Kearny Financial Corp. Reports Fourth Quarter and Fiscal Year End 2021 Results
· Issued by Kearny Financial via GlobeNewswire
FAIRFIELD, N.J., July 29, 2021 (GLOBE NEWSWIRE) -- Kearny Financial Corp. (NASDAQ GS: KRNY) (the “Company”), the holding company of Kearny Bank (the “Bank”), reported net income for the quarter ended June 30, 2021 of $18.5 million, or $0.24 per diluted share, compared to $16.4 million, or $0.20 per diluted share, for the quarter ended March 31, 2021. The results for the quarter ended June 30, 2021 were favorably impacted by a provision for credit loss reversal of $4.9 million, reflecting the impact of an improved economic forecast and credit risk outlook.
For the fiscal year ended June 30, 2021, the Company reported net income of $63.2 million, or $0.77 per diluted share, compared to $45.0 million, or $0.55 per diluted share, for the fiscal year ended June 30, 2020. Excluding the impact of non-recurring items, including items associated with the Company’s acquisition of MSB Financial Corp. (“MSB”), net income for the fiscal year ended June 30, 2021 would have been $66.7 million, or $0.81 per diluted share.
Craig L. Montanaro, President and Chief Executive Officer, commented, “This fiscal year, while challenging in many respects, represented a significant step forward in our evolution as a full-service community bank. The incremental reallocation of our balance sheet, with a particular focus on high-value commercial loan and deposit relationships, has led to noteworthy improvements in net interest margin, net income and earnings per share. Along with our improved performance has come a cultural evolution for the Company, with an enhanced focus, both strategically and financially, on technological excellence and the client experience. While these elements are crucial to our future prosperity, we must stay true to our core beliefs that our people, performance and relationships are the bedrock of our success. To us, this means never straying from our roots in the communities that we serve and retaining the local decision making authority which has defined us for over 130 years.”
Fiscal Year End 2021 Highlights
Net income increased 40.6%, to $63.2 million, while earnings per share increased 39.5%, to $0.77 per diluted share.
Net interest margin increased 30 basis points to 2.75%, while net interest income increased 23.5% to $184.5 million.
Completed acquisition of MSB on July 10, 2020 adding total assets of $581.9 million, net loans of $530.2 million and total deposits of $460.2 million.
Core non-maturity deposits, excluding acquired balances, grew $712.5 million, or 27.5%, including organic growth of 29.4% in non-interest-bearing deposits.
Gain on sale of loans increased $2.4 million, or 75.0%, largely driven by increased mortgage banking activity.
Balance Sheet Summary
Total assets at June 30, 2021, were $7.28 billion, a decrease of $74.3 million, or 1.0%, from March 31, 2021 and an increase of $525.6 million, or 7.8%, from June 30, 2020.
Deposits totaled $5.49 billion at June 30, 2021, an increase of $110.9 million, or 2.1%, from March 31, 2021 and $1.1 billion, or 23.8%, from June 30, 2020. For those same comparative periods core non-maturity deposits increased by $33.1 million and $1.02 billion, respectively.
Loans receivable totaled $4.85 billion at June 30, 2021, an increase of $53.2 million, or 1.1%, from March 31, 2021 and $353.0 million, or 7.8%, from June 30, 2020.
Investment securities totaled $1.72 billion at June 30, 2021, a decrease of $91.1 million, or 5.0%, from March 31, 2021 and an increase of $296.7 million, or 20.9%, from June 30, 2020.
Borrowings totaled $685.9 million at June 30, 2021, a decrease of $179.9 million, or 20.8% from March 31, 2021 and $487.3 million, or 41.5% from June 30, 2020.
Operating Results
Performance Highlights
Return on average assets (“ROAA”) improved to 1.01% and 0.86%, for the quarter and year ended June 30, 2021, respectively. Excluding the impact of non-recurring items, ROAA would have been 1.04% and 0.91% for the same comparative periods.
Return on average equity improved to 7.01% and 5.79% for the quarter and year ended June 30, 2021, respectively, while return on average tangible equity improved to 8.81% and 7.22% for the same comparative periods. Excluding the impact of non-recurring items, return on average tangible equity would have been 9.04% and 7.61% for the quarter and year ended June 30, 2021, respectively.
Net Interest Income and Net Interest Margin
Net interest margin increased four basis points to 2.87% for the quarter ended June 30, 2021 and 30 basis points to 2.75% for the year ended June 30, 2021. The increase in net interest margin was largely the result of a reduction in the cost of interest-bearing liabilities and an increase in the average balance of non-interest-bearing deposits, partially offset by a decrease in the yield on interest-earning assets.
Net interest income increased by $532,000 to $48.2 million for the quarter ended June 30, 2021 from $47.6 million for the quarter ended March 31, 2021. Included in net interest income, for the quarters ended June 30, 2021 and March 31, 2021, was purchase accounting accretion of $3.1 million and $4.8 million, respectively. For the year ended June 30, 2021, net interest income increased by $35.2 million, or 23.5%, to $184.5 million from $149.4 million for the year ended June 30, 2020.
Non-Interest Income
Fees and service charges totaled $1.3 million for the quarter ended June 30, 2021, unchanged from the quarter ended March 31, 2021. For the year ended June 30, 2021 fees and service charges decreased by $1.0 million to $5.6 million, largely attributable to a decrease of $836,000 in loan pre-payment penalty income to $3.8 million.
Gain on sale and call of securities totaled $313,000 for the quarter ended June 30, 2021 compared to $18,000 for the quarter ended March 31, 2021. For the year ended June 30, 2021, gain on sale and call of securities totaled $767,000 compared to $2.3 million for the year ended June 30, 2020.
Gain on sale of loans decreased by $580,000 to $363,000 for the quarter ended June 30, 2021 from $943,000 for the quarter ended March 31, 2021. The decrease was largely attributable to the strategic decision to retain a comparatively greater percentage of originated loans within the portfolio. For the year ended June 30, 2021, gain on sale of loans totaled $5.6 million compared to $3.2 million for the year ended June 30, 2020. This growth largely reflected increases in both the volume and net price of residential mortgage loans originated and sold during the period and, to a lesser extent, $352,000 of gains on sale of Paycheck Protection Program (“PPP”) loans.
For the year ended June 30, 2021, a non-recurring bargain purchase gain of $3.1 million was recognized in conjunction with the acquisition of MSB.
Included in other income for the quarter and year ended June 30, 2021 were non-recurring gains of $205,000 and $1.0 million, respectively, attributable to the sale of properties which previously served as a Kearny Bank retail branch locations and were sold in connection with branch consolidation activities.
Non-Interest Expense
Non-interest expense increased by $2.2 million to $32.0 million for the quarter ended June 30, 2021 compared to $29.8 million for the quarter ended March 31, 2021. The increase was largely attributable to asset impairment charges of $2.0 million as described in further detail below.
Non-interest expense increased by $18.3 million to $125.9 million for the year ended June 30, 2021 compared to $107.6 million for the year ended June 30, 2020. This increase was largely attributable to increases in personnel, technology and occupancy expense associated, in part, with the MSB acquisition, along with increases in merger-related expense, FDIC insurance expense and other expense.
Included in other expense for the quarter and year ended June 30, 2021 were asset impairment charges totaling $2.0 million and $2.7 million, respectively. These charges, for the quarter and year ended June 30, 2021, primarily reflected net losses of $1.2 million and $1.9 million, respectively, arising from the transfer of various branch and administrative facilities to held-for-sale status. An additional impairment of $800,000 was recognized during the quarter ended June, 30, 2021 attributable to the partial write-down of the value of the Company’s equity investment in a start-up financial technology company whose remaining book value totaled $200,000 as of that date.
Also included in other expense, for the quarter and year ended June 30, 2021, were provisions for credit losses on off-balance sheet credit exposures, as required under the Current Expected Credit Loss (“CECL”) standard, of $443,000 and $1.2 million, respectively. No such expense was recorded in the fiscal year ended June 30, 2020.
The efficiency and non-interest expense ratios were 60.86% and 1.75%, respectively, for the quarter ended June 30, 2021 and 60.16% and 1.72%, respectively, for the year ended June 30, 2021. Excluding the impact of non-recurring items, the efficiency and non-interest expense ratios for the year ended June 30, 2021 would have been 58.22% and 1.62%, respectively.
Income Taxes
Income tax expense totaled $7.0 million for the quarter ended June 30, 2021 compared to $5.7 million for the quarter ended March 31, 2021, resulting in effective tax rates of 27.6% and 25.9%, respectively. For the year ended June 30, 2021, income tax expense was $21.3 million compared to $12.3 million for the year ended June 30, 2020 resulting in effective tax rates of 25.2% and 21.5%, respectively.
Asset Quality
The balance of non-performing loans totaled $79.8 million, or 1.64% of total loans, at June 30, 2021, compared to $71.4 million, or 1.49% of total loans, at March 31, 2021 and $36.7 million, or 0.82% of total loans, at June 30, 2020.
As of June 30, 2021, the Company had active COVID-19 payment deferrals on 10 loans totaling $5.6 million, representing 0.12% of total loans.
Net charge offs totaled $656,000, or 0.05% of average loans, for the quarter ended June 30, 2021 compared to $750,000, or 0.06% of average loans, for the quarter ended March 31, 2021. Net charge offs for the quarter were largely attributable to the partial charge-off of one wholesale commercial business loan totaling $592,000. For the year ended June 30, 2021, net charge offs totaled $1.6 million, or 0.03% of average loans, compared to $144,000, or 0.00% of average loans, for the year ended June 30, 2020.
For the quarter and year ended June 30, 2021, the Company recorded provision for credit loss reversals of $4.9 million and $1.1 million, respectively, compared to provision for credit losses of $1.1 million for the quarter ended March 31, 2021 and $4.2 million for the year ended June 30, 2020. The provision reversals for the quarter and year ended June 30, 2021 primarily reflected an improved economic forecast and credit risk outlook resulting in a release of reserves within multiple loan segments. By comparison, the provision for the year ended June 30, 2020 was largely attributable to increases in qualitative factors associated with the economic impact of COVID-19.
The Allowance for Credit Losses (“ACL”) totaled $58.2 million, or 1.19% of total loans, at June 30, 2021, a decrease from $63.8 million, or 1.32% of total loans at March 31, 2021 and an increase from $37.3 million, or 0.82% of total loans, at June 30, 2020. As previously disclosed, on July 1, 2020, the Company adopted ASU 2016-13, also known as the CECL standard. At adoption, the Company increased its ACL by $19.6 million and $536,000, respectively, for loans and off-balance sheet credit exposures and recognized a cumulative effect adjustment that reduced stockholders’ equity by $14.2 million, net of tax.
On July 10, 2020 the Company completed its acquisition of MSB, which resulted in an increase to the ACL of $9.0 million. Of this increase, $3.9 million was attributable to PCD loans and was recorded as an adjustment to their amortized cost basis. The remaining $5.1 million increase was attributable to non-PCD loans and was recorded via a provision for credit losses.
Capital
During the quarter and year ended June 30, 2021, the Company repurchased 3,031,820 and 10,567,073 shares of common stock at a cost of $38.5 million and $119.0 million, or $12.68 and $11.26 per share, respectively.
For the quarter ended June 30, 2021, the Company increased its quarterly cash dividend to $0.10 per common share. For the year ended June 30, 2021, cash dividends paid totaled $0.35 per share, an increase of 20.7% from the year ended June 30, 2020.
Book value per share totaled $13.21 at June 30, 2021, an increase of $0.23 from March 31, 2021 and $0.25 from June 30, 2020, while tangible book value per share totaled $10.49 at June 30, 2021, an increase of $0.13 from March 31, 2021 and $0.10 from June 30, 2020.
At June 30, 2021, the Company’s ratio of tangible equity to tangible assets equaled 11.72% and the regulatory capital ratios, of both the Company and the Bank, were in excess of the levels required by federal banking regulators to be classified as “well-capitalized” under regulatory guidelines.
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.
In addition, the COVID-19 pandemic has had, and may continue to have, an adverse impact on the Company, its clients and the communities it serves. Given its ongoing and dynamic nature, it is difficult to predict the full impact of the COVID-19 pandemic on our business. The extent of such impact will depend on future developments, which are highly uncertain, including whether the coronavirus can continue to be controlled and abated and if the economy is able to remain open. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations: the demand for our products and services may decline, making it difficult to grow assets and income; if the economy is unable to substantially remain open, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase; our allowance for credit losses may increase if borrowers experience financial difficulties, which will adversely affect our net income; the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; as the result of the decline in the Federal Reserve Board’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income; due to a decline in our stock price or other factors, goodwill may become impaired and be required to be written down; and our cyber security risks are increased as the result of an increase in the number of employees working remotely.
Category: Earnings
Linked-Quarter Comparative Financial Analysis
Summary Balance Sheet
At
Variance
(Dollars and Shares in Thousands,
June 30,
March 31,
Variance
or Change
Except Per Share Data, Unaudited)
2021
2021
or Change
Pct.
Assets
Cash and cash equivalents
$
67,855
$
108,991
$
(41,136
)
-37.7
%
Securities available for sale
1,676,864
1,778,970
(102,106
)
-5.7
%
Securities held to maturity
38,138
27,168
10,970
40.4
%
Loans held-for-sale
16,492
5,172
11,320
218.9
%
Loans receivable
4,851,394
4,798,239
53,155
1.1
%
Less: allowance for credit losses on loans
(58,165
)
(63,762
)
5,597
-8.8
%
Net loans receivable
4,793,229
4,734,477
58,752
1.2
%
Premises and equipment
56,338
60,360
(4,022
)
-6.7
%
Federal Home Loan Bank stock
36,615
45,578
(8,963
)
-19.7
%
Accrued interest receivable
19,362
20,562
(1,200
)
-5.8
%
Goodwill
210,895
210,895
-
0.0
%
Core deposit intangible
3,705
3,888
(183
)
-4.7
%
Bank owned life insurance
283,310
281,765
1,545
0.5
%
Deferred income taxes, net
29,323
32,230
(2,907
)
-9.0
%
Other real estate owned
178
178
-
0.0
%
Other assets
51,431
47,760
3,671
7.7
%
Total assets
$
7,283,735
$
7,357,994
$
(74,259
)
-1.0
%
Liabilities
Deposits:
Non-interest-bearing
$
593,718
$
545,746
$
47,972
8.8
%
Interest-bearing
4,891,588
4,828,706
62,882
1.3
%
Total deposits
5,485,306
5,374,452
110,854
2.1
%
Borrowings
685,876
865,763
(179,887
)
-20.8
%
Advance payments by borrowers for taxes
15,752
15,300
452
3.0
%
Other liabilities
53,857
38,667
15,190
39.3
%
Total liabilities
6,240,791
6,294,182
(53,391
)
-0.8
%
Stockholders' Equity
Common stock
790
820
(30
)
-3.7
%
Paid-in capital
654,396
691,280
(36,884
)
-5.3
%
Retained earnings
408,367
397,594
10,773
2.7
%
Unearned ESOP shares
(26,753
)
(27,239
)
486
-1.8
%
Accumulated other comprehensive income
6,144
1,357
4,787
352.8
%
Total stockholders' equity
1,042,944
1,063,812
(20,868
)
-2.0
%
Total liabilities and stockholders' equity
$
7,283,735
$
7,357,994
$
(74,259
)
-1.0
%
Consolidated capital ratios
Equity to assets
14.32
%
14.46
%
-0.14
%
Tangible equity to tangible assets (1)
11.72
%
11.89
%
-0.17
%
Share data
Outstanding shares
78,965
81,943
(2,978
)
-3.6
%
Book value per share
$
13.21
$
12.98
$
0.23
1.7
%
Tangible book value per share (2)
$
10.49
$
10.36
$
0.13
1.2
%
____________________
(1)
Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets. Tangible assets equals total assets reduced by goodwill and core deposit intangible assets.
(2)
Tangible book value equals total stockholders' equity reduced by goodwill and core deposit intangible assets.
Summary Income Statement
For the three months ended
Variance
(Dollars and Shares in Thousands,
June 30,
March 31,
Variance
or Change
Except Per Share Data, Unaudited)
2021
2021
or Change
Pct.
Interest income
Loans
$
47,562
$
49,307
$
(1,745
)
-3.5
%
Taxable investment securities
8,304
7,891
413
5.2
%
Tax-exempt investment securities
355
410
(55
)
-13.4
%
Other interest-earning assets
549
705
(156
)
-22.1
%
Total Interest Income
56,770
58,313
(1,543
)
-2.6
%
Interest expense
Deposits
5,156
6,670
(1,514
)
-22.7
%
Borrowings
3,451
4,012
(561
)
-14.0
%
Total interest expense
8,607
10,682
(2,075
)
-19.4
%
Net interest income
48,163
47,631
532
1.1
%
(Reversal of) provision for credit losses
(4,941
)
1,126
(6,067
)
-538.8
%
Net interest income after (reversal of) provision for credit losses
53,104
46,505
6,599
14.2
%
Non-interest income
Fees and service charges
1,325
1,325
-
0.0
%
Gain on sale and call of securities
313
18
295
1638.9
%
Gain on sale of loans
363
943
(580
)
-61.5
%
Income from bank owned life insurance
1,545
1,530
15
1.0
%
Electronic banking fees and charges
452
456
(4
)
-0.9
%
Other income
400
1,194
(794
)
-66.5
%
Total non-interest income
4,398
5,466
(1,068
)
-19.5
%
Non-interest expense
Salaries and employee benefits
17,777
16,965
812
4.8
%
Net occupancy expense of premises
2,998
3,433
(435
)
-12.7
%
Equipment and systems
3,575
3,823
(248
)
-6.5
%
Advertising and marketing
581
567
14
2.5
%
Federal deposit insurance premium
490
488
2
0.4
%
Directors' compensation
749
748
1
0.1
%
Other expense
5,816
3,792
2,024
53.4
%
Total non-interest expense
31,986
29,816
2,170
7.3
%
Income before income taxes
25,516
22,155
3,361
15.2
%
Income taxes
7,033
5,732
1,301
22.7
%
Net income
$
18,483
$
16,423
$
2,060
12.5
%
Net income per common share (EPS)
Basic
$
0.24
$
0.20
$
0.04
Diluted
$
0.24
$
0.20
$
0.04
Dividends declared
Cash dividends declared per common share
$
0.10
$
0.09
$
0.01
Cash dividends declared
$
7,710
$
7,205
$
505
Dividend payout ratio
41.7
%
43.9
%
-2.2
%
Weighted average number of common shares outstanding
Basic
77,658
80,673
(3,015
)
Diluted
77,680
80,690
(3,010
)
For the three months ended
Variance
Average Balance Sheet Data
June 30,
March 31,
Variance
or Change
(Dollars in Thousands, Unaudited)
2021
2021
or Change
Pct.
Assets
Interest-earning assets:
Loans receivable, including loans held for sale
$
4,817,980
$
4,816,592
$
1,388
0.0
%
Taxable investment securities
1,720,838
1,674,223
46,615
2.8
%
Tax-exempt investment securities
63,047
73,573
(10,526
)
-14.3
%
Other interest-earning assets
117,212
169,291
(52,079
)
-30.8
%
Total interest-earning assets
6,719,077
6,733,679
(14,602
)
-0.2
%
Non-interest-earning assets
609,762
617,440
(7,678
)
-1.2
%
Total assets
$
7,328,839
$
7,351,119
$
(22,280
)
-0.3
%
Liabilities and Stockholders' Equity
Interest-bearing liabilities:
Deposits:
Interest-bearing demand
$
1,930,193
$
1,831,617
$
98,576
5.4
%
Savings
1,118,402
1,084,981
33,421
3.1
%
Certificates of deposit
1,934,650
1,904,234
30,416
1.6
%
Total interest-bearing deposits
4,983,245
4,820,832
162,413
3.4
%
Borrowings:
Federal Home Loan Bank advances
665,802
865,690
(199,888
)
-23.1
%
Other borrowings
6,670
-
6,670
0.0
%
Total borrowings
672,472
865,690
(193,218
)
-22.3
%
Total interest-bearing liabilities
5,655,717
5,686,522
(30,805
)
-0.5
%
Non-interest-bearing liabilities:
Non-interest-bearing deposits
566,632
525,018
41,614
7.9
%
Other non-interest-bearing liabilities
52,292
57,018
(4,726
)
-8.3
%
Total non-interest-bearing liabilities
618,924
582,036
36,888
6.3
%
Total liabilities
6,274,641
6,268,558
6,083
0.1
%
Stockholders' equity
1,054,198
1,082,561
(28,363
)
-2.6
%
Total liabilities and stockholders' equity
$
7,328,839
$
7,351,119
$
(22,280
)
-0.3
%
Average interest-earning assets to average interest-bearing liabilities
118.80
%
118.41
%
0.39
%
0.3
%
For the three months ended
June 30,
March 31,
Variance
Performance Ratio Highlights
2021
2021
or Change
Average yield on interest-earning assets:
Loans receivable, including loans held for sale
3.95
%
4.09
%
-0.14
%
Taxable investment securities
1.93
%
1.89
%
0.04
%
Tax-exempt investment securities (1)
2.25
%
2.23
%
0.02
%
Other interest-earning assets
1.87
%
1.67
%
0.20
%
Total interest-earning assets
3.38
%
3.46
%
-0.08
%
Average cost of interest-bearing liabilities:
Deposits:
Interest-bearing demand
0.27
%
0.34
%
-0.07
%
Savings
0.15
%
0.21
%
-0.06
%
Certificates of deposit
0.71
%
0.96
%
-0.25
%
Total interest-bearing deposits
0.41
%
0.55
%
-0.14
%
Borrowings:
Federal Home Loan Bank advances
2.07
%
1.85
%
0.22
%
Other borrowings
0.07
%
0.00
%
0.07
%
Total borrowings
2.05
%
1.85
%
0.20
%
Total interest-bearing liabilities
0.61
%
0.75
%
-0.14
%
Interest rate spread (2)
2.77
%
2.71
%
0.06
%
Net interest margin (3)
2.87
%
2.83
%
0.04
%
Non-interest income to average assets (annualized)
0.24
%
0.30
%
-0.06
%
Non-interest expense to average assets (annualized)
1.75
%
1.62
%
0.13
%
Efficiency ratio (4)
60.86
%
56.15
%
4.71
%
Return on average assets (annualized)
1.01
%
0.89
%
0.12
%
Return on average equity (annualized)
7.01
%
6.07
%
0.94
%
Return on average tangible equity (annualized) (5)
8.81
%
7.57
%
1.24
%
____________________
(1)
The yield on tax-exempt investment 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.
(5)
Average tangible equity equals total average stockholders’ equity reduced by average goodwill and average core deposit intangible assets.
Year-to-Year Comparative Financial Analysis
Summary Balance Sheet
At
Variance
(Dollars and Shares in Thousands,
June 30,
June 30,
Variance
or Change
Except Per Share Data, Unaudited)
2021
2020
or Change
Pct.
Assets
Cash and cash equivalents
$
67,855
$
180,967
$
(113,112
)
-62.5
%
Securities available for sale
1,676,864
1,385,703
291,161
21.0
%
Securities held to maturity
38,138
32,556
5,582
17.1
%
Loans held-for-sale
16,492
20,789
(4,297
)
-20.7
%
Loans receivable, including yield adjustments
4,851,394
4,498,397
352,997
7.8
%
Less: allowance for credit losses on loans
(58,165
)
(37,327
)
(20,838
)
55.8
%
Net loans receivable
4,793,229
4,461,070
332,159
7.4
%
Premises and equipment
56,338
57,389
(1,051
)
-1.8
%
Federal Home Loan Bank of New York stock
36,615
58,654
(22,039
)
-37.6
%
Accrued interest receivable
19,362
17,373
1,989
11.4
%
Goodwill
210,895
210,895
-
0.0
%
Core deposit intangible
3,705
3,995
(290
)
-7.3
%
Bank owned life insurance
283,310
262,380
20,930
8.0
%
Deferred income tax assets, net
29,323
25,480
3,843
15.1
%
Other real estate owned
178
178
-
0.0
%
Other assets
51,431
40,746
10,685
26.2
%
Total assets
$
7,283,735
$
6,758,175
$
525,560
7.8
%
Liabilities
Deposits:
Non-interest-bearing
$
593,718
$
419,138
$
174,580
41.7
%
Interest-bearing
4,891,588
4,011,144
880,444
21.9
%
Total deposits
5,485,306
4,430,282
1,055,024
23.8
%
Borrowings
685,876
1,173,165
(487,289
)
-41.5
%
Advance payments by borrowers for taxes
15,752
16,569
(817
)
-4.9
%
Other liabilities
53,857
53,982
(125
)
-0.2
%
Total liabilities
6,240,791
5,673,998
566,793
10.0
%
Stockholders' Equity
Common stock
790
837
(47
)
-5.6
%
Paid-in capital
654,396
722,871
(68,475
)
-9.5
%
Retained earnings
408,367
387,911
20,456
5.3
%
Unearned ESOP shares
(26,753
)
(28,699
)
1,946
-6.8
%
Accumulated other comprehensive income
6,144
1,257
4,887
388.8
%
Total stockholders' equity
1,042,944
1,084,177
(41,233
)
-3.8
%
Total liabilities and stockholders' equity
$
7,283,735
$
6,758,175
$
525,560
7.8
%
Consolidated capital ratios
Equity to assets
14.32
%
16.04
%
-1.72
%
Tangible equity to tangible assets (1)
11.72
%
13.29
%
-1.57
%
Share data
Outstanding shares
78,965
83,663
(4,698
)
-5.6
%
Book value per share
$
13.21
$
12.96
$
0.25
1.9
%
Tangible book value per share (2)
$
10.49
$
10.39
$
0.10
1.0
%
Summary Income Statement
For the year ended
Variance
(Dollars and Shares in Thousands,
June 30,
June 30,
Variance
or Change
Except Per Share Data, Unaudited)
2021
2020
or Change
Pct.
Interest income
Loans
$
198,515
$
187,003
$
11,512
6.2
%
Taxable investment securities
31,238
39,321
(8,083
)
-20.6
%
Tax-exempt investment securities
1,652
2,393
(741
)
-31.0
%
Other interest-earning assets
2,955
4,491
(1,536
)
-34.2
%
Total Interest Income
234,360
233,208
1,152
0.5
%
Interest expense
Deposits
31,535
58,852
(27,317
)
-46.4
%
Borrowings
18,316
25,002
(6,686
)
-26.7
%
Total interest expense
49,851
83,854
(34,003
)
-40.6
%
Net interest income
184,509
149,354
35,155
23.5
%
(Reversal of) provision for credit losses
(1,121
)
4,197
(5,318
)
-126.7
%
Net interest income after (reversal of) provision for credit losses
185,630
145,157
40,473
27.9
%
Non-interest income
Fees and service charges
5,622
6,647
(1,025
)
-15.4
%
Gain on sale and call of securities
767
2,250
(1,483
)
-65.9
%
Gain on sale of loans
5,574
3,186
2,388
75.0
%
Loss on sale of real estate owned
-
(28
)
28
-100.0
%
Income from bank owned life insurance
6,267
6,225
42
0.7
%
Electronic banking fees and charges
1,717
1,245
472
37.9
%
Bargain purchase gain
3,053
-
3,053
0.0
%
Other income
1,751
194
1,557
802.6
%
Total non-interest income
24,751
19,719
5,032
25.5
%
Non-interest expense
Salaries and employee benefits
68,800
62,015
6,785
10.9
%
Net occupancy expense of premises
12,673
11,424
1,249
10.9
%
Equipment and systems
14,870
11,755
3,115
26.5
%
Advertising and marketing
2,161
2,788
(627
)
-22.5
%
Federal deposit insurance premium
1,940
286
1,654
578.3
%
Directors' compensation
2,993
3,079
(86
)
-2.8
%
Merger-related expenses
4,349
951
3,398
357.3
%
Debt extinguishment expenses
796
2,156
(1,360
)
-63.1
%
Other expense
17,303
13,170
4,133
31.4
%
Total non-interest expense
125,885
107,624
18,261
17.0
%
Income before income taxes
84,496
57,252
27,244
47.6
%
Income taxes
21,263
12,287
8,976
73.1
%
Net income
$
63,233
$
44,965
$
18,268
40.6
%
Net income per common share (EPS)
Basic
$
0.77
$
0.55
$
0.22
Diluted
$
0.77
$
0.55
$
0.22
Dividends declared
Cash dividends declared per common share
$
0.35
$
0.29
$
0.06
Cash dividends declared
$
28,538
$
23,733
$
4,805
Dividend payout ratio
45.1
%
52.8
%
-7.7
%
Weighted average number of common shares outstanding
Basic
82,387
82,409
(22
)
Diluted
82,391
82,430
(39
)
For the year ended
Variance
Average Balance Sheet Data
June 30,
June 30,
Variance
or Change
(Dollars in Thousands, Unaudited)
2021
2020
or Change
Pct.
Assets
Interest-earning assets:
Loans receivable, including loans held for sale
$
4,866,436
$
4,568,816
$
297,620
6.5
%
Taxable investment securities
1,571,452
1,291,516
279,936
21.7
%
Tax-exempt investment securities
74,604
111,477
(36,873
)
-33.1
%
Other interest-earning assets
200,435
122,278
78,157
63.9
%
Total interest-earning assets
6,712,927
6,094,087
618,840
10.2
%
Non-interest-earning assets
620,934
595,158
25,776
4.3
%
Total assets
$
7,333,861
$
6,689,245
$
644,616
9.6
%
Liabilities and Stockholders' Equity
Interest-bearing liabilities:
Deposits:
Interest-bearing demand
$
1,726,190
$
1,041,188
$
685,002
65.8
%
Savings
1,066,794
831,832
234,962
28.2
%
Certificates of deposit
1,931,887
2,032,046
(100,159
)
-4.9
%
Total interest-bearing deposits
4,724,871
3,905,066
819,805
21.0
%
Borrowings:
Federal Home Loan Bank Advances
931,148
1,236,139
(304,991
)
-24.7
%
Other borrowings
2,563
56,957
(54,394
)
-95.5
%
Total borrowings
933,711
1,293,096
(359,385
)
-27.8
%
Total interest-bearing liabilities
5,658,582
5,198,162
460,420
8.9
%
Non-interest-bearing liabilities:
Non-interest-bearing deposits
518,149
334,522
183,627
54.9
%
Other non-interest-bearing liabilities
65,737
60,236
5,501
9.1
%
Total non-interest-bearing liabilities
583,886
394,758
189,128
47.9
%
Total liabilities
6,242,468
5,592,920
649,548
11.6
%
Stockholders' equity
1,091,393
1,096,325
(4,932
)
-0.4
%
Total liabilities and stockholders' equity
$
7,333,861
$
6,689,245
$
644,616
9.6
%
Average interest-earning assets to average interest-bearing liabilities
118.63
%
117.24
%
1.39
%
1.2
%
For the year ended
June 30,
June 30,
Variance
Performance Ratio Highlights
2021
2020
or Change
Average yield on interest-earning assets:
Loans receivable, including loans held for sale
4.08
%
4.09
%
-0.01
%
Taxable investment securities
1.99
%
3.04
%
-1.05
%
Tax-exempt investment securities (1)
2.21
%
2.15
%
0.06
%
Other interest-earning assets
1.47
%
3.67
%
-2.20
%
Total interest-earning assets
3.49
%
3.83
%
-0.34
%
Average cost of interest-bearing liabilities:
Deposits:
Interest-bearing demand
0.41
%
1.10
%
-0.69
%
Savings
0.31
%
0.81
%
-0.50
%
Certificates of deposit
1.10
%
2.00
%
-0.90
%
Total interest-bearing deposits
0.67
%
1.51
%
-0.84
%
Borrowings:
Federal Home Loan Bank Advances
1.97
%
1.99
%
-0.02
%
Other borrowings
0.06
%
0.74
%
-0.68
%
Total borrowings
1.96
%
1.93
%
0.03
%
Total interest-bearing liabilities
0.88
%
1.61
%
-0.73
%
Interest rate spread (2)
2.61
%
2.22
%
0.39
%
Net interest margin (3)
2.75
%
2.45
%
0.30
%
Non-interest income to average assets
0.34
%
0.29
%
0.05
%
Non-interest expense to average assets
1.72
%
1.61
%
0.11
%
Efficiency ratio (4)
60.16
%
63.66
%
-3.50
%
Return on average assets
0.86
%
0.67
%
0.19
%
Return on average equity
5.79
%
4.10
%
1.69
%
Return on average tangible equity (5)
7.22
%
5.10
%
2.12
%
Five-Quarter Financial Trend Analysis
Summary Balance Sheet
At
(Dollars and Shares in Thousands,
June 30,
March 31,
December 31,
September 30,
June 30,
Except Per Share Data, Unaudited)
2021
2021
2020
2020
2020
Assets
Cash and cash equivalents
$
67,855
$
108,991
$
129,694
$
145,818
$
180,967
Securities available for sale
1,676,864
1,778,970
1,695,893
1,508,542
1,385,703
Securities held to maturity
38,138
27,168
29,549
31,576
32,556
Loans held-for-sale
16,492
5,172
12,601
20,170
20,789
Loans receivable
4,851,394
4,798,239
4,828,634
4,954,750
4,498,397
Less: allowance for credit losses on loans
(58,165
)
(63,762
)
(63,386
)
(64,860
)
(37,327
)
Net loans receivable
4,793,229
4,734,477
4,765,248
4,889,890
4,461,070
Premises and equipment
56,338
60,360
61,181
61,808
57,389
Federal Home Loan Bank stock
36,615
45,578
45,578
55,118
58,654
Accrued interest receivable
19,362
20,562
19,826
20,368
17,373
Goodwill
210,895
210,895
210,895
210,895
210,895
Core deposit intangible
3,705
3,888
4,151
4,420
3,995
Bank owned life insurance
283,310
281,765
280,235
278,639
262,380
Deferred income taxes, net
29,323
32,230
30,846
33,319
25,480
Other real estate owned
178
178
178
178
178
Other assets
51,431
47,760
49,278
49,468
40,746
Total assets
$
7,283,735
$
7,357,994
$
7,335,153
$
7,310,209
$
6,758,175
Liabilities
Deposits:
Non-interest-bearing
$
593,718
$
545,746
$
518,828
$
487,710
$
419,138
Interest-bearing
4,891,588
4,828,706
4,793,785
4,552,202
4,011,144
Total deposits
5,485,306
5,374,452
5,312,613
5,039,912
4,430,282
Borrowings
685,876
865,763
865,651
1,077,540
1,173,165
Advance payments by borrowers for taxes
15,752
15,300
16,100
17,008
16,569
Other liabilities
53,857
38,667
48,448
51,689
53,982
Total liabilities
6,240,791
6,294,182
6,242,812
6,186,149
5,673,998
Stockholders' Equity
Common stock
790
820
849
895
837
Paid-in capital
654,396
691,280
724,389
769,269
722,871
Retained earnings
408,367
397,594
388,376
378,134
387,911
Unearned ESOP shares
(26,753
)
(27,239
)
(27,726
)
(28,212
)
(28,699
)
Accumulated other comprehensive income
6,144
1,357
6,453
3,974
1,257
Total stockholders' equity
1,042,944
1,063,812
1,092,341
1,124,060
1,084,177
Total liabilities and stockholders' equity
$
7,283,735
$
7,357,994
$
7,335,153
$
7,310,209
$
6,758,175
Consolidated capital ratios
Equity to assets
14.32
%
14.46
%
14.89
%
15.38
%
16.04
%
Tangible equity to tangible assets (1)
11.72
%
11.89
%
12.32
%
12.81
%
13.29
%
Share data
Outstanding shares
78,965
81,943
84,938
89,510
83,663
Book value per share
$
13.21
$
12.98
$
12.86
$
12.56
$
12.96
Tangible book value per share (2)
$
10.49
$
10.36
$
10.33
$
10.15
$
10.39
____________________
(1)
Tangible equity equals total stockholders' equity reduced by goodwill and core deposit intangible assets. Tangible assets equals total assets reduced by goodwill and core deposit intangible assets.
(2)
Tangible book value equals total stockholders' equity reduced by goodwill and core deposit intangible assets.
At
Supplemental Balance Sheet Highlights
June 30,
March 31,
December 31,
September 30,
June 30,
(Dollars in Thousands, Unaudited)
2021
2021
2020
2020
2020
Cash and cash equivalents
Cash and due from depository institutions
$
21,463
$
20,502
$
23,968
$
18,628
$
20,391
Interest-bearing deposits in other banks
46,392
88,489
105,726
127,190
160,576
Total cash and cash equivalents
$
67,855
$
108,991
$
129,694
$
145,818
$
180,967
Securities available for sale
Debt securities:
Municipal and state obligations
$
34,603
$
43,060
$
47,763
$
50,877
$
54,054
Asset-backed securities
242,989
250,741
255,407
258,801
172,447
Collateralized loan obligations
189,880
169,776
196,685
196,398
193,788
Corporate bonds
158,351
173,462
167,168
122,276
143,639
Trust preferred securities
-
2,881
2,866
2,773
2,627
Debt securities
625,823
639,920
669,889
631,125
566,555
Mortgage-backed securities:
Collateralized mortgage obligations
13,739
16,800
20,510
25,770
30,903
Residential pass-through securities
744,491
806,655
705,991
625,715
561,954
Commercial pass-through securities
292,811
315,595
299,503
225,932
226,291
Mortgage-backed securities
1,051,041
1,139,050
1,026,004
877,417
819,148
Total securities available for sale
$
1,676,864
$
1,778,970
$
1,695,893
$
1,508,542
$
1,385,703
Securities held to maturity
Debt securities:
Municipal and state obligations
$
25,824
$
27,168
$
29,549
$
31,576
$
32,556
Debt securities:
25,824
27,168
29,549
31,576
32,556
Mortgage-backed securities:
Commercial pass-through securities
12,314
-
-
-
-
Mortgage-backed securities
12,314
-
-
-
-
Total securities held to maturity
$
38,138
$
27,168
$
29,549
$
31,576
$
32,556
Total securities
$
1,715,002
$
1,806,138
$
1,725,442
$
1,540,118
$
1,418,259
At
Supplemental Balance Sheet Highlights
June 30,
March 31,
December 31,
September 30,
June 30,
(Dollars in Thousands, Unaudited)
2021
2021
2020
2020
2020
Loan portfolio composition:
Commercial loans:
Multi-family
$
2,039,260
$
2,055,396
$
2,076,483
$
2,110,300
$
2,059,568
Nonresidential
1,079,444
1,110,765
1,123,695
1,124,330
960,853
Commercial business
168,951
183,181
202,010
255,888
138,788
Construction
93,804
95,533
90,398
79,178
20,961
Total commercial loans
3,381,459
3,444,875
3,492,586
3,569,696
3,180,170
One- to four-family residential mortgage loans
1,447,721
1,323,485
1,305,351
1,353,197
1,273,022
Consumer loans:
Home equity loans and lines of credit
47,871
59,721
65,298
71,540
82,920
Other consumer loans
3,259
3,445
4,123
4,136
3,991
Total consumer loans
51,130
63,166
69,421
75,676
86,911
Total loans, excluding yield adjustments
4,880,310
4,831,526
4,867,358
4,998,569
4,540,103
Unaccreted yield adjustments
(28,916
)
(33,287
)
(38,724
)
(43,819
)
(41,706
)
Loans receivable, net of yield adjustments
4,851,394
4,798,239
4,828,634
4,954,750
4,498,397
Less: allowance for credit losses on loans
(58,165
)
(63,762
)
(63,386
)
(64,860
)
(37,327
)
Net loans receivable
$
4,793,229
$
4,734,477
$
4,765,248
$
4,889,890
$
4,461,070
Loan portfolio allocation:
Commercial loans:
Multi-family
41.8
%
42.5
%
42.7
%
42.2
%
45.3
%
Nonresidential
22.1
%
23.0
%
23.1
%
22.5
%
21.2
%
Commercial business
3.5
%
3.8
%
4.2
%
5.1
%
3.1
%
Construction
1.9
%
2.0
%
1.8
%
1.6
%
0.4
%
Total commercial loans
69.3
%
71.3
%
71.8
%
71.4
%
70.0
%
One- to four-family residential mortgage loans
29.7
%
27.4
%
26.8
%
27.1
%
28.1
%
Consumer loans:
Home equity loans and lines of credit
0.9
%
1.2
%
1.3
%
1.4
%
1.8
%
Other consumer loans
0.1
%
0.1
%
0.1
%
0.1
%
0.1
%
Total consumer loans
1.0
%
1.3
%
1.4
%
1.5
%
1.9
%
Total loans, excluding yield adjustments
100.0
%
100.0
%
100.0
%
100.0
%
100.0
%
Asset quality:
Nonperforming assets:
Accruing loans - 90 days and over past due
$
-
$
2
$
-
$
238
$
5
Nonaccrual loans
79,767
71,416
71,472
44,837
36,691
Total nonperforming loans
79,767
71,418
71,472
45,075
36,696
Other real estate owned
178
178
178
178
178
Total nonperforming assets
$
79,945
$
71,596
$
71,650
$
45,253
$
36,874
Nonperforming loans (% total loans)
1.64
%
1.49
%
1.48
%
0.91
%
0.82
%
Nonperforming assets (% total assets)
1.10
%
0.97
%
0.98
%
0.62
%
0.55
%
Allowance for credit losses on loans (ACL):
ACL to total loans
1.19
%
1.32
%
1.30
%
1.30
%
0.82
%
ACL to nonperforming loans
72.92
%
89.28
%
88.69
%
143.89
%
101.72
%
Net charge offs
$
656
$
750
$
109
$
67
$
38
Average net charge off rate (annualized)
0.05
%
0.06
%
0.01
%
0.01
%
0.00
%
At
Supplemental Balance Sheet Highlights
June 30,
March 31,
December 31,
September 30,
June 30,
(Dollars in Thousands, Unaudited)
2021
2021
2020
2020
2020
Funding by type:
Deposits:
Non-interest-bearing deposits
$
593,718
$
545,746
$
518,828
$
487,710
$
419,138
Interest-bearing demand
1,902,478
1,923,184
1,752,699
1,561,135
1,264,151
Savings
1,111,364
1,105,481
1,075,122
1,025,245
906,597
Certificates of deposit
1,877,746
1,800,041
1,965,964
1,965,822
1,840,396
Interest-bearing deposits
4,891,588
4,828,706
4,793,785
4,552,202
4,011,144
Total deposits
5,485,306
5,374,452
5,312,613
5,039,912
4,430,282
Borrowings:
Federal Home Loan Bank advances
665,876
865,763
865,651
1,077,540
1,167,429
Overnight borrowings
20,000
-
-
-
-
Depositor sweep accounts
-
-
-
-
5,736
Total borrowings
685,876
865,763
865,651
1,077,540
1,173,165
Total funding
$
6,171,182
$
6,240,215
$
6,178,264
$
6,117,452
$
5,603,447
Loans as a % of deposits
87.7
%
88.2
%
89.9
%
97.4
%
101.2
%
Deposits as a % of total funding
88.9
%
86.1
%
86.0
%
82.4
%
79.1
%
Borrowings as a % of total funding
11.1
%
13.9
%
14.0
%
17.6
%
20.9
%
Funding by source:
Retail funding:
Non-interest-bearing deposits
$
593,718
$
545,746
$
518,828
$
487,710
$
419,138
Interest-bearing demand
1,902,478
1,923,184
1,752,699
1,561,135
1,264,151
Savings
1,111,364
1,105,481
1,075,122
1,025,245
906,597
Certificates of deposit
1,398,808
1,508,494
1,658,277
1,775,189
1,773,257
Total retail deposits
5,006,368
5,082,905
5,004,926
4,849,279
4,363,143
Depositor sweep accounts
-
-
-
-
5,736
Total retail funding
5,006,368
5,082,905
5,004,926
4,849,279
4,368,879
Wholesale funding:
Certificates of deposit (listing service)
$
20,322
$
32,952
$
43,112
$
57,251
$
35,760
Certificates of deposit (brokered)
458,616
258,595
264,575
133,382
31,379
Total wholesale deposits
478,938
291,547
307,687
190,633
67,139
FHLB advances
665,876
865,763
865,651
1,077,540
1,167,429
Overnight borrowings
20,000
-
-
-
-
Total wholesale funding
1,164,814
1,157,310
1,173,338
1,268,173
1,234,568
Total funding
$
6,171,182
$
6,240,215
$
6,178,264
$
6,117,452
$
5,603,447
Retail funding as a % of total funding
81.1
%
81.5
%
81.0
%
79.3
%
78.0
%
Wholesale funding as a % of total funding
18.9
%
18.5
%
19.0
%
20.7
%
22.0
%
Summary Income Statement
For the three months ended
(Dollars and Shares in Thousands,
June 30,
March 31,
December 31,
September 30,
June 30,
Except Per Share Data, Unaudited)
2021
2021
2020
2020
2020
Interest income
Loans
$
47,562
$
49,307
$
49,466
$
52,180
$
46,192
Taxable investment securities
8,304
7,891
7,707
7,336
9,769
Tax-exempt investment securities
355
410
433
454
487
Other interest-earning assets
549
705
787
914
903
Total interest income
56,770
58,313
58,393
60,884
57,351
Interest expense
Deposits
5,156
6,670
8,647
11,062
12,439
Borrowings
3,451
4,012
5,193
5,660
4,462
Total interest expense
8,607
10,682
13,840
16,722
16,901
Net interest income
48,163
47,631
44,553
44,162
40,450
(Reversal of) provision for credit losses
(4,941
)
1,126
(1,365
)
4,059
174
Net interest income after (reversal of) provision for credit losses
53,104
46,505
45,918
40,103
40,276
Non-interest income
Fees and service charges
1,325
1,325
1,896
1,076
1,696
Gain (loss) on sale and call of securities
313
18
813
(377
)
19
Gain on sale of loans
363
943
2,378
1,890
1,348
Income from bank owned life insurance
1,545
1,530
1,596
1,596
1,537
Electronic banking fees and charges
452
456
404
405
325
Bargain purchase gain
-
-
-
3,053
-
Other income
400
1,194
67
90
77
Total non-interest income
4,398
5,466
7,154
7,733
5,002
Non-interest expense
Salaries and employee benefits
17,777
16,965
17,081
16,977
15,527
Net occupancy expense of premises
2,998
3,433
3,120
3,122
2,688
Equipment and systems
3,575
3,823
3,902
3,570
2,948
Advertising and marketing
581
567
513
500
751
Federal deposit insurance premium
490
488
490
472
286
Directors' compensation
749
748
748
748
769
Merger-related expenses
-
-
-
4,349
447
Debt extinguishment expenses
-
-
796
-
-
Other expense
5,816
3,792
3,860
3,835
3,475
Total non-interest expense
31,986
29,816
30,510
33,573
26,891
Income before income taxes
25,516
22,155
22,562
14,263
18,387
Income taxes
7,033
5,732
5,614
2,884
4,698
Net income
$
18,483
$
16,423
$
16,948
$
11,379
$
13,689
Net income per common share (EPS)
Basic
$
0.24
$
0.20
$
0.20
$
0.13
$
0.17
Diluted
$
0.24
$
0.20
$
0.20
$
0.13
$
0.17
Dividends declared
Cash dividends declared per common share
$
0.10
$
0.09
$
0.08
$
0.08
$
0.08
Cash dividends declared
$
7,710
$
7,205
$
6,706
$
6,917
$
6,449
Dividend payout ratio
41.7
%
43.9
%
39.6
%
60.8
%
47.1
%
Weighted average number of common shares outstanding
Basic
77,658
80,673
85,120
86,008
80,678
Diluted
77,680
80,690
85,123
86,009
80,680
For the three months ended
Average Balance Sheet Data
June 30,
March 31,
December 31,
September 30,
June 30,
(Dollars in Thousands, Unaudited)
2021
2021
2020
2020
2020
Assets
Interest-earning assets:
Loans receivable, including loans held for sale
$
4,817,980
$
4,816,592
$
4,871,268
$
4,958,293
$
4,567,229
Taxable investment securities
1,720,838
1,674,223
1,544,095
1,350,511
1,369,014
Tax-exempt investment securities
63,047
73,573
79,044
82,603
89,263
Other interest-earning assets
117,212
169,291
266,114
247,543
141,964
Total interest-earning assets
6,719,077
6,733,679
6,760,521
6,638,950
6,167,470
Non-interest-earning assets
609,762
617,440
632,084
624,252
605,876
Total assets
$
7,328,839
$
7,351,119
$
7,392,605
$
7,263,202
$
6,773,346
Liabilities and Stockholders' Equity
Interest-bearing liabilities:
Deposits:
Interest-bearing demand
$
1,930,193
$
1,831,617
$
1,683,222
$
1,464,238
$
1,189,044
Savings
1,118,402
1,084,981
1,058,675
1,006,075
876,580
Certificates of deposit
1,934,650
1,904,234
1,899,406
1,988,689
1,879,039
Total interest-bearing deposits
4,983,245
4,820,832
4,641,303
4,459,002
3,944,663
Borrowings:
Federal Home Loan Bank advances
665,802
865,690
1,057,958
1,130,836
1,202,522
Other borrowings
6,670
-
-
3,568
96,770
Total borrowings
672,472
865,690
1,057,958
1,134,404
1,299,292
Total interest-bearing liabilities
5,655,717
5,686,522
5,699,261
5,593,406
5,243,955
Non-interest-bearing liabilities:
Non-interest-bearing deposits
566,632
525,018
502,479
479,141
380,067
Other non-interest-bearing liabilities
52,292
57,018
73,683
79,620
72,007
Total non-interest-bearing liabilities
618,924
582,036
576,162
558,761
452,074
Total liabilities
6,274,641
6,268,558
6,275,423
6,152,167
5,696,029
Stockholders' equity
1,054,198
1,082,561
1,117,182
1,111,035
1,077,317
Total liabilities and stockholders' equity
$
7,328,839
$
7,351,119
$
7,392,605
$
7,263,202
$
6,773,346
Average interest-earning assets to average interest-bearing liabilities
118.80
%
118.41
%
118.62
%
118.69
%
117.61
%
For the three months ended
June 30,
March 31,
December 31,
September 30,
June 30,
Performance Ratio Highlights
2021
2021
2020
2020
2020
Average yield on interest-earning assets:
Loans receivable, including loans held for sale
3.95
%
4.09
%
4.06
%
4.21
%
4.05
%
Taxable investment securities
1.93
%
1.89
%
2.00
%
2.17
%
2.85
%
Tax-exempt investment securities (1)
2.25
%
2.23
%
2.19
%
2.20
%
2.18
%
Other interest-earning assets
1.87
%
1.67
%
1.18
%
1.48
%
2.54
%
Total interest-earning assets
3.38
%
3.46
%
3.45
%
3.67
%
3.72
%
Average cost of interest-bearing liabilities:
Deposits:
Interest-bearing demand
0.27
%
0.34
%
0.47
%
0.60
%
0.72
%
Savings
0.15
%
0.21
%
0.33
%
0.57
%
0.81
%
Certificates of deposit
0.71
%
0.96
%
1.22
%
1.50
%
1.82
%
Total interest-bearing deposits
0.41
%
0.55
%
0.75
%
0.99
%
1.26
%
Borrowings:
Federal Home Loan Bank advances
2.07
%
1.85
%
1.96
%
2.00
%
1.47
%
Other borrowings
0.07
%
0.00
%
0.00
%
0.04
%
0.13
%
Total borrowings
2.05
%
1.85
%
1.96
%
2.00
%
1.37
%
Total interest-bearing liabilities
0.61
%
0.75
%
0.97
%
1.20
%
1.29
%
Interest rate spread (2)
2.77
%
2.71
%
2.48
%
2.47
%
2.43
%
Net interest margin (3)
2.87
%
2.83
%
2.64
%
2.66
%
2.62
%
Non-interest income to average assets (annualized)
0.24
%
0.30
%
0.39
%
0.43
%
0.30
%
Non-interest expense to average assets (annualized)
1.75
%
1.62
%
1.65
%
1.85
%
1.59
%
Efficiency ratio (4)
60.86
%
56.15
%
59.01
%
64.69
%
59.16
%
Return on average assets (annualized)
1.01
%
0.89
%
0.92
%
0.63
%
0.81
%
Return on average equity (annualized)
7.01
%
6.07
%
6.07
%
4.10
%
5.08
%
Return on average tangible equity (annualized) (5)
8.81
%
7.57
%
7.52
%
5.08
%
6.35
%
____________________
(1)
The yield on tax-exempt investment 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.
(5)
Average tangible equity equals total average stockholders’ equity reduced by average goodwill and average core deposit intangible assets.
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
For the three months ended
(Dollars in Thousands,
June 30,
March 31,
December 31,
September 30,
June 30,
Except Per Share Data, Unaudited)
2021
2021
2020
2020
2020
Adjusted net income:
Net income (GAAP)
$
18,483
$
16,423
$
16,948
$
11,379
$
13,689
Non-recurring transactions - net of tax:
Bargain purchase gain
-
-
-
(3,053
)
-
Provision for credit losses on non-PCD loans
-
-
-
3,563
-
Merger-related expenses
-
-
-
3,123
426
Branch consolidation expenses and impairment charges
870
264
243
-
-
Net effect of sales and calls of securities
(220
)
(13
)
(571
)
-
-
Debt extinguishment expenses
-
-
558
-
-
Reversal of income tax valuation allowance
(12
)
-
(523
)
-
-
Net effect of sales of other assets
(144
)
(587
)
-
-
-
Adjusted net income
$
18,977
$
16,087
$
16,655
$
15,012
$
14,115
Calculation of pre-tax, pre-provision net revenue:
Net income (GAAP)
$
18,483
$
16,423
$
16,948
$
11,379
$
13,689
Adjustments to net income (GAAP):
Provision for income taxes
7,033
5,732
5,614
2,884
4,698
(Reversal of) provision for credit losses
(4,941
)
1,126
(1,365
)
4,059
174
Pre-tax, pre-provision net revenue (non-GAAP)
$
20,575
$
23,281
$
21,197
$
18,322
$
18,561
Adjusted earnings per share:
Weighted average common shares - basic
77,658
80,673
85,120
86,008
80,678
Weighted average common shares - diluted
77,680
80,690
85,123
86,009
80,680
Earnings per share - basic (GAAP)
$
0.24
$
0.20
$
0.20
$
0.13
$
0.17
Earnings per share - diluted (GAAP)
$
0.24
$
0.20
$
0.20
$
0.13
$
0.17
Adjusted earnings per share - basic (non-GAAP)
$
0.24
$
0.20
$
0.20
$
0.17
$
0.17
Adjusted earnings per share - diluted (non-GAAP)
$
0.24
$
0.20
$
0.20
$
0.17
$
0.17
Adjusted return on average assets:
Total average assets
$
7,328,839
$
7,351,119
$
7,392,605
$
7,263,202
$
6,773,346
Return on average assets (GAAP)
1.01
%
0.89
%
0.92
%
0.63
%
0.81
%
Adjusted return on average assets (non-GAAP)
1.04
%
0.88
%
0.90
%
0.83
%
0.83
%
Adjusted return on average equity:
Total average equity
$
1,054,198
$
1,082,561
$
1,117,182
$
1,111,035
$
1,077,317
Return on average equity (GAAP)
7.01
%
6.07
%
6.07
%
4.10
%
5.08
%
Adjusted return on average equity (non-GAAP)
7.20
%
5.94
%
5.96
%
5.40
%
5.24
%
Reconciliation of GAAP to Non-GAAP
For the three months ended
(Dollars in Thousands,
June 30,
March 31,
December 31,
September 30,
June 30,
Except Per Share Data, Unaudited)
2021
2021
2020
2020
2020
Adjusted return on average tangible equity:
Total average equity
$
1,054,198
$
1,082,561
$
1,117,182
$
1,111,035
$
1,077,317
Less: average goodwill
(210,895
)
(210,895
)
(210,895
)
(210,895
)
(210,895
)
Less: average other intangible assets
(3,825
)
(4,045
)
(4,317
)
(4,341
)
(4,124
)
$
839,478
$
867,621
$
901,970
$
895,799
$
862,298
Return on average tangible equity (non-GAAP)
8.81
%
7.57
%
7.52
%
5.08
%
6.35
%
Adjusted return on average tangible equity (non-GAAP)
9.04
%
7.42
%
7.39
%
6.70
%
6.55
%
Adjusted non-interest expense ratio:
Non-interest expense (GAAP)
$
31,986
$
29,816
$
30,510
$
33,573
$
26,891
Non-recurring transactions:
Merger-related expenses
-
-
-
(4,349
)
(447
)
Branch consolidation expenses and impairment charges
(1,239
)
(375
)
(347
)
-
-
Debt extinguishment expenses
-
-
(796
)
-
-
Non-interest expense (non-GAAP)
$
30,747
$
29,441
$
29,367
$
29,224
$
26,444
Non-interest expense ratio (GAAP)
1.75
%
1.62
%
1.65
%
1.85
%
1.59
%
Adjusted non-interest expense ratio (non-GAAP)
1.68
%
1.60
%
1.59
%
1.61
%
1.56
%
Adjusted efficiency ratio:
Non-interest expense (non-GAAP)
$
30,747
$
29,441
$
29,367
$
29,224
$
26,444
Net interest income (GAAP)
$
48,163
$
47,631
$
44,553
$
44,162
$
40,450
Total non-interest income (GAAP)
4,398
5,466
7,154
7,733
5,002
Non-recurring transactions:
Net effect of sales and calls of securities
(313
)
(18
)
(813
)
-
-
Bargain purchase gain
-
-
-
(3,053
)
-
Net effect of sales of other assets
(205
)
(837
)
-
-
-
Total revenue (non-GAAP)
$
52,043
$
52,242
$
50,894
$
48,842
$
45,452
Efficiency ratio (GAAP)
60.86
%
56.15
%
59.01
%
64.69
%
59.16
%
Adjusted efficiency ratio (non-GAAP)
59.08
%
56.36
%
57.70
%
59.83
%
58.18
%
Reconciliation of GAAP to Non-GAAP
For the year ended
(Dollars in Thousands,
June 30,
June 30,
Except Per Share Data, Unaudited)
2021
2020
Adjusted net income:
Net income (GAAP)
$
63,233
$
44,965
Non-recurring transactions - net of tax:
Bargain purchase gain
(3,053
)
-
Provision for credit losses on non-PCD loans
3,563
-
Merger-related expenses
3,123
878
Branch consolidation expenses and impairment charges
1,377
749
Net effect of sales and calls of securities
(804
)
(1,575
)
Debt extinguishment expenses
558
1,520
Reversal of income tax valuation allowance
(535
)
(591
)
Net effect of sales of other assets
(731
)
-
Tax benefit arising from the adoption of the CARES Act provisions
-
(1,624
)
Adjusted net income
$
66,731
$
44,322
Calculation of pre-tax, pre-provision income:
Net income (GAAP)
$
63,233
$
44,965
Adjustments to net income (GAAP):
Provision for income taxes
21,263
12,287
(Reversal of) provision for credit losses
(1,121
)
4,197
Pre-tax, pre-provision income
$
83,375
$
61,449
Adjusted earnings per share:
Weighted average common shares - basic
82,387
82,409
Weighted average common shares - diluted
82,391
82,430
Earnings per share - basic (GAAP)
$
0.77
$
0.55
Earnings per share - diluted (GAAP)
$
0.77
$
0.55
Adjusted earnings per share - basic (non-GAAP)
$
0.81
$
0.54
Adjusted earnings per share - diluted (non-GAAP)
$
0.81
$
0.54
Adjusted return on average assets:
Total average assets
$
7,333,861
$
6,689,245
Return on average assets (GAAP)
0.86
%
0.67
%
Adjusted return on average assets (non-GAAP)
0.91
%
0.66
%
Adjusted return on average equity:
Total average equity
$
1,091,393
$
1,096,325
Return on average equity (GAAP)
5.79
%
4.10
%
Adjusted return on average equity (non-GAAP)
6.11
%
4.04
%
Adjusted return on average tangible equity:
Total average equity
$
1,091,393
$
1,096,325
Less: average goodwill
(210,895
)
(210,895
)
Less: average other intangible assets
(4,133
)
(4,564
)
$
876,365
$
880,866
Return on average tangible equity (non-GAAP)
7.22
%
5.10
%
Adjusted return on average tangible equity (non-GAAP)
7.61
%
5.03
%
For the year ended
Reconciliation of GAAP to Non-GAAP
June 30,
June 30,
(Dollars in Thousands, Unaudited)
2021
2020
Adjusted non-interest expense ratio:
Non-interest expense (GAAP)
$
125,885
$
107,624
Non-routine transactions:
Merger-related expenses
(4,349
)
(951
)
Branch consolidation expenses and impairment charges
(1,961
)
(720
)
Debt extinguishment expenses
(796
)
(2,156
)
Non-interest expense (non-GAAP)
$
118,779
$
103,797
Non-interest expense ratio (GAAP)
1.72
%
1.61
%
Adjusted non-interest expense ratio (non-GAAP)
1.62
%
1.55
%
Adjusted efficiency ratio:
Non-interest expense (non-GAAP)
$
118,779
$
103,797
Net interest income (GAAP)
$
184,509
$
149,354
Total non-interest income (GAAP)
24,751
19,719
Non-routine transactions:
Net effect of sales and calls of securities
(1,144
)
(2,234
)
Bargain purchase gain
(3,053
)
-
Net effect of sales of other assets
(1,042
)
342
Total revenue (non-GAAP)
$
204,021
$
167,181
Efficiency ratio (GAAP)
60.16
%
63.66
%
Adjusted efficiency ratio (non-GAAP)
58.22
%
62.09
%
For further information contact:Craig L. Montanaro, President and Chief Executive Officer, orKeith Suchodolski, Executive Vice President and Chief Financial OfficerKearny Financial Corp.(973) 244-4500