+++ Einfach investieren ? mit Kapitalschutz oder Teilschutz ? raiffeisenzertifikate.at ? jetzt in Zeichnung +++ -W-
27.07.2017 14:00:00

Capitol Federal® Financial, Inc. Reports Third Quarter Fiscal Year 2017 Results

TOPEKA, Kan., July 27, 2017 /PRNewswire/ -- Capitol Federal Financial, Inc. (NASDAQ: CFFN) (the "Company") announced results today for the quarter ended June 30, 2017.  Detailed results will be available in the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2017, which will be filed with the Securities and Exchange Commission ("SEC") on or about August 9, 2017 and posted on our website, http://ir.capfed.comFor best viewing results, please view this release in Portable Document Format (PDF) on our website.

Highlights for the quarter include:

  • net income of $21.4 million;
  • basic and diluted earnings per share of $0.16;
  • net interest margin of 1.81% (2.16% excluding the effects of the leverage strategy); and
  • dividends paid of $45.0 million, or $0.335 per share, including a $0.25 per share True Blue® Capitol dividend

Comparison of Operating Results for the Three Months Ended June 30, 2017 and March 31, 2017

For the quarter ended June 30, 2017, the Company recognized net income of $21.4 million, or $0.16 per share, compared to net income of $21.6 million, or $0.16 per share, for the quarter ended March 31, 2017.  Net interest income increased $310 thousand, or 0.6%, from the prior quarter to $49.4 million for the current quarter.  The net interest margin increased one basis point from 1.80% for the prior quarter to 1.81% for the current quarter.  Excluding the effects of the leverage strategy, the net interest margin would have increased one basis point from 2.15% for the prior quarter to 2.16% for the current quarter.  The increase in the net interest margin was due mainly to a decrease in interest expense on borrowings not related to the leverage strategy and a shift in the mix of interest-earning assets from relatively lower yielding securities to higher yielding loans, partially offset by an increase in interest expense related to deposits.

Interest and Dividend Income
The weighted average yield on total interest-earning assets for the current quarter increased six basis points from the prior quarter, to 2.91%, while the average balance of interest-earning assets increased $37.4 million between the two periods.  Absent the impact of the leverage strategy, the weighted average yield on total interest-earning assets would have increased one basis point from the prior quarter, to 3.28%, while the average balance would have increased $36.6 million.  The following table presents the components of interest and dividend income for the time periods presented, along with the change measured in dollars and percent.


For the Three Months Ended






June 30,


March 31,


Change Expressed in:


2017


2017


Dollars


Percent


(Dollars in thousands)



INTEREST AND DIVIDEND INCOME:








Loans receivable

$

64,013



$

63,106



$

907



1.4%


Mortgage-backed securities ("MBS")

5,821



6,191



(370)



(6.0)


Cash and cash equivalents

5,619



4,132



1,487



36.0


Federal Home Loan Bank Topeka ("FHLB") stock

3,114



3,100



14



0.5


Investment securities

1,063



1,131



(68)



(6.0)


Total interest and dividend income

$

79,630



$

77,660



$

1,970



2.5


The increase in interest income on loans receivable was due primarily to a $83.7 million increase in the average balance of the portfolio.  The loan growth was funded with cash flows from the securities portfolio during the quarter.  The weighted average yield on the portfolio was 3.54% for the current quarter, unchanged from the prior quarter.

The decrease in interest income on MBS was due mainly to a $72.9 million decrease in the average balance of the portfolio as cash flows were used to fund loan growth.  The weighted average yield on the portfolio increased one basis point, to 2.21% for the current quarter.  During the current quarter, $992 thousand of net premiums on MBS were amortized, which decreased the weighted average yield on the portfolio by 38 basis points.  During the prior quarter, $1.0 million of net premiums were amortized, which decreased the weighted average yield on the portfolio by 36 basis points.  As of June 30, 2017, the remaining net balance of premiums on our portfolio of MBS was $9.9 million.

The increase in interest income on cash and cash equivalents was due primarily to a 25 basis point increase in the weighted average yield, to 1.04% for the current quarter, resulting from an increase in the yield earned on balances held at the Federal Reserve Bank of Kansas City (the "Federal Reserve Bank").

Interest Expense
The weighted average rate paid on total interest-bearing liabilities for the current quarter increased five basis points from the prior quarter, to 1.24%, and the average balance of interest-bearing liabilities increased $22.4 million between the two periods.  Absent the impact of the leverage strategy, the weighted average rate paid on total interest-bearing liabilities for the current quarter would have decreased one basis point from the prior quarter, to 1.30%, while the average balance would have increased $21.7 million.  The following table presents the components of interest expense for the time periods presented, along with the change measured in dollars and percent.


For the Three Months Ended






June 30,


March 31,


Change Expressed in:


2017


2017


Dollars


Percent


(Dollars in thousands)



INTEREST EXPENSE:








FHLB borrowings

$

17,884



$

16,771



$

1,113



6.6%


Deposits

10,895



10,364



531



5.1


Repurchase agreements

1,487



1,471



16



1.1


Total interest expense

$

30,266



$

28,606



$

1,660



5.8


FHLB borrowings in the table above includes interest expense on FHLB borrowings associated with the leverage strategy, along with FHLB borrowings not related to the leverage strategy.  Interest expense on FHLB advances not related to the leverage strategy decreased $348 thousand from the prior quarter due mainly to a $39.2 million decrease in the average balance of the portfolio.  The weighted average rate paid on FHLB borrowings not related to the leverage strategy during the current quarter was 2.25%, a decrease of five basis points from the prior quarter.  During the current quarter, $300.0 million of advances with an effective rate of 3.24% matured.  Of that amount, $200.0 million was replaced by advances with terms of 14 days or less during June.  Interest expense on FHLB borrowings associated with the leverage strategy increased $1.5 million from the prior quarter due to a 28 basis point increase in the weighted average rate paid as a result of an increase in interest rates between periods.

Provision for Credit Losses
Capitol Federal Savings Bank (the "Bank") did not record a provision for credit losses during the current quarter or the prior quarter.  Based on management's assessment of the allowance for credit losses ("ACL") formula analysis model and several other factors, it was determined that no provision for credit losses was necessary.  Net loan recoveries were $39 thousand during the current quarter compared to net loan charge-offs of $74 thousand in the prior quarter.  At June 30, 2017, loans 30 to 89 days delinquent were 0.20% of total loans and loans 90 or more days delinquent or in foreclosure were 0.13% of total loans. 

Non-Interest Income
The following table presents the components of non-interest income for the time periods presented, along with the change measured in dollars and percent.


For the Three Months Ended






June 30,


March 31,


Change Expressed in:


2017


2017


Dollars


Percent


(Dollars in thousands)



NON-INTEREST INCOME:








Retail fees and charges

$

3,832



$

3,582



$

250



7.0%


Income from bank-owned life insurance ("BOLI")

573



573






Other non-interest income

1,055



1,418



(363)



(25.6)


Total non-interest income

$

5,460



$

5,573



$

(113)



(2.0)


The increase in retail fees and charges was due primarily to an increase in debit card income, due in part to seasonality, and an increase in service charges earned.  The decrease in other non-interest income was due primarily to a decrease in insurance commissions resulting from the receipt of annual commissions from certain insurance providers during the prior quarter and no such commissions being received in the current quarter.

Non-Interest Expense
The following table presents the components of non-interest expense for the time periods presented, along with the change measured in dollars and percent.


For the Three Months Ended






June 30,


March 31,


Change Expressed in:


2017


2017


Dollars


Percent


(Dollars in thousands)



NON-INTEREST EXPENSE:








Salaries and employee benefits

$

11,210



$

10,544



$

666



6.3%


Information technology and communications

2,922



2,768



154



5.6


Occupancy, net

2,659



2,764



(105)



(3.8)


Regulatory and outside services

1,383



1,265



118



9.3


Deposit and loan transaction costs

1,304



1,228



76



6.2


Advertising and promotional

1,322



1,263



59



4.7


Federal insurance premium

879



878



1



0.1


Office supplies and related expense

492



541



(49)



(9.1)


Other non-interest expense

474



686



(212)



(30.9)


Total non-interest expense

$

22,645



$

21,937



$

708



3.2


The increase in salaries and employee benefits expense was due primarily to additional expense on unallocated Employee Stock Ownership Plan ("ESOP") shares arising from the $0.25 per share True Blue Capitol dividend paid on those shares in June 2017.  The expense recognized in the current quarter was $417 thousand and in the quarter ending September 30, 2017 we will recognize an expense of $417 thousand.  The decrease in other non-interest expense was due to a decrease in other real estate owned ("OREO") operations expense.

The Company's efficiency ratio was 41.30% for the current quarter compared to 40.16% for the prior quarter.  The change in the efficiency ratio was due primarily to higher non-interest expense in the current quarter compared to the prior quarter.  The efficiency ratio is a measure of a financial institution's total non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income.  A lower value indicates that the financial institution is generating revenue with a proportionally lower level of expense.

Income Tax Expense
Income tax expense was $10.8 million for the current quarter, compared to $11.1 million for the prior quarter.  The effective tax rate was 33.6% for the current quarter and 34.0% for the prior quarter.  Management anticipates the effective tax rate for fiscal year 2017 will be approximately 34%, based on fiscal year 2017 estimates as of June 30, 2017.

Comparison of Operating Results for the Nine Months Ended June 30, 2017 and 2016

The Company recognized net income of $63.5 million, or $0.47 per share, for the nine month period ended June 30, 2017, an increase of $739 thousand, or 1.2%, from the nine month period ended June 30, 2016.  Net income attributable to the leverage strategy was $2.2 million during the current year nine month period, compared to $1.7 million for the prior year nine month period.  The Company's efficiency ratio was 40.84% for the current year nine month period compared to 43.40% for the prior year nine month period.  The change in the efficiency ratio was due primarily to lower non-interest expense in the current nine month period compared to the prior year nine month period.

The net interest margin increased three basis points, from 1.75% for the prior year nine month period to 1.78% for the current year nine month period.  Excluding the effects of the leverage strategy, the net interest margin would have increased two basis points, from 2.11% for the prior year nine month period to 2.13% for the current year nine month period.  The increase in the net interest margin was due mainly to a shift in the mix of interest-earning assets from relatively lower yielding securities to higher yielding loans, partially offset by a decrease in the weighted average yield on loans.  Additionally, the positive impact of the decrease in interest expense on borrowings not related to the leverage strategy was more than offset by an increase in interest expense on deposits.

Interest and Dividend Income
The weighted average yield on total interest-earning assets increased 10 basis points, from 2.74% for the prior year nine month period to 2.84% for the current year nine month period, while the average balance of interest-earning assets decreased $68.4 million from the prior year nine month period.  Absent the impact of the leverage strategy, the weighted average yield on total interest-earning assets would have increased four basis points, from 3.21% for the prior year nine month period to 3.25% for the current year nine month period, while the average balance would have decreased $37.5 million.  The following table presents the components of interest and dividend income for the time periods presented along with the change measured in dollars and percent. 


For the Nine Months Ended






June 30,


Change Expressed in:


2017


2016


Dollars


Percent


(Dollars in thousands)



INTEREST AND DIVIDEND INCOME:








Loans receivable

$

189,064



$

181,795



$

7,269



4.0%


MBS

18,374



22,934



(4,560)



(19.9)


Cash and cash equivalents

12,720



7,057



5,663



80.2


FHLB stock

9,153



9,208



(55)



(0.6)


Investment securities

3,301



4,524



(1,223)



(27.0)


Total interest and dividend income

$

232,612



$

225,518



$

7,094



3.1


The increase in interest income on loans receivable was due to a $404.3 million increase in the average balance of the portfolio, partially offset by a seven basis point decrease in the weighted average yield on the portfolio to 3.54% for the current year nine month period.  Loan growth was funded through cash flows from the securities portfolio.  The decrease in the weighted average yield was due primarily to endorsements and refinances repricing loans to lower market rates, the origination and purchase of loans at rates lower than the overall loan portfolio rate at certain points during each time period, and an increase in the amortization of premiums related to correspondent loans.

The decrease in interest income on the MBS portfolio was due primarily to a $265.8 million decrease in the average balance of the portfolio as cash flows not reinvested were used to fund loan growth.  Additionally, the weighted average yield on the MBS portfolio decreased two basis points, from 2.20% during the prior year nine month period to 2.18% for the current year nine month period.  The decrease in the weighted average yield was due to an increase in the impact of net premium amortization.  Net premium amortization of $3.3 million during the current year nine month period decreased the weighted average yield on the portfolio by 39 basis points.  During the prior year nine month period, $3.7 million of net premiums were amortized, which decreased the weighted average yield on the portfolio by 35 basis points. 

The increase in interest income on cash and cash equivalents was due to a 36 basis point increase in the weighted average yield resulting from an increase in the yield earned on balances held at the Federal Reserve Bank.

The decrease in interest income on investment securities was due to a $151.8 million decrease in the average balance.  Cash flows not reinvested in the portfolio were used to fund loan growth.

Interest Expense
The weighted average rate paid on total interest-bearing liabilities increased eight basis points, from 1.11% for the prior year nine month period to 1.19% for the current year nine month period, while the average balance of interest-bearing liabilities decreased $44.8 million from the prior year nine month period.  Absent the impact of the leverage strategy, the weighted average rate paid on total interest-bearing liabilities would have increased two basis points, from 1.28% for the prior year nine month period to 1.30% for the current year nine month period, while the average balance of interest-bearing liabilities would have decreased $13.9 million.  The following table presents the components of interest expense for the time periods presented, along with the change measured in dollars and percent.


For the Nine Months Ended






June 30,


Change Expressed in:


2017


2016


Dollars


Percent


(Dollars in thousands)



INTEREST EXPENSE:








FHLB borrowings

$

50,772



$

48,829



$

1,943



4.0%


Deposits

31,655



27,761



3,894



14.0


Repurchase agreements

4,461



4,478



(17)



(0.4)


Total interest expense

$

86,888



$

81,068



$

5,820



7.2


FHLB borrowings in the table above includes interest expense on FHLB borrowings associated with the leverage strategy, along with FHLB borrowings not related to the leverage strategy.  Interest expense on FHLB borrowings not related to the leverage strategy decreased $2.9 million from the prior year nine month period due to a $218.2 million decrease in the average balance of the portfolio as a result of not replacing all of the advances that matured between periods.  Funds generated from deposit growth were largely used to pay off the maturing advances.  The weighted average rate paid on FHLB borrowings not related to the leverage strategy increased four basis points, to 2.27% for the current year nine month period, due primarily to maturing advances having a lower rate than the overall advance portfolio rate.  Interest expense on FHLB borrowings associated with the leverage strategy increased $4.8 million from the prior year nine month period due to a 33 basis point increase in the weighted average rate paid as a result of an increase in interest rates between periods.

The increase in interest expense on deposits was due primarily to a seven basis point increase in the weighted average rate, to 0.81% for the current year nine month period, along with growth in the portfolio.  The increase in the weighted average rate was primarily related to the retail certificate of deposit portfolio, which increased 10 basis points to 1.44% for the current year nine month period.  The average balance of the deposit portfolio increased $204.3 million during the current year nine month period, with the majority of the increase in the retail deposit portfolio.

Non-Interest Income
The following table presents the components of non-interest income for the time periods presented, along with the change measured in dollars and percent.


For the Nine Months Ended






June 30,


Change Expressed in:


2017


2016


Dollars


Percent


(Dollars in thousands)



NON-INTEREST INCOME:








Retail fees and charges

$

11,123



$

11,097



$

26



0.2%


Income from BOLI

1,669



2,810



(1,141)



(40.6)


Other non-interest income

3,509



3,714



(205)



(5.5)


Total non-interest income

$

16,301



$

17,621



$

(1,320)



(7.5)


The decrease in income from BOLI was due mainly to the receipt of a death benefit during the prior year nine month period and no such death benefit in the current year nine month period.

Non-Interest Expense
The following table presents the components of non-interest expense for the time periods presented, along with the change measured in dollars and percent.


For the Nine Months Ended






June 30,


Change Expressed in:


2017


2016


Dollars


Percent


(Dollars in thousands)



NON-INTEREST EXPENSE:








Salaries and employee benefits

$

32,388



$

31,604



$

784



2.5%


Information technology and communications

8,524



7,883



641



8.1


Occupancy, net

8,098



7,894



204



2.6


Regulatory and outside services

3,994



4,000



(6)



(0.2)


Deposit and loan transaction costs

3,918



4,119



(201)



(4.9)


Advertising and promotional

3,275



3,190



85



2.7


Federal insurance premium

2,651



4,158



(1,507)



(36.2)


Office supplies and related expense

1,470



2,016



(546)



(27.1)


Low income housing partnerships



2,815



(2,815)



(100.0)


Other non-interest expense

1,861



2,664



(803)



(30.1)


Total non-interest expense

$

66,179



$

70,343



$

(4,164)



(5.9)


The increase in salaries and employee benefits was due primarily to an increase in employee health care costs.  The increase in information technology and communications was due largely to software licensing and communication network expenses.  The decrease in federal insurance premiums was due primarily to a decrease in the Federal Deposit Insurance Corporation base assessment rate effective July 1, 2016.  The decrease in office supplies and related expense was due primarily to lower debit card expenses compared to the prior year nine month period, during which time the Bank began issuing debit cards enabled with chip card technology.  The decrease in low income housing partnerships expense was due to a change in the Bank's method of accounting for those investments.  The Bank had been accounting for these partnerships using the equity method of accounting as two of the Bank's officers were involved in the operational management of the low income housing partnership investment group. Effective September 30, 2016, those two Bank officers discontinued their involvement in the operational management of the investment group.  On October 1, 2016, the Bank began using the proportional method of accounting for those investments rather than the equity method.  As a result, the Bank no longer reports low income housing partnership expenses in non-interest expense; rather, the pretax operating losses and related tax benefits from the investments are reported as a component of income tax expense.  The decrease in other non-interest expense was due mainly to a decrease in OREO operations expense, along with lower deposit account charge-offs related to debit card fraud in the current year nine month period.

Income Tax Expense
Income tax expense was $32.3 million for the current year nine month period compared to $28.9 million for the prior year nine month period.  The effective tax rate for the current year nine month period was 33.7% compared to 31.5% for the prior year nine month period.  The increase in effective tax rate was due mainly to the change in accounting method for low income housing partnerships as previously discussed.

Financial Condition as of June 30, 2017 

Total assets were $9.10 billion at June 30, 2017 compared to $9.27 billion at September 30, 2016.  The $164.0 million decrease was due primarily to a $284.2 million decrease in the securities portfolio and a $151.5 million decrease in cash and cash equivalents, partially offset by an increase in the loan portfolio.

The loans receivable portfolio, net, increased $282.6 million to $7.24 billion at June 30, 2017, from $6.96 billion at September 30, 2016.  This growth was funded with cash flows from the securities portfolio.  During the current year nine month period, the Bank originated and refinanced $550.9 million of loans with a weighted average rate of 3.62% and purchased $478.4 million of one- to four-family loans from correspondent lenders with a weighted average rate of 3.55%.  The Bank also entered into participations of $58.5 million of commercial real estate loans with a weighted average rate of 4.02%, of which $44.6 million had not yet been funded as of June 30, 2017.

The Bank continued to utilize a leverage strategy to increase earnings.  The leverage strategy during the current quarter involved borrowing up to $2.10 billion from FHLB by entering into short-term FHLB advances.  The borrowings were repaid prior to quarter end for regulatory purposes.  The proceeds from the borrowings, net of the required FHLB stock holdings, which yielded approximately 6.5% during the current quarter, were deposited at the Federal Reserve Bank.  Net income attributable to the leverage strategy is largely derived from the dividends received on FHLB stock holdings, net of the interest rate spread between the yield on the cash at the Federal Reserve Bank and the rate paid on the related FHLB borrowings, less applicable federal insurance premiums and estimated taxes.  Net income attributable to the leverage strategy was $2.2 million during the current year nine month period, compared to $1.7 million for the prior year nine month period.  The increase was due primarily to a more positive interest rate spread between the yield earned on the cash held at the Federal Reserve Bank and the rate paid on the related FHLB borrowings than in the prior year nine month period, as well as to a decrease in federal insurance premiums attributed to the strategy.

Total liabilities were $7.74 billion at June 30, 2017 compared to $7.87 billion at September 30, 2016.  FHLB borrowings decreased $198.9 million, to $2.17 billion at June 30, 2017, as certain maturing FHLB advances were not replaced.  Deposits increased $103.7 million, to $5.27 billion at June 30, 2017, due largely to an increase in non-maturity retail deposits.

Stockholders' equity was $1.36 billion at June 30, 2017 compared to $1.39 billion at September 30, 2016.  The $34.0 million decrease was due primarily to the payment of $106.6 million in cash dividends, partially offset by net income of $63.5 million.  The cash dividends paid during the current year nine month period totaled $0.795 per share and consisted of a $0.29 per share cash true-up dividend related to fiscal year 2016 earnings per the Company's dividend policy, a $0.25 per share True Blue Capitol dividend, and three regular quarterly cash dividends totaling $0.255 per share.  On July 19, 2017, the Company announced a regular quarterly cash dividend of $0.085 per share, or approximately $11.4 million, payable on August 18, 2017 to stockholders of record as of the close of business on August 4, 2017.

At June 30, 2017, Capitol Federal Financial, Inc., at the holding company level, had $108.3 million on deposit at the Bank.  For fiscal year 2017, it is the intent of the Board of Directors and management to continue with the payout of 100% of the Company's earnings to its stockholders.  Dividend payments depend upon a number of factors including the Company's financial condition and results of operations, regulatory capital requirements, regulatory limitations on the Bank's ability to make capital distributions to the Company, and the amount of cash at the holding company.

In October 2015, the Company announced a stock repurchase plan for up to $70.0 million of common stock.  The repurchase plan does not have an expiration date.  The Company has not repurchased any shares under the repurchase plan through the date of this release.

The following table presents the balance of stockholders' equity and related information as of the dates presented.


June 30,


September 30,


June 30,


2017


2016


2016


(Dollars in thousands)

Stockholders' equity

$

1,358,986



$

1,392,964



$

1,380,815


Equity to total assets at end of period

14.9%



15.0%



14.9%


The following table presents a reconciliation of total to net shares outstanding as of June 30, 2017. 

Total shares outstanding

138,206,835


Less unallocated ESOP shares and unvested restricted stock

(3,902,155)


Net shares outstanding

134,304,680


Consistent with our goal to operate a sound and profitable financial organization, we actively seek to maintain a "well-capitalized" status for the Bank in accordance with regulatory standards.  As of June 30, 2017, the Bank and Company exceeded all regulatory capital requirements.  The following table presents the Bank's regulatory capital ratios at June 30, 2017.




Regulatory




Requirement For


Bank


"Well-Capitalized"


Ratios


Status

Tier 1 leverage ratio

10.7%


5.0%


Common equity tier 1 capital ratio

27.2


6.5


Tier 1 capital ratio

27.2


8.0


Total capital ratio

27.4


10.0


A reconciliation of the Bank's equity under accounting principles generally accepted in the United States of America ("GAAP") to regulatory capital amounts as of June 30, 2017 is as follows (dollars in thousands):

Total Bank equity as reported under GAAP

$

1,205,633


Unrealized gains on available-for-sale ("AFS") securities

(3,655)


Total tier 1 capital

1,201,978


ACL

8,486


Total capital

$

1,210,464


Capitol Federal Financial, Inc. is the holding company for the Bank.  The Bank has 47 branch locations in Kansas and Missouri, and is one of the largest residential lenders in the State of Kansas.  News and other information about the Company can be found on the Internet at the Bank's website, http://www.capfed.com.

Except for the historical information contained in this press release, the matters discussed may be deemed to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements include statements about our beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions.  The words "may," "could," "should," "would," "will," "believe," "anticipate," "estimate," "expect," "intend," "plan," and similar expressions are intended to identify forward-looking statements.  Forward-looking statements that involve risks and uncertainties, including changes in economic conditions in the Company's market area, changes in policies by regulatory agencies and other governmental initiatives affecting the financial services industry, fluctuations in interest rates, demand for loans in the Company's market area, the future earnings and capital levels of the Bank, which would affect the ability of the Company to pay dividends in accordance with its dividend policies, competition, and other risks detailed from time to time in documents filed or furnished by the Company with the SEC.  Actual results may differ materially from those currently expected.  These forward-looking statements represent the Company's judgment as of the date of this release.  The Company disclaims, however, any intent or obligation to update these forward-looking statements.

SUPPLEMENTAL FINANCIAL INFORMATION

CAPITOL FEDERAL FINANCIAL, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS (Unaudited)

(Dollars in thousands, except per share amounts)



June 30,


September 30,


2017


2016

ASSETS:




Cash and cash equivalents (includes interest-earning deposits of $115,118 and $267,829)

$

130,249



$

281,764

Securities:




AFS at estimated fair value (amortized cost of $447,018 and $517,791)

452,894



527,301

Held-to-maturity at amortized cost (estimated fair value of $895,542 and $1,122,867)

891,037



1,100,874

Loans receivable, net (ACL of $8,486 and $8,540)

7,240,594



6,958,024

FHLB stock, at cost

101,039



109,970

Premises and equipment, net

83,853



83,221

Other assets

203,614



206,093

TOTAL ASSETS

$

9,103,280



$

9,267,247





LIABILITIES:




Deposits

$

5,267,685



$

5,164,018

FHLB borrowings

2,173,472



2,372,389

Repurchase agreements

200,000



200,000

Advance payments by borrowers for taxes and insurance

39,668



62,643

Income taxes payable, net

1,092



310

Deferred income tax liabilities, net

24,512



25,374

Accounts payable and accrued expenses

37,865



49,549

Total liabilities

7,744,294



7,874,283





STOCKHOLDERS' EQUITY:




Preferred stock, $0.01 par value; 100,000,000 shares authorized, no shares issued or outstanding



Common stock, $0.01 par value; 1,400,000,000 shares authorized, 138,206,835 and 137,486,172 shares issued and outstanding as of June 30, 2017 and September 30, 2016, respectively

1,382



1,375

Additional paid-in capital

1,166,908



1,156,855

Unearned compensation, ESOP

(38,408)



(39,647)

Retained earnings

225,449



268,466

Accumulated other comprehensive income, net of tax

3,655



5,915

Total stockholders' equity

1,358,986



1,392,964

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

9,103,280



$

9,267,247

 

CAPITOL FEDERAL FINANCIAL, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(Dollars in thousands)



For the Three Months Ended


For the Nine Months Ended



June 30,


March 31,


June 30,



2017


2017


2017


2016


INTEREST AND DIVIDEND INCOME:









Loans receivable

$

64,013



$

63,106



$

189,064



$

181,795



MBS

5,821



6,191



18,374



22,934



Cash and cash equivalents

5,619



4,132



12,720



7,057



FHLB stock

3,114



3,100



9,153



9,208



Investment securities

1,063



1,131



3,301



4,524



Total interest and dividend income

79,630



77,660



232,612



225,518












INTEREST EXPENSE:









FHLB borrowings

17,884



16,771



50,772



48,829



Deposits

10,895



10,364



31,655



27,761



Repurchase agreements

1,487



1,471



4,461



4,478



Total interest expense

30,266



28,606



86,888



81,068












NET INTEREST INCOME

49,364



49,054



145,724



144,450












PROVISION FOR CREDIT LOSSES









NET INTEREST INCOME AFTER









   PROVISION FOR CREDIT LOSSES

49,364



49,054



145,724



144,450












NON-INTEREST INCOME:









Retail fees and charges

3,832



3,582



11,123



11,097



Income from BOLI

573



573



1,669



2,810



Other non-interest income

1,055



1,418



3,509



3,714



Total non-interest income

5,460



5,573



16,301



17,621












NON-INTEREST EXPENSE:









Salaries and employee benefits

11,210



10,544



32,388



31,604



Information technology and communications

2,922



2,768



8,524



7,883



Occupancy, net

2,659



2,764



8,098



7,894



Regulatory and outside services

1,383



1,265



3,994



4,000



Deposit and loan transaction costs

1,304



1,228



3,918



4,119



Advertising and promotional

1,322



1,263



3,275



3,190



Federal insurance premium

879



878



2,651



4,158



Office supplies and related expense

492



541



1,470



2,016



Low income housing partnerships







2,815



Other non-interest expense

474



686



1,861



2,664



Total non-interest expense

22,645



21,937



66,179



70,343



INCOME BEFORE INCOME TAX EXPENSE

32,179



32,690



95,846



91,728



INCOME TAX EXPENSE

10,809



11,103



32,311



28,932



NET INCOME

$

21,370



$

21,587



$

63,535



$

62,796



The following is a reconciliation of the basic and diluted earnings per share calculations for the periods indicated.


For the Three Months Ended


For the Nine Months Ended


June 30,


March 31,


June 30,


2017


2017


2017


2016


(Dollars in thousands, except per share amounts)

Net income

$

21,370



$

21,587



$

63,535



$

62,796


Income allocated to participating securities

(11)



(12)



(36)



(54)


Net income available to common stockholders

$

21,359



$

21,575



$

63,499



$

62,742










Average common shares outstanding

134,170,638



134,024,890



133,962,680



132,919,316


Average committed ESOP shares outstanding

83,052



41,299



41,601



41,601


Total basic average common shares outstanding

134,253,690



134,066,189



134,004,281



132,960,917










Effect of dilutive stock options

106,080



192,633



185,477



104,911










Total diluted average common shares outstanding

134,359,770



134,258,822



134,189,758



133,065,828










Net earnings per share:








Basic

$

0.16



$

0.16



$

0.47



$

0.47


Diluted

$

0.16



$

0.16



$

0.47



$

0.47










Antidilutive stock options, excluded from the diluted average common shares outstanding calculation

492,360



187,327



202,718



906,634


Loan Portfolio

The following table presents information related to the composition of our loan portfolio in terms of dollar amounts, weighted average rates, and percentages as of the dates indicated.


June 30, 2017


March 31, 2017


September 30, 2016






% of






% of






% of


Amount


Rate


Total


Amount


Rate


Total


Amount


Rate


Total


(Dollars in thousands)

Real estate loans:


















One- to four-family:


















   Originated

$

4,005,081



3.70%



55.4%



$

4,025,985



3.70%



56.0%



$

4,005,615



3.74%



57.6%


   Correspondent purchased

2,442,557



3.51



33.8



2,396,663



3.49



33.4



2,206,072



3.50



31.7


   Bulk purchased

367,353



2.24



5.1



385,700



2.23



5.4



416,653



2.23



6.0


   Construction

33,854



3.36



0.4



30,818



3.33



0.4



39,430



3.45



0.6


      Total

6,848,845



3.55



94.7



6,839,166



3.54



95.2



6,667,770



3.56



95.9


Commercial:


















   Permanent

148,485



4.18



2.0



102,806



4.17



1.4



110,768



4.16



1.6


   Construction

107,079



3.99



1.5



116,471



4.08



1.6



43,375



4.13



0.6


      Total

255,564



4.10



3.5



219,277



4.12



3.0



154,143



4.15



2.2


         Total real estate loans

7,104,409



3.57



98.2



7,058,443



3.56



98.2



6,821,913



3.58



98.1




















Consumer loans:


















Home equity

119,822



5.27



1.7



119,434



5.12



1.7



123,345



5.01



1.8


Other

4,194



4.03



0.1



4,469



4.05



0.1



4,264



4.21



0.1


   Total consumer loans

124,016



5.23



1.8



123,903



5.08



1.8



127,609



4.99



1.9


Total loans receivable

7,228,425



3.60



100.0%



7,182,346



3.59



100.0%



6,949,522



3.60



100.0%




















Less:


















ACL

8,486







8,447







8,540






Discounts/unearned loan fees

25,221







25,318







24,933






Premiums/deferred costs

(45,876)







(45,140)







(41,975)






Total loans receivable, net

$

7,240,594







$

7,193,721







$

6,958,024






Loan Activity:  The following tables summarize activity in the loan portfolio, along with weighted average rates where applicable, for the periods indicated, excluding changes in ACL, discounts/unearned loan fees, and premiums/deferred costs.  Loans that were paid-off as a result of refinances are included in repayments.  Loan endorsements are not included in the activity in the following tables because a new loan is not generated at the time of the endorsement.  The endorsed balance and rate are included in the ending loan portfolio balance and rate.  During the three and nine months ended June 30, 2017, the Bank endorsed $4.9 million and $44.4 million of one- to four-family loans, respectively, reducing the average rate on those loans by 34 and 77 basis points, respectively.


For the Three Months Ended


June 30, 2017


March 31, 2017


December 31, 2016


September 30, 2016


Amount


Rate


Amount


Rate


Amount


Rate


Amount


Rate


(Dollars in thousands)

Beginning balance

$

7,182,346



3.59%



$

7,061,557



3.58%



$

6,949,522



3.60%



$

6,832,770



3.63%


Originations and refinances:
















Fixed

116,422



3.94



115,560



3.66



176,554



3.26



176,534



3.31


Adjustable

59,372



3.87



36,417



3.82



46,566



3.54



48,608



3.53


Purchases and participations:
















Fixed

135,041



3.97



143,852



3.69



187,674



3.52



190,830



3.50


Adjustable

17,930



3.24



27,158



2.98



25,262



2.73



65,748



3.79


Change in undisbursed loan funds

13,648





37,862





3,696





(26,760)




Repayments

(295,988)





(239,072)





(326,839)





(337,779)




Principal recoveries (charge-offs), net

39





(74)





(19)





(22)




Other

(385)





(914)





(859)





(407)




Ending balance

$

7,228,425



3.60



$

7,182,346



3.59



$

7,061,557



3.58



$

6,949,522



3.60


 


For the Nine Months Ended


June 30, 2017


June 30, 2016


Amount


Rate


Amount


Rate


(Dollars in thousands)

Beginning balance

$

6,949,522



3.60%



$

6,622,728



3.66%


Originations and refinances:








Fixed

408,536



3.57



429,831



3.61


Adjustable

142,355



3.75



117,931



3.70


Purchases and participations:








Fixed

466,567



3.70



529,423



3.69


Adjustable

70,350



2.96



77,931



3.00


Change in undisbursed loan funds

55,206





(115,267)




Repayments

(861,899)





(826,221)




Principal charge-offs, net

(54)





(131)




Other

(2,158)





(3,455)




Ending balance

$

7,228,425



3.60



$

6,832,770



3.63


The following table presents loan origination, refinance, and purchase activity for the periods indicated, excluding endorsement activity, along with associated weighted average rates and percent of total.  Loan originations, purchases, and refinances are reported together.  The fixed-rate one- to four-family loans less than or equal to 15 years have an original maturity at origination of less than or equal to 15 years, while fixed-rate one- to four-family loans greater than 15 years have an original maturity at origination of greater than 15 years.  The adjustable-rate one- to four-family loans less than or equal to 36 months have a term to first reset of less than or equal to 36 months at origination, and adjustable-rate one- to four-family loans greater than 36 months have a term to first reset of greater than 36 months at origination.


For the Three Months Ended


For the Nine Months Ended


June 30, 2017


June 30, 2017


Amount


Rate


% of Total


Amount


Rate


% of Total

Fixed-rate:

(Dollars in thousands)

One- to four-family:












   <= 15 years

$

43,684



3.39%



13.3%



$

180,559



3.00%



16.6%


   > 15 years

180,496



4.07



54.9



633,436



3.78



58.2


Commercial real estate

26,196



4.08



8.0



58,487



4.02



5.4


Home equity

983



5.83



0.3



2,323



5.84



0.2


Other

104



9.78





298



10.11




   Total fixed-rate

251,463



3.96



76.5



875,103



3.64



80.4














Adjustable-rate:












One- to four-family:












   <= 36 months

1,140



2.94



0.3



3,897



2.73



0.4


   > 36 months

56,487



3.24



17.2



154,426



3.01



14.2


Home equity

19,322



5.19



5.9



52,602



4.95



4.8


Other

353



3.43



0.1



1,780



3.39



0.2


   Total adjustable-rate

77,302



3.72



23.5



212,705



3.49



19.6














Total originated, refinanced and purchased

$

328,765



3.90



100.0%



$

1,087,808



3.61



100.0%














Purchased and participation loans included above:












Fixed-rate:












Correspondent - one- to four-family

$

108,845



3.95





$

408,080



3.66




Participations - commercial real estate

26,196



4.08





58,487



4.02




Total fixed-rate purchased/participations

135,041



3.97





466,567



3.70
















Adjustable-rate:












Correspondent - one- to four-family

17,930



3.24





70,350



2.96
















Total purchased/participation loans

$

152,971



3.89





$

536,917



3.60




One- to Four-Family Loans:  The following table presents, for our portfolio of one- to four-family loans, the amount, percent of total, weighted average credit score, weighted average loan-to-value ("LTV") ratio, and average balance per loan as of the dates presented.  Credit scores are updated at least semiannually, with the latest update in March 2017, from a nationally recognized consumer rating agency.  The LTV ratios were based on the current loan balance and either the lesser of the purchase price or original appraisal, or the most recent Bank appraisal, if available.  In most cases, the most recent appraisal was obtained at the time of origination.


June 30, 2017


March 31, 2017


September 30, 2016




% of


Credit




Average




% of


Credit




Average




% of


Credit




Average


Amount


Total


Score


LTV


Balance


Amount


Total


Score


LTV


Balance


Amount


Total


Score


LTV


Balance


(Dollars in thousands)

Originated

$

4,005,081



58.8%



767



63%



$

135



$

4,025,985



59.1%



767



63%



$

134



$

4,005,615



60.4%



766



63%



$

132


Correspondent purchased

2,442,557



35.8



764



68



374



2,396,663



35.2



764



68



370



2,206,072



33.3



764



68



360


Bulk purchased

367,353



5.4



755



63



305



385,700



5.7



754



63



306



416,653



6.3



753



64



308



$

6,814,991



100.0%



765



65



182



$

6,808,348



100.0%



765



65



180



$

6,628,340



100.0%



765



65



175


One- to Four-Family Loan Commitments - The following table summarizes our one- to four-family loan origination and refinance commitments and one- to four-family correspondent loan purchase commitments as of June 30, 2017, along with associated weighted average rates.  Loan commitments generally have fixed expiration dates or other termination clauses and may require the payment of a rate lock fee.  A percentage of the loan commitments are expected to expire unfunded, so the amounts reflected in the table below are not necessarily indicative of future cash requirements.


Fixed-Rate








15 years


More than


Adjustable-


Total


or less


15 years


Rate


Amount


Rate


(Dollars in thousands)

Originate/refinance

$

7,964



$

35,436



$

14,819



$

58,219



3.72%


Correspondent

6,105



71,632



10,796



88,533



4.00



$

14,069



$

107,068



$

25,615



$

146,752



3.89












Rate

3.46%



4.08%



3.33%






The following table presents originated, refinanced, and correspondent purchased activity in our one- to four-family loan portfolio, excluding endorsement activity, along with associated weighted average LTVs and weighted average credit scores for the periods indicated.  Of the loans originated during the current quarter and current year nine month period, $19.8 million and $99.1 million, respectively, were refinanced from another lender.  During the prior year nine month period, $62.3 million of one- to four-family originations were refinanced from another lender.


For the Three Months Ended


For the Nine Months Ended


June 30, 2017


June 30, 2017






Credit






Credit


Amount


LTV


Score


Amount


LTV


Score


(Dollars in thousands)

Originated

$

135,311



77%



764



$

390,983



77%



768


Refinanced by Bank customers

19,721



65



751



102,905



66



763


Correspondent purchased

126,775



75



767



478,430



74



766



$

281,807



75



764



$

972,318



74



767


The following table presents the amount, percent of total, and weighted average rate, by state, of one- to four-family loan originations and correspondent purchases where originations and purchases in the state exceeded five percent of the total amount originated and purchased during the nine month period ended June 30, 2017.



For the Three Months Ended


For the Nine Months Ended



June 30, 2017


June 30, 2017

State


Amount


% of Total


Rate


Amount


% of Total


Rate



(Dollars in thousands)

Kansas


$

136,937



48.6%



3.75%



$

439,677



45.2%



3.46%


Texas


53,840



19.1



3.81



189,558



19.5



3.54


Missouri


40,597



14.4



3.83



149,128



15.3



3.56


Other states


50,433



17.9



3.85



193,955



20.0



3.54




$

281,807



100.0%



3.79



$

972,318



100.0%



3.51


Commercial Real Estate Loans:  During the current year nine month period, the Bank entered into commercial real estate loan participations of $58.5 million, which included $52.4 million of commercial real estate construction loans.  The majority of the $52.4 million of commercial real estate construction loans had not yet been funded as of June 30, 2017. The Bank intends to continue to grow its commercial real estate loan portfolio through participations with correspondent lenders and other lead banks with which the Bank has commercial real estate lending relationships.

The following table presents the Bank's commercial real estate loans and commitments by industry classification, as defined by the North American Industry Classification System, as of June 30, 2017.  Based on the terms of the construction loans as of June 30, 2017, of the $129.4 million of undisbursed amounts in the table, approximately $33 million is projected to be disbursed by September 30, 2017, and an additional $65 million is projected to be disbursed by June 30, 2018.  It is possible that not all of the funds will be disbursed due to the nature of the funding of construction projects.  For outstanding commitments, in certain cases, the weighted average rate presented represents our best estimate.


Unpaid


Undisbursed


Gross Loan


Outstanding




% of


Principal


Amount


Amount


Commitments


Total


Total


(Dollars in thousands)

Accommodation and food services

$

110,401



$

28,908



$

139,309



$

1,600



$

140,909



34.6%


Health care and social assistance

41,197



58,535



99,732





99,732



24.5


Real estate rental and leasing

20,030



38,817



58,847



2,645



61,492



15.1


Arts, entertainment, and recreation

34,345





34,345





34,345



8.4


Multi-family

10,511





10,511



18,000



28,511



7.0


Retail trade

25,211



2,251



27,462





27,462



6.8


Other

13,869



883



14,752





14,752



3.6



$

255,564



$

129,394



$

384,958



$

22,245



$

407,203



100.0%














Weighted average rate

4.10%



4.25%



4.15%



3.56%



4.12%




The following table summarizes the Bank's commercial real estate loans and loan commitments by state as of June 30, 2017. 


Unpaid


Undisbursed


Gross Loan


Outstanding




% of


Principal


Amount


Amount


Commitments


Total


Total


(Dollars in thousands)

Texas

$

75,494



$

66,971



$

142,465



$

1,600



$

144,065



35.4%


Missouri

73,806



60,040



133,846



995



134,841



33.1


Kansas

76,272





76,272





76,272



18.7


Nebraska







18,000



18,000



4.4


Colorado

14,837





14,837



1,650



16,487



4.1


Arkansas

8,076





8,076





8,076



2.0


California

5,617



883



6,500





6,500



1.6


Montana

1,462



1,500



2,962





2,962



0.7



$

255,564



$

129,394



$

384,958



$

22,245



$

407,203



100.0%


The following table presents the Bank's commercial real estate loan portfolio and outstanding loan commitments, categorized by gross loan amount (unpaid principal plus undisbursed amounts) or outstanding loan commitment amount, as of June 30, 2017.


Count


Amount


(Dollars in thousands)

Greater than $30 million

4



$

157,581


>$15 to $30 million

5



115,028


>$10 to $15 million

3



37,859


>$5 to $10 million

3



22,799


$1 to $5 million

24



68,409


Less than $1 million

16



5,527



55



$

407,203


Asset Quality

The following tables present loans 30 to 89 days delinquent, non-performing loans, and OREO as of the dates indicated.  Of the loans 30 to 89 days delinquent at June 30, 2017, approximately 78% were 59 days or less delinquent.  Non-performing loans are loans that are 90 or more days delinquent or in foreclosure, and nonaccrual loans that are less than 90 days delinquent but are required to be reported as nonaccrual pursuant to Office of the Comptroller of the Currency ("OCC") reporting requirements even if the loans are current.  Non-performing assets include non-performing loans and OREO.  Over the past 12 months, OREO properties acquired in settlement of loans were owned by the Bank, on average, for approximately seven months before they were sold.


Loans Delinquent for 30 to 89 Days at:


June 30, 2017


March 31, 2017


December 31, 2016


September 30, 2016


June 30, 2016


Number


Amount


Number


Amount


Number


Amount


Number


Amount


Number


Amount


(Dollars in thousands)

One- to four-family:




















Originated

120



$

10,455



122



$

10,886



130



$

11,232



143



$

13,593



141



$

12,962


Correspondent purchased

5



1,278



4



739



17



7,809



9



3,329



10



2,561


Bulk purchased

15



2,511



19



3,527



26



4,844



21



5,008



27



4,703


Consumer:




















Home equity

30



412



36



761



38



665



36



635



33



548


Other

5



14



7



34



7



17



5



62



11



55



175



$

14,670



188



$

15,947



218



$

24,567



214



$

22,627



222



$

20,829


30 to 89 days delinquent loans to total loans receivable, net



0.20%





0.22%





0.35%





0.33%





0.30%


 


Non-Performing Loans and OREO at:


June 30, 2017


March 31, 2017


December 31, 2016


September 30, 2016


June 30, 2016


Number


Amount


Number


Amount


Number


Amount


Number


Amount


Number


Amount


(Dollars in thousands)

Loans 90 or More Days Delinquent or in Foreclosure:



















One- to four-family:




















   Originated

50



$

4,264



65



$

5,348



79



$

6,647



73



$

8,190



74



$

8,539


   Correspondent purchased





3



901



2



553



3



985



2



652


   Bulk purchased

18



4,805



24



7,097



27



7,982



28



7,323



32



8,017


Consumer:




















   Home equity

27



484



22



423



29



456



26



520



20



437


   Other

2



10



3



7



7



18



5



9



6



17



97



9,563



117



13,776



144



15,656



135



17,027



134



17,662






















Loans 90 or more days delinquent or in foreclosure as a percentage of total loans



0.13%





0.19%





0.22%





0.24%





0.24%






















Nonaccrual loans less than 90 Days Delinquent:(1)




















One- to four-family:




















   Originated

89



9,493



92



10,675



82



11,393



70



8,956



70



6,939


   Correspondent purchased

9



1,589



4



583



6



1,231



9



2,786



8



2,872


   Bulk purchased

3



1,023



3



809



2



147



1



31






Consumer:




















   Home equity

12



251



14



346



14



371



12



328



11



263


   Other

















1



7



113



12,356



113



12,413



104



13,142



92



12,101



90



10,081


Total non-performing loans

210



21,919



230



26,189



248



28,798



227



29,128



224



27,743






















Non-performing loans as a percentage of total loans


0.30%





0.36%





0.41%





0.42%





0.41%






















OREO:




















One- to four-family:




















   Originated(2)

9



$

200



9



$

831



10



$

888



12



$

692



14



$

1,142


   Correspondent purchased













1



499



1



499


   Bulk purchased

5



1,671



6



1,830



3



1,196



4



1,265



5



1,413


Consumer:




















   Home equity

1



82


















Other(3)









1



1,278



1



1,278



1



1,278



15



1,953



15



2,661



14



3,362



18



3,734



21



4,332


Total non-performing assets

225



$

23,872



245



$

28,850



262



$

32,160



245



$

32,862



245



$

32,075






















Non-performing assets as a percentage of total assets


0.26%





0.31%





0.35%





0.35%





0.35%




(1)

Represents loans required to be reported as nonaccrual pursuant to OCC reporting requirements even if the loans are current.  At June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016, and June 30, 2016, this amount was comprised of $2.7 million, $2.0 million, $2.0 million, $2.3 million, and $2.8 million, respectively, of loans that were 30 to 89 days delinquent and are reported as such, and $9.7 million, $10.4 million, $11.1 million, $9.8 million, and $7.3 million, respectively, of loans that were 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.

(3)

Represents a single property the Bank purchased for a potential branch site.  The Bank sold the property during the March 31, 2017 quarter.

The following tables present ACL activity and related ratios at the dates and for the periods indicated.


For the Three Months Ended


June 30,


March 31,


December 31,


September 30,


June 30,


2017


2017


2016


2016


2016


(Dollars in thousands)

Balance at beginning of period

$

8,447



$

8,521



$

8,540



$

9,312



$

9,193


Charge-offs:










One- to four-family:










   Originated

(4)



(17)



(24)



(103)



(23)


   Bulk purchased

(25)



(48)





(75)



(54)


      Total

(29)



(65)



(24)



(178)



(77)


Consumer:










   Home equity

(9)



(16)



(8)





(49)


   Other

(3)



(1)





(1)




      Total

(12)



(17)



(8)



(1)



(49)


         Total charge-offs

(41)



(82)



(32)



(179)



(126)


Recoveries:










One- to four-family:










   Originated

3







18



17


   Bulk purchased

69







134



222


      Total

72







152



239


Consumer:










   Home equity

5



5



8



4



6


   Other

3



3



5



1




      Total

8



8



13



5



6


         Total recoveries

80



8



13



157



245


Net recoveries (charge-offs)

39



(74)



(19)



(22)



119


Provision for credit losses







(750)




Balance at end of period

$

8,486



$

8,447



$

8,521



$

8,540



$

9,312



























Ratio of net charge-offs during the period to average loans outstanding during the period

—%



—%



—%



—%



—%


Ratio of net charge-offs (recoveries) during the period to average non-performing assets

(0.15)



0.24



0.06



0.07



(0.38)


ACL to non-performing loans at end of period

38.72



32.25



29.59



29.32



33.57


ACL to loans receivable, net at end of period

0.12



0.12



0.12



0.12



0.14


ACL to net charge-offs (annualized)

N/M(1)



28.6x



111.5x



95.6x



N/M(1)




(1)

The ACL coverage ratio is not presented for the time periods noted due to loan recoveries exceeding loan charge-offs during these periods.

 


For the Nine Months Ended


June 30,


2017


2016


(Dollars in thousands)

Balance at beginning of period

$

8,540



$

9,443


Charge-offs:




One- to four-family:




   Originated

(45)



(97)


   Bulk purchased

(73)



(267)


      Total

(118)



(364)


Consumer:




   Home equity

(33)



(83)


   Other

(4)



(4)


      Total

(37)



(87)


         Total charge-offs

(155)



(451)


Recoveries:




One- to four-family:




   Originated

3



59


   Bulk purchased

69



240


      Total

72



299


Consumer:




   Home equity

18



21


   Other

11




      Total

29



21


         Total recoveries

101



320


Net charge-offs

(54)



(131)


Provision for credit losses




Balance at end of period

$

8,486



$

9,312






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

0.19



0.42


ACL to non-performing loans at end of period

38.72



33.57


ACL to loans receivable, net at end of period

0.12



0.14


ACL to net charge-offs (annualized)

118.3x



53.4x


Troubled Debt Restructurings ("TDRs") - The following table presents the Company's TDRs, based on accrual status, at the dates indicated.


At


June 30,


March 31,


December 31,


September 30,


June 30,


2017


2017


2016


2016


2016


(Dollars in thousands)

Accruing TDRs

$

27,343



$

26,209



$

22,726



$

23,177



$

21,663


Nonaccrual TDRs(1)

15,947



16,868



17,983



18,725



16,497


Total TDRs

$

43,290



$

43,077



$

40,709



$

41,902



$

38,160




(1)

Nonaccrual TDRs are included in the non-performing loan table above.

Securities Portfolio

The following table presents the distribution of our securities portfolio, at amortized cost, at the dates indicated.  The majority of our securities are issued by U.S. government-sponsored enterprises ("GSEs").  Overall, fixed-rate securities comprised 75% of these portfolios at June 30, 2017.  The weighted average life ("WAL") is the estimated remaining principal repayment term (in years) after three-month historical prepayment speeds and projected call option assumptions have been applied.  Weighted average yields on tax-exempt securities are not calculated on a fully taxable equivalent basis.


June 30, 2017


March 31, 2017


September 30, 2016


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


(Dollars in thousands)

Fixed-rate securities:


















MBS

$

682,062



2.16%



3.0


$

731,990



2.17%



3.0


$

836,852



2.16%



2.9

GSE debentures

296,283



1.25



1.4


296,266



1.25



1.7


346,226



1.15



0.9

Municipal bonds

29,220



1.65



2.2


30,826



1.62



2.3


33,303



1.69



2.4

   Total fixed-rate securities

1,007,565



1.87



2.5


1,059,082



1.90



2.6


1,216,381



1.86



2.3



















Adjustable-rate securities:


















MBS

328,416



2.49



4.8


351,243



2.42



5.6


400,161



2.25



4.7

Trust preferred securities

2,074



2.50



20.0


2,080



2.39



20.2


2,123



2.11



20.7

   Total adjustable-rate securities

330,490



2.49



4.9


353,323



2.42



5.7


402,284



2.24



4.8

      Total securities portfolio

$

1,338,055



2.03



3.1


$

1,412,405



2.03



3.4


$

1,618,665



1.95



2.9

MBS:  The following tables summarize the activity in our portfolio of MBS for the periods presented.  The weighted average yields and WALs for purchases are presented as recorded at the time of purchase.  The weighted average yields for the beginning balances are as of the last day of the period previous to the period presented and the weighted average yields for the ending balances are as of the last day of the period presented and are generally derived from recent prepayment activity on the securities in the portfolio as of the dates presented.  The beginning and ending WAL is the estimated remaining principal repayment term (in years) after three-month historical prepayment speeds have been applied.


For the Three Months Ended


June 30, 2017


March 31, 2017


December 31, 2016


September 30, 2016


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


(Dollars in thousands)

Beginning balance - carrying value

$

1,090,870



2.25%



3.9



$

1,166,326



2.18%



3.5



$

1,246,078



2.19%



3.5



$

1,344,481



2.21%



3.9


Maturities and repayments

(71,763)







(73,801)







(88,564)







(96,320)






Net amortization of (premiums)/discounts

(992)







(1,015)







(1,290)







(1,345)






Purchases:
























Fixed













10,890



1.99



3.8








Change in valuation on AFS securities

(970)







(640)







(788)







(738)






Ending balance - carrying value

$

1,017,145



2.26



3.6



$

1,090,870



2.25



3.9



$

1,166,326



2.18



3.5



$

1,246,078



2.19



3.5


 


For the Nine Months Ended


June 30, 2017


June 30, 2016


Amount


Yield


WAL


Amount


Yield


WAL


(Dollars in thousands)

Beginning balance - carrying value

$

1,246,078



2.19%



3.5



$

1,462,539



2.24%



3.8


Maturities and repayments

(234,128)







(254,670)






Net amortization of (premiums)/discounts

(3,297)







(3,666)






Purchases:












Fixed

10,890



1.99



3.8



42,827



1.83



4.1


Adjustable







100,133



2.02



5.4


Change in valuation on AFS securities

(2,398)







(2,682)






Ending balance - carrying value

$

1,017,145



2.26



3.6



$

1,344,481



2.21



3.9


Investment Securities:  The following tables summarize the activity in our investment securities portfolio for the periods presented.  The weighted average yields and WALs for purchases are presented as recorded at the time of purchase.  The weighted average yields for the beginning balances are as of the last day of the period previous to the period presented and the weighted average yields for the ending balances are as of the last day of the period presented.  The beginning and ending WALs represent the estimated remaining principal repayment terms (in years) of the securities after projected call dates have been considered, based upon market rates at each date presented.


For the Three Months Ended


June 30, 2017


March 31, 2017


December 31, 2016


September 30, 2016


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


(Dollars in thousands)

Beginning balance - carrying value

$

328,323



1.29%



1.9



$

355,681



1.27%



2.0



$

382,097



1.20%



1.2



$

510,745



1.21%



1.1


Maturities and calls

(1,538)







(28,863)







(50,019)







(127,923)






Net amortization of (premiums)/discounts

(57)







(61)







(72)







(9)






Purchases:
























Fixed







1,535



1.30



3.4



25,000



1.70



4.0








Change in valuation on AFS securities

58







31







(1,325)







(716)






Ending balance - carrying value

$

326,786



1.29



1.6



$

328,323



1.29



1.9



$

355,681



1.27



2.0



$

382,097



1.20



1.2


 


For the Nine Months Ended


June 30, 2017


June 30, 2016


Amount


Yield


WAL


Amount


Yield


WAL


(Dollars in thousands)

Beginning balance - carrying value

$

382,097



1.20%



1.2



$

566,754



1.19%



1.8


Maturities and calls

(80,420)







(157,229)






Net amortization of (premiums)/discounts

(190)







(322)






Purchases:












Fixed

26,535



1.68



4.0



101,359



1.09



0.8


Change in valuation on AFS securities

(1,236)







183






Ending balance - carrying value

$

326,786



1.29



1.6



$

510,745



1.21



1.1


Deposit Portfolio

The following table presents the amount, weighted average rate, and percent of total for the components of our deposit portfolio at the dates presented.


June 30, 2017


March 31, 2017


September 30, 2016






% of






% of






% of


Amount


Rate


 Total


Amount


Rate


 Total


Amount


Rate


 Total


(Dollars in thousands)

Non-interest-bearing checking

$

244,037



—%



4.6%



$

240,061



—%



4.6%



$

217,009



—%



4.2%


Interest-bearing checking

627,905



0.05



11.9



646,634



0.05



12.3



597,319



0.05



11.6


Savings

354,289



0.24



6.8



353,676



0.22



6.7



335,426



0.17



6.5


Money market

1,217,580



0.24



23.1



1,219,499



0.24



23.1



1,186,132



0.24



23.0


Retail certificates of deposit

2,432,867



1.48



46.2



2,461,838



1.46



46.7



2,458,160



1.43



47.6


Public units

391,007



1.08



7.4



347,526



0.83



6.6



369,972



0.70



7.1



$

5,267,685



0.84



100.0%



$

5,269,234



0.81



100.0%



$

5,164,018



0.80



100.0%


The following table presents scheduled maturities of our certificates of deposit, along with associated weighted average rates, as of June 30, 2017: 



Amount Due









More than


More than









1 year


1 year to


2 years to 3


More than


Total

Rate range


or less


2 years


years


3 years


Amount


Rate



(Dollars in thousands)



0.00 – 0.99%


$

641,523



$

92,897



$

359



$



$

734,779



0.75%


1.00 – 1.99%


559,682



444,901



486,754



433,813



1,925,150



1.62


2.00 – 2.99%


166



1,335



162,332





163,833



2.24


3.00 – 3.99%


112









112



3.06




$

1,201,483



$

539,133



$

649,445



$

433,813



$

2,823,874



1.43















Percent of total


42.5%



19.1%



23.0%



15.4%






Weighted average rate


1.03



1.42



1.85



1.91






Weighted average maturity (in years)

0.4



1.5



2.5



3.8



1.6




Weighted average maturity for the retail certificate of deposit portfolio (in years)




1.8




Borrowings

The following table presents the maturity of term borrowings (including FHLB advances, at par, and repurchase agreements), along with associated weighted average contractual and effective rates as of June 30, 2017.  During June 2017, a $200.0 million FHLB advance with an effective rate of 3.24% matured and was replaced by FHLB advances with terms of 14 days or less, which are included in fiscal year 2017 in the table below.  Subsequent to June 30, 2017, the Bank replaced the advances with a $100.0 million 36-month fixed-rate advance at a rate of 1.85%, and a $100.0 million 12-month adjustable-rate advance at a rate of 1.27%.  The Bank then entered into an interest rate swap with a notional amount of $100.0 million in order to hedge the variability in cash flows associated with the 12-month adjustable-rate advance, resulting in an advance with an effective cost of 2.14%.  The weighted average effective rate of the term borrowings portfolio, adjusted for the activity that occurred subsequent to June 30, 2017, was 2.21%.



FHLB


Repurchase





Maturity by


Advances


Agreements


Contractual


Effective

Fiscal Year


Amount


Amount


Rate


Rate(1)



(Dollars in thousands)





2017


$

300,000



$



1.87%



1.87%


2018


375,000



100,000



2.35



2.64


2019


400,000





1.62



1.62


2020


250,000



100,000



2.18



2.18


2021


550,000





2.27



2.27


2022


200,000





2.23



2.23


2023


100,000





1.82



1.82




$

2,175,000



$

200,000



2.09



2.15




(1)

The effective rate includes the impact of the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid.

The following table presents the maturity and weighted average repricing rate, which is also the weighted average effective rate, of certificates of deposit, split between retail and public unit deposit amounts, and term borrowings for the next four quarters as of June 30, 2017.



Retail




Public Unit




Term







Maturity by


Certificate


Repricing


Deposit


Repricing


Borrowings


Repricing




Repricing

Quarter End


Amount


Rate


Amount


Rate


Amount


Rate


Total


Rate



(Dollars in thousands)

September 30, 2017


$

252,652



1.03%



$

148,654



0.88%



$

300,000



1.87%



$

701,306



1.36%


December 31, 2017


250,489



1.02



75,381



0.97



200,000



2.94



525,870



1.74


March 31, 2018


214,355



1.12



30,962



1.11







245,317



1.12


June 30, 2018


202,469



1.06



26,521



1.22



100,000



2.82



328,990



1.61




$

919,965



1.05



$

281,518



0.96



$

600,000



2.39



$

1,801,483



1.48


The following tables present borrowing activity for the periods shown.  The borrowings presented in the table have original contractual terms of one year or longer.  FHLB advances are presented at par.  The weighted average effective rate includes the impact of the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid.  Rates on new borrowings are fixed-rate.  The weighted average maturity ("WAM") is the remaining weighted average contractual term in years.  The beginning and ending WAMs represent the remaining maturity at each date presented.  For new borrowings, the WAMs presented are as of the date of issue.


For the Three Months Ended


June 30, 2017


March 31, 2017


December 31, 2016


September 30, 2016




Effective






Effective






Effective






Effective




Amount


Rate


WAM


Amount


Rate


WAM


Amount


Rate


WAM


Amount


Rate


WAM


(Dollars in thousands)

Beginning balance

$

2,475,000



2.35%



2.5



$

2,475,000



2.35%



2.7



$

2,575,000



2.29%



2.9



$

2,675,000



2.24%



3.0


Maturities:
























FHLB advances

(300,000)



3.24











(100,000)



0.78





(100,000)



0.83




Ending balance

$

2,175,000



2.23



2.5



$

2,475,000



2.35



2.5



$

2,475,000



2.35



2.7



$

2,575,000



2.29



2.9


 


For the Nine Months Ended


June 30, 2017


June 30, 2016




Effective






Effective




Amount


Rate


WAM


Amount


Rate


WAM


(Dollars in thousands)

Beginning balance

$

2,575,000



2.29%



2.9



$

2,775,000



2.29%



3.3


Maturities:












FHLB advances

(400,000)



2.62





(300,000)



2.35




New borrowings:












FHLB advances







200,000



1.64



5.0


Ending balance

$

2,175,000



2.23



2.5



$

2,675,000



2.24



3.0


Average Rates and Lives

At June 30, 2017, the Bank's gap between the amount of interest-earning assets and interest-bearing liabilities projected to reprice within one year was $226.3 million, or 2.49% of total assets, compared to $269.2 million, or 2.91% of total assets, at March 31, 2017, and $1.07 billion, or 11.54% of total assets, at September 30, 2016.  Market rates of interest increased between September 30, 2016 and June 30, 2017.  As interest rates rise, borrowers have less economic incentive to refinance their mortgages and agency debt issuers have less economic incentive or opportunity to exercise their call options in order to issue new debt at lower interest rates.  This increase in interest rates resulted in lower projected cash flows on these assets over the next year compared to September 30, 2016.  In addition, lower cash balances and an increase in borrowings repricing within one year reduced the one-year gap compared to September 30, 2016.  The decrease in the one-year gap amount at June 30, 2017 compared to March 31, 2017 was due primarily to a decrease in the amount of cash held at June 30, 2017.

The majority of interest-earning assets anticipated to reprice in the coming year are repayments and prepayments on mortgage loans and MBS, both of which include the option to prepay without a fee being paid by the contract holder.  The amount of interest-bearing liabilities expected to reprice in a given period is not typically impacted significantly by changes in interest rates because the Bank's borrowings and certificate of deposit portfolios have contractual maturities and generally cannot be terminated early without a prepayment penalty.  If interest rates were to increase 200 basis points, as of June 30, 2017, the Bank's one-year gap is projected to be $(295.9) million, or (3.25)% of total assets.  This compares to a one-year gap of $(215.4) million, or (2.33)% of total assets, if interest rates were to have increased 200 basis points as of March 31, 2017, and $208.7 million, or 2.25% of total assets, if interest rates were to have increased 200 basis points as of September 30, 2016.

During the current quarter, loan repayments totaled $296.0 million and cash flows from the securities portfolio totaled $73.3 million.  The asset cash flows of $369.3 million were reinvested into new assets at current market interest rates.  Total cash flows from fixed-rate liabilities that matured or repriced during the current quarter were approximately $699.7 million, including $300.0 million of FHLB advances.  These offsetting cash flows allow the Bank to manage its interest rate risk and gap position more precisely than if the Bank did not have offsetting cash flows due to its mix of assets or maturity structure of liabilities.

Other strategies include managing the Bank's wholesale assets and liabilities.  The Bank primarily uses long-term fixed-rate borrowings with no embedded options to lengthen the average life of the Bank's liabilities.  The fixed-rate characteristics of these borrowings lock-in the cost until maturity and thus decrease the amount of liabilities repricing as interest rates move higher compared to funding with lower-cost short-term borrowings.  These borrowings are laddered in order to prevent large amounts of liabilities repricing in any one period.  The WAL of the Bank's term borrowings as of June 30, 2017 was 2.3 years.

The Bank uses the securities portfolio to shorten the average life of the Bank's assets. Purchases in the securities portfolio over the past couple of years have primarily been focused on callable agency debentures with maturities no longer than five years, shorter duration MBS, and adjustable-rate MBS.  These securities have a shorter average life and provide a steady source of cash flow that can be reinvested as interest rates rise or used to purchase higher-yielding assets.  The WAL of the Bank's securities portfolio as of June 30, 2017 was 2.6 years.

In addition to the wholesale strategies, the Bank has sought to increase core deposits and long-term certificates of deposit.  Core deposits are expected to reduce the risk of higher interest rates because their interest rates are not expected to increase significantly as market interest rates rise.  Specifically, checking accounts and savings accounts have had minimal interest rate fluctuations throughout historical interest rate cycles, though no assurance can be given that this will be the case in future interest rate cycles.  The balances and rates of these accounts have historically tended to remain very stable over time, giving them the characteristic of long-term liabilities.  The Bank uses historical data pertaining to these accounts to estimate their future balances.  At June 30, 2017 the WAL of the Bank's transaction accounts was 7.8 years.

Over the last couple years, the Bank has priced long-term certificates of deposit more aggressively than short-term certificates of deposit with the goal of giving customers incentive to move funds into longer-term certificates of deposit when interest rates were lower.  Long-term certificates of deposit reduce the amount of liabilities repricing as interest rates rise.

Because of the on-balance sheet strategies implemented over the past several years, management believes the Bank is well-positioned to move into a market rate environment where interest rates are higher.

The following table presents the weighted average yields/rates and WALs (in years), after applying prepayment, call assumptions, and decay rates for our interest-earning assets and interest-bearing liabilities as of the date presented.  Yields presented for interest-earning assets include the amortization of fees, costs, premiums and discounts, which are considered adjustments to the yield.  The interest rate presented for term borrowings is the effective rate, which includes the impact of the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid.  The maturity and repricing terms presented for one- to four-family loans represent the contractual terms of the loan.


June 30, 2017


Amount


Yield/Rate


WAL


% of Category


% of Total


(Dollars in thousands)

Investment securities

$

326,786



1.29%



1.6



24.3%



3.7%


MBS - fixed

683,698



2.16



3.0



50.9



7.8


MBS - adjustable

333,447



2.49



4.8



24.8



3.8


Total securities

1,343,931



2.03



3.1



100.0%



15.3


Loans receivable:










Fixed-rate one- to four-family:










   <= 15 years

1,244,468



3.09



4.1



17.2%



14.1


   > 15 years

4,428,752



3.85



6.2



61.3



50.3


All other fixed-rate loans

260,920



4.19



4.2



3.6



3.0


   Total fixed-rate loans

5,934,140



3.71



5.7



82.1



67.4


Adjustable-rate one- to four-family:










   <= 36 months

270,722



1.75



3.6



3.7



3.1


   > 36 months

871,049



3.04



2.8



12.1



9.9


All other adjustable-rate loans

152,514



4.79



3.0



2.1



1.7


   Total adjustable-rate loans

1,294,285



2.98



3.0



17.9



14.7


Total loans receivable

7,228,425



3.58



5.2



100.0%



82.1


FHLB stock

101,039



6.47



2.4





1.1


Cash and cash equivalents

130,249



1.23







1.5


Total interest-earning assets

$

8,803,644



3.34



4.8





100.0%












Non-maturity deposits

$

2,443,811



0.17



7.8



46.4%



32.0%


Retail certificates of deposit

2,432,867



1.48



1.8



46.2



31.8


Public units

391,007



1.08



0.8



7.4



5.1


Total deposits

5,267,685



0.84



4.5



100.0%



68.9


Term borrowings

2,375,000



2.15



2.3





31.1


Total interest-bearing liabilities

$

7,642,685



1.25



3.8





100.0%


Average Balance Sheets

The following tables present the average balances of our assets, liabilities, and stockholders' equity, and the related annualized weighted average yields and rates on our interest-earning assets and interest-bearing liabilities for the periods indicated and the weighted average yield/rate on our interest-earning assets and interest-bearing liabilities at June 30, 2017.  At June 30, 2017, the leverage strategy was not in place, so the yields/rates presented at June 30, 2017 in the tables below do not reflect the effects of the leverage strategy.  Weighted average yields are derived by dividing annualized income by the average balance of the related assets, and weighted average rates are derived by dividing annualized expense by the average balance of the related liabilities, for the periods shown.  Average outstanding balances are derived from average daily balances.  The weighted average yields and rates include amortization of fees, costs, premiums and discounts, which are considered adjustments to yields/rates.  Weighted average yields on tax-exempt securities are not calculated on a fully taxable equivalent basis.


At


For the Nine Months Ended


June 30, 2017


June 30, 2017


June 30, 2016




Average


Interest




Average


Interest




Yield/


Outstanding


Earned/


Yield/


Outstanding


Earned/


Yield/


Rate


Amount


Paid


Rate


Amount


Paid


Rate

Assets:



(Dollars in thousands)

Interest-earning assets:














   Loans receivable(1)

3.58%


$

7,126,112



$

189,064



3.54%



$

6,721,845



$

181,795



3.61%


   MBS(2)

2.26


1,125,689



18,374



2.18



1,391,441



22,934



2.20


   Investment securities(2)(3)

1.29


346,035



3,301



1.27



497,794



4,524



1.21


   FHLB stock

6.47


194,422



9,153



6.29



205,434



9,208



5.99


   Cash and cash equivalents(4)

1.23


2,123,529



12,720



0.79



2,167,680



7,057



0.43


Total interest-earning assets(1)(2)

3.34


10,915,787



232,612



2.84



10,984,194



225,518



2.74


Other non-interest-earning assets



297,478







290,854






Total assets



$

11,213,265







$

11,275,048




















Liabilities and stockholders' equity:














Interest-bearing liabilities:














   Checking

0.04


$

824,150



226



0.04



$

781,509



218



0.04


   Savings

0.24


344,874



567



0.22



323,300



464



0.19


   Money market

0.24


1,209,279



2,141



0.24



1,168,086



2,054



0.23


   Retail certificates

1.48


2,439,370



26,352



1.44



2,356,566



23,628



1.34


   Wholesale certificates

1.08


386,860



2,369



0.82



370,784



1,397



0.50


      Total deposits

0.84


5,204,533



31,655



0.81



5,000,245



27,761



0.74


   FHLB borrowings(5)

2.07


4,298,883



50,772



1.57



4,547,984



48,829



1.43


   Repurchase agreements

2.94


200,000



4,461



2.94



200,000



4,478



2.94


      Total borrowings

2.15


4,498,883



55,233



1.63



4,747,984



53,307



1.49


Total interest-bearing liabilities

1.25


9,703,416



86,888



1.19



9,748,229



81,068



1.11


Other non-interest-bearing liabilities



122,534







118,180






Stockholders' equity



1,387,315







1,408,639






Total liabilities and stockholders' equity


$

11,213,265







$

11,275,048
































Net interest income(6)





$

145,724







$

144,450




Net interest rate spread(7)(8)

2.09






1.65







1.63


Net interest-earning assets



$

1,212,371







$

1,235,965






Net interest margin(8)(9)







1.78







1.75


Ratio of interest-earning assets














to interest-bearing liabilities







1.12x







1.13x
















Selected performance ratios:














Return on average assets (annualized)(8)






0.76%







0.74%


Return on average equity (annualized)(8)






6.11







5.94


Average equity to average assets







12.37







12.49


Operating expense ratio(10)







0.79







0.83


Efficiency ratio(11)







40.84







43.40


Pre-tax yield on leverage strategy(12)






0.22







0.16


 


For the Three Months Ended


June 30, 2017


March 31, 2017


Average


Interest




Average


Interest




Outstanding


Earned/


Yield/


Outstanding


Earned/


Yield/


Amount


Paid


Rate


Amount


Paid


Rate

Assets:

(Dollars in thousands)

Interest-earning assets:












   Loans receivable(1)

$

7,224,131



$

64,013



3.54%



$

7,140,433



$

63,106



3.54%


   MBS(2)

1,051,440



5,821



2.21



1,124,367



6,191



2.20


   Investment securities(2)(3)

327,727



1,063



1.30



353,722



1,131



1.28


   FHLB stock

193,617



3,114



6.45



193,826



3,100



6.49


   Cash and cash equivalents(4)

2,135,014



5,619



1.04



2,082,180



4,132



0.79


Total interest-earning assets(1)(2)

10,931,929



79,630



2.91



10,894,528



77,660



2.85


Other non-interest-earning assets

295,602







300,795






Total assets

$

11,227,531







$

11,195,323


















Liabilities and stockholders' equity:












Interest-bearing liabilities:












   Checking

$

843,997



77



0.04



$

828,420



75



0.04


   Savings

354,835



213



0.24



344,699



199



0.23


   Money market

1,218,900



720



0.24



1,218,058



712



0.24


   Retail certificates

2,444,620



8,932



1.47



2,428,497



8,652



1.44


   Wholesale certificates

396,737



953



0.96



378,546



726



0.78


      Total deposits

5,259,089



10,895



0.83



5,198,220



10,364



0.81


   FHLB borrowings(5)

4,264,448



17,884



1.67



4,302,878



16,771



1.57


   Repurchase agreements

200,000



1,487



2.94



200,000



1,471



2.94


      Total borrowings

4,464,448



19,371



1.73



4,502,878



18,242



1.64


Total interest-bearing liabilities

9,723,537



30,266



1.24



9,701,098



28,606



1.19


Other non-interest-bearing liabilities

113,031







115,547






Stockholders' equity

1,390,963







1,378,678






Total liabilities and stockholders' equity

$

11,227,531







$

11,195,323






























Net interest income(6)



$

49,364







$

49,054




Net interest rate spread(7)(8)





1.67







1.66


Net interest-earning assets

$

1,208,392







$

1,193,430






Net interest margin(8)(9)





1.81







1.80


Ratio of interest-earning assets












to interest-bearing liabilities





1.12x







1.12x














Selected performance ratios:












Return on average assets (annualized)(8)





0.76%







0.77%


Return on average equity (annualized)(8)





6.15







6.26


Average equity to average assets





12.39







12.31


Operating expense ratio(10)





0.81







0.78


Efficiency ratio(11)





41.30







40.16


Pre-tax yield on leverage strategy(12)





0.21







0.25




(1)

Calculated net of 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)

MBS and investment securities classified as AFS are stated at amortized cost, adjusted for unamortized purchase premiums or discounts.

(3)

The average balance of investment securities includes an average balance of nontaxable securities of $31.3 million and $37.6 million for the nine months ended June 30, 2017 and 2016, respectively, and $29.4 million and $31.2 million for the quarters ended June 30, 2017 and March 31, 2017, respectively.

(4)

The average balance of cash and cash equivalents includes an average balance of cash related to the leverage strategy of $1.93 billion and $1.96 billion for the nine months ended June 30, 2017 and 2016, respectively, and $1.94 billion for each of the quarters ended June 30, 2017 and March 31, 2017.

(5)

Included in this line, for the nine months ended June 30, 2017 and 2016, respectively, are FHLB borrowings related to the leverage strategy with an average outstanding amount of $2.02 billion and $2.05 billion, interest paid of $12.1 million and $7.2 million, at a rate of 0.79% and 0.46%, respectively.  Included in this line, for the quarters ended June 30, 2017 and March 31, 2017, respectively, are FHLB borrowings related to the leverage strategy with an average outstanding amount of $2.03 billion and $2.03 billion, interest paid of $5.3 million and $3.9 million, at a rate of 1.04% and 0.76%, respectively.  The FHLB advance amounts and rates included in this line 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 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 tables below provide 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 Nine Months Ended


June 30, 2017


June 30, 2016


Actual


Leverage


Adjusted


Actual


Leverage


Adjusted


(GAAP)


Strategy


(Non-GAAP)


(GAAP)


Strategy


(Non-GAAP)

Return on average assets (annualized)

0.76%



(0.13)%



0.89%



0.74%



(0.14)%



0.88%


Return on average equity (annualized)

6.11



0.21



5.90



5.94



0.15



5.79


Net interest margin

1.78



(0.35)



2.13



1.75



(0.36)



2.11


Net interest rate spread

1.65



(0.30)



1.95



1.63



(0.30)



1.93


 


For the Three Months Ended


June 30, 2017


March 31, 2017


Actual


Leverage


Adjusted


Actual


Leverage


Adjusted


(GAAP)


Strategy


(Non-GAAP)


(GAAP)


Strategy


(Non-GAAP)

Return on average assets (annualized)

0.76%



(0.14)%



0.90%



0.77%



(0.14)%



0.91%


Return on average equity (annualized)

6.15



0.21



5.94



6.26



0.24



6.02


Net interest margin

1.81



(0.35)



2.16



1.80



(0.35)



2.15


Net interest rate spread

1.67



(0.31)



1.98



1.66



(0.30)



1.96




(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.

 

View original content:http://www.prnewswire.com/news-releases/capitol-federal-financial-inc-reports-third-quarter-fiscal-year-2017-results-300495026.html

SOURCE Capitol Federal Financial, Inc.

Analysen zu Vipshop Holdings Ltd (spons. ADRs)mehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

Capitol Federal Financial Inc 6,97 1,16% Capitol Federal Financial Inc
Chipotle Mexican Grill Inc. 59,12 -0,44% Chipotle Mexican Grill Inc.
Energy Transfer Equity LP Partnership Units 18,91 -0,87% Energy Transfer Equity LP Partnership Units
Tesla 337,30 -0,68% Tesla
Vipshop Holdings Ltd (spons. ADRs) 12,60 0,80% Vipshop Holdings Ltd (spons. ADRs)