|
FLUSHING FINANCIAL CORPORATION |
|
(Exact Name of Registrant as Specified in Charter)
|
DELAWARE
|
001-33013
|
11-3209278
|
||
(State of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
220 RXR Plaza, Uniondale, New York
|
11556
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a−12 under the Exchange Act (17 CFR 240.14a−12)
|
☐
|
Pre−commencement communications pursuant to Rule 14d−2(b) under the Exchange Act (17 CFR 240.14d−2(b))
|
☐
|
Pre−commencement communications pursuant to Rule 13e−4(c) under the Exchange Act (17 CFR 240.13e−4(c))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
Common Stock, $0.01 par value
|
FFIC
|
The Nasdaq Stock Market LLC
|
Item 2.02. |
Results of Operations and Financial Condition.
|
Item 4.02. |
Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Review.
|
As of March 31, 2023
|
||||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Other assets
|
$
|
168,259
|
$
|
613
|
$
|
168,872
|
||||||
Total assets
|
8,479,121
|
613
|
8,479,734
|
|||||||||
Other liabilities
|
138,710
|
1,727
|
140,437
|
|||||||||
Total liabilities
|
7,805,662
|
1,727
|
7,807,389
|
|||||||||
Retained earnings
|
545,786
|
(1,114
|
)
|
544,672
|
||||||||
Total stockholders’ equity
|
673,459
|
(1,114
|
)
|
672,345
|
||||||||
Total liabilities and stockholders’ equity
|
8,479,121
|
613
|
8,479,734
|
For the three months ended March 31, 2023
|
||||||||||||
(In thousands, except per share data)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Other income
|
$
|
1,018
|
$
|
(51
|
)
|
$
|
967
|
|||||
Total non-interest income
|
6,908
|
(51
|
)
|
6,857
|
||||||||
Salaries and employee benefits
|
20,887
|
1,675
|
22,562
|
|||||||||
Professional services
|
2,483
|
(222
|
)
|
2,261
|
||||||||
Total non-interest expense
|
37,703
|
1,453
|
39,156
|
|||||||||
Income before income taxes
|
6,959
|
(1,504
|
)
|
5,455
|
||||||||
Federal income tax
|
1,367
|
(296
|
)
|
1,071
|
||||||||
State and local income tax
|
434
|
(94
|
)
|
340
|
||||||||
Total provision for income tax
|
1,801
|
(390
|
)
|
1,411
|
||||||||
Net income
|
5,158
|
(1,114
|
)
|
4,044
|
||||||||
Basic earnings per common share
|
0.17
|
-0.04
|
0.13
|
|||||||||
Diluted earnings per common share
|
0.17
|
-0.04
|
0.13
|
For the three months ended March 31, 2023
|
||||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Net income
|
$
|
5,158
|
$
|
(1,114
|
)
|
$
|
4,044
|
|||||
Comprehensive net income
|
3,862
|
(1,114
|
)
|
2,748
|
Operating Activities:
|
For the three months March 31, 2023
|
|||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Net income
|
$
|
5,158
|
$
|
(1,114
|
)
|
$
|
4,044
|
|||||
(Increase) decrease in other assets
|
(8,420
|
)
|
(613
|
)
|
(9,033
|
)
|
||||||
(Decrease) increase in other liabilities
|
(16,889
|
)
|
1,727
|
(15,162
|
)
|
At March 31, 2023
|
||||||||||||||||||||||||
(Dollars in thousands)
|
|
As Reported
|
|
|
Adjustments
|
As Restated
|
||||||||||||||||||
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
|||||||||||||||||||
Tier 1 (Leverage) capital
|
$
|
737,138
|
8.58
|
%
|
$
|
(1,114
|
)
|
-0.02
|
%
|
$
|
736,024
|
8.56
|
%
|
|||||||||||
Common Equity Tier I risk-based capital
|
690,846
|
10.37
|
%
|
(1,114
|
)
|
-0.01
|
%
|
689,732
|
10.36
|
%
|
||||||||||||||
Tier I risk-based capital
|
737,138
|
11.07
|
%
|
(1,114
|
)
|
-0.02
|
%
|
736,024
|
11.05
|
%
|
||||||||||||||
Total risk-based capital
|
965,384
|
14.50
|
%
|
(1,114
|
)
|
-0.02
|
%
|
964,270
|
14.48
|
%
|
At March 31, 2023
|
||||||||||||||||||||||||
(Dollars in thousands)
|
|
As Reported
|
|
|
Adjustments
|
|
|
As Restated
|
||||||||||||||||
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
|||||||||||||||||||
Tier 1 (Leverage) capital
|
$
|
906,437
|
10.55
|
%
|
$
|
(1,114
|
)
|
-0.02
|
%
|
$
|
905,323
|
10.53
|
%
|
|||||||||||
Common Equity Tier I risk-based capital
|
906,437
|
13.61
|
%
|
(1,114
|
)
|
-0.02
|
%
|
905,323
|
13.59
|
%
|
||||||||||||||
Tier I risk-based capital
|
906,437
|
13.61
|
%
|
(1,114
|
)
|
-0.02
|
%
|
905,323
|
13.59
|
%
|
||||||||||||||
Total risk-based capital
|
944,683
|
14.18
|
%
|
(1,114
|
)
|
-0.02
|
%
|
943,569
|
14.16
|
%
|
For the three months ended March 31, 2023
|
||||||||||||
(Dollars in thousands)
|
|
As Reported
|
|
|
Adjustments
|
|
|
As Restated
|
||||
Dividend Payout Ratio
|
129.4
|
%
|
39.8
|
%
|
169.2
|
%
|
||||||
ROAA
|
0.24
|
%
|
-0.05
|
%
|
0.19
|
%
|
||||||
ROAE
|
3.02
|
%
|
-0.65
|
%
|
2.37
|
%
|
||||||
Average Balances
|
||||||||||||
Total Assets
|
$
|
8,468,311
|
$
|
6
|
$
|
8,468,317
|
||||||
Total Liabilities
|
7,785,240
|
19
|
7,785,259
|
|||||||||
Stockholders' Equity
|
683,071
|
(13
|
)
|
683,058
|
As of June 30, 2023
|
||||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Other assets
|
$
|
191,752
|
$
|
969
|
$
|
192,721
|
||||||
Total assets
|
8,473,883
|
969
|
8,474,852
|
|||||||||
Other liabilities
|
177,088
|
2,025
|
179,113
|
|||||||||
Total liabilities
|
7,802,580
|
2,025
|
7,804,605
|
|||||||||
Retained earnings
|
547,811
|
(1,056
|
)
|
546,755
|
||||||||
Total stockholders’ equity
|
671,303
|
(1,056
|
)
|
670,247
|
||||||||
Total liabilities and stockholders’ equity
|
8,473,883
|
969
|
8,474,852
|
For the three months ended June 30, 2023
|
||||||||||||
(In thousands, except per share data)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Other income
|
$
|
765
|
$
|
(102
|
)
|
$
|
663
|
|||||
Total non-interest income
|
5,122
|
(102
|
)
|
5,020
|
||||||||
Salaries and employee benefits
|
19,493
|
197
|
19,690
|
|||||||||
Professional services
|
2,657
|
(366
|
)
|
2,291
|
||||||||
Total non-interest expense
|
35,279
|
(169
|
)
|
35,110
|
||||||||
Income before income taxes
|
11,805
|
67
|
11,872
|
|||||||||
Federal income tax
|
2,194
|
24
|
2,218
|
|||||||||
State and local income tax
|
983
|
(15
|
)
|
968
|
||||||||
Total provision for income tax
|
3,177
|
9
|
3,186
|
|||||||||
Net income
|
8,628
|
58
|
8,686
|
|||||||||
Basic earnings per common share
|
0.29
|
-
|
0.29
|
|||||||||
Diluted earnings per common share
|
0.29
|
-
|
0.29
|
For the three months ended June 30, 2023
|
||||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Net income
|
$
|
8,628
|
$
|
58
|
$
|
8,686
|
||||||
Comprehensive net income
|
10,393
|
58
|
10,451
|
For the six months ended June 30, 2023
|
||||||||||||
(In thousands, except per share data)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Other income
|
$
|
1,783
|
$
|
(153
|
)
|
$
|
1,630
|
|||||
Total non-interest income
|
12,030
|
(153
|
)
|
11,877
|
||||||||
Salaries and employee benefits
|
40,380
|
1,872
|
42,252
|
|||||||||
Professional services
|
5,140
|
(588
|
)
|
4,552
|
||||||||
Total non-interest expense
|
72,982
|
1,284
|
74,266
|
|||||||||
Income before income taxes
|
18,764
|
(1,437
|
)
|
17,327
|
||||||||
Federal income tax
|
3,561
|
(272
|
)
|
3,289
|
||||||||
State and local income tax
|
1,417
|
(109
|
)
|
1,308
|
||||||||
Total provision for income tax
|
4,978
|
(381
|
)
|
4,597
|
||||||||
Net income
|
13,786
|
(1,056
|
)
|
12,730
|
||||||||
Basic earnings per common share
|
0.46
|
-0.04
|
0.42
|
|||||||||
Diluted earnings per common share
|
0.46
|
-0.04
|
0.42
|
For the six months ended June 30, 2023
|
||||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Net income
|
$
|
13,786
|
$
|
(1,056
|
)
|
$
|
12,730
|
|||||
Comprehensive net income
|
14,255
|
(1,056
|
)
|
13,199
|
Operating Activities:
|
For the six months ended June 30, 2023
|
|||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Net income
|
$
|
13,786
|
$
|
(1,056
|
)
|
$
|
12,730
|
|||||
(Increase) decrease in other assets
|
(15,971
|
)
|
(969
|
)
|
(16,940
|
)
|
||||||
(Decrease) increase in other liabilities
|
(10,730
|
)
|
2,025
|
(8,705
|
)
|
At June 30, 2023
|
||||||||||||||||||||||||
(Dollars in thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||||||||||||||
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
|||||||||||||||||||
Tier 1 (Leverage) capital
|
$
|
735,810
|
8.56
|
%
|
$
|
(1,056
|
)
|
-0.02
|
%
|
$
|
734,754
|
8.54
|
%
|
|||||||||||
Common Equity Tier I risk-based capital
|
689,876
|
10.38
|
%
|
(1,056
|
)
|
-0.02
|
%
|
688,820
|
10.36
|
%
|
||||||||||||||
Tier I risk-based capital
|
735,810
|
11.07
|
%
|
(1,056
|
)
|
-0.02
|
%
|
734,754
|
11.05
|
%
|
||||||||||||||
Total risk-based capital
|
963,840
|
14.50
|
%
|
(1,056
|
)
|
-0.02
|
%
|
962,784
|
14.48
|
%
|
At June 30, 2023
|
||||||||||||||||||||||||
(Dollars in thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||||||||||||||
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
|||||||||||||||||||
Tier 1 (Leverage) capital
|
$
|
915,247
|
10.67
|
%
|
$
|
(1,056
|
)
|
-0.01
|
%
|
$
|
914,191
|
10.66
|
%
|
|||||||||||
Common Equity Tier I risk-based capital
|
915,247
|
13.76
|
%
|
(1,056
|
)
|
-0.02
|
%
|
914,191
|
13.74
|
%
|
||||||||||||||
Tier I risk-based capital
|
915,247
|
13.76
|
%
|
(1,056
|
)
|
-0.02
|
%
|
914,191
|
13.74
|
%
|
||||||||||||||
Total risk-based capital
|
953,277
|
14.33
|
%
|
(1,056
|
)
|
-0.02
|
%
|
952,221
|
14.31
|
%
|
For the three months ended June 30, 2023
|
||||||||||||
(Dollars in thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Dividend Payout Ratio
|
75.9
|
%
|
0.0
|
%
|
75.9
|
%
|
||||||
ROAA
|
0.41
|
%
|
0.00
|
%
|
0.41
|
%
|
||||||
ROAE
|
5.12
|
%
|
0.04
|
%
|
5.16
|
%
|
||||||
Average Balances
|
||||||||||||
Total Assets
|
$
|
8,461,827
|
$
|
615
|
$
|
8,462,442
|
||||||
Total Liabilities
|
7,787,884
|
1,723
|
7,789,607
|
|||||||||
Stockholders' Equity
|
673,943
|
(1,108
|
)
|
672,835
|
For the six months ended June 30, 2023
|
||||||||||||
(Dollars in thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Dividend Payout Ratio
|
95.7
|
%
|
9.1
|
%
|
104.8
|
%
|
||||||
ROAA
|
0.33
|
%
|
-0.03
|
%
|
0.30
|
%
|
||||||
ROAE
|
4.06
|
%
|
-0.30
|
%
|
3.76
|
%
|
||||||
Average Balances
|
||||||||||||
Total Assets
|
$
|
8,465,051
|
$
|
312
|
$
|
8,465,363
|
||||||
Total Liabilities
|
7,786,570
|
875
|
7,787,445
|
|||||||||
Stockholders' Equity
|
678,481
|
(563
|
)
|
677,918
|
As of September 30, 2023
|
||||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Other assets
|
$
|
206,922
|
$
|
2,092
|
$
|
209,014
|
||||||
Total assets
|
8,577,283
|
2,092
|
8,579,375
|
|||||||||
Other liabilities
|
182,556
|
4,712
|
187,268
|
|||||||||
Total liabilities
|
7,908,142
|
4,712
|
7,912,854
|
|||||||||
Retained earnings
|
550,678
|
(2,620
|
)
|
548,058
|
||||||||
Total stockholders’ equity
|
669,141
|
(2,620
|
)
|
666,521
|
||||||||
Total liabilities and stockholders’ equity
|
8,577,283
|
2,092
|
8,579,375
|
For the three months ended September 30, 2023
|
||||||||||||
(In thousands, except per share data)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Other income
|
$
|
282
|
$
|
(167
|
)
|
$
|
115
|
|||||
Total non-interest income
|
3,476
|
(167
|
)
|
3,309
|
||||||||
Salaries and employee benefits
|
17,825
|
2,521
|
20,346
|
|||||||||
Professional services
|
3,042
|
(548
|
)
|
2,494
|
||||||||
Total non-interest expense
|
34,415
|
1,973
|
36,388
|
|||||||||
Income before income taxes
|
12,892
|
(2,140
|
)
|
10,752
|
||||||||
Federal income tax
|
2,435
|
(406
|
)
|
2,029
|
||||||||
State and local income tax
|
1,058
|
(170
|
)
|
888
|
||||||||
Total provision for income tax
|
3,493
|
(576
|
)
|
2,917
|
||||||||
Net income
|
9,399
|
(1,564
|
)
|
7,835
|
||||||||
Basic earnings per common share
|
0.32
|
-0.06
|
0.26
|
|||||||||
Diluted earnings per common share
|
0.32
|
-0.06
|
0.26
|
For the three months ended September 30, 2023
|
||||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Net income
|
$
|
9,399
|
$
|
(1,564
|
)
|
$
|
7,835
|
|||||
Comprehensive net income
|
4,487
|
(1,564
|
)
|
2,923
|
For the nine months ended September 30, 2023
|
||||||||||||
(In thousands, except per share data)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Other income
|
$
|
2,065
|
$
|
(320
|
)
|
$
|
1,745
|
|||||
Total non-interest income
|
15,506
|
(320
|
)
|
15,186
|
||||||||
Salaries and employee benefits
|
58,205
|
4,393
|
62,598
|
|||||||||
Professional services
|
8,182
|
(1,136
|
)
|
7,046
|
||||||||
Total non-interest expense
|
107,397
|
3,257
|
110,654
|
|||||||||
Income before income taxes
|
31,656
|
(3,577
|
)
|
28,079
|
||||||||
Federal income tax
|
5,996
|
(678
|
)
|
5,318
|
||||||||
State and local income tax
|
2,475
|
(279
|
)
|
2,196
|
||||||||
Total provision for income tax
|
8,471
|
(957
|
)
|
7,514
|
||||||||
Net income
|
23,185
|
(2,620
|
)
|
20,565
|
||||||||
Basic earnings per common share
|
0.77
|
-0.08
|
0.69
|
|||||||||
Diluted earnings per common share
|
0.77
|
-0.08
|
0.69
|
For the nine months ended September 30, 2023
|
||||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Net income
|
$
|
23,185
|
$
|
(2,620
|
)
|
$
|
20,565
|
|||||
Comprehensive net income
|
18,742
|
(2,620
|
)
|
16,122
|
Operating Activities:
|
For the nine months ended September 30, 2023
|
|||||||||||
(In thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Net income
|
$
|
23,185
|
$
|
(2,620
|
)
|
$
|
20,565
|
|||||
(Increase) decrease in other assets
|
(16,619
|
)
|
(2,092
|
)
|
(18,711
|
)
|
||||||
(Decrease) Increase in other liabilities
|
(11,505
|
)
|
4,712
|
(6,793
|
)
|
At September 30, 2023
|
||||||||||||||||||||||||
(Dollars in thousands)
|
As Reported
|
|
Adjustments
|
|
As Restated
|
|||||||||||||||||||
Amount
|
Percent
of Assets
|
|
Amount
|
Percent
of Assets
|
|
Amount
|
Percent
of Assets
|
|||||||||||||||||
|
|
|||||||||||||||||||||||
Tier 1 (Leverage) capital
|
$
|
739,364
|
8.54
|
%
|
$
|
(2,620
|
)
|
-0.03
|
%
|
$
|
736,744
|
8.51
|
%
|
|||||||||||
Common Equity Tier I risk-based capital
|
692,914
|
10.19
|
%
|
(2,620
|
)
|
-0.05
|
%
|
690,294
|
10.14
|
%
|
||||||||||||||
Tier I risk-based capital
|
739,364
|
10.87
|
%
|
(2,620
|
)
|
-0.04
|
%
|
736,744
|
10.83
|
%
|
||||||||||||||
Total risk-based capital
|
968,152
|
14.23
|
%
|
(2,620
|
)
|
-0.04
|
%
|
965,532
|
14.19
|
%
|
At September 30, 2023
|
||||||||||||||||||||||||
(Dollars in thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||||||||||||||
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
Amount
|
Percent
of Assets
|
|||||||||||||||||||
Tier 1 (Leverage) capital
|
$
|
918,167
|
10.61
|
%
|
$
|
(2,620
|
)
|
-0.03
|
%
|
$
|
915,547
|
10.58
|
%
|
|||||||||||
Common Equity Tier I risk-based capital
|
918,167
|
13.49
|
%
|
(2,620
|
)
|
-0.04
|
%
|
915,547
|
13.45
|
%
|
||||||||||||||
Tier I risk-based capital
|
918,167
|
13.49
|
%
|
(2,620
|
)
|
-0.04
|
%
|
915,547
|
13.45
|
%
|
||||||||||||||
Total risk-based capital
|
956,955
|
14.06
|
%
|
(2,620
|
)
|
-0.04
|
%
|
954,335
|
14.02
|
%
|
For the three months ended September 30, 2023
|
||||||||||||
(Dollars in thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Dividend Payout Ratio
|
68.8
|
%
|
15.8
|
%
|
84.6
|
%
|
||||||
ROAA
|
0.44
|
%
|
-0.07
|
%
|
0.37
|
%
|
||||||
ROAE
|
5.57
|
%
|
-0.93
|
%
|
4.64
|
%
|
||||||
Average Balances
|
||||||||||||
Total Assets
|
$
|
8,504,364
|
$
|
982
|
$
|
8,505,346
|
||||||
Total Liabilities
|
7,828,851
|
1,454
|
7,830,305
|
|||||||||
Stockholders' Equity
|
675,513
|
(472
|
)
|
675,041
|
For the nine months ended September 30, 2023
|
||||||||||||
(Dollars in thousands)
|
As Reported
|
Adjustments
|
As Restated
|
|||||||||
Dividend Payout Ratio
|
85.7
|
%
|
10.0
|
%
|
95.7
|
%
|
||||||
ROAA
|
0.36
|
%
|
-0.04
|
%
|
0.32
|
%
|
||||||
ROAE
|
4.56
|
%
|
-0.51
|
%
|
4.05
|
%
|
||||||
Average Balances
|
||||||||||||
Total Assets
|
$
|
8,478,299
|
$
|
538
|
$
|
8,478,837
|
||||||
Total Liabilities
|
7,800,818
|
1,071
|
7,801,889
|
|||||||||
Stockholders' Equity
|
677,481
|
(533
|
)
|
676,948
|
Item 8.01. |
Other Events.
|
Item 9.01. |
Financial Statements and Exhibits.
|
Press release dated January 25, 2024.
|
Date: January 25, 2024
|
FLUSHING FINANCIAL CORPORATION
|
|
By:
|
/s/ Susan K. Cullen
|
Name:
|
Susan K. Cullen
|
|
Title:
|
Chief Financial Officer
|
John R. Buran, President and CEO Commentary
|
|
Flushing Financial Corporation
Reports 2023 and 4Q23 GAAP EPS of $0.96 and $0.27, and Core EPS of $0.83 and $0.25, Respectively;
Continues to Successfully Execute On Its Action Plan
|
|
“Flushing Financial delivered sequential GAAP and Core NIM expansion in 4Q23 of 7 and 18 basis points, respectively, as our team continued to successfully execute against the previously
announced action plan amid this challenging environment. Importantly, during the quarter, total average deposits increased 3.1% YoY and 0.9% QoQ, while average noninterest bearing deposits increased $21.6 million, or 2.5% QoQ. Our loan
portfolio remains resilient through the credit cycle with 89% secured by real estate, strong debt service coverage ratios, low average loan to values, and controllable repricing risk. Credit quality continues to be a strength for the
Company with less than one basis point of net charge-offs in 4Q23 although there was a slight uptick in NPAs.
Given our progress to date, we are expanding our areas of focus to include: 1) increasing NIM and reducing volatility; 2) maintaining credit discipline; 3) preserving strong liquidity and
capital; and 4) bending the expense curve. Continuing to advance these priorities will enable us to navigate the current environment while positioning the Company for long-term profitable growth.”
- John R. Buran, President and CEO
|
|
UNIONDALE, N.Y., January 25, 2024 (GLOBE NEWSWIRE) – GAAP and Core NIM Expand QoQ;
Average Total Deposits Increase. The Company reported fourth quarter and full year 2023 GAAP EPS of $0.27 and $0.96, respectively. Core EPS for the fourth quarter and full year of 2023 totaled $0.25
and $0.83, respectively. 4Q23 GAAP NIM was 2.29% while Core NIM amounted to 2.31%. The actions undertaken in 2023 to reduce interest rate risk, including adding interest rate hedges and floating rate loans, assisted in reducing the NIM
compression. Absent episodic items, the NIM was 2.14%, an increase of 5 basis points quarter over quarter. Average total deposits increased 3.1% YoY and 0.9% QoQ while importantly, noninterest bearing deposits increased $21.6 million, or 2.5%
QoQ.
Strong Credit Quality; Stable Capital. Nonperforming assets to total assets increased to 54 bps compared to 45 bps in 3Q23, while criticized and classified loans to
loans was 1.11% in 4Q23, compared to 1.08% in 3Q23. Net charge-offs were only $60 thousand in 4Q23. Capital continues to be sound with TCE/TA1 of 7.64% at
December 31, 2023, compared to 7.56% at September 30, 2023. The Company repurchased 38,815 shares at an average cost $15.08 (33% discount to tangible book value) during 4Q23.
|
Key Financial Metrics2
|
4Q23
|
3Q23
|
2Q23
|
1Q23
|
4Q22
|
2023
|
2022
|
|||||||||||
GAAP:
|
|||||||||||||||||
EPS
|
$0.27
|
$0.26
|
$0.29
|
$0.13
|
$0.34
|
$0.96
|
$2.50
|
||||||||||
ROAA (%)
|
0.38
|
0.37
|
0.41
|
0.19
|
0.48
|
0.34
|
0.93
|
||||||||||
ROAE (%)
|
4.84
|
4.64
|
5.16
|
2.37
|
6.06
|
4.25
|
11.44
|
||||||||||
NIM FTE3 (%)
|
2.29
|
2.22
|
2.18
|
2.27
|
2.70
|
2.24
|
3.11
|
||||||||||
Core:
|
|||||||||||||||||
EPS
|
$0.25
|
$0.25
|
$0.26
|
$0.06
|
$0.57
|
$0.83
|
$2.49
|
||||||||||
ROAA (%)
|
0.35
|
0.36
|
0.37
|
0.09
|
0.82
|
0.29
|
0.92
|
||||||||||
ROAE (%)
|
4.51
|
4.49
|
4.70
|
1.11
|
10.29
|
3.69
|
11.42
|
||||||||||
Core NIM FTE (%)
|
2.31
|
2.13
|
2.17
|
2.25
|
2.63
|
2.21
|
3.07
|
||||||||||
Credit Quality:
|
|||||||||||||||||
NPAs/Loans & OREO (%)
|
0.67
|
0.56
|
0.58
|
0.61
|
0.77
|
0.67
|
0.77
|
||||||||||
ACLs/Loans (%)
|
0.58
|
0.57
|
0.57
|
0.56
|
0.58
|
0.58
|
0.58
|
||||||||||
ACLs/NPLs (%)
|
159.55
|
225.38
|
207.08
|
182.89
|
124.89
|
159.55
|
124.89
|
||||||||||
NCOs/Avg Loans (%)
|
-
|
-
|
0.09
|
0.54
|
0.05
|
0.16
|
0.02
|
||||||||||
Balance Sheet:
|
|||||||||||||||||
Avg Loans ($B)
|
$6.9
|
$6.8
|
$6.8
|
$6.9
|
$6.9
|
$6.8
|
$6.7
|
||||||||||
Avg Dep ($B)
|
$6.9
|
$6.8
|
$6.9
|
$6.8
|
$6.7
|
$6.9
|
$6.5
|
||||||||||
Book Value/Share
|
$23.21
|
$23.06
|
$23.14
|
$22.80
|
$22.97
|
$23.21
|
$22.97
|
||||||||||
Tangible BV/Share
|
$22.54
|
$22.39
|
$22.47
|
$22.14
|
$22.31
|
$22.54
|
$22.31
|
||||||||||
TCE/TA (%)
|
7.64
|
7.56
|
7.70
|
7.72
|
7.82
|
7.64
|
7.82
|
4Q23 Highlights
|
• |
Net interest margin FTE decreased 41 bps YoY, but increased 7 bps QoQ to 2.29%; Core net interest margin FTE decreased 32 bps YoY but improved 18 bps QoQ to 2.31%; Both GAAP and Core NIM benefited from prepayment
penalty income, net reversals and recovered interest from nonaccrual loans, and customer swap termination fees, which totaled $3.4 million or 17 bps in 4Q23
|
• |
Average total deposits increased 3.1% YoY and 0.9% QoQ to $6.9 billion; Average noninterest bearing deposits increased $21.6 million QoQ, totaling 12.7% of average total deposits compared to 14.7% in 4Q22 and 12.5% in 3Q23. Average CDs
were $2.3 billion, up 73.3% YoY and 2.2% QoQ
|
• |
Period end net loans decreased 0.4% YoY, but increased 0.1% QoQ; Loan closings were $244.3 million up 8.5% YoY and 1.2% QoQ; The yields on closings increased 159 bps YoY and 21 bps QoQ to 7.69%; Back-to-back swap loan originations were
$121.6 million compared to $120.5 million in 3Q23 and generated $1.5 million and $1.6 million of noninterest income, respectively; Loan pipeline decreased 35.3% YoY and 55.1% QoQ to $163.1 million; Approximately 29% of the loan pipeline
consists of back-to-back swap loans
|
• |
NPAs decreased to $46.2 million from $53.4 million a year ago but increased from $38.4 million in the prior quarter
|
• |
As separately disclosed, we have not recognized and have restated for employee retention credits formerly recognized during periods of 2023, and have fully reserved for approximately $7.0 million ($0.17/share, after tax) of refunds
|
• |
4Q23 noninterest expense was impacted by increasing DDA balances and strong loan production
|
• |
Provision for credit losses was $1.0 million in 4Q23 compared to negligible amount in 4Q22 and $0.6 million in 3Q23; Net charge-offs (recoveries) were $60,000 in 4Q23 compared to $0.8 million in 4Q22 and $(42,000) in 3Q23
|
•
|
Tangible Common Equity to Tangible Assets increased to 7.64% at 4Q23 compared to 7.56% at 3Q23; Repurchased 38,815 shares at an average price of $15.08 or a 33% discount to December 31, 2023, tangible book value of $22.54
|
Areas of Focus | ||
Increase
NIM and
Reduce
Volatility
|
• |
GAAP and Core NIM improved 7 bps and 18 bps QoQ, respectively, in 4Q23
|
• |
NIM improved 5 bps QoQ to 2.14%, absent episodic items1
|
|
• |
Largely achieved the goal of becoming interest rate neutral to a 100 bps change in rates
|
|
• |
Approximately 25% of the loan portfolio consists of floating rate loans (including interest rate hedges)
|
|
• |
Average noninterest bearing increased 2.5% QoQ and accounted for 12.7% of average total deposits
|
|
Maintain
Credit
Discipline
|
• |
Approximately 89% of the loan portfolio is collateralized by real estate with an average loan to value of less than 36%
|
• |
Weighted average debt service coverage ratio is approximately 1.8x for multifamily and investor commercial real
estate loans
|
|
• |
NPAs are a low 54 bps of assets and criticized and classified loans are 1.11% of loans
|
|
• |
Manhattan office buildings exposure is minimal at 0.6% of net loans
|
|
Preserve
Strong
Liquidity
and Capital
|
• |
Maintaining ample liquidity with $4.1 billion of undrawn lines and
resources
|
• |
Uninsured and uncollateralized deposits were 17% of total deposits, while uninsured deposits were 30% of total
deposits
|
|
• |
Total average deposits increased 3.1% YoY and 0.9% QoQ
|
|
• |
Checking account openings declined 6.6% YoY in 4Q23, but were up 5.7% in 2023
|
|
• |
Tangible Common Equity to Tangible Assets improved to 7.64% QoQ
|
|
• |
Leverage ratio remains stable at 8.47%
|
|
Bend the
Expense Curve
|
• |
GAAP noninterest expense to average assets was 1.90% in 4Q23 compared to 1.58% in 4Q22 and 1.71% in 3Q23
|
• |
4Q23 noninterest expense was impacted by increasing DDA balances and strong loan production
|
|
• |
1Q24 seasonal expenses are expected to be less than half of the $4.1 million recorded in 1Q23
|
1 |
Episodic items include prepayment penalty income, customer swap termination fees, net reversals and recovered interest from nonaccrual loans, net gain/loss from fair value on qualifying hedges, and purchase
accounting adjustments
|
Income Statement Highlights
|
YoY
|
QoQ
|
|||||||||||||||||
($000s, except EPS)
|
4Q23
|
3Q23
|
2Q23
|
1Q23
|
4Q22
|
Change
|
Change
|
|||||||||||
Net Interest Income
|
$46,085
|
$44,427
|
$43,378
|
$45,262
|
$54,201
|
(15.0)
|
%
|
3.7
|
%
|
|||||||||
Provision (Benefit) for Credit Losses
|
998
|
596
|
1,416
|
7,508
|
(12)
|
(8,416.7)
|
67.4
|
|||||||||||
Noninterest Income (Loss)
|
7,402
|
3,309
|
5,020
|
6,857
|
(7,652)
|
(196.7)
|
123.7
|
|||||||||||
Noninterest Expense
|
40,735
|
36,388
|
35,110
|
39,156
|
33,742
|
20.7
|
11.9
|
|||||||||||
Income Before Income Taxes
|
11,754
|
10,752
|
11,872
|
5,455
|
12,819
|
(8.3)
|
9.3
|
|||||||||||
Provision for Income Taxes
|
3,655
|
2,917
|
3,186
|
1,411
|
2,570
|
42.2
|
25.3
|
|||||||||||
Net Income
|
$8,099
|
$7,835
|
$8,686
|
$4,044
|
$10,249
|
(21.0)
|
3.4
|
|||||||||||
Diluted EPS
|
$0.27
|
$0.26
|
$0.29
|
$0.13
|
$0.34
|
(20.6)
|
3.8
|
|||||||||||
Avg. Diluted Shares (000s)
|
29,650
|
29,703
|
30,090
|
30,265
|
30,420
|
(2.5)
|
(0.2)
|
|||||||||||
|
||||||||||||||||||
Core Net Income1
|
$7,546
|
$7,571
|
$7,912
|
$1,889
|
$17,399
|
(56.6)
|
(0.3)
|
|||||||||||
Core EPS1
|
$0.25
|
$0.25
|
$0.26
|
$0.06
|
$0.57
|
(56.1)
|
-
|
|
• |
Net Interest Margin FTE of 2.29% decreased 41 bps YoY, but increased 7 bps QoQ
|
|
• |
Prepayment penalty income, customer swap termination fees, net reversals and recoveries of interest from nonaccrual loans, net gains and losses from fair value adjustments on qualifying hedges, and
purchase accounting accretion totaled $3.0 million (15 bps to the NIM) compared to $2.6 million (13 bps to the NIM) in 3Q23, $0.5 million (3 bps) in 2Q23, $1.1 million (6 bps) in 1Q23, and $2.4 million (12 bps) in 4Q22
|
|
• |
Excluding the items in the previous bullet, net interest margin was 2.14% in 4Q23, 2.09% in 3Q23, 2.15% in 2Q23, 2.21% in 1Q23, and 2.58% in 4Q22
|
|
• |
Net charge-offs (recoveries) were $60,000 in 4Q23 (less than 1 bp of average loans) compared to $(42,000) in 3Q23 (less than (1) bp of average loans), $1.6 million in 2Q23 (9 bps of average loans), $9.2 million in 1Q23 (54 bps of average
loans), and $0.8 million in 4Q22 (5 bps of average loans)
|
|
• |
1Q23 net charge-offs were primarily related to a commercial business relationship that was placed on nonaccrual in 2Q22
|
|
• |
Back-to-back swap loan closings of $121.6 million in 4Q23 (compared to $120.5 million in 3Q23 and $11.5 million in 2Q23) contributed to the YoY growth in core noninterest income; the Company earns fee income on back-to-back swap loan
closings
|
|
• |
Net gains (losses) from fair value adjustments were $0.9 million in 4Q23 ($0.02 per share, net of tax), $(1.2) million in 3Q23 ($(0.03) per share, net of tax), $0.3 million in 2Q23 ($0.01 per share, net of tax), $2.6 million in 1Q23
($0.06 per share, net of tax), and $(0.6) million in 4Q22 ($(0.02) per share, net of tax)
|
|
• |
Life insurance proceeds were $0.7 million in 4Q23 ($0.02 per share), $23,000 in 3Q23 (less than $0.01 per share), $0.6 million ($0.02 per share) in 2Q23, and $0.3 million ($0.01 per share) in 4Q22
|
|
• |
Loss on the sale of securities was $10.9 million ($0.27 per share, net of tax) in 4Q22 as the Company sold $84.2 million of mortgage-based securities with an approximate yield of 1.17%; proceeds were primarily reinvested in 1Q23 into
floating rate securities that had a yield at that time approximating 6.40%
|
|
• |
Absent the items in the previous three bullets and other immaterial adjustments, core noninterest income was $5.8 million in 4Q23, up 64.4% YoY and 28.0% QoQ
|
|
• |
4Q23 other fee income includes net realized gains on the sale of assets and other dividends from nonqualified plans that are expected to normalize in future periods
|
|
• |
4Q23 noninterest expense was impacted by increasing DDA balances and strong loan production
|
|
• |
Seasonal compensation expense was $4.1 million in 1Q23; seasonal expenses are expected to be less than half in 1Q24
|
|
• |
Excluding the effects of immaterial adjustments, core operating expenses were $40.1 million in 4Q23, up 19.3% YoY, and 10.5% QoQ
|
|
• |
GAAP noninterest expense to average assets was 1.90% in 4Q23, 1.71% in 3Q23, 1.66% in 2Q23, 1.85% in 1Q23, and 1.58% in 4Q22
|
|
• |
The effective tax rate was 31.1% in 4Q23, 27.1% in 3Q23, 26.8% in 2Q23, 25.9% in 1Q23, and 20.0% in 4Q22
|
|
• |
The 4Q23 effective tax rate increased as a result of preferential tax items having a smaller impact due to higher pre-tax income than estimated in 3Q23 and 2Q23; the 4Q22 effective tax rate had preferential tax items that had a larger
impact as a result of lower levels of pre-tax income
|
Balance Sheet, Credit Quality, and Capital Highlights
|
|||||||||||||||||
YoY
|
QoQ
|
||||||||||||||||
4Q23
|
3Q23
|
2Q23
|
1Q23
|
4Q22
|
Change
|
Change
|
|||||||||||
Averages ($MM)
|
|||||||||||||||||
Loans
|
$6,868
|
$6,813
|
$6,830
|
$6,871
|
$6,881
|
(0.2)
|
%
|
0.8
|
%
|
||||||||
Total Deposits
|
6,884
|
6,819
|
6,900
|
6,810
|
6,678
|
3.1
|
1.0
|
||||||||||
Credit Quality ($000s)
|
|||||||||||||||||
Nonperforming Loans
|
$25,172
|
$17,405
|
$18,637
|
$21,176
|
$32,382
|
(22.3)
|
%
|
44.6
|
%
|
||||||||
Nonperforming Assets
|
46,153
|
38,386
|
39,618
|
42,157
|
53,363
|
(13.5)
|
20.2
|
||||||||||
Criticized and Classified Loans
|
76,719
|
74,169
|
48,675
|
58,130
|
68,093
|
12.7
|
3.4
|
||||||||||
Criticized and Classified Assets
|
97,700
|
95,150
|
69,656
|
79,111
|
89,073
|
9.7
|
2.7
|
||||||||||
Allowance for Credit Losses/Loans (%)
|
0.58
|
0.57
|
0.57
|
0.56
|
0.58
|
-
|
bps
|
1
|
bp
|
||||||||
Capital
|
|||||||||||||||||
Book Value/Share
|
$23.21
|
$23.06
|
$23.14
|
$22.80
|
$22.97
|
1.0
|
%
|
0.7
|
%
|
||||||||
Tangible Book Value/Share
|
22.54
|
22.39
|
22.47
|
22.14
|
22.31
|
1.0
|
0.7
|
||||||||||
Tang. Common Equity/Tang. Assets (%)
|
7.64
|
7.56
|
7.70
|
7.72
|
7.82
|
(18)
|
bps
|
8
|
bps
|
||||||||
Leverage Ratio (%)
|
8.47
|
8.51
|
8.54
|
8.56
|
8.61
|
(14)
|
(4)
|
|
• |
Period end net loans totaled $6.9 billion, down 0.4% YoY, but up 0.1% QoQ
|
|
• |
Total loan closings were $244.3 million in 4Q23, $241.5 million in 3Q23, $158.8 million in 2Q23, $173.5 million in 1Q23, and $225.2 million in 4Q22; the loan pipeline was $163.1 million at December 31, 2023, down 35.3% YoY and 55.1% QoQ
|
|
• |
The diversified loan portfolio is approximately 89% collateralized by real estate with an average loan-to-value ratio of less than 36%
|
|
• |
Manhattan office buildings exposure is minimal at 0.6% of net loans
|
|
• |
Average noninterest bearing deposits decreased 10.9% YoY, but increased 2.5% QoQ in 4Q23 and comprised 12.7% of average total deposits in 4Q23 compared to 14.7% a year ago
|
|
• |
Average CDs totaled $2.3 billion, up 73.3% YoY and 2.2% QoQ; approximately $408.6 million of non-swapped CDs are due to mature at a rate of 3.20% in 1Q24
|
|
• |
Criticized and classified loans were 111 bps of gross loans at 4Q23 compared to 108 bps at 3Q23, 71 bps at 2Q23, 84 bps at 1Q23, and 98 bps at 4Q22
|
|
• |
Allowance for credit losses were 159.5% of nonperforming loans at 4Q23 compared to 124.9% at 4Q22 and 225.4% at 3Q23
|
|
• |
The Company paid a dividend of $0.22 per share in 4Q23; repurchased 38,815 shares in 4Q23 at an average price of $15.08, representing a 33% discount to tangible book value; 807,964 shares remaining subject to repurchase under the authorized stock repurchase program, which has no expiration or maximum dollar limit
|
|
• |
Tangible common equity to tangible assets was 7.64% at December 31, 2023, compared to 7.82% at December 31, 2022, and 7.56% at September 30, 2023
|
Conference Call Information and First Quarter Earnings Release Date
|
|
• |
John R. Buran, President and Chief Executive Officer, Tom Buonaiuto, Senior Executive Vice President, Chief of Staff, and Deposit Channel Executive,
and Susan K. Cullen, Senior Executive Vice President and Chief Financial Officer and Treasurer, will host a conference call on Friday, January 26, 2024, at 11:00 AM (ET) to discuss the Company’s fourth quarter and full year results and
strategy.
|
|
• |
Dial-in for Live Call: 1-877-509-5836; Canada 855-669-9657
|
|
• |
Webcast: https://event.choruscall.com/mediaframe/webcast.html?webcastid=VQZ8mq4o
|
|
• |
Dial-in for Replay: 1-877-344-7529; Canada 855-669-9658
|
|
• |
Replay Access Code: 6289639
|
|
• |
The conference call will be simultaneously webcast and archived
|
At or for the three months ended
|
At or for the year ended
|
|||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||
(Dollars in thousands, except per share data)
|
|
2023
|
2023
|
2023
|
2023
|
2022
|
2023
|
|
2022
|
|
||||||||||||||||||
Performance Ratios (1)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Return on average assets
|
|
0.38
|
%
|
|
0.37
|
%
|
|
0.41
|
%
|
0.19
|
%
|
|
0.48
|
%
|
|
0.34
|
%
|
|
0.93
|
%
|
||||||||
Return on average equity
|
|
4.84
|
|
4.64
|
|
5.16
|
2.37
|
|
6.06
|
|
4.25
|
|
11.44
|
|
||||||||||||||
Yield on average interest-earning assets (2)
|
|
5.39
|
|
5.19
|
|
4.84
|
4.61
|
|
4.44
|
|
5.01
|
|
4.05
|
|
||||||||||||||
Cost of average interest-bearing liabilities
|
|
3.68
|
|
3.52
|
|
3.15
|
2.80
|
|
2.11
|
|
3.29
|
|
1.13
|
|
||||||||||||||
Cost of funds
|
|
3.26
|
|
3.13
|
|
2.80
|
2.47
|
|
1.84
|
|
2.91
|
|
0.98
|
|
||||||||||||||
Net interest rate spread during period (2)
|
|
1.71
|
|
1.67
|
|
1.69
|
1.81
|
|
2.33
|
|
1.72
|
|
2.92
|
|
||||||||||||||
Net interest margin (2)
|
|
2.29
|
|
2.22
|
|
2.18
|
2.27
|
|
2.70
|
|
2.24
|
|
3.11
|
|
||||||||||||||
Noninterest expense to average assets
|
|
1.90
|
|
1.71
|
|
1.66
|
1.85
|
|
1.58
|
|
1.78
|
|
1.73
|
|
||||||||||||||
Efficiency ratio (3)
|
|
76.69
|
|
76.76
|
|
73.82
|
79.52
|
|
59.55
|
|
76.72
|
|
56.46
|
|
||||||||||||||
Average interest-earning assets to average interest-bearing liabilities
|
|
1.19
|
X
|
|
1.18
|
X
|
|
1.18
|
X
|
1.19
|
X
|
|
1.21
|
X
|
|
1.19
|
X
|
|
1.22
|
X
|
||||||||
Average Balances
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total loans, net
|
$
|
6,867,927
|
$
|
6,813,019
|
$
|
6,829,648
|
$
|
6,871,192
|
$
|
6,881,245
|
$
|
6,845,349
|
$
|
6,741,590
|
|
|||||||||||||
Total interest-earning assets
|
|
8,076,991
|
|
8,023,237
|
|
7,991,756
|
8,002,376
|
|
8,045,691
|
|
8,023,793
|
|
7,835,654
|
|
||||||||||||||
Total assets
|
|
8,569,002
|
|
8,505,346
|
|
8,462,442
|
8,468,317
|
|
8,518,019
|
|
8,501,564
|
|
8,307,137
|
|
||||||||||||||
Total deposits
|
|
6,884,037
|
|
6,819,397
|
|
6,899,617
|
6,810,485
|
|
6,678,383
|
|
6,853,494
|
|
6,451,746
|
|
||||||||||||||
Total interest-bearing liabilities
|
|
6,813,909
|
|
6,771,860
|
|
6,756,859
|
6,703,558
|
|
6,662,209
|
|
6,761,877
|
|
6,444,805
|
|
||||||||||||||
Stockholders' equity
|
|
669,819
|
|
675,041
|
|
672,835
|
683,058
|
|
676,165
|
|
675,151
|
|
672,742
|
|
||||||||||||||
Per Share Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Book value per common share (4)
|
$
|
23.21
|
$
|
23.06
|
$
|
23.14
|
$
|
22.80
|
$
|
22.97
|
$
|
23.21
|
$
|
22.97
|
|
|||||||||||||
Tangible book value per common share (5)
|
$
|
22.54
|
$
|
22.39
|
$
|
22.47
|
$
|
22.14
|
$
|
22.31
|
$
|
22.54
|
$
|
22.31
|
|
|||||||||||||
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Stockholders' equity
|
$
|
669,837
|
$
|
666,521
|
$
|
670,247
|
$
|
672,345
|
$
|
677,157
|
$
|
669,837
|
$
|
677,157
|
|
|||||||||||||
Tangible stockholders' equity
|
|
650,664
|
|
647,234
|
|
650,842
|
652,818
|
|
657,504
|
|
650,664
|
657,504
|
|
|||||||||||||||
Consolidated Regulatory Capital Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Tier 1 capital
|
$
|
737,732
|
$
|
736,744
|
$
|
734,754
|
$
|
736,024
|
$
|
746,880
|
$
|
737,732
|
$
|
746,880
|
||||||||||||||
Common equity Tier 1 capital
|
|
691,754
|
|
690,294
|
|
688,820
|
689,732
|
|
698,258
|
691,754
|
698,258
|
|||||||||||||||||
Total risk-based capital
|
|
967,627
|
|
965,532
|
|
962,784
|
964,270
|
|
975,709
|
967,627
|
975,709
|
|||||||||||||||||
Risk Weighted Assets
|
6,750,301
|
6,804,478
|
6,650,222
|
6,660,145
|
6,640,542
|
6,750,301
|
6,640,542
|
|||||||||||||||||||||
Tier 1 leverage capital (well capitalized = 5%)
|
|
8.47
|
%
|
|
8.51
|
%
|
|
8.54
|
%
|
8.56
|
%
|
|
8.61
|
%
|
8.47
|
%
|
8.61
|
%
|
||||||||||
Common equity Tier 1 risk-based capital (well capitalized = 6.5%)
|
|
10.25
|
|
10.14
|
|
10.36
|
10.36
|
|
10.52
|
10.25
|
10.52
|
|||||||||||||||||
Tier 1 risk-based capital (well capitalized = 8.0%)
|
|
10.93
|
|
10.83
|
|
11.05
|
11.05
|
|
11.25
|
10.93
|
11.25
|
|||||||||||||||||
Total risk-based capital (well capitalized = 10.0%)
|
|
14.33
|
|
14.19
|
|
14.48
|
14.48
|
|
14.69
|
14.33
|
14.69
|
|||||||||||||||||
Capital Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Average equity to average assets
|
|
7.82
|
%
|
|
7.94
|
%
|
|
7.95
|
%
|
8.07
|
%
|
|
7.94
|
%
|
7.94
|
%
|
8.10
|
%
|
||||||||||
Equity to total assets
|
|
7.85
|
|
7.77
|
|
7.91
|
7.93
|
|
8.04
|
7.85
|
8.04
|
|||||||||||||||||
Tangible common equity to tangible assets (6)
|
|
7.64
|
|
7.56
|
|
7.70
|
7.72
|
|
7.82
|
7.64
|
7.82
|
|||||||||||||||||
Asset Quality
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Nonaccrual loans (7)
|
$
|
23,709
|
$
|
17,405
|
$
|
18,637
|
$
|
21,176
|
$
|
29,782
|
$
|
23,709
|
$
|
29,782
|
||||||||||||||
Nonperforming loans
|
|
25,172
|
|
17,405
|
|
18,637
|
21,176
|
|
32,382
|
25,172
|
32,382
|
|||||||||||||||||
Nonperforming assets
|
|
46,153
|
|
38,386
|
|
39,618
|
42,157
|
|
53,363
|
46,153
|
53,363
|
|||||||||||||||||
Net charge-offs (recoveries)
|
|
60
|
|
(42)
|
|
1,560
|
9,234
|
|
811
|
10,812
|
1,535
|
|||||||||||||||||
Asset Quality Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Nonperforming loans to gross loans
|
|
0.36
|
%
|
|
0.25
|
%
|
|
0.27
|
%
|
0.31
|
%
|
|
0.47
|
%
|
0.36
|
%
|
0.47
|
%
|
||||||||||
Nonperforming assets to total assets
|
|
0.54
|
|
0.45
|
|
0.47
|
0.50
|
|
0.63
|
0.54
|
0.63
|
|||||||||||||||||
Allowance for credit losses to gross loans
|
|
0.58
|
|
0.57
|
|
0.57
|
0.56
|
|
0.58
|
0.58
|
0.58
|
|||||||||||||||||
Allowance for credit losses to nonperforming assets
|
|
87.02
|
|
102.19
|
|
97.41
|
91.87
|
|
75.79
|
87.02
|
75.79
|
|||||||||||||||||
Allowance for credit losses to nonperforming loans
|
|
159.55
|
|
225.38
|
|
207.08
|
182.89
|
|
124.89
|
159.55
|
124.89
|
|||||||||||||||||
Net charge-offs (recoveries) to average loans
|
—
|
—
|
0.09
|
0.54
|
0.05
|
0.16
|
0.02
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Full-service customer facilities
|
|
27
|
|
27
|
|
26
|
26
|
|
25
|
27
|
25
|
(1) |
Ratios are presented on an annualized basis, where appropriate.
|
(2) |
Yields are calculated on the tax equivalent basis using the statutory federal income tax rate of 21% for the periods presented.
|
(3) |
Efficiency ratio, a non-GAAP measure, was calculated by dividing core noninterest expense (excluding OREO expense and the net gain/loss from the sale of OREO) by the total of core net interest income and core
noninterest income.
|
(4) |
Calculated by dividing stockholders’ equity by shares outstanding.
|
(5) |
Calculated by dividing tangible stockholders’ common equity, a non-GAAP measure, by shares outstanding. Tangible stockholders’ common equity is stockholders’ equity less intangible assets. See “Calculation of
Tangible Stockholders’ Common Equity to Tangible Assets”.
|
(6) |
See “Calculation of Tangible Stockholders’ Common Equity to Tangible Assets”.
|
(7) |
Excludes performing nonaccrual TDR loans in periods prior to 1Q23.
|
For the three months ended
|
For the year ended
|
|||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||
(In thousands, except per share data)
|
2023
|
2023
|
2023
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||||
Interest and Dividend Income
|
||||||||||||||||||||||||||||
Interest and fees on loans
|
$
|
95,616
|
$
|
91,466
|
$
|
85,377
|
$
|
82,889
|
$
|
81,033
|
$
|
355,348
|
$
|
293,287
|
||||||||||||||
Interest and dividends on securities:
|
||||||||||||||||||||||||||||
Interest
|
10,803
|
10,383
|
9,172
|
7,240
|
6,511
|
37,598
|
20,861
|
|||||||||||||||||||||
Dividends
|
34
|
33
|
30
|
29
|
24
|
126
|
60
|
|||||||||||||||||||||
Other interest income
|
2,310
|
2,154
|
1,982
|
1,959
|
1,702
|
8,405
|
2,418
|
|||||||||||||||||||||
Total interest and dividend income
|
108,763
|
104,036
|
96,561
|
92,117
|
89,270
|
401,477
|
316,626
|
|||||||||||||||||||||
Interest Expense
|
||||||||||||||||||||||||||||
Deposits
|
53,284
|
50,066
|
46,249
|
39,056
|
27,226
|
188,655
|
47,285
|
|||||||||||||||||||||
Other interest expense
|
9,394
|
9,543
|
6,934
|
7,799
|
7,843
|
33,670
|
25,725
|
|||||||||||||||||||||
Total interest expense
|
62,678
|
59,609
|
53,183
|
46,855
|
35,069
|
222,325
|
73,010
|
|||||||||||||||||||||
Net Interest Income
|
46,085
|
44,427
|
43,378
|
45,262
|
54,201
|
179,152
|
243,616
|
|||||||||||||||||||||
Provision (benefit) for credit losses
|
998
|
596
|
1,416
|
7,508
|
(12
|
)
|
10,518
|
5,081
|
||||||||||||||||||||
Net Interest Income After Provision (Benefit) for Credit Losses
|
45,087
|
43,831
|
41,962
|
37,754
|
54,213
|
168,634
|
238,535
|
|||||||||||||||||||||
Noninterest Income (Loss)
|
||||||||||||||||||||||||||||
Banking services fee income
|
2,824
|
2,636
|
1,780
|
1,411
|
1,231
|
8,651
|
5,122
|
|||||||||||||||||||||
Net loss on sale of securities
|
—
|
—
|
—
|
—
|
(10,948
|
)
|
—
|
(10,948
|
)
|
|||||||||||||||||||
Net gain on sale of loans
|
—
|
—
|
54
|
54
|
46
|
108
|
119
|
|||||||||||||||||||||
Net gain on disposition of assets
|
—
|
—
|
—
|
—
|
104
|
—
|
104
|
|||||||||||||||||||||
Net gain (loss) from fair value adjustments
|
906
|
(1,246
|
)
|
294
|
2,619
|
(622
|
)
|
2,573
|
5,728
|
|||||||||||||||||||
Federal Home Loan Bank of New York stock dividends
|
658
|
624
|
534
|
697
|
658
|
2,513
|
2,000
|
|||||||||||||||||||||
Life insurance proceeds
|
697
|
23
|
561
|
—
|
286
|
1,281
|
1,822
|
|||||||||||||||||||||
Bank owned life insurance
|
1,173
|
1,157
|
1,134
|
1,109
|
1,126
|
4,573
|
4,487
|
|||||||||||||||||||||
Other income
|
1,144
|
115
|
663
|
967
|
467
|
2,889
|
1,575
|
|||||||||||||||||||||
Total noninterest income (loss)
|
7,402
|
3,309
|
5,020
|
6,857
|
(7,652
|
)
|
22,588
|
10,009
|
||||||||||||||||||||
Noninterest Expense
|
||||||||||||||||||||||||||||
Salaries and employee benefits
|
23,359
|
20,346
|
19,690
|
22,562
|
18,178
|
85,957
|
84,374
|
|||||||||||||||||||||
Occupancy and equipment
|
3,698
|
3,371
|
3,534
|
3,793
|
3,701
|
14,396
|
14,606
|
|||||||||||||||||||||
Professional services
|
2,523
|
2,494
|
2,291
|
2,261
|
2,130
|
9,569
|
9,207
|
|||||||||||||||||||||
FDIC deposit insurance
|
1,162
|
912
|
943
|
977
|
485
|
3,994
|
2,258
|
|||||||||||||||||||||
Data processing
|
1,646
|
1,422
|
1,473
|
1,435
|
1,421
|
5,976
|
5,595
|
|||||||||||||||||||||
Depreciation and amortization
|
1,491
|
1,482
|
1,482
|
1,510
|
1,535
|
5,965
|
5,930
|
|||||||||||||||||||||
Other real estate owned/foreclosure expense
|
105
|
185
|
150
|
165
|
35
|
605
|
294
|
|||||||||||||||||||||
Other operating expenses
|
6,751
|
6,176
|
5,547
|
6,453
|
6,257
|
24,927
|
21,428
|
|||||||||||||||||||||
Total noninterest expense
|
40,735
|
36,388
|
35,110
|
39,156
|
33,742
|
151,389
|
143,692
|
|||||||||||||||||||||
Income Before Provision for Income Taxes
|
11,754
|
10,752
|
11,872
|
5,455
|
12,819
|
39,833
|
104,852
|
|||||||||||||||||||||
Provision for Income Taxes
|
3,655
|
2,917
|
3,186
|
1,411
|
2,570
|
11,169
|
27,907
|
|||||||||||||||||||||
Net Income
|
$
|
8,099
|
$
|
7,835
|
$
|
8,686
|
$
|
4,044
|
$
|
10,249
|
$
|
28,664
|
$
|
76,945
|
||||||||||||||
Basic earnings per common share
|
$
|
0.27
|
$
|
0.26
|
$
|
0.29
|
$
|
0.13
|
$
|
0.34
|
$
|
0.96
|
$
|
2.50
|
||||||||||||||
Diluted earnings per common share
|
$
|
0.27
|
$
|
0.26
|
$
|
0.29
|
$
|
0.13
|
$
|
0.34
|
$
|
0.96
|
$
|
2.50
|
||||||||||||||
Dividends per common share
|
$
|
0.22
|
$
|
0.22
|
$
|
0.22
|
$
|
0.22
|
$
|
0.22
|
$
|
0.88
|
$
|
0.88
|
||||||||||||||
Basic average shares
|
29,650
|
29,703
|
30,090
|
30,265
|
30,420
|
29,925
|
30,823
|
|||||||||||||||||||||
Diluted average shares
|
29,650
|
29,703
|
30,090
|
30,265
|
30,420
|
29,925
|
30,823
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
||||||||||||||||
(Dollars in thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and due from banks
|
$
|
172,157
|
$
|
200,926
|
$
|
160,053
|
$
|
176,747
|
$
|
151,754
|
||||||||||
Securities held-to-maturity:
|
||||||||||||||||||||
Mortgage-backed securities
|
7,855
|
7,860
|
7,865
|
7,870
|
7,875
|
|||||||||||||||
Other securities, net
|
65,068
|
65,271
|
65,469
|
65,653
|
65,836
|
|||||||||||||||
Securities available for sale:
|
||||||||||||||||||||
Mortgage-backed securities
|
354,344
|
337,879
|
365,911
|
380,110
|
384,283
|
|||||||||||||||
Other securities
|
520,409
|
505,784
|
503,645
|
431,818
|
351,074
|
|||||||||||||||
Loans
|
6,906,950
|
6,896,074
|
6,832,425
|
6,904,176
|
6,934,769
|
|||||||||||||||
Allowance for credit losses
|
(40,161
|
)
|
(39,228
|
)
|
(38,593
|
)
|
(38,729
|
)
|
(40,442
|
)
|
||||||||||
Net loans
|
6,866,789
|
6,856,846
|
6,793,832
|
6,865,447
|
6,894,327
|
|||||||||||||||
Interest and dividends receivable
|
59,018
|
55,660
|
52,911
|
46,836
|
45,048
|
|||||||||||||||
Bank premises and equipment, net
|
21,273
|
21,302
|
22,182
|
21,567
|
21,750
|
|||||||||||||||
Federal Home Loan Bank of New York stock
|
31,066
|
43,821
|
36,168
|
38,779
|
45,842
|
|||||||||||||||
Bank owned life insurance
|
213,518
|
214,321
|
213,164
|
214,240
|
213,131
|
|||||||||||||||
Goodwill
|
17,636
|
17,636
|
17,636
|
17,636
|
17,636
|
|||||||||||||||
Core deposit intangibles
|
1,537
|
1,651
|
1,769
|
1,891
|
2,017
|
|||||||||||||||
Right of use asset
|
39,557
|
41,404
|
41,526
|
42,268
|
43,289
|
|||||||||||||||
Other assets
|
167,009
|
209,014
|
192,721
|
168,872
|
179,084
|
|||||||||||||||
Total assets
|
$
|
8,537,236
|
$
|
8,579,375
|
$
|
8,474,852
|
$
|
8,479,734
|
$
|
8,422,946
|
||||||||||
LIABILITIES
|
||||||||||||||||||||
Total deposits
|
$
|
6,815,261
|
$
|
6,681,509
|
$
|
6,723,690
|
$
|
6,734,090
|
$
|
6,485,342
|
||||||||||
Borrowed funds
|
841,281
|
1,001,010
|
857,400
|
887,509
|
1,052,973
|
|||||||||||||||
Operating lease liability
|
40,822
|
43,067
|
44,402
|
45,353
|
46,125
|
|||||||||||||||
Other liabilities
|
170,035
|
187,268
|
179,113
|
140,437
|
161,349
|
|||||||||||||||
Total liabilities
|
7,867,399
|
7,912,854
|
7,804,605
|
7,807,389
|
7,745,789
|
|||||||||||||||
STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Preferred stock (5,000,000 shares authorized; none issued)
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Common stock ($0.01 par value; 100,000,000 shares authorized)
|
341
|
341
|
341
|
341
|
341
|
|||||||||||||||
Additional paid-in capital
|
264,534
|
264,486
|
263,744
|
262,876
|
264,332
|
|||||||||||||||
Treasury stock
|
(106,070
|
)
|
(105,433
|
)
|
(104,574
|
)
|
(97,760
|
)
|
(98,535
|
)
|
||||||||||
Retained earnings
|
549,683
|
548,058
|
546,755
|
544,672
|
547,507
|
|||||||||||||||
Accumulated other comprehensive loss, net of taxes
|
(38,651
|
)
|
(40,931
|
)
|
(36,019
|
)
|
(37,784
|
)
|
(36,488
|
)
|
||||||||||
Total stockholders' equity
|
669,837
|
666,521
|
670,247
|
672,345
|
677,157
|
|||||||||||||||
|
||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
8,537,236
|
$
|
8,579,375
|
$
|
8,474,852
|
$
|
8,479,734
|
$
|
8,422,946
|
||||||||||
(In thousands)
|
||||||||||||||||||||
Issued shares
|
34,088
|
34,088
|
34,088
|
34,088
|
34,088
|
|||||||||||||||
Outstanding shares
|
28,866
|
28,905
|
28,961
|
29,488
|
29,476
|
|||||||||||||||
Treasury shares
|
5,222
|
5,183
|
5,127
|
4,600
|
4,612
|
For the three months ended
|
For the year ended
|
|||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||
(In thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||||
Interest-earning Assets:
|
||||||||||||||||||||||||||||
Mortgage loans, net
|
$
|
5,356,112
|
$
|
5,314,215
|
$
|
5,308,567
|
$
|
5,333,274
|
$
|
5,338,612
|
$
|
5,328,067
|
$
|
5,253,104
|
||||||||||||||
Commercial Business loans, net
|
1,511,815
|
1,498,804
|
1,521,081
|
1,537,918
|
1,542,633
|
1,517,282
|
1,488,486
|
|||||||||||||||||||||
Total loans, net
|
6,867,927
|
6,813,019
|
6,829,648
|
6,871,192
|
6,881,245
|
6,845,349
|
6,741,590
|
|||||||||||||||||||||
Taxable securities:
|
||||||||||||||||||||||||||||
Mortgage-backed securities
|
426,612
|
436,181
|
448,620
|
457,911
|
549,204
|
442,228
|
573,314
|
|||||||||||||||||||||
Other securities, net
|
527,316
|
528,091
|
471,600
|
411,723
|
371,897
|
485,118
|
324,112
|
|||||||||||||||||||||
Total taxable securities
|
953,928
|
964,272
|
920,220
|
869,634
|
921,101
|
927,346
|
897,426
|
|||||||||||||||||||||
Tax-exempt securities:
|
||||||||||||||||||||||||||||
Other securities
|
66,242
|
66,438
|
66,632
|
66,828
|
67,022
|
66,533
|
64,822
|
|||||||||||||||||||||
Total tax-exempt securities
|
66,242
|
66,438
|
66,632
|
66,828
|
67,022
|
66,533
|
64,822
|
|||||||||||||||||||||
Interest-earning deposits and federal funds sold
|
188,894
|
179,508
|
175,256
|
194,722
|
176,323
|
184,565
|
131,816
|
|||||||||||||||||||||
Total interest-earning assets
|
8,076,991
|
8,023,237
|
7,991,756
|
8,002,376
|
8,045,691
|
8,023,793
|
7,835,654
|
|||||||||||||||||||||
Other assets
|
492,011
|
482,109
|
470,686
|
465,941
|
472,328
|
477,771
|
471,483
|
|||||||||||||||||||||
Total assets
|
$
|
8,569,002
|
$
|
8,505,346
|
$
|
8,462,442
|
$
|
8,468,317
|
$
|
8,518,019
|
$
|
8,501,564
|
$
|
8,307,137
|
||||||||||||||
Interest-bearing Liabilities:
|
||||||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||||||
Savings accounts
|
$
|
110,316
|
$
|
115,437
|
$
|
124,041
|
$
|
134,945
|
$
|
146,598
|
$
|
121,102
|
$
|
153,605
|
||||||||||||||
NOW accounts
|
1,848,285
|
1,907,781
|
2,026,950
|
1,970,555
|
1,972,134
|
1,937,974
|
1,976,238
|
|||||||||||||||||||||
Money market accounts
|
1,625,453
|
1,584,308
|
1,754,574
|
2,058,523
|
2,146,649
|
1,754,059
|
2,191,768
|
|||||||||||||||||||||
Certificate of deposit accounts
|
2,340,115
|
2,290,669
|
2,046,960
|
1,679,517
|
1,350,683
|
2,091,677
|
1,031,024
|
|||||||||||||||||||||
Total due to depositors
|
5,924,169
|
5,898,195
|
5,952,525
|
5,843,540
|
5,616,064
|
5,904,812
|
5,352,635
|
|||||||||||||||||||||
Mortgagors' escrow accounts
|
86,592
|
69,525
|
97,410
|
70,483
|
82,483
|
81,015
|
80,021
|
|||||||||||||||||||||
Total interest-bearing deposits
|
6,010,761
|
5,967,720
|
6,049,935
|
5,914,023
|
5,698,547
|
5,985,827
|
5,432,656
|
|||||||||||||||||||||
Borrowings
|
803,148
|
804,140
|
706,924
|
789,535
|
963,662
|
776,050
|
1,012,149
|
|||||||||||||||||||||
Total interest-bearing liabilities
|
6,813,909
|
6,771,860
|
6,756,859
|
6,703,558
|
6,662,209
|
6,761,877
|
6,444,805
|
|||||||||||||||||||||
Noninterest-bearing demand deposits
|
873,276
|
851,677
|
849,682
|
896,462
|
979,836
|
867,667
|
1,019,090
|
|||||||||||||||||||||
Other liabilities
|
211,998
|
206,768
|
183,066
|
185,239
|
199,809
|
196,869
|
170,500
|
|||||||||||||||||||||
Total liabilities
|
7,899,183
|
7,830,305
|
7,789,607
|
7,785,259
|
7,841,854
|
7,826,413
|
7,634,395
|
|||||||||||||||||||||
Equity
|
669,819
|
675,041
|
672,835
|
683,058
|
676,165
|
675,151
|
672,742
|
|||||||||||||||||||||
Total liabilities and equity
|
$
|
8,569,002
|
$
|
8,505,346
|
$
|
8,462,442
|
$
|
8,468,317
|
$
|
8,518,019
|
$
|
8,501,564
|
$
|
8,307,137
|
||||||||||||||
Net interest-earning assets
|
$
|
1,263,082
|
$
|
1,251,377
|
$
|
1,234,897
|
$
|
1,298,818
|
$
|
1,383,482
|
$
|
1,261,916
|
$
|
1,390,849
|
For the three months ended
|
For the year ended
|
||||||||||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
December 31,
|
December 31,
|
|||||||||||||||||||||||||||||
(Dollars in thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
2023
|
2022
|
||||||||||||||||||||||||||||
Interest Income:
|
|||||||||||||||||||||||||||||||||||
Mortgage loans, net
|
$
|
72,505
|
$
|
68,931
|
$
|
63,688
|
$
|
62,054
|
$
|
60,946
|
$
|
267,178
|
$
|
228,065
|
|||||||||||||||||||||
Commercial Business loans, net
|
23,111
|
22,535
|
21,689
|
20,835
|
20,087
|
88,170
|
65,222
|
||||||||||||||||||||||||||||
Total loans, net
|
95,616
|
91,466
|
85,377
|
82,889
|
81,033
|
355,348
|
293,287
|
||||||||||||||||||||||||||||
Taxable securities:
|
|||||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
3,217
|
3,031
|
2,976
|
2,281
|
2,425
|
11,505
|
9,414
|
||||||||||||||||||||||||||||
Other securities
|
7,239
|
7,003
|
5,847
|
4,611
|
3,723
|
24,700
|
9,771
|
||||||||||||||||||||||||||||
Total taxable securities
|
10,456
|
10,034
|
8,823
|
6,892
|
6,148
|
36,205
|
19,185
|
||||||||||||||||||||||||||||
Tax-exempt securities:
|
|||||||||||||||||||||||||||||||||||
Other securities
|
482
|
484
|
480
|
477
|
489
|
1,923
|
2,197
|
||||||||||||||||||||||||||||
Total tax-exempt securities
|
482
|
484
|
480
|
477
|
489
|
1,923
|
2,197
|
||||||||||||||||||||||||||||
Interest-earning deposits and federal funds sold
|
2,310
|
2,154
|
1,982
|
1,959
|
1,702
|
8,405
|
2,418
|
||||||||||||||||||||||||||||
Total interest-earning assets
|
108,864
|
104,138
|
96,662
|
92,217
|
89,372
|
401,881
|
317,087
|
||||||||||||||||||||||||||||
Interest Expense:
|
|||||||||||||||||||||||||||||||||||
Deposits:
|
|||||||||||||||||||||||||||||||||||
Savings accounts
|
$
|
124
|
$
|
130
|
$
|
140
|
$
|
126
|
$
|
59
|
$
|
520
|
$
|
211
|
|||||||||||||||||||||
NOW accounts
|
17,411
|
16,843
|
16,152
|
13,785
|
9,515
|
64,191
|
15,353
|
||||||||||||||||||||||||||||
Money market accounts
|
15,785
|
14,386
|
14,625
|
14,102
|
10,532
|
58,898
|
19,039
|
||||||||||||||||||||||||||||
Certificate of deposit accounts
|
19,917
|
18,639
|
15,281
|
11,007
|
7,037
|
64,844
|
12,547
|
||||||||||||||||||||||||||||
Total due to depositors
|
53,237
|
49,998
|
46,198
|
39,020
|
27,143
|
188,453
|
47,150
|
||||||||||||||||||||||||||||
Mortgagors' escrow accounts
|
47
|
68
|
51
|
36
|
83
|
202
|
135
|
||||||||||||||||||||||||||||
Total interest-bearing deposits
|
53,284
|
50,066
|
46,249
|
39,056
|
27,226
|
188,655
|
47,285
|
||||||||||||||||||||||||||||
Borrowings
|
9,394
|
9,543
|
6,934
|
7,799
|
7,843
|
33,670
|
25,725
|
||||||||||||||||||||||||||||
Total interest-bearing liabilities
|
62,678
|
59,609
|
53,183
|
46,855
|
35,069
|
222,325
|
73,010
|
||||||||||||||||||||||||||||
Net interest income- tax equivalent
|
$
|
46,186
|
$
|
44,529
|
$
|
43,479
|
$
|
45,362
|
$
|
54,303
|
$
|
179,556
|
$
|
244,077
|
|||||||||||||||||||||
Included in net interest income above:
|
|||||||||||||||||||||||||||||||||||
Prepayment penalty income, net reversals and recovered interest from nonaccrual loans, and customer swap terminations fees
|
$
|
3,416
|
$
|
857
|
$
|
315
|
$
|
680
|
$
|
1,080
|
$
|
5,268
|
$
|
6,445
|
|||||||||||||||||||||
Net gains/(losses) from fair value adjustments on qualifying hedges included in net interest income
|
(872
|
)
|
1,348
|
(205
|
)
|
100
|
936
|
371
|
775
|
||||||||||||||||||||||||||
Purchase accounting adjustments
|
461
|
347
|
340
|
306
|
342
|
1,454
|
2,542
|
||||||||||||||||||||||||||||
Interest-earning Assets Yields:
|
|||||||||||||||||||||||||||||||||||
Mortgage loans, net
|
5.41
|
%
|
5.19
|
%
|
4.80
|
%
|
4.65
|
%
|
4.57
|
%
|
5.01
|
%
|
4.34
|
% |
|||||||||||||||||||||
Commercial Business loans, net
|
6.11
|
6.01
|
5.70
|
5.42
|
5.21
|
5.81
|
4.38
|
||||||||||||||||||||||||||||
Total loans, net
|
5.57
|
5.37
|
5.00
|
4.83
|
4.71
|
5.19
|
4.35
|
||||||||||||||||||||||||||||
Taxable securities:
|
|
||||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
3.02
|
2.78
|
2.65
|
1.99
|
1.77
|
2.60
|
1.64
|
||||||||||||||||||||||||||||
Other securities
|
5.49
|
5.30
|
4.96
|
4.48
|
4.00
|
5.09
|
3.01
|
||||||||||||||||||||||||||||
Total taxable securities
|
4.38
|
4.16
|
3.84
|
3.17
|
2.67
|
3.90
|
2.14
|
||||||||||||||||||||||||||||
Tax-exempt securities: (1)
|
|
||||||||||||||||||||||||||||||||||
Other securities
|
2.91
|
2.91
|
2.88
|
2.86
|
2.92
|
2.89
|
3.39
|
||||||||||||||||||||||||||||
Total tax-exempt securities
|
2.91
|
2.91
|
2.88
|
2.86
|
2.92
|
2.89
|
3.39
|
||||||||||||||||||||||||||||
Interest-earning deposits and federal funds sold
|
4.89
|
4.80
|
4.52
|
4.02
|
3.86
|
4.55
|
1.83
|
||||||||||||||||||||||||||||
Total interest-earning assets (1)
|
5.39
|
%
|
5.19
|
%
|
4.84
|
%
|
4.61
|
%
|
4.44
|
%
|
5.01
|
%
|
4.05
|
% |
|||||||||||||||||||||
Interest-bearing Liabilities Yields:
|
|
|
|
|
|||||||||||||||||||||||||||||||
Deposits:
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Savings accounts
|
0.45
|
%
|
0.45
|
%
|
0.45
|
%
|
0.37
|
%
|
0.16
|
%
|
0.43
|
%
|
0.14
|
% |
|||||||||||||||||||||
NOW accounts
|
3.77
|
3.53
|
3.19
|
2.80
|
1.93
|
3.31
|
0.78
|
||||||||||||||||||||||||||||
Money market accounts
|
3.88
|
3.63
|
3.33
|
2.74
|
1.96
|
3.36
|
0.87
|
||||||||||||||||||||||||||||
Certificate of deposit accounts
|
3.40
|
3.25
|
2.99
|
2.62
|
2.08
|
3.10
|
1.22
|
||||||||||||||||||||||||||||
Total due to depositors
|
3.59
|
3.39
|
3.10
|
2.67
|
1.93
|
3.19
|
0.88
|
||||||||||||||||||||||||||||
Mortgagors' escrow accounts
|
0.22
|
0.39
|
0.21
|
0.20
|
0.40
|
0.25
|
0.17
|
||||||||||||||||||||||||||||
Total interest-bearing deposits
|
3.55
|
3.36
|
3.06
|
2.64
|
1.91
|
3.15
|
0.87
|
||||||||||||||||||||||||||||
Borrowings
|
4.68
|
4.75
|
3.92
|
3.95
|
3.26
|
4.34
|
2.54
|
||||||||||||||||||||||||||||
Total interest-bearing liabilities
|
3.68
|
%
|
3.52
|
%
|
3.15
|
%
|
2.80
|
%
|
2.11
|
%
|
3.29
|
%
|
1.13
|
% |
|||||||||||||||||||||
Net interest rate spread (tax equivalent) (1)
|
1.71
|
%
|
1.67
|
%
|
1.69
|
%
|
1.81
|
%
|
2.33
|
%
|
1.72
|
%
|
2.92
|
% | |||||||||||||||||||||
Net interest margin (tax equivalent) (1)
|
2.29
|
%
|
2.22
|
%
|
2.18
|
%
|
2.27
|
%
|
2.70
|
%
|
2.24
|
%
|
3.11
|
% | |||||||||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities
|
1.19
|
X
|
1.18
|
X
|
1.18
|
X
|
1.19
|
X
|
1.21
|
X
|
1.19
|
X
|
1.22
|
X |
(1) |
Yields are calculated on the tax equivalent basis using the statutory federal income tax rate of 21% for the periods presented.
|
4Q23 vs.
|
4Q23 vs.
|
|||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
3Q23
|
4Q22
|
||||||||||||||||||||||
(Dollars in thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
% Change
|
% Change
|
|||||||||||||||||||||
Noninterest bearing
|
$
|
847,416
|
$
|
874,420
|
$
|
827,820
|
$
|
872,254
|
$
|
921,238
|
(3.1
|
)%
|
(8.0
|
)%
|
||||||||||||||
Interest bearing:
|
||||||||||||||||||||||||||||
Certificate of deposit accounts
|
2,311,290
|
2,321,369
|
2,232,696
|
1,880,260
|
1,526,338
|
(0.4
|
)
|
51.4
|
||||||||||||||||||||
Savings accounts
|
108,605
|
112,730
|
118,886
|
128,245
|
143,641
|
(3.7
|
)
|
(24.4
|
)
|
|||||||||||||||||||
Money market accounts
|
1,726,404
|
1,551,176
|
1,594,637
|
1,855,781
|
2,099,776
|
11.3
|
(17.8
|
)
|
||||||||||||||||||||
NOW accounts
|
1,771,164
|
1,749,802
|
1,891,834
|
1,918,977
|
1,746,190
|
1.2
|
1.4
|
|||||||||||||||||||||
Total interest-bearing deposits
|
5,917,463
|
5,735,077
|
5,838,053
|
5,783,263
|
5,515,945
|
3.2
|
7.3
|
|||||||||||||||||||||
Total due to depositors
|
6,764,879
|
6,609,497
|
6,665,873
|
6,655,517
|
6,437,183
|
2.4
|
5.1
|
|||||||||||||||||||||
Mortgagors' escrow deposits
|
50,382
|
72,012
|
57,817
|
78,573
|
48,159
|
(30.0
|
)
|
4.6
|
||||||||||||||||||||
Total deposits
|
$
|
6,815,261
|
$
|
6,681,509
|
$
|
6,723,690
|
$
|
6,734,090
|
$
|
6,485,342
|
2.0
|
%
|
5.1
|
%
|
4Q23 vs.
|
4Q23 vs.
|
|||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
3Q23
|
4Q22
|
||||||||||||||||||||||
(Dollars in thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
% Change
|
% Change
|
|||||||||||||||||||||
Multifamily residential
|
$
|
2,658,205
|
$
|
2,614,219
|
$
|
2,593,955
|
$
|
2,601,174
|
$
|
2,601,384
|
1.7
|
%
|
2.2
|
%
|
||||||||||||||
Commercial real estate
|
1,958,252
|
1,953,243
|
1,917,749
|
1,904,293
|
1,913,040
|
0.3
|
2.4
|
|||||||||||||||||||||
One-to-four family ― mixed use property
|
530,243
|
537,744
|
542,368
|
549,207
|
554,314
|
(1.4
|
)
|
(4.3
|
)
|
|||||||||||||||||||
One-to-four family ― residential
|
220,213
|
222,874
|
230,055
|
238,417
|
241,246
|
(1.2
|
)
|
(8.7
|
)
|
|||||||||||||||||||
Construction
|
58,673
|
59,903
|
57,325
|
60,486
|
70,951
|
(2.1
|
)
|
(17.3
|
)
|
|||||||||||||||||||
Mortgage loans
|
5,425,586
|
5,387,983
|
5,341,452
|
5,353,577
|
5,380,935
|
0.7
|
0.8
|
|||||||||||||||||||||
Small Business Administration
|
20,205
|
21,896
|
22,404
|
22,860
|
23,275
|
(7.7
|
)
|
(13.2
|
)
|
|||||||||||||||||||
Commercial business and other
|
1,452,518
|
1,487,775
|
1,466,358
|
1,518,756
|
1,521,548
|
(2.4
|
)
|
(4.5
|
)
|
|||||||||||||||||||
Commercial Business loans
|
1,472,723
|
1,509,671
|
1,488,762
|
1,541,616
|
1,544,823
|
(2.4
|
)
|
(4.7
|
)
|
|||||||||||||||||||
Gross loans
|
6,898,309
|
6,897,654
|
6,830,214
|
6,895,193
|
6,925,758
|
—
|
(0.4
|
)
|
||||||||||||||||||||
Net unamortized (premiums) and unearned loan (cost) fees (1)
|
8,641
|
(1,580
|
)
|
2,211
|
8,983
|
9,011
|
(646.9
|
)
|
(4.1
|
)
|
||||||||||||||||||
Allowance for credit losses
|
(40,161
|
)
|
(39,228
|
)
|
(38,593
|
)
|
(38,729
|
)
|
(40,442
|
)
|
2.4
|
(0.7
|
)
|
|||||||||||||||
Net loans
|
$
|
6,866,789
|
$
|
6,856,846
|
$
|
6,793,832
|
$
|
6,865,447
|
$
|
6,894,327
|
0.1
|
%
|
(0.4
|
)%
|
(1) |
Includes $3.9 million, $4.4 million, $4.8 million, $5.1 million, and $5.4 million, of purchase accounting unamortized discount resulting from the acquisition of Empire Bancorp at December 31, 2023, September 30,
2023, June 30, 2023, March 31, 2023, and December 31, 2022, respectively.
|
For the three months ended
|
For the year ended
|
|||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||
(In thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||||
Multifamily residential
|
$
|
82,995
|
$
|
75,655
|
$
|
31,901
|
$
|
42,164
|
$
|
65,347
|
$
|
232,715
|
$
|
474,409
|
||||||||||||||
Commercial real estate
|
60,092
|
70,197
|
38,523
|
15,570
|
20,750
|
184,382
|
308,455
|
|||||||||||||||||||||
One-to-four family – mixed use property
|
3,319
|
6,028
|
5,812
|
4,938
|
4,489
|
20,097
|
37,598
|
|||||||||||||||||||||
One-to-four family – residential
|
1,454
|
1,070
|
63
|
4,296
|
7,485
|
6,883
|
25,059
|
|||||||||||||||||||||
Construction
|
8,007
|
6,971
|
8,811
|
10,592
|
7,301
|
34,381
|
31,592
|
|||||||||||||||||||||
Mortgage loans
|
155,867
|
159,921
|
85,110
|
77,560
|
105,372
|
478,458
|
877,113
|
|||||||||||||||||||||
Small Business Administration
|
1,162
|
—
|
820
|
318
|
665
|
2,300
|
3,461
|
|||||||||||||||||||||
Commercial business and other
|
87,255
|
81,549
|
72,850
|
95,668
|
119,191
|
337,322
|
641,420
|
|||||||||||||||||||||
Commercial Business loans
|
88,417
|
81,549
|
73,670
|
95,986
|
119,856
|
339,622
|
644,881
|
|||||||||||||||||||||
Total Closings
|
$
|
244,284
|
$
|
241,470
|
$
|
158,780
|
$
|
173,546
|
$
|
225,228
|
$
|
818,080
|
$
|
1,521,994
|
For the three months ended
|
||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
||||||||||||||||
Loan type
|
2023
|
2023
|
2023
|
2023
|
2022
|
|||||||||||||||
Mortgage loans
|
7.55
|
%
|
7.22
|
%
|
6.62
|
%
|
6.30
|
%
|
5.59
|
%
|
||||||||||
Commercial Business loans
|
7.93
|
8.00
|
7.76
|
7.58
|
6.57
|
|||||||||||||||
Total loans
|
7.69
|
%
|
7.48
|
%
|
7.14
|
%
|
7.01
|
%
|
6.10
|
%
|
For the three months ended
|
For the year ended
|
|||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||
(Dollars in thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||||
Allowance for credit losses - loans
|
||||||||||||||||||||||||||||
Beginning balances
|
$
|
39,228
|
$
|
38,593
|
$
|
38,729
|
$
|
40,442
|
$
|
41,268
|
$
|
40,442
|
$
|
37,135
|
||||||||||||||
Net loan charge-off (recoveries):
|
||||||||||||||||||||||||||||
Multifamily residential
|
(1
|
)
|
—
|
—
|
(1
|
)
|
132
|
(2
|
)
|
131
|
||||||||||||||||||
Commercial real estate
|
—
|
—
|
8
|
—
|
—
|
8
|
—
|
|||||||||||||||||||||
One-to-four family – mixed-use property
|
(1
|
)
|
—
|
—
|
—
|
—
|
(1
|
)
|
—
|
|||||||||||||||||||
One-to-four family – residential
|
9
|
(6
|
)
|
4
|
(36
|
)
|
17
|
(29
|
)
|
15
|
||||||||||||||||||
Small Business Administration
|
(29
|
)
|
(48
|
)
|
(158
|
)
|
(6
|
)
|
(9
|
)
|
(241
|
)
|
1,007
|
|||||||||||||||
Taxi medallion
|
—
|
—
|
—
|
—
|
—
|
—
|
(447
|
)
|
||||||||||||||||||||
Commercial business and other
|
82
|
12
|
1,706
|
9,277
|
671
|
11,077
|
829
|
|||||||||||||||||||||
Total net loan charge-offs (recoveries)
|
60
|
(42
|
)
|
1,560
|
9,234
|
811
|
10,812
|
1,535
|
||||||||||||||||||||
Provision (benefit) for loan losses
|
993
|
593
|
1,424
|
7,521
|
(15
|
)
|
10,531
|
4,842
|
||||||||||||||||||||
|
||||||||||||||||||||||||||||
Ending balance
|
$
|
40,161
|
$
|
39,228
|
$
|
38,593
|
$
|
38,729
|
$
|
40,442
|
$
|
40,161
|
$
|
40,442
|
||||||||||||||
Gross charge-offs
|
$
|
107
|
$
|
21
|
$
|
1,731
|
$
|
9,298
|
$
|
1,938
|
$
|
11,157
|
$
|
3,348
|
||||||||||||||
Gross recoveries
|
47
|
63
|
171
|
64
|
1,127
|
345
|
1,813
|
|||||||||||||||||||||
Allowance for credit losses - loans to gross loans
|
0.58
|
%
|
0.57
|
%
|
0.57
|
%
|
0.56
|
%
|
0.58
|
%
|
0.58
|
%
|
0.58
|
%
|
||||||||||||||
Net loan charge-offs (recoveries) to average loans
|
—
|
—
|
0.09
|
0.54
|
0.05
|
0.16
|
0.02
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
||||||||||||||||
(Dollars in thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
|||||||||||||||
Loans 90 Days or More Past Due and Still Accruing:
|
||||||||||||||||||||
Multifamily residential
|
$
|
1,463
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||
Construction
|
—
|
—
|
—
|
—
|
2,600
|
|||||||||||||||
Total Loans 90 Days or more past due and still accruing
|
1,463
|
—
|
—
|
—
|
2,600
|
|||||||||||||||
Nonaccrual Loans:
|
||||||||||||||||||||
Multifamily residential
|
3,206
|
3,206
|
3,206
|
3,628
|
3,206
|
|||||||||||||||
Commercial real estate
|
—
|
—
|
—
|
—
|
237
|
|||||||||||||||
One-to-four family - mixed-use property(1)
|
981
|
1,075
|
790
|
790
|
790
|
|||||||||||||||
One-to-four family - residential
|
5,181
|
4,161
|
5,218
|
4,961
|
4,425
|
|||||||||||||||
Small Business Administration
|
2,552
|
1,255
|
1,119
|
937
|
937
|
|||||||||||||||
Commercial business and other(1)
|
11,789
|
7,708
|
8,304
|
10,860
|
20,187
|
|||||||||||||||
Total Nonaccrual loans
|
23,709
|
17,405
|
18,637
|
21,176
|
29,782
|
|||||||||||||||
Total Nonperforming Loans (NPLs)
|
25,172
|
17,405
|
18,637
|
21,176
|
32,382
|
|||||||||||||||
|
||||||||||||||||||||
Total Nonaccrual HTM Securities
|
20,981
|
20,981
|
20,981
|
20,981
|
20,981
|
|||||||||||||||
|
||||||||||||||||||||
Total Nonperforming Assets
|
$
|
46,153
|
$
|
38,386
|
$
|
39,618
|
$
|
42,157
|
$
|
53,363
|
||||||||||
Nonperforming Assets to Total Assets
|
0.54
|
%
|
0.45
|
%
|
0.47
|
%
|
0.50
|
%
|
0.63
|
%
|
||||||||||
Allowance for Credit Losses to NPLs
|
159.5
|
%
|
225.4
|
%
|
207.1
|
%
|
182.9
|
%
|
124.9
|
%
|
(1) |
Adopted ASU No. 2022-02 Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures on January 1, 2023; Not included in the above analysis
are nonaccrual performing TDR one-to-four family – mixed use property loans totaling $0.2 million in 4Q22; nonaccrual performing TDR commercial business loans totaling less than $0.1 million in 4Q22.
|
For the three months ended
|
For the year ended
|
|||||||||||||||||||||||||||
(Dollars in thousands,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
December 31,
|
December 31,
|
|||||||||||||||||||||
except per share data)
|
2023
|
2023
|
2023
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||||
GAAP income before income taxes
|
$
|
11,754
|
$
|
10,752
|
$
|
11,872
|
$
|
5,455
|
$
|
12,819
|
$
|
39,833
|
$
|
104,852
|
||||||||||||||
Net (gain) loss from fair value adjustments (Noninterest income (loss))
|
(906
|
)
|
1,246
|
(294
|
)
|
(2,619
|
)
|
622
|
(2,573
|
)
|
(5,728
|
)
|
||||||||||||||||
Net loss on sale of securities (Noninterest income (loss))
|
—
|
—
|
—
|
—
|
10,948
|
—
|
10,948
|
|||||||||||||||||||||
Life insurance proceeds (Noninterest income (loss))
|
(697
|
)
|
(23
|
)
|
(561
|
)
|
—
|
(286
|
)
|
(1,281
|
)
|
(1,822
|
)
|
|||||||||||||||
Net gain on disposition of assets (Noninterest income (loss))
|
—
|
—
|
—
|
—
|
(104
|
)
|
—
|
(104
|
)
|
|||||||||||||||||||
Net (gain) loss from fair value adjustments on qualifying hedges (Net interest income)
|
872
|
(1,348
|
)
|
205
|
(100
|
)
|
(936
|
)
|
(371
|
)
|
(775
|
)
|
||||||||||||||||
Net amortization of purchase accounting adjustments and intangibles (Various)
|
(355
|
)
|
(237
|
)
|
(227
|
)
|
(188
|
)
|
(219
|
)
|
(1,007
|
)
|
(2,030
|
)
|
||||||||||||||
Miscellaneous expense (Professional services)
|
526
|
—
|
—
|
—
|
—
|
526
|
—
|
|||||||||||||||||||||
Core income before taxes
|
11,194
|
10,390
|
10,995
|
2,548
|
22,844
|
35,127
|
105,341
|
|||||||||||||||||||||
Provision for core income taxes
|
3,648
|
2,819
|
3,083
|
659
|
5,445
|
10,209
|
28,502
|
|||||||||||||||||||||
Core net income
|
$
|
7,546
|
$
|
7,571
|
$
|
7,912
|
$
|
1,889
|
$
|
17,399
|
$
|
24,918
|
$
|
76,839
|
||||||||||||||
GAAP diluted earnings per common share
|
$
|
0.27
|
$
|
0.26
|
$
|
0.29
|
$
|
0.13
|
$
|
0.34
|
$
|
0.96
|
$
|
2.50
|
||||||||||||||
Net (gain) loss from fair value adjustments, net of tax
|
(0.02
|
)
|
0.03
|
(0.01
|
)
|
(0.06
|
)
|
0.02
|
(0.06
|
)
|
(0.14
|
)
|
||||||||||||||||
Net loss on sale of securities, net of tax
|
—
|
—
|
—
|
—
|
0.27
|
—
|
0.26
|
|||||||||||||||||||||
Life insurance proceeds
|
(0.02
|
)
|
—
|
(0.02
|
)
|
—
|
(0.01
|
)
|
(0.04
|
)
|
(0.06
|
)
|
||||||||||||||||
Net (gain) loss from fair value adjustments on qualifying hedges, net of tax
|
0.02
|
(0.03
|
)
|
—
|
—
|
(0.02
|
)
|
(0.01
|
)
|
(0.02
|
)
|
|||||||||||||||||
Net amortization of purchase accounting adjustments, net of tax
|
(0.01
|
)
|
(0.01
|
)
|
(0.01
|
)
|
(0.01
|
)
|
(0.01
|
)
|
(0.02
|
)
|
(0.05
|
)
|
||||||||||||||
Miscellaneous expense, net of tax
|
0.01
|
—
|
—
|
—
|
—
|
0.01
|
—
|
|||||||||||||||||||||
Core diluted earnings per common share(1)
|
$
|
0.25
|
$
|
0.25
|
$
|
0.26
|
$
|
0.06
|
$
|
0.57
|
$
|
0.83
|
$
|
2.49
|
||||||||||||||
Core net income, as calculated above
|
$
|
7,546
|
$
|
7,571
|
$
|
7,912
|
$
|
1,889
|
$
|
17,399
|
$
|
24,918
|
$
|
76,839
|
||||||||||||||
Average assets
|
8,569,002
|
8,505,346
|
8,462,442
|
8,468,317
|
8,518,019
|
8,501,564
|
8,307,137
|
|||||||||||||||||||||
Average equity
|
669,819
|
675,041
|
672,835
|
683,058
|
676,165
|
675,151
|
672,742
|
|||||||||||||||||||||
Core return on average assets(2)
|
0.35
|
%
|
0.36
|
%
|
0.37
|
%
|
0.09
|
%
|
0.82
|
%
|
0.29
|
%
|
0.92
|
%
|
||||||||||||||
Core return on average equity(2)
|
4.51
|
%
|
4.49
|
%
|
4.70
|
%
|
1.11
|
%
|
10.29
|
%
|
3.69
|
%
|
11.42
|
%
|
(1) |
Core diluted earnings per common share may not foot due to rounding.
|
(2) |
Ratios are calculated on an annualized basis.
|
For the three months ended
|
For the year ended
|
|||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||
(Dollars in thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||||
GAAP Net interest income
|
$
|
46,085
|
$
|
44,427
|
$
|
43,378
|
$
|
45,262
|
$
|
54,201
|
$
|
179,152
|
$
|
243,616
|
||||||||||||||
Net (gain) loss from fair value adjustments on qualifying hedges
|
872
|
(1,348
|
)
|
205
|
(100
|
)
|
(936
|
)
|
(371
|
)
|
(775
|
)
|
||||||||||||||||
Net amortization of purchase accounting adjustments
|
(461
|
)
|
(347
|
)
|
(340
|
)
|
(306
|
)
|
(342
|
)
|
(1,454
|
)
|
(2,542
|
)
|
||||||||||||||
Core Net interest income
|
$
|
46,496
|
$
|
42,732
|
$
|
43,243
|
$
|
44,856
|
$
|
52,923
|
$
|
177,327
|
$
|
240,299
|
||||||||||||||
GAAP Noninterest income (loss)
|
$
|
7,402
|
$
|
3,309
|
$
|
5,020
|
$
|
6,857
|
$
|
(7,652
|
)
|
$
|
22,588
|
$
|
10,009
|
|||||||||||||
Net (gain) loss from fair value adjustments
|
(906
|
)
|
1,246
|
(294
|
)
|
(2,619
|
)
|
622
|
(2,573
|
)
|
(5,728
|
)
|
||||||||||||||||
Net loss on sale of securities
|
—
|
—
|
—
|
—
|
10,948
|
—
|
10,948
|
|||||||||||||||||||||
Life insurance proceeds
|
(697
|
)
|
(23
|
)
|
(561
|
)
|
—
|
(286
|
)
|
(1,281
|
)
|
(1,822
|
)
|
|||||||||||||||
Net gain on sale of assets
|
—
|
—
|
—
|
—
|
(104
|
)
|
—
|
(104
|
)
|
|||||||||||||||||||
Core Noninterest income
|
$
|
5,799
|
$
|
4,532
|
$
|
4,165
|
$
|
4,238
|
$
|
3,528
|
$
|
18,734
|
$
|
13,303
|
||||||||||||||
GAAP Noninterest expense
|
$
|
40,735
|
$
|
36,388
|
$
|
35,110
|
$
|
39,156
|
$
|
33,742
|
$
|
151,389
|
$
|
143,692
|
||||||||||||||
Net amortization of purchase accounting adjustments
|
(106
|
)
|
(110
|
)
|
(113
|
)
|
(118
|
)
|
(123
|
)
|
(447
|
)
|
(512
|
)
|
||||||||||||||
Miscellaneous expense
|
(526
|
)
|
—
|
—
|
—
|
—
|
(526
|
)
|
—
|
|||||||||||||||||||
Core Noninterest expense
|
$
|
40,103
|
$
|
36,278
|
$
|
34,997
|
$
|
39,038
|
$
|
33,619
|
$
|
150,416
|
$
|
143,180
|
||||||||||||||
Net interest income
|
$
|
46,085
|
$
|
44,427
|
$
|
43,378
|
$
|
45,262
|
$
|
54,201
|
$
|
179,152
|
$
|
243,616
|
||||||||||||||
Noninterest income (loss)
|
7,402
|
3,309
|
5,020
|
6,857
|
(7,652
|
)
|
22,588
|
10,009
|
||||||||||||||||||||
Noninterest expense
|
(40,735
|
)
|
(36,388
|
)
|
(35,110
|
)
|
(39,156
|
)
|
(33,742
|
)
|
(151,389
|
)
|
(143,692
|
)
|
||||||||||||||
Pre-provision pre-tax net revenue
|
$
|
12,752
|
$
|
11,348
|
$
|
13,288
|
$
|
12,963
|
$
|
12,807
|
$
|
50,351
|
$
|
109,933
|
||||||||||||||
Core:
|
||||||||||||||||||||||||||||
Net interest income
|
$
|
46,496
|
$
|
42,732
|
$
|
43,243
|
$
|
44,856
|
$
|
52,923
|
$
|
177,327
|
$
|
240,299
|
||||||||||||||
Noninterest income
|
5,799
|
4,532
|
4,165
|
4,238
|
3,528
|
18,734
|
13,303
|
|||||||||||||||||||||
Noninterest expense
|
(40,103
|
)
|
(36,278
|
)
|
(34,997
|
)
|
(39,038
|
)
|
(33,619
|
)
|
(150,416
|
)
|
(143,180
|
)
|
||||||||||||||
Pre-provision pre-tax net revenue
|
$
|
12,192
|
$
|
10,986
|
$
|
12,411
|
$
|
10,056
|
$
|
22,832
|
$
|
45,645
|
$
|
110,422
|
||||||||||||||
Efficiency Ratio
|
76.7
|
%
|
76.8
|
%
|
73.8
|
%
|
79.5
|
%
|
59.6
|
%
|
76.7
|
%
|
56.5
|
%
|
For the three months ended
|
For the year ended
|
|||||||||||||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||||||||||
(Dollars in thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||||
GAAP net interest income
|
$
|
46,085
|
$
|
44,427
|
$
|
43,378
|
$
|
45,262
|
$
|
54,201
|
$
|
179,152
|
$
|
243,616
|
||||||||||||||
Net (gain) loss from fair value adjustments on qualifying hedges
|
872
|
(1,348
|
)
|
205
|
(100
|
)
|
(936
|
)
|
(371
|
)
|
(775
|
)
|
||||||||||||||||
Net amortization of purchase accounting adjustments
|
(461
|
)
|
(347
|
)
|
(340
|
)
|
(306
|
)
|
(342
|
)
|
(1,454
|
)
|
(2,542
|
)
|
||||||||||||||
Tax equivalent adjustment
|
101
|
102
|
101
|
100
|
102
|
404
|
461
|
|||||||||||||||||||||
Core net interest income FTE
|
$
|
46,597
|
$
|
42,834
|
$
|
43,344
|
$
|
44,956
|
$
|
53,025
|
$
|
177,731
|
$
|
240,760
|
||||||||||||||
Total average interest-earning assets (1)
|
$
|
8,080,550
|
$
|
8,027,201
|
$
|
7,996,067
|
$
|
8,006,970
|
$
|
8,050,601
|
$
|
8,027,898
|
$
|
7,841,407
|
||||||||||||||
Core net interest margin FTE
|
2.31
|
%
|
2.13
|
%
|
2.17
|
%
|
2.25
|
%
|
2.63
|
%
|
2.21
|
%
|
3.07
|
%
|
||||||||||||||
GAAP interest income on total loans, net
|
$
|
95,616
|
$
|
91,466
|
$
|
85,377
|
$
|
82,889
|
$
|
81,033
|
$
|
355,348
|
$
|
293,287
|
||||||||||||||
Net (gain) loss from fair value adjustments on qualifying hedges - loans
|
978
|
(1,379
|
)
|
157
|
(101
|
)
|
(936
|
)
|
(345
|
)
|
(775
|
)
|
||||||||||||||||
Net amortization of purchase accounting adjustments
|
(484
|
)
|
(358
|
)
|
(345
|
)
|
(316
|
)
|
(372
|
)
|
(1,503
|
)
|
(2,628
|
)
|
||||||||||||||
Core interest income on total loans, net
|
$
|
96,110
|
$
|
89,729
|
$
|
85,189
|
$
|
82,472
|
$
|
79,725
|
$
|
353,500
|
$
|
289,884
|
||||||||||||||
Average total loans, net (1)
|
$
|
6,872,115
|
$
|
6,817,642
|
$
|
6,834,644
|
$
|
6,876,495
|
$
|
6,886,900
|
$
|
6,850,124
|
$
|
6,748,165
|
||||||||||||||
Core yield on total loans
|
5.59
|
%
|
5.26
|
%
|
4.99
|
%
|
4.80
|
%
|
4.63
|
%
|
5.16
|
%
|
4.30
|
%
|
(1) |
Excludes purchase accounting average balances for all periods presented.
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
December 31,
|
||||||||||||||||
(Dollars in thousands)
|
2023
|
2023
|
2023
|
2023
|
2022
|
|||||||||||||||
Total Equity
|
$
|
669,837
|
$
|
666,521
|
$
|
670,247
|
$
|
672,345
|
$
|
677,157
|
||||||||||
Less:
|
||||||||||||||||||||
Goodwill
|
(17,636
|
)
|
(17,636
|
)
|
(17,636
|
)
|
(17,636
|
)
|
(17,636
|
)
|
||||||||||
Core deposit intangibles
|
(1,537
|
)
|
(1,651
|
)
|
(1,769
|
)
|
(1,891
|
)
|
(2,017
|
)
|
||||||||||
Tangible Stockholders' Common Equity
|
$
|
650,664
|
$
|
647,234
|
$
|
650,842
|
$
|
652,818
|
$
|
657,504
|
||||||||||
Total Assets
|
$
|
8,537,236
|
$
|
8,579,375
|
$
|
8,474,852
|
$
|
8,479,734
|
$
|
8,422,946
|
||||||||||
Less:
|
||||||||||||||||||||
Goodwill
|
(17,636
|
)
|
(17,636
|
)
|
(17,636
|
)
|
(17,636
|
)
|
(17,636
|
)
|
||||||||||
Core deposit intangibles
|
(1,537
|
)
|
(1,651
|
)
|
(1,769
|
)
|
(1,891
|
)
|
(2,017
|
)
|
||||||||||
Tangible Assets
|
$
|
8,518,063
|
$
|
8,560,088
|
$
|
8,455,447
|
$
|
8,460,207
|
$
|
8,403,293
|
||||||||||
Tangible Stockholders' Common Equity to Tangible Assets
|
7.64
|
%
|
7.56
|
%
|
7.70
|
%
|
7.72
|
%
|
7.82
|
%
|