Maryland
|
27-2631712
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
700 South Kansas Avenue, Topeka, Kansas
|
66603
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common Stock,
par value $0.01 per share |
CFFN
|
The NASDAQ Stock Market LLC
|
PART I - FINANCIAL INFORMATION
|
Page Number
|
|
Item 1.
|
||
|
||
|
||
|
||
|
||
|
||
|
||
Item 2.
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
Item 3.
|
||
Item 4.
|
||
|
|
|
|
|
|
PART II - OTHER INFORMATION
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Item 5.
|
||
Item 6.
|
||
|
|
|
|
|
|
|
|
|
|
|
|
CAPITOL FEDERAL FINANCIAL, INC. AND SUBSIDIARY
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
|||||||
(Dollars in thousands)
|
|||||||
|
|
||||||
|
For the Six Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net income
|
$
|
48,937
|
|
|
$
|
55,166
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
FHLB stock dividends
|
(3,802
|
)
|
|
(6,296
|
)
|
||
Originations of loans receivable held-for-sale ("LHFS")
|
—
|
|
|
(390
|
)
|
||
Proceeds from sales of LHFS
|
—
|
|
|
16,035
|
|
||
Amortization and accretion of premiums and discounts on securities
|
737
|
|
|
1,733
|
|
||
Depreciation and amortization of premises and equipment
|
4,710
|
|
|
4,180
|
|
||
Amortization of intangible assets
|
1,189
|
|
|
—
|
|
||
Amortization of deferred amounts related to FHLB advances, net
|
4
|
|
|
670
|
|
||
Common stock committed to be released for allocation - ESOP
|
1,078
|
|
|
1,114
|
|
||
Stock-based compensation
|
185
|
|
|
187
|
|
||
Changes in:
|
|
|
|
||||
Unrestricted cash collateral (provided to)/received from derivative counterparties, net
|
(9,970
|
)
|
|
6,711
|
|
||
Other assets, net
|
1,418
|
|
|
2,257
|
|
||
Income taxes payable, net
|
2,291
|
|
|
138
|
|
||
Deferred income tax liabilities, net
|
(745
|
)
|
|
(6,396
|
)
|
||
Accounts payable and accrued expenses
|
(13,894
|
)
|
|
(8,350
|
)
|
||
Net cash provided by operating activities
|
32,138
|
|
|
66,759
|
|
||
|
|
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
Purchase of AFS securities
|
(172,506
|
)
|
|
(223,829
|
)
|
||
Proceeds from calls, maturities and principal reductions of AFS securities
|
149,524
|
|
|
73,993
|
|
||
Proceeds from calls, maturities and principal reductions of HTM securities
|
83,692
|
|
|
109,702
|
|
||
Proceeds from sale of AFS securities
|
—
|
|
|
2,078
|
|
||
Proceeds from the redemption of FHLB stock
|
97,096
|
|
|
3,045
|
|
||
Purchase of FHLB stock
|
(96,199
|
)
|
|
(91,421
|
)
|
||
Net increase in loans receivable
|
(57,073
|
)
|
|
(22,437
|
)
|
||
Purchase of premises and equipment
|
(4,583
|
)
|
|
(4,214
|
)
|
||
Proceeds from sale of other real estate owned ("OREO")
|
1,062
|
|
|
1,587
|
|
||
Net cash provided by (used in) investing activities
|
1,013
|
|
|
(151,496
|
)
|
||
|
|
|
|
||||
|
|
|
(Continued)
|
|
|
March 31, 2019
|
||||||||||||||
|
|
|
Gross
|
|
Gross
|
|
Estimated
|
||||||||
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
||||||||
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
AFS:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
469,455
|
|
|
$
|
5,995
|
|
|
$
|
606
|
|
|
$
|
474,844
|
|
GSE debentures
|
268,375
|
|
|
274
|
|
|
908
|
|
|
267,741
|
|
||||
Municipal bonds
|
4,145
|
|
|
3
|
|
|
5
|
|
|
4,143
|
|
||||
|
$
|
741,975
|
|
|
$
|
6,272
|
|
|
$
|
1,519
|
|
|
$
|
746,728
|
|
HTM:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
510,450
|
|
|
$
|
5,107
|
|
|
$
|
6,461
|
|
|
$
|
509,096
|
|
Municipal bonds
|
17,010
|
|
|
19
|
|
|
26
|
|
|
17,003
|
|
||||
|
$
|
527,460
|
|
|
$
|
5,126
|
|
|
$
|
6,487
|
|
|
$
|
526,099
|
|
|
September 30, 2018
|
||||||||||||||
|
|
|
Gross
|
|
Gross
|
|
Estimated
|
||||||||
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
||||||||
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
AFS:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
445,883
|
|
|
$
|
3,270
|
|
|
$
|
4,063
|
|
|
$
|
445,090
|
|
GSE debentures
|
268,525
|
|
|
30
|
|
|
3,157
|
|
|
265,398
|
|
||||
Municipal bonds
|
4,156
|
|
|
—
|
|
|
30
|
|
|
4,126
|
|
||||
|
$
|
718,564
|
|
|
$
|
3,300
|
|
|
$
|
7,250
|
|
|
$
|
714,614
|
|
HTM:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
591,900
|
|
|
$
|
4,514
|
|
|
$
|
15,589
|
|
|
$
|
580,825
|
|
Municipal bonds
|
20,418
|
|
|
—
|
|
|
172
|
|
|
20,246
|
|
||||
|
$
|
612,318
|
|
|
$
|
4,514
|
|
|
$
|
15,761
|
|
|
$
|
601,071
|
|
|
March 31, 2019
|
||||||||||||||
|
Less Than 12 Months
|
|
Equal to or Greater Than 12 Months
|
||||||||||||
|
Estimated
|
|
Unrealized
|
|
Estimated
|
|
Unrealized
|
||||||||
|
Fair Value
|
|
Losses
|
|
Fair Value
|
|
Losses
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
AFS:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
11,197
|
|
|
$
|
55
|
|
|
$
|
67,001
|
|
|
$
|
551
|
|
GSE debentures
|
27,776
|
|
|
3
|
|
|
99,077
|
|
|
905
|
|
||||
Municipal bonds
|
—
|
|
|
—
|
|
|
1,510
|
|
|
5
|
|
||||
|
$
|
38,973
|
|
|
$
|
58
|
|
|
$
|
167,588
|
|
|
$
|
1,461
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
HTM:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
1,551
|
|
|
$
|
2
|
|
|
$
|
331,809
|
|
|
$
|
6,459
|
|
Municipal bonds
|
330
|
|
|
2
|
|
|
7,977
|
|
|
24
|
|
||||
|
$
|
1,881
|
|
|
$
|
4
|
|
|
$
|
339,786
|
|
|
$
|
6,483
|
|
|
September 30, 2018
|
||||||||||||||
|
Less Than 12 Months
|
|
Equal to or Greater Than 12 Months
|
||||||||||||
|
Estimated
|
|
Unrealized
|
|
Estimated
|
|
Unrealized
|
||||||||
|
Fair Value
|
|
Losses
|
|
Fair Value
|
|
Losses
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
AFS:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
324,563
|
|
|
$
|
3,797
|
|
|
$
|
8,129
|
|
|
$
|
266
|
|
GSE debentures
|
101,735
|
|
|
1,231
|
|
|
148,049
|
|
|
1,926
|
|
||||
Municipal bonds
|
4,126
|
|
|
30
|
|
|
—
|
|
|
—
|
|
||||
|
$
|
430,424
|
|
|
$
|
5,058
|
|
|
$
|
156,178
|
|
|
$
|
2,192
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
HTM:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
58,233
|
|
|
$
|
904
|
|
|
$
|
362,806
|
|
|
$
|
14,685
|
|
Municipal bonds
|
18,345
|
|
|
171
|
|
|
685
|
|
|
1
|
|
||||
|
$
|
76,578
|
|
|
$
|
1,075
|
|
|
$
|
363,491
|
|
|
$
|
14,686
|
|
|
AFS
|
|
HTM
|
||||||||||||
|
Amortized
|
|
Estimated
|
|
Amortized
|
|
Estimated
|
||||||||
|
Cost
|
|
Fair Value
|
|
Cost
|
|
Fair Value
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
One year or less
|
$
|
5,400
|
|
|
$
|
5,398
|
|
|
$
|
3,842
|
|
|
$
|
3,837
|
|
One year through five years
|
267,120
|
|
|
266,486
|
|
|
13,168
|
|
|
13,166
|
|
||||
|
272,520
|
|
|
271,884
|
|
|
17,010
|
|
|
17,003
|
|
||||
MBS
|
469,455
|
|
|
474,844
|
|
|
510,450
|
|
|
509,096
|
|
||||
|
$
|
741,975
|
|
|
$
|
746,728
|
|
|
$
|
527,460
|
|
|
$
|
526,099
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
March 31,
|
|
March 31,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
Taxable
|
$
|
1,419
|
|
|
$
|
998
|
|
|
$
|
2,767
|
|
|
$
|
1,878
|
|
Non-taxable
|
86
|
|
|
96
|
|
|
179
|
|
|
210
|
|
||||
|
$
|
1,505
|
|
|
$
|
1,094
|
|
|
$
|
2,946
|
|
|
$
|
2,088
|
|
|
March 31, 2019
|
|
September 30, 2018
|
||||
|
(Dollars in thousands)
|
||||||
Public unit deposits
|
$
|
467,812
|
|
|
$
|
515,553
|
|
Repurchase agreements
|
107,862
|
|
|
108,360
|
|
||
Federal Reserve Bank of Kansas City ("FRB of Kansas City")
|
7,979
|
|
|
9,529
|
|
||
|
$
|
583,653
|
|
|
$
|
633,442
|
|
|
March 31, 2019
|
|
September 30, 2018
|
||||
|
(Dollars in thousands)
|
||||||
One- to four-family:
|
|
|
|
||||
Originated
|
$
|
3,922,565
|
|
|
$
|
3,965,692
|
|
Correspondent purchased
|
2,470,619
|
|
|
2,505,987
|
|
||
Bulk purchased
|
272,575
|
|
|
293,607
|
|
||
Construction
|
33,525
|
|
|
33,149
|
|
||
Total
|
6,699,284
|
|
|
6,798,435
|
|
||
Commercial:
|
|
|
|
||||
Commercial real estate
|
547,202
|
|
|
426,243
|
|
||
Commercial and industrial
|
73,852
|
|
|
62,869
|
|
||
Construction
|
108,649
|
|
|
80,498
|
|
||
Total
|
729,703
|
|
|
569,610
|
|
||
Consumer:
|
|
|
|
||||
Home equity
|
125,176
|
|
|
129,588
|
|
||
Other
|
9,913
|
|
|
10,012
|
|
||
Total
|
135,089
|
|
|
139,600
|
|
||
|
|
|
|
||||
Total loans receivable
|
7,564,076
|
|
|
7,507,645
|
|
||
|
|
|
|
||||
Less:
|
|
|
|
||||
ACL
|
8,619
|
|
|
8,463
|
|
||
Discounts/unearned loan fees
|
32,582
|
|
|
33,933
|
|
||
Premiums/deferred costs
|
(47,931
|
)
|
|
(49,236
|
)
|
||
|
$
|
7,570,806
|
|
|
$
|
7,514,485
|
|
|
March 31, 2019
|
||||||||||||||||||
|
|
|
90 or More Days
|
|
Total
|
|
|
|
Total
|
||||||||||
|
30 to 89 Days
|
|
Delinquent or
|
|
Delinquent
|
|
Current
|
|
Recorded
|
||||||||||
|
Delinquent
|
|
in Foreclosure
|
|
Loans
|
|
Loans
|
|
Investment
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
||||||||||
Originated
|
$
|
8,665
|
|
|
$
|
5,158
|
|
|
$
|
13,823
|
|
|
$
|
3,927,534
|
|
|
$
|
3,941,357
|
|
Correspondent purchased
|
4,186
|
|
|
932
|
|
|
5,118
|
|
|
2,499,826
|
|
|
2,504,944
|
|
|||||
Bulk purchased
|
2,764
|
|
|
2,799
|
|
|
5,563
|
|
|
268,267
|
|
|
273,830
|
|
|||||
Commercial:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate
|
64
|
|
|
—
|
|
|
64
|
|
|
651,373
|
|
|
651,437
|
|
|||||
Commercial and industrial
|
1,303
|
|
|
—
|
|
|
1,303
|
|
|
71,741
|
|
|
73,044
|
|
|||||
Consumer:
|
|
|
|
|
|
|
|
|
|
||||||||||
Home equity
|
430
|
|
|
514
|
|
|
944
|
|
|
123,999
|
|
|
124,943
|
|
|||||
Other
|
51
|
|
|
14
|
|
|
65
|
|
|
9,805
|
|
|
9,870
|
|
|||||
|
$
|
17,463
|
|
|
$
|
9,417
|
|
|
$
|
26,880
|
|
|
$
|
7,552,545
|
|
|
$
|
7,579,425
|
|
|
September 30, 2018
|
||||||||||||||||||
|
|
|
90 or More Days
|
|
Total
|
|
|
|
Total
|
||||||||||
|
30 to 89 Days
|
|
Delinquent or
|
|
Delinquent
|
|
Current
|
|
Recorded
|
||||||||||
|
Delinquent
|
|
in Foreclosure
|
|
Loans
|
|
Loans
|
|
Investment
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
||||||||||
Originated
|
$
|
10,613
|
|
|
$
|
5,025
|
|
|
$
|
15,638
|
|
|
$
|
3,968,362
|
|
|
$
|
3,984,000
|
|
Correspondent purchased
|
3,846
|
|
|
458
|
|
|
4,304
|
|
|
2,536,913
|
|
|
2,541,217
|
|
|||||
Bulk purchased
|
3,521
|
|
|
3,063
|
|
|
6,584
|
|
|
288,386
|
|
|
294,970
|
|
|||||
Commercial:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate
|
76
|
|
|
—
|
|
|
76
|
|
|
501,932
|
|
|
502,008
|
|
|||||
Commercial and industrial
|
250
|
|
|
—
|
|
|
250
|
|
|
61,255
|
|
|
61,505
|
|
|||||
Consumer:
|
|
|
|
|
|
|
|
|
|
||||||||||
Home equity
|
472
|
|
|
521
|
|
|
993
|
|
|
128,351
|
|
|
129,344
|
|
|||||
Other
|
61
|
|
|
10
|
|
|
71
|
|
|
9,833
|
|
|
9,904
|
|
|||||
|
$
|
18,839
|
|
|
$
|
9,077
|
|
|
$
|
27,916
|
|
|
$
|
7,495,032
|
|
|
$
|
7,522,948
|
|
|
March 31, 2019
|
|
September 30, 2018
|
||||
|
(Dollars in thousands)
|
||||||
One- to four-family:
|
|
|
|
||||
Originated
|
$
|
6,872
|
|
|
$
|
6,503
|
|
Correspondent purchased
|
932
|
|
|
863
|
|
||
Bulk purchased
|
2,799
|
|
|
3,063
|
|
||
Commercial:
|
|
|
|
||||
Commercial real estate
|
1,288
|
|
|
—
|
|
||
Commercial and industrial
|
—
|
|
|
—
|
|
||
Consumer:
|
|
|
|
||||
Home equity
|
517
|
|
|
530
|
|
||
Other
|
20
|
|
|
10
|
|
||
|
$
|
12,428
|
|
|
$
|
10,969
|
|
•
|
Special mention - These loans are performing loans on which known information about the collateral pledged or the possible credit problems of the borrower(s) have caused management to have doubts as to the ability of the borrower(s) to comply with present loan repayment terms and which may result in the future inclusion of such loans in the non-performing loan categories.
|
•
|
Substandard - A loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard loans include those characterized by the distinct possibility the Bank will sustain some loss if the deficiencies are not corrected.
|
•
|
Doubtful - Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses present make collection or liquidation in full on the basis of currently existing facts and conditions and values highly questionable and improbable.
|
•
|
Loss - Loans classified as loss are considered uncollectible and of such little value that their continuance as assets on the books is not warranted.
|
|
March 31, 2019
|
|
September 30, 2018
|
||||||||||||
|
Special Mention
|
|
Substandard
|
|
Special Mention
|
|
Substandard
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
||||||||
Originated
|
$
|
9,522
|
|
|
$
|
19,247
|
|
|
$
|
8,660
|
|
|
$
|
22,409
|
|
Correspondent purchased
|
2,312
|
|
|
3,101
|
|
|
997
|
|
|
3,126
|
|
||||
Bulk purchased
|
69
|
|
|
6,208
|
|
|
—
|
|
|
7,195
|
|
||||
Commercial:
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
3,675
|
|
|
1,288
|
|
|
1,251
|
|
|
1,368
|
|
||||
Commercial and industrial
|
1,641
|
|
|
—
|
|
|
1,126
|
|
|
—
|
|
||||
Consumer:
|
|
|
|
|
|
|
|
||||||||
Home equity
|
110
|
|
|
834
|
|
|
298
|
|
|
894
|
|
||||
Other
|
15
|
|
|
3
|
|
|
—
|
|
|
10
|
|
||||
|
$
|
17,344
|
|
|
$
|
30,681
|
|
|
$
|
12,332
|
|
|
$
|
35,002
|
|
|
March 31, 2019
|
|
September 30, 2018
|
||||||
|
Credit Score
|
|
LTV
|
|
Credit Score
|
|
LTV
|
||
One- to four-family - originated
|
768
|
|
62
|
%
|
|
767
|
|
63
|
%
|
One- to four-family - correspondent
|
764
|
|
66
|
|
|
764
|
|
67
|
|
One- to four-family - bulk purchased
|
761
|
|
61
|
|
|
758
|
|
62
|
|
Consumer - home equity
|
754
|
|
21
|
|
|
750
|
|
22
|
|
|
766
|
|
63
|
|
|
765
|
|
63
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2019
|
||||||||||||||||||
|
Number
|
|
Pre-
|
|
Post-
|
|
Number
|
|
Pre-
|
|
Post-
|
||||||||||
|
of
|
|
Restructured
|
|
Restructured
|
|
of
|
|
Restructured
|
|
Restructured
|
||||||||||
|
Contracts
|
|
Outstanding
|
|
Outstanding
|
|
Contracts
|
|
Outstanding
|
|
Outstanding
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Originated
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1
|
|
|
$
|
117
|
|
|
$
|
117
|
|
Correspondent purchased
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Bulk purchased
|
1
|
|
|
308
|
|
|
308
|
|
|
1
|
|
|
308
|
|
|
308
|
|
||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Commercial and industrial
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Home equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
1
|
|
|
$
|
308
|
|
|
$
|
308
|
|
|
2
|
|
|
$
|
425
|
|
|
$
|
425
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||||||||
|
March 31, 2018
|
|
March 31, 2018
|
||||||||||||||||||
|
Number
|
|
Pre-
|
|
Post-
|
|
Number
|
|
Pre-
|
|
Post-
|
||||||||||
|
of
|
|
Restructured
|
|
Restructured
|
|
of
|
|
Restructured
|
|
Restructured
|
||||||||||
|
Contracts
|
|
Outstanding
|
|
Outstanding
|
|
Contracts
|
|
Outstanding
|
|
Outstanding
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Originated
|
2
|
|
|
$
|
93
|
|
|
$
|
94
|
|
|
3
|
|
|
$
|
167
|
|
|
$
|
176
|
|
Correspondent purchased
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Bulk purchased
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Commercial and industrial
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Home equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
2
|
|
|
$
|
93
|
|
|
$
|
94
|
|
|
3
|
|
|
$
|
167
|
|
|
$
|
176
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||||||
|
Number of
|
|
Recorded
|
|
Number of
|
|
Recorded
|
|
Number of
|
|
Recorded
|
|
Number of
|
|
Recorded
|
||||||||||||
|
Contracts
|
|
Investment
|
|
Contracts
|
|
Investment
|
|
Contracts
|
|
Investment
|
|
Contracts
|
|
Investment
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Originated
|
1
|
|
|
$
|
45
|
|
|
7
|
|
|
$
|
434
|
|
|
1
|
|
|
$
|
45
|
|
|
19
|
|
|
$
|
1,254
|
|
Correspondent purchased
|
—
|
|
|
—
|
|
|
1
|
|
|
124
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
124
|
|
||||
Bulk purchased
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
1,040
|
|
||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Commercial and industrial
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Home equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
133
|
|
||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
1
|
|
|
$
|
45
|
|
|
8
|
|
|
$
|
558
|
|
|
1
|
|
|
$
|
45
|
|
|
27
|
|
|
$
|
2,551
|
|
|
March 31, 2019
|
|
September 30, 2018
|
||||||||||||
|
|
|
Unpaid
|
|
|
|
Unpaid
|
||||||||
|
Recorded
|
|
Principal
|
|
Recorded
|
|
Principal
|
||||||||
|
Investment
|
|
Balance
|
|
Investment
|
|
Balance
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
||||||||
Originated
|
$
|
15,299
|
|
|
$
|
15,826
|
|
|
$
|
18,857
|
|
|
$
|
19,388
|
|
Correspondent purchased
|
2,170
|
|
|
2,274
|
|
|
2,668
|
|
|
2,768
|
|
||||
Bulk purchased
|
5,131
|
|
|
5,849
|
|
|
6,011
|
|
|
6,976
|
|
||||
Commercial:
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Commercial and industrial
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Consumer:
|
|
|
|
|
|
|
|
||||||||
Home equity
|
398
|
|
|
548
|
|
|
504
|
|
|
720
|
|
||||
Other
|
—
|
|
|
30
|
|
|
—
|
|
|
25
|
|
||||
|
$
|
22,998
|
|
|
$
|
24,527
|
|
|
$
|
28,040
|
|
|
$
|
29,877
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||||||||||
|
Average
|
|
Interest
|
|
Average
|
|
Interest
|
|
Average
|
|
Interest
|
|
Average
|
|
Interest
|
||||||||||||||||
|
Recorded
|
|
Income
|
|
Recorded
|
|
Income
|
|
Recorded
|
|
Income
|
|
Recorded
|
|
Income
|
||||||||||||||||
|
Investment
|
|
Recognized
|
|
Investment
|
|
Recognized
|
|
Investment
|
|
Recognized
|
|
Investment
|
|
Recognized
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Originated
|
$
|
15,928
|
|
|
$
|
167
|
|
|
$
|
25,398
|
|
|
$
|
251
|
|
|
16,980
|
|
|
352
|
|
|
26,896
|
|
|
548
|
|
||||
Correspondent purchased
|
2,177
|
|
|
23
|
|
|
3,362
|
|
|
31
|
|
|
2,251
|
|
|
45
|
|
|
3,530
|
|
|
64
|
|
||||||||
Bulk purchased
|
5,230
|
|
|
43
|
|
|
6,319
|
|
|
42
|
|
|
5,453
|
|
|
86
|
|
|
6,761
|
|
|
95
|
|
||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Commercial and industrial
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Home equity
|
436
|
|
|
7
|
|
|
606
|
|
|
9
|
|
|
461
|
|
|
16
|
|
|
637
|
|
|
19
|
|
||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
$
|
23,771
|
|
|
$
|
240
|
|
|
$
|
35,685
|
|
|
$
|
333
|
|
|
$
|
25,145
|
|
|
$
|
499
|
|
|
$
|
37,824
|
|
|
$
|
726
|
|
|
For the Three Months Ended March 31, 2019
|
||||||||||||||||||||||||||
|
One- to Four-Family
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Correspondent
|
|
Bulk
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Originated
|
|
Purchased
|
|
Purchased
|
|
Total
|
|
Commercial
|
|
Consumer
|
|
Total
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
Beginning balance
|
$
|
2,761
|
|
|
$
|
1,748
|
|
|
$
|
836
|
|
|
$
|
5,345
|
|
|
$
|
3,034
|
|
|
$
|
179
|
|
|
$
|
8,558
|
|
Charge-offs
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
(2
|
)
|
|
(12
|
)
|
|||||||
Recoveries
|
2
|
|
|
—
|
|
|
17
|
|
|
19
|
|
|
25
|
|
|
29
|
|
|
73
|
|
|||||||
Provision for credit losses
|
(580
|
)
|
|
(356
|
)
|
|
(51
|
)
|
|
(987
|
)
|
|
1,029
|
|
|
(42
|
)
|
|
—
|
|
|||||||
Ending balance
|
$
|
2,173
|
|
|
$
|
1,392
|
|
|
$
|
802
|
|
|
$
|
4,367
|
|
|
$
|
4,088
|
|
|
$
|
164
|
|
|
$
|
8,619
|
|
|
For the Six Months Ended March 31, 2019
|
||||||||||||||||||||||||||
|
One- to Four-Family
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Correspondent
|
|
Bulk
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Originated
|
|
Purchased
|
|
Purchased
|
|
Total
|
|
Commercial
|
|
Consumer
|
|
Total
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
Beginning balance
|
$
|
2,953
|
|
|
$
|
1,861
|
|
|
$
|
925
|
|
|
$
|
5,739
|
|
|
$
|
2,556
|
|
|
$
|
168
|
|
|
$
|
8,463
|
|
Charge-offs
|
(30
|
)
|
|
—
|
|
|
(26
|
)
|
|
(56
|
)
|
|
—
|
|
|
(12
|
)
|
|
(68
|
)
|
|||||||
Recoveries
|
5
|
|
|
—
|
|
|
106
|
|
|
111
|
|
|
27
|
|
|
86
|
|
|
224
|
|
|||||||
Provision for credit losses
|
(755
|
)
|
|
(469
|
)
|
|
(203
|
)
|
|
(1,427
|
)
|
|
1,505
|
|
|
(78
|
)
|
|
—
|
|
|||||||
Ending balance
|
$
|
2,173
|
|
|
$
|
1,392
|
|
|
$
|
802
|
|
|
$
|
4,367
|
|
|
$
|
4,088
|
|
|
$
|
164
|
|
|
$
|
8,619
|
|
|
For the Three Months Ended March 31, 2018
|
||||||||||||||||||||||||||
|
One- to Four-Family
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Correspondent
|
|
Bulk
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Originated
|
|
Purchased
|
|
Purchased
|
|
Total
|
|
Commercial
|
|
Consumer
|
|
Total
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
Beginning balance
|
$
|
3,115
|
|
|
$
|
1,902
|
|
|
$
|
1,000
|
|
|
$
|
6,017
|
|
|
$
|
2,157
|
|
|
$
|
196
|
|
|
$
|
8,370
|
|
Charge-offs
|
(68
|
)
|
|
(128
|
)
|
|
—
|
|
|
(196
|
)
|
|
—
|
|
|
(4
|
)
|
|
(200
|
)
|
|||||||
Recoveries
|
17
|
|
|
—
|
|
|
196
|
|
|
213
|
|
|
—
|
|
|
7
|
|
|
220
|
|
|||||||
Provision for credit losses
|
92
|
|
|
260
|
|
|
(196
|
)
|
|
156
|
|
|
(119
|
)
|
|
(37
|
)
|
|
—
|
|
|||||||
Ending balance
|
$
|
3,156
|
|
|
$
|
2,034
|
|
|
$
|
1,000
|
|
|
$
|
6,190
|
|
|
$
|
2,038
|
|
|
$
|
162
|
|
|
$
|
8,390
|
|
|
For the Six Months Ended March 31, 2018
|
||||||||||||||||||||||||||
|
One- to Four-Family
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Correspondent
|
|
Bulk
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Originated
|
|
Purchased
|
|
Purchased
|
|
Total
|
|
Commercial
|
|
Consumer
|
|
Total
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
Beginning balance
|
$
|
3,173
|
|
|
$
|
1,922
|
|
|
$
|
1,000
|
|
|
$
|
6,095
|
|
|
$
|
2,112
|
|
|
$
|
191
|
|
|
$
|
8,398
|
|
Charge-offs
|
(71
|
)
|
|
(128
|
)
|
|
—
|
|
|
(199
|
)
|
|
—
|
|
|
(35
|
)
|
|
(234
|
)
|
|||||||
Recoveries
|
17
|
|
|
—
|
|
|
196
|
|
|
213
|
|
|
—
|
|
|
13
|
|
|
226
|
|
|||||||
Provision for credit losses
|
37
|
|
|
240
|
|
|
(196
|
)
|
|
81
|
|
|
(74
|
)
|
|
(7
|
)
|
|
—
|
|
|||||||
Ending balance
|
$
|
3,156
|
|
|
$
|
2,034
|
|
|
$
|
1,000
|
|
|
$
|
6,190
|
|
|
$
|
2,038
|
|
|
$
|
162
|
|
|
$
|
8,390
|
|
|
March 31, 2019
|
||||||||||||||||||||||||||
|
One- to Four-Family
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Correspondent
|
|
Bulk
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Originated
|
|
Purchased
|
|
Purchased
|
|
Total
|
|
Commercial
|
|
Consumer
|
|
Total
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
Recorded investment in loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
collectively evaluated for impairment
|
$
|
3,926,057
|
|
|
$
|
2,502,775
|
|
|
$
|
268,699
|
|
|
$
|
6,697,531
|
|
|
$
|
724,481
|
|
|
$
|
134,415
|
|
|
$
|
7,556,427
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Recorded investment in loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
individually evaluated for impairment
|
15,300
|
|
|
2,169
|
|
|
5,131
|
|
|
22,600
|
|
|
—
|
|
|
398
|
|
|
22,998
|
|
|||||||
|
$
|
3,941,357
|
|
|
$
|
2,504,944
|
|
|
$
|
273,830
|
|
|
$
|
6,720,131
|
|
|
$
|
724,481
|
|
|
$
|
134,813
|
|
|
$
|
7,579,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
ACL for loans collectively
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
evaluated for impairment
|
$
|
2,173
|
|
|
$
|
1,392
|
|
|
$
|
802
|
|
|
$
|
4,367
|
|
|
$
|
4,088
|
|
|
$
|
164
|
|
|
$
|
8,619
|
|
|
September 30, 2018
|
||||||||||||||||||||||||||
|
One- to Four-Family
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Correspondent
|
|
Bulk
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Originated
|
|
Purchased
|
|
Purchased
|
|
Total
|
|
Commercial
|
|
Consumer
|
|
Total
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
Recorded investment in loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
collectively evaluated for impairment
|
$
|
3,965,143
|
|
|
$
|
2,538,549
|
|
|
$
|
288,959
|
|
|
$
|
6,792,651
|
|
|
$
|
563,513
|
|
|
$
|
138,744
|
|
|
$
|
7,494,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Recorded investment in loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
individually evaluated for impairment
|
18,857
|
|
|
2,668
|
|
|
6,011
|
|
|
27,536
|
|
|
—
|
|
|
504
|
|
|
28,040
|
|
|||||||
|
$
|
3,984,000
|
|
|
$
|
2,541,217
|
|
|
$
|
294,970
|
|
|
$
|
6,820,187
|
|
|
$
|
563,513
|
|
|
$
|
139,248
|
|
|
$
|
7,522,948
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
ACL for loans collectively
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
evaluated for impairment
|
$
|
2,953
|
|
|
$
|
1,861
|
|
|
$
|
925
|
|
|
$
|
5,739
|
|
|
$
|
2,556
|
|
|
$
|
168
|
|
|
$
|
8,463
|
|
•
|
Level 1 - Valuation is based upon quoted prices for identical instruments traded in active markets.
|
•
|
Level 2 - Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
•
|
Level 3 - Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company's own estimates of assumptions that market participants would use in pricing the financial instrument. Valuation techniques include the use of option pricing models, discounted cash flow models, and similar techniques. The results cannot be determined with precision and may not be realized in an actual sale or immediate settlement of the financial instrument.
|
•
|
GSE Debentures - Estimated fair values are based on a discounted cash flow method. Cash flows are determined by taking any embedded options into consideration and are discounted using current market yields for similar securities. (Level 2)
|
•
|
MBS - Estimated fair values are based on a discounted cash flow method. Cash flows are determined based on prepayment projections of the underlying mortgages and are discounted using current market yields for benchmark securities. (Level 2)
|
•
|
Municipal Bonds - Estimated fair values are based on a discounted cash flow method. Cash flows are determined by taking any embedded options into consideration and are discounted using current market yields for securities with similar credit profiles. (Level 2)
|
|
March 31, 2019
|
||||||||||||||
|
|
|
Quoted Prices
|
|
Significant
|
|
Significant
|
||||||||
|
|
|
in Active Markets
|
|
Other Observable
|
|
Unobservable
|
||||||||
|
Carrying
|
|
for Identical Assets
|
|
Inputs
|
|
Inputs
|
||||||||
|
Value
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
AFS Securities:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
474,844
|
|
|
$
|
—
|
|
|
$
|
474,844
|
|
|
$
|
—
|
|
GSE debentures
|
267,741
|
|
|
—
|
|
|
267,741
|
|
|
—
|
|
||||
Municipal bonds
|
4,143
|
|
|
—
|
|
|
4,143
|
|
|
—
|
|
||||
|
746,728
|
|
|
—
|
|
|
746,728
|
|
|
—
|
|
||||
Interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
$
|
746,728
|
|
|
$
|
—
|
|
|
$
|
746,728
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps
|
$
|
11,907
|
|
|
$
|
—
|
|
|
$
|
11,907
|
|
|
$
|
—
|
|
|
September 30, 2018
|
||||||||||||||
|
|
|
Quoted Prices
|
|
Significant
|
|
Significant
|
||||||||
|
|
|
in Active Markets
|
|
Other Observable
|
|
Unobservable
|
||||||||
|
Carrying
|
|
for Identical Assets
|
|
Inputs
|
|
Inputs
|
||||||||
|
Value
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
AFS Securities:
|
|
|
|
|
|
|
|
||||||||
MBS
|
$
|
445,090
|
|
|
$
|
—
|
|
|
$
|
445,090
|
|
|
$
|
—
|
|
GSE debentures
|
265,398
|
|
|
—
|
|
|
265,398
|
|
|
—
|
|
||||
Municipal bonds
|
4,126
|
|
|
—
|
|
|
4,126
|
|
|
—
|
|
||||
|
714,614
|
|
|
—
|
|
|
714,614
|
|
|
—
|
|
||||
Interest rate swaps
|
9,685
|
|
|
—
|
|
|
9,685
|
|
|
—
|
|
||||
|
$
|
724,299
|
|
|
$
|
—
|
|
|
$
|
724,299
|
|
|
$
|
—
|
|
|
March 31, 2019
|
||||||||||||||||||
|
Carrying
|
|
Estimated Fair Value
|
||||||||||||||||
|
Amount
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
218,051
|
|
|
$
|
218,051
|
|
|
$
|
218,051
|
|
|
$
|
—
|
|
|
$
|
—
|
|
AFS securities
|
746,728
|
|
|
746,728
|
|
|
—
|
|
|
746,728
|
|
|
—
|
|
|||||
HTM securities
|
527,460
|
|
|
526,099
|
|
|
—
|
|
|
526,099
|
|
|
—
|
|
|||||
Loans receivable
|
7,570,806
|
|
|
7,646,753
|
|
|
—
|
|
|
—
|
|
|
7,646,753
|
|
|||||
FHLB stock
|
102,631
|
|
|
102,631
|
|
|
102,631
|
|
|
—
|
|
|
—
|
|
|||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits
|
5,701,111
|
|
|
5,696,333
|
|
|
2,778,862
|
|
|
2,917,471
|
|
|
—
|
|
|||||
FHLB borrowings
|
2,239,985
|
|
|
2,214,700
|
|
|
100,001
|
|
|
2,114,699
|
|
|
—
|
|
|||||
Other borrowings
|
100,000
|
|
|
98,843
|
|
|
—
|
|
|
98,843
|
|
|
—
|
|
|||||
Interest rate swaps
|
11,907
|
|
|
11,907
|
|
|
—
|
|
|
11,907
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
September 30, 2018
|
||||||||||||||||||
|
Carrying
|
|
Estimated Fair Value
|
||||||||||||||||
|
Amount
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
139,055
|
|
|
$
|
139,055
|
|
|
$
|
139,055
|
|
|
$
|
—
|
|
|
$
|
—
|
|
AFS securities
|
714,614
|
|
|
714,614
|
|
|
—
|
|
|
714,614
|
|
|
—
|
|
|||||
HTM securities
|
612,318
|
|
|
601,071
|
|
|
—
|
|
|
601,071
|
|
|
—
|
|
|||||
Loans receivable
|
7,514,485
|
|
|
7,418,026
|
|
|
—
|
|
|
—
|
|
|
7,418,026
|
|
|||||
FHLB stock
|
99,726
|
|
|
99,726
|
|
|
99,726
|
|
|
—
|
|
|
—
|
|
|||||
Interest rate swaps
|
9,685
|
|
|
9,685
|
|
|
—
|
|
|
9,685
|
|
|
—
|
|
|||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits
|
5,603,354
|
|
|
5,569,591
|
|
|
2,666,297
|
|
|
2,903,294
|
|
|
—
|
|
|||||
FHLB borrowings
|
2,174,981
|
|
|
2,145,477
|
|
|
100,000
|
|
|
2,045,477
|
|
|
—
|
|
|||||
Other borrowings
|
110,052
|
|
|
109,465
|
|
|
10,503
|
|
|
98,962
|
|
|
—
|
|
|
For the Three Months Ended March 31, 2019
|
||||||||||
|
Unrealized
|
|
Unrealized
|
|
|
||||||
|
Gains (Losses)
|
|
Gains (Losses)
|
|
|
||||||
|
on AFS
|
|
on Cash Flow
|
|
Total
|
||||||
|
Securities
|
|
Hedges
|
|
AOCI
|
||||||
|
(Dollars in thousands)
|
||||||||||
Beginning balance
|
$
|
537
|
|
|
$
|
(2,414
|
)
|
|
$
|
(1,877
|
)
|
Other comprehensive income (loss), before reclassifications
|
3,061
|
|
|
(6,500
|
)
|
|
(3,439
|
)
|
|||
Amount reclassified from AOCI
|
—
|
|
|
(100
|
)
|
|
(100
|
)
|
|||
Other comprehensive income (loss)
|
3,061
|
|
|
(6,600
|
)
|
|
(3,539
|
)
|
|||
Ending balance
|
$
|
3,598
|
|
|
$
|
(9,014
|
)
|
|
$
|
(5,416
|
)
|
|
For the Six Months Ended March 31, 2019
|
||||||||||
|
Unrealized
|
|
Unrealized
|
|
|
||||||
|
Gains (Losses)
|
|
Gains (Losses)
|
|
|
||||||
|
on AFS
|
|
on Cash Flow
|
|
Total
|
||||||
|
Securities
|
|
Hedges
|
|
AOCI
|
||||||
|
(Dollars in thousands)
|
||||||||||
Beginning balance
|
$
|
(2,990
|
)
|
|
$
|
7,330
|
|
|
$
|
4,340
|
|
Other comprehensive income (loss), before reclassifications
|
6,588
|
|
|
(16,395
|
)
|
|
(9,807
|
)
|
|||
Amount reclassified from AOCI
|
—
|
|
|
51
|
|
|
51
|
|
|||
Other comprehensive income (loss)
|
6,588
|
|
|
(16,344
|
)
|
|
(9,756
|
)
|
|||
Ending balance
|
$
|
3,598
|
|
|
$
|
(9,014
|
)
|
|
$
|
(5,416
|
)
|
|
For the Three Months Ended March 31, 2018
|
||||||||||
|
Unrealized
|
|
Unrealized
|
|
|
||||||
|
Gains (Losses)
|
|
Gains (Losses)
|
|
|
||||||
|
on AFS
|
|
on Cash Flow
|
|
Total
|
||||||
|
Securities
|
|
Hedges
|
|
AOCI
|
||||||
|
(Dollars in thousands)
|
||||||||||
Beginning balance
|
$
|
2,124
|
|
|
$
|
950
|
|
|
$
|
3,074
|
|
Other comprehensive income (loss), before reclassifications
|
(1,898
|
)
|
|
3,456
|
|
|
1,558
|
|
|||
Amount reclassified from AOCI
|
—
|
|
|
(140
|
)
|
|
(140
|
)
|
|||
Other comprehensive income (loss)
|
(1,898
|
)
|
|
3,316
|
|
|
1,418
|
|
|||
Reclassification of certain income tax effects related to adoption of ASU 2018-02
|
461
|
|
|
206
|
|
|
667
|
|
|||
Ending balance
|
$
|
687
|
|
|
$
|
4,472
|
|
|
$
|
5,159
|
|
|
For the Six Months Ended March 31, 2018
|
||||||||||
|
Unrealized
|
|
Unrealized
|
|
|
||||||
|
Gains (Losses)
|
|
Gains (Losses)
|
|
|
||||||
|
on AFS
|
|
on Cash Flow
|
|
Total
|
||||||
|
Securities
|
|
Hedges
|
|
AOCI
|
||||||
|
(Dollars in thousands)
|
||||||||||
Beginning balance
|
$
|
3,290
|
|
|
$
|
(372
|
)
|
|
$
|
2,918
|
|
Other comprehensive income (loss), before reclassifications
|
(3,064
|
)
|
|
5,052
|
|
|
1,988
|
|
|||
Amount reclassified from AOCI
|
—
|
|
|
(414
|
)
|
|
(414
|
)
|
|||
Other comprehensive income (loss)
|
(3,064
|
)
|
|
4,638
|
|
|
1,574
|
|
|||
Reclassification of certain income tax effects related to adoption of ASU 2018-02
|
461
|
|
|
206
|
|
|
667
|
|
|||
Ending balance
|
$
|
687
|
|
|
$
|
4,472
|
|
|
$
|
5,159
|
|
•
|
our ability to maintain overhead costs at reasonable levels;
|
•
|
our ability to originate and purchase a sufficient volume of one- to four-family loans in order to maintain the balance of that portfolio at a level desired by management;
|
•
|
our ability to invest funds in wholesale or secondary markets at favorable yields compared to the related funding source;
|
•
|
our ability to access cost-effective funding;
|
•
|
the expected cost savings, synergies and other benefits from the acquisition of CCB might not be realized within the anticipated time frames or at all, and costs or difficulties relating to integration matters might be greater than expected;
|
•
|
our ability to extend the commercial banking and trust asset management expertise acquired from CCB through our existing branch footprint;
|
•
|
fluctuations in deposit flows;
|
•
|
the future earnings and capital levels of the Bank and the continued non-objection by our primary federal banking regulators, to the extent required, to distribute capital from the Bank to the Company, which could affect the ability of the Company to pay dividends in accordance with its dividend policy;
|
•
|
the strength of the U.S. economy in general and the strength of the local economies in which we conduct operations, including areas where we have purchased large amounts of correspondent loans;
|
•
|
changes in real estate values, unemployment levels, and the level and direction of loan delinquencies and charge-offs may require changes in the estimates of the adequacy of the ACL, which may adversely affect our business;
|
•
|
increases in non-performing assets, which may require the Bank to increase the ACL, charge-off loans and incur elevated collection and carrying costs related to such non-performing assets;
|
•
|
results of examinations of the Bank and the Company by their respective primary federal banking regulators, including the possibility that the regulators may, among other things, require us to increase our ACL;
|
•
|
changes in accounting principles, policies, or guidelines;
|
•
|
the effects of, and changes in, monetary and interest rate policies of the Board of Governors of the Federal Reserve System ("FRB");
|
•
|
the effects of, and changes in, trade and fiscal policies and laws of the United States government;
|
•
|
the effects of, and changes in, foreign and military policies of the United States government;
|
•
|
inflation, interest rate, market, monetary, and currency fluctuations;
|
•
|
the timely development and acceptance of new products and services and the perceived overall value of these products and services by users, including the features, pricing, and quality compared to competitors' products and services;
|
•
|
the willingness of users to substitute competitors' products and services for our products and services;
|
•
|
our success in gaining regulatory approval of our products and services and branching locations, when required;
|
•
|
the impact of interpretations of, and changes in, financial services laws and regulations, including laws concerning taxes, banking, securities, consumer protection, trust and insurance and the impact of other governmental initiatives affecting the financial services industry;
|
•
|
implementing business initiatives may be more difficult or expensive than anticipated;
|
•
|
significant litigation;
|
•
|
technological changes;
|
•
|
our ability to maintain the security of our financial, accounting, technology, and other operating systems and facilities, including the ability to withstand cyber-attacks;
|
•
|
acquisitions and dispositions;
|
•
|
changes in consumer spending, borrowing and saving habits; and
|
•
|
our success at managing the risks involved in our business.
|
•
|
the ability to reinvest correspondent loan repayments into higher yielding commercial loans;
|
•
|
the ability to reduce the cost of funds by replacing FHLB borrowings and wholesale deposits with lower-costing commercial deposits;
|
•
|
the ability to reduce the Bank's loans-to-deposits ratio as a result of an increase in commercial deposits;
|
•
|
the ability to diversify the Bank's revenue streams and increase cross-selling opportunities by leveraging access to new products for existing customers and expanding our new customer base; and
|
•
|
the ability to increase earnings through a remix of assets, diversified revenue sources and lower cost funding.
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
||||||||||
|
2019
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Total assets
|
$
|
9,534,551
|
|
|
$
|
9,303,782
|
|
|
$
|
9,449,547
|
|
|
$
|
9,048,737
|
|
|
$
|
9,116,461
|
|
Cash and cash equivalents
|
218,051
|
|
|
81,713
|
|
|
139,055
|
|
|
182,078
|
|
|
140,580
|
|
|||||
AFS securities
|
746,728
|
|
|
668,487
|
|
|
714,614
|
|
|
555,361
|
|
|
559,146
|
|
|||||
HTM securities
|
527,460
|
|
|
568,838
|
|
|
612,318
|
|
|
664,522
|
|
|
716,372
|
|
|||||
Loans receivable, net
|
7,570,806
|
|
|
7,525,780
|
|
|
7,514,485
|
|
|
7,239,384
|
|
|
7,200,663
|
|
|||||
FHLB stock, at cost
|
102,631
|
|
|
100,521
|
|
|
99,726
|
|
|
100,694
|
|
|
195,626
|
|
|||||
Deposits
|
5,701,111
|
|
|
5,557,864
|
|
|
5,603,354
|
|
|
5,323,083
|
|
|
5,354,193
|
|
|||||
Borrowings
|
2,339,985
|
|
|
2,281,169
|
|
|
2,285,033
|
|
|
2,274,816
|
|
|
2,274,478
|
|
|||||
Stockholders' equity
|
1,355,983
|
|
|
1,345,913
|
|
|
1,391,622
|
|
|
1,341,325
|
|
|
1,364,740
|
|
|||||
Equity to total assets at end of period
|
14.2
|
%
|
|
14.5
|
%
|
|
14.7
|
%
|
|
14.8
|
%
|
|
15.0
|
%
|
|
March 31, 2019
|
|
September 30, 2018
|
||||||||||
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
||||||
|
(Dollars in thousands)
|
||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
||||||
Originated
|
$
|
3,922,565
|
|
|
3.78
|
%
|
|
$
|
3,965,692
|
|
|
3.74
|
%
|
Correspondent purchased
|
2,470,619
|
|
|
3.63
|
|
|
2,505,987
|
|
|
3.59
|
|
||
Bulk purchased
|
272,575
|
|
|
2.77
|
|
|
293,607
|
|
|
2.60
|
|
||
Construction
|
33,525
|
|
|
4.38
|
|
|
33,149
|
|
|
4.03
|
|
||
Total
|
6,699,284
|
|
|
3.68
|
|
|
6,798,435
|
|
|
3.64
|
|
||
Commercial:
|
|
|
|
|
|
|
|
||||||
Commercial real estate
|
547,202
|
|
|
4.48
|
|
|
426,243
|
|
|
4.33
|
|
||
Commercial and industrial
|
73,852
|
|
|
5.25
|
|
|
62,869
|
|
|
5.00
|
|
||
Construction
|
108,649
|
|
|
4.76
|
|
|
80,498
|
|
|
4.59
|
|
||
Total
|
729,703
|
|
|
4.60
|
|
|
569,610
|
|
|
4.44
|
|
||
Consumer loans:
|
|
|
|
|
|
|
|
||||||
Home equity
|
125,176
|
|
|
6.38
|
|
|
129,588
|
|
|
5.97
|
|
||
Other
|
9,913
|
|
|
4.52
|
|
|
10,012
|
|
|
4.59
|
|
||
Total
|
135,089
|
|
|
6.24
|
|
|
139,600
|
|
|
5.87
|
|
||
Total loans receivable
|
7,564,076
|
|
|
3.82
|
|
|
7,507,645
|
|
|
3.74
|
|
||
|
|
|
|
|
|
|
|
||||||
Less:
|
|
|
|
|
|
|
|
||||||
ACL
|
8,619
|
|
|
|
|
8,463
|
|
|
|
||||
Discounts/unearned loan fees
|
32,582
|
|
|
|
|
33,933
|
|
|
|
||||
Premiums/deferred costs
|
(47,931
|
)
|
|
|
|
(49,236
|
)
|
|
|
||||
Total loans receivable, net
|
$
|
7,570,806
|
|
|
|
|
$
|
7,514,485
|
|
|
|
|
For the Three Months Ended
|
||||||||||||||||||||||||||
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
June 30, 2018
|
||||||||||||||||||||
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
Beginning balance
|
$
|
7,518,887
|
|
|
3.78
|
%
|
|
$
|
7,507,645
|
|
|
3.74
|
%
|
|
$
|
7,226,169
|
|
|
3.66
|
%
|
|
$
|
7,187,742
|
|
|
3.63
|
%
|
Originated and refinanced:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fixed
|
78,678
|
|
|
4.58
|
|
|
116,032
|
|
|
4.59
|
|
|
117,904
|
|
|
4.44
|
|
|
143,059
|
|
|
4.21
|
|
||||
Adjustable
|
123,006
|
|
|
4.80
|
|
|
73,711
|
|
|
4.98
|
|
|
56,996
|
|
|
4.55
|
|
|
54,385
|
|
|
4.42
|
|
||||
Purchased and participations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fixed
|
35,387
|
|
|
5.46
|
|
|
72,140
|
|
|
4.60
|
|
|
80,138
|
|
|
4.40
|
|
|
78,650
|
|
|
4.04
|
|
||||
Adjustable
|
11,331
|
|
|
4.01
|
|
|
42,651
|
|
|
4.88
|
|
|
20,105
|
|
|
3.92
|
|
|
30,017
|
|
|
3.49
|
|
||||
Loans added in CCB acquisition, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
299,659
|
|
|
4.77
|
|
|
—
|
|
|
—
|
|
||||
Change in undisbursed loan funds
|
30,500
|
|
|
|
|
(25,315
|
)
|
|
|
|
(8,104
|
)
|
|
|
|
19,808
|
|
|
|
||||||||
Repayments
|
(233,625
|
)
|
|
|
|
(267,469
|
)
|
|
|
|
(284,927
|
)
|
|
|
|
(286,923
|
)
|
|
|
||||||||
Principal recoveries (charge-offs), net
|
61
|
|
|
|
|
95
|
|
|
|
|
119
|
|
|
|
|
(46
|
)
|
|
|
||||||||
Other
|
(149
|
)
|
|
|
|
(603
|
)
|
|
|
|
(414
|
)
|
|
|
|
(523
|
)
|
|
|
||||||||
Ending balance
|
$
|
7,564,076
|
|
|
3.82
|
|
|
$
|
7,518,887
|
|
|
3.78
|
|
|
$
|
7,507,645
|
|
|
3.74
|
|
|
$
|
7,226,169
|
|
|
3.66
|
|
|
For the Six Months Ended
|
||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
||||||
|
(Dollars in thousands)
|
||||||||||||
Beginning balance
|
$
|
7,507,645
|
|
|
3.74
|
%
|
|
$
|
7,182,751
|
|
|
3.61
|
%
|
Originations and refinances:
|
|
|
|
|
|
|
|
||||||
Fixed
|
194,710
|
|
|
4.58
|
|
|
186,927
|
|
|
3.74
|
|
||
Adjustable
|
196,717
|
|
|
4.87
|
|
|
74,114
|
|
|
4.27
|
|
||
Purchases and participations:
|
|
|
|
|
|
|
|
||||||
Fixed
|
107,527
|
|
|
4.88
|
|
|
205,720
|
|
|
3.80
|
|
||
Adjustable
|
53,982
|
|
|
4.70
|
|
|
112,751
|
|
|
3.76
|
|
||
Change in undisbursed loan funds
|
5,185
|
|
|
|
|
(42,708
|
)
|
|
|
||||
Repayments
|
(501,094
|
)
|
|
|
|
(530,774
|
)
|
|
|
||||
Principal recoveries (charge-offs), net
|
156
|
|
|
|
|
(8
|
)
|
|
|
||||
Other
|
(752
|
)
|
|
|
|
(1,031
|
)
|
|
|
||||
Ending balance
|
$
|
7,564,076
|
|
|
3.82
|
|
|
$
|
7,187,742
|
|
|
3.63
|
|
|
For the Three Months Ended
|
||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||
|
Amount
|
|
Rate
|
|
% of Total
|
|
Amount
|
|
Rate
|
|
% of Total
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Fixed-rate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
<= 15 years
|
$
|
13,873
|
|
|
4.25
|
%
|
|
5.5
|
%
|
|
$
|
41,484
|
|
|
3.29
|
%
|
|
14.6
|
%
|
> 15 years
|
66,993
|
|
|
4.45
|
|
|
27.0
|
|
|
116,571
|
|
|
3.92
|
|
|
41.2
|
|
||
One- to four-family construction
|
11,801
|
|
|
4.56
|
|
|
4.8
|
|
|
5,835
|
|
|
3.84
|
|
|
2.1
|
|
||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
15,027
|
|
|
7.23
|
|
|
6.0
|
|
|
156
|
|
|
5.50
|
|
|
0.1
|
|
||
Commercial and industrial
|
3,956
|
|
|
5.29
|
|
|
1.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Commercial construction
|
—
|
|
|
—
|
|
|
—
|
|
|
33,101
|
|
|
4.13
|
|
|
11.7
|
|
||
Home equity
|
1,189
|
|
|
5.83
|
|
|
0.5
|
|
|
669
|
|
|
6.03
|
|
|
0.2
|
|
||
Other
|
1,226
|
|
|
4.67
|
|
|
0.5
|
|
|
164
|
|
|
7.58
|
|
|
0.1
|
|
||
Total fixed-rate
|
114,065
|
|
|
4.85
|
|
|
45.9
|
|
|
197,980
|
|
|
3.83
|
|
|
70.0
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjustable-rate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
<= 36 months
|
2,459
|
|
|
3.83
|
|
|
1.0
|
|
|
1,776
|
|
|
2.87
|
|
|
0.6
|
|
||
> 36 months
|
30,068
|
|
|
4.03
|
|
|
12.1
|
|
|
38,723
|
|
|
3.20
|
|
|
13.7
|
|
||
One- to four-family construction
|
3,467
|
|
|
3.87
|
|
|
1.4
|
|
|
3,923
|
|
|
3.48
|
|
|
1.4
|
|
||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
72,879
|
|
|
4.69
|
|
|
29.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Commercial and industrial
|
11,615
|
|
|
5.35
|
|
|
4.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Commercial construction
|
—
|
|
|
—
|
|
|
—
|
|
|
23,893
|
|
|
4.10
|
|
|
8.5
|
|
||
Home equity
|
13,450
|
|
|
6.42
|
|
|
5.4
|
|
|
15,793
|
|
|
5.53
|
|
|
5.6
|
|
||
Other
|
399
|
|
|
3.50
|
|
|
0.2
|
|
|
566
|
|
|
3.52
|
|
|
0.2
|
|
||
Total adjustable-rate
|
134,337
|
|
|
4.73
|
|
|
54.1
|
|
|
84,674
|
|
|
3.90
|
|
|
30.0
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total originated, refinanced and purchased
|
$
|
248,402
|
|
|
4.79
|
|
|
100.0
|
%
|
|
$
|
282,654
|
|
|
3.85
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Purchased and participation loans included above:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Fixed-rate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Correspondent - one- to four-family
|
$
|
24,611
|
|
|
4.35
|
|
|
|
|
$
|
86,938
|
|
|
3.74
|
|
|
|
||
Participations - commercial
|
10,776
|
|
|
8.00
|
|
|
|
|
33,217
|
|
|
4.13
|
|
|
|
||||
Total fixed-rate purchased/participations
|
35,387
|
|
|
5.46
|
|
|
|
|
120,155
|
|
|
3.85
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjustable-rate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Correspondent - one- to four-family
|
11,331
|
|
|
4.01
|
|
|
|
|
24,169
|
|
|
3.12
|
|
|
|
||||
Participations - commercial
|
—
|
|
|
—
|
|
|
|
|
23,893
|
|
|
4.10
|
|
|
|
||||
Total adjustable-rate purchased/participations
|
11,331
|
|
|
4.01
|
|
|
|
|
48,062
|
|
|
3.61
|
|
|
|
||||
Total purchased/participation loans
|
$
|
46,718
|
|
|
5.11
|
|
|
|
|
$
|
168,217
|
|
|
3.78
|
|
|
|
|
For the Six Months Ended
|
||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||
|
Amount
|
|
Rate
|
|
% of Total
|
|
Amount
|
|
Rate
|
|
% of Total
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Fixed-rate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
<= 15 years
|
$
|
36,928
|
|
|
4.21
|
%
|
|
6.7
|
%
|
|
$
|
77,219
|
|
|
3.23
|
%
|
|
13.3
|
%
|
> 15 years
|
173,127
|
|
|
4.53
|
|
|
31.3
|
|
|
260,520
|
|
|
3.86
|
|
|
45.0
|
|
||
One- to four-family construction
|
28,279
|
|
|
4.53
|
|
|
5.1
|
|
|
14,973
|
|
|
3.75
|
|
|
2.6
|
|
||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
22,829
|
|
|
6.40
|
|
|
4.1
|
|
|
4,948
|
|
|
4.17
|
|
|
0.9
|
|
||
Commercial and industrial
|
6,358
|
|
|
5.31
|
|
|
1.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Commercial construction
|
29,919
|
|
|
4.78
|
|
|
5.4
|
|
|
33,101
|
|
|
4.13
|
|
|
5.7
|
|
||
Home equity
|
2,383
|
|
|
6.16
|
|
|
0.4
|
|
|
1,619
|
|
|
5.98
|
|
|
0.3
|
|
||
Other
|
2,414
|
|
|
4.68
|
|
|
0.5
|
|
|
267
|
|
|
8.27
|
|
|
—
|
|
||
Total fixed-rate
|
302,237
|
|
|
4.69
|
|
|
54.7
|
|
|
392,647
|
|
|
3.77
|
|
|
67.8
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjustable-rate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
<= 36 months
|
7,687
|
|
|
3.76
|
|
|
1.4
|
|
|
2,543
|
|
|
2.84
|
|
|
0.4
|
|
||
> 36 months
|
63,147
|
|
|
4.03
|
|
|
11.4
|
|
|
70,657
|
|
|
3.17
|
|
|
12.1
|
|
||
One- to four-family construction
|
11,712
|
|
|
4.23
|
|
|
2.1
|
|
|
7,959
|
|
|
3.39
|
|
|
1.4
|
|
||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
93,583
|
|
|
4.79
|
|
|
16.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Commercial and industrial
|
13,950
|
|
|
5.46
|
|
|
2.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Commercial construction
|
28,650
|
|
|
5.35
|
|
|
5.2
|
|
|
69,543
|
|
|
4.16
|
|
|
12.0
|
|
||
Home equity
|
30,876
|
|
|
6.36
|
|
|
5.6
|
|
|
34,619
|
|
|
5.41
|
|
|
6.0
|
|
||
Other
|
1,094
|
|
|
3.15
|
|
|
0.2
|
|
|
1,544
|
|
|
3.69
|
|
|
0.3
|
|
||
Total adjustable-rate
|
250,699
|
|
|
4.83
|
|
|
45.3
|
|
|
186,865
|
|
|
3.96
|
|
|
32.2
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total originated, refinanced and purchased
|
$
|
552,936
|
|
|
4.75
|
|
|
100.0
|
%
|
|
$
|
579,512
|
|
|
3.83
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Purchased and participation loans included above:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Fixed-rate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Correspondent - one- to four-family
|
$
|
63,550
|
|
|
4.46
|
|
|
|
|
$
|
167,711
|
|
|
3.72
|
|
|
|
||
Participations - commercial
|
43,977
|
|
|
5.49
|
|
|
|
|
38,009
|
|
|
4.13
|
|
|
|
||||
Total fixed-rate purchased/participations
|
107,527
|
|
|
4.88
|
|
|
|
|
205,720
|
|
|
3.80
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjustable-rate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Correspondent - one- to four-family
|
25,332
|
|
|
3.97
|
|
|
|
|
43,208
|
|
|
3.11
|
|
|
|
||||
Participations - commercial
|
28,650
|
|
|
5.35
|
|
|
|
|
69,543
|
|
|
4.16
|
|
|
|
||||
Total adjustable-rate purchased/participations
|
53,982
|
|
|
4.70
|
|
|
|
|
112,751
|
|
|
3.76
|
|
|
|
||||
Total purchased/participation loans
|
$
|
161,509
|
|
|
4.82
|
|
|
|
|
$
|
318,471
|
|
|
3.79
|
|
|
|
|
March 31, 2019
|
|
September 30, 2018
|
||||||||||||||||||||||||||||||
|
|
|
% of
|
|
Credit
|
|
|
|
Average
|
|
|
|
% of
|
|
Credit
|
|
|
|
Average
|
||||||||||||||
|
Amount
|
|
Total
|
|
Score
|
|
LTV
|
|
Balance
|
|
Amount
|
|
Total
|
|
Score
|
|
LTV
|
|
Balance
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||
Originated
|
$
|
3,922,565
|
|
|
58.8
|
%
|
|
768
|
|
|
62
|
%
|
|
$
|
138
|
|
|
$
|
3,965,692
|
|
|
58.6
|
%
|
|
767
|
|
|
62
|
%
|
|
$
|
138
|
|
Correspondent purchased
|
2,470,619
|
|
|
37.1
|
|
|
764
|
|
|
66
|
|
|
375
|
|
|
2,505,987
|
|
|
37.1
|
|
|
764
|
|
|
67
|
|
|
378
|
|
||||
Bulk purchased
|
272,575
|
|
|
4.1
|
|
|
761
|
|
|
61
|
|
|
303
|
|
|
293,607
|
|
|
4.3
|
|
|
758
|
|
|
62
|
|
|
304
|
|
||||
|
$
|
6,665,759
|
|
|
100.0
|
%
|
|
766
|
|
|
64
|
|
|
186
|
|
|
$
|
6,765,286
|
|
|
100.0
|
%
|
|
765
|
|
|
64
|
|
|
186
|
|
|
For the Three Months Ended
|
||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||
|
|
|
|
|
Credit
|
|
|
|
|
|
Credit
|
||||||||
|
Amount
|
|
LTV
|
|
Score
|
|
Amount
|
|
LTV
|
|
Score
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Originated
|
$
|
83,101
|
|
|
77
|
%
|
|
755
|
|
|
$
|
80,216
|
|
|
76
|
%
|
|
760
|
|
Refinanced by Bank customers
|
9,618
|
|
|
67
|
|
|
749
|
|
|
16,989
|
|
|
70
|
|
|
751
|
|
||
Correspondent purchased
|
35,942
|
|
|
74
|
|
|
761
|
|
|
111,107
|
|
|
72
|
|
|
764
|
|
||
|
$
|
128,661
|
|
|
76
|
|
|
756
|
|
|
$
|
208,312
|
|
|
74
|
|
|
761
|
|
|
For the Six Months Ended
|
||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||
|
|
|
|
|
Credit
|
|
|
|
|
|
Credit
|
||||||||
|
Amount
|
|
LTV
|
|
Score
|
|
Amount
|
|
LTV
|
|
Score
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Originated
|
$
|
209,426
|
|
|
77
|
%
|
|
755
|
|
|
$
|
181,636
|
|
|
77
|
%
|
|
762
|
|
Refinanced by Bank customers
|
22,572
|
|
|
67
|
|
|
746
|
|
|
41,316
|
|
|
67
|
|
|
753
|
|
||
Correspondent purchased
|
88,882
|
|
|
74
|
|
|
762
|
|
|
210,919
|
|
|
74
|
|
|
765
|
|
||
|
$
|
320,880
|
|
|
75
|
|
|
756
|
|
|
$
|
433,871
|
|
|
74
|
|
|
763
|
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||||||
|
|
March 31, 2019
|
|
March 31, 2019
|
||||||||||||||||
State
|
|
Amount
|
|
% of Total
|
|
Rate
|
|
Amount
|
|
% of Total
|
|
Rate
|
||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
Kansas
|
|
$
|
81,867
|
|
|
63.6
|
%
|
|
4.34
|
%
|
|
$
|
203,627
|
|
|
63.4
|
%
|
|
4.39
|
%
|
Missouri
|
|
17,106
|
|
|
13.3
|
|
|
4.34
|
|
|
49,314
|
|
|
15.4
|
|
|
4.40
|
|
||
Texas
|
|
21,913
|
|
|
17.0
|
|
|
4.14
|
|
|
39,434
|
|
|
12.3
|
|
|
4.18
|
|
||
Other states
|
|
7,775
|
|
|
6.1
|
|
|
4.44
|
|
|
28,505
|
|
|
8.9
|
|
|
4.38
|
|
||
|
|
$
|
128,661
|
|
|
100.0
|
%
|
|
4.31
|
|
|
$
|
320,880
|
|
|
100.0
|
%
|
|
4.37
|
|
|
Fixed-Rate
|
|
|
|
|
|
|
|||||||||||
|
15 years
|
|
More than
|
|
Adjustable-
|
|
Total
|
|||||||||||
|
or less
|
|
15 years
|
|
Rate
|
|
Amount
|
|
Rate
|
|||||||||
|
(Dollars in thousands)
|
|||||||||||||||||
Originate/refinance
|
$
|
6,346
|
|
|
$
|
27,123
|
|
|
$
|
15,135
|
|
|
$
|
48,604
|
|
|
4.07
|
%
|
Correspondent
|
805
|
|
|
45,730
|
|
|
5,475
|
|
|
52,010
|
|
|
4.51
|
|
||||
|
$
|
7,151
|
|
|
$
|
72,853
|
|
|
$
|
20,610
|
|
|
$
|
100,614
|
|
|
4.30
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Rate
|
3.86
|
%
|
|
4.48
|
%
|
|
3.81
|
%
|
|
|
|
|
|
Unpaid
|
|
Undisbursed
|
|
Gross Loan
|
|
Outstanding
|
|
|
|
% of
|
|||||||||||
|
Principal
|
|
Amount
|
|
Amount
|
|
Commitments
|
|
Total
|
|
Total
|
|||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||
Health care and social assistance
|
$
|
194,571
|
|
|
$
|
54,405
|
|
|
$
|
248,976
|
|
|
$
|
—
|
|
|
$
|
248,976
|
|
|
30.4
|
%
|
Real estate rental and leasing
|
144,881
|
|
|
43,160
|
|
|
188,041
|
|
|
40
|
|
|
188,081
|
|
|
23.0
|
|
|||||
Accommodation and food services
|
158,439
|
|
|
27,006
|
|
|
185,445
|
|
|
—
|
|
|
185,445
|
|
|
22.7
|
|
|||||
Multi-family
|
41,538
|
|
|
28,848
|
|
|
70,386
|
|
|
184
|
|
|
70,570
|
|
|
8.6
|
|
|||||
Retail trade
|
38,872
|
|
|
2,092
|
|
|
40,964
|
|
|
5,900
|
|
|
46,864
|
|
|
5.7
|
|
|||||
Arts, entertainment, and recreation
|
35,568
|
|
|
—
|
|
|
35,568
|
|
|
—
|
|
|
35,568
|
|
|
4.3
|
|
|||||
Other
|
41,982
|
|
|
1,257
|
|
|
43,239
|
|
|
—
|
|
|
43,239
|
|
|
5.3
|
|
|||||
|
$
|
655,851
|
|
|
$
|
156,768
|
|
|
$
|
812,619
|
|
|
$
|
6,124
|
|
|
$
|
818,743
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Weighted average rate
|
4.53
|
%
|
|
5.01
|
%
|
|
4.62
|
%
|
|
5.13
|
%
|
|
4.63
|
%
|
|
|
|
Unpaid
|
|
Undisbursed
|
|
Gross Loan
|
|
Outstanding
|
|
|
|
% of
|
|||||||||||
|
Principal
|
|
Amount
|
|
Amount
|
|
Commitments
|
|
Total
|
|
Total
|
|||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||
Kansas
|
$
|
251,540
|
|
|
$
|
18,188
|
|
|
$
|
269,728
|
|
|
$
|
164
|
|
|
$
|
269,892
|
|
|
33.0
|
%
|
Missouri
|
184,615
|
|
|
52,014
|
|
|
236,629
|
|
|
60
|
|
|
236,689
|
|
|
28.9
|
|
|||||
Texas
|
148,354
|
|
|
56,981
|
|
|
205,335
|
|
|
5,900
|
|
|
211,235
|
|
|
25.8
|
|
|||||
Nebraska
|
22,295
|
|
|
11,604
|
|
|
33,899
|
|
|
—
|
|
|
33,899
|
|
|
4.1
|
|
|||||
Kentucky
|
9,167
|
|
|
16,392
|
|
|
25,559
|
|
|
—
|
|
|
25,559
|
|
|
3.1
|
|
|||||
Colorado
|
9,046
|
|
|
—
|
|
|
9,046
|
|
|
—
|
|
|
9,046
|
|
|
1.1
|
|
|||||
Other
|
30,834
|
|
|
1,589
|
|
|
32,423
|
|
|
—
|
|
|
32,423
|
|
|
4.0
|
|
|||||
|
$
|
655,851
|
|
|
$
|
156,768
|
|
|
$
|
812,619
|
|
|
$
|
6,124
|
|
|
$
|
818,743
|
|
|
100.0
|
%
|
|
Unpaid
|
|
Undisbursed
|
|
Gross Loan
|
|
Outstanding
|
|
|
|
% of
|
|||||||||||
|
Principal
|
|
Amount
|
|
Amount
|
|
Commitments
|
|
Total
|
|
Total
|
|||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||
Working capital
|
$
|
46,768
|
|
|
$
|
17,001
|
|
|
$
|
63,769
|
|
|
$
|
7,819
|
|
|
$
|
71,588
|
|
|
70.5
|
%
|
Equipment
|
17,409
|
|
|
931
|
|
|
18,340
|
|
|
895
|
|
|
19,235
|
|
|
18.9
|
|
|||||
Small Business Administration
|
4,187
|
|
|
353
|
|
|
4,540
|
|
|
—
|
|
|
4,540
|
|
|
4.5
|
|
|||||
Auto lease
|
3,589
|
|
|
309
|
|
|
3,898
|
|
|
—
|
|
|
3,898
|
|
|
3.8
|
|
|||||
Other
|
1,899
|
|
|
399
|
|
|
2,298
|
|
|
—
|
|
|
2,298
|
|
|
2.3
|
|
|||||
|
$
|
73,852
|
|
|
$
|
18,993
|
|
|
$
|
92,845
|
|
|
$
|
8,714
|
|
|
$
|
101,559
|
|
|
100.0
|
%
|
|
Amount
|
||
|
(Dollars in thousands)
|
||
Greater than $30 million
|
$
|
186,298
|
|
>$15 to $30 million
|
242,096
|
|
|
>$10 to $15 million
|
59,429
|
|
|
>$5 to $10 million
|
94,324
|
|
|
$1 to $5 million
|
188,600
|
|
|
Less than $1 million
|
149,555
|
|
|
|
$
|
920,302
|
|
|
Loans Delinquent for 30 to 89 Days at:
|
||||||||||||||||||||||||||||||
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
||||||||||||||||||||||
|
2019
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
||||||||||||||||||||||
|
Number
|
|
Amount
|
|
Number
|
|
Amount
|
|
Number
|
|
Amount
|
|
Number
|
|
Amount
|
|
Number
|
|
Amount
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Originated
|
79
|
|
$
|
8,694
|
|
|
118
|
|
$
|
9,765
|
|
|
129
|
|
$
|
10,647
|
|
|
104
|
|
|
$
|
7,639
|
|
|
106
|
|
|
$
|
8,476
|
|
Correspondent purchased
|
13
|
|
4,133
|
|
|
10
|
|
1,969
|
|
|
18
|
|
3,803
|
|
|
6
|
|
|
1,757
|
|
|
5
|
|
|
744
|
|
|||||
Bulk purchased
|
13
|
|
2,722
|
|
|
15
|
|
2,780
|
|
|
15
|
|
3,502
|
|
|
16
|
|
|
3,773
|
|
|
17
|
|
|
4,182
|
|
|||||
Commercial
|
13
|
|
1,361
|
|
|
2
|
|
64
|
|
|
6
|
|
322
|
|
|
1
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|||||
Consumer
|
37
|
|
481
|
|
|
42
|
|
744
|
|
|
38
|
|
533
|
|
|
30
|
|
|
363
|
|
|
24
|
|
|
356
|
|
|||||
|
155
|
|
$
|
17,391
|
|
|
187
|
|
$
|
15,322
|
|
|
206
|
|
$
|
18,807
|
|
|
157
|
|
|
$
|
13,572
|
|
|
152
|
|
|
$
|
13,758
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans 30 to 89 days delinquent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
to total loans receivable, net
|
|
|
0.23
|
%
|
|
|
|
0.20
|
%
|
|
|
|
0.25
|
%
|
|
|
|
0.19
|
%
|
|
|
|
0.19
|
%
|
(1)
|
Includes loans required to be reported as nonaccrual pursuant to accounting and/or regulatory reporting requirements even if the loans are current.
|
(2)
|
Real estate-related consumer loans where we also hold the first mortgage are included in the one- to four-family category as the underlying collateral is one- to four-family property.
|
|
|
|
|
|
|
Loans 30 to 89
|
|
Loans 90 or More Days Delinquent
|
||||||||||||||||
|
|
One- to Four-Family
|
|
Days Delinquent
|
|
or in Foreclosure
|
||||||||||||||||||
State
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
% of Total
|
|
LTV
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
Kansas
|
|
$
|
3,589,476
|
|
|
53.8
|
%
|
|
$
|
8,398
|
|
|
54.0
|
%
|
|
$
|
4,420
|
|
|
49.8
|
%
|
|
65
|
%
|
Missouri
|
|
1,211,486
|
|
|
18.2
|
|
|
2,672
|
|
|
17.2
|
|
|
1,918
|
|
|
21.6
|
|
|
62
|
|
|||
Texas
|
|
747,758
|
|
|
11.2
|
|
|
703
|
|
|
4.5
|
|
|
520
|
|
|
5.9
|
|
|
46
|
|
|||
Tennessee
|
|
225,852
|
|
|
3.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
n/a
|
|
|||
California
|
|
187,347
|
|
|
2.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
n/a
|
|
|||
Pennsylvania
|
|
104,950
|
|
|
1.6
|
|
|
514
|
|
|
3.3
|
|
|
—
|
|
|
—
|
|
|
n/a
|
|
|||
Georgia
|
|
92,203
|
|
|
1.4
|
|
|
—
|
|
|
—
|
|
|
383
|
|
|
4.3
|
|
|
42
|
|
|||
Alabama
|
|
89,844
|
|
|
1.3
|
|
|
425
|
|
|
2.7
|
|
|
—
|
|
|
—
|
|
|
n/a
|
|
|||
Other states
|
|
416,843
|
|
|
6.3
|
|
|
2,837
|
|
|
18.3
|
|
|
1,631
|
|
|
18.4
|
|
|
60
|
|
|||
|
|
$
|
6,665,759
|
|
|
100.0
|
%
|
|
$
|
15,549
|
|
|
100.0
|
%
|
|
$
|
8,872
|
|
|
100.0
|
%
|
|
61
|
|
|
At
|
||||||||||||||||||||||||||
|
March 31, 2019
|
|
September 30, 2018
|
||||||||||||||||||||||||
|
|
|
% of ACL
|
|
|
|
% of
|
|
|
|
% of ACL
|
|
|
|
% of
|
||||||||||||
|
Amount
|
|
to Total
|
|
Total
|
|
Loans to
|
|
Amount
|
|
to Total
|
|
Total
|
|
Loans to
|
||||||||||||
|
of ACL
|
|
ACL
|
|
Loans
|
|
Total Loans
|
|
of ACL
|
|
ACL
|
|
Loans
|
|
Total Loans
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
One- to four-family:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Originated
|
$
|
2,157
|
|
|
25.0
|
%
|
|
$
|
3,922,565
|
|
|
51.9
|
%
|
|
$
|
2,933
|
|
|
34.7
|
%
|
|
$
|
3,965,692
|
|
|
52.8
|
%
|
Correspondent purchased
|
1,392
|
|
|
16.2
|
|
|
2,470,619
|
|
|
32.7
|
|
|
1,861
|
|
|
22.0
|
|
|
2,505,987
|
|
|
33.4
|
|
||||
Bulk purchased
|
802
|
|
|
9.3
|
|
|
272,575
|
|
|
3.6
|
|
|
925
|
|
|
10.9
|
|
|
293,607
|
|
|
3.9
|
|
||||
Construction
|
16
|
|
|
0.2
|
|
|
33,525
|
|
|
0.4
|
|
|
20
|
|
|
0.2
|
|
|
33,149
|
|
|
0.4
|
|
||||
Total
|
4,367
|
|
|
50.7
|
|
|
6,699,284
|
|
|
88.6
|
|
|
5,739
|
|
|
67.8
|
|
|
6,798,435
|
|
|
90.5
|
|
||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate
|
2,783
|
|
|
32.3
|
|
|
547,202
|
|
|
7.2
|
|
|
1,801
|
|
|
21.3
|
|
|
426,243
|
|
|
5.7
|
|
||||
Commercial and industrial
|
224
|
|
|
2.6
|
|
|
73,852
|
|
|
1.0
|
|
|
21
|
|
|
0.2
|
|
|
62,869
|
|
|
0.8
|
|
||||
Construction
|
1,081
|
|
|
12.5
|
|
|
108,649
|
|
|
1.4
|
|
|
734
|
|
|
8.7
|
|
|
80,498
|
|
|
1.1
|
|
||||
Total
|
4,088
|
|
|
47.4
|
|
|
729,703
|
|
|
9.6
|
|
|
2,556
|
|
|
30.2
|
|
|
569,610
|
|
|
7.6
|
|
||||
Consumer loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Home equity
|
104
|
|
|
1.2
|
|
|
125,176
|
|
|
1.7
|
|
|
129
|
|
|
1.5
|
|
|
129,588
|
|
|
1.8
|
|
||||
Other consumer
|
60
|
|
|
0.7
|
|
|
9,913
|
|
|
0.1
|
|
|
39
|
|
|
0.5
|
|
|
10,012
|
|
|
0.1
|
|
||||
Total consumer loans
|
164
|
|
|
1.9
|
|
|
135,089
|
|
|
1.8
|
|
|
168
|
|
|
2.0
|
|
|
139,600
|
|
|
1.9
|
|
||||
|
$
|
8,619
|
|
|
100.0
|
%
|
|
$
|
7,564,076
|
|
|
100.0
|
%
|
|
$
|
8,463
|
|
|
100.0
|
%
|
|
$
|
7,507,645
|
|
|
100.0
|
%
|
|
For the Three Months Ended
|
||||||||||||||||||
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
June 30, 2018
|
|
March 31, 2018
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
ACL beginning balance
|
$
|
8,558
|
|
|
$
|
8,463
|
|
|
$
|
8,344
|
|
|
$
|
8,390
|
|
|
$
|
8,370
|
|
Charge-offs
|
(12
|
)
|
|
(56
|
)
|
|
(14
|
)
|
|
(54
|
)
|
|
(200
|
)
|
|||||
Recoveries
|
73
|
|
|
151
|
|
|
133
|
|
|
8
|
|
|
220
|
|
|||||
Provision for credit losses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
ACL ending balance
|
$
|
8,619
|
|
|
$
|
8,558
|
|
|
$
|
8,463
|
|
|
$
|
8,344
|
|
|
$
|
8,390
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
ACL to loans receivable, net at end of period
|
0.11
|
%
|
|
0.11
|
%
|
|
0.11
|
%
|
|
0.12
|
%
|
|
0.12
|
%
|
|||||
ACL to non-performing loans at end of period
|
66.68
|
|
|
62.40
|
|
|
77.01
|
|
|
70.12
|
|
|
57.09
|
|
|||||
Ratio of net charge-offs (recoveries) during the
|
|
|
|
|
|
|
|
|
|
||||||||||
period to average loans outstanding
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Ratio of net charge-offs (recoveries) during the
|
|
|
|
|
|
|
|
|
|
||||||||||
period to average non-performing assets
|
(0.41
|
)
|
|
(0.68
|
)
|
|
(0.93
|
)
|
|
0.33
|
|
|
(0.13
|
)
|
|||||
ACL to net charge-offs (annualized)
|
N/M(1)
|
|
|
N/M(1)
|
|
|
N/M(1)
|
|
|
45.3x
|
|
|
N/M(1)
|
|
|
For the Six Months Ended
|
||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||
|
(Dollars in thousands)
|
||||||
ACL beginning balance
|
$
|
8,463
|
|
|
$
|
8,398
|
|
Charge-offs
|
(68
|
)
|
|
(234
|
)
|
||
Recoveries
|
224
|
|
|
226
|
|
||
Provision for credit losses
|
—
|
|
|
—
|
|
||
ACL ending balance
|
$
|
8,619
|
|
|
$
|
8,390
|
|
|
|
|
|
||||
Ratio of net charge-offs during the period to
|
|
|
|
||||
average loans outstanding during the period
|
—
|
%
|
|
—
|
%
|
||
Ratio of net charge-offs during the period to
|
|
|
|
||||
average non-performing assets during the period
|
(1.14
|
)
|
|
0.04
|
|
||
ACL to net charge-offs (annualized)
|
N/M(1)
|
|
|
560.5x
|
|
(1)
|
This ratio is not presented for the time periods noted due to loan recoveries exceeding loan charge-offs during these periods.
|
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||||||||||||||||||||
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Fixed-rate securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
MBS
|
$
|
671,771
|
|
|
2.47
|
%
|
|
3.2
|
|
|
$
|
685,636
|
|
|
2.44
|
%
|
|
3.1
|
|
|
$
|
732,095
|
|
|
2.43
|
%
|
|
3.0
|
|
GSE debentures
|
268,375
|
|
|
2.44
|
|
|
1.0
|
|
|
243,550
|
|
|
2.20
|
|
|
1.8
|
|
|
268,525
|
|
|
2.09
|
|
|
2.3
|
|
|||
Municipal bonds
|
21,155
|
|
|
1.61
|
|
|
1.3
|
|
|
22,845
|
|
|
1.57
|
|
|
1.6
|
|
|
24,574
|
|
|
1.56
|
|
|
1.8
|
|
|||
Total fixed-rate securities
|
961,301
|
|
|
2.44
|
|
|
2.6
|
|
|
952,031
|
|
|
2.35
|
|
|
2.8
|
|
|
1,025,194
|
|
|
2.32
|
|
|
2.8
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjustable-rate securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
MBS
|
308,134
|
|
|
3.12
|
|
|
4.9
|
|
|
284,584
|
|
|
3.07
|
|
|
4.9
|
|
|
305,688
|
|
|
2.89
|
|
|
4.5
|
|
|||
Total securities portfolio
|
$
|
1,269,435
|
|
|
2.61
|
|
|
3.1
|
|
|
$
|
1,236,615
|
|
|
2.52
|
|
|
3.3
|
|
|
$
|
1,330,882
|
|
|
2.45
|
|
|
3.2
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||
|
(Dollars in thousands)
|
||||||||||
Federal National Mortgage Association ("FNMA")
|
$
|
675,220
|
|
|
$
|
640,760
|
|
|
$
|
680,717
|
|
Federal Home Loan Mortgage Corporation ("FHLMC")
|
228,990
|
|
|
245,796
|
|
|
265,441
|
|
|||
Government National Mortgage Association
|
81,084
|
|
|
85,987
|
|
|
90,832
|
|
|||
|
$
|
985,294
|
|
|
$
|
972,543
|
|
|
$
|
1,036,990
|
|
|
For the Three Months Ended
|
||||||||||||||||||||||||||||||||||||||
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
June 30, 2018
|
||||||||||||||||||||||||||||||||
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||
Beginning balance - carrying value
|
$
|
972,543
|
|
|
2.62
|
%
|
|
3.6
|
|
|
$
|
1,036,990
|
|
|
2.57
|
%
|
|
3.4
|
|
|
$
|
958,269
|
|
|
2.46
|
%
|
|
3.7
|
|
|
$
|
982,405
|
|
|
2.39
|
%
|
|
3.8
|
|
Maturities and repayments
|
(62,702
|
)
|
|
|
|
|
|
(67,214
|
)
|
|
|
|
|
|
(77,985
|
)
|
|
|
|
|
|
(69,843
|
)
|
|
|
|
|
||||||||||||
Net amortization of (premiums)/discounts
|
(310
|
)
|
|
|
|
|
|
(349
|
)
|
|
|
|
|
|
(624
|
)
|
|
|
|
|
|
(702
|
)
|
|
|
|
|
||||||||||||
Purchases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fixed
|
28,921
|
|
|
2.89
|
|
|
5.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,178
|
|
|
3.11
|
|
|
3.7
|
|
|
24,348
|
|
|
2.90
|
|
|
3.7
|
|
||||
Adjustable
|
43,776
|
|
|
2.69
|
|
|
4.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,544
|
|
|
2.35
|
|
|
3.0
|
|
||||
Securities added in CCB acquisition, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
85,741
|
|
|
3.13
|
|
|
2.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Change in valuation on AFS securities
|
3,066
|
|
|
|
|
|
|
3,116
|
|
|
|
|
|
|
(2,589
|
)
|
|
|
|
|
|
(1,483
|
)
|
|
|
|
|
||||||||||||
Ending balance - carrying value
|
$
|
985,294
|
|
|
2.67
|
|
|
3.7
|
|
|
$
|
972,543
|
|
|
2.62
|
|
|
3.6
|
|
|
$
|
1,036,990
|
|
|
2.57
|
|
|
3.4
|
|
|
$
|
958,269
|
|
|
2.46
|
|
|
3.7
|
|
|
For the Six Months Ended
|
||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Beginning balance - carrying value
|
$
|
1,036,990
|
|
|
2.57
|
%
|
|
3.4
|
|
|
$
|
942,447
|
|
|
2.28
|
%
|
|
3.5
|
|
Maturities and repayments
|
(129,916
|
)
|
|
|
|
|
|
(129,636
|
)
|
|
|
|
|
||||||
Net amortization of (premiums)/discounts
|
(659
|
)
|
|
|
|
|
|
(1,642
|
)
|
|
|
|
|
||||||
Purchases:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed
|
28,921
|
|
|
2.89
|
|
|
5.1
|
|
|
103,345
|
|
|
2.80
|
|
|
4.5
|
|
||
Adjustable
|
43,776
|
|
|
2.69
|
|
|
4.3
|
|
|
70,484
|
|
|
2.44
|
|
|
4.6
|
|
||
Securities added in CCB acquisition, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Change in valuation on AFS securities
|
6,182
|
|
|
|
|
|
|
(2,593
|
)
|
|
|
|
|
||||||
Ending balance - carrying value
|
$
|
985,294
|
|
|
2.67
|
|
|
3.7
|
|
|
$
|
982,405
|
|
|
2.39
|
|
|
3.8
|
|
|
For the Three Months Ended
|
||||||||||||||||||||||||||||||||||||||
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
June 30, 2018
|
||||||||||||||||||||||||||||||||
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||
Beginning balance - carrying value
|
$
|
264,782
|
|
|
2.14
|
%
|
|
1.8
|
|
|
$
|
289,942
|
|
|
2.05
|
%
|
|
2.2
|
|
|
$
|
261,614
|
|
|
1.95
|
%
|
|
2.2
|
|
|
$
|
293,113
|
|
|
1.61
|
%
|
|
1.5
|
|
Maturities, calls and sales
|
(76,635
|
)
|
|
|
|
|
|
(26,665
|
)
|
|
|
|
|
|
(2,010
|
)
|
|
|
|
|
|
(71,700
|
)
|
|
|
|
|
||||||||||||
Net amortization of (premiums)/discounts
|
(39
|
)
|
|
|
|
|
|
(39
|
)
|
|
|
|
|
|
(48
|
)
|
|
|
|
|
|
(43
|
)
|
|
|
|
|
||||||||||||
Purchases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fixed
|
99,809
|
|
|
2.67
|
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,996
|
|
|
3.01
|
|
|
3.0
|
|
|
40,564
|
|
|
3.02
|
|
|
2.1
|
|
||||
Securities added in CCB acquisition, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,855
|
|
|
2.12
|
|
|
1.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Change in valuation on AFS securities
|
977
|
|
|
|
|
|
|
1,544
|
|
|
|
|
|
|
(465
|
)
|
|
|
|
|
|
(320
|
)
|
|
|
|
|
||||||||||||
Ending balance - carrying value
|
$
|
288,894
|
|
|
2.38
|
|
|
1.0
|
|
|
$
|
264,782
|
|
|
2.14
|
|
|
1.8
|
|
|
$
|
289,942
|
|
|
2.05
|
|
|
2.2
|
|
|
$
|
261,614
|
|
|
1.95
|
|
|
2.2
|
|
|
For the Six Months Ended
|
||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||
|
Amount
|
|
Yield
|
|
WAL
|
|
Amount
|
|
Yield
|
|
WAL
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Beginning balance - carrying value
|
$
|
289,942
|
|
|
2.05
|
%
|
|
2.2
|
|
|
$
|
301,122
|
|
|
1.33
|
%
|
|
1.5
|
|
Maturities, calls and sales
|
(103,300
|
)
|
|
|
|
|
|
(56,128
|
)
|
|
|
|
|
||||||
Net amortization of (premiums)/discounts
|
(78
|
)
|
|
|
|
|
|
(91
|
)
|
|
|
|
|
||||||
Purchases:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed
|
99,809
|
|
|
2.67
|
|
|
0.7
|
|
|
50,000
|
|
|
2.63
|
|
|
1.0
|
|
||
Change in valuation on AFS securities
|
2,521
|
|
|
|
|
|
|
(1,790
|
)
|
|
|
|
|
||||||
Ending balance - carrying value
|
$
|
288,894
|
|
|
2.38
|
|
|
1.0
|
|
|
$
|
293,113
|
|
|
1.61
|
|
|
1.5
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||||||||||||||||||||
|
|
|
|
|
% of
|
|
|
|
|
|
% of
|
|
|
|
|
|
% of
|
||||||||||||
|
Amount
|
|
Rate
|
|
Total
|
|
Amount
|
|
Rate
|
|
Total
|
|
Amount
|
|
Rate
|
|
Total
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Non-interest-bearing checking
|
$
|
361,126
|
|
|
—
|
%
|
|
6.3
|
%
|
|
$
|
348,867
|
|
|
—
|
%
|
|
6.3
|
%
|
|
$
|
336,454
|
|
|
—
|
%
|
|
6.0
|
%
|
Interest-bearing checking
|
768,856
|
|
|
0.08
|
|
|
13.5
|
|
|
729,712
|
|
|
0.07
|
|
|
13.1
|
|
|
724,066
|
|
|
0.08
|
|
|
12.9
|
|
|||
Savings
|
361,204
|
|
|
0.06
|
|
|
6.3
|
|
|
350,089
|
|
|
0.06
|
|
|
6.3
|
|
|
352,896
|
|
|
0.07
|
|
|
6.3
|
|
|||
Money market
|
1,287,753
|
|
|
0.72
|
|
|
22.6
|
|
|
1,256,302
|
|
|
0.72
|
|
|
22.6
|
|
|
1,252,881
|
|
|
0.47
|
|
|
22.4
|
|
|||
Retail/business certificates of deposit
|
2,522,044
|
|
|
1.93
|
|
|
44.3
|
|
|
2,479,614
|
|
|
1.86
|
|
|
44.6
|
|
|
2,529,368
|
|
|
1.79
|
|
|
45.1
|
|
|||
Public unit certificates of deposit
|
400,128
|
|
|
2.22
|
|
|
7.0
|
|
|
393,280
|
|
|
2.07
|
|
|
7.1
|
|
|
407,689
|
|
|
1.89
|
|
|
7.3
|
|
|||
|
$
|
5,701,111
|
|
|
1.19
|
|
|
100.0
|
%
|
|
$
|
5,557,864
|
|
|
1.15
|
|
|
100.0
|
%
|
|
$
|
5,603,354
|
|
|
1.06
|
|
|
100.0
|
%
|
|
Amount Due
|
|
|
||||||||||||||||
|
|
|
Over
|
|
Over
|
|
|
|
|
||||||||||
|
3 months
|
|
3 to 6
|
|
6 to 12
|
|
Over
|
|
|
||||||||||
|
or less
|
|
months
|
|
months
|
|
12 months
|
|
Total
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Retail/business certificates of deposit less than $100,000
|
$
|
150,213
|
|
|
$
|
160,371
|
|
|
$
|
314,935
|
|
|
$
|
866,864
|
|
|
$
|
1,492,383
|
|
Retail/business certificates of deposit of $100,000 or more
|
87,265
|
|
|
117,275
|
|
|
218,656
|
|
|
606,465
|
|
|
1,029,661
|
|
|||||
Public unit certificates of deposit of $100,000 or more
|
152,706
|
|
|
82,022
|
|
|
89,216
|
|
|
76,184
|
|
|
400,128
|
|
|||||
|
$
|
390,184
|
|
|
$
|
359,668
|
|
|
$
|
622,807
|
|
|
$
|
1,549,513
|
|
|
$
|
2,922,172
|
|
|
For the Three Months Ended
|
||||||||||||||||||||||||||||||||||||||
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
June 30, 2018
|
||||||||||||||||||||||||||||||||
|
|
|
Effective
|
|
|
|
|
|
Effective
|
|
|
|
|
|
Effective
|
|
|
|
|
|
Effective
|
|
|
||||||||||||||||
|
Amount
|
|
Rate
|
|
WAM
|
|
Amount
|
|
Rate
|
|
WAM
|
|
Amount
|
|
Rate
|
|
WAM
|
|
Amount
|
|
Rate
|
|
WAM
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
2,181,186
|
|
|
2.31
|
%
|
|
3.0
|
|
|
$
|
2,185,052
|
|
|
2.17
|
%
|
|
2.9
|
|
|
$
|
2,175,000
|
|
|
2.10
|
%
|
|
2.7
|
|
|
$
|
2,175,000
|
|
|
2.09
|
%
|
|
2.4
|
|
Maturities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
FHLB advances
|
—
|
|
|
—
|
|
|
|
|
(300,000
|
)
|
|
1.73
|
|
|
|
|
(275,000
|
)
|
|
2.17
|
|
|
|
|
(100,000
|
)
|
|
2.82
|
|
|
|
||||||||
CCB acquisition - junior subordinated debentures assumed (redeemed)
|
(6,186
|
)
|
|
10.60
|
|
|
11.5
|
|
|
(3,866
|
)
|
|
5.82
|
|
|
13.5
|
|
|
10,052
|
|
|
8.75
|
|
|
12.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
New FHLB borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fixed-rate
|
—
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
3.39
|
|
|
5.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Interest rate swaps(1)
|
65,000
|
|
|
2.57
|
|
|
5.0
|
|
|
200,000
|
|
|
2.46
|
|
|
3.5
|
|
|
275,000
|
|
|
2.53
|
|
|
5.6
|
|
|
100,000
|
|
|
2.92
|
|
|
10.0
|
|
||||
Ending balance
|
$
|
2,240,000
|
|
|
2.29
|
|
|
2.8
|
|
|
$
|
2,181,186
|
|
|
2.31
|
|
|
3.0
|
|
|
$
|
2,185,052
|
|
|
2.17
|
|
|
2.9
|
|
|
$
|
2,175,000
|
|
|
2.10
|
|
|
2.7
|
|
|
For the Six Months Ended
|
||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||
|
|
|
Effective
|
|
|
|
|
|
Effective
|
|
|
||||||||
|
Amount
|
|
Rate
|
|
WAM
|
|
Amount
|
|
Rate
|
|
WAM
|
||||||||
|
(Dollars in thousands)
|
||||||||||||||||||
Beginning balance
|
$
|
2,185,052
|
|
|
2.17
|
%
|
|
2.9
|
|
|
$
|
2,375,000
|
|
|
2.16
|
%
|
|
2.7
|
|
Maturities:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
FHLB advances
|
(300,000
|
)
|
|
1.73
|
|
|
|
|
(100,000
|
)
|
|
2.53
|
|
|
|
||||
Repurchase agreements
|
—
|
|
|
—
|
|
|
|
|
(100,000
|
)
|
|
3.35
|
|
|
|
||||
CCB acquisition - junior subordinated debentures assumed (redeemed)
|
(10,052
|
)
|
|
8.76
|
|
|
12.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
New FHLB borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed-rate
|
100,000
|
|
|
3.39
|
|
|
5.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Interest rate swaps(1)
|
265,000
|
|
|
2.49
|
|
|
3.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Ending balance
|
$
|
2,240,000
|
|
|
2.29
|
|
|
2.8
|
|
|
$
|
2,175,000
|
|
|
2.09
|
|
|
2.4
|
|
(1)
|
Represents adjustable-rate FHLB advances for which the Bank has entered into interest rate swaps to hedge the variability in cash flows associated with the advances. The effective rate and WAM presented include the effect of the interest rate swaps.
|
|
|
FHLB Advances Amount
|
|
Repurchase
|
|
|
|
|
|
|
||||||||||
Maturity by
|
|
|
|
Interest rate
|
|
Agreements
|
|
Total
|
|
Contractual
|
|
Effective
|
||||||||
Fiscal Year
|
|
Fixed-rate
|
|
swaps(1)
|
|
Amount
|
|
Amount
|
|
Rate
|
|
Rate(2)
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||||
2019
|
|
$
|
200,000
|
|
|
$
|
375,000
|
|
|
$
|
—
|
|
|
$
|
575,000
|
|
|
2.25
|
|
2.29
|
2020
|
|
350,000
|
|
|
265,000
|
|
|
100,000
|
|
|
715,000
|
|
|
2.32
|
|
2.25
|
||||
2021
|
|
550,000
|
|
|
—
|
|
|
—
|
|
|
550,000
|
|
|
2.27
|
|
2.27
|
||||
2022
|
|
200,000
|
|
|
—
|
|
|
—
|
|
|
200,000
|
|
|
2.23
|
|
2.23
|
||||
2023
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
1.82
|
|
1.82
|
||||
2024
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
3.39
|
|
3.39
|
||||
|
|
$
|
1,500,000
|
|
|
$
|
640,000
|
|
|
$
|
100,000
|
|
|
$
|
2,240,000
|
|
|
2.31
|
|
2.29
|
(1)
|
Represents 12-month adjustable-rate FHLB advances for which the Bank has entered into interest rate swaps with a notional amount of $640.0 million to hedge the variability in cash flows associated with the advances. These advances are presented based on their contractual maturity dates and will be renewed each year until the maturity or termination of the interest rate swaps. The expected WAL of the interest rate swaps was 4.9 years at March 31, 2019.
|
(2)
|
The effective rate includes the impact of interest rate swaps and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid.
|
|
|
Retail/Business
|
|
|
|
Public Unit
|
|
|
|
Term
|
|
|
|
|
|
|
||||||||||||
Maturity by
|
|
Certificate
|
|
Repricing
|
|
Certificate
|
|
Repricing
|
|
Borrowings
|
|
Repricing
|
|
|
|
Repricing
|
||||||||||||
Quarter End
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
|
Total
|
|
Rate
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
June 30, 2019
|
|
$
|
237,478
|
|
|
1.36
|
%
|
|
$
|
152,706
|
|
|
2.13
|
%
|
|
$
|
200,000
|
|
|
2.11
|
%
|
|
$
|
590,184
|
|
|
1.81
|
%
|
September 30, 2019
|
|
277,646
|
|
|
1.71
|
|
|
82,022
|
|
|
2.00
|
|
|
375,000
|
|
|
2.38
|
|
|
734,668
|
|
|
2.09
|
|
||||
December 31, 2019
|
|
321,600
|
|
|
1.91
|
|
|
59,450
|
|
|
2.23
|
|
|
350,000
|
|
|
2.40
|
|
|
731,050
|
|
|
2.17
|
|
||||
March 31, 2020
|
|
211,991
|
|
|
1.84
|
|
|
29,766
|
|
|
2.71
|
|
|
65,000
|
|
|
2.57
|
|
|
306,757
|
|
|
2.08
|
|
||||
|
|
$
|
1,048,715
|
|
|
1.72
|
|
|
$
|
323,944
|
|
|
2.17
|
|
|
$
|
990,000
|
|
|
2.35
|
|
|
$
|
2,362,659
|
|
|
2.04
|
|
|
Calendar Year
|
||||||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||
|
Amount
|
|
Per Share
|
|
Amount
|
|
Per Share
|
|
Amount
|
|
Per Share
|
||||||||||||
|
(Dollars in thousands, except per share amounts)
|
||||||||||||||||||||||
Regular quarterly dividends paid
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Quarter ended March 31
|
$
|
11,700
|
|
|
$
|
0.085
|
|
|
$
|
11,427
|
|
|
$
|
0.085
|
|
|
$
|
11,386
|
|
|
$
|
0.085
|
|
Quarter ended June 30
|
11,708
|
|
|
0.085
|
|
|
11,429
|
|
|
0.085
|
|
|
11,409
|
|
|
0.085
|
|
||||||
Quarter ended September 30
|
|
|
|
|
11,430
|
|
|
0.085
|
|
|
11,411
|
|
|
0.085
|
|
||||||||
Quarter ended December 31
|
|
|
|
|
11,696
|
|
|
0.085
|
|
|
11,427
|
|
|
0.085
|
|
||||||||
True-up dividends paid
|
|
|
|
|
53,666
|
|
|
0.390
|
|
|
38,985
|
|
|
0.290
|
|
||||||||
True Blue dividends paid
|
|
|
|
|
33,614
|
|
|
0.250
|
|
|
33,559
|
|
|
0.250
|
|
||||||||
Calendar year-to-date dividends paid
|
$
|
23,408
|
|
|
$
|
0.170
|
|
|
$
|
133,262
|
|
|
$
|
0.980
|
|
|
$
|
118,177
|
|
|
$
|
0.880
|
|
|
For the Three Months Ended
|
||||||||||||||||||
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
||||||||||
|
2019
|
|
2018
|
|
2018
|
|
2018
|
|
2018
|
||||||||||
|
(Dollars in thousands, except per share data)
|
||||||||||||||||||
Interest and dividend income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans receivable
|
$
|
71,657
|
|
|
$
|
70,772
|
|
|
$
|
66,922
|
|
|
$
|
64,893
|
|
|
$
|
64,194
|
|
MBS
|
6,301
|
|
|
6,523
|
|
|
6,056
|
|
|
5,921
|
|
|
5,390
|
|
|||||
FHLB stock
|
1,831
|
|
|
1,971
|
|
|
1,847
|
|
|
2,819
|
|
|
3,201
|
|
|||||
Investment securities
|
1,505
|
|
|
1,441
|
|
|
1,275
|
|
|
1,307
|
|
|
1,094
|
|
|||||
Cash and cash equivalents
|
743
|
|
|
1,714
|
|
|
1,213
|
|
|
7,221
|
|
|
7,895
|
|
|||||
Total interest and dividend income
|
82,037
|
|
|
82,421
|
|
|
77,313
|
|
|
82,161
|
|
|
81,774
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits
|
16,096
|
|
|
15,725
|
|
|
14,597
|
|
|
13,587
|
|
|
12,480
|
|
|||||
FHLB borrowings
|
12,525
|
|
|
13,530
|
|
|
11,930
|
|
|
18,501
|
|
|
18,772
|
|
|||||
Other borrowings
|
819
|
|
|
865
|
|
|
709
|
|
|
640
|
|
|
633
|
|
|||||
Total interest expense
|
29,440
|
|
|
30,120
|
|
|
27,236
|
|
|
32,728
|
|
|
31,885
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income
|
52,597
|
|
|
52,301
|
|
|
50,077
|
|
|
49,433
|
|
|
49,889
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Provision for credit losses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income
|
|
|
|
|
|
|
|
|
|
||||||||||
(after provision for credit losses)
|
52,597
|
|
|
52,301
|
|
|
50,077
|
|
|
49,433
|
|
|
49,889
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-interest income
|
5,001
|
|
|
5,424
|
|
|
5,820
|
|
|
5,424
|
|
|
5,433
|
|
|||||
Non-interest expense
|
26,141
|
|
|
26,782
|
|
|
26,757
|
|
|
24,511
|
|
|
23,598
|
|
|||||
Income tax expense
|
6,903
|
|
|
6,560
|
|
|
7,751
|
|
|
7,974
|
|
|
8,394
|
|
|||||
Net income
|
$
|
24,554
|
|
|
$
|
24,383
|
|
|
$
|
21,389
|
|
|
$
|
22,372
|
|
|
$
|
23,330
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Efficiency ratio
|
45.38
|
%
|
|
46.40
|
%
|
|
47.87
|
%
|
|
44.68
|
%
|
|
42.66
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic EPS
|
$
|
0.18
|
|
|
$
|
0.18
|
|
|
$
|
0.16
|
|
|
$
|
0.17
|
|
|
$
|
0.17
|
|
Diluted EPS
|
0.18
|
|
|
0.18
|
|
|
0.16
|
|
|
0.17
|
|
|
0.17
|
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
Change Expressed in:
|
|||||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
INTEREST AND DIVIDEND INCOME:
|
|
|
|
|
|
|
|
|||||||
Loans receivable
|
$
|
142,429
|
|
|
$
|
128,383
|
|
|
$
|
14,046
|
|
|
10.9
|
%
|
MBS
|
12,824
|
|
|
10,642
|
|
|
2,182
|
|
|
20.5
|
|
|||
FHLB stock
|
3,802
|
|
|
6,296
|
|
|
(2,494
|
)
|
|
(39.6
|
)
|
|||
Investment securities
|
2,946
|
|
|
2,088
|
|
|
858
|
|
|
41.1
|
|
|||
Cash and cash equivalents
|
2,457
|
|
|
15,009
|
|
|
(12,552
|
)
|
|
(83.6
|
)
|
|||
Total interest and dividend income
|
$
|
164,458
|
|
|
$
|
162,418
|
|
|
$
|
2,040
|
|
|
1.3
|
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
Change Expressed in:
|
|||||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
INTEREST EXPENSE:
|
|
|
|
|
|
|
|
|||||||
Deposits
|
$
|
31,821
|
|
|
$
|
24,441
|
|
|
$
|
7,380
|
|
|
30.2
|
%
|
FHLB borrowings
|
26,055
|
|
|
36,689
|
|
|
(10,634
|
)
|
|
(29.0
|
)
|
|||
Other borrowings
|
1,684
|
|
|
2,025
|
|
|
(341
|
)
|
|
(16.8
|
)
|
|||
Total interest expense
|
$
|
59,560
|
|
|
$
|
63,155
|
|
|
$
|
(3,595
|
)
|
|
(5.7
|
)
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
Change Expressed in:
|
|||||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
NON-INTEREST INCOME:
|
|
|
|
|
|
|
|
|||||||
Deposit service fees
|
$
|
6,443
|
|
|
$
|
7,635
|
|
|
$
|
(1,192
|
)
|
|
(15.6
|
)%
|
Income from BOLI
|
1,222
|
|
|
810
|
|
|
412
|
|
|
50.9
|
|
|||
Other non-interest income
|
2,760
|
|
|
2,346
|
|
|
414
|
|
|
17.6
|
|
|||
Total non-interest income
|
$
|
10,425
|
|
|
$
|
10,791
|
|
|
$
|
(366
|
)
|
|
(3.4
|
)
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
Change Expressed in:
|
|||||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
NON-INTEREST EXPENSE:
|
|
|
|
|
|
|
|
|||||||
Salaries and employee benefits
|
$
|
25,751
|
|
|
$
|
21,695
|
|
|
$
|
4,056
|
|
|
18.7
|
%
|
Information technology and related expense
|
8,883
|
|
|
6,953
|
|
|
1,930
|
|
|
27.8
|
|
|||
Occupancy, net
|
6,544
|
|
|
5,604
|
|
|
940
|
|
|
16.8
|
|
|||
Regulatory and outside services
|
2,822
|
|
|
2,291
|
|
|
531
|
|
|
23.2
|
|
|||
Advertising and promotional
|
2,150
|
|
|
2,022
|
|
|
128
|
|
|
6.3
|
|
|||
Deposit and loan transaction costs
|
1,201
|
|
|
2,720
|
|
|
(1,519
|
)
|
|
(55.8
|
)
|
|||
Office supplies and related expense
|
1,195
|
|
|
884
|
|
|
311
|
|
|
35.2
|
|
|||
Federal insurance premium
|
1,187
|
|
|
1,699
|
|
|
(512
|
)
|
|
(30.1
|
)
|
|||
Other non-interest expense
|
3,190
|
|
|
1,766
|
|
|
1,424
|
|
|
80.6
|
|
|||
Total non-interest expense
|
$
|
52,923
|
|
|
$
|
45,634
|
|
|
$
|
7,289
|
|
|
16.0
|
|
|
|
|
|
|
For the Six Months Ended
|
|||||||||||||||||||||||
|
|
|
|
|
March 31, 2019
|
|
March 31, 2018
|
|||||||||||||||||||||
|
At March 31, 2019
|
|
Average
|
|
Interest
|
|
|
|
Average
|
|
Interest
|
|
|
|||||||||||||||
|
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|||||||||||||
|
Amount
|
|
Rate
|
|
Amount
|
|
Paid
|
|
Rate
|
|
Amount
|
|
Paid
|
|
Rate
|
|||||||||||||
Assets:
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
One- to four-family loans
|
$
|
6,720,131
|
|
|
3.66
|
%
|
|
$
|
6,770,175
|
|
|
$
|
122,309
|
|
|
3.61
|
%
|
|
$
|
6,787,491
|
|
|
$
|
119,006
|
|
|
3.51
|
%
|
Commercial loans
|
724,481
|
|
|
4.88
|
|
|
634,229
|
|
|
15,787
|
|
|
4.92
|
|
|
282,730
|
|
|
5,973
|
|
|
4.18
|
|
|||||
Consumer loans
|
134,813
|
|
|
6.30
|
|
|
138,369
|
|
|
4,333
|
|
|
6.28
|
|
|
125,182
|
|
|
3,404
|
|
|
5.45
|
|
|||||
Total loans receivable(1)
|
7,579,425
|
|
|
3.82
|
|
|
7,542,773
|
|
|
142,429
|
|
|
3.77
|
|
|
7,195,403
|
|
|
128,383
|
|
|
3.57
|
|
|||||
MBS(2)
|
985,294
|
|
|
2.67
|
|
|
984,033
|
|
|
12,824
|
|
|
2.61
|
|
|
935,442
|
|
|
10,642
|
|
|
2.28
|
|
|||||
Investment securities(2)(3)
|
288,894
|
|
|
2.38
|
|
|
277,292
|
|
|
2,946
|
|
|
2.13
|
|
|
302,669
|
|
|
2,088
|
|
|
1.38
|
|
|||||
FHLB stock
|
102,631
|
|
|
7.47
|
|
|
104,023
|
|
|
3,802
|
|
|
7.33
|
|
|
192,469
|
|
|
6,296
|
|
|
6.56
|
|
|||||
Cash and cash equivalents(4)
|
218,051
|
|
|
2.39
|
|
|
215,660
|
|
|
2,457
|
|
|
2.25
|
|
|
2,118,019
|
|
|
15,009
|
|
|
1.40
|
|
|||||
Total interest-earning assets(1)(2)
|
9,174,295
|
|
|
3.66
|
|
|
9,123,781
|
|
|
164,458
|
|
|
3.60
|
|
|
10,744,002
|
|
|
162,418
|
|
|
3.02
|
|
|||||
Other non-interest-earning assets
|
360,256
|
|
|
|
|
368,864
|
|
|
|
|
|
|
307,596
|
|
|
|
|
|
||||||||||
Total assets
|
$
|
9,534,551
|
|
|
|
|
$
|
9,492,645
|
|
|
|
|
|
|
$
|
11,051,598
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities and stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Checking
|
$
|
1,129,982
|
|
|
0.06
|
|
|
$
|
1,063,346
|
|
|
294
|
|
|
0.06
|
|
|
$
|
856,773
|
|
|
153
|
|
|
0.04
|
|
||
Savings
|
361,204
|
|
|
0.06
|
|
|
357,243
|
|
|
113
|
|
|
0.06
|
|
|
354,457
|
|
|
569
|
|
|
0.32
|
|
|||||
Money market
|
1,287,753
|
|
|
0.72
|
|
|
1,260,999
|
|
|
4,441
|
|
|
0.71
|
|
|
1,192,571
|
|
|
1,897
|
|
|
0.32
|
|
|||||
Retail/business certificates
|
2,522,044
|
|
|
1.93
|
|
|
2,495,475
|
|
|
22,947
|
|
|
1.84
|
|
|
2,431,173
|
|
|
18,954
|
|
|
1.56
|
|
|||||
Wholesale certificates
|
400,128
|
|
|
2.22
|
|
|
392,693
|
|
|
4,026
|
|
|
2.06
|
|
|
415,907
|
|
|
2,868
|
|
|
1.38
|
|
|||||
Total deposits
|
5,701,111
|
|
|
1.19
|
|
|
5,569,756
|
|
|
31,821
|
|
|
1.15
|
|
|
5,250,881
|
|
|
24,441
|
|
|
0.93
|
|
|||||
FHLB borrowings(5)
|
2,239,985
|
|
|
2.30
|
|
|
2,304,818
|
|
|
26,055
|
|
|
2.26
|
|
|
4,163,650
|
|
|
36,689
|
|
|
1.75
|
|
|||||
Other borrowings
|
100,000
|
|
|
2.53
|
|
|
107,087
|
|
|
1,684
|
|
|
3.11
|
|
|
144,242
|
|
|
2,025
|
|
|
2.78
|
|
|||||
Total borrowings
|
2,339,985
|
|
|
2.31
|
|
|
2,411,905
|
|
|
27,739
|
|
|
2.29
|
|
|
4,307,892
|
|
|
38,714
|
|
|
1.79
|
|
|||||
Total interest-bearing liabilities
|
8,041,096
|
|
|
1.51
|
|
|
7,981,661
|
|
|
59,560
|
|
|
1.49
|
|
|
9,558,773
|
|
|
63,155
|
|
|
1.32
|
|
|||||
Other non-interest-bearing liabilities
|
137,472
|
|
|
|
|
142,060
|
|
|
|
|
|
|
130,219
|
|
|
|
|
|
||||||||||
Stockholders' equity
|
1,355,983
|
|
|
|
|
1,368,924
|
|
|
|
|
|
|
1,362,606
|
|
|
|
|
|
||||||||||
Total liabilities and stockholders' equity
|
$
|
9,534,551
|
|
|
|
|
$
|
9,492,645
|
|
|
|
|
|
|
$
|
11,051,598
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(Continued)
|
|
|
|
|
|
|
For the Six Months Ended
|
|||||||||||||||||||||||
|
|
|
|
|
March 31, 2019
|
|
March 31, 2018
|
|||||||||||||||||||||
|
At March 31, 2019
|
|
Average
|
|
Interest
|
|
|
|
Average
|
|
Interest
|
|
|
|||||||||||||||
|
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|||||||||||||
|
Amount
|
|
Rate
|
|
Amount
|
|
Paid
|
|
Rate
|
|
Amount
|
|
Paid
|
|
Rate
|
|||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net interest income(6)
|
|
|
|
|
|
|
$
|
104,898
|
|
|
|
|
|
|
$
|
99,263
|
|
|
|
|||||||||
Net interest rate spread(7)(8)
|
|
|
2.15
|
%
|
|
|
|
|
|
2.11
|
%
|
|
|
|
|
|
1.70
|
%
|
||||||||||
Net interest-earning assets
|
$
|
1,133,199
|
|
|
|
|
$
|
1,142,120
|
|
|
|
|
|
|
$
|
1,185,229
|
|
|
|
|
|
|||||||
Net interest margin(8)(9)
|
|
|
|
|
|
|
|
|
2.30
|
|
|
|
|
|
|
1.85
|
|
|||||||||||
Ratio of interest-earning assets to interest-bearing liabilities
|
|
|
|
1.14x
|
|
|
|
|
|
|
1.12x
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Selected performance ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Return on average assets (annualized)(8)
|
|
|
|
|
|
1.03
|
%
|
|
|
|
|
|
1.00
|
%
|
||||||||||||||
Return on average equity (annualized)(8)
|
|
|
|
|
|
7.15
|
|
|
|
|
|
|
8.10
|
|
||||||||||||||
Average equity to average assets
|
|
|
|
|
|
|
|
|
14.42
|
|
|
|
|
|
|
12.33
|
|
|||||||||||
Operating expense ratio(10)
|
|
|
|
|
|
|
|
|
1.12
|
|
|
|
|
|
|
0.83
|
|
|||||||||||
Efficiency ratio(8)(11)
|
|
|
|
|
|
|
|
|
45.89
|
|
|
|
|
|
|
41.47
|
|
|||||||||||
Pre-tax yield on leverage strategy(12)
|
|
|
|
|
|
0.03
|
|
|
|
|
|
|
0.19
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(Concluded)
|
|
(1)
|
Balances are adjusted for unearned loan fees and deferred costs. Loans that are 90 or more days delinquent are included in the loans receivable balance with a yield of zero percent.
|
(2)
|
Average balances of AFS securities are adjusted for unamortized purchase premiums or discounts. Ending balances of AFS securities are adjusted for unamortized purchase premiums or discounts and unrealized gains/losses.
|
(3)
|
The average balance of investment securities includes an average balance of nontaxable securities of $22.8 million and $26.1 million for the six months ended March 31, 2019 and March 31, 2018, respectively.
|
(4)
|
The average balance of cash and cash equivalents includes an average balance of cash related to the leverage strategy of $110.2 million and $1.91 billion for the six months ended March 31, 2019 and March 31, 2018, respectively.
|
(5)
|
Included in this line, for the six months ended March 31, 2019 and March 31, 2018, are FHLB borrowings related to the leverage strategy with an average outstanding balance of $115.4 million and $2.01 billion, respectively, and interest paid of $1.4 million and $14.5 million, respectively, at a weighted average rate of 2.36% and 1.43%, respectively, and FHLB borrowings not related to the leverage strategy with an average outstanding balance of $2.19 billion and $2.16 billion, respectively, and interest paid of $24.7 million and $22.2 million, respectively, at a weighted average rate of 2.25% and 2.06%, respectively. The FHLB advance amounts and rates included in this line include the effect of interest rate swaps and are net of deferred prepayment penalties.
|
(6)
|
Net interest income represents the difference between interest income earned on interest-earning assets and interest paid on interest-bearing liabilities. Net interest income depends on the average balance of interest-earning assets and interest-bearing liabilities, and the interest rates earned or paid on them.
|
(7)
|
Net interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|
(8)
|
The table below provides a reconciliation between certain performance ratios presented in accordance with GAAP and the performance ratios excluding the effects of the leverage strategy, which are not presented in accordance with GAAP. Management believes it is important for comparability purposes to provide the performance ratios without the leverage strategy because of the unique nature of the leverage strategy. The leverage strategy reduces some of our performance ratios due to the amount of earnings associated with the transaction in comparison to the size of the transaction, while increasing our net income.
|
|
For the Six Months Ended
|
||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||
|
Actual
|
|
Leverage
|
|
Adjusted
|
|
Actual
|
|
Leverage
|
|
Adjusted
|
||||||
|
(GAAP)
|
|
Strategy
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
Strategy
|
|
(Non-GAAP)
|
||||||
Return on average assets (annualized)
|
1.03
|
%
|
|
(0.01
|
)%
|
|
1.04
|
%
|
|
1.00
|
%
|
|
(0.19
|
)%
|
|
1.19
|
%
|
Return on average equity (annualized)
|
7.15
|
|
|
—
|
|
|
7.15
|
|
|
8.10
|
|
|
0.22
|
|
|
7.88
|
|
Net interest margin
|
2.30
|
|
|
(0.03
|
)
|
|
2.33
|
|
|
1.85
|
|
|
(0.37
|
)
|
|
2.22
|
|
Net interest rate spread
|
2.11
|
|
|
(0.03
|
)
|
|
2.14
|
|
|
1.70
|
|
|
(0.34
|
)
|
|
2.04
|
|
Efficiency Ratio
|
45.89
|
|
|
—
|
|
|
45.89
|
|
|
41.47
|
|
|
(0.52
|
)
|
|
41.99
|
|
(9)
|
Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.
|
(10)
|
The operating expense ratio represents annualized non-interest expense as a percentage of average assets.
|
(11)
|
The efficiency ratio represents non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income.
|
(12)
|
The pre-tax yield on the leverage strategy represents annualized pre-tax income resulting from the transaction as a percentage of the average interest-earning assets associated with the transaction.
|
|
For the Six Months Ended
|
||||||||||
|
March 31, 2019 vs. March 31, 2018
|
||||||||||
|
Increase (Decrease) Due to
|
||||||||||
|
Volume
|
|
Rate
|
|
Total
|
||||||
|
(Dollars in thousands)
|
||||||||||
Interest-earning assets:
|
|
|
|
|
|
||||||
Loans receivable
|
$
|
8,381
|
|
|
$
|
5,665
|
|
|
$
|
14,046
|
|
MBS
|
574
|
|
|
1,608
|
|
|
2,182
|
|
|||
Investment securities
|
(188
|
)
|
|
1,046
|
|
|
858
|
|
|||
FHLB stock
|
(3,164
|
)
|
|
670
|
|
|
(2,494
|
)
|
|||
Cash and cash equivalents
|
(18,367
|
)
|
|
5,815
|
|
|
(12,552
|
)
|
|||
Total interest-earning assets
|
(12,764
|
)
|
|
14,804
|
|
|
2,040
|
|
|||
|
|
|
|
|
|
||||||
Interest-bearing liabilities:
|
|
|
|
|
|
||||||
Checking
|
43
|
|
|
98
|
|
|
141
|
|
|||
Savings
|
5
|
|
|
(461
|
)
|
|
(456
|
)
|
|||
Money market
|
115
|
|
|
2,429
|
|
|
2,544
|
|
|||
Certificates of deposit
|
319
|
|
|
4,832
|
|
|
5,151
|
|
|||
FHLB borrowings
|
(18,570
|
)
|
|
7,936
|
|
|
(10,634
|
)
|
|||
Other borrowings
|
(188
|
)
|
|
(153
|
)
|
|
(341
|
)
|
|||
Total interest-bearing liabilities
|
(18,276
|
)
|
|
14,681
|
|
|
(3,595
|
)
|
|||
|
|
|
|
|
|
||||||
Net change in net interest income
|
$
|
5,512
|
|
|
$
|
123
|
|
|
$
|
5,635
|
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
Change Expressed in:
|
|||||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
INTEREST AND DIVIDEND INCOME:
|
|
|
|
|
|
|
|
|||||||
Loans receivable
|
$
|
71,657
|
|
|
$
|
64,194
|
|
|
$
|
7,463
|
|
|
11.6
|
%
|
MBS
|
6,301
|
|
|
5,390
|
|
|
911
|
|
|
16.9
|
|
|||
FHLB stock
|
1,831
|
|
|
3,201
|
|
|
(1,370
|
)
|
|
(42.8
|
)
|
|||
Investment securities
|
1,505
|
|
|
1,094
|
|
|
411
|
|
|
37.6
|
|
|||
Cash and cash equivalents
|
743
|
|
|
7,895
|
|
|
(7,152
|
)
|
|
(90.6
|
)
|
|||
Total interest and dividend income
|
$
|
82,037
|
|
|
$
|
81,774
|
|
|
$
|
263
|
|
|
0.3
|
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
Change Expressed in:
|
|||||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
INTEREST EXPENSE:
|
|
|
|
|
|
|
|
|||||||
Deposits
|
$
|
16,096
|
|
|
$
|
12,480
|
|
|
$
|
3,616
|
|
|
29.0
|
%
|
FHLB borrowings
|
12,525
|
|
|
18,772
|
|
|
(6,247
|
)
|
|
(33.3
|
)
|
|||
Other borrowings
|
819
|
|
|
633
|
|
|
186
|
|
|
29.4
|
|
|||
Total interest expense
|
$
|
29,440
|
|
|
$
|
31,885
|
|
|
$
|
(2,445
|
)
|
|
(7.7
|
)
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
Change Expressed in:
|
|||||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
NON-INTEREST INCOME:
|
|
|
|
|
|
|
|
|||||||
Deposit service fees
|
$
|
3,091
|
|
|
$
|
3,670
|
|
|
$
|
(579
|
)
|
|
(15.8
|
)%
|
Income from BOLI
|
587
|
|
|
276
|
|
|
311
|
|
|
112.7
|
|
|||
Other non-interest income
|
1,323
|
|
|
1,487
|
|
|
(164
|
)
|
|
(11.0
|
)
|
|||
Total non-interest income
|
$
|
5,001
|
|
|
$
|
5,433
|
|
|
$
|
(432
|
)
|
|
(8.0
|
)
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
Change Expressed in:
|
|||||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
NON-INTEREST EXPENSE:
|
|
|
|
|
|
|
|
|||||||
Salaries and employee benefits
|
$
|
12,789
|
|
|
$
|
11,167
|
|
|
$
|
1,622
|
|
|
14.5
|
%
|
Information technology and related expense
|
4,284
|
|
|
3,622
|
|
|
662
|
|
|
18.3
|
|
|||
Occupancy, net
|
3,292
|
|
|
2,839
|
|
|
453
|
|
|
16.0
|
|
|||
Regulatory and outside services
|
1,056
|
|
|
1,151
|
|
|
(95
|
)
|
|
(8.3
|
)
|
|||
Advertising and promotional
|
1,390
|
|
|
1,337
|
|
|
53
|
|
|
4.0
|
|
|||
Deposit and loan transaction costs
|
465
|
|
|
1,313
|
|
|
(848
|
)
|
|
(64.6
|
)
|
|||
Office supplies and related expense
|
736
|
|
|
442
|
|
|
294
|
|
|
66.5
|
|
|||
Federal insurance premium
|
659
|
|
|
847
|
|
|
(188
|
)
|
|
(22.2
|
)
|
|||
Other non-interest expense
|
1,470
|
|
|
880
|
|
|
590
|
|
|
67.0
|
|
|||
Total non-interest expense
|
$
|
26,141
|
|
|
$
|
23,598
|
|
|
$
|
2,543
|
|
|
10.8
|
|
|
For the Three Months Ended
|
||||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||||
|
Average
|
|
Interest
|
|
|
|
Average
|
|
Interest
|
|
|
||||||||||
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
||||||||||
|
Amount
|
|
Paid
|
|
Rate
|
|
Amount
|
|
Paid
|
|
Rate
|
||||||||||
Assets:
|
(Dollars in thousands)
|
||||||||||||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
One- to four-family loans
|
$
|
6,746,611
|
|
|
$
|
61,325
|
|
|
3.64
|
%
|
|
$
|
6,782,122
|
|
|
$
|
59,469
|
|
|
3.51
|
%
|
Commercial loans
|
680,110
|
|
|
8,186
|
|
|
4.80
|
|
|
288,956
|
|
|
3,033
|
|
|
4.20
|
|
||||
Consumer loans
|
137,342
|
|
|
2,146
|
|
|
6.33
|
|
|
123,778
|
|
|
1,692
|
|
|
5.54
|
|
||||
Total loans receivable(1)
|
7,564,063
|
|
|
71,657
|
|
|
3.79
|
|
|
7,194,856
|
|
|
64,194
|
|
|
3.57
|
|
||||
MBS(2)
|
959,897
|
|
|
6,301
|
|
|
2.63
|
|
|
938,143
|
|
|
5,390
|
|
|
2.30
|
|
||||
Investment securities(2)(3)
|
272,218
|
|
|
1,505
|
|
|
2.21
|
|
|
305,285
|
|
|
1,094
|
|
|
1.43
|
|
||||
FHLB stock
|
99,725
|
|
|
1,831
|
|
|
7.45
|
|
|
193,477
|
|
|
3,201
|
|
|
6.71
|
|
||||
Cash and cash equivalents(4)
|
124,444
|
|
|
743
|
|
|
2.39
|
|
|
2,076,109
|
|
|
7,895
|
|
|
1.52
|
|
||||
Total interest-earning assets(1)(2)
|
9,020,347
|
|
|
82,037
|
|
|
3.64
|
|
|
10,707,870
|
|
|
81,774
|
|
|
3.06
|
|
||||
Other non-interest-earning assets
|
370,396
|
|
|
|
|
|
|
310,401
|
|
|
|
|
|
||||||||
Total assets
|
$
|
9,390,743
|
|
|
|
|
|
|
$
|
11,018,271
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Checking
|
$
|
1,076,504
|
|
|
149
|
|
|
0.06
|
|
|
$
|
868,878
|
|
|
76
|
|
|
0.04
|
|
||
Savings
|
358,733
|
|
|
56
|
|
|
0.06
|
|
|
360,471
|
|
|
321
|
|
|
0.36
|
|
||||
Money market
|
1,275,504
|
|
|
2,269
|
|
|
0.72
|
|
|
1,195,699
|
|
|
1,106
|
|
|
0.38
|
|
||||
Retail/business certificates
|
2,491,814
|
|
|
11,492
|
|
|
1.87
|
|
|
2,432,667
|
|
|
9,541
|
|
|
1.59
|
|
||||
Wholesale certificates
|
401,722
|
|
|
2,130
|
|
|
2.15
|
|
|
403,293
|
|
|
1,436
|
|
|
1.44
|
|
||||
Total deposits
|
5,604,277
|
|
|
16,096
|
|
|
1.16
|
|
|
5,261,008
|
|
|
12,480
|
|
|
0.96
|
|
||||
FHLB borrowings(5)
|
2,203,872
|
|
|
12,525
|
|
|
2.30
|
|
|
4,180,927
|
|
|
18,772
|
|
|
1.81
|
|
||||
Other borrowings
|
104,399
|
|
|
819
|
|
|
3.14
|
|
|
100,000
|
|
|
633
|
|
|
2.53
|
|
||||
Total borrowings
|
2,308,271
|
|
|
13,344
|
|
|
2.33
|
|
|
4,280,927
|
|
|
19,405
|
|
|
1.83
|
|
||||
Total interest-bearing liabilities
|
7,912,548
|
|
|
29,440
|
|
|
1.51
|
|
|
9,541,935
|
|
|
31,885
|
|
|
1.35
|
|
||||
Other non-interest-bearing liabilities
|
123,280
|
|
|
|
|
|
|
115,505
|
|
|
|
|
|
||||||||
Stockholders' equity
|
1,354,915
|
|
|
|
|
|
|
1,360,831
|
|
|
|
|
|
||||||||
Total liabilities and stockholders' equity
|
$
|
9,390,743
|
|
|
|
|
|
|
$
|
11,018,271
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
(Continued)
|
|
|
For the Three Months Ended
|
||||||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||||||
|
Average
|
|
Interest
|
|
|
|
Average
|
|
Interest
|
|
|
||||||||||
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
||||||||||
|
Amount
|
|
Paid
|
|
Rate
|
|
Amount
|
|
Paid
|
|
Rate
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income(6)
|
|
|
$
|
52,597
|
|
|
|
|
|
|
$
|
49,889
|
|
|
|
||||||
Net interest rate spread(7)(8)
|
|
|
|
|
2.13
|
%
|
|
|
|
|
|
1.71
|
%
|
||||||||
Net interest-earning assets
|
$
|
1,107,799
|
|
|
|
|
|
|
$
|
1,165,935
|
|
|
|
|
|
||||||
Net interest margin(8)(9)
|
|
|
|
|
2.33
|
|
|
|
|
|
|
1.86
|
|
||||||||
Ratio of interest-earning assets to interest-bearing liabilities
|
|
1.14x
|
|
|
|
|
|
|
1.12x
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Selected performance ratios:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average assets (annualized)(8)
|
|
|
|
|
1.05
|
%
|
|
|
|
|
|
0.85
|
%
|
||||||||
Return on average equity (annualized)(8)
|
|
|
|
|
7.25
|
|
|
|
|
|
|
6.86
|
|
||||||||
Average equity to average assets
|
|
|
|
|
14.43
|
|
|
|
|
|
|
12.35
|
|
||||||||
Operating expense ratio(10)
|
|
|
|
|
1.11
|
|
|
|
|
|
|
0.86
|
|
||||||||
Efficiency ratio(8)(11)
|
|
|
|
|
45.38
|
|
|
|
|
|
|
42.66
|
|
||||||||
Pre-tax yield on leverage strategy(12)
|
|
|
|
—
|
|
|
|
|
|
|
0.18
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
(Concluded)
|
|
(1)
|
Balances are adjusted for unearned loan fees and deferred costs. Loans that are 90 or more days delinquent are included in the loans receivable average balance with a yield of zero percent.
|
(2)
|
AFS securities are adjusted for unamortized purchase premiums or discounts.
|
(3)
|
The average balance of investment securities includes an average balance of nontaxable securities of $22.0 million and $24.8 million for the three months ended March 31, 2019 and March 31, 2018, respectively.
|
(4)
|
There were no cash and cash equivalents related to the leverage strategy during the quarter ended March 31, 2019. The average balance of cash and cash equivalents includes an average balance of cash related to the leverage strategy of $1.91 billion for the three months ended March 31, 2018.
|
(5)
|
There were no FHLB borrowings related to the leverage strategy during the quarter ended March 31, 2019. Included in this line, for the quarter ended March 31, 2018, are FHLB borrowings related to the leverage strategy with an average outstanding balance of $2.01 billion and interest paid of $7.8 million, at a weighted average rate of 1.55%, and FHLB borrowings not related to the leverage strategy with an average outstanding balance of $2.17 billion and interest paid of $11.0 million, at a weighted average rate of 2.05%. The FHLB advance amounts and rates included in this line include the effect of interest rate swaps and are net of deferred prepayment penalties.
|
(6)
|
Net interest income represents the difference between interest income earned on interest-earning assets and interest paid on interest-bearing liabilities. Net interest income depends on the average balance of interest-earning assets and interest-bearing liabilities, and the interest rates earned or paid on them.
|
(7)
|
Net interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|
(8)
|
The table below provides a reconciliation between certain performance ratios presented in accordance with GAAP and the performance ratios excluding the effects of the leverage strategy, which are not presented in accordance with GAAP. Management believes it is important for comparability purposes to provide the performance ratios without the leverage strategy because of the unique nature of the leverage strategy. The leverage strategy reduces some of our performance ratios due to the amount of earnings associated with the transaction in comparison to the size of the transaction, while increasing our net income.
|
|
For the Three Months Ended
|
||||||||||||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||||||
|
Actual
|
|
Leverage
|
|
Adjusted
|
|
Actual
|
|
Leverage
|
|
Adjusted
|
||||||
|
(GAAP)
|
|
Strategy
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
Strategy
|
|
(Non-GAAP)
|
||||||
Return on average assets (annualized)
|
1.05
|
%
|
|
—
|
%
|
|
1.05
|
%
|
|
0.85
|
%
|
|
(0.15
|
)%
|
|
1.00
|
%
|
Return on average equity (annualized)
|
7.25
|
|
|
—
|
|
|
7.25
|
|
|
6.86
|
|
|
0.21
|
|
|
6.65
|
|
Net interest margin
|
2.33
|
|
|
—
|
|
|
2.33
|
|
|
1.86
|
|
|
(0.38
|
)
|
|
2.24
|
|
Net interest rate spread
|
2.13
|
|
|
—
|
|
|
2.13
|
|
|
1.71
|
|
|
(0.34
|
)
|
|
2.05
|
|
Efficiency Ratio
|
45.38
|
|
|
—
|
|
|
45.38
|
|
|
42.66
|
|
|
(0.52
|
)
|
|
43.18
|
|
(9)
|
Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.
|
(10)
|
The operating expense ratio represents annualized non-interest expense as a percentage of average assets.
|
(11)
|
The efficiency ratio represents non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income.
|
(12)
|
The pre-tax yield on the leverage strategy represents annualized pre-tax income resulting from the transaction as a percentage of the average interest-earning assets associated with the transaction.
|
|
For the Three Months Ended March 31,
|
||||||||||
|
2019 vs. 2018
|
||||||||||
|
Increase (Decrease) Due to
|
||||||||||
|
Volume
|
|
Rate
|
|
Total
|
||||||
|
(Dollars in thousands)
|
||||||||||
Interest-earning assets:
|
|
|
|
|
|
||||||
Loans receivable
|
$
|
4,373
|
|
|
$
|
3,090
|
|
|
$
|
7,463
|
|
MBS
|
128
|
|
|
783
|
|
|
911
|
|
|||
Investment securities
|
(129
|
)
|
|
540
|
|
|
411
|
|
|||
FHLB stock
|
(1,690
|
)
|
|
320
|
|
|
(1,370
|
)
|
|||
Cash and cash equivalents
|
(10,058
|
)
|
|
2,906
|
|
|
(7,152
|
)
|
|||
Total interest-earning assets
|
(7,376
|
)
|
|
7,639
|
|
|
263
|
|
|||
|
|
|
|
|
|
||||||
Interest-bearing liabilities:
|
|
|
|
|
|
||||||
Checking
|
21
|
|
|
52
|
|
|
73
|
|
|||
Savings
|
(1
|
)
|
|
(264
|
)
|
|
(265
|
)
|
|||
Money market
|
78
|
|
|
1,085
|
|
|
1,163
|
|
|||
Certificates of deposit
|
227
|
|
|
2,418
|
|
|
2,645
|
|
|||
FHLB borrowings
|
(7,636
|
)
|
|
1,389
|
|
|
(6,247
|
)
|
|||
Other borrowings
|
186
|
|
|
—
|
|
|
186
|
|
|||
Total interest-bearing liabilities
|
(7,125
|
)
|
|
4,680
|
|
|
(2,445
|
)
|
|||
|
|
|
|
|
|
||||||
Net change in net interest income
|
$
|
(251
|
)
|
|
$
|
2,959
|
|
|
$
|
2,708
|
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
December 31,
|
|
Change Expressed in:
|
|||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
INTEREST AND DIVIDEND INCOME:
|
|
|
|
|
|
|
|
|||||||
Loans receivable
|
$
|
71,657
|
|
|
$
|
70,772
|
|
|
$
|
885
|
|
|
1.3
|
%
|
MBS
|
6,301
|
|
|
6,523
|
|
|
(222
|
)
|
|
(3.4
|
)
|
|||
FHLB stock
|
1,831
|
|
|
1,971
|
|
|
(140
|
)
|
|
(7.1
|
)
|
|||
Investment securities
|
1,505
|
|
|
1,441
|
|
|
64
|
|
|
4.4
|
|
|||
Cash and cash equivalents
|
743
|
|
|
1,714
|
|
|
(971
|
)
|
|
(56.7
|
)
|
|||
Total interest and dividend income
|
$
|
82,037
|
|
|
$
|
82,421
|
|
|
$
|
(384
|
)
|
|
(0.5
|
)
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
December 31,
|
|
Change Expressed in:
|
|||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
INTEREST EXPENSE:
|
|
|
|
|
|
|
|
|||||||
Deposits
|
$
|
16,096
|
|
|
$
|
15,725
|
|
|
$
|
371
|
|
|
2.4
|
%
|
FHLB borrowings
|
12,525
|
|
|
13,530
|
|
|
(1,005
|
)
|
|
(7.4
|
)
|
|||
Other borrowings
|
819
|
|
|
865
|
|
|
(46
|
)
|
|
(5.3
|
)
|
|||
Total interest expense
|
$
|
29,440
|
|
|
$
|
30,120
|
|
|
$
|
(680
|
)
|
|
(2.3
|
)
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
December 31,
|
|
Change Expressed in:
|
|||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
NON-INTEREST INCOME:
|
|
|
|
|
|
|
|
|||||||
Deposit service fees
|
$
|
3,091
|
|
|
$
|
3,352
|
|
|
$
|
(261
|
)
|
|
(7.8
|
)%
|
Income from BOLI
|
587
|
|
|
635
|
|
|
(48
|
)
|
|
(7.6
|
)
|
|||
Other non-interest income
|
1,323
|
|
|
1,437
|
|
|
(114
|
)
|
|
(7.9
|
)
|
|||
Total non-interest income
|
$
|
5,001
|
|
|
$
|
5,424
|
|
|
$
|
(423
|
)
|
|
(7.8
|
)
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
March 31,
|
|
December 31,
|
|
Change Expressed in:
|
|||||||||
|
2019
|
|
2018
|
|
Dollars
|
|
Percent
|
|||||||
|
(Dollars in thousands)
|
|
|
|||||||||||
NON-INTEREST EXPENSE:
|
|
|
|
|
|
|
|
|||||||
Salaries and employee benefits
|
$
|
12,789
|
|
|
$
|
12,962
|
|
|
$
|
(173
|
)
|
|
(1.3
|
)%
|
Information technology and related expense
|
4,284
|
|
|
4,599
|
|
|
(315
|
)
|
|
(6.8
|
)
|
|||
Occupancy, net
|
3,292
|
|
|
3,252
|
|
|
40
|
|
|
1.2
|
|
|||
Regulatory and outside services
|
1,056
|
|
|
1,766
|
|
|
(710
|
)
|
|
(40.2
|
)
|
|||
Advertising and promotional
|
1,390
|
|
|
760
|
|
|
630
|
|
|
82.9
|
|
|||
Deposit and loan transaction costs
|
465
|
|
|
736
|
|
|
(271
|
)
|
|
(36.8
|
)
|
|||
Office supplies and related expense
|
736
|
|
|
459
|
|
|
277
|
|
|
60.3
|
|
|||
Federal insurance premium
|
659
|
|
|
528
|
|
|
131
|
|
|
24.8
|
|
|||
Other non-interest expense
|
1,470
|
|
|
1,720
|
|
|
(250
|
)
|
|
(14.5
|
)
|
|||
Total non-interest expense
|
$
|
26,141
|
|
|
$
|
26,782
|
|
|
$
|
(641
|
)
|
|
(2.4
|
)
|
|
For the Three Months Ended
|
||||||||||||||||||||
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||
|
Average
|
|
Interest
|
|
|
|
Average
|
|
Interest
|
|
|
||||||||||
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
||||||||||
|
Amount
|
|
Paid
|
|
Rate
|
|
Amount
|
|
Paid
|
|
Rate
|
||||||||||
Assets:
|
(Dollars in thousands)
|
||||||||||||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
One- to four-family loans
|
$
|
6,746,611
|
|
|
$
|
61,325
|
|
|
3.64
|
%
|
|
$
|
6,793,226
|
|
|
$
|
60,983
|
|
|
3.59
|
%
|
Commercial loans
|
680,110
|
|
|
8,186
|
|
|
4.80
|
|
|
589,346
|
|
|
7,602
|
|
|
5.05
|
|
||||
Consumer loans
|
137,342
|
|
|
2,146
|
|
|
6.33
|
|
|
139,373
|
|
|
2,187
|
|
|
6.23
|
|
||||
Total loans receivable(1)
|
7,564,063
|
|
|
71,657
|
|
|
3.79
|
|
|
7,521,945
|
|
|
70,772
|
|
|
3.75
|
|
||||
MBS(2)
|
959,897
|
|
|
6,301
|
|
|
2.63
|
|
|
1,007,645
|
|
|
6,523
|
|
|
2.59
|
|
||||
Investment securities(2)(3)
|
272,218
|
|
|
1,505
|
|
|
2.21
|
|
|
282,256
|
|
|
1,441
|
|
|
2.04
|
|
||||
FHLB stock
|
99,725
|
|
|
1,831
|
|
|
7.45
|
|
|
108,227
|
|
|
1,971
|
|
|
7.23
|
|
||||
Cash and cash equivalents(4)
|
124,444
|
|
|
743
|
|
|
2.39
|
|
|
304,893
|
|
|
1,714
|
|
|
2.20
|
|
||||
Total interest-earning assets(1)(2)
|
9,020,347
|
|
|
82,037
|
|
|
3.64
|
|
|
9,224,966
|
|
|
82,421
|
|
|
3.56
|
|
||||
Other non-interest-earning assets
|
370,396
|
|
|
|
|
|
|
367,755
|
|
|
|
|
|
||||||||
Total assets
|
$
|
9,390,743
|
|
|
|
|
|
|
$
|
9,592,721
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Checking
|
$
|
1,076,504
|
|
|
149
|
|
|
0.06
|
|
|
$
|
1,050,474
|
|
|
144
|
|
|
0.05
|
|
||
Savings
|
358,733
|
|
|
56
|
|
|
0.06
|
|
|
349,406
|
|
|
57
|
|
|
0.06
|
|
||||
Money market
|
1,275,504
|
|
|
2,269
|
|
|
0.72
|
|
|
1,246,809
|
|
|
2,172
|
|
|
0.69
|
|
||||
Retail/business certificates
|
2,491,814
|
|
|
11,492
|
|
|
1.87
|
|
|
2,499,056
|
|
|
11,455
|
|
|
1.82
|
|
||||
Wholesale certificates
|
401,722
|
|
|
2,130
|
|
|
2.15
|
|
|
383,860
|
|
|
1,897
|
|
|
1.96
|
|
||||
Total deposits
|
5,604,277
|
|
|
16,096
|
|
|
1.16
|
|
|
5,529,605
|
|
|
15,725
|
|
|
1.13
|
|
||||
FHLB borrowings(5)
|
2,203,872
|
|
|
12,525
|
|
|
2.30
|
|
|
2,403,568
|
|
|
13,530
|
|
|
2.22
|
|
||||
Other borrowings
|
104,399
|
|
|
819
|
|
|
3.14
|
|
|
109,716
|
|
|
865
|
|
|
3.08
|
|
||||
Total borrowings
|
2,308,271
|
|
|
13,344
|
|
|
2.33
|
|
|
2,513,284
|
|
|
14,395
|
|
|
2.26
|
|
||||
Total interest-bearing liabilities
|
7,912,548
|
|
|
29,440
|
|
|
1.51
|
|
|
8,042,889
|
|
|
30,120
|
|
|
1.48
|
|
||||
Other non-interest-bearing liabilities
|
123,280
|
|
|
|
|
|
|
167,205
|
|
|
|
|
|
||||||||
Stockholders' equity
|
1,354,915
|
|
|
|
|
|
|
1,382,627
|
|
|
|
|
|
||||||||
Total liabilities and stockholders' equity
|
$
|
9,390,743
|
|
|
|
|
|
|
$
|
9,592,721
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
(Continued)
|
|
|
For the Three Months Ended
|
||||||||||||||||||||
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||
|
Average
|
|
Interest
|
|
|
|
Average
|
|
Interest
|
|
|
||||||||||
|
Outstanding
|
|
Earned/
|
|
Yield/
|
|
Outstanding
|
|
Earned/
|
|
Yield/
|
||||||||||
|
Amount
|
|
Paid
|
|
Rate
|
|
Amount
|
|
Paid
|
|
Rate
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income(6)
|
|
|
$
|
52,597
|
|
|
|
|
|
|
$
|
52,301
|
|
|
|
||||||
Net interest rate spread(7)(8)
|
|
|
|
|
2.13
|
%
|
|
|
|
|
|
2.08
|
%
|
||||||||
Net interest-earning assets
|
$
|
1,107,799
|
|
|
|
|
|
|
$
|
1,182,077
|
|
|
|
|
|
||||||
Net interest margin(8)(9)
|
|
|
|
|
2.33
|
|
|
|
|
|
|
2.27
|
|
||||||||
Ratio of interest-earning assets to interest-bearing liabilities
|
|
1.14x
|
|
|
|
|
|
|
1.15x
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Selected performance ratios:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average assets (annualized)(8)
|
|
|
|
|
1.05
|
%
|
|
|
|
|
|
1.02
|
%
|
||||||||
Return on average equity (annualized)(8)
|
|
|
|
|
7.25
|
|
|
|
|
|
|
7.05
|
|
||||||||
Average equity to average assets
|
|
|
|
|
14.43
|
|
|
|
|
|
|
14.41
|
|
||||||||
Operating expense ratio(10)
|
|
|
|
|
1.11
|
|
|
|
|
|
|
1.12
|
|
||||||||
Efficiency ratio(8)(11)
|
|
|
|
|
45.38
|
|
|
|
|
|
|
46.40
|
|
||||||||
Pre-tax yield on leverage strategy(12)
|
|
|
|
—
|
|
|
|
|
|
|
0.03
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
(Concluded)
|
|
(1)
|
Balances are adjusted for unearned loan fees and deferred costs. Loans that are 90 or more days delinquent are included in the loans receivable average balance with a yield of zero percent.
|
(2)
|
AFS securities are adjusted for unamortized purchase premiums or discounts.
|
(3)
|
The average balance of investment securities includes an average balance of nontaxable securities of $22.0 million and $23.5 million for the three months ended March 31, 2019 and December 31, 2018, respectively.
|
(4)
|
There were no cash and cash equivalents related to the leverage strategy during the quarter ended March 31, 2019. The average balance of cash and cash equivalents includes an average balance of cash related to the leverage strategy of $218.0 million for the quarter ended December 31, 2018.
|
(5)
|
There were no FHLB borrowings related to the leverage strategy during the quarter ended March 31, 2019. Included in this line, for the quarter ended December 31, 2018, are FHLB borrowings related to the leverage strategy with an average outstanding balance of $228.3 million and interest paid of $1.4 million, at a weighted average rate of 2.36%, and FHLB borrowings not related to the leverage strategy with an average outstanding balance of $2.18 billion and interest paid of $12.2 million, at a weighted average rate of 2.20%. The FHLB advance amounts and rates included in this line include the effect of interest rate swaps and are net of deferred prepayment penalties.
|
(6)
|
Net interest income represents the difference between interest income earned on interest-earning assets and interest paid on interest-bearing liabilities. Net interest income depends on the average balance of interest-earning assets and interest-bearing liabilities, and the interest rates earned or paid on them.
|
(7)
|
Net interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|
(8)
|
The table below provides a reconciliation between certain performance ratios presented in accordance with GAAP and the performance ratios excluding the effects of the leverage strategy, which are not presented in accordance with GAAP. Management believes it is important for comparability purposes to provide the performance ratios without the leverage strategy because of the unique nature of the leverage strategy. The leverage strategy reduces some of our performance ratios due to the amount of earnings associated with the transaction in comparison to the size of the transaction, while increasing our net income.
|
|
For the Three Months Ended
|
||||||||||||||||
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||
|
Actual
|
|
Leverage
|
|
Adjusted
|
|
Actual
|
|
Leverage
|
|
Adjusted
|
||||||
|
(GAAP)
|
|
Strategy
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
Strategy
|
|
(Non-GAAP)
|
||||||
Return on average assets (annualized)
|
1.05
|
%
|
|
—
|
%
|
|
1.05
|
%
|
|
1.02
|
%
|
|
(0.02
|
)%
|
|
1.04
|
%
|
Return on average equity (annualized)
|
7.25
|
|
|
—
|
|
|
7.25
|
|
|
7.05
|
|
|
—
|
|
|
7.05
|
|
Net interest margin
|
2.33
|
|
|
—
|
|
|
2.33
|
|
|
2.27
|
|
|
(0.05
|
)
|
|
2.32
|
|
Net interest rate spread
|
2.13
|
|
|
—
|
|
|
2.13
|
|
|
2.08
|
|
|
(0.05
|
)
|
|
2.13
|
|
Efficiency Ratio
|
45.38
|
|
|
—
|
|
|
45.38
|
|
|
46.40
|
|
|
0.01
|
|
|
46.39
|
|
(9)
|
Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.
|
(10)
|
The operating expense ratio represents annualized non-interest expense as a percentage of average assets.
|
(11)
|
The efficiency ratio represents non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income.
|
(12)
|
The pre-tax yield on the leverage strategy represents annualized pre-tax income resulting from the transaction as a percentage of the average interest-earning assets associated with the transaction.
|
|
For the Three Months Ended
|
||||||||||
|
March 31, 2019 vs. December 31, 2018
|
||||||||||
|
Increase (Decrease) Due to
|
||||||||||
|
Volume
|
|
Rate
|
|
Total
|
||||||
|
(Dollars in thousands)
|
||||||||||
Interest-earning assets:
|
|
|
|
|
|
||||||
Loans receivable
|
$
|
536
|
|
|
$
|
349
|
|
|
$
|
885
|
|
MBS
|
(312
|
)
|
|
90
|
|
|
(222
|
)
|
|||
Investment securities
|
(53
|
)
|
|
117
|
|
|
64
|
|
|||
FHLB stock
|
(186
|
)
|
|
46
|
|
|
(140
|
)
|
|||
Cash and cash equivalents
|
(1,100
|
)
|
|
129
|
|
|
(971
|
)
|
|||
Total interest-earning assets
|
(1,115
|
)
|
|
731
|
|
|
(384
|
)
|
|||
|
|
|
|
|
|
||||||
Interest-bearing liabilities:
|
|
|
|
|
|
||||||
Checking
|
2
|
|
|
4
|
|
|
6
|
|
|||
Savings
|
1
|
|
|
(2
|
)
|
|
(1
|
)
|
|||
Money market
|
34
|
|
|
63
|
|
|
97
|
|
|||
Certificates of deposit
|
23
|
|
|
246
|
|
|
269
|
|
|||
FHLB borrowings
|
(1,320
|
)
|
|
315
|
|
|
(1,005
|
)
|
|||
Other borrowings
|
(164
|
)
|
|
118
|
|
|
(46
|
)
|
|||
Total interest-bearing liabilities
|
(1,424
|
)
|
|
744
|
|
|
(680
|
)
|
|||
|
|
|
|
|
|
||||||
Net change in net interest income
|
$
|
309
|
|
|
$
|
(13
|
)
|
|
$
|
296
|
|
|
Loans(1)
|
|
MBS
|
|
Investment Securities
|
|
Total
|
||||||||||||||||||||
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||
Amounts due:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Within one year
|
$
|
213,027
|
|
|
5.18
|
%
|
|
$
|
565
|
|
|
4.19
|
%
|
|
$
|
9,240
|
|
|
1.79
|
%
|
|
$
|
222,832
|
|
|
5.04
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
After one year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Over one to two years
|
133,741
|
|
|
4.65
|
|
|
13,813
|
|
|
2.79
|
|
|
81,813
|
|
|
1.58
|
|
|
229,367
|
|
|
3.44
|
|
||||
Over two to three years
|
62,944
|
|
|
4.88
|
|
|
10,364
|
|
|
2.62
|
|
|
79,664
|
|
|
2.70
|
|
|
152,972
|
|
|
3.59
|
|
||||
Over three to five years
|
103,163
|
|
|
4.87
|
|
|
87,536
|
|
|
1.72
|
|
|
118,177
|
|
|
2.76
|
|
|
308,876
|
|
|
3.17
|
|
||||
Over five to ten years
|
692,187
|
|
|
3.74
|
|
|
329,638
|
|
|
2.35
|
|
|
—
|
|
|
—
|
|
|
1,021,825
|
|
|
3.29
|
|
||||
Over ten to fifteen years
|
1,251,826
|
|
|
3.61
|
|
|
232,856
|
|
|
3.06
|
|
|
—
|
|
|
—
|
|
|
1,484,682
|
|
|
3.52
|
|
||||
After fifteen years
|
5,107,188
|
|
|
3.77
|
|
|
310,522
|
|
|
2.99
|
|
|
—
|
|
|
—
|
|
|
5,417,710
|
|
|
3.73
|
|
||||
Total due after one year
|
7,351,049
|
|
|
3.78
|
|
|
984,729
|
|
|
2.67
|
|
|
279,654
|
|
|
2.40
|
|
|
8,615,432
|
|
|
3.61
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
$
|
7,564,076
|
|
|
3.82
|
|
|
$
|
985,294
|
|
|
2.67
|
|
|
$
|
288,894
|
|
|
2.38
|
|
|
$
|
8,838,264
|
|
|
3.65
|
|
(1)
|
Demand loans, loans having no stated maturity, and overdraft loans are included in the amounts due within one year. Construction loans are presented based on the estimated term to complete construction. The maturity date for home equity loans that were not added in the CCB acquisition assumes the customer always makes the required minimum payment. For home equity loans acquired in the CCB acquisition, the maturity date is based on the contractual maturity date.
|
|
|
|
|
|
|
|
Regulatory
|
||||
|
|
|
|
|
|
|
Requirement For
|
||||
|
|
|
|
|
Minimum
|
|
Well-Capitalized
|
||||
|
Bank
|
|
Company
|
|
Regulatory
|
|
Status of Bank
|
||||
|
Ratios
|
|
Ratios
|
|
Requirement
|
|
Under PCA Provisions
|
||||
Tier 1 leverage ratio
|
12.9
|
%
|
|
14.3
|
%
|
|
4.0
|
%
|
|
5.0
|
%
|
Common Equity Tier 1 capital ratio
|
24.7
|
|
|
27.5
|
|
|
4.5
|
|
|
6.5
|
|
Tier 1 capital ratio
|
24.7
|
|
|
27.5
|
|
|
6.0
|
|
|
8.0
|
|
Total capital ratio
|
24.8
|
|
|
27.7
|
|
|
8.0
|
|
|
10.0
|
|
|
Bank
|
|
Company
|
||||
Total equity as reported under GAAP
|
$
|
1,216,532
|
|
|
$
|
1,355,983
|
|
AOCI
|
5,416
|
|
|
5,415
|
|
||
Goodwill and other intangibles, net of deferred tax liabilities
|
(14,641
|
)
|
|
(14,641
|
)
|
||
Total tier 1 capital
|
1,207,307
|
|
|
1,346,757
|
|
||
ACL
|
8,619
|
|
|
8,619
|
|
||
Total capital
|
$
|
1,215,926
|
|
|
$
|
1,355,376
|
|
(1)
|
Adjustable-rate loans are included in the period in which the rate is next scheduled to adjust or in the period in which repayments are expected to occur, or prepayments are expected to be received, prior to their next rate adjustment, rather than in the period in which the loans are due. Fixed-rate loans are included in the periods in which they are scheduled to be repaid, based on scheduled amortization and prepayment assumptions. Balances are net of undisbursed amounts and deferred fees and exclude loans 90 or more days delinquent or in foreclosure.
|
(2)
|
MBS reflect projected prepayments at amortized cost. Investment securities are presented based on contractual maturities, term to call dates or pre-refunding dates as of March 31, 2019, at amortized cost.
|
(3)
|
Although the Bank's checking, savings, and money market accounts are subject to immediate withdrawal, management considers a substantial amount of these accounts to be core deposits having significantly longer effective maturities. The decay rates (the assumed rates at which the balances of existing accounts decline) used on these accounts is based on assumptions developed from our actual experiences with these accounts. If all of the Bank's checking, savings, and money market accounts had been assumed to be subject to repricing within one year, interest-bearing liabilities which were estimated to mature or reprice within one year would have exceeded interest-earning assets with comparable characteristics by $2.16 billion, for a cumulative one-year gap of (22.6)% of total assets.
|
(4)
|
Borrowings exclude deferred prepayment penalty costs. Included in this line are $640.0 million of FHLB adjustable-rate advances tied to interest rate swaps. The repricing for these liabilities is projected to occur at the maturity date of each interest rate swap.
|
Change
|
|
Net Interest Income At
|
||||||||||||||||||||
(in Basis Points)
|
|
March 31, 2019
|
|
September 30, 2018
|
||||||||||||||||||
in Interest Rates(1)
|
|
Amount ($)
|
|
Change ($)
|
|
Change (%)
|
|
Amount ($)
|
|
Change ($)
|
|
Change (%)
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
-100 bp
|
|
$
|
198,623
|
|
|
$
|
(2,761
|
)
|
|
(1.37
|
)%
|
|
$
|
201,434
|
|
|
$
|
1,221
|
|
|
0.61
|
%
|
000 bp
|
|
201,384
|
|
|
—
|
|
|
—
|
|
|
200,213
|
|
|
—
|
|
|
—
|
|
||||
+100 bp
|
|
199,036
|
|
|
(2,348
|
)
|
|
(1.17
|
)
|
|
196,272
|
|
|
(3,941
|
)
|
|
(1.97
|
)
|
||||
+200 bp
|
|
194,681
|
|
|
(6,703
|
)
|
|
(3.33
|
)
|
|
190,872
|
|
|
(9,341
|
)
|
|
(4.67
|
)
|
||||
+300 bp
|
|
188,820
|
|
|
(12,564
|
)
|
|
(6.24
|
)
|
|
184,603
|
|
|
(15,610
|
)
|
|
(7.80
|
)
|
(1)
|
Assumes an instantaneous, parallel, and permanent change in interest rates at all maturities.
|
Change
|
|
Market Value of Portfolio Equity At
|
||||||||||||||||||||
(in Basis Points)
|
|
March 31, 2019
|
|
September 30, 2018
|
||||||||||||||||||
in Interest Rates(1)
|
|
Amount ($)
|
|
Change ($)
|
|
Change (%)
|
|
Amount ($)
|
|
Change ($)
|
|
Change (%)
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||
-100 bp
|
|
$
|
1,460,906
|
|
|
$
|
(11,582
|
)
|
|
(0.79
|
)%
|
|
$
|
1,498,631
|
|
|
$
|
53,683
|
|
|
3.72
|
%
|
000 bp
|
|
1,472,488
|
|
|
—
|
|
|
—
|
|
|
1,444,948
|
|
|
—
|
|
|
—
|
|
||||
+100 bp
|
|
1,378,492
|
|
|
(93,996
|
)
|
|
(6.38
|
)
|
|
1,281,910
|
|
|
(163,038
|
)
|
|
(11.28
|
)
|
||||
+200 bp
|
|
1,201,896
|
|
|
(270,592
|
)
|
|
(18.38
|
)
|
|
1,087,644
|
|
|
(357,304
|
)
|
|
(24.73
|
)
|
||||
+300 bp
|
|
1,004,144
|
|
|
(468,344
|
)
|
|
(31.81
|
)
|
|
888,611
|
|
|
(556,337
|
)
|
|
(38.50
|
)
|
(1)
|
Assumes an instantaneous, parallel, and permanent change in interest rates at all maturities.
|
|
Amount
|
|
Yield/Rate
|
|
WAL
|
|
% of Category
|
|
% of Total
|
||||||
|
(Dollars in thousands)
|
||||||||||||||
Investment securities
|
$
|
288,894
|
|
|
2.38
|
%
|
|
0.8
|
|
|
22.7
|
%
|
|
3.2
|
%
|
MBS - fixed
|
674,696
|
|
|
2.47
|
|
|
3.2
|
|
|
52.9
|
|
|
7.4
|
|
|
MBS - adjustable
|
310,598
|
|
|
3.12
|
|
|
2.7
|
|
|
24.4
|
|
|
3.4
|
|
|
Total securities
|
1,274,188
|
|
|
2.61
|
|
|
2.5
|
|
|
100.0
|
%
|
|
14.0
|
|
|
Loans receivable:
|
|
|
|
|
|
|
|
|
|
||||||
Fixed-rate one- to four-family:
|
|
|
|
|
|
|
|
|
|
||||||
<= 15 years
|
1,087,536
|
|
|
3.16
|
|
|
3.8
|
|
|
14.4
|
%
|
|
11.9
|
|
|
> 15 years
|
4,475,937
|
|
|
3.89
|
|
|
6.1
|
|
|
59.2
|
|
|
48.9
|
|
|
Fixed-rate commercial
|
398,455
|
|
|
4.61
|
|
|
6.2
|
|
|
5.3
|
|
|
4.4
|
|
|
All other fixed-rate loans
|
49,927
|
|
|
5.38
|
|
|
3.2
|
|
|
0.6
|
|
|
0.4
|
|
|
Total fixed-rate loans
|
6,011,855
|
|
|
3.82
|
|
|
5.6
|
|
|
79.5
|
|
|
65.6
|
|
|
Adjustable-rate one- to four-family:
|
|
|
|
|
|
|
|
|
|
||||||
<= 36 months
|
238,789
|
|
|
2.37
|
|
|
3.1
|
|
|
3.1
|
|
|
2.6
|
|
|
> 36 months
|
863,497
|
|
|
3.40
|
|
|
2.4
|
|
|
11.4
|
|
|
9.4
|
|
|
Adjustable-rate commercial
|
331,248
|
|
|
5.20
|
|
|
6.4
|
|
|
4.4
|
|
|
3.6
|
|
|
All other adjustable-rate loans
|
118,687
|
|
|
6.16
|
|
|
1.5
|
|
|
1.6
|
|
|
1.3
|
|
|
Total adjustable-rate loans
|
1,552,221
|
|
|
3.84
|
|
|
3.3
|
|
|
20.5
|
|
|
16.9
|
|
|
Total loans receivable
|
7,564,076
|
|
|
3.82
|
|
|
5.2
|
|
|
100.0
|
%
|
|
82.5
|
|
|
FHLB stock
|
102,631
|
|
|
7.47
|
|
|
1.5
|
|
|
|
|
1.1
|
|
||
Cash and cash equivalents
|
218,051
|
|
|
2.39
|
|
|
—
|
|
|
|
|
2.4
|
|
||
Total interest-earning assets
|
$
|
9,158,946
|
|
|
3.66
|
|
|
4.6
|
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-maturity deposits
|
$
|
2,778,939
|
|
|
0.36
|
|
|
13.6
|
|
|
48.8
|
%
|
|
34.6
|
%
|
Retail/business certificates of deposit
|
2,522,044
|
|
|
1.93
|
|
|
1.6
|
|
|
44.2
|
|
|
31.4
|
|
|
Public unit certificates of deposit
|
400,128
|
|
|
2.22
|
|
|
0.6
|
|
|
7.0
|
|
|
5.0
|
|
|
Total deposits
|
5,701,111
|
|
|
1.19
|
|
|
7.4
|
|
|
100.0
|
%
|
|
71.0
|
|
|
Term borrowings
|
2,240,000
|
|
|
2.29
|
|
|
2.8
|
|
|
95.7
|
%
|
|
27.8
|
|
|
FHLB line of credit
|
100,000
|
|
|
2.64
|
|
|
—
|
|
|
4.3
|
|
|
1.2
|
|
|
Total borrowings
|
2,340,000
|
|
|
2.31
|
|
|
2.6
|
|
|
100.0
|
%
|
|
29.0
|
|
|
Total interest-bearing liabilities
|
$
|
8,041,111
|
|
|
1.51
|
|
|
6.0
|
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
Approximate
|
||||||
|
Total
|
|
|
|
Total Number of
|
|
Dollar Value of
|
||||||
|
Number of
|
|
Average
|
|
Shares Purchased as
|
|
Shares that May
|
||||||
|
Shares
|
|
Price Paid
|
|
Part of Publicly
|
|
Yet Be Purchased
|
||||||
|
Purchased
|
|
per Share
|
|
Announced Plans
|
|
Under the Plan
|
||||||
January 1, 2019 through
|
|
|
|
|
|
|
|
||||||
January 31, 2019
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
70,000,000
|
|
February 1, 2019 through
|
|
|
|
|
|
|
|
||||||
February 28, 2019
|
—
|
|
|
—
|
|
|
—
|
|
|
70,000,000
|
|
||
March 1, 2019 through
|
|
|
|
|
|
|
|
||||||
March 31, 2019
|
—
|
|
|
—
|
|
|
—
|
|
|
70,000,000
|
|
||
Total
|
—
|
|
|
—
|
|
|
—
|
|
|
70,000,000
|
|
Exhibit
Number
|
|
Document
|
|
Charter of Capitol Federal Financial, Inc., as filed on May 6, 2010, as Exhibit 3(i) to Capitol Federal Financial, Inc.'s Registration Statement on Form S-1 (File No. 333-166578) and incorporated herein by reference
|
|
|
Bylaws of Capitol Federal Financial, Inc., as amended, filed on September 30, 2016, as Exhibit 3.2 to Form 8-K for Capitol Federal Financial Inc. and incorporated herein by reference
|
|
|
Form of Change of Control Agreement with each of John B. Dicus, Kent G. Townsend, and Rick C. Jackson filed on January 20, 2011 as Exhibit 10.1 to the Registrant's Current Report on Form 8-K and incorporated herein by reference
|
|
|
Form of Change of Control Agreement with each of Natalie G. Haag and Carlton A. Ricketts filed on November 29, 2012 as Exhibit 10.1(iv) to the Registrant's Annual Report on Form 10-K and incorporated herein by reference
|
|
|
Form of Change of Control Agreement with Daniel L. Lehman filed on November 29, 2016 as Exhibit 10.1(v) to the Registrant's Annual Report on Form 10-K and incorporated herein by reference
|
|
|
Form of Change of Control Agreement with Robert D. Kobbeman filed on November 29, 2018 as Exhibit 10.1(iv) to the Registrant's Annual Report on Form 10-K and incorporated herein by reference
|
|
|
Employment Agreement with Robert D. Kobbeman filed on November 29, 2018 as Exhibit 10.1(v) to the Registrant's Annual Report on Form 10-K and incorporated herein by reference
|
|
|
Form of Change of Control Agreement with Anthony S. Barry
|
|
|
Capitol Federal Financial's 2000 Stock Option and Incentive Plan (the "Stock Option Plan") filed on April 13, 2000 as Appendix A to Capitol Federal Financial's Revised Proxy Statement (File No. 000-25391) and incorporated herein by reference
|
|
|
Capitol Federal Financial Deferred Incentive Bonus Plan, as amended, filed on November 29, 2018 as Exhibit 10.3 to the Registrant's September 30, 2018 Form 10-K and incorporated herein by reference
|
|
|
Form of Incentive Stock Option Agreement under the Stock Option Plan filed on February 4, 2005 as Exhibit 10.5 to the December 31, 2004 Form 10-Q for Capitol Federal Financial and incorporated herein by reference
|
|
|
Form of Non-Qualified Stock Option Agreement under the Stock Option Plan filed on February 4, 2005 as Exhibit 10.6 to the December 31, 2004 Form 10-Q for Capitol Federal Financial and incorporated herein by reference
|
|
|
Description of Director Fee Arrangements filed on November 29, 2018 as Exhibit 10.6 to the Registrant's September 30, 2018 Form 10-K and incorporated herein by reference
|
|
|
Short-term Performance Plan filed on August 4, 2015 as Exhibit 10.10 to the Registrant's June 30, 2015 Form 10-Q and incorporated herein by reference
|
|
|
Capitol Federal Financial, Inc. 2012 Equity Incentive Plan (the "Equity Incentive Plan") filed on December 22, 2011 as Appendix A to Capitol Federal Financial, Inc.'s Proxy Statement (File No. 001-34814) and incorporated herein by reference
|
|
|
Form of Incentive Stock Option Agreement under the Equity Incentive Plan filed on February 6, 2012 as Exhibit 10.12 to the Registrant's December 31, 2011 Form 10-Q and incorporated herein by reference
|
|
|
Form of Non-Qualified Stock Option Agreement under the Equity Incentive Plan filed on February 6, 2012 as Exhibit 10.13 to the Registrant's December 31, 2011 Form 10-Q and incorporated herein by reference
|
|
|
Form of Stock Appreciation Right Agreement under the Equity Incentive Plan filed on February 6, 2012 as Exhibit 10.14 to the Registrant's December 31, 2011 Form 10-Q and incorporated herein by reference
|
|
|
Form of Restricted Stock Agreement under the Equity Incentive Plan filed on February 6, 2012 as Exhibit 10.15 to the Registrant's December 31, 2011 Form 10-Q and incorporated herein by reference
|
|
|
Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002 made by John B. Dicus, Chairman, President and Chief Executive Officer
|
|
|
Certification pursuant to section 302 of the Sarbanes-Oxley Act of 2002 made by Kent G. Townsend, Executive Vice President, Chief Financial Officer and Treasurer
|
|
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 made by John B. Dicus, Chairman, President and Chief Executive Officer, and Kent G. Townsend, Executive Vice President, Chief Financial Officer and Treasurer
|
101
|
|
The following information from the Company's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2019, filed with the Securities and Exchange Commission on May 10, 2019, has been formatted in eXtensible Business Reporting Language ("XBRL"): (i) Consolidated Balance Sheets at March 31, 2019 and September 30, 2018, (ii) Consolidated Statements of Income for the three and six months ended March 31, 2019 and 2018, (iii) Consolidated Statements of Comprehensive Income for the three and six months ended March 31, 2019 and 2018, (iv) Consolidated Statements of Stockholders' Equity for the three and six months ended March 31, 2019 and 2018, (v) Consolidated Statements of Cash Flows for the six months ended March 31, 2019 and 2018, and (vi) Notes to the Unaudited Consolidated Financial Statements. The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document.
|
CAPITOL FEDERAL FINANCIAL, INC.
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Date: May 10, 2019
|
By:
|
/s/ John B. Dicus
|
|
|
|
John B. Dicus, Chairman, President and Chief Executive Officer
|
|
|
|
|
|
Date: May 10, 2019
|
By:
|
/s/ Kent G. Townsend
|
|
|
|
Kent G. Townsend, Executive Vice President,
|
|
|
|
Chief Financial Officer and Treasurer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Capitol Federal Financial, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date: May 10, 2019
|
By:
|
/s/ John B. Dicus
|
|
John B. Dicus
|
|
|
Chairman, President and Chief Executive Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Capitol Federal Financial, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date: May 10, 2019
|
By:
|
/s/ Kent G. Townsend
|
|
Kent G. Townsend
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
1.
|
the Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods presented in the financial statements included in such Report.
|
Date: May 10, 2019
|
By:
|
/s/ John B. Dicus
|
|
John B. Dicus
|
|
|
Chairman, President and Chief Executive Officer
|
|
|
|
|
|
|
|
Date: May 10, 2019
|
By:
|
/s/ Kent G. Townsend
|
|
Kent G. Townsend
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|