Linked-Quarter Comparative Financial Analysis |
(Dollars and Shares in Thousands, Except Per Share Data) | June 30, 2025 | March 31, 2025 | Variance or Change | Variance or Change Pct. | ||||||||||
Assets | ||||||||||||||
Cash and cash equivalents | $ | 167,269 | $ | 126,095 | $ | 41,174 | 32.7 | % | ||||||
Securities available for sale | 1,012,969 | 1,003,393 | 9,576 | 1.0 | % | |||||||||
Securities held to maturity | 120,217 | 124,859 | (4,642) | -3.7 | % | |||||||||
Loans held-for-sale | 5,931 | 6,187 | (256) | -4.1 | % | |||||||||
Loans receivable | 5,812,937 | 5,846,175 | (33,238) | -0.6 | % | |||||||||
Less: allowance for credit losses on loans | (46,191) | (44,455) | 1,736 | 3.9 | % | |||||||||
Net loans receivable | 5,766,746 | 5,801,720 | (34,974) | -0.6 | % | |||||||||
Premises and equipment | 43,897 | 44,192 | (295) | -0.7 | % | |||||||||
Federal Home Loan Bank stock | 64,261 | 62,261 | 2,000 | 3.2 | % | |||||||||
Accrued interest receivable | 28,098 | 28,521 | (423) | -1.5 | % | |||||||||
Goodwill | 113,525 | 113,525 | — | — | % | |||||||||
Core deposit intangible | 1,436 | 1,554 | (118) | -7.6 | % | |||||||||
Bank owned life insurance | 304,717 | 303,629 | 1,088 | 0.4 | % | |||||||||
Deferred income taxes, net | 55,203 | 52,913 | 2,290 | 4.3 | % | |||||||||
Other assets | 56,181 | 64,292 | (8,111) | -12.6 | % | |||||||||
Total assets | $ | 7,740,450 | $ | 7,733,141 | $ | 7,309 | 0.1 | % | ||||||
Liabilities | ||||||||||||||
Deposits: | ||||||||||||||
Non-interest-bearing | $ | 582,045 | $ | 587,118 | $ | (5,073) | -0.9 | % | ||||||
Interest-bearing | 5,093,172 | 5,120,230 | (27,058) | -0.5 | % | |||||||||
Total deposits | 5,675,217 | 5,707,348 | (32,131) | -0.6 | % | |||||||||
Borrowings | 1,256,491 | 1,213,976 | 42,515 | 3.5 | % | |||||||||
Advance payments by borrowers for taxes | 19,317 | 19,981 | (664) | -3.3 | % | |||||||||
Other liabilities | 43,463 | 43,723 | (260) | -0.6 | % | |||||||||
Total liabilities | 6,994,488 | 6,985,028 | 9,460 | 0.1 | % | |||||||||
Stockholders' Equity | ||||||||||||||
Common stock | 646 | 646 | — | — | % | |||||||||
Paid-in capital | 494,546 | 494,131 | 415 | 0.1 | % | |||||||||
Retained earnings | 341,744 | 341,921 | (177) | -0.1 | % | |||||||||
Unearned ESOP shares | (18,970) | (19,457) | 487 | 2.5 | % | |||||||||
Accumulated other comprehensive loss | (72,004) | (69,128) | (2,876) | -4.2 | % | |||||||||
Total stockholders' equity | 745,962 | 748,113 | (2,151) | -0.3 | % | |||||||||
Total liabilities and stockholders' equity | $ | 7,740,450 | $ | 7,733,141 | $ | 7,309 | 0.1 | % | ||||||
Consolidated capital ratios | ||||||||||||||
Equity to assets | 9.64 | % | 9.67 | % | -0.03 | % | ||||||||
Tangible equity to tangible assets (1) | 8.27 | % | 8.31 | % | -0.04 | % | ||||||||
Share data | ||||||||||||||
Outstanding shares | 64,577 | 64,580 | (3) | -0.0 | % | |||||||||
Book value per share | $ | 11.55 | $ | 11.58 | $ | (0.03) | -0.3 | % | ||||||
Tangible book value per share (2) | $ | 9.77 | $ | 9.80 | $ | (0.03) | -0.3 | % |
(Dollars and Shares in Thousands, Except Per Share Data) | Three Months Ended | Variance or Change | Variance or Change Pct. | |||||||||||
June 30, 2025 | March 31, 2025 | |||||||||||||
Interest income | ||||||||||||||
Loans | $ | 66,485 | $ | 64,768 | $ | 1,717 | 2.7 | % | ||||||
Taxable investment securities | 12,322 | 12,738 | (416) | -3.3 | % | |||||||||
Tax-exempt investment securities | 49 | 55 | (6) | -10.9 | % | |||||||||
Other interest-earning assets | 1,549 | 1,773 | (224) | -12.6 | % | |||||||||
Total interest income | 80,405 | 79,334 | 1,071 | 1.3 | % | |||||||||
Interest expense | ||||||||||||||
Deposits | 33,607 | 34,912 | (1,305) | -3.7 | % | |||||||||
Borrowings | 10,955 | 10,380 | 575 | 5.5 | % | |||||||||
Total interest expense | 44,562 | 45,292 | (730) | -1.6 | % | |||||||||
Net interest income | 35,843 | 34,042 | 1,801 | 5.3 | % | |||||||||
Provision for credit losses | 1,785 | 366 | 1,419 | 387.7 | % | |||||||||
Net interest income after provision for credit losses | 34,058 | 33,676 | 382 | 1.1 | % | |||||||||
Non-interest income | ||||||||||||||
Fees and service charges | 655 | 573 | 82 | 14.3 | % | |||||||||
Gain on sale of loans | 190 | 112 | 78 | 69.6 | % | |||||||||
Income from bank owned life insurance | 2,869 | 2,617 | 252 | 9.6 | % | |||||||||
Electronic banking fees and charges | 442 | 391 | 51 | 13.0 | % | |||||||||
Other income | 835 | 869 | (34) | -3.9 | % | |||||||||
Total non-interest income | 4,991 | 4,562 | 429 | 9.4 | % | |||||||||
Non-interest expense | ||||||||||||||
Salaries and employee benefits | 18,093 | 17,700 | 393 | 2.2 | % | |||||||||
Net occupancy expense of premises | 2,820 | 3,075 | (255) | -8.3 | % | |||||||||
Equipment and systems | 4,030 | 3,921 | 109 | 2.8 | % | |||||||||
Advertising and marketing | 615 | 609 | 6 | 1.0 | % | |||||||||
Federal deposit insurance premium | 1,395 | 1,450 | (55) | -3.8 | % | |||||||||
Directors' compensation | 307 | 326 | (19) | -5.8 | % | |||||||||
Other expense | 3,633 | 3,309 | 324 | 9.8 | % | |||||||||
Total non-interest expense | 30,893 | 30,390 | 503 | 1.7 | % | |||||||||
Income before income taxes | 8,156 | 7,848 | 308 | 3.9 | % | |||||||||
Income taxes | 1,387 | 1,200 | 187 | 15.6 | % | |||||||||
Net income | $ | 6,769 | $ | 6,648 | $ | 121 | 1.8 | % | ||||||
Net income per common share (EPS) | ||||||||||||||
Basic | $ | 0.11 | $ | 0.11 | $ | — | ||||||||
Diluted | $ | 0.11 | $ | 0.11 | $ | — | ||||||||
Dividends declared | ||||||||||||||
Cash dividends declared per common share | $ | 0.11 | $ | 0.11 | $ | — | ||||||||
Cash dividends declared | $ | 6,946 | $ | 6,933 | $ | 13 | ||||||||
Dividend payout ratio | 102.6 | % | 104.3 | % | -1.7 | % | ||||||||
Weighted average number of common shares outstanding | ||||||||||||||
Basic | 62,597 | 62,548 | 49 | |||||||||||
Diluted | 62,755 | 62,713 | 42 |
(Dollars in Thousands) | Three Months Ended | Variance or Change | Variance or Change Pct. | |||||||||||
June 30, 2025 | March 31, 2025 | |||||||||||||
Assets | ||||||||||||||
Interest-earning assets: | ||||||||||||||
Loans receivable, including loans held for sale | $ | 5,830,421 | $ | 5,805,045 | $ | 25,376 | 0.4 | % | ||||||
Taxable investment securities | 1,227,825 | 1,251,612 | (23,787) | -1.9 | % | |||||||||
Tax-exempt investment securities | 8,039 | 9,135 | (1,096) | -12.0 | % | |||||||||
Other interest-earning assets | 117,622 | 110,736 | 6,886 | 6.2 | % | |||||||||
Total interest-earning assets | 7,183,907 | 7,176,528 | 7,379 | 0.1 | % | |||||||||
Non-interest-earning assets | 454,975 | 457,206 | (2,231) | -0.5 | % | |||||||||
Total assets | $ | 7,638,882 | $ | 7,633,734 | $ | 5,148 | 0.1 | % | ||||||
Liabilities and Stockholders' Equity | ||||||||||||||
Interest-bearing liabilities: | ||||||||||||||
Deposits: | ||||||||||||||
Interest-bearing demand | $ | 2,342,523 | $ | 2,405,974 | $ | (63,451) | -2.6 | % | ||||||
Savings | 754,192 | 751,243 | 2,949 | 0.4 | % | |||||||||
Certificates of deposit (retail) | 1,215,661 | 1,215,767 | (106) | -0.0 | % | |||||||||
Certificates of deposit (brokered) | 744,345 | 730,612 | 13,733 | 1.9 | % | |||||||||
Total interest-bearing deposits | 5,056,721 | 5,103,596 | (46,875) | -0.9 | % | |||||||||
Borrowings: | ||||||||||||||
Federal Home Loan Bank advances | 1,083,902 | 1,028,958 | 54,944 | 5.3 | % | |||||||||
Other borrowings | 107,582 | 93,389 | 14,193 | 15.2 | % | |||||||||
Total borrowings | 1,191,484 | 1,122,347 | 69,137 | 6.2 | % | |||||||||
Total interest-bearing liabilities | 6,248,205 | 6,225,943 | 22,262 | 0.4 | % | |||||||||
Non-interest-bearing liabilities: | ||||||||||||||
Non-interest-bearing deposits | 582,085 | 602,647 | (20,562) | -3.4 | % | |||||||||
Other non-interest-bearing liabilities | 64,405 | 59,919 | 4,486 | 7.5 | % | |||||||||
Total non-interest-bearing liabilities | 646,490 | 662,566 | (16,076) | -2.4 | % | |||||||||
Total liabilities | 6,894,695 | 6,888,509 | 6,186 | 0.1 | % | |||||||||
Stockholders' equity | 744,187 | 745,225 | (1,038) | -0.1 | % | |||||||||
Total liabilities and stockholders' equity | $ | 7,638,882 | $ | 7,633,734 | $ | 5,148 | 0.1 | % | ||||||
Average interest-earning assets to average interest-bearing liabilities | 114.98 | % | 115.27 | % | -0.29 | % | -0.3 | % |
Three Months Ended | Variance or Change | ||||||||||
June 30, 2025 | March 31, 2025 | ||||||||||
Average yield on interest-earning assets: | |||||||||||
Loans receivable, including loans held for sale | 4.56 | % | 4.46 | % | 0.10 | % | |||||
Taxable investment securities | 4.01 | % | 4.07 | % | -0.06 | % | |||||
Tax-exempt investment securities (1) | 2.43 | % | 2.43 | % | — | % | |||||
Other interest-earning assets | 5.27 | % | 6.40 | % | -1.13 | % | |||||
Total interest-earning assets | 4.48 | % | 4.42 | % | 0.06 | % | |||||
Average cost of interest-bearing liabilities: | |||||||||||
Deposits: | |||||||||||
Interest-bearing demand | 2.63 | % | 2.73 | % | -0.10 | % | |||||
Savings | 1.33 | % | 1.30 | % | 0.03 | % | |||||
Certificates of deposit (retail) | 3.56 | % | 3.73 | % | -0.17 | % | |||||
Certificates of deposit (brokered) | 2.62 | % | 2.58 | % | 0.04 | % | |||||
Total interest-bearing deposits | 2.66 | % | 2.74 | % | -0.08 | % | |||||
Borrowings: | |||||||||||
Federal Home Loan Bank advances | 3.60 | % | 3.63 | % | -0.03 | % | |||||
Other borrowings | 4.45 | % | 4.41 | % | 0.04 | % | |||||
Total borrowings | 3.68 | % | 3.70 | % | -0.02 | % | |||||
Total interest-bearing liabilities | 2.85 | % | 2.91 | % | -0.06 | % | |||||
Interest rate spread (2) | 1.62 | % | 1.51 | % | 0.11 | % | |||||
Net interest margin (3) | 2.00 | % | 1.90 | % | 0.10 | % | |||||
Non-interest income to average assets (annualized) | 0.26 | % | 0.24 | % | 0.02 | % | |||||
Non-interest expense to average assets (annualized) | 1.62 | % | 1.59 | % | 0.03 | % | |||||
Efficiency ratio (4) | 75.66 | % | 78.72 | % | -3.06 | % | |||||
Return on average assets (annualized) | 0.35 | % | 0.35 | % | — | % | |||||
Return on average equity (annualized) | 3.64 | % | 3.57 | % | 0.07 | % | |||||
Return on average tangible equity (annualized) (5) | 4.36 | % | 4.28 | % | 0.08 | % |
Year-to-Year Comparative Financial Analysis | ||
(Dollars and Shares in Thousands, Except Per Share Data) | June 30, 2025 | June 30, 2024 | Variance or Change | Variance or Change Pct. | ||||||||||
(Unaudited) | (Audited) | |||||||||||||
Assets | ||||||||||||||
Cash and cash equivalents | $ | 167,269 | $ | 63,864 | $ | 103,405 | 161.9 | % | ||||||
Securities available for sale | 1,012,969 | 1,072,833 | (59,864) | -5.6 | % | |||||||||
Securities held to maturity | 120,217 | 135,742 | (15,525) | -11.4 | % | |||||||||
Loans held-for-sale | 5,931 | 6,036 | (105) | -1.7 | % | |||||||||
Loans receivable | 5,812,937 | 5,732,787 | 80,150 | 1.4 | % | |||||||||
Less: allowance for credit losses on loans | (46,191) | (44,939) | 1,252 | 2.8 | % | |||||||||
Net loans receivable | 5,766,746 | 5,687,848 | 78,898 | 1.4 | % | |||||||||
Premises and equipment | 43,897 | 44,940 | (1,043) | -2.3 | % | |||||||||
Federal Home Loan Bank of New York stock | 64,261 | 80,300 | (16,039) | -20.0 | % | |||||||||
Accrued interest receivable | 28,098 | 29,521 | (1,423) | -4.8 | % | |||||||||
Goodwill | 113,525 | 113,525 | — | — | % | |||||||||
Core deposit intangible | 1,436 | 1,931 | (495) | -25.6 | % | |||||||||
Bank owned life insurance | 304,717 | 297,874 | 6,843 | 2.3 | % | |||||||||
Deferred income tax assets, net | 55,203 | 50,339 | 4,864 | 9.7 | % | |||||||||
Other assets | 56,181 | 98,708 | (42,527) | -43.1 | % | |||||||||
Total assets | $ | 7,740,450 | $ | 7,683,461 | $ | 56,989 | 0.7 | % | ||||||
Liabilities | ||||||||||||||
Deposits: | ||||||||||||||
Non-interest-bearing | $ | 582,045 | $ | 598,366 | $ | (16,321) | -2.7 | % | ||||||
Interest-bearing | 5,093,172 | 4,559,757 | 533,415 | 11.7 | % | |||||||||
Total deposits | 5,675,217 | 5,158,123 | 517,094 | 10.0 | % | |||||||||
Borrowings | 1,256,491 | 1,709,789 | (453,298) | -26.5 | % | |||||||||
Advance payments by borrowers for taxes | 19,317 | 17,409 | 1,908 | 11.0 | % | |||||||||
Other liabilities | 43,463 | 44,569 | (1,106) | -2.5 | % | |||||||||
Total liabilities | 6,994,488 | 6,929,890 | 64,598 | 0.9 | % | |||||||||
Stockholders' Equity | ||||||||||||||
Common stock | $ | 646 | $ | 644 | $ | 2 | 0.3 | % | ||||||
Paid-in capital | 494,546 | 493,680 | 866 | 0.2 | % | |||||||||
Retained earnings | 341,744 | 343,326 | (1,582) | -0.5 | % | |||||||||
Unearned ESOP shares | (18,970) | (20,916) | 1,946 | 9.3 | % | |||||||||
Accumulated other comprehensive loss | (72,004) | (63,163) | (8,841) | -14.0 | % | |||||||||
Total stockholders' equity | 745,962 | 753,571 | (7,609) | -1.0 | % | |||||||||
Total liabilities and stockholders' equity | $ | 7,740,450 | $ | 7,683,461 | $ | 56,989 | 0.7 | % | ||||||
Consolidated capital ratios | ||||||||||||||
Equity to assets | 9.64 | % | 9.81 | % | -0.17 | % | ||||||||
Tangible equity to tangible assets (1) | 8.27 | % | 8.43 | % | -0.16 | % | ||||||||
Share data | ||||||||||||||
Outstanding shares | 64,577 | 64,434 | 143 | 0.2 | % | |||||||||
Book value per share | $ | 11.55 | $ | 11.70 | $ | (0.15) | -1.3 | % | ||||||
Tangible book value per share (2) | $ | 9.77 | $ | 9.90 | $ | (0.13) | -1.3 | % |
Year Ended | ||||||||||||||
(Dollars and Shares in Thousands, Except Per Share Data) | June 30, 2025 | June 30, 2024 | Variance or Change | Variance or Change Pct. | ||||||||||
(Unaudited) | (Audited) | |||||||||||||
Interest income | ||||||||||||||
Loans | $ | 262,992 | $ | 256,007 | $ | 6,985 | 2.7 | % | ||||||
Taxable investment securities | 53,247 | 63,313 | (10,066) | -15.9 | % | |||||||||
Tax-exempt investment securities | 234 | 336 | (102) | -30.4 | % | |||||||||
Other interest-earning assets | 8,003 | 9,212 | (1,209) | -13.1 | % | |||||||||
Total Interest Income | 324,476 | 328,868 | (4,392) | -1.3 | % | |||||||||
Interest expense | ||||||||||||||
Deposits | 140,258 | 122,414 | 17,844 | 14.6 | % | |||||||||
Borrowings | 49,275 | 63,860 | (14,585) | -22.8 | % | |||||||||
Total interest expense | 189,533 | 186,274 | 3,259 | 1.7 | % | |||||||||
Net interest income | 134,943 | 142,594 | (7,651) | -5.4 | % | |||||||||
Provision for credit losses | 2,366 | 6,226 | (3,860) | -62.0 | % | |||||||||
Net interest income after provision for credit losses | 132,577 | 136,368 | (3,791) | -2.8 | % | |||||||||
Non-interest income | ||||||||||||||
Fees and service charges | 2,490 | 2,609 | (119) | -4.6 | % | |||||||||
Loss on sale and call of securities | — | (18,135) | 18,135 | 100.0 | % | |||||||||
Gain (loss) on sale of loans | 806 | (282) | 1,088 | 385.8 | % | |||||||||
Loss on sale of real estate owned | — | (974) | 974 | 100.0 | % | |||||||||
Income from bank owned life insurance | 10,672 | 9,076 | 1,596 | 17.6 | % | |||||||||
Electronic banking fees and charges | 1,717 | 2,357 | (640) | -27.2 | % | |||||||||
Other income | 3,367 | 3,356 | 11 | 0.3 | % | |||||||||
Total non-interest income | 19,052 | (1,993) | 21,045 | 1,055.9 | % | |||||||||
Non-interest expense | ||||||||||||||
Salaries and employee benefits | 70,870 | 69,220 | 1,650 | 2.4 | % | |||||||||
Net occupancy expense of premises | 11,524 | 11,033 | 491 | 4.5 | % | |||||||||
Equipment and systems | 15,703 | 15,223 | 480 | 3.2 | % | |||||||||
Advertising and marketing | 1,877 | 1,396 | 481 | 34.5 | % | |||||||||
Federal deposit insurance premium | 5,911 | 5,980 | (69) | -1.2 | % | |||||||||
Directors' compensation | 1,355 | 1,506 | (151) | -10.0 | % | |||||||||
Goodwill Impairment | — | 97,370 | (97,370) | -100.0 | % | |||||||||
Other expense | 13,390 | 13,423 | (33) | -0.2 | % | |||||||||
Total non-interest expense | 120,630 | 215,151 | (94,521) | -43.9 | % | |||||||||
Income (loss) before income taxes | 30,999 | (80,776) | 111,775 | 138.4 | % | |||||||||
Income taxes | 4,924 | 5,891 | (967) | -16.4 | % | |||||||||
Net income (loss) | $ | 26,075 | $ | (86,667) | $ | 112,742 | 130.1 | % | ||||||
Net income (loss) per common share (EPS) | ||||||||||||||
Basic | $ | 0.42 | $ | (1.39) | $ | 1.81 | ||||||||
Diluted | $ | 0.42 | $ | (1.39) | $ | 1.81 | ||||||||
Dividends declared | ||||||||||||||
Cash dividends declared per common share | $ | 0.44 | $ | 0.44 | $ | — | ||||||||
Cash dividends declared | $ | 27,657 | $ | 27,618 | $ | 39 | ||||||||
Dividend payout ratio | 106.1 | % | -31.9 | % | 138 | % | ||||||||
Weighted average number of common shares outstanding | ||||||||||||||
Basic | 62,508 | 62,444 | 64 | |||||||||||
Diluted | 62,716 | 62,444 | 272 |
Year Ended | ||||||||||||||
(Dollars in Thousands) | June 30, 2025 | June 30, 2024 | Variance or Change | Variance or Change Pct. | ||||||||||
Assets | ||||||||||||||
Interest-earning assets: | ||||||||||||||
Loans receivable, including loans held for sale | $ | 5,789,583 | $ | 5,752,496 | $ | 37,087 | 0.6 | % | ||||||
Taxable investment securities | 1,270,262 | 1,438,200 | (167,938) | -11.7 | % | |||||||||
Tax-exempt investment securities | 9,791 | 14,718 | (4,927) | -33.5 | % | |||||||||
Other interest-earning assets | 119,224 | 131,019 | (11,795) | -9.0 | % | |||||||||
Total interest-earning assets | 7,188,860 | 7,336,433 | (147,573) | -2.0 | % | |||||||||
Non-interest-earning assets | 459,986 | 541,859 | (81,873) | -15.1 | % | |||||||||
Total assets | $ | 7,648,846 | $ | 7,878,292 | $ | (229,446) | -2.9 | % | ||||||
Liabilities and Stockholders' Equity | ||||||||||||||
Interest-bearing liabilities: | ||||||||||||||
Deposits: | ||||||||||||||
Interest-bearing demand | $ | 2,335,972 | $ | 2,308,893 | $ | 27,079 | 1.2 | % | ||||||
Savings | 721,115 | 662,981 | 58,134 | 8.8 | % | |||||||||
Certificates of deposit (retail) | 1,213,015 | 1,278,535 | (65,520) | -5.1 | % | |||||||||
Certificates of deposit (brokered) | 689,011 | 500,147 | 188,864 | 37.8 | % | |||||||||
Total interest-bearing deposits | 4,959,113 | 4,750,556 | 208,557 | 4.4 | % | |||||||||
Borrowings: | ||||||||||||||
Federal Home Loan Bank Advances | 1,131,662 | 1,458,941 | (327,279) | -22.4 | % | |||||||||
Other borrowings | 149,041 | 184,768 | (35,727) | -19.3 | % | |||||||||
Total borrowings | 1,280,703 | 1,643,709 | (363,006) | -22.1 | % | |||||||||
Total interest-bearing liabilities | 6,239,816 | 6,394,265 | (154,449) | -2.4 | % | |||||||||
Non-interest-bearing liabilities: | ||||||||||||||
Non-interest-bearing deposits | 597,197 | 595,266 | 1,931 | 0.3 | % | |||||||||
Other non-interest-bearing liabilities | 64,831 | 64,444 | 387 | 0.6 | % | |||||||||
Total non-interest-bearing liabilities | 662,028 | 659,710 | 2,318 | 0.4 | % | |||||||||
Total liabilities | 6,901,844 | 7,053,975 | (152,131) | -2.2 | % | |||||||||
Stockholders' equity | 747,002 | 824,317 | (77,315) | -9.4 | % | |||||||||
Total liabilities and stockholders' equity | $ | 7,648,846 | $ | 7,878,292 | $ | (229,446) | -2.9 | % | ||||||
Average interest-earning assets to average interest-bearing liabilities | 115.21 | % | 114.73 | % | 0.48 | % | 0.4 | % |
Year Ended | |||||||||||
June 30, 2025 | June 30, 2024 | Variance or Change | |||||||||
Average yield on interest-earning assets: | |||||||||||
Loans receivable, including loans held for sale | 4.54 | % | 4.45 | % | 0.09 | % | |||||
Taxable investment securities | 4.19 | % | 4.40 | % | -0.21 | % | |||||
Tax-exempt investment securities (1) | 2.39 | % | 2.28 | % | 0.11 | % | |||||
Other interest-earning assets | 6.71 | % | 7.03 | % | -0.32 | % | |||||
Total interest-earning assets | 4.51 | % | 4.48 | % | 0.03 | % | |||||
Average cost of interest-bearing liabilities: | |||||||||||
Deposits: | |||||||||||
Interest-bearing demand | 2.86 | % | 2.91 | % | -0.05 | % | |||||
Savings | 1.25 | % | 0.50 | % | 0.75 | % | |||||
Certificates of deposit (retail) | 3.87 | % | 3.27 | % | 0.60 | % | |||||
Certificates of deposit (brokered) | 2.54 | % | 2.03 | % | 0.51 | % | |||||
Total interest-bearing deposits | 2.83 | % | 2.58 | % | 0.25 | % | |||||
Borrowings: | |||||||||||
Federal Home Loan Bank Advances | 3.71 | % | 3.70 | % | 0.01 | % | |||||
Other borrowings | 4.87 | % | 5.36 | % | -0.49 | % | |||||
Total borrowings | 3.85 | % | 3.89 | % | -0.04 | % | |||||
Total interest-bearing liabilities | 3.04 | % | 2.91 | % | 0.13 | % | |||||
Interest rate spread (2) | 1.47 | % | 1.57 | % | -0.10 | % | |||||
Net interest margin (3) | 1.88 | % | 1.94 | % | -0.06 | % | |||||
Non-interest income to average assets | 0.25 | % | -0.03 | % | 0.28 | % | |||||
Non-interest expense to average assets | 1.58 | % | 2.73 | % | -1.15 | % | |||||
Efficiency ratio (4) | 78.33 | % | 153.02 | % | -74.69 | % | |||||
Return on average assets | 0.34 | % | -1.10 | % | 1.44 | % | |||||
Return on average equity | 3.49 | % | -10.51 | % | 14.00 | % | |||||
Return on average tangible equity (5) | 4.18 | % | -13.64 | % | 17.82 | % |
Five-Quarter Financial Trend Analysis |
(Dollars and Shares in Thousands, Except Per Share Data) | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | ||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | |||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | $ | 167,269 | $ | 126,095 | $ | 141,554 | $ | 155,574 | $ | 63,864 | |||||||
Securities available for sale | 1,012,969 | 1,003,393 | 1,018,279 | 1,070,811 | 1,072,833 | ||||||||||||
Securities held to maturity | 120,217 | 124,859 | 127,266 | 132,256 | 135,742 | ||||||||||||
Loans held-for-sale | 5,931 | 6,187 | 5,695 | 8,866 | 6,036 | ||||||||||||
Loans receivable | 5,812,937 | 5,846,175 | 5,791,758 | 5,784,246 | 5,732,787 | ||||||||||||
Less: allowance for credit losses on loans | (46,191) | (44,455) | (44,457) | (44,923) | (44,939) | ||||||||||||
Net loans receivable | 5,766,746 | 5,801,720 | 5,747,301 | 5,739,323 | 5,687,848 | ||||||||||||
Premises and equipment | 43,897 | 44,192 | 45,127 | 45,189 | 44,940 | ||||||||||||
Federal Home Loan Bank stock | 64,261 | 62,261 | 64,443 | 57,706 | 80,300 | ||||||||||||
Accrued interest receivable | 28,098 | 28,521 | 27,772 | 29,467 | 29,521 | ||||||||||||
Goodwill | 113,525 | 113,525 | 113,525 | 113,525 | 113,525 | ||||||||||||
Core deposit intangible | 1,436 | 1,554 | 1,679 | 1,805 | 1,931 | ||||||||||||
Bank owned life insurance | 304,717 | 303,629 | 301,339 | 300,186 | 297,874 | ||||||||||||
Deferred income taxes, net | 55,203 | 52,913 | 53,325 | 50,131 | 50,339 | ||||||||||||
Other assets | 56,181 | 64,292 | 84,080 | 67,540 | 98,708 | ||||||||||||
Total assets | $ | 7,740,450 | $ | 7,733,141 | $ | 7,731,385 | $ | 7,772,379 | $ | 7,683,461 | |||||||
Liabilities | |||||||||||||||||
Deposits: | |||||||||||||||||
Non-interest-bearing | $ | 582,045 | $ | 587,118 | $ | 601,510 | $ | 592,099 | $ | 598,366 | |||||||
Interest-bearing | 5,093,172 | 5,120,230 | 5,069,550 | 4,878,413 | 4,559,757 | ||||||||||||
Total deposits | 5,675,217 | 5,707,348 | 5,671,060 | 5,470,512 | 5,158,123 | ||||||||||||
Borrowings | 1,256,491 | 1,213,976 | 1,258,949 | 1,479,888 | 1,709,789 | ||||||||||||
Advance payments by borrowers for taxes | 19,317 | 19,981 | 17,986 | 17,824 | 17,409 | ||||||||||||
Other liabilities | 43,463 | 43,723 | 38,537 | 52,618 | 44,569 | ||||||||||||
Total liabilities | 6,994,488 | 6,985,028 | 6,986,532 | 7,020,842 | 6,929,890 | ||||||||||||
Stockholders' Equity | |||||||||||||||||
Common stock | 646 | 646 | 646 | 646 | 644 | ||||||||||||
Paid-in capital | 494,546 | 494,131 | 494,092 | 493,523 | 493,680 | ||||||||||||
Retained earnings | 341,744 | 341,921 | 342,155 | 342,522 | 343,326 | ||||||||||||
Unearned ESOP shares | (18,970) | (19,457) | (19,943) | (20,430) | (20,916) | ||||||||||||
Accumulated other comprehensive loss | (72,004) | (69,128) | (72,097) | (64,724) | (63,163) | ||||||||||||
Total stockholders' equity | 745,962 | 748,113 | 744,853 | 751,537 | 753,571 | ||||||||||||
Total liabilities and stockholders' equity | $ | 7,740,450 | $ | 7,733,141 | $ | 7,731,385 | $ | 7,772,379 | $ | 7,683,461 | |||||||
Consolidated capital ratios | |||||||||||||||||
Equity to assets | 9.64 | % | 9.67 | % | 9.63 | % | 9.67 | % | 9.81 | % | |||||||
Tangible equity to tangible assets (1) | 8.27 | % | 8.31 | % | 8.27 | % | 8.31 | % | 8.43 | % | |||||||
Share data | |||||||||||||||||
Outstanding shares | 64,577 | 64,580 | 64,580 | 64,580 | 64,434 | ||||||||||||
Book value per share | $ | 11.55 | $ | 11.58 | $ | 11.53 | $ | 11.64 | $ | 11.70 | |||||||
Tangible book value per share (2) | $ | 9.77 | $ | 9.80 | $ | 9.75 | $ | 9.85 | $ | 9.90 |
(Dollars in Thousands) | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | ||||||||||||
Loan portfolio composition: | |||||||||||||||||
Commercial loans: | |||||||||||||||||
Multi-family mortgage | $ | 2,709,654 | $ | 2,733,406 | $ | 2,722,623 | $ | 2,646,187 | $ | 2,645,851 | |||||||
Nonresidential mortgage | 986,556 | 988,074 | 950,194 | 950,771 | 948,075 | ||||||||||||
Commercial business | 138,755 | 140,224 | 135,740 | 145,984 | 142,747 | ||||||||||||
Construction | 177,713 | 174,722 | 176,704 | 227,327 | 209,237 | ||||||||||||
Total commercial loans | 4,012,678 | 4,036,426 | 3,985,261 | 3,970,269 | 3,945,910 | ||||||||||||
One- to four-family residential mortgage | 1,748,591 | 1,761,465 | 1,765,160 | 1,768,230 | 1,756,051 | ||||||||||||
Consumer loans: | |||||||||||||||||
Home equity loans | 50,737 | 49,699 | 47,101 | 44,741 | 44,104 | ||||||||||||
Other consumer | 2,533 | 2,859 | 2,778 | 2,965 | 2,685 | ||||||||||||
Total consumer loans | 53,270 | 52,558 | 49,879 | 47,706 | 46,789 | ||||||||||||
Total loans, excluding yield adjustments | 5,814,539 | 5,850,449 | 5,800,300 | 5,786,205 | 5,748,750 | ||||||||||||
Unaccreted yield adjustments | (1,602) | (4,274) | (8,542) | (1,959) | (15,963) | ||||||||||||
Loans receivable, net of yield adjustments | 5,812,937 | 5,846,175 | 5,791,758 | 5,784,246 | 5,732,787 | ||||||||||||
Less: allowance for credit losses on loans | (46,191) | (44,455) | (44,457) | (44,923) | (44,939) | ||||||||||||
Net loans receivable | $ | 5,766,746 | $ | 5,801,720 | $ | 5,747,301 | $ | 5,739,323 | $ | 5,687,848 | |||||||
Asset quality: | |||||||||||||||||
Nonperforming assets: | |||||||||||||||||
Accruing loans - 90 days and over past due | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
Nonaccrual loans | 45,597 | 37,683 | 37,697 | 39,854 | 39,882 | ||||||||||||
Total nonperforming loans | 45,597 | 37,683 | 37,697 | 39,854 | 39,882 | ||||||||||||
Nonaccrual loans held-for-sale | — | — | — | — | — | ||||||||||||
Other real estate owned | — | — | — | — | — | ||||||||||||
Total nonperforming assets | $ | 45,597 | $ | 37,683 | $ | 37,697 | $ | 39,854 | $ | 39,882 | |||||||
Nonperforming loans (% total loans) | 0.78 | % | 0.64 | % | 0.65 | % | 0.69 | % | 0.70 | % | |||||||
Nonperforming assets (% total assets) | 0.59 | % | 0.49 | % | 0.49 | % | 0.51 | % | 0.52 | % | |||||||
Classified loans | $ | 133,451 | $ | 125,790 | $ | 132,216 | $ | 119,534 | $ | 118,700 | |||||||
Allowance for credit losses on loans (ACL): | |||||||||||||||||
ACL to total loans | 0.79 | % | 0.76 | % | 0.77 | % | 0.78 | % | 0.78 | % | |||||||
ACL to nonperforming loans | 101.30 | % | 117.97 | % | 117.93 | % | 112.72 | % | 112.68 | % | |||||||
Net charge-offs | $ | 49 | $ | 368 | $ | 573 | $ | 124 | $ | 3,518 | |||||||
Average net charge-off rate (annualized) | 0.00 | % | 0.03 | % | 0.04 | % | 0.01 | % | 0.25 | % |
(Dollars in Thousands) | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | ||||||||||||
Funding composition: | |||||||||||||||||
Deposits: | |||||||||||||||||
Non-interest-bearing deposits | $ | 582,045 | $ | 587,118 | $ | 601,510 | $ | 592,099 | $ | 598,367 | |||||||
Interest-bearing demand | 2,362,222 | 2,410,925 | 2,380,408 | 2,247,685 | 2,308,915 | ||||||||||||
Savings | 754,376 | 758,239 | 742,266 | 681,709 | 643,481 | ||||||||||||
Certificates of deposit (retail) | 1,218,920 | 1,218,479 | 1,213,887 | 1,215,746 | 1,199,127 | ||||||||||||
Certificates of deposit (brokered) | 757,654 | 732,587 | 732,989 | 733,273 | 408,234 | ||||||||||||
Interest-bearing deposits | 5,093,172 | 5,120,230 | 5,069,550 | 4,878,413 | 4,559,757 | ||||||||||||
Total deposits | 5,675,217 | 5,707,348 | 5,671,060 | 5,470,512 | 5,158,124 | ||||||||||||
Borrowings: | |||||||||||||||||
Federal Home Loan Bank advances | 1,106,491 | 1,028,976 | 1,028,949 | 1,209,888 | 1,534,789 | ||||||||||||
Overnight borrowings | 150,000 | 185,000 | 230,000 | 270,000 | 175,000 | ||||||||||||
Total borrowings | 1,256,491 | 1,213,976 | 1,258,949 | 1,479,888 | 1,709,789 | ||||||||||||
Total funding | $ | 6,931,708 | $ | 6,921,324 | $ | 6,930,009 | $ | 6,950,400 | $ | 6,867,913 | |||||||
Loans as a % of deposits | 101.7 | % | 101.8 | % | 101.4 | % | 105.1 | % | 110.4 | % | |||||||
Deposits as a % of total funding | 81.9 | % | 82.5 | % | 81.8 | % | 78.7 | % | 75.1 | % | |||||||
Borrowings as a % of total funding | 18.1 | % | 17.5 | % | 18.2 | % | 21.3 | % | 24.9 | % | |||||||
Uninsured deposits: | |||||||||||||||||
Uninsured deposits (reported) (1) | $ | 1,989,095 | $ | 1,959,070 | $ | 1,935,607 | $ | 1,799,726 | $ | 1,772,623 | |||||||
Uninsured deposits (adjusted) (2) | $ | 813,780 | $ | 799,238 | $ | 797,721 | $ | 773,375 | $ | 764,447 |
Three Months Ended | |||||||||||||||||
(Dollars and Shares in Thousands, Except Per Share Data) | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | ||||||||||||
Interest income | |||||||||||||||||
Loans | $ | 66,485 | $ | 64,768 | $ | 65,408 | $ | 66,331 | $ | 65,819 | |||||||
Taxable investment securities | 12,322 | 12,738 | 13,803 | 14,384 | 14,802 | ||||||||||||
Tax-exempt investment securities | 49 | 55 | 59 | 71 | 80 | ||||||||||||
Other interest-earning assets | 1,549 | 1,773 | 2,215 | 2,466 | 2,289 | ||||||||||||
Total interest income | 80,405 | 79,334 | 81,485 | 83,252 | 82,990 | ||||||||||||
Interest expense | |||||||||||||||||
Deposits | 33,607 | 34,912 | 36,721 | 35,018 | 32,187 | ||||||||||||
Borrowings | 10,955 | 10,380 | 12,152 | 15,788 | 17,527 | ||||||||||||
Total interest expense | 44,562 | 45,292 | 48,873 | 50,806 | 49,714 | ||||||||||||
Net interest income | 35,843 | 34,042 | 32,612 | 32,446 | 33,276 | ||||||||||||
Provision for credit losses | 1,785 | 366 | 107 | 108 | 3,527 | ||||||||||||
Net interest income after provision for credit losses | 34,058 | 33,676 | 32,505 | 32,338 | 29,749 | ||||||||||||
Non-interest income | |||||||||||||||||
Fees and service charges | 655 | 573 | 627 | 635 | 580 | ||||||||||||
Gain on sale of loans | 190 | 112 | 304 | 200 | 111 | ||||||||||||
Income from bank owned life insurance | 2,869 | 2,617 | 2,619 | 2,567 | 3,209 | ||||||||||||
Electronic banking fees and charges | 442 | 391 | 493 | 391 | 1,130 | ||||||||||||
Other income | 835 | 869 | 830 | 833 | 776 | ||||||||||||
Total non-interest income | 4,991 | 4,562 | 4,873 | 4,626 | 5,806 | ||||||||||||
Non-interest expense | |||||||||||||||||
Salaries and employee benefits | 18,093 | 17,700 | 17,579 | 17,498 | 17,266 | ||||||||||||
Net occupancy expense of premises | 2,820 | 3,075 | 2,831 | 2,798 | 2,738 | ||||||||||||
Equipment and systems | 4,030 | 3,921 | 3,892 | 3,860 | 3,785 | ||||||||||||
Advertising and marketing | 615 | 609 | 311 | 342 | 480 | ||||||||||||
Federal deposit insurance premium | 1,395 | 1,450 | 1,503 | 1,563 | 1,532 | ||||||||||||
Directors' compensation | 307 | 326 | 361 | 361 | 360 | ||||||||||||
Goodwill impairment | — | — | — | — | 97,370 | ||||||||||||
Other expense | 3,633 | 3,309 | 3,084 | 3,364 | 3,020 | ||||||||||||
Total non-interest expense | 30,893 | 30,390 | 29,561 | 29,786 | 126,551 | ||||||||||||
Income (loss) before income taxes | 8,156 | 7,848 | 7,817 | 7,178 | (90,996) | ||||||||||||
Income taxes | 1,387 | 1,200 | 1,251 | 1,086 | (917) | ||||||||||||
Net income (loss) | $ | 6,769 | $ | 6,648 | $ | 6,566 | $ | 6,092 | $ | (90,079) | |||||||
Net income (loss) per common share (EPS) | |||||||||||||||||
Basic | $ | 0.11 | $ | 0.11 | $ | 0.11 | $ | 0.10 | $ | (1.45) | |||||||
Diluted | $ | 0.11 | $ | 0.11 | $ | 0.10 | $ | 0.10 | $ | (1.45) | |||||||
Dividends declared | |||||||||||||||||
Cash dividends declared per common share | $ | 0.11 | $ | 0.11 | $ | 0.11 | $ | 0.11 | $ | 0.11 | |||||||
Cash dividends declared | $ | 6,946 | $ | 6,933 | $ | 6,933 | $ | 6,896 | $ | 6,903 | |||||||
Dividend payout ratio | 102.6 | % | 104.3 | % | 105.6 | % | 113.2 | % | -7.7 | % | |||||||
Weighted average number of common shares outstanding | |||||||||||||||||
Basic | 62,597 | 62,548 | 62,443 | 62,389 | 62,254 | ||||||||||||
Diluted | 62,755 | 62,713 | 62,576 | 62,420 | 62,330 |
Three Months Ended | |||||||||||||||||
(Dollars in Thousands) | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | ||||||||||||
Assets | |||||||||||||||||
Interest-earning assets: | |||||||||||||||||
Loans receivable, including loans held-for-sale | $ | 5,830,421 | $ | 5,805,045 | $ | 5,762,053 | $ | 5,761,593 | $ | 5,743,008 | |||||||
Taxable investment securities | 1,227,825 | 1,251,612 | 1,285,800 | 1,314,945 | 1,343,541 | ||||||||||||
Tax-exempt investment securities | 8,039 | 9,135 | 9,711 | 12,244 | 13,737 | ||||||||||||
Other interest-earning assets | 117,622 | 110,736 | 116,354 | 131,981 | 128,257 | ||||||||||||
Total interest-earning assets | 7,183,907 | 7,176,528 | 7,173,918 | 7,220,763 | 7,228,543 | ||||||||||||
Non-interest-earning assets | 454,975 | 457,206 | 459,982 | 467,670 | 466,537 | ||||||||||||
Total assets | $ | 7,638,882 | $ | 7,633,734 | $ | 7,633,900 | $ | 7,688,433 | $ | 7,695,080 | |||||||
Liabilities and Stockholders' Equity | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||
Deposits: | |||||||||||||||||
Interest-bearing demand | $ | 2,342,523 | $ | 2,405,974 | $ | 2,314,378 | $ | 2,282,608 | $ | 2,310,521 | |||||||
Savings | 754,192 | 751,243 | 711,801 | 668,240 | 631,622 | ||||||||||||
Certificates of deposit (retail) | 1,215,661 | 1,215,767 | 1,216,948 | 1,203,770 | 1,208,101 | ||||||||||||
Certificates of deposit (brokered) | 744,345 | 730,612 | 730,773 | 551,819 | 405,697 | ||||||||||||
Total interest-bearing deposits | 5,056,721 | 5,103,596 | 4,973,900 | 4,706,437 | 4,555,941 | ||||||||||||
Borrowings: | |||||||||||||||||
Federal Home Loan Bank advances | 1,083,902 | 1,028,958 | 1,085,455 | 1,325,583 | 1,507,192 | ||||||||||||
Other borrowings | 107,582 | 93,389 | 156,522 | 237,011 | 228,461 | ||||||||||||
Total borrowings | 1,191,484 | 1,122,347 | 1,241,977 | 1,562,594 | 1,735,653 | ||||||||||||
Total interest-bearing liabilities | 6,248,205 | 6,225,943 | 6,215,877 | 6,269,031 | 6,291,594 | ||||||||||||
Non-interest-bearing liabilities: | |||||||||||||||||
Non-interest-bearing deposits | 582,085 | 602,647 | 604,915 | 599,095 | 589,438 | ||||||||||||
Other non-interest-bearing liabilities | 64,405 | 59,919 | 65,258 | 69,629 | 62,978 | ||||||||||||
Total non-interest-bearing liabilities | 646,490 | 662,566 | 670,173 | 668,724 | 652,416 | ||||||||||||
Total liabilities | 6,894,695 | 6,888,509 | 6,886,050 | 6,937,755 | 6,944,010 | ||||||||||||
Stockholders' equity | 744,187 | 745,225 | 747,850 | 750,678 | 751,070 | ||||||||||||
Total liabilities and stockholders' equity | $ | 7,638,882 | $ | 7,633,734 | $ | 7,633,900 | $ | 7,688,433 | $ | 7,695,080 | |||||||
Average interest-earning assets to average interest-bearing liabilities | 114.98 | % | 115.27 | % | 115.41 | % | 115.18 | % | 114.89 | % |
Three Months Ended | |||||||||||||||||
June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | |||||||||||||
Average yield on interest-earning assets: | |||||||||||||||||
Loans receivable, including loans held-for-sale | 4.56 | % | 4.46 | % | 4.54 | % | 4.61 | % | 4.58 | % | |||||||
Taxable investment securities | 4.01 | % | 4.07 | % | 4.29 | % | 4.38 | % | 4.41 | % | |||||||
Tax-exempt investment securities (1) | 2.43 | % | 2.43 | % | 2.42 | % | 2.32 | % | 2.32 | % | |||||||
Other interest-earning assets | 5.27 | % | 6.40 | % | 7.62 | % | 7.47 | % | 7.14 | % | |||||||
Total interest-earning assets | 4.48 | % | 4.42 | % | 4.54 | % | 4.61 | % | 4.59 | % | |||||||
Average cost of interest-bearing liabilities: | |||||||||||||||||
Deposits: | |||||||||||||||||
Interest-bearing demand | 2.63 | % | 2.73 | % | 2.96 | % | 3.13 | % | 3.06 | % | |||||||
Savings | 1.33 | % | 1.30 | % | 1.29 | % | 1.05 | % | 0.63 | % | |||||||
Certificates of deposit (retail) | 3.56 | % | 3.73 | % | 4.06 | % | 4.12 | % | 3.95 | % | |||||||
Certificates of deposit (brokered) | 2.62 | % | 2.58 | % | 2.70 | % | 2.18 | % | 1.59 | % | |||||||
Total interest-bearing deposits | 2.66 | % | 2.74 | % | 2.95 | % | 2.98 | % | 2.83 | % | |||||||
Borrowings: | |||||||||||||||||
Federal Home Loan Bank advances | 3.60 | % | 3.63 | % | 3.78 | % | 3.82 | % | 3.86 | % | |||||||
Other borrowings | 4.45 | % | 4.41 | % | 4.88 | % | 5.28 | % | 5.24 | % | |||||||
Total borrowings | 3.68 | % | 3.70 | % | 3.91 | % | 4.04 | % | 4.04 | % | |||||||
Total interest-bearing liabilities | 2.85 | % | 2.91 | % | 3.15 | % | 3.24 | % | 3.16 | % | |||||||
Interest rate spread (2) | 1.62 | % | 1.51 | % | 1.39 | % | 1.37 | % | 1.43 | % | |||||||
Net interest margin (3) | 2.00 | % | 1.90 | % | 1.82 | % | 1.80 | % | 1.84 | % | |||||||
Non-interest income to average assets (annualized) | 0.26 | % | 0.24 | % | 0.26 | % | 0.24 | % | 0.30 | % | |||||||
Non-interest expense to average assets (annualized) | 1.62 | % | 1.59 | % | 1.55 | % | 1.55 | % | 6.58 | % | |||||||
Efficiency ratio (4) | 75.66 | % | 78.72 | % | 78.86 | % | 80.35 | % | 323.81 | % | |||||||
Return on average assets (annualized) | 0.35 | % | 0.35 | % | 0.34 | % | 0.32 | % | -4.68 | % | |||||||
Return on average equity (annualized) | 3.64 | % | 3.57 | % | 3.51 | % | 3.25 | % | -47.97 | % | |||||||
Return on average tangible equity (annualized) (5) | 4.36 | % | 4.28 | % | 4.21 | % | 3.89 | % | 3.33 | % |
Three Months Ended | |||||||||||||||||
(Dollars and Shares in Thousands, Except Per Share Data) | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | ||||||||||||
Adjusted net income: | |||||||||||||||||
Net income (loss) (GAAP) | $ | 6,769 | $ | 6,648 | $ | 6,566 | $ | 6,092 | $ | (90,079) | |||||||
Non-recurring transactions - net of tax: | |||||||||||||||||
Net effect of bank-owned life insurance restructure | — | — | — | — | 392 | ||||||||||||
Goodwill impairment | — | — | — | — | 95,283 | ||||||||||||
Adjusted net income | $ | 6,769 | $ | 6,648 | $ | 6,566 | $ | 6,092 | $ | 5,596 | |||||||
Calculation of pre-tax, pre-provision net revenue: | |||||||||||||||||
Net income (loss) (GAAP) | $ | 6,769 | $ | 6,648 | $ | 6,566 | $ | 6,092 | $ | (90,079) | |||||||
Adjustments to net income (GAAP): | |||||||||||||||||
Provision for income taxes | 1,387 | 1,200 | 1,251 | 1,086 | (917) | ||||||||||||
Provision for credit losses | 1,785 | 366 | 107 | 108 | 3,527 | ||||||||||||
Pre-tax, pre-provision net revenue (non-GAAP) | $ | 9,941 | $ | 8,214 | $ | 7,924 | $ | 7,286 | $ | (87,469) | |||||||
Adjusted earnings per share: | |||||||||||||||||
Weighted average common shares - basic | 62,597 | 62,548 | 62,443 | 62,389 | 62,254 | ||||||||||||
Weighted average common shares - diluted | 62,755 | 62,713 | 62,576 | 62,420 | 62,330 | ||||||||||||
Earnings per share - basic (GAAP) | $ | 0.11 | $ | 0.11 | $ | 0.11 | $ | 0.10 | $ | (1.45) | |||||||
Earnings per share - diluted (GAAP) | $ | 0.11 | $ | 0.11 | $ | 0.10 | $ | 0.10 | $ | (1.45) | |||||||
Adjusted earnings per share - basic (non-GAAP) | $ | 0.11 | $ | 0.11 | $ | 0.11 | $ | 0.10 | $ | 0.09 | |||||||
Adjusted earnings per share - diluted (non-GAAP) | $ | 0.11 | $ | 0.11 | $ | 0.10 | $ | 0.10 | $ | 0.09 | |||||||
Pre-tax, pre-provision net revenue per share: | |||||||||||||||||
Pre-tax, pre-provision net revenue per share - basic (non-GAAP) | $ | 0.16 | $ | 0.13 | $ | 0.13 | $ | 0.12 | $ | (1.41) | |||||||
Pre-tax, pre-provision net revenue per share - diluted (non-GAAP) | $ | 0.16 | $ | 0.13 | $ | 0.13 | $ | 0.12 | $ | (1.41) | |||||||
Adjusted return on average assets: | |||||||||||||||||
Total average assets | $ | 7,638,882 | $ | 7,633,734 | $ | 7,633,900 | $ | 7,688,433 | $ | 7,695,080 | |||||||
Return on average assets (GAAP) | 0.35 | % | 0.35 | % | 0.34 | % | 0.32 | % | -4.68 | % | |||||||
Adjusted return on average assets (non-GAAP) | 0.35 | % | 0.35 | % | 0.34 | % | 0.32 | % | 0.29 | % | |||||||
Adjusted return on average equity: | |||||||||||||||||
Total average equity | $ | 744,187 | $ | 745,225 | $ | 747,850 | $ | 750,678 | $ | 751,070 | |||||||
Return on average equity (GAAP) | 3.64 | % | 3.57 | % | 3.51 | % | 3.25 | % | -47.97 | % | |||||||
Adjusted return on average equity (non-GAAP) | 3.64 | % | 3.57 | % | 3.51 | % | 3.25 | % | 2.98 | % |
Three Months Ended | |||||||||||||||||
(Dollars and Shares in Thousands, Except Per Share Data) | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | ||||||||||||
Adjusted return on average tangible equity: | |||||||||||||||||
Total average equity | $ | 744,187 | $ | 745,225 | $ | 747,850 | $ | 750,678 | $ | 751,070 | |||||||
Less: average goodwill | (113,525) | (113,525) | (113,525) | (113,525) | (113,525) | ||||||||||||
Less: average other intangible assets | (1,513) | (1,636) | (1,761) | (1,886) | (2,006) | ||||||||||||
Total average tangible equity | $ | 629,149 | $ | 630,064 | $ | 632,564 | $ | 635,267 | $ | 635,539 | |||||||
Return on average tangible equity (non-GAAP) | 4.36 | % | 4.28 | % | 4.21 | % | 3.89 | % | 3.33 | % | |||||||
Adjusted return on average tangible equity (non-GAAP) | 4.36 | % | 4.28 | % | 4.21 | % | 3.89 | % | 3.58 | % | |||||||
Adjusted non-interest expense ratio: | |||||||||||||||||
Non-interest expense (GAAP) | $ | 30,893 | $ | 30,390 | $ | 29,561 | $ | 29,786 | $ | 126,551 | |||||||
Non-recurring transactions: | |||||||||||||||||
Goodwill impairment | — | — | — | — | (97,370) | ||||||||||||
Non-interest expense (non-GAAP) | $ | 30,893 | $ | 30,390 | $ | 29,561 | $ | 29,786 | $ | 29,181 | |||||||
Non-interest expense ratio (GAAP) | 1.62 | % | 1.59 | % | 1.55 | % | 1.55 | % | 6.58 | % | |||||||
Adjusted non-interest expense ratio (non-GAAP) | 1.62 | % | 1.59 | % | 1.55 | % | 1.55 | % | 1.52 | % | |||||||
Adjusted efficiency ratio: | |||||||||||||||||
Non-interest expense (non-GAAP) | $ | 30,893 | $ | 30,390 | $ | 29,561 | $ | 29,786 | $ | 29,181 | |||||||
Net interest income (GAAP) | $ | 35,843 | $ | 34,042 | $ | 32,612 | $ | 32,446 | $ | 33,276 | |||||||
Total non-interest income (GAAP) | 4,991 | 4,562 | 4,873 | 4,626 | 5,806 | ||||||||||||
Non-recurring transactions: | |||||||||||||||||
Net effect of bank-owned life insurance restructure | — | — | — | — | 392 | ||||||||||||
Total revenue (non-GAAP) | $ | 40,834 | $ | 38,604 | $ | 37,485 | $ | 37,072 | $ | 39,474 | |||||||
Efficiency ratio (GAAP) | 75.66 | % | 78.72 | % | 78.86 | % | 80.35 | % | 323.81 | % | |||||||
Adjusted efficiency ratio (non-GAAP) | 75.66 | % | 78.72 | % | 78.86 | % | 80.35 | % | 73.92 | % |
Year Ended | |||||||||||
(Dollars and Shares in Thousands, Except Per Share Data) | June 30, 2025 | June 30, 2024 | |||||||||
Adjusted net income: | |||||||||||
Net income (loss) (GAAP) | $ | 26,075 | $ | (86,667) | |||||||
Non-recurring transactions - net of tax: | |||||||||||
Net effect of sale and call of securities | — | 12,876 | |||||||||
Net effect of bank-owned life insurance contract restructure | — | 6,678 | |||||||||
Goodwill impairment | — | 95,283 | |||||||||
Adjusted net income | $ | 26,075 | $ | 28,170 | |||||||
Calculation of pre-tax, pre-provision net revenue: | |||||||||||
Net income (loss) (GAAP) | $ | 26,075 | $ | (86,667) | |||||||
Adjustments to net income (GAAP): | |||||||||||
Provision for income taxes | 4,924 | 5,891 | |||||||||
Provision for credit losses | 2,366 | 6,226 | |||||||||
Pre-tax, pre-provision net revenue (non-GAAP) | $ | 33,365 | $ | (74,550) | |||||||
Adjusted earnings per share: | |||||||||||
Weighted average common shares - basic | 62,508 | 62,444 | |||||||||
Weighted average common shares - diluted | 62,716 | 62,444 | |||||||||
Earnings per share - basic (GAAP) | $ | 0.42 | $ | (1.39) | |||||||
Earnings per share - diluted (GAAP) | $ | 0.42 | $ | (1.39) | |||||||
Adjusted earnings per share - basic (non-GAAP) | $ | 0.42 | $ | 0.45 | |||||||
Adjusted earnings per share - diluted (non-GAAP) | $ | 0.42 | $ | 0.45 | |||||||
Pre-tax, pre-provision net revenue per share: | |||||||||||
Pre-tax, pre-provision net revenue per share - basic (non-GAAP) | $ | 0.53 | $ | (1.19) | |||||||
Pre-tax, pre-provision net revenue per share - diluted (non-GAAP) | $ | 0.53 | $ | (1.19) | |||||||
Adjusted return on average assets: | |||||||||||
Total average assets | $ | 7,648,846 | $ | 7,878,292 | |||||||
Return on average assets (GAAP) | 0.34 | % | -1.10 | % | |||||||
Adjusted return on average assets (non-GAAP) | 0.34 | % | 0.36 | % | |||||||
Adjusted return on average equity: | |||||||||||
Total average equity | $ | 747,002 | $ | 824,317 | |||||||
Return on average equity (GAAP) | 3.49 | % | -10.51 | % | |||||||
Adjusted return on average equity (non-GAAP) | 3.49 | % | 3.42 | % | |||||||
Adjusted return on average tangible equity: | |||||||||||
Total average equity | $ | 747,002 | $ | 824,317 | |||||||
Less: average goodwill | (113,525) | (186,685) | |||||||||
Less: average other intangible assets | (1,700) | (2,209) | |||||||||
Total average tangible equity | $ | 631,777 | $ | 635,423 | |||||||
Return on average tangible equity (non-GAAP) | 4.18 | % | -13.64 | % | |||||||
Adjusted return on average tangible equity (non-GAAP) | 4.18 | % | 4.43 | % |
Year Ended | |||||||||||
(Dollars in Thousands) | June 30, 2025 | June 30, 2024 | |||||||||
Adjusted non-interest expense ratio: | |||||||||||
Non-interest expense (GAAP) | $ | 120,630 | $ | 215,151 | |||||||
Non-routine transactions: | |||||||||||
Goodwill impairment | — | (97,370) | |||||||||
Non-interest expense (non-GAAP) | $ | 120,630 | $ | 117,781 | |||||||
Non-interest expense ratio (GAAP) | 1.58 | % | 2.73 | % | |||||||
Adjusted non-interest expense ratio (non-GAAP) | 1.58 | % | 1.50 | % | |||||||
Adjusted efficiency ratio: | |||||||||||
Non-interest expense (non-GAAP) | $ | 120,630 | $ | 117,781 | |||||||
Net interest income (GAAP) | $ | 134,943 | $ | 142,594 | |||||||
Total non-interest income (GAAP) | 19,052 | (1,993) | |||||||||
Non-routine transactions: | |||||||||||
Net effect of sale and call of securities | — | 18,135 | |||||||||
Net effect of bank-owned life insurance contract restructure | — | 965 | |||||||||
Total revenue (non-GAAP) | $ | 153,995 | $ | 159,701 | |||||||
Efficiency ratio (GAAP) | 78.33 | % | 153.02 | % | |||||||
Adjusted efficiency ratio (non-GAAP) | 78.33 | % | 73.75 | % |