8-K
false000161724200016172422022-04-282022-04-28

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 28, 2022

 

KEARNY FINANCIAL CORP.

(Exact name of Registrant as Specified in Its Charter)

 

 

Maryland

001-37399

30-0870244

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

(IRS Employer

Identification No.)

 

 

 

120 Passaic Avenue

 

07004

Fairfield, New Jersey

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (973) 244-4500

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Stock, $0.01 par value

 

KRNY

 

The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


 

Item 2.02 Results of Operation and Financial Condition

On April 28, 2022, Kearny Financial Corp. (the “Company”), the holding company for Kearny Bank, issued a press release reporting its financial results for the period ended March 31, 2022.

A copy of the press release announcing the results is included as Exhibit 99.1 to this Current Report on Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933.

Item 8.01 Other Events

On April 28, 2022, the Company’s Board of Directors announced a quarterly cash dividend of $0.11 per share, payable on May 25, 2022 to stockholders of record as of May 11, 2022.

Item 9.01 Financial Statements and Exhibits

(a) Financial Statements of Business Acquired. Not applicable.

(b) Pro Forma Financial Information. Not applicable.

(c) Shell Company Transaction. Not applicable.

(d) Exhibits.

 

Exhibit Number

 

Description

99.1

 

Press release dated April 28, 2022.

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

KEARNY FINANCIAL CORP.

 

 

 

 

Date: April 28, 2022

 

By:

 /s/ Craig L. Montanaro

 

 

 

Craig L. Montanaro

 

 

 

President and Chief Executive Officer

 


 

Exhibit 99.1

FOR IMMEDIATE RELEASE

April 28, 2022

 

For further information contact:

Craig L. Montanaro, President and Chief Executive Officer, or

Keith Suchodolski, Executive Vice President and Chief Financial Officer

Kearny Financial Corp.

(973) 244-4500

 

 

KEARNY FINANCIAL CORP. ANNOUNCES THIRD QUARTER FISCAL 2022 RESULTS

AND DECLARATION OF CASH DIVIDEND

 

Fairfield, N.J., April 28, 2022 – Kearny Financial Corp. (NASDAQ GS: KRNY) (the “Company”), the holding company of Kearny Bank (the “Bank”), reported net income for the quarter ended March 31, 2022 of $17.7 million, or $0.25 per diluted share, compared to $18.8 million, or $0.26 per diluted share, for the quarter ended December 31, 2021.

 

The Company also announced that its Board of Directors declared a quarterly cash dividend of $0.11 per share, payable on May 25, 2022 to stockholders of record as of May 11, 2022.

 

Craig L. Montanaro, President and Chief Executive Officer, commented, “This quarter was highlighted by outstanding core growth on both sides of the balance sheet as total loans increased $176.8 million, or 14.8% annualized, and core non-maturity deposits increased $66.2 million or 6.8% annualized. While much of the earnings benefit of this growth will not begin to be recognized until the quarter ended June 30, I am very pleased with our performance and the ongoing strength of our commercial loan pipeline, which totaled $1.5 billion at quarter end.”

 

Regarding the macroeconomic and geopolitical environment, Mr. Montanaro noted, “During the quarter, intermediate and long-term interest rates increased at a rapid pace. At the same time, inflation, supply chain and geopolitical risks cast a shadow over the U.S. economic outlook. Despite these risks, I believe that our core business prospects remain strong and our markets ripe with opportunity. As we head into the final quarter of our fiscal year, and beyond, we remain steadfast in the execution of our strategic plan, with its focus on the continued growth of long-term shareholder value.”

Balance Sheet

Loans receivable increased $176.8 million to $5.00 billion at March 31, 2022, from $4.83 billion at December 31, 2021, reflecting growth of $68.6 million in multi-family mortgage loans, $59.5 million in nonresidential mortgage loans and $50.7 million in one- to four-family residential mortgage loans.
Deposits increased $74.6 million to $5.53 billion at March 31, 2022, from $5.45 billion at December 31, 2021, primarily reflecting growth of $66.2 million in core non-maturity deposits.
Investment securities increased $3.7 million to $1.65 billion, or 22.3% of total assets, at March 31, 2022, from $1.64 billion, or 22.9% of total assets, at December 31, 2021.
Borrowings increased $165.1 million to $851.2 million, or 11.5% of total assets, at March 31, 2022, from $686.1 million, or 9.5% of total assets, at December 31, 2021.

Earnings

Performance Highlights

Return on average assets was 0.98% for the quarter ended March 31, 2022 compared to 1.05% for the quarter ended December 31, 2021.
Return on average equity was 7.24% and 7.46% for the quarters ended March 31, 2022 and December 31, 2021, respectively. Return on average tangible equity was 9.27% and 9.49% for those same comparative periods.

1

 


 

Net Interest Income and Net Interest Margin

Net interest margin contracted seven basis points to 2.89% for the quarter ended March 31, 2022, from 2.96% for the quarter ended December 31, 2021. The decrease in net interest margin was due largely to a reduction in yield on earning assets, partially offset by a reduction in cost of interest-bearing liabilities. The reduction in yield on earning assets was partly attributable to declines in purchase accounting accretion and loan prepayment penalty income.
Net interest income decreased $960,000 to $47.7 million for the quarter ended March 31, 2022, from $48.7 million for the quarter ended December 31, 2021. Included in net interest income for the quarters ended March 31, 2022 and December 31, 2021, respectively, was purchase accounting accretion of $1.9 million and $2.6 million, and loan prepayment penalty income of $1.3 million and $1.5 million.

Non-Interest Income

Gain on sale of loans decreased $594,000 to $376,000 for the quarter ended March 31, 2022, from $970,000 for the quarter ended December 31, 2021. This decrease was largely attributable to the decrease in volume of loans sold driven by seasonal fluctuations in residential real estate activity and increases in market interest rates.
Included in other income for the quarter ended December 31, 2021 was a non-recurring gain of $356,000 attributable to the sale of one property recognized in conjunction with the Bank’s ongoing retail branch consolidation efforts. No such gain was recorded in the quarter ended March 31, 2022.

Non-Interest Expense

Non-interest expense increased $953,000 to $30.6 million for the quarter ended March 31, 2022, from $29.7 million for the quarter ended December 31, 2021. Salary and benefit expense increased $1.1 million attributable largely to increases of $433,000 in payroll taxes associated with the start of the new calendar year and $354,000 in incentive payments tied to increased loan origination volume, as well as $120,000 of non-recurring incentive payments to front-line retail personnel.
The efficiency and non-interest expense ratios were 60.14% and 1.70%, respectively, for the quarter ended March 31, 2022, as compared to 56.17% and 1.65%, respectively, for the quarter ended December 31, 2021.

Income Taxes

Income tax expense decreased $279,000 to $6.5 million for the quarter ended March 31, 2022 compared to $6.8 million for the quarter ended December 31, 2021, resulting in effective tax rates of 26.9% and 26.6%, respectively.

2

 


 

Asset Quality

The balance of non-performing assets increased $8.2 million to $81.0 million, or 1.10% of total assets, at March 31, 2022, from $72.8 million, or 1.01% of total assets, at December 31, 2021. The increase was largely due to one $8.9 million loan that was placed on non-accrual during the quarter ended March 31, 2022.
Net charge-offs totaled $436,000, or 0.04% of average loans, on an annualized basis, for the quarter ended March 31, 2022, compared to $1.1 million, or 0.10%, for the quarter ended December 31, 2021.
For the quarter ended March 31, 2022, the Company recorded a provision for credit losses reversal of $3.9 million, compared to a provision for credit losses reversal of $2.4 million for the quarter ended December 31, 2021. The reversal for the quarter ended March 31, 2022 was primarily driven by continued improvement in the Company’s economic forecast. In addition, there was a net reduction in reserves on individually evaluated loans primarily related to improved collateral values.
The ACL decreased $4.4 million to $43.9 million, or 0.87% of total loans, at March 31, 2022, from $48.2 million, or 0.99% of total loans, at December 31, 2021.

Capital

For the quarter ended March 31, 2022, book value per share decreased $0.18 to $13.37 and tangible book value per share decreased $0.26 to $10.38. These decreases were driven by a $24.5 million decline in accumulated other comprehensive (loss) income due primarily to a decrease in the fair value of the Company’s available for sale securities, partially offset by an increase in the fair value of the Company’s derivatives portfolio.
During the quarter ended March 31, 2022, the Company repurchased 2,019,625 shares of common stock at a cost of $27.0 million, or $13.35 per share. Through March 31, 2022, the Company repurchased a total of 4,522,301 shares, or 59.5% of the shares authorized for repurchase under the current repurchase program, at a total cost of $59.6 million or $13.18 per share.
At March 31, 2022, the Company’s tangible equity to tangible assets ratio equaled 10.3% while 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.

 

3

 


 

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; 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

 

 

4

 


 

 

Linked-Quarter Comparative Financial Analysis

 

Kearny Financial Corp.

 

Consolidated Balance Sheets

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

(Dollars and Shares in Thousands,

March 31,

 

December 31,

 

Variance

 

Variance

 

 Except Per Share Data)

2022

 

2021

 

or Change

 

or Change Pct.

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

62,379

 

$

60,452

 

$

1,927

 

 

3.2

%

Securities available for sale

 

1,526,086

 

 

1,591,066

 

 

(64,980

)

 

-4.1

%

Securities held to maturity

 

121,853

 

 

53,142

 

 

68,711

 

 

129.3

%

Loans held-for-sale

 

2,822

 

 

12,549

 

 

(9,727

)

 

-77.5

%

Loans receivable

 

5,003,201

 

 

4,826,404

 

 

176,797

 

 

3.7

%

Less: allowance for credit losses on loans

 

(43,860

)

 

(48,216

)

 

4,356

 

 

-9.0

%

Net loans receivable

 

4,959,341

 

 

4,778,188

 

 

181,153

 

 

3.8

%

Premises and equipment

 

53,727

 

 

54,067

 

 

(340

)

 

-0.6

%

Federal Home Loan Bank stock

 

30,997

 

 

36,622

 

 

(5,625

)

 

-15.4

%

Accrued interest receivable

 

19,517

 

 

18,495

 

 

1,022

 

 

5.5

%

Goodwill

 

210,895

 

 

210,895

 

 

-

 

 

0.0

%

Core deposit intangible

 

3,166

 

 

3,344

 

 

(178

)

 

-5.3

%

Bank owned life insurance

 

287,644

 

 

286,433

 

 

1,211

 

 

0.4

%

Deferred income taxes, net

 

34,349

 

 

25,709

 

 

8,640

 

 

33.6

%

Other real estate owned

 

401

 

 

658

 

 

(257

)

 

-39.1

%

Other assets

 

76,714

 

 

54,603

 

 

22,111

 

 

40.5

%

Total assets

$

7,389,891

 

$

7,186,223

 

$

203,668

 

 

2.8

%

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Non-interest-bearing

 

621,954

 

$

604,805

 

$

17,149

 

 

2.8

%

Interest-bearing

 

4,906,708

 

 

4,849,220

 

 

57,488

 

 

1.2

%

Total deposits

 

5,528,662

 

 

5,454,025

 

 

74,637

 

 

1.4

%

Borrowings

 

851,220

 

 

686,105

 

 

165,115

 

 

24.1

%

Advance payments by borrowers for taxes

 

16,979

 

 

16,772

 

 

207

 

 

1.2

%

Other liabilities

 

37,861

 

 

33,851

 

 

4,010

 

 

11.8

%

Total liabilities

 

6,434,722

 

 

6,190,753

 

 

243,969

 

 

3.9

%

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

Common stock

 

714

 

 

735

 

 

(21

)

 

-2.9

%

Paid-in capital

 

561,176

 

 

587,392

 

 

(26,216

)

 

-4.5

%

Retained earnings

 

441,522

 

 

431,549

 

 

9,973

 

 

2.3

%

Unearned ESOP shares

 

(25,294

)

 

(25,780

)

 

486

 

 

-1.9

%

Accumulated other comprehensive (loss) income

 

(22,949

)

 

1,574

 

 

(24,523

)

 

-1558.0

%

Total stockholders' equity

 

955,169

 

 

995,470

 

 

(40,301

)

 

-4.0

%

Total liabilities and stockholders' equity

$

7,389,891

 

$

7,186,223

 

$

203,668

 

 

2.8

%

 

 

 

 

 

 

 

 

 

Consolidated capital ratios

 

 

 

 

 

 

 

 

Equity to assets

 

12.93

%

 

13.85

%

 

-0.92

%

 

 

Tangible equity to tangible assets (1)

 

10.33

%

 

11.21

%

 

-0.88

%

 

 

 

 

 

 

 

 

 

 

 

Share data

 

 

 

 

 

 

 

 

Outstanding shares

 

71,424

 

 

73,453

 

 

(2,029

)

 

-2.8

%

Book value per share

$

13.37

 

$

13.55

 

$

(0.18

)

 

-1.3

%

Tangible book value per share (2)

$

10.38

 

$

10.64

 

$

(0.26

)

 

-2.4

%

 

(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.

 

 

5

 


 

 

Kearny Financial Corp.

 

Consolidated Statements of Income

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

(Dollars and Shares in Thousands,

March 31,

 

December 31,

 

Variance

 

Variance

 

 Except Per Share Data)

2022

 

2021

 

or Change

 

or Change Pct.

 

Interest income

 

 

 

 

 

 

 

 

Loans

$

45,846

 

$

47,575

 

$

(1,729

)

 

-3.6

%

Taxable investment securities

 

8,024

 

 

7,595

 

 

429

 

 

5.6

%

Tax-exempt investment securities

 

316

 

 

327

 

 

(11

)

 

-3.4

%

Other interest-earning assets

 

415

 

 

415

 

 

-

 

 

0.0

%

Total interest income

 

54,601

 

 

55,912

 

 

(1,311

)

 

-2.3

%

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

Deposits

 

3,565

 

 

3,663

 

 

(98

)

 

-2.7

%

Borrowings

 

3,309

 

 

3,562

 

 

(253

)

 

-7.1

%

Total interest expense

 

6,874

 

 

7,225

 

 

(351

)

 

-4.9

%

Net interest income

 

47,727

 

 

48,687

 

 

(960

)

 

-2.0

%

Reversal of provision for credit losses

 

(3,920

)

 

(2,420

)

 

(1,500

)

 

62.0

%

Net interest income after reversal of provision
 for credit losses

 

51,647

 

 

51,107

 

 

540

 

 

1.1

%

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

Fees and service charges

 

617

 

 

698

 

 

(81

)

 

-11.6

%

Gain on sale and call of securities

 

3

 

 

-

 

 

3

 

 

0.0

%

Gain on sale of loans

 

376

 

 

970

 

 

(594

)

 

-61.2

%

Gain on sale of other real estate owned

 

14

 

 

-

 

 

14

 

 

0.0

%

Income from bank owned life insurance

 

1,511

 

 

1,562

 

 

(51

)

 

-3.3

%

Electronic banking fees and charges

 

432

 

 

421

 

 

11

 

 

2.6

%

Other income

 

238

 

 

482

 

 

(244

)

 

-50.6

%

Total non-interest income

 

3,191

 

 

4,133

 

 

(942

)

 

-22.8

%

 

 

 

 

 

 

 

 

 

Non-interest expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

19,184

 

 

18,096

 

 

1,088

 

 

6.0

%

Net occupancy expense of premises

 

3,223

 

 

3,156

 

 

67

 

 

2.1

%

Equipment and systems

 

3,822

 

 

3,723

 

 

99

 

 

2.7

%

Advertising and marketing

 

516

 

 

448

 

 

68

 

 

15.2

%

Federal deposit insurance premium

 

480

 

 

721

 

 

(241

)

 

-33.4

%

Directors' compensation

 

340

 

 

649

 

 

(309

)

 

-47.6

%

Other expense

 

3,058

 

 

2,877

 

 

181

 

 

6.3

%

Total non-interest expense

 

30,623

 

 

29,670

 

 

953

 

 

3.2

%

Income before income taxes

 

24,215

 

 

25,570

 

 

(1,355

)

 

-5.3

%

Income taxes

 

6,522

 

 

6,801

 

 

(279

)

 

-4.1

%

Net income

$

17,693

 

$

18,769

 

$

(1,076

)

 

-5.7

%

 

 

 

 

 

 

 

 

 

Net income per common share (EPS)

 

 

 

 

 

 

 

 

Basic

$

0.25

 

$

0.26

 

$

(0.01

)

 

 

Diluted

$

0.25

 

$

0.26

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

Dividends declared

 

 

 

 

 

 

 

 

Cash dividends declared per common share

$

0.11

 

$

0.11

 

$

-

 

 

 

Cash dividends declared

$

7,720

 

$

7,921

 

$

(201

)

 

 

Dividend payout ratio

 

43.6

%

 

42.2

%

 

1.4

%

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common
 shares outstanding

 

 

 

 

 

 

 

 

Basic

 

69,790

 

 

72,011

 

 

(2,221

)

 

 

Diluted

 

69,817

 

 

72,037

 

 

(2,220

)

 

 

 

 

6

 


 

Kearny Financial Corp.

 

Average Balance Sheet Data

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

March 31,

 

December 31,

 

Variance

 

Variance

 

(Dollars in Thousands)

2022

 

2021

 

or Change

 

or Change Pct.

 

Assets

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

Loans receivable, including loans held for sale

$

4,850,236

 

$

4,822,959

 

$

27,277

 

 

0.6

%

Taxable investment securities

 

1,620,996

 

 

1,610,395

 

 

10,601

 

 

0.7

%

Tax-exempt investment securities

 

55,390

 

 

57,686

 

 

(2,296

)

 

-4.0

%

Other interest-earning assets

 

79,644

 

 

77,811

 

 

1,833

 

 

2.4

%

Total interest-earning assets

 

6,606,266

 

 

6,568,851

 

 

37,415

 

 

0.6

%

Non-interest-earning assets

 

601,684

 

 

611,390

 

 

(9,706

)

 

-1.6

%

Total assets

$

7,207,950

 

$

7,180,241

 

$

27,709

 

 

0.4

%

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Interest-bearing demand

$

2,133,977

 

$

2,027,021

 

$

106,956

 

 

5.3

%

Savings

 

1,088,351

 

 

1,086,903

 

 

1,448

 

 

0.1

%

Certificates of deposit

 

1,650,048

 

 

1,693,423

 

 

(43,375

)

 

-2.6

%

Total interest-bearing deposits

 

4,872,376

 

 

4,807,347

 

 

65,029

 

 

1.4

%

Borrowings:

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

632,811

 

 

666,029

 

 

(33,218

)

 

-5.0

%

Other borrowings

 

51,667

 

 

26,033

 

 

25,634

 

 

98.5

%

Total borrowings

 

684,478

 

 

692,062

 

 

(7,584

)

 

-1.1

%

Total interest-bearing liabilities

 

5,556,854

 

 

5,499,409

 

 

57,445

 

 

1.0

%

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

Non-interest-bearing deposits

 

624,152

 

 

624,200

 

 

(48

)

 

0.0

%

Other non-interest-bearing liabilities

 

49,455

 

 

50,870

 

 

(1,415

)

 

-2.8

%

Total non-interest-bearing liabilities

 

673,607

 

 

675,070

 

 

(1,463

)

 

-0.2

%

Total liabilities

 

6,230,461

 

 

6,174,479

 

 

55,982

 

 

0.9

%

Stockholders' equity

 

977,489

 

 

1,005,762

 

 

(28,273

)

 

-2.8

%

Total liabilities and stockholders' equity

$

7,207,950

 

$

7,180,241

 

$

27,709

 

 

0.4

%

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average
 interest-bearing liabilities

 

118.89

%

 

119.45

%

 

-0.56

%

 

-0.5

%

 

 

7

 


 

Kearny Financial Corp.

 

Performance Ratio Highlights

 

(Unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31,

 

December 31,

 

Variance

 

 

2022

 

2021

 

or Change

 

Average yield on interest-earning assets:

 

 

 

 

 

 

Loans receivable, including loans held for sale

 

3.78

%

 

3.95

%

 

-0.17

%

Taxable investment securities

 

1.98

%

 

1.89

%

 

0.09

%

Tax-exempt investment securities (1)

 

2.28

%

 

2.26

%

 

0.02

%

Other interest-earning assets

 

2.08

%

 

2.13

%

 

-0.05

%

Total interest-earning assets

 

3.31

%

 

3.40

%

 

-0.09

%

 

 

 

 

 

 

 

Average cost of interest-bearing liabilities:

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

Interest-bearing demand

 

0.22

%

 

0.22

%

 

0.00

%

Savings

 

0.10

%

 

0.11

%

 

-0.01

%

Certificates of deposit

 

0.52

%

 

0.53

%

 

-0.01

%

Total interest-bearing deposits

 

0.29

%

 

0.30

%

 

-0.01

%

Borrowings:

 

 

 

 

 

 

Federal Home Loan Bank advances

 

2.08

%

 

2.14

%

 

-0.06

%

Other borrowings

 

0.17

%

 

0.09

%

 

0.08

%

Total borrowings

 

1.93

%

 

2.06

%

 

-0.13

%

Total interest-bearing liabilities

 

0.49

%

 

0.53

%

 

-0.04

%

 

 

 

 

 

 

 

Interest rate spread (2)

 

2.82

%

 

2.87

%

 

-0.05

%

Net interest margin (3)

 

2.89

%

 

2.96

%

 

-0.07

%

 

 

 

 

 

 

 

Non-interest income to average assets
 (annualized)

 

0.18

%

 

0.23

%

 

-0.05

%

Non-interest expense to average assets
 (annualized)

 

1.70

%

 

1.65

%

 

0.05

%

 

 

 

 

 

 

 

Efficiency ratio (4)

 

60.14

%

 

56.17

%

 

3.97

%

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.98

%

 

1.05

%

 

-0.07

%

Return on average equity (annualized)

 

7.24

%

 

7.46

%

 

-0.22

%

Return on average tangible equity (annualized) (5)

 

9.27

%

 

9.49

%

 

-0.22

%

 

(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.

 

 

 

 

 

 

 

 

 

 

8

 


 

 

Five-Quarter Financial Trend Analysis

 

Consolidated Balance Sheets

At

 

(Dollars and Shares in Thousands,
Except Per Share Data)

March 31,
2022

 

December 31,
2021

 

September 30,
2021

 

June 30,
2021

 

March 31,
2021

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Audited)

 

(Unaudited)

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

62,379

 

$

60,452

 

$

54,070

 

$

67,855

 

$

108,991

 

Securities available for sale

 

1,526,086

 

 

1,591,066

 

 

1,651,156

 

 

1,676,864

 

 

1,778,970

 

Securities held to maturity

 

121,853

 

 

53,142

 

 

37,497

 

 

38,138

 

 

27,168

 

Loans held-for-sale

 

2,822

 

 

12,549

 

 

12,884

 

 

16,492

 

 

5,172

 

Loans receivable

 

5,003,201

 

 

4,826,404

 

 

4,789,339

 

 

4,851,394

 

 

4,798,239

 

Less: allowance for credit losses on loans

 

(43,860

)

 

(48,216

)

 

(51,785

)

 

(58,165

)

 

(63,762

)

Net loans receivable

 

4,959,341

 

 

4,778,188

 

 

4,737,554

 

 

4,793,229

 

 

4,734,477

 

Premises and equipment

 

53,727

 

 

54,067

 

 

55,236

 

 

56,338

 

 

60,360

 

Federal Home Loan Bank stock

 

30,997

 

 

36,622

 

 

36,615

 

 

36,615

 

 

45,578

 

Accrued interest receivable

 

19,517

 

 

18,495

 

 

19,541

 

 

19,362

 

 

20,562

 

Goodwill

 

210,895

 

 

210,895

 

 

210,895

 

 

210,895

 

 

210,895

 

Core deposit intangible

 

3,166

 

 

3,344

 

 

3,524

 

 

3,705

 

 

3,888

 

Bank owned life insurance

 

287,644

 

 

286,433

 

 

284,871

 

 

283,310

 

 

281,765

 

Deferred income taxes, net

 

34,349

 

 

25,709

 

 

27,771

 

 

29,323

 

 

32,230

 

Other real estate owned

 

401

 

 

658

 

 

178

 

 

178

 

 

178

 

Other assets

 

76,714

 

 

54,603

 

 

51,896

 

 

51,431

 

 

47,760

 

Total assets

$

7,389,891

 

$

7,186,223

 

$

7,183,688

 

$

7,283,735

 

$

7,357,994

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing

$

621,954

 

$

604,805

 

$

631,344

 

$

593,718

 

$

545,746

 

Interest-bearing

 

4,906,708

 

 

4,849,220

 

 

4,763,795

 

 

4,891,588

 

 

4,828,706

 

Total deposits

 

5,528,662

 

 

5,454,025

 

 

5,395,139

 

 

5,485,306

 

 

5,374,452

 

Borrowings

 

851,220

 

 

686,105

 

 

720,990

 

 

685,876

 

 

865,763

 

Advance payments by borrowers for taxes

 

16,979

 

 

16,772

 

 

16,222

 

 

15,752

 

 

15,300

 

Other liabilities

 

37,861

 

 

33,851

 

 

36,914

 

 

53,857

 

 

38,667

 

Total liabilities

 

6,434,722

 

 

6,190,753

 

 

6,169,265

 

 

6,240,791

 

 

6,294,182

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

Common stock

 

714

 

 

735

 

 

758

 

 

790

 

 

820

 

Paid-in capital

 

561,176

 

 

587,392

 

 

616,894

 

 

654,396

 

 

691,280

 

Retained earnings

 

441,522

 

 

431,549

 

 

420,701

 

 

408,367

 

 

397,594

 

Unearned ESOP shares

 

(25,294

)

 

(25,780

)

 

(26,266

)

 

(26,753

)

 

(27,239

)

Accumulated other comprehensive (loss) income

 

(22,949

)

 

1,574

 

 

2,336

 

 

6,144

 

 

1,357

 

Total stockholders' equity

 

955,169

 

 

995,470

 

 

1,014,423

 

 

1,042,944

 

 

1,063,812

 

Total liabilities and stockholders' equity

$

7,389,891

 

$

7,186,223

 

$

7,183,688

 

$

7,283,735

 

$

7,357,994

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated capital ratios

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

12.93

%

 

13.85

%

 

14.12

%

 

14.32

%

 

14.46

%

Tangible equity to tangible assets (1)

 

10.33

%

 

11.21

%

 

11.48

%

 

11.72

%

 

11.89

%

 

 

 

 

 

 

 

 

 

 

 

Share data

 

 

 

 

 

 

 

 

 

 

Outstanding shares

 

71,424

 

 

73,453

 

 

75,800

 

 

78,965

 

 

81,943

 

Book value per share

$

13.37

 

$

13.55

 

$

13.38

 

$

13.21

 

$

12.98

 

Tangible book value per share (2)

$

10.38

 

$

10.64

 

$

10.55

 

$

10.49

 

$

10.36

 

 

(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.

 

 

 

9

 


 

 

 

At

 

Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)

March 31,
2022

 

December 31,
2021

 

September 30,
2021

 

June 30,
2021

 

March 31,
2021

 

Loan portfolio composition:

 

 

 

 

 

 

 

 

 

 

Commercial loans:

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

$

2,076,003

 

$

2,007,431

 

$

1,978,681

 

$

2,039,260

 

$

2,055,396

 

Nonresidential mortgage

 

1,085,988

 

 

1,026,447

 

 

1,023,391

 

 

1,079,444

 

 

1,110,765

 

Commercial business

 

169,551

 

 

180,429

 

 

169,392

 

 

168,951

 

 

183,181

 

Construction

 

121,137

 

 

110,703

 

 

112,226

 

 

93,804

 

 

95,533

 

Total commercial loans

 

3,452,679

 

 

3,325,010

 

 

3,283,690

 

 

3,381,459

 

 

3,444,875

 

One- to four-family residential mortgage

 

1,527,980

 

 

1,477,267

 

 

1,483,106

 

 

1,447,721

 

 

1,323,485

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

Home equity loans

 

41,501

 

 

43,934

 

 

44,912

 

 

47,871

 

 

59,721

 

Other consumer

 

2,755

 

 

3,040

 

 

3,020

 

 

3,259

 

 

3,445

 

Total consumer loans

 

44,256

 

 

46,974

 

 

47,932

 

 

51,130

 

 

63,166

 

Total loans, excluding yield adjustments

 

5,024,915

 

 

4,849,251

 

 

4,814,728

 

 

4,880,310

 

 

4,831,526

 

Unaccreted yield adjustments

 

(21,714

)

 

(22,847

)

 

(25,389

)

 

(28,916

)

 

(33,287

)

Loans receivable, net of yield adjustments

 

5,003,201

 

 

4,826,404

 

 

4,789,339

 

 

4,851,394

 

 

4,798,239

 

Less: allowance for credit losses on loans

 

(43,860

)

 

(48,216

)

 

(51,785

)

 

(58,165

)

 

(63,762

)

Net loans receivable

$

4,959,341

 

$

4,778,188

 

$

4,737,554

 

$

4,793,229

 

$

4,734,477

 

 

 

 

 

 

 

 

 

 

 

 

Loan portfolio allocation:

 

 

 

 

 

 

 

 

 

 

Commercial loans:

 

 

 

 

 

 

 

 

 

 

Multi-family mortgage

 

41.3

%

 

41.4

%

 

41.1

%

 

41.8

%

 

42.5

%

Nonresidential mortgage

 

21.6

%

 

21.2

%

 

21.3

%

 

22.1

%

 

23.0

%

Commercial business

 

3.4

%

 

3.7

%

 

3.5

%

 

3.5

%

 

3.8

%

Construction

 

2.4

%

 

2.3

%

 

2.3

%

 

1.9

%

 

2.0

%

Total commercial loans

 

68.7

%

 

68.6

%

 

68.2

%

 

69.3

%

 

71.3

%

One- to four-family residential mortgage

 

30.4

%

 

30.5

%

 

30.8

%

 

29.7

%

 

27.4

%

Consumer loans:

 

 

 

 

 

 

 

 

 

 

Home equity loans

 

0.8

%

 

0.9

%

 

0.9

%

 

0.9

%

 

1.2

%

Other consumer

 

0.1

%

 

0.0

%

 

0.1

%

 

0.1

%

 

0.1

%

Total consumer loans

 

0.9

%

 

0.9

%

 

1.0

%

 

1.0

%

 

1.3

%

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

 

Nonaccrual loans

 

80,595

 

 

72,138

 

 

72,945

 

 

79,767

 

 

71,416

 

Total nonperforming loans

 

80,595

 

 

72,138

 

 

72,945

 

 

79,767

 

 

71,418

 

Other real estate owned

 

401

 

 

658

 

 

178

 

 

178

 

 

178

 

Total nonperforming assets

$

80,996

 

$

72,796

 

$

73,123

 

$

79,945

 

$

71,596

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans (% total loans)

 

1.61

%

 

1.49

%

 

1.52

%

 

1.64

%

 

1.49

%

Nonperforming assets (% total assets)

 

1.10

%

 

1.01

%

 

1.02

%

 

1.10

%

 

0.97

%

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans (ACL):

 

 

 

 

 

 

 

 

 

 

ACL to total loans

 

0.87

%

 

0.99

%

 

1.08

%

 

1.19

%

 

1.32

%

ACL to nonperforming loans

 

54.42

%

 

66.84

%

 

70.99

%

 

72.92

%

 

89.28

%

Net charge-offs

$

436

 

$

1,149

 

$

980

 

$

656

 

$

750

 

Average net charge-off rate (annualized)

 

0.04

%

 

0.10

%

 

0.08

%

 

0.05

%

 

0.06

%

 

10

 


 

 

 

At

 

Supplemental Balance Sheet Highlights
(Dollars in Thousands, Unaudited)

March 31,
2022

 

December 31,
2021

 

September 30,
2021

 

June 30,
2021

 

March 31,
2021

 

Funding by type:

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing deposits

$

621,954

 

$

604,805

 

$

631,344

 

$

593,718

 

$

545,746

 

Interest-bearing demand

 

2,154,488

 

 

2,106,693

 

 

1,937,661

 

 

1,902,478

 

 

1,923,184

 

Savings

 

1,088,974

 

 

1,087,740

 

 

1,089,699

 

 

1,111,364

 

 

1,105,481

 

Certificates of deposit

 

1,663,246

 

 

1,654,787

 

 

1,736,435

 

 

1,877,746

 

 

1,800,041

 

Interest-bearing deposits

 

4,906,708

 

 

4,849,220

 

 

4,763,795

 

 

4,891,588

 

 

4,828,706

 

Total deposits

 

5,528,662

 

 

5,454,025

 

 

5,395,139

 

 

5,485,306

 

 

5,374,452

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings:

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

541,220

 

 

666,105

 

 

665,990

 

 

665,876

 

 

865,763

 

Overnight borrowings

 

310,000

 

 

20,000

 

 

55,000

 

 

20,000

 

 

-

 

Total borrowings

 

851,220

 

 

686,105

 

 

720,990

 

 

685,876

 

 

865,763

 

 

 

 

 

 

 

 

 

 

 

 

Total funding

$

6,379,882

 

$

6,140,130

 

$

6,116,129

 

$

6,171,182

 

$

6,240,215

 

 

 

 

 

 

 

 

 

 

 

 

Loans as a % of deposits

 

89.8

%

 

87.8

%

 

88.1

%

 

87.7

%

 

88.2

%

Deposits as a % of total funding

 

86.7

%

 

88.8

%

 

88.2

%

 

88.9

%

 

86.1

%

Borrowings as a % of total funding

 

13.3

%

 

11.2

%

 

11.8

%

 

11.1

%

 

13.9

%

 

 

 

 

 

 

 

 

 

 

 

Funding by source:

 

 

 

 

 

 

 

 

 

 

Retail deposits:

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing deposits

$

621,954

 

$

604,805

 

$

631,344

 

$

593,718

 

$

545,746

 

Interest-bearing demand

 

2,154,488

 

 

2,106,693

 

 

1,937,661

 

 

1,902,478

 

 

1,923,184

 

Savings

 

1,088,974

 

 

1,087,740

 

 

1,089,699

 

 

1,111,364

 

 

1,105,481

 

Certificates of deposit

 

1,122,228

 

 

1,184,530

 

 

1,264,016

 

 

1,398,808

 

 

1,508,494

 

Total retail deposits

 

4,987,644

 

 

4,983,768

 

 

4,922,720

 

 

5,006,368

 

 

5,082,905

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale funding:

 

 

 

 

 

 

 

 

 

 

Certificates of deposit (listing service)

$

9,981

 

$

11,622

 

$

13,817

 

$

20,322

 

$

32,952

 

Certificates of deposit (brokered)

 

531,037

 

 

458,635

 

 

458,602

 

 

458,616

 

 

258,595

 

Total wholesale deposits

 

541,018

 

 

470,257

 

 

472,419

 

 

478,938

 

 

291,547

 

FHLB advances

 

541,220

 

 

666,105

 

 

665,990

 

 

665,876

 

 

865,763

 

Overnight borrowings

 

310,000

 

 

20,000

 

 

55,000

 

 

20,000

 

 

-

 

Total wholesale funding

 

1,392,238

 

 

1,156,362

 

 

1,193,409

 

 

1,164,814

 

 

1,157,310

 

 

 

 

 

 

 

 

 

 

 

 

Total funding

$

6,379,882

 

$

6,140,130

 

$

6,116,129

 

$

6,171,182

 

$

6,240,215

 

 

 

 

 

 

 

 

 

 

 

 

Retail funding as a % of total funding

 

78.2

%

 

81.2

%

 

80.5

%

 

81.1

%

 

81.5

%

Wholesale funding as a % of total funding

 

21.8

%

 

18.8

%

 

19.5

%

 

18.9

%

 

18.5

%

 

 

 

11

 


 

Consolidated Statements of Income

Three Months Ended

 

(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)

March 31,
2022

 

December 31,
2021

 

September 30,
2021

 

June 30,
2021

 

March 31,
2021

 

Interest income

 

 

 

 

 

 

 

 

 

 

Loans (1)

$

45,846

 

$

47,575

 

$

48,230

 

$

48,464

 

$

50,159

 

Taxable investment securities

 

8,024

 

 

7,595

 

 

8,212

 

 

8,304

 

 

7,891

 

Tax-exempt investment securities

 

316

 

 

327

 

 

333

 

 

355

 

 

410

 

Other interest-earning assets

 

415

 

 

415

 

 

431

 

 

549

 

 

705

 

Total interest income

 

54,601

 

 

55,912

 

 

57,206

 

 

57,672

 

 

59,165

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,565

 

 

3,663

 

 

4,065

 

 

5,156

 

 

6,670

 

Borrowings

 

3,309

 

 

3,562

 

 

3,551

 

 

3,451

 

 

4,012

 

Total interest expense

 

6,874

 

 

7,225

 

 

7,616

 

 

8,607

 

 

10,682

 

Net interest income

 

47,727

 

 

48,687

 

 

49,590

 

 

49,065

 

 

48,483

 

(Reversal of) provision for credit losses

 

(3,920

)

 

(2,420

)

 

(5,400

)

 

(4,941

)

 

1,126

 

Net interest income after (reversal of)
 provision for credit losses

 

51,647

 

 

51,107

 

 

54,990

 

 

54,006

 

 

47,357

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

Fees and service charges (1)

 

617

 

 

698

 

 

607

 

 

423

 

 

473

 

Gain on sale and call of securities

 

3

 

 

-

 

 

1

 

 

313

 

 

18

 

Gain on sale of loans

 

376

 

 

970

 

 

1,006

 

 

363

 

 

943

 

Gain on sale of other real estate owned

 

14

 

 

-

 

 

-

 

 

-

 

 

-

 

Income from bank owned life insurance

 

1,511

 

 

1,562

 

 

1,561

 

 

1,545

 

 

1,530

 

Electronic banking fees and charges

 

432

 

 

421

 

 

407

 

 

452

 

 

456

 

Other income

 

238

 

 

482

 

 

218

 

 

400

 

 

1,194

 

Total non-interest income

 

3,191

 

 

4,133

 

 

3,800

 

 

3,496

 

 

4,614

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

19,184

 

 

18,096

 

 

18,617

 

 

17,777

 

 

16,965

 

Net occupancy expense of premises

 

3,223

 

 

3,156

 

 

4,547

 

 

2,998

 

 

3,433

 

Equipment and systems

 

3,822

 

 

3,723

 

 

3,825

 

 

3,575

 

 

3,823

 

Advertising and marketing

 

516

 

 

448

 

 

392

 

 

581

 

 

567

 

Federal deposit insurance premium

 

480

 

 

721

 

 

492

 

 

490

 

 

488

 

Directors' compensation

 

340

 

 

649

 

 

803

 

 

749

 

 

748

 

Other expense

 

3,058

 

 

2,877

 

 

3,127

 

 

5,816

 

 

3,792

 

Total non-interest expense

 

30,623

 

 

29,670

 

 

31,803

 

 

31,986

 

 

29,816

 

Income before income taxes

 

24,215

 

 

25,570

 

 

26,987

 

 

25,516

 

 

22,155

 

Income taxes

 

6,522

 

 

6,801

 

 

7,272

 

 

7,033

 

 

5,732

 

Net income

$

17,693

 

$

18,769

 

$

19,715

 

$

18,483

 

$

16,423

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share (EPS)

 

 

 

 

 

 

 

 

 

 

Basic

$

0.25

 

$

0.26

 

$

0.26

 

$

0.24

 

$

0.20

 

Diluted

$

0.25

 

$

0.26

 

$

0.26

 

$

0.24

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share

$

0.11

 

$

0.11

 

$

0.10

 

$

0.10

 

$

0.09

 

Cash dividends declared

$

7,720

 

$

7,921

 

$

7,381

 

$

7,710

 

$

7,205

 

Dividend payout ratio

 

43.6

%

 

42.2

%

 

37.4

%

 

41.7

%

 

43.9

%

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common
 shares outstanding

 

 

 

 

 

 

 

 

 

 

Basic

 

69,790

 

 

72,011

 

 

74,537

 

 

77,658

 

 

80,673

 

Diluted

 

69,817

 

 

72,037

 

 

74,556

 

 

77,680

 

 

80,690

 

 

(1)
Effective July 1, 2021, loan prepayment penalty income is recorded as a component of interest income on loans. Previously, loan prepayment penalty income was recorded within non-interest income. Periods prior to the quarter ended September 30, 2021 have been adjusted to reflect this change. Loan prepayment penalty income for the quarters ended June 30, 2021 and March 31, 2021 was $902,000 and $852,000, respectively.

 

12

 


 

 

Three Months Ended

 

Average Balance Sheet Data
(Dollars in Thousands, Unaudited)

March 31,
2022

 

December 31,
2021

 

September 30,
2021

 

June 30,
2021

 

March 31,
2021

 

Assets

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

Loans receivable, including loans held for
 sale

$

4,850,236

 

$

4,822,959

 

$

4,835,676

 

$

4,817,980

 

$

4,816,592

 

Taxable investment securities

 

1,620,996

 

 

1,610,395

 

 

1,649,953

 

 

1,720,838

 

 

1,674,223

 

Tax-exempt investment securities

 

55,390

 

 

57,686

 

 

59,115

 

 

63,047

 

 

73,573

 

Other interest-earning assets

 

79,644

 

 

77,811

 

 

85,749

 

 

117,212

 

 

169,291

 

Total interest-earning assets

 

6,606,266

 

 

6,568,851

 

 

6,630,493

 

 

6,719,077

 

 

6,733,679

 

Non-interest-earning assets

 

601,684

 

 

611,390

 

 

616,735

 

 

609,762

 

 

617,440

 

Total assets

$

7,207,950

 

$

7,180,241

 

$

7,247,228

 

$

7,328,839

 

$

7,351,119

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand

$

2,133,977

 

$

2,027,021

 

$

1,954,271

 

$

1,930,193

 

$

1,831,617

 

Savings

 

1,088,351

 

 

1,086,903

 

 

1,102,865

 

 

1,118,402

 

 

1,084,981

 

Certificates of deposit

 

1,650,048

 

 

1,693,423

 

 

1,798,473

 

 

1,934,650

 

 

1,904,234

 

Total interest-bearing deposits

 

4,872,376

 

 

4,807,347

 

 

4,855,609

 

 

4,983,245

 

 

4,820,832

 

Borrowings:

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

632,811

 

 

666,029

 

 

665,915

 

 

665,802

 

 

865,690

 

Other borrowings

 

51,667

 

 

26,033

 

 

28,532

 

 

6,670

 

 

-

 

Total borrowings

 

684,478

 

 

692,062

 

 

694,447

 

 

672,472

 

 

865,690

 

Total interest-bearing liabilities

 

5,556,854

 

 

5,499,409

 

 

5,550,056

 

 

5,655,717

 

 

5,686,522

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing deposits

 

624,152

 

 

624,200

 

 

610,271

 

 

566,632

 

 

525,018

 

Other non-interest-bearing liabilities

 

49,455

 

 

50,870

 

 

56,893

 

 

52,292

 

 

57,018

 

Total non-interest-bearing liabilities

 

673,607

 

 

675,070

 

 

667,164

 

 

618,924

 

 

582,036

 

Total liabilities

 

6,230,461

 

 

6,174,479

 

 

6,217,220

 

 

6,274,641

 

 

6,268,558

 

Stockholders' equity

 

977,489

 

 

1,005,762

 

 

1,030,008

 

 

1,054,198

 

 

1,082,561

 

Total liabilities and stockholders' equity

$

7,207,950

 

$

7,180,241

 

$

7,247,228

 

$

7,328,839

 

$

7,351,119

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average
 interest-bearing liabilities

 

118.89

%

 

119.45

%

 

119.47

%

 

118.80

%

 

118.41

%

 

13

 


 

 

Three Months Ended

 

Performance Ratio Highlights

March 31,
2022

 

December 31,
2021

 

September 30,
2021

 

June 30,
2021

 

March 31,
2021

 

Average yield on interest-earning assets:

 

 

 

 

 

 

 

 

 

 

Loans receivable, including loans held for
 sale
(1)

 

3.78

%

 

3.95

%

 

3.99

%

 

4.02

%

 

4.17

%

Taxable investment securities

 

1.98

%

 

1.89

%

 

1.99

%

 

1.93

%

 

1.89

%

Tax-exempt investment securities (2)

 

2.28

%

 

2.26

%

 

2.25

%

 

2.25

%

 

2.23

%

Other interest-earning assets

 

2.08

%

 

2.13

%

 

2.01

%

 

1.87

%

 

1.67

%

Total interest-earning assets (1)

 

3.31

%

 

3.40

%

 

3.45

%

 

3.43

%

 

3.51

%

 

 

 

 

 

 

 

 

 

 

 

Average cost of interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand

 

0.22

%

 

0.22

%

 

0.23

%

 

0.27

%

 

0.34

%

Savings

 

0.10

%

 

0.11

%

 

0.12

%

 

0.15

%

 

0.21

%

Certificates of deposit

 

0.52

%

 

0.53

%

 

0.57

%

 

0.71

%

 

0.96

%

Total interest-bearing deposits

 

0.29

%

 

0.30

%

 

0.33

%

 

0.41

%

 

0.55

%

Borrowings:

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

2.08

%

 

2.14

%

 

2.13

%

 

2.07

%

 

1.85

%

Other borrowings

 

0.17

%

 

0.09

%

 

0.10

%

 

0.07

%

 

0.00

%

Total borrowings

 

1.93

%

 

2.06

%

 

2.05

%

 

2.05

%

 

1.85

%

Total interest-bearing liabilities

 

0.49

%

 

0.53

%

 

0.55

%

 

0.61

%

 

0.75

%

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (1) (3)

 

2.82

%

 

2.87

%

 

2.90

%

 

2.82

%

 

2.76

%

Net interest margin (1) (4)

 

2.89

%

 

2.96

%

 

2.99

%

 

2.92

%

 

2.88

%

 

 

 

 

 

 

 

 

 

 

 

Non-interest income to average assets
 (annualized)
(1)

 

0.18

%

 

0.23

%

 

0.21

%

 

0.19

%

 

0.25

%

Non-interest expense to average assets
 (annualized)

 

1.70

%

 

1.65

%

 

1.76

%

 

1.75

%

 

1.62

%

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (5)

 

60.14

%

 

56.17

%

 

59.57

%

 

60.86

%

 

56.15

%

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.98

%

 

1.05

%

 

1.09

%

 

1.01

%

 

0.89

%

Return on average equity (annualized)

 

7.24

%

 

7.46

%

 

7.66

%

 

7.01

%

 

6.07

%

Return on average tangible equity (annualized) (6)

 

9.27

%

 

9.49

%

 

9.67

%

 

8.81

%

 

7.57

%

 

(1)
Effective July 1, 2021, loan prepayment penalty income is recorded as a component of interest income on loans. Previously, loan prepayment penalty income was recorded within non-interest income. Periods prior to the quarter ended September 30, 2021 have been adjusted to reflect this change. Loan prepayment penalty income for the quarters ended June 30, 2021 and March 31, 2021 was $902,000 and $852,000, respectively.
(2)
The yield on tax-exempt investment securities has not been adjusted to reflect their tax-effective yield.
(3)
Interest income divided by average interest-earning assets less interest expense divided by average interest-bearing liabilities.
(4)
Net interest income divided by average interest-earning assets.
(5)
Non-interest expense divided by the sum of net interest income and non-interest income.
(6)
Average tangible equity equals total average stockholders’ equity reduced by average goodwill and average core deposit intangible assets.

 

14

 


 

The following tables provide a reconciliation of certain financial measures calculated in accordance with Generally Accepted Accounting Principles (“GAAP”) (as reported) and non-GAAP measures. 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. 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

Three Months Ended

 

(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)

March 31,
2022

 

December 31,
2021

 

September 30,
2021

 

June 30,
2021

 

March 31,
2021

 

Adjusted net income:

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

$

17,693

 

$

18,769

 

$

19,715

 

$

18,483

 

$

16,423

 

Non-recurring transactions - net of tax:

 

 

 

 

 

 

 

 

 

 

Branch consolidation expenses and
 impairment charges

 

-

 

 

132

 

 

1,209

 

 

870

 

 

264

 

Net effect of sale and call of securities

 

(2

)

 

-

 

 

(1

)

 

(220

)

 

(13

)

Reversal of income tax valuation
 allowance

 

-

 

 

-

 

 

-

 

 

(12

)

 

-

 

Net effect of sales of other assets

 

-

 

 

(251

)

 

-

 

 

(144

)

 

(587

)

Adjusted net income

$

17,691

 

$

18,650

 

$

20,923

 

$

18,977

 

$

16,087

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of pre-tax, pre-provision net
 revenue:

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

$

17,693

 

$

18,769

 

$

19,715

 

$

18,483

 

$

16,423

 

Adjustments to net income (GAAP):

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

6,522

 

 

6,801

 

 

7,272

 

 

7,033

 

 

5,732

 

(Reversal of) provision for credit losses

 

(3,920

)

 

(2,420

)

 

(5,400

)

 

(4,941

)

 

1,126

 

Pre-tax, pre-provision net revenue
 (non-GAAP)

$

20,295

 

$

23,150

 

$

21,587

 

$

20,575

 

$

23,281

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per share:

 

 

 

 

 

 

 

 

 

 

Weighted average common shares - basic

 

69,790

 

 

72,011

 

 

74,537

 

 

77,658

 

 

80,673

 

Weighted average common shares - diluted

 

69,817

 

 

72,037

 

 

74,556

 

 

77,680

 

 

80,690

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic (GAAP)

$

0.25

 

$

0.26

 

$

0.26

 

$

0.24

 

$

0.20

 

Earnings per share - diluted (GAAP)

$

0.25

 

$

0.26

 

$

0.26

 

$

0.24

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per share - basic
 (non-GAAP)

$

0.25

 

$

0.26

 

$

0.28

 

$

0.24

 

$

0.20

 

Adjusted earnings per share - diluted
 (non-GAAP)

$

0.25

 

$

0.26

 

$

0.28

 

$

0.24

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted return on average assets:

 

 

 

 

 

 

 

 

 

 

Total average assets

$

7,207,950

 

$

7,180,241

 

$

7,247,228

 

$

7,328,839

 

$

7,351,119

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (GAAP)

 

0.98

%

 

1.05

%

 

1.09

%

 

1.01

%

 

0.89

%

Adjusted return on average assets
 (non-GAAP)

 

0.98

%

 

1.04

%

 

1.15

%

 

1.04

%

 

0.88

%

 

 

 

 

 

 

 

 

 

 

 

Adjusted return on average equity:

 

 

 

 

 

 

 

 

 

 

Total average equity

$

977,489

 

$

1,005,762

 

$

1,030,008

 

$

1,054,198

 

$

1,082,561

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (GAAP)

 

7.24

%

 

7.46

%

 

7.66

%

 

7.01

%

 

6.07

%

Adjusted return on average equity
 (non-GAAP)

 

7.24

%

 

7.42

%

 

8.13

%

 

7.20

%

 

5.94

%

 

15

 


 

Reconciliation of GAAP to Non-GAAP

Three Months Ended

 

(Dollars and Shares in Thousands,
Except Per Share Data, Unaudited)

March 31,
2022

 

December 31,
2021

 

September 30,
2021

 

June 30,
2021

 

March 31,
2021

 

Adjusted return on average tangible equity:

 

 

 

 

 

 

 

 

 

 

Total average equity

$

977,489

 

$

1,005,762

 

$

1,030,008

 

$

1,054,198

 

$

1,082,561

 

Less: average goodwill

 

(210,895

)

 

(210,895

)

 

(210,895

)

 

(210,895

)

 

(210,895

)

Less: average other intangible assets

 

(3,282

)

 

(3,462

)

 

(3,641

)

 

(3,825

)

 

(4,045

)

 

$

763,312

 

$

791,405

 

$

815,472

 

$

839,478

 

$

867,621

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity
 (non-GAAP)

 

9.27

%

 

9.49

%

 

9.67

%

 

8.81

%

 

7.57

%

Adjusted return on average tangible equity
 (non-GAAP)

 

9.27

%

 

9.43

%

 

10.26

%

 

9.04

%

 

7.42

%

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-interest expense ratio:

 

 

 

 

 

 

 

 

 

 

Non-interest expense (GAAP)

$

30,623

 

$

29,670

 

$

31,803

 

$

31,986

 

$

29,816

 

Non-recurring transactions:

 

 

 

 

 

 

 

 

 

 

Branch consolidation expenses and
 impairment charges

 

-

 

 

(187

)

 

(1,711

)

 

(1,239

)

 

(375

)

Non-interest expense (non-GAAP)

$

30,623

 

$

29,483

 

$

30,092

 

$

30,747

 

$

29,441

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense ratio (GAAP)

 

1.70

%

 

1.65

%

 

1.76

%

 

1.75

%

 

1.62

%

Adjusted non-interest expense ratio
 (non-GAAP)

 

1.70

%

 

1.64

%

 

1.66

%

 

1.68

%

 

1.60

%

 

 

 

 

 

 

 

 

 

 

 

Adjusted efficiency ratio:

 

 

 

 

 

 

 

 

 

 

Non-interest expense (non-GAAP)

$

30,623

 

$

29,483

 

$

30,092

 

$

30,747

 

$

29,441

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

$

47,727

 

$

48,687

 

$

49,590

 

$

49,065

 

$

48,483

 

Total non-interest income (GAAP)

 

3,191

 

 

4,133

 

 

3,800

 

 

3,496

 

 

4,614

 

Non-recurring transactions:

 

 

 

 

 

 

 

 

 

 

Net effect of sale and call of securities

 

(3

)

 

-

 

 

(1

)

 

(313

)

 

(18

)

Net effect of sales of other assets

 

-

 

 

(356

)

 

-

 

 

(205

)

 

(837

)

Total revenue (non-GAAP)

$

50,915

 

$

52,464

 

$

53,389

 

$

52,043

 

$

52,242

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

60.14

%

 

56.17

%

 

59.57

%

 

60.86

%

 

56.15

%

Adjusted efficiency ratio (non-GAAP)

 

60.15

%

 

56.20

%

 

56.36

%

 

59.08

%

 

56.36

%

 

 

16