    
             
Liabilities            
Deposits $   2,930,127   $   2,853,263   $   2,746,017   $   2,733,960   $   2,694,833    
Borrowings     806,228       825,260       701,849       633,389       614,423    
Advance payments by borrowers for taxes     8,711       8,059       7,618       7,597       7,906    
Other liabilities     15,880       15,650       15,172       28,801       35,268    
Total liabilities     3,760,946       3,702,232       3,470,656       3,403,747       3,352,430    
             
Stockholders' Equity            
Common stock     844       873       892       891       918    
Paid-in capital     728,790       768,373       795,773       813,648       849,173    
Retained earnings     361,039       359,083       357,540       353,763       350,806    
Unearned ESOP shares     (34,536 )     (35,022 )     (35,508 )     (35,995 )     (36,481 )  
Accumulated other comprehensive income (loss), net     1,044       703       (4,045 )     (12,773 )     (16,787 )  
Total stockholders' equity     1,057,181       1,094,010       1,114,652       1,119,534       1,147,629    
Total liabilities and stockholders' equity $   4,818,127   $   4,796,242   $   4,585,308   $   4,523,281   $   4,500,059    
             
Consolidated capital ratios            
Equity to assets   21.94 %   22.81 %   24.31 %   24.75 %   25.50 %  
Tangible equity to tangible assets   20.14 %   21.02 %   22.47 %   22.89 %   23.65 %  
             
Share data            
Outstanding shares (period end)     84,351       87,256       89,176       89,076       91,822    
Equity per share $   12.53   $   12.54   $   12.50   $   12.57   $   12.50    
Tangible equity per share (1) $   11.24   $   11.29   $   11.28   $   11.34   $   11.31    
                             
(1) Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets.    
     
     
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)

At  
June 30, March 31, December 31, September 30, June 30,  
  2017     2017     2016     2016     2016    
Cash and cash equivalents            
Cash and due from depository institutions  $   18,889   $   17,429   $   17,541   $   18,829   $   21,328    
Interest-bearing deposits in other banks     59,348       153,162       19,491       53,764       177,872    
Total cash and cash equivalents $   78,237   $   170,591   $   37,032   $   72,593   $   199,200    
             
Securities available for sale            
Debt securities:            
U.S. agency securities $   5,316   $   5,622   $   5,809   $   6,172   $   6,440    
Municipal and state obligations     27,740       27,259       27,090       28,259       28,398    
Asset-backed securities     162,429       150,805       121,445       84,065       82,625    
Collateralized loan obligations     98,154       104,811       98,447       128,047       127,374    
Corporate bonds     142,318       141,134       138,564       137,976       137,404    
Trust preferred securities     8,540       8,248       8,101       7,968       7,669    
Debt securities available for sale     444,497       437,879       399,456       392,487       389,910    
             
Mortgage-backed securities:            
Collateralized mortgage obligations     30,536       31,941       52,333       57,170       60,577    
Residential pass-through securities     130,550       136,926       211,258       231,052       214,526    
Commercial pass-through securities     8,177       8,202       8,234       8,442       8,524    
Mortgage-backed securities     169,263       177,069       271,825       296,664       283,627    
Total securities available for sale $   613,760   $   614,948   $   671,281   $   689,151   $   673,537    
             
Securities held to maturity            
Debt securities:            
U.S. agency securities $   35,000   $   35,000   $   34,999   $   59,995   $   84,992    
Municipal and state obligations     94,713       91,038       87,682       82,087       82,179    
Subordinated debt     15,000       15,000       15,000       -       -    
Debt securities held to maturity     144,713       141,038       137,681       142,082       167,171    
             
Mortgage-backed securities:            
Collateralized mortgage obligations     17,854       19,193       20,543       21,699       23,081    
Residential pass-through securities     178,813       186,248       200,402       211,930       223,632    
Commercial pass-through securities     151,941       155,508       159,193       162,608       163,402    
Mortgage-backed securities     348,608       360,949       380,138       396,237       410,115    
Total securities held to maturity $   493,321   $   501,987   $   517,819   $   538,319   $   577,286    
             
Total securities $   1,107,081   $   1,116,935   $   1,189,100   $   1,227,470   $   1,250,823    
                                 
                                 
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)

At  
June 30, March 31, December 31, September 30, June 30,  
  2017     2017     2016     2016     2016    
Loan portfolio composition:            
Residential first mortgage loans $   567,323   $   566,665   $   562,466   $   584,156   $   605,203    
Home equity loans and lines of credit     82,822       82,412       83,305       85,799       89,566    
Residential mortgage loans     650,145       649,077       645,771       669,955       694,769    
Multifamily mortgage loans     1,412,575       1,371,339       1,295,207       1,142,908       1,040,293    
Nonresidential and mixed use mortgage loans     1,085,064       995,782       932,616       916,769       820,673    
Commercial mortgage loans     2,497,639       2,367,121       2,227,823       2,059,677       1,860,966    
Commercial business loans     74,471       83,754       75,640       87,333       88,207    
Construction loans     3,815       1,494       927       2,059       2,038    
Account loans     2,863       2,860       2,980       3,012       3,349    
Other consumer loans     13,520       15,313       17,501       19,870       22,052    
Consumer loans     16,383       18,173       20,481       22,882       25,401    
Total loans, excluding yield adjs     3,242,453       3,119,619       2,970,642       2,841,906       2,671,381    
Unamortized yield adjustments     2,808       3,009       3,289       3,699       2,606    
Loans receivable, including yield adjs     3,245,261       3,122,628       2,973,931       2,845,605       2,673,987    
Less allowance for loan losses     (29,286 )     (27,614 )     (26,060 )     (25,003 )     (24,229 )  
Net loans receivable $   3,215,975   $   3,095,014   $   2,947,871   $   2,820,602   $   2,649,758    
             
Loan portfolio allocation:            
Residential first mortgage loans   17.5 %   18.2 %   18.9 %   20.6 %   22.7 %  
Home equity loans and lines of credit   2.6 %   2.6 %   2.8 %   3.0 %   3.4 %  
Residential mortgage loans   20.1 %   20.8 %   21.7 %   23.6 %   26.0 %  
Multifamily mortgage loans   43.6 %   44.0 %   43.6 %   40.2 %   38.9 %  
Nonresidential and mixed use mortgage loans   33.5 %   31.9 %   31.4 %   32.3 %   30.7 %  
Commercial mortgage loans   77.0 %   75.9 %   75.0 %   72.5 %   69.7 %  
Commercial business loans   2.3 %   2.7 %   2.5 %   3.1 %   3.3 %  
Construction loans   0.1 %   0.0 %   0.0 %   0.1 %   0.1 %  
Account loans   0.1 %   0.1 %   0.1 %   0.1 %   0.1 %  
Other consumer loans   0.4 %   0.5 %   0.6 %   0.7 %   0.8 %  
Consumer loans   0.5 %   0.6 %   0.7 %   0.8 %   1.0 %  
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 $   74   $   65   $   92   $   77   $   38    
Nonaccrual loans     18,798       20,950       21,473       21,768       21,017    
Total nonperforming loans     18,872       21,015       21,565       21,845       21,055    
Other real estate owned     1,632       1,668       2,037       1,356       826    
Total nonperforming assets $   20,504   $   22,683   $   23,602   $   23,201   $   21,881    
             
Nonperforming loans (% total loans)   0.58 %   0.67 %   0.72 %   0.77 %   0.79 %  
Nonperforming assets (% total assets)   0.43 %   0.47 %   0.51 %   0.51 %   0.49 %  
             
Allowance for loan losses (ALLL):            
ALLL to total loans   0.90 %   0.88 %   0.88 %   0.88 %   0.91 %  
ALLL to nonperforming loans   155.18 %   131.40 %   120.84 %   114.46 %   115.07 %  
Net (recoveries) charge offs  $   (483 ) $   254   $   198   $   354   $   827    
Average net (recovery) charge off rate (annualized)   -0.06 %   0.03 %   0.03 %   0.05 %   0.12 %  
             
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)

At  
June 30, March 31, December 31, September 30, June 30,  
  2017     2017     2016     2016     2016    
Funding by type:            
Deposits            
Non-interest-bearing deposits $   267,412   $   255,939   $   240,367   $   251,141   $   238,751    
Interest-bearing demand     847,663       798,203       768,556       750,126       732,633    
Savings and club     523,984       524,002       519,257       514,909       516,023    
Certificates of deposit     1,291,068       1,275,119       1,217,837       1,217,784       1,207,426    
Interest-bearing deposits     2,662,715       2,597,324       2,505,650       2,482,819       2,456,082    
Total deposits     2,930,127       2,853,263       2,746,017       2,733,960       2,694,833    
             
Borrowings:            
Federal Home Loan Bank advances     775,696       775,719       665,742       600,765       578,788    
Depositor sweep accounts     30,532       49,541       36,107       32,624       35,635    
Total borrowings     806,228       825,260       701,849       633,389       614,423    
             
Total funding $   3,736,355   $   3,678,523   $   3,447,866   $   3,367,349   $   3,309,256    
             
Loans as a % of deposits   109.9 %   108.5 %   107.6 %   103.3 %   98.5 %  
Deposits as a % of total funding   78.4 %   77.6 %   79.6 %   81.2 %   81.4 %  
Borrowings as a % of total funding   21.6 %   22.4 %   20.4 %   18.8 %   18.6 %  
             
Funding by source:            
Retail funding            
Non-interest-bearing deposits $   267,412   $   255,939   $   240,367   $   251,141   $   238,751    
Interest-bearing demand     625,061       568,865       544,487       527,511       508,528    
Savings and club     523,984       524,002       519,257       514,909       516,023    
Certificates of deposit     1,168,010       1,152,025       1,113,073       1,119,922       1,109,203    
Total retail deposits     2,584,467       2,500,831       2,417,184       2,413,483       2,372,505    
Depositor sweep accounts     30,532       49,541       36,107       32,624       35,635    
Total retail funding     2,614,999       2,550,372       2,453,291       2,446,107       2,408,140    
             
Wholesale funding:            
Interest-bearing demand $   222,602   $   229,338   $   224,069   $   222,615   $   224,105    
Certificates of deposit (listing service)     101,430       101,432       96,516       89,608       89,857    
Certificates of deposit (brokered)     21,628       21,662       8,248       8,254       8,366    
Total wholesale deposits     345,660       352,432       328,833       320,477       322,328    
FHLB Advances     775,696       775,719       665,742       600,765       578,788    
Total wholesale funding     1,121,356       1,128,151       994,575       921,242       901,116    
             
Total funding $   3,736,355   $   3,678,523   $   3,447,866   $   3,367,349   $   3,309,256    
             
Retail funding as a % of total funding   70.0 %   69.3 %   71.2 %   72.6 %   72.8 %  
Wholesale funding as a % of total funding   30.0 %   30.7 %   28.8 %   27.4 %   27.2 %  
                                 
                                 
Summary Income Statement
(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)
For the three months ended  
June 30, March 31, December 31, September 30, June 30,  
  2017     2017     2016     2016     2016    
Interest income            
Loans $   29,842   $   28,235   $   27,407   $   25,697   $   25,698    
Mortgage-backed securities     3,063       3,222       3,779       3,937       4,032    
Debt securities:            
Taxable     2,868       2,488       2,146       2,040       1,990    
Tax-exempt     605       582       562       551       551    
Other interest-earning assets     586       481       421       581       496    
Total Interest Income     36,964       35,008       34,315       32,806       32,767    
             
Interest expense            
Deposits     5,909       5,420       5,410       5,361       5,140    
Borrowings     4,325       3,381       3,289       3,424       3,400    
Total interest expense     10,234       8,801       8,699       8,785       8,540    
Net interest income     26,730       26,207       25,616       24,021       24,227    
Provision for loan losses     1,188       1,809       1,255       1,129       2,046    
Net interest income after provision for
  loan losses
    25,542       24,398       24,361       22,892       22,181    
             
Non-interest income            
Fees and service charges     839       498       1,289       663       1,340    
(Loss) gain on sale and call of securities     -       (22 )     21       -       -    
Gain on sale of loans     531       245       459       300       132    
Gain (loss) on sale of real estate owned      3       (106 )     12       (15 )     24    
Income from bank owned life insurance     1,288       1,279       1,321       1,319       1,374    
Electronic banking fees and charges     287       240       270       283       284    
Miscellaneous     72       119       74       79       57    
Total non-interest income     3,020       2,253       3,446       2,629       3,211    
             
Non-interest expense            
Salaries and employee benefits     12,887       12,430       11,592       10,909       10,640    
Net occupancy expense of premises     2,013       2,088       1,976       1,941       1,813    
Equipment and systems     2,204       2,068       2,030       2,048       2,092    
Advertising and marketing     937       753       387       549       490    
Federal deposit insurance premium     352       338       339       305       687    
Directors' compensation     689       689       379       225       224    
Miscellaneous     2,969       2,668       2,670       2,683       1,732    
Total non-interest expense     22,051       21,034       19,373       18,660       17,678    
Income before income taxes     6,511       5,617       8,434       6,861       7,714    
Income taxes     2,107       1,549       2,970       2,194       2,833    
Net income $   4,404   $   4,068   $   5,464   $   4,667   $   4,881    
             
Net income per common share (EPS)            
Basic $   0.05   $   0.05   $   0.06   $   0.05   $   0.05    
Diluted $   0.05   $   0.05   $   0.06   $   0.05   $   0.05    
             
Dividends declared            
Cash dividends declared per common share $   0.03   $   0.03   $   0.02   $   0.02   $   0.02    
Cash dividends declared $   2,448   $   2,525   $   1,687   $   1,710   $   1,792    
Dividend payout ratio   55.6 %   62.1 %   30.9 %   36.6 %   36.7 %  
             
Weighted average number of  common
 shares outstanding
           
Basic     82,372       84,542       85,174       86,246       89,443    
Diluted     82,429       84,624       85,258       86,304       89,481    
                                 
                                 
Average Balance Sheet Data
(Dollars in Thousands, Unaudited)

For the three months ended  
June 30, March 31, December 31, September 30, June 30,  
  2017     2017     2016     2016     2016    
Assets            
Interest-earning assets:            
Loans receivable, including loans held for sale $   3,200,968   $ 3,029,151   $   2,899,794   $   2,697,096   $   2,682,755    
Mortgage-backed securities     532,621       582,591       673,569       695,876       705,962    
Debt securities:            
Tax-exempt     119,957       116,479       112,221       109,625       109,691    
Taxable     476,499       441,124       419,966       442,233       459,731    
Total debt securities     596,456       557,603       532,187       551,858       569,422    
Other interest-earning assets     118,349       61,336       71,072       204,621       191,129    
Total interest-earning assets     4,448,394       4,230,681       4,176,622       4,149,451       4,149,268    
Non-interest-earning assets     358,791       352,419       351,458       359,514       352,841    
Total assets  $   4,807,185   $   4,583,100   $   4,528,080   $   4,508,965   $   4,502,109    
             
Liabilities and Stockholders' Equity            
Interest-bearing liabilities:            
Deposits:            
Interest-bearing demand $   813,148   $   756,520   $   761,765   $   748,516   $   726,327    
Savings and club     523,798       520,572       518,225       515,615       519,055    
Certificates of deposit     1,289,504       1,242,757       1,224,592       1,215,081       1,200,874    
Total interest-bearing deposits     2,626,450       2,519,849       2,504,582       2,479,212       2,446,256    
Borrowings:            
Federal Home Loan Bank Advances     775,703       643,504       594,238       577,305       585,085    
Other borrowings     40,064       44,940       35,273       33,530       32,183    
Total borrowings     815,767       688,444       629,511       610,835       617,268    
Total interest-bearing liabilities     3,442,217       3,208,293       3,134,093       3,090,047       3,063,524    
Non-interest-bearing liabilities:            
Non-interest-bearing deposits     262,499       246,449       245,928       243,964       232,698    
Other non-interest-bearing liabilities     25,112       25,028       31,781       47,092       41,577    
Total non-interest-bearing liabilities     287,611       271,477       277,709       291,056       274,275    
Total liabilities     3,729,828       3,479,770       3,411,802       3,381,103       3,337,799    
Stockholders' equity     1,077,357       1,103,330       1,116,278       1,127,862       1,164,310    
Total liabilities and stockholders' equity $   4,807,185   $   4,583,100   $   4,528,080   $   4,508,965   $   4,502,109    
             
Average interest-earning assets to average
 interest-bearing liabilities
  129.23 %   131.87 %   133.26 %   134.28 %   135.44 %  
                                 
                                 
Performance Ratio Highlights

For the three months ended  
June 30, March 31, December 31, September 30, June 30,  
  2017     2017     2016     2016     2016    
Average yield on interest-earning assets:            
Loans receivable, including loans held for sale   3.73 %   3.73 %   3.78 %   3.81 %   3.83 %  
Mortgage-backed securities   2.30 %   2.21 %   2.24 %   2.26 %   2.28 %  
Debt securities:            
Tax-exempt   2.02 %   2.00 %   2.00 %   2.01 %   2.01 %  
Taxable   2.41 %   2.26 %   2.04 %   1.85 %   1.73 %  
Total debt securities   2.33 %   2.20 %   2.04 %   1.88 %   1.79 %  
Other interest-earning assets   1.98 %   3.13 %   2.37 %   1.14 %   1.04 %  
Total interest-earning assets   3.32 %   3.31 %   3.29 %   3.16 %   3.16 %  
             
Average cost of interest-bearing liabilities:            
Deposits:            
Interest-bearing demand   0.71 %   0.65 %   0.62 %   0.63 %   0.62 %  
Savings and club   0.12 %   0.12 %   0.12 %   0.15 %   0.16 %  
Certificates of deposit   1.34 %   1.30 %   1.33 %   1.31 %   1.27 %  
Total interest-bearing deposits   0.90 %   0.86 %   0.86 %   0.87 %   0.84 %  
Borrowings:            
Federal Home Loan Bank Advances   2.21 %   2.08 %   2.20 %   2.35 %   2.30 %  
Other borrowings   0.27 %   0.35 %   0.29 %   0.42 %   0.50 %  
Total borrowings   2.12 %   1.96 %   2.09 %   2.24 %   2.20 %  
Total interest-bearing liabilities   1.19 %   1.10 %   1.11 %   1.14 %   1.12 %  
             
Interest rate spread (1)   2.13 %   2.21 %   2.18 %   2.02 %   2.04 %  
Net interest margin (2)   2.40 %   2.48 %   2.45 %   2.32 %   2.34 %  
             
Non-interest income to average assets
 (annualized)
  0.25 %   0.20 %   0.30 %   0.23 %   0.29 %  
Non-interest expense to average assets
 (annualized)
  1.83 %   1.84 %   1.71 %   1.66 %   1.57 %  
             
Efficiency ratio (3)   74.12 %   73.91 %   66.66 %   70.02 %   64.43 %  
             
Return on average assets (annualized)   0.37 %   0.36 %   0.48 %   0.41 %   0.43 %  
Return on average equity (annualized)   1.64 %   1.47 %   1.96 %   1.66 %   1.68 %  
                                 
(1) Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities.  
(2) Net interest income divided by average interest-earning assets.          
(3) Non-interest expense divided by the sum of net interest income and non-interest income.      

  

 

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

Primary Logo