Kearny Financial Corp. Reports Third Quarter 2018 Operating Results and Announces Authorization for Third Stock Repurchase Plan


FAIRFIELD, N.J., April 27, 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 March 31, 2018 of $5.4 million, or $0.07 per basic and diluted share.  The results represent an increase in net income of $4.1 million compared to net income of $1.3 million, or $0.02 per basic and diluted share, for the quarter ended December 31, 2017.

The increase in net income partly reflected a decrease in merger-related expenses related to the Company’s acquisition of Clifton Bancorp, Inc. (“CSBK”), the holding company for Clifton Savings Bank (“Clifton”), which closed on April 2, 2018.  Such expenses decreased by $792,000 to $401,000 for the quarter ended March 31, 2018 compared to $1.2 million for the quarter ended December 31, 2017.  The Company estimates that merger-related expenses adversely impacted net income by approximately $379,000 and $1.0 million for the quarters ended March 31, 2018 and December 31, 2017, respectively, due to their limited income tax deductibility.  The Company expects to recognize additional merger-related expenses during the fourth quarter ending June 30, 2018 in conjunction with the closing of the CSBK merger transaction.

Under the terms of the merger agreement, each outstanding share of CSBK common stock was exchanged for 1.191 shares of the Company’s common stock, resulting in the Company issuing 25.4 million shares of common stock to CSBK stockholders in conjunction with the merger’s closing.  An additional $7,000 in cash was distributed to CSBK stockholders in lieu of fractional shares representing the equivalent of $13.24 per whole share of Kearny Financial Corp.

The increase in net income also reflected the impact of federal income tax reform that was codified through the passage of the Tax Cuts and Jobs Act (the “Act”) during the prior quarter ended December 31, 2017.  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.  The provisions of the Act positively impacted the Company’s earnings during the quarter ended March 31, 2018.  However, the passage of the Act 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 prior quarter ended December 31, 2017.

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%.

Excluding the impact on net income arising from the non-recurring, merger-related expenses discussed above, the Company’s net income would have been $5.8 million or $0.08 per basic and diluted share for the three months ended March 31, 2018.  By comparison, excluding the impacts on net income arising from non-recurring merger-related expenses and federal income tax reform 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.

Stock Repurchase Authorization

In addition to reporting operating results for the third quarter ended March 31, 2018, the Company also announced today that the Board of Directors has authorized a third stock repurchase plan to acquire up to 10,238,557 shares or 10% of the Company’s currently outstanding common stock.  In conjunction with the commencement of a third stock repurchase plan, the Company also announced the completion of its second 10% stock repurchase plan.  That second plan, which was announced on May 24, 2017, authorized the repurchase of up to 8,559,084 shares. As discussed in greater detail below, the Company repurchased 8,559,084 shares under that plan, at a total cost of $122.0 million and an average cost of $14.25 per share.

Repurchases under the third stock repurchase plan will be made from time to time in the open market, through block trades, in privately negotiated stock purchases or pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities and Exchange Commission regulations. Such repurchases will be made at management’s discretion at prices management considers to be attractive and in the best interests of the Company and its stockholders, subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses for capital, and the Company’s financial performance.  Open market purchases will be conducted in accordance with the limitations set forth in Rule 10b-18 of the Securities and Exchange Commission and other applicable legal requirements.

The third stock repurchase program may be suspended, terminated or modified at any time for any reason, including market conditions, the cost of repurchasing shares, the availability of alternative investment opportunities, liquidity, and other factors deemed appropriate. These factors may also affect the timing and amount of share repurchases.  The third stock repurchase program does not obligate the Company to purchase any particular number of shares, and there is no guarantee as to the exact number of shares to be repurchased by the Company.

Overview of Financial Performance

The Company continued to execute strategies during the third 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 $59.9 million to $3.35 billion, or 67.9% of total assets, at March 31, 2018 from $3.29 billion, or 68.0% of total assets, at December 31, 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 commercial mortgage loans increasing by $77.3 million to $2.58 billion at March 31, 2018.  The rate of growth in commercial mortgage loans during the quarter ended March 31, 2018 continued to reflect the impact of an accelerated rate of loan prepayments that partially offset the increase 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 March 31, 2018.  
  • The outstanding balance of residential mortgage loans held in the portfolio, including home equity loans and lines of credit, decreased by $12.0 million to $643.3 million at March 31, 2018 from $655.3 million at December 31, 2017.  The decrease largely reflected the Company’s continued emphasis on its mortgage banking strategy through which most residential mortgage loans originated are sold into the secondary market.  Where appropriate, the Company augments the balance of loans originated and retained in portfolio with additional loan purchases to generally maintain the balance of residential mortgage loans as a percentage of the aggregate loan portfolio over time.
  • Nonperforming loans decreased by $2.1 million to $14.2 million, or 0.42% of total loans, at March 31, 2018 from $16.3 million, or 0.50% of total loans, at December 31, 2017. 
  • The allowance for loan losses increased to $30.2 million at March 31, 2018 from $30.1 million at December 31, 2017, resulting in a “total loan coverage ratio”, representing the balance of the allowance for loan losses as a percentage of total loans, of 0.90% and 0.91%, respectively.
  • The “nonperforming loan coverage ratio”, representing the balance of the allowance for loan losses as a percentage of nonperforming loans, increased to 212.5% at March 31, 2018 from 184.0% at December 31, 2017.
  • The Company’s securities portfolio increased by $35.0 million to $1.14 billion, or 23.2% of total assets, at March 31, 2018 from $1.11 billion, or 22.9% of total assets, at December 31, 2017.  The net increase in the securities portfolio partly reflected purchases of uncapped, floating-rate securities and subordinated debt issued by one community bank.  The growth due to security purchases was partially offset by normal principal repayments arising from amortization and maturities of securities. The increase in the securities portfolio was partially offset by 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 decreased by $12.4 million to $38.3 million at March 31, 2018 from $50.7 million at December 31, 2017.  The decrease largely reflected day-to-day operating fluctuations in the Company’s balance of cash and cash equivalents.  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 decreased by $14.7 million to $67.8 million for the quarter ended March 31, 2018 compared to $82.5 million for the quarter ended December 31, 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 $34.0 million to $3.07 billion at March 31, 2018, from $3.03 billion at December 31, 2017.  The net growth in deposits reflected a $38.9 million increase in interest-bearing deposits that was partially offset by a $4.8 million decrease in non-interest-bearing deposits.  The growth in interest-bearing deposits largely reflected the continuing effects of product, pricing and marketing strategies implemented during fiscal 2018.  The decrease in non-interest-bearing deposits largely reflected day-to-day operating fluctuations in such balances.
  • Total borrowings increased by $53.1 million to $852.0 million at March 31, 2018, from $798.9 million at December 31, 2017.  The increase in borrowings partly reflected a $42.0 million increase in overnight borrowings drawn for liquidity management purposes coupled with an $11.1 million increase in depositor sweep account balances representing normal day-to-day fluctuations in such balances.
  • The Company’s stockholders’ equity increased by $1.9 million to $991.2 million at March 31, 2018 from $989.3 million at December 31, 2017.  The increase largely reflected 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.  The increase in stockholders’ equity was partially offset by the effects of the Company’s share repurchases and cash dividends paid to stockholders during the period. 
  • At March 31, 2018, the Company’s total consolidated equity to assets ratio was 20.09% while the Bank’s total consolidated equity to assets ratio was 17.66%. The Company’s and Bank’s capital ratios at March 31, 2018 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 increased by $222,000 to $27.1 million for the quarter ended March 31, 2018 from $26.8 million for the quarter ended December 31, 2017. 
  • The Company’s net interest margin remained stable at 2.41% for the quarters ended March 31, 2018 and December 31, 2017 while the net interest rate spread increased by one basis point to 2.15% from 2.14% 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 $241,000, reflecting an annualized net charge off rate of 0.03% on the average balance of total loans for the quarter ended March 31, 2018. By comparison, the Company’s net charge offs totaled approximately $315,000 for the quarter ended December 31, 2017, reflecting an annualized net charge off rate of 0.04%.
  • The Company’s provision for loan losses decreased by $513,000 to $423,000 for the quarter ended March 31, 2018 compared to $936,000 for the quarter ended December 31, 2017.  The decrease in the provision was partly attributable to the decrease in net charge offs between the two comparative periods, as discussed.  The decrease also reflected the effects of updates to historical and environmental loss factors that decreased the level of provision expense between comparative periods.  The decrease in provision expense was partially offset by the effects of comparatively greater growth during the quarter ended March 31, 2018 in the performing portion of the loan portfolio that is collectively evaluated for impairment using historical and environmental loss factors.

The strategies executed by the Company during the quarter ended March 31, 2018 continued to strengthen and diversify its sources of non-interest income, as highlighted below:

  • Gains on sale of residential mortgage loans totaled $202,000 for the quarter ended March 31, 2018 compared to $200,000 for the quarter ended December 31, 2017.  The modest increase in gains on sale reflected an increase in the volume of loans originated and sold that was partially offset by a decrease in the average net gain recognized per loan sold between comparative periods. 
  • Gains on sale of loans originated under Small Business Administration (“SBA”) programs totaled $144,000 for the quarter ended March 31, 2018.  By comparison, 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 $128,000 to $1.5 million for the quarter ended March 31, 2018 from $1.4 million for the quarter ended December 31, 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 1.85% for the quarter ended March 31, 2018 compared to 1.89% for the prior quarter ended December 31, 2017.  For those same comparative periods, the Company’s operating efficiency ratio decreased to 73.7% from 75.6%, respectively.    Excluding the impact of merger-related expenses, as discussed above, the Company’s non-interest expense to average assets ratios would have been 1.82% and 1.79% for the quarters ended March 31, 2018 and December 31, 2017, respectively, while the Company’s operating efficiency ratios would have been 72.4% and 71.7% for those same periods, respectively.

Collectively, the factors noted above contributed to the increase in net income for the quarter ended March 31, 2018 compared to the prior quarter ended December 31, 2017.  The increase in net income 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 March 31, 2018 totaled 0.44% compared to 0.11% for the prior quarter ended December 31, 2017.  Excluding the impacts on net income arising from the non-recurring effects of merger-related expenses and federal income tax reform, as discussed above, the Company’s return on average assets would have been 0.47% and 0.42% for the quarters ended March 31, 2018 and December 31, 2017, respectively.
  • The Company’s return on average equity for the quarter ended March 31, 2018 totaled 2.18% compared to 0.51% for the prior quarter ended December 31, 2017.  Excluding the impacts on net income arising from the non-recurring effects of merger-related expenses and federal income tax reform, as discussed above, the Company’s return on average equity would have been 2.33% and 2.00% for the quarters ended March 31, 2018 and December 31, 2017, respectively.

The Company continued to execute key capital management strategies during the quarter ended March 31, 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 March 31, 2018.
  • In May 2017, the Company announced its second share repurchase plan through which it authorized the repurchase of up to 8,559,084 shares, or 10%, of the Company’s outstanding shares.  During the quarter ended March 31, 2018, the Company repurchased a total of 758,896 of its shares at an average cost of $14.26 per share.  The volume of the Company’s share repurchases during the quarter ended March 31, 2018 reflected a significant period of inactivity during the pendency of the merger transaction with CSBK.  Through March 31, 2018, the Company has repurchased a total of 6,745,736 shares, or 78.8% of the number of shares authorized under the noted program, at a total cost of $97.9 million and at an average cost of $14.51 per share.

The Company’s capital management strategies are continuing into the fourth quarter ending June 30, 2018, as highlighted below:

  • Subsequent to the closing of the merger with CSBK on April 2, 2018, the Company completed the second share repurchase plan by repurchasing the remaining 1,813,348 shares under the program announced in May 2017 at an average cost of $13.29 per share.
     
  • As discussed above, the Company has announced its third share repurchase program through which it authorized the repurchase of up to 10,238,557 shares, or 10%, of the Company’s outstanding shares.

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 March 31, 2018 compared to those for the prior quarter ended December 31, 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 the Company 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 and Shares in Thousands,
Except Per Share Data, Unaudited)
AtVariance
or Change
Variance
or Change
Pct.
  
March 31,December 31,  
 2018  2017   
Assets      
Cash and cash equivalents$38,283 $50,685 $(12,402) (24.5)  
Securities available for sale 684,771  637,671  47,100  7.4   
Securities held to maturity 459,380  471,452  (12,072) (2.6)  
Loans held-for-sale 2,377  3,490  (1,113) (31.9)  
Loans receivable, including yield adjustments 3,351,369  3,291,516  59,853  1.8   
Less allowance for loan losses (30,248) (30,066) (182) 0.6   
Net loans receivable 3,321,121  3,261,450  59,671  1.8   
Premises and equipment 42,856  41,829  1,027  2.5   
Federal Home Loan Bank stock 39,112  39,113  (1) (0.0)  
Accrued interest receivable 13,926  13,524  402  3.0   
Goodwill 108,591  108,591  -  -   
Bank owned life insurance 184,981  183,754  1,227  0.7   
Deferred income taxes, net 3,898  6,941  (3,043) (43.8)  
Other assets 34,404  25,347  9,057  35.7   
Total assets$4,933,700 $4,843,847 $89,853  1.9   
       
Liabilities      
Deposits$3,067,798 $3,033,766 $34,032  1.1   
Borrowings 852,009  798,864  53,145  6.7   
Advance payments by borrowers for taxes 8,969  8,511  458  5.4   
Other liabilities 13,723  13,433  290  2.2   
Total liabilities 3,942,499  3,854,574  87,925  2.3   
       
Stockholders' Equity      
Common stock 788  795  (7) (0.9)  
Paid-in capital 653,045  662,093  (9,048) (1.4)  
Retained earnings 355,270  353,536  1,734  0.5   
Unearned ESOP shares (33,076) (33,563) 487  (1.5)  
Accumulated other comprehensive income, net 15,174  6,412  8,762  136.7   
Total stockholders' equity 991,201  989,273  1,928  0.2   
Total liabilities and stockholders' equity$4,933,700 $4,843,847 $89,853  1.9   
       
Consolidated capital ratios      
Equity to assets 20.09% 20.42% -0.33%   
Tangible equity to tangible assets 18.29% 18.59% -0.30%   
       
Share data      
Outstanding shares 78,765  79,527  (762) (1.0)  
Equity per share$12.58 $12.44 $0.14  1.1   
Tangible equity per share (1)$11.20 $11.07 $0.13  1.2   
(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 endedVariance
or Change
Variance
or Change
Pct.
  
March 31,December 31,  
 2018  2017   
Interest income      
Loans$30,728 $30,610 $118  0.4   
Mortgage-backed securities 2,817  2,848  (31) (1.1)  
Debt securities:      
Taxable 3,633  3,229  404  12.5   
Tax-exempt 652  641  11  1.7   
Other interest-earning assets 715  704  11  1.6   
Total Interest Income 38,545  38,032  513  1.3   
       
Interest expense      
Deposits 7,026  6,649  377  5.7   
Borrowings 4,462  4,548  (86) (1.9)  
Total interest expense 11,488  11,197  291  2.6   
Net interest income 27,057  26,835  222  0.8   
Provision for loan losses 423  936  (513) (54.8)  
Net interest income after provision for loan losses 26,634  25,899  735  2.8   
       
Non-interest income      
Fees and service charges 1,537  1,409  128  9.1   
Loss on sale and call of securities (1) -  (1) -   
Gain on sale of loans 346  200  146  73.0   
Gain on sale of real estate owned 7  23  (16) (69.6)  
Income from bank owned life insurance 1,227  1,264  (37) (2.9)  
Electronic banking fees and charges 243  302  (59) (19.5)  
Miscellaneous 189  65  124  190.8   
Total non-interest income 3,548  3,263  285  8.7   
       
Non-interest expense      
Salaries and employee benefits 12,888  12,926  (38) (0.3)  
Net occupancy expense of premises 2,359  2,122  237  11.2   
Equipment and systems 2,323  2,193  130  5.9   
Advertising and marketing 745  748  (3) (0.4)  
Federal deposit insurance premium 350  343  7  2.0   
Directors' compensation 689  688  1  0.1   
Merger-related expenses 401  1,193  (792) (66.4)  
Miscellaneous 2,788  2,551  237  9.3   
Total non-interest expense 22,543  22,764  (221) (1.0)  
Income before income taxes 7,639  6,398  1,241  19.4   
Income taxes 2,262  5,129  (2,867) (55.9)  
Net income$5,377 $1,269 $4,108  323.7   
       
Net income per common share (EPS)      
Basic$0.07 $0.02 $0.05    
Diluted$0.07 $0.02 $0.05    
       
Dividends declared      
Cash dividends declared per common share$0.03 $0.03 $-    
Cash dividends declared$2,264 $1,856 $408    
Dividend payout ratio 42.1% 146.3% -104.2%   
       
Weighted average number of common shares outstanding      
Basic 75,492  77,174  (1,682)   
Diluted 75,539  77,239  (1,700)   
             
Average Balance Sheet Data
(Dollars in Thousands, Unaudited)
For the three months endedVariance
or Change
Variance
or Change
Pct.
  
March 31,December 31,  
 2018  2017   
Assets      
Interest-earning assets:      
Loans receivable, including loans held for sale$3,293,664 $3,255,862 $37,802  1.2   
Mortgage-backed securities 492,232  501,081  (8,849) (1.8)  
Debt securities:    -   
Tax-exempt 127,605  126,214  1,391  1.1   
Taxable 511,368  495,316  16,052  3.2   
Total debt securities 638,973  621,530  17,443  2.8   
Other interest-earning assets 67,770  82,539  (14,769) (17.9)  
Total interest-earning assets 4,492,639  4,461,012  31,627  0.7   
Non-interest-earning assets 369,299  364,015  5,284  1.5   
Total assets$4,861,938 $4,825,027 $36,911  0.8   
       
Liabilities and Stockholders' Equity      
Interest-bearing liabilities:      
Deposits:      
Interest-bearing demand$871,060 $854,400 $16,660  1.9   
Savings and club 513,974  518,542  (4,568) (0.9)  
Certificates of deposit 1,386,398  1,337,560  48,838  3.7   
Total interest-bearing deposits 2,771,432  2,710,502  60,930  2.2   
Borrowings:      
Federal Home Loan Bank Advances 777,721  777,460  261  0.0   
Other borrowings 33,529  30,606  2,923  9.6   
Total borrowings 811,250  808,066  3,184  0.4   
Total interest-bearing liabilities 3,582,682  3,518,568  64,114  1.8   
Non-interest-bearing liabilities:      
Non-interest-bearing deposits 267,152  277,236  (10,084) (3.6)  
Other non-interest-bearing liabilities 23,382  24,396  (1,014) (4.2)  
Total non-interest-bearing liabilities 290,534  301,632  (11,098) (3.7)  
Total liabilities 3,873,216  3,820,200  53,016  1.4   
Stockholders' equity 988,722  1,004,827  (16,105) (1.6)  
Total liabilities and stockholders' equity$4,861,938 $4,825,027 $36,911  0.8   
       
Average interest-earning assets to average interest-bearing liabilities 125.40% 126.78% -1.38% (1.1)  
               
Performance Ratio HighlightsFor the three months endedVariance
or Change
   
March 31,December 31,  
 2018  2017   
Average yield on interest-earning assets:      
Loans receivable, including loans held for sale 3.73% 3.76% -0.03%   
Mortgage-backed securities 2.29% 2.27% 0.02%   
Debt securities:      
Tax-exempt (1) 2.04% 2.03% 0.01%   
Taxable 2.84% 2.61% 0.23%   
Total debt securities 2.68% 2.49% 0.19%   
Other interest-earning assets 4.22% 3.42% 0.80%   
Total interest-earning assets 3.43% 3.41% 0.02%   
       
Average cost of interest-bearing liabilities:      
Deposits:      
Interest-bearing demand 0.84% 0.80% 0.04%   
Savings and club 0.12% 0.12% 0.00%   
Certificates of deposit 1.46% 1.43% 0.03%   
Total interest-bearing deposits 1.01% 0.98% 0.03%   
Borrowings:      
Federal Home Loan Bank Advances 2.27% 2.33% -0.06%   
Other borrowings 0.56% 0.27% 0.29%   
Total borrowings 2.20% 2.25% -0.05%   
Total interest-bearing liabilities 1.28% 1.27% 0.01%   
       
Interest rate spread (2) 2.15% 2.14% 0.01%   
Net interest margin (3) 2.41% 2.41% 0.00%   
       
Non-interest income to average assets (annualized) 0.29% 0.27% 0.02%   
Non-interest expense to average assets (annualized) 1.85% 1.89% -0.04%   
       
Efficiency ratio (4) 73.66% 75.63% -1.97%   
       
Return on average assets (annualized) 0.44% 0.11% 0.33%   
Return on average equity (annualized) 2.18% 0.51% 1.67%   
(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 
March 31,December 31,September 30,June 30,March 31, 
 2018  2017  2017  2017  2017  
Assets      
Cash and cash equivalents$38,283 $50,685 $38,823 $78,237 $170,591  
Securities available for sale 684,771  637,671  636,600  613,760  614,948  
Securities held to maturity 459,380  471,452  482,926  493,321  501,987  
Loans held-for-sale 2,377  3,490  3,808  4,692  744  
Loans receivable, including yield adjustments 3,351,369  3,291,516  3,260,328  3,245,261  3,122,628  
Less allowance for loan losses (30,248) (30,066) (29,445) (29,286) (27,614) 
Net loans receivable 3,321,121  3,261,450  3,230,883  3,215,975  3,095,014  
Premises and equipment 42,856  41,829  40,132  39,585  38,904  
Federal Home Loan Bank stock 39,112  39,113  39,115  39,958  39,474  
Accrued interest receivable 13,926  13,524  13,268  12,493  12,320  
Goodwill 108,591  108,591  108,591  108,591  108,591  
Bank owned life insurance 184,981  183,754  182,489  181,223  179,935  
Deferred income taxes, net 3,898  6,941  13,230  15,454  14,318  
Other assets 34,404  25,347  18,285  14,838  19,416  
Total assets$4,933,700 $4,843,847 $4,808,150 $4,818,127 $4,796,242  
       
Liabilities      
Deposits$3,067,798 $3,033,766 $2,953,268 $2,930,127 $2,853,263  
Borrowings 852,009  798,864  808,554  806,228  825,260  
Advance payments by borrowers for taxes 8,969  8,511  9,787  8,711  8,059  
Other liabilities 13,723  13,433  22,308  15,880  15,650  
Total liabilities 3,942,499  3,854,574  3,793,917  3,760,946  3,702,232  
       
Stockholders' Equity      
Common stock 788  795  815  844  873  
Paid-in capital 653,045  662,093  690,204  728,790  768,373  
Retained earnings 355,270  353,536  354,123  361,039  359,083  
Unearned ESOP shares (33,076) (33,563) (34,049) (34,536) (35,022) 
Accumulated other comprehensive income, net 15,174  6,412  3,140  1,044  703  
Total stockholders' equity 991,201  989,273  1,014,233  1,057,181  1,094,010  
Total liabilities and stockholders' equity$4,933,700 $4,843,847 $4,808,150 $4,818,127 $4,796,242  
       
Consolidated capital ratios      
Equity to assets 20.09% 20.42% 21.09% 21.94% 22.81% 
Tangible equity to tangible assets 18.29% 18.59% 19.27% 20.14% 21.02% 
       
Share data      
Outstanding shares 78,765  79,527  81,548  84,351  87,256  
Equity per share$12.58 $12.44 $12.44 $12.53 $12.54  
Tangible equity per share (1)$11.20 $11.07 $11.10 $11.24 $11.29  
(1) Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets.              
   
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)
At 
March 31,December 31,September 30,June 30,March 31, 
 2018  2017  2017  2017  2017  
Cash and cash equivalents      
Cash and due from depository institutions$18,229 $17,899 $17,972 $18,889 $17,429  
Interest-bearing deposits in other banks 20,054  32,786  20,851  59,348  153,162  
Total cash and cash equivalents$38,283 $50,685 $38,823 $78,237 $170,591  
       
Securities available for sale      
Debt securities:      
U.S. agency securities$4,667 $4,810 $5,063 $5,316 $5,622  
Municipal and state obligations 26,733  27,428  27,725  27,740  27,259  
Asset-backed securities 182,066  169,484  163,615  162,429  150,805  
Collateralized loan obligations 178,342  133,341  128,383  98,154  104,811  
Corporate bonds 142,202  142,397  142,489  142,318  141,134  
Trust preferred securities 8,485  8,494  8,544  8,540  8,248  
Debt securities available for sale 542,495  485,954  475,819  444,497  437,879  
       
Mortgage-backed securities:      
Collateralized mortgage obligations 25,601  27,187  28,790  30,536  31,941  
Residential pass-through securities 108,736  116,496  123,868  130,550  136,926  
Commercial pass-through securities 7,939  8,034  8,123  8,177  8,202  
Mortgage-backed securities 142,276  151,717  160,781  169,263  177,069  
Total securities available for sale$684,771 $637,671 $636,600 $613,760 $614,948  
       
Securities held to maturity      
Debt securities:      
U.S. agency securities$- $- $35,000 $35,000 $35,000  
Municipal and state obligations 98,011  100,671  95,954  94,713  91,038  
Subordinated debt 30,000  25,000  15,000  15,000  15,000  
Debt securities held to maturity 128,011  125,671  145,954  144,713  141,038  
       
Mortgage-backed securities:      
Collateralized mortgage obligations 34,309  35,861  16,600  17,854  19,193  
Residential pass-through securities 151,605  160,487  169,257  178,813  186,248  
Commercial pass-through securities 145,455  149,433  151,115  151,941  155,508  
Mortgage-backed securities 331,369  345,781  336,972  348,608  360,949  
Total securities held to maturity$459,380 $471,452 $482,926 $493,321 $501,987  
       
Total securities$1,144,151 $1,109,123 $1,119,526 $1,107,081 $1,116,935  
                 
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)
At 
March 31,December 31,September 30,June 30,March 31, 
 2018  2017  2017  2017  2017  
Loan portfolio composition:      
Residential first mortgage loans$563,807 $574,322 $559,593 $567,323 $566,665  
Home equity loans and lines of credit 79,522  80,961  80,746  82,822  82,412  
Residential mortgage loans 643,329  655,283  640,339  650,145  649,077  
Multifamily mortgage loans 1,471,573  1,438,386  1,427,840  1,412,575  1,371,339  
Nonresidential and mixed use mortgage loans 1,113,385  1,069,254  1,085,983  1,085,064  995,782  
Commercial mortgage loans 2,584,958  2,507,640  2,513,823  2,497,639  2,367,121  
Commercial business loans 88,216  92,442  81,676  74,471  83,754  
Construction loans 22,963  22,205  8,320  3,815  1,494  
Account loans 3,038  2,996  2,800  2,863  2,860  
Other consumer loans 7,186  8,951  10,988  13,520  15,313  
Consumer loans 10,224  11,947  13,788  16,383  18,173  
Total loans, excluding yield adjustments 3,349,690  3,289,517  3,257,946  3,242,453  3,119,619  
Unamortized yield adjustments 1,679  1,999  2,382  2,808  3,009  
Loans receivable, including yield adjustments 3,351,369  3,291,516  3,260,328  3,245,261  3,122,628  
Less allowance for loan losses (30,248) (30,066) (29,445) (29,286) (27,614) 
Net loans receivable$3,321,121 $3,261,450 $3,230,883 $3,215,975 $3,095,014  
       
Loan portfolio allocation:      
Residential first mortgage loans 16.8% 17.5% 17.2% 17.5% 18.2% 
Home equity loans and lines of credit 2.4% 2.5% 2.5% 2.6% 2.6% 
Residential mortgage loans 19.2% 20.0% 19.7% 20.1% 20.8% 
Multifamily mortgage loans 43.9% 43.7% 43.8% 43.6% 44.0% 
Nonresidential and mixed use mortgage loans 33.2% 32.5% 33.3% 33.5% 31.9% 
Commercial mortgage loans 77.1% 76.2% 77.2% 77.0% 75.9% 
Commercial business loans 2.6% 2.8% 2.5% 2.3% 2.7% 
Construction loans 0.7% 0.7% 0.3% 0.1% 0.0% 
Account loans 0.1% 0.1% 0.1% 0.1% 0.1% 
Other consumer loans 0.3% 0.2% 0.3% 0.4% 0.5% 
Consumer loans 0.4% 0.3% 0.4% 0.5% 0.6% 
Total loans, excluding yield adjustments 100.0% 100.0% 100.0% 100.0% 100.0% 
       
Asset quality:      
Nonperforming assets:      
Accruing loans > 90 days past due$45 $31 $105 $74 $65  
Nonaccrual loans 14,190  16,315  18,006  18,798  20,950  
Total nonperforming loans 14,235  16,346  18,111  18,872  21,015  
Other real estate owned 1,094  1,693  2,424  1,632  1,668  
Total nonperforming assets$15,329 $18,039 $20,535 $20,504 $22,683  
       
Nonperforming loans (% total loans) 0.42% 0.50% 0.56% 0.58% 0.67% 
Nonperforming assets (% total assets) 0.31% 0.37% 0.43% 0.43% 0.47% 
       
Allowance for loan losses (ALLL):      
ALLL to total loans 0.90% 0.91% 0.90% 0.90% 0.88% 
ALLL to nonperforming loans 212.49% 183.93% 162.58% 155.18% 131.40% 
Net charge offs (recoveries)$241 $315 $471 $(483)$254  
Average net charge off (recovery) rate (annualized) 0.03% 0.04% 0.06% -0.06% 0.03% 
       
Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)
At 
March 31,December 31,September 30,June 30,March 31, 
 2018  2017  2017  2017  2017  
Funding by type:      
Deposits      
Non-interest-bearing deposits$270,217 $275,065 $279,263 $267,412 $255,939  
Interest-bearing demand 871,801  879,732  856,122  847,663  798,203  
Savings and club 515,807  517,400  519,040  523,984  524,002  
Certificates of deposit 1,409,973  1,361,569  1,298,843  1,291,068  1,275,119  
Interest-bearing deposits 2,797,581  2,758,701  2,674,005  2,662,715  2,597,324  
Total deposits 3,067,798  3,033,766  2,953,268  2,930,127  2,853,263  
       
Borrowings:      
Federal Home Loan Bank advances 775,625  775,649  775,673  775,696  775,719  
Overnight borrowings 42,000  -  -  -  -  
Depositor sweep accounts 34,384  23,215  32,881  30,532  49,541  
Total borrowings 852,009  798,864  808,554  806,228  825,260  
       
Total funding$3,919,807 $3,832,630 $3,761,822 $3,736,355 $3,678,523  
       
Loans as a % of deposits 108.3% 107.6% 109.5% 109.9% 108.5% 
Deposits as a % of total funding 78.3% 79.2% 78.5% 78.4% 77.6% 
Borrowings as a % of total funding 21.7% 20.8% 21.5% 21.6% 22.4% 
       
Funding by source:      
Retail funding      
Non-interest-bearing deposits$270,217 $275,065 $279,263 $267,412 $255,939  
Interest-bearing demand 656,490  657,696  633,778  625,061  568,865  
Savings and club 515,807  517,400  519,040  523,984  524,002  
Certificates of deposit 1,248,218  1,210,616  1,175,407  1,168,010  1,152,025  
Total retail deposits 2,690,732  2,660,777  2,607,488  2,584,467  2,500,831  
Depositor sweep accounts 34,384  23,215  32,881  30,532  49,541  
Total retail funding 2,725,116  2,683,992  2,640,369  2,614,999  2,550,372  
       
Wholesale funding:      
Interest-bearing demand$215,311 $222,036 $222,344 $222,602 $229,338  
Certificates of deposit (listing service) 104,934  93,853  101,791  101,430  101,432  
Certificates of deposit (brokered) 56,821  57,100  21,645  21,628  21,662  
Total wholesale deposits 377,066  372,989  345,780  345,660  352,432  
FHLB Advances 775,625  775,649  775,673  775,696  775,719  
Overnight borrowings 42,000  -  -  -  -  
Total wholesale funding 1,194,691  1,148,638  1,121,453  1,121,356  1,128,151  
       
Total funding$3,919,807 $3,832,630 $3,761,822 $3,736,355 $3,678,523  
       
Retail funding as a % of total funding 69.5% 70.0% 70.2% 70.0% 69.3% 
Wholesale funding as a % of total funding 30.5% 30.0% 29.8% 30.0% 30.7% 
                 
Summary Income Statement
(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)
For the three months ended 
March 31,December 31,September 30,June 30,March 31, 
 2018  2017  2017  2017  2017  
Interest income      
Loans$30,728 $30,610 $30,473 $29,842 $28,235  
Mortgage-backed securities 2,817  2,848  2,896  3,063  3,222  
Debt securities:      
Taxable 3,633  3,229  2,960  2,868  2,488  
Tax-exempt 652  641  621  605  582  
Other interest-earning assets 715  704  642  586  481  
Total interest income 38,545  38,032  37,592  36,964  35,008  
       
Interest expense      
Deposits 7,026  6,649  6,219  5,909  5,420  
Borrowings 4,462  4,548  4,563  4,325  3,381  
Total interest expense 11,488  11,197  10,782  10,234  8,801  
Net interest income 27,057  26,835  26,810  26,730  26,207  
Provision for loan losses 423  936  630  1,188  1,809  
Net interest income after provision for loan losses 26,634  25,899  26,180  25,542  24,398  
       
Non-interest income      
Fees and service charges 1,537  1,409  1,261  839  498  
Loss on sale and call of securities (1) -  -  -  (22) 
Gain on sale of loans 346  200  331  531  245  
Gain (loss) on sale of real estate owned 7  23  (109) 3  (106) 
Income from bank owned life insurance 1,227  1,264  1,267  1,288  1,279  
Electronic banking fees and charges 243  302  278  287  240  
Miscellaneous 189  65  66  72  119  
Total non-interest income 3,548  3,263  3,094  3,020  2,253  
       
Non-interest expense      
Salaries and employee benefits 12,888  12,926  12,867  12,887  12,430  
Net occupancy expense of premises 2,359  2,122  1,981  2,013  2,088  
Equipment and systems 2,323  2,193  2,190  2,204  2,068  
Advertising and marketing 745  748  710  937  753  
Federal deposit insurance premium 350  343  360  352  338  
Directors' compensation 689  688  689  689  689  
Merger-related expenses 401  1,193  -  -  -  
Miscellaneous 2,788  2,551  2,489  2,969  2,668  
Total non-interest expense 22,543  22,764  21,286  22,051  21,034  
Income before income taxes 7,639  6,398  7,988  6,511  5,617  
Income taxes 2,262  5,129  2,756  2,107  1,549  
Net income$5,377 $1,269 $5,232 $4,404 $4,068  
       
Net income per common share (EPS)      
Basic$0.07 $0.02 $0.07 $0.05 $0.05  
Diluted$0.07 $0.02 $0.07 $0.05 $0.05  
       
Dividends declared (1)      
Cash dividends declared per common share$0.03 $0.03 $0.15 $0.03 $0.03  
Cash dividends declared$2,264 $1,856 $12,148 $2,448 $2,525  
Dividend payout ratio 42.1% 146.3% 232.2% 55.6% 62.1% 
       
Weighted average number of  common shares outstanding      
Basic 75,492  77,174  79,649  82,372  84,542  
Diluted 75,539  77,239  79,708  82,429  84,624  
(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 
March 31,December 31,September 30,June 30,March 31, 
 2018  2017  2017  2017  2017  
Assets      
Interest-earning assets:      
Loans receivable, including loans held for sale$3,293,664 $3,255,862 $3,257,465 $3,200,968 $3,029,151  
Mortgage-backed securities 492,232  501,081  511,931  532,621  582,591  
Debt securities:      
Tax-exempt 127,605  126,214  122,685  119,957  116,479  
Taxable 511,368  495,316  489,252  476,499  441,124  
Total debt securities 638,973  621,530  611,937  596,456  557,603  
Other interest-earning assets 67,770  82,539  79,920  118,349  61,336  
Total interest-earning assets 4,492,639  4,461,012  4,461,253  4,448,394  4,230,681  
Non-interest-earning assets 369,299  364,015  361,259  358,791  352,419  
Total assets$4,861,938 $4,825,027 $4,822,512 $4,807,185 $4,583,100  
       
Liabilities and Stockholders' Equity      
Interest-bearing liabilities:      
Deposits:      
Interest-bearing demand$871,060 $854,400 $858,291 $813,148 $756,520  
Savings and club 513,974  518,542  522,715  523,798  520,572  
Certificates of deposit 1,386,398  1,337,560  1,285,882  1,289,504  1,242,757  
Total interest-bearing deposits 2,771,432  2,710,502  2,666,888  2,626,450  2,519,849  
Borrowings:      
Federal Home Loan Bank Advances 777,721  777,460  778,104  775,703  643,504  
Other borrowings 33,529  30,606  32,041  40,064  44,940  
Total borrowings 811,250  808,066  810,145  815,767  688,444  
Total interest-bearing liabilities 3,582,682  3,518,568  3,477,033  3,442,217  3,208,293  
Non-interest-bearing liabilities:      
Non-interest-bearing deposits 267,152  277,236  274,858  262,499  246,449  
Other non-interest-bearing liabilities 23,382  24,396  29,754  25,112  25,028  
Total non-interest-bearing liabilities 290,534  301,632  304,612  287,611  271,477  
Total liabilities 3,873,216  3,820,200  3,781,645  3,729,828  3,479,770  
Stockholders' equity 988,722  1,004,827  1,040,867  1,077,357  1,103,330  
Total liabilities and stockholders' equity$4,861,938 $4,825,027 $4,822,512 $4,807,185 $4,583,100  
       
Average interest-earning assets to average interest-bearing liabilities 125.40% 126.78% 128.31% 129.23% 131.87% 
                 
Performance Ratio HighlightsFor the three months ended 
March 31,December 31,September 30,June 30,March 31, 
 2018  2017  2017  2017  2017  
Average yield on interest-earning assets:      
Loans receivable, including loans held for sale 3.73% 3.76% 3.74% 3.73% 3.73% 
Mortgage-backed securities 2.29% 2.27% 2.26% 2.30% 2.21% 
Debt securities:      
Tax-exempt (1) 2.04% 2.03% 2.03% 2.02% 2.00% 
Taxable 2.84% 2.61% 2.42% 2.41% 2.26% 
Total debt securities 2.68% 2.49% 2.34% 2.33% 2.20% 
Other interest-earning assets 4.22% 3.42% 3.21% 1.98% 3.13% 
Total interest-earning assets 3.43% 3.41% 3.37% 3.32% 3.31% 
       
Average cost of interest-bearing liabilities:      
Deposits:      
Interest-bearing demand 0.84% 0.80% 0.76% 0.71% 0.65% 
Savings and club 0.12% 0.12% 0.12% 0.12% 0.12% 
Certificates of deposit 1.46% 1.43% 1.38% 1.34% 1.30% 
Total interest-bearing deposits 1.01% 0.98% 0.93% 0.90% 0.86% 
Borrowings:      
Federal Home Loan Bank Advances 2.27% 2.33% 2.33% 2.21% 2.08% 
Other borrowings 0.56% 0.27% 0.27% 0.27% 0.35% 
Total borrowings 2.20% 2.25% 2.25% 2.12% 1.96% 
Total interest-bearing liabilities 1.28% 1.27% 1.24% 1.19% 1.10% 
       
Interest rate spread (2) 2.15% 2.14% 2.13% 2.13% 2.21% 
Net interest margin (3) 2.41% 2.41% 2.40% 2.40% 2.48% 
       
Non-interest income to average assets (annualized) 0.29% 0.27% 0.26% 0.25% 0.20% 
Non-interest expense to average assets (annualized) 1.85% 1.89% 1.77% 1.83% 1.84% 
       
Efficiency ratio (4) 73.66% 75.63% 71.18% 74.12% 73.91% 
       
Return on average assets (annualized) 0.44% 0.11% 0.43% 0.37% 0.36% 
Return on average equity (annualized) 2.18% 0.51% 2.01% 1.64% 1.47% 
(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 
March 31,December 31,September 30,June 30,March 31, 
 2018  2017  2017  2017  2017  
Adjusted Net Income      
Net income (GAAP)$5,377 $1,269 $5,232 $4,404 $4,068  
Effect to adjust for:      
Merger-related expenses 401  1,193  -  -  -  
Income tax benefit from merger-related expenses (22) (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)$5,756 $5,014 $5,232 $4,404 $4,068  
       
Adjusted Net Income per Common Share (EPS)      
Net income per common share
 Basic (GAAP)
$0.07 $0.02 $0.07 $0.05 $0.05  
Effect to adjust for:      
Merger-related expenses 0.01  0.02  -  -  -  
Income tax benefit from merger-related expenses (0.00) (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)
$0.08 $0.06 $0.07 $0.05 $0.05  
       
Adjusted Net Income per Common Share (EPS)      
Net income per common share
 Diluted (GAAP)
$0.07 $0.02 $0.07 $0.05 $0.05  
Effect to adjust for:      
Merger-related expenses 0.01  0.02  -  -  -  
Income tax benefit from merger-related expenses (0.00) (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)
$0.08 $0.06 $0.07 $0.05 $0.05  
       
Reconciliation of GAAP to Non-GAAP
(Unaudited)
For the three months ended 
March 31,December 31,September 30,June 30,March 31, 
 2018  2017  2017  2017  2017  
Adjusted Non-Interest Expense Ratio      
Non-interest expense to average assets (GAAP) 1.85% 1.89% 1.77% 1.83% 1.84% 
Effect to adjust for:      
Merger-related expenses -0.03% -0.10% 0.00% 0.00% 0.00% 
Adjusted non-interest expense ratio
 (non-GAAP)
 1.82% 1.79% 1.77% 1.83% 1.84% 
       
Adjusted Efficiency Ratio      
Non-interest expense / (Net interest income + non-interest income) (GAAP) 73.7% 75.6% 71.2% 74.1% 73.9% 
Effect to adjust for:      
Merger-related expenses -1.3% -3.9% 0.0% 0.0% 0.0% 
Adjusted efficiency ratio
 (non-GAAP)
 72.4% 71.7% 71.2% 74.1% 73.9% 
       
Adjusted Return on Average Assets      
Return on average assets (GAAP) 0.44% 0.11% 0.43% 0.37% 0.36% 
Effect to adjust for:      
Merger-related expenses 0.03% 0.09% 0.00% 0.00% 0.00% 
Income tax benefit from merger-related expenses 0.00% -0.01% 0.00% 0.00% 0.00% 
Income tax expense for write-down of net deferred tax asset 0.00% 0.40% 0.00% 0.00% 0.00% 
Income tax benefit for write-down of net deferred tax liability 0.00% -0.11% 0.00% 0.00% 0.00% 
Income tax benefit for reduction in current year income tax rate (from 35% to 28%) 0.00% -0.06% 0.00% 0.00% 0.00% 
Adjusted return on average assets
 (non-GAAP)
 0.47% 0.42% 0.43% 0.37% 0.36% 
       
Adjusted Return on Average Equity      
Return on average equity (GAAP) 2.18% 0.51% 2.01% 1.64% 1.47% 
Effect to adjust for:      
Merger-related expenses 0.16% 0.48% 0.00% 0.00% 0.00% 
Income tax benefit from merger-related expenses -0.01% -0.07% 0.00% 0.00% 0.00% 
Income tax expense for write-down of net deferred tax asset 0.00% 1.94% 0.00% 0.00% 0.00% 
Income tax benefit for write-down of net deferred tax liability 0.00% -0.55% 0.00% 0.00% 0.00% 
Income tax benefit for reduction in current year income tax rate (from 35% to 28%) 0.00% -0.31% 0.00% 0.00% 0.00% 
Adjusted return on average equity
 (non-GAAP)
 2.33% 2.00% 2.01% 1.64% 1.47% 
       

 


            

Contact Data