FIRST QUARTER 2016
“Core diluted earnings per common share were
“During the current quarter, loan originations and purchases totaled
“Our credit quality for the first quarter continues to improve, as non-accrual loans decreased
“Our net interest margin for the first quarter of 2016 was 3.00%, an increase of two basis points from the trailing quarter. Included in net interest income are prepayment penalties and interest recovered from non-accrual loans. The first quarter of 2016 had an elevated level of prepayment penalty income, while interest recovered from non-accrual loans was slightly above the trailing quarter. Absent these two items in both periods, the net interest margin would have decreased by one basis point to 2.83% for the first quarter of 2016 from 2.84% for the fourth quarter of 2015.”
At
Core earnings, a non-GAAP measure, exclude the effects of net losses from fair value adjustments and the gain from life insurance proceeds. Core earnings were
For a reconciliation of core earnings and core diluted earnings per common share to accounting principles generally accepted in
Earnings Summary - Three Months Ended
Net income for the three months ended
Return on average equity increased to 8.0% for the three months ended
For the three months ended
The decline in the yield on interest-earning assets of 12 basis points was primarily due to a 20 basis point reduction in the yield of total loans, net to 4.33% for the three months ended
The decline in the cost of interest-bearing liabilities of two basis points was primarily due to a decrease of 19 basis points in the cost of certificates of deposit. The decrease in the cost of certificates of deposit was primarily due to maturing issuances being replaced at lower rates. This decrease was partially offset by increases of 20 basis points, five basis points, four basis points and four basis points in the cost of money market, savings, NOW accounts and borrowed funds, respectively, for the three months ended
The net interest margin for the three months ended
During the three months ended
Non-interest income for the three months ended
Non-interest expense was
The provision for income taxes for the three months ended
Balance Sheet Summary – At
Total assets at
The following table shows loan originations and purchases for the periods indicated. The table includes loan purchases of
For the three months ending | |||||||||||
(In thousands) | 2016 | 2015 | 2015 | ||||||||
Multi-family residential | $ | 69,643 | $ | 104,622 | $ | 126,746 | |||||
Commercial real estate | 62,137 | 157,005 | 86,395 | ||||||||
One-to-four family – mixed-use property | 18,245 | 23,390 | 14,981 | ||||||||
One-to-four family – residential | 9,493 | 6,135 | 13,103 | ||||||||
Construction | 1,687 | 1,613 | 542 | ||||||||
6,001 | 2,548 | 1,248 | |||||||||
Commercial business and other | 62,034 | 100,279 | 63,507 | ||||||||
Total | $ | 229,240 | $ | 395,592 | $ | 306,522 | |||||
The average rate on mortgage loan originations and purchases was 3.78%, 3.60% and 3.59% for the three months ended
The Bank maintains its conservative underwriting standards that include, among other things, a loan-to-value ratio of 75% or less and a debt coverage ratio of at least 125%. Multi-family residential, commercial real estate and one-to-four family mixed-use property mortgage loans originated during the first quarter of 2016 had an average loan-to-value ratio of 38.7% and an average debt coverage ratio of 248%.
The Bank experienced improvements in its non-accrual loans during the three months ended
The Bank restructures certain problem loans by either: reducing the interest rate until the next reset date, extending the amortization period thereby lowering the monthly payments, deferring a portion of the interest payment, changing the loan to interest only payments for a limited time period or by combining more than one of these options. These restructurings have not included a reduction of principal balance. The Bank believes that restructuring these loans in this manner will allow certain borrowers to become and remain current on their loans. These restructured loans are classified as troubled debt restructured (“TDR”). Loans which have been current for six consecutive months at the time they are restructured as TDR remain on accrual status. Loans which were delinquent at the time they are restructured as a TDR are placed on non-accrual status until they have made timely payments for six consecutive months. Loans that are restructured as TDR but are not performing in accordance with the restructured terms are excluded from the TDR table below, as they are placed on non-accrual status and reported as non-performing loans.
The following table shows loans classified as TDR that are performing according to their restructured terms at the periods indicated:
(In thousands) | 2016 | 2015 | ||||
Accrual Status: | ||||||
Multi-family residential | $ | 2,611 | $ | 2,626 | ||
Commercial real estate | 2,358 | 2,371 | ||||
One-to-four family - mixed-use property | 2,042 | 2,052 | ||||
One-to-four family - residential | 341 | 343 | ||||
Small business administration | 32 | 34 | ||||
Commercial business and other | 2,038 | 2,083 | ||||
Total performing troubled debt restructured | $ | 9,422 | $ | 9,509 | ||
Interest income on loans is recognized on the accrual basis. The accrual of income on loans is discontinued when certain factors, such as contractual delinquency of 90 days or more, indicate reasonable doubt as to the timely collectability of such income. Additionally, uncollected interest previously recognized on non-accrual loans is reversed from interest income at the time the loan is placed on non-accrual status. Loans in default 90 days or more, as to their maturity date but not their payments, continue to accrue interest as long as the borrower continues to remit monthly payments.
The following table shows non-performing assets, at the periods indicated:
(Dollars in thousands) | 2016 | 2015 | 2015 | 2015 | 2015 | |||||||||||||||
Loans 90 days or more past due | ||||||||||||||||||||
and still accruing: | ||||||||||||||||||||
Multi-family residential | $ | 792 | $ | 233 | $ | 516 | $ | - | $ | - | ||||||||||
Commercial real estate | 1,083 | 1,183 | 253 | 416 | 753 | |||||||||||||||
One-to-four family - mixed-use property | 743 | 611 | 1,293 | 353 | 195 | |||||||||||||||
One-to-four family - residential | 13 | 13 | 13 | 13 | 13 | |||||||||||||||
Construction | 570 | 1,000 | - | - | - | |||||||||||||||
Commercial business and other | - | 220 | 222 | 315 | 1,932 | |||||||||||||||
Total | 3,201 | 3,260 | 2,297 | 1,097 | 2,893 | |||||||||||||||
Non-accrual loans: | ||||||||||||||||||||
Multi-family residential | 3,518 | 3,561 | 4,686 | 6,352 | 6,902 | |||||||||||||||
Commercial real estate | 3,295 | 2,398 | 2,407 | 2,694 | 3,021 | |||||||||||||||
One-to-four family - mixed-use property | 5,519 | 5,952 | 5,446 | 6,238 | 7,224 | |||||||||||||||
One-to-four family - residential | 8,861 | 10,120 | 10,441 | 11,329 | 11,212 | |||||||||||||||
Small business administration | 201 | 218 | 234 | 170 | 232 | |||||||||||||||
Taxi Medallion | 196 | - | - | - | - | |||||||||||||||
Commercial business and other | 511 | 568 | 3,089 | 679 | 1,035 | |||||||||||||||
Total | 22,101 | 22,817 | 26,303 | 27,462 | 29,626 | |||||||||||||||
Total non-performing loans | 25,302 | 26,077 | 28,600 | 28,559 | 32,519 | |||||||||||||||
Other non-performing assets: | ||||||||||||||||||||
Real estate acquired through foreclosure | 4,602 | 4,932 | 4,855 | 4,255 | 5,252 | |||||||||||||||
Total | 4,602 | 4,932 | 4,855 | 4,255 | 5,252 | |||||||||||||||
Total non-performing assets | $ | 29,904 | $ | 31,009 | $ | 33,455 | $ | 32,814 | $ | 37,771 | ||||||||||
Non-performing assets to total assets | 0.51 | % | 0.54 | % | 0.61 | % | 0.61 | % | 0.71 | % | ||||||||||
Allowance for loan losses to non-performing loans | 86.9 | % | 82.6 | % | 80.3 | % | 80.8 | % | 74.6 | % | ||||||||||
Included in loans over 90 days past due and still accruing were nine loans totaling
Included in non-performing loans was one loan totaling
During the three months ended
Performing loans delinquent 60 to 89 days were
The following table shows net loan charge-offs (recoveries) for the periods indicated:
Three Months Ended | |||||||||||||||||||||
(In thousands) | 2016 | 2015 | 2015 | 2015 | 2015 | ||||||||||||||||
Multi-family residential | $ | 29 | $ | (35 | ) | $ | 54 | $ | 112 | $ | 74 | ||||||||||
Commercial real estate | - | - | (100 | ) | 18 | (54 | ) | ||||||||||||||
One-to-four family – mixed-use property | (173 | ) | 18 | 73 | 350 | 75 | |||||||||||||||
One-to-four family – residential | (299 | ) | 97 | (300 | ) | 17 | 153 | ||||||||||||||
Co-operative apartments | - | - | - | - | - | ||||||||||||||||
(31 | ) | 17 | 4 | (7 | ) | (20 | ) | ||||||||||||||
Commercial business and other | 16 | 2,005 | 10 | 1 | 43 | ||||||||||||||||
Total net loan charge-offs (recoveries) | $ | (458 | ) | $ | 2,102 | $ | (259 | ) | $ | 491 | $ | 271 | |||||||||
The Bank considers a loan impaired when, based upon current information, we believe it is probable that we will be unable to collect all amounts due, both principal and interest, according to the original contractual terms of the loan. All non-accrual loans are considered impaired. Impaired loans are measured based on the present value of the expected future cash flows discounted at the loan’s effective interest rate or at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. The property value of impaired mortgage loans is internally reviewed on a quarterly basis using multiple valuation approaches in evaluating the underlying collateral. These include obtaining a third party appraisal, or for internally reviewed loans an income approach or a sales approach. When obtained, third party appraisals are used. The income approach is used for income producing properties, and uses current revenues less operating expenses to determine the net cash flow of the property. Once the net cash flow is determined, the value of the property is calculated using an appropriate capitalization rate for the property. The sales approach uses comparable sales prices in the market. In the absence of a third party appraisal, greater reliance is placed on the income approach to value the collateral. The loan balance of impaired mortgage loans is then compared to the property’s updated fair value. We consider fair value to be 85% of the market value of the real estate securing the loan. The loan balance which exceeds fair value is generally charged-off against the allowance for loan losses.
During the three months ended
During the three months ended
During the three months ended
Total liabilities were
Total stockholders’ equity increased
During the quarter ended
Reconciliation of GAAP Earnings and Core Earnings
Although core earnings are not a measure of performance calculated in accordance with GAAP, the Company believes that its core earnings are an important indication of performance through ongoing operations. The Company believes that core earnings are useful to management and investors in evaluating its ongoing operating performance, and in comparing its performance with other companies in the banking industry, particularly those that do not carry financial assets and financial liabilities at fair value. Core earnings should not be considered in isolation or as a substitute for GAAP earnings. During the periods presented, the Company calculated core earnings by adding, net of tax, the net loss recorded from fair value adjustments and subtracted the gain from life insurance proceeds.
Three Months Ended | ||||||||||
2016 | 2015 | 2015 | ||||||||
(dollars in thousands, except per share data) | ||||||||||
GAAP income before income taxes | $ | 15,176 | $ | 14,279 | $ | 17,073 | ||||
Net loss from fair value adjustments | 987 | 595 | 920 | |||||||
Gain from life insurance proceeds | (411 | ) | - | - | ||||||
Core income before taxes | 15,752 | 14,874 | 17,993 | |||||||
Provision for income taxes for core income | 6,041 | 5,801 | 5,820 | |||||||
Core net income | $ | 9,711 | $ | 9,073 | $ | 12,173 | ||||
GAAP diluted earnings per common share | $ | 0.33 | $ | 0.30 | $ | 0.40 | ||||
Net loss from fair value adjustments, net of tax | 0.02 | 0.01 | 0.02 | |||||||
Gain from life insurance proceeds | (0.01 | ) | - | - | ||||||
Core diluted earnings per common share* | $ | 0.33 | $ | 0.31 | $ | 0.42 | ||||
Core net income, as calculated above | $ | 9,711 | $ | 9,073 | $ | 12,173 | ||||
Average assets | 5,774,750 | 5,132,959 | 5,569,011 | |||||||
Average equity | 479,424 | 460,105 | 470,765 | |||||||
Core return on average assets (annualized) | 0.67 | % | 0.71 | % | 0.87 | % | ||||
Core return on average equity (annualized) | 8.10 | % | 7.89 | % | 10.34 | % | ||||
* Core diluted earnings per common share may not foot due to rounding. | ||||||||||
About
Additional information on
“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: Statements in this Press Release relating to plans, strategies, economic performance and trends, projections of results of specific activities or investments and other statements that are not descriptions of historical facts may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking information is inherently subject to risks and uncertainties, and actual results could differ materially from those currently anticipated due to a number of factors, which include, but are not limited to, risk factors discussed in the Company’s Annual Report on Form 10-K for the fiscal year ended
- Statistical Tables Follow -
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION | ||||||||||
(Dollars in thousands, except per share data) | ||||||||||
(Unaudited) | ||||||||||
2016 | 2015 | |||||||||
ASSETS | ||||||||||
Cash and due from banks | $ | 51,417 | $ | 42,363 | ||||||
Securities held-to-maturity: | ||||||||||
Other securities | 7,885 | 6,180 | ||||||||
Securities available for sale: | ||||||||||
Mortgage-backed securities | 668,412 | 668,740 | ||||||||
Other securities | 372,851 | 324,657 | ||||||||
Loans: | ||||||||||
Multi-family residential | 2,039,794 | 2,055,228 | ||||||||
Commercial real estate | 1,058,028 | 1,001,236 | ||||||||
One-to-four family ― mixed-use property | 571,846 | 573,043 | ||||||||
One-to-four family ― residential | 191,158 | 187,838 | ||||||||
Co-operative apartments | 8,182 | 8,285 | ||||||||
Construction | 7,472 | 7,284 | ||||||||
14,701 | 12,194 | |||||||||
Taxi medallion | 20,757 | 20,881 | ||||||||
Commercial business and other | 531,322 | 506,622 | ||||||||
Net unamortized premiums and unearned loan fees | 15,281 | 15,368 | ||||||||
Allowance for loan losses | (21,993 | ) | (21,535 | ) | ||||||
Net loans | 4,436,548 | 4,366,444 | ||||||||
Interest and dividends receivable | 19,369 | 18,937 | ||||||||
Bank premises and equipment, net | 25,130 | 25,622 | ||||||||
53,368 | 56,066 | |||||||||
Bank owned life insurance | 114,405 | 115,536 | ||||||||
16,127 | 16,127 | |||||||||
Other assets | 47,555 | 63,962 | ||||||||
Total assets | $ | 5,813,067 | $ | 5,704,634 | ||||||
LIABILITIES | ||||||||||
Due to depositors: | ||||||||||
Non-interest bearing | $ | 280,450 | $ | 269,469 | ||||||
Interest-bearing: | ||||||||||
Certificate of deposit accounts | 1,362,062 | 1,403,302 | ||||||||
Savings accounts | 268,057 | 261,748 | ||||||||
Money market accounts | 485,774 | 472,489 | ||||||||
NOW accounts | 1,610,932 | 1,448,695 | ||||||||
Total interest-bearing deposits | 3,726,825 | 3,586,234 | ||||||||
Mortgagors' escrow deposits | 56,612 | 36,844 | ||||||||
Borrowed funds | 1,190,789 | 1,271,676 | ||||||||
Other liabilities | 70,612 | 67,344 | ||||||||
Total liabilities | 5,325,288 | 5,231,567 | ||||||||
STOCKHOLDERS' EQUITY | ||||||||||
Preferred stock (5,000,000 shares authorized; none issued) | - | - | ||||||||
Common stock ( | ||||||||||
shares issued at | ||||||||||
shares and 28,830,558 shares outstanding at | ||||||||||
315 | 315 | |||||||||
Additional paid-in capital | 211,735 | 210,652 | ||||||||
and | (46,307 | ) | (48,868 | ) | ||||||
Retained earnings | 320,725 | 316,530 | ||||||||
Accumulated other comprehensive loss, net of taxes | 1,311 | (5,562 | ) | |||||||
Total stockholders' equity | 487,779 | 473,067 | ||||||||
Total liabilities and stockholders' equity | $ | 5,813,067 | $ | 5,704,634 | ||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||
(Unaudited) | |||||||||||||
For the three months ended | |||||||||||||
2016 | 2015 | 2015 | |||||||||||
Interest and dividend income | |||||||||||||
Interest and fees on loans | $ | 47,558 | $ | 45,859 | $ | 43,534 | |||||||
Interest and dividends on securities: | |||||||||||||
Interest | 6,592 | 6,461 | 5,870 | ||||||||||
Dividends | 119 | 118 | 118 | ||||||||||
Other interest income | 94 | 30 | 21 | ||||||||||
Total interest and dividend income | 54,363 | 52,468 | 49,543 | ||||||||||
Interest expense | |||||||||||||
Deposits | 7,973 | 7,740 | 7,458 | ||||||||||
Other interest expense | 5,257 | 5,312 | 4,531 | ||||||||||
Total interest expense | 13,230 | 13,052 | 11,989 | ||||||||||
Net interest income | 41,133 | 39,416 | 37,554 | ||||||||||
Provision (benefit) for loan losses | - | 664 | (734 | ) | |||||||||
Net interest income after provision (benefit) for loan losses | 41,133 | 38,752 | 38,288 | ||||||||||
Non-interest income | |||||||||||||
Banking services fee income | 976 | 1,245 | 884 | ||||||||||
Net gain on sale of loans | 341 | 67 | 2 | ||||||||||
Net loss from fair value adjustments | (987 | ) | (920 | ) | (595 | ) | |||||||
623 | 514 | 518 | |||||||||||
Gain from life insurance proceeds | 411 | - | - | ||||||||||
Bank owned life insurance | 695 | 723 | 717 | ||||||||||
Other income | 481 | 516 | 404 | ||||||||||
Total non-interest income | 2,540 | 2,145 | 1,930 | ||||||||||
Non-interest expense | |||||||||||||
Salaries and employee benefits | 16,261 | 12,622 | 14,666 | ||||||||||
Occupancy and equipment | 2,370 | 2,415 | 2,713 | ||||||||||
Professional services | 2,150 | 2,038 | 1,779 | ||||||||||
904 | 859 | 749 | |||||||||||
Data processing | 1,091 | 1,046 | 1,075 | ||||||||||
Depreciation and amortization | 1,032 | 1,051 | 668 | ||||||||||
Other real estate owned/foreclosure expense | 153 | 225 | 520 | ||||||||||
Other operating expenses | 4,536 | 3,568 | 3,769 | ||||||||||
Total non-interest expense | 28,497 | 23,824 | 25,939 | ||||||||||
Income before income taxes | 15,176 | 17,073 | 14,279 | ||||||||||
Provision for income taxes | |||||||||||||
Federal | 4,747 | 5,061 | 4,252 | ||||||||||
State and local | 868 | 378 | 1,294 | ||||||||||
Total taxes | 5,615 | 5,439 | 5,546 | ||||||||||
Net income | $ | 9,561 | $ | 11,634 | $ | 8,733 | |||||||
Basic earnings per common share | $ | 0.33 | $ | 0.40 | $ | 0.30 | |||||||
Diluted earnings per common share | $ | 0.33 | $ | 0.40 | $ | 0.30 | |||||||
Dividends per common share | $ | 0.17 | $ | 0.16 | $ | 0.16 | |||||||
SELECTED CONSOLIDATED FINANCIAL DATA | |||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||
(Unaudited) | |||||||||||||
At or for the three months ending | |||||||||||||
2016 | 2015 | 2015 | |||||||||||
Per Share Data | |||||||||||||
Basic earnings per share | $ | 0.33 | $ | 0.40 | $ | 0.30 | |||||||
Diluted earnings per share | $ | 0.33 | $ | 0.40 | $ | 0.30 | |||||||
Average number of shares outstanding for: | |||||||||||||
Basic earnings per common share computation | 29,096,663 | 28,862,319 | 29,397,452 | ||||||||||
Diluted earnings per common share computation | 29,111,172 | 28,878,829 | 29,418,543 | ||||||||||
Book value per common share (1) | $ | 16.83 | $ | 16.41 | $ | 15.84 | |||||||
Tangible book value per common share (2) | $ | 16.29 | $ | 15.86 | $ | 15.31 | |||||||
Average Balances | |||||||||||||
Total loans, net | $ | 4,389,331 | $ | 4,230,033 | $ | 3,847,720 | |||||||
Total interest-earning assets | 5,490,714 | 5,284,978 | 4,861,642 | ||||||||||
Total assets | 5,774,750 | 5,569,011 | 5,132,959 | ||||||||||
Total due to depositors | 3,746,268 | 3,507,037 | 3,320,082 | ||||||||||
Total interest-bearing liabilities | 4,959,563 | 4,765,134 | 4,389,842 | ||||||||||
Stockholders' equity | 479,424 | 470,765 | 460,105 | ||||||||||
Performance Ratios (3) | |||||||||||||
Return on average assets | 0.66 | % | 0.84 | % | 0.68 | % | |||||||
Return on average equity | 7.98 | 9.89 | 7.59 | ||||||||||
Yield on average interest-earning assets | 3.96 | 3.97 | 4.08 | ||||||||||
Cost of average interest-bearing liabilities | 1.07 | 1.10 | 1.09 | ||||||||||
Interest rate spread during period | 2.89 | 2.87 | 2.99 | ||||||||||
Net interest margin | 3.00 | 2.98 | 3.09 | ||||||||||
Non-interest expense to average assets | 1.97 | 1.71 | 2.02 | ||||||||||
Efficiency ratio (4) | 64.50 | 56.00 | 64.85 | ||||||||||
Average interest-earning assets to average | |||||||||||||
interest-bearing liabilities | 1.11 | X | 1.11 | X | 1.11 | X | |||||||
(1) Calculated by dividing common stockholders’ equity of | |||||||||||||
(2) Calculated by dividing tangible common stockholders’ equity, a non-GAAP measure, of | |||||||||||||
(3) Ratios for the three months ended | |||||||||||||
(4) Efficiency ratio, a non-GAAP measure, was calculated by dividing non-interest expense (excluding OREO expense and the net gain/loss from the sale of OREO) by the total of net interest income and non-interest income (excluding net gains and losses from fair value adjustments and life insurance proceeds). | |||||||||||||
SELECTED CONSOLIDATED FINANCIAL DATA | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
(Unaudited) | |||||||||||||||
At or for the three | At or for the year | At or for the three | |||||||||||||
months ended | ended | months ended | |||||||||||||
Selected Financial Ratios and Other Data | |||||||||||||||
Regulatory capital ratios (for | |||||||||||||||
Tier 1 capital | $ | 497,698 | $ | 490,919 | $ | 475,860 | |||||||||
Common equity Tier 1 capital | 470,685 | 462,883 | 448,564 | ||||||||||||
Total risk-based capital | 519,691 | 512,454 | 499,951 | ||||||||||||
Tier 1 leverage capital (well capitalized = 5%) | 8.65 | % | 8.84 | % | 9.32 | % | |||||||||
Common equity Tier 1 risk-based capital (well capitalized = 6.5%) | 11.84 | 11.83 | 12.37 | ||||||||||||
Tier 1 risk-based capital (well capitalized = 8.0%) | 12.52 | 12.55 | 13.12 | ||||||||||||
Total risk-based capital (well capitalized = 10.0%) | 13.07 | 13.10 | 13.79 | ||||||||||||
Regulatory capital ratios (for | |||||||||||||||
Tier 1 capital | $ | 498,308 | $ | 494,690 | $ | 474,337 | |||||||||
Common equity Tier 1 capital | 498,308 | 494,690 | 474,337 | ||||||||||||
Total risk-based capital | 520,300 | 516,226 | 498,428 | ||||||||||||
Tier 1 leverage capital (well capitalized = 5%) | 8.65 | % | 8.89 | % | 9.28 | % | |||||||||
Common equity Tier 1 risk-based capital (well capitalized = 6.5%) | 12.51 | 12.62 | 13.06 | ||||||||||||
Tier 1 risk-based capital (well capitalized = 8.0%) | 12.51 | 12.62 | 13.06 | ||||||||||||
Total risk-based capital (well capitalized = 10.0%) | 13.06 | 13.17 | 13.72 | ||||||||||||
Capital ratios: | |||||||||||||||
Average equity to average assets | 8.30 | % | 8.68 | % | 8.96 | % | |||||||||
Equity to total assets | 8.39 | 8.29 | 8.84 | ||||||||||||
Tangible common equity to tangible assets | 8.14 | 8.04 | 8.57 | ||||||||||||
Asset quality: | |||||||||||||||
Non-accrual loans (excludes performing non-accrual TDR) | $ | 22,101 | $ | 22,817 | $ | 29,626 | |||||||||
Non-performing loans | 25,302 | 26,077 | 32,519 | ||||||||||||
Non-performing assets | 29,904 | 31,009 | 37,771 | ||||||||||||
Net charge-offs/ (recoveries) | (458 | ) | 2,605 | 271 | |||||||||||
Asset quality ratios: | |||||||||||||||
Non-performing loans to gross loans | 0.57 | % | 0.60 | % | 0.82 | % | |||||||||
Non-performing assets to total assets | 0.51 | 0.54 | 0.72 | ||||||||||||
Allowance for loan losses to gross loans | 0.49 | 0.49 | 0.60 | ||||||||||||
Allowance for loan losses to non-performing assets | 73.54 | 69.45 | 63.78 | ||||||||||||
Allowance for loan losses to non-performing loans | 86.92 | 82.58 | 74.08 | ||||||||||||
Full-service customer facilities | 19 | 19 | 17 | ||||||||||||
NET INTEREST MARGIN | ||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
For the three months ended | ||||||||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | |||||||||||||||||||
Balance | Interest | Cost | Balance | Interest | Cost | Balance | Interest | Cost | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Mortgage loans, net (1) | $ | 3,839,325 | $ | 42,454 | 4.42 | % | $ | 3,697,169 | $ | 41,184 | 4.46 | % | $ | 3,358,603 | $ | 39,440 | 4.70 | % | ||||||
Other loans, net (1) | 550,006 | 5,104 | 3.71 | 532,864 | 4,675 | 3.51 | 489,117 | 4,094 | 3.35 | |||||||||||||||
Total loans, net | 4,389,331 | 47,558 | 4.33 | 4,230,033 | 45,859 | 4.34 | 3,847,720 | 43,534 | 4.53 | |||||||||||||||
Taxable securities: | ||||||||||||||||||||||||
Mortgage-backed | ||||||||||||||||||||||||
securities | 658,764 | 4,174 | 2.53 | 674,103 | 4,281 | 2.54 | 702,507 | 4,381 | 2.49 | |||||||||||||||
Other securities | 229,991 | 1,745 | 3.03 | 199,258 | 1,501 | 3.01 | 129,943 | 720 | 2.22 | |||||||||||||||
Total taxable securities | 888,755 | 5,919 | 2.66 | 873,361 | 5,782 | 2.65 | 832,450 | 5,101 | 2.45 | |||||||||||||||
Tax-exempt securities: (2) | ||||||||||||||||||||||||
Other securities | 127,355 | 792 | 2.49 | 128,024 | 797 | 2.49 | 137,987 | 887 | 2.57 | |||||||||||||||
Total tax-exempt securities | 127,355 | 792 | 2.49 | 128,024 | 797 | 2.49 | 137,987 | 887 | 2.57 | |||||||||||||||
Interest-earning deposits | ||||||||||||||||||||||||
and federal funds sold | 85,273 | 94 | 0.44 | 53,560 | 30 | 0.22 | 43,485 | 21 | 0.19 | |||||||||||||||
Total interest-earning | ||||||||||||||||||||||||
assets | 5,490,714 | 54,363 | 3.96 | 5,284,978 | 52,468 | 3.97 | 4,861,642 | 49,543 | 4.08 | |||||||||||||||
Other assets | 284,036 | 284,033 | 271,317 | |||||||||||||||||||||
Total assets | $ | 5,774,750 | $ | 5,569,011 | $ | 5,132,959 | ||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||
Savings accounts | $ | 262,443 | 298 | 0.45 | $ | 262,103 | 299 | 0.46 | $ | 266,208 | 264 | 0.40 | ||||||||||||
NOW accounts | 1,621,779 | 1,922 | 0.47 | 1,405,933 | 1,746 | 0.50 | 1,451,446 | 1,550 | 0.43 | |||||||||||||||
Money market accounts | 457,895 | 606 | 0.53 | 463,551 | 536 | 0.46 | 304,662 | 253 | 0.33 | |||||||||||||||
Certificate of deposit | ||||||||||||||||||||||||
accounts | 1,404,151 | 5,121 | 1.46 | 1,375,450 | 5,134 | 1.49 | 1,297,766 | 5,368 | 1.65 | |||||||||||||||
Total due to depositors | 3,746,268 | 7,947 | 0.85 | 3,507,037 | 7,715 | 0.88 | 3,320,082 | 7,435 | 0.90 | |||||||||||||||
Mortgagors' escrow | ||||||||||||||||||||||||
accounts | 49,947 | 26 | 0.21 | 54,121 | 25 | 0.18 | 47,840 | 23 | 0.19 | |||||||||||||||
Total interest-bearing | ||||||||||||||||||||||||
deposits | 3,796,215 | 7,973 | 0.84 | 3,561,158 | 7,740 | 0.87 | 3,367,922 | 7,458 | 0.89 | |||||||||||||||
Borrowings | 1,163,348 | 5,257 | 1.81 | 1,203,976 | 5,312 | 1.76 | 1,021,920 | 4,531 | 1.77 | |||||||||||||||
Total interest-bearing | ||||||||||||||||||||||||
liabilities | 4,959,563 | 13,230 | 1.07 | 4,765,134 | 13,052 | 1.10 | 4,389,842 | 11,989 | 1.09 | |||||||||||||||
Non interest-bearing | ||||||||||||||||||||||||
demand deposits | 273,937 | 270,651 | 233,685 | |||||||||||||||||||||
Other liabilities | 61,826 | 62,461 | 49,327 | |||||||||||||||||||||
Total liabilities | 5,295,326 | 5,098,246 | 4,672,854 | |||||||||||||||||||||
Equity | 479,424 | 470,765 | 460,105 | |||||||||||||||||||||
Total liabilities and | ||||||||||||||||||||||||
equity | $ | 5,774,750 | $ | 5,569,011 | $ | 5,132,959 | ||||||||||||||||||
Net interest income / | ||||||||||||||||||||||||
net interest rate spread | $ | 41,133 | 2.89 | % | $ | 39,416 | 2.87 | % | $ | 37,554 | 2.99 | % | ||||||||||||
Net interest-earning assets / | ||||||||||||||||||||||||
net interest margin | $ | 531,151 | 3.00 | % | $ | 519,844 | 2.98 | % | $ | 471,800 | 3.09 | % | ||||||||||||
Ratio of interest-earning | ||||||||||||||||||||||||
assets to interest-bearing | ||||||||||||||||||||||||
liabilities | 1.11 | X | 1.11 | X | 1.11 | X | ||||||||||||||||||
(1) Loan interest income includes loan fee income (which includes net amortization of deferred fees and costs, late charges, and prepayment penalties) of approximately | ||||||||||||||||||||||||
(2) Interest income on tax-exempt securities does not include the tax benefit of the tax-exempt securities. | ||||||||||||||||||||||||
CALCULATION OF TANGIBLE COMMON EQUITY to TANGIBLE ASSETS | |||||||||||
(Unaudited) | |||||||||||
(In thousands) | 2016 | 2015 | |||||||||
Total Equity | $ | 487,779 | $ | 473,067 | |||||||
Less: | |||||||||||
(16,127 | ) | (16,127 | ) | ||||||||
Intangible deferred tax liabilities | 407 | 406 | |||||||||
Tangible Common Equity | $ | 472,059 | $ | 457,346 | |||||||
Total Assets | $ | 5,813,067 | $ | 5,704,634 | |||||||
Less: | |||||||||||
(16,127 | ) | (16,127 | ) | ||||||||
Intangible deferred tax liabilities | 407 | 406 | |||||||||
Tangible Assets | $ | 5,797,347 | $ | 5,688,913 | |||||||
Tangible Common Equity to Tangible Assets | 8.14 | % | 8.04 | % | |||||||
LOAN PORTFOLIO COMPOSITION and LOAN ACTIVITY | ||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||
Loan Composition | ||||||||||||||||||||||||||||||
(Dollars in thousands) | 2016 | 2015 | % Change | 2015 | 2015 | 2015 | % Change | |||||||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||
Multi-family residential | $ | 2,039,794 | $ | 2,055,228 | -0.8 | % | $ | 2,043,740 | $ | 2,017,891 | $ | 2,013,249 | 1.3 | % | ||||||||||||||||
Commercial real estate | 1,058,028 | 1,001,236 | 5.7 | % | 857,806 | 726,136 | 687,823 | 53.8 | % | |||||||||||||||||||||
One-to-four family ― | ||||||||||||||||||||||||||||||
mixed-use property | 571,846 | 573,043 | -0.2 | % | 568,401 | 567,060 | 573,927 | -0.4 | % | |||||||||||||||||||||
One-to-four family ― residential | 191,158 | 187,838 | 1.8 | % | 191,430 | 189,573 | 190,366 | 0.4 | % | |||||||||||||||||||||
Co-operative apartments | 8,182 | 8,285 | -1.2 | % | 9,122 | 7,681 | 9,413 | -13.1 | % | |||||||||||||||||||||
Construction | 7,472 | 7,284 | 2.6 | % | 5,671 | 3,673 | 2,828 | 164.2 | % | |||||||||||||||||||||
14,701 | 12,194 | 20.6 | % | 10,540 | 12,181 | 8,005 | 83.6 | % | ||||||||||||||||||||||
Taxi medallion | 20,757 | 20,881 | -0.6 | % | 21,025 | 21,211 | 21,346 | -2.8 | % | |||||||||||||||||||||
Commercial business and other | 531,322 | 506,622 | 4.9 | % | 479,085 | 472,485 | 477,823 | 11.2 | % | |||||||||||||||||||||
Net unamortized premiums | ||||||||||||||||||||||||||||||
and unearned loan fees | 15,281 | 15,368 | -0.6 | % | 14,129 | 13,251 | 13,274 | 15.1 | % | |||||||||||||||||||||
Allowance for loan losses | (21,993 | ) | (21,535 | ) | 2.1 | % | (22,973 | ) | (23,084 | ) | (24,091 | ) | -8.7 | % | ||||||||||||||||
Net loans | $ | 4,436,548 | $ | 4,366,444 | 1.6 | % | $ | 4,177,976 | $ | 4,008,058 | $ | 3,973,963 | 11.6 | % | ||||||||||||||||
Loan Activity | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
(In thousands) | 2016 | 2015 | 2015 | 2015 | 2015 | |||||||||||||
Loans originated and purchased | $ | 229,240 | $ | 395,592 | $ | 334,464 | $ | 196,883 | $ | 306,522 | ||||||||
Principal reductions | (152,521 | ) | (206,125 | ) | (155,794 | ) | (158,829 | ) | (118,248 | ) | ||||||||
Loans transferred to held-for-sale | - | - | - | (300 | ) | - | ||||||||||||
Loans sold | (5,515 | ) | (1,164 | ) | (8,800 | ) | (3,601 | ) | (1,427 | ) | ||||||||
Loan charged-offs | (147 | ) | (2,478 | ) | (168 | ) | (803 | ) | (396 | ) | ||||||||
Foreclosures | (408 | ) | (34 | ) | (773 | ) | (239 | ) | (325 | ) | ||||||||
Net change in deferred (fees) and costs | (87 | ) | 1,239 | 878 | (23 | ) | 1,555 | |||||||||||
Net change in the allowance for loan losses | (458 | ) | 1,438 | 111 | 1,007 | 1,005 | ||||||||||||
Total loan activity | $ | 70,104 | $ | 188,468 | $ | 169,918 | $ | 34,095 | $ | 188,686 |
DEPOSIT COMPOSITION | ||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||
(In thousands) | 2016 | 2015 | % Change | 2015 | 2015 | 2015 | % Change | |||||||||||||||||||||||
Deposits | ||||||||||||||||||||||||||||||
Non-interest bearing | $ | 280,450 | $ | 269,469 | 4.1 | % | $ | 257,196 | $ | 257,575 | $ | 250,084 | 12.1 | % | ||||||||||||||||
Interest bearing: | ||||||||||||||||||||||||||||||
Certificate of deposit | ||||||||||||||||||||||||||||||
accounts | 1,362,062 | 1,403,302 | -2.9 | % | 1,386,945 | 1,375,506 | 1,292,721 | 5.4 | % | |||||||||||||||||||||
Savings accounts | 268,057 | 261,748 | 2.4 | % | 261,400 | 264,718 | 269,610 | -0.6 | % | |||||||||||||||||||||
Money market accounts | 485,774 | 472,489 | 2.8 | % | 438,457 | 399,191 | 301,587 | 61.1 | % | |||||||||||||||||||||
NOW accounts | 1,610,932 | 1,448,695 | 11.2 | % | 1,338,715 | 1,357,412 | 1,438,239 | 12.0 | % | |||||||||||||||||||||
Total interest-bearing | ||||||||||||||||||||||||||||||
deposits | 3,726,825 | 3,586,234 | 3.9 | % | 3,425,517 | 3,396,827 | 3,302,157 | 12.9 | % | |||||||||||||||||||||
Total deposits | $ | 4,007,275 | $ | 3,855,703 | 3.9 | % | $ | 3,682,713 | $ | 3,654,402 | $ | 3,552,241 | 12.8 | % | ||||||||||||||||
Source:Susan K. Cullen Senior Executive Vice President, Treasurer and Chief Financial OfficerFlushing Financial Corporation (718) 961-5400