|
Delaware
|
| |
6035
|
| |
22-3504946
|
|
|
State or other jurisdiction of
incorporation or organization |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(IRS Employer Identification No.)
|
|
|
19-01 Route 208 North
Fair Lawn, New Jersey 07410 (800) 522-4167 |
|
|
(Address, including zip code, and telephone number,
including area code, of registrant’s principal executive offices) |
|
|
Thomas J. Kemly
President and Chief Executive Officer Columbia Financial, Inc. 19-01 Route 208 North Fair Lawn, New Jersey 07410 (800) 522-4167 |
|
|
(Name, address, including zip code, and telephone number,
including area code, of agent for service) |
|
|
Christina M. Gattuso, Esq.
|
| |
P. Ross Bevan, Esq.
|
|
|
Stephen F. Donahoe, Esq.
|
| |
Silver, Freedman, Taff & Tiernan LLP
|
|
|
Kilpatrick Townsend & Stockton LLP
|
| |
3299 K Street, NW, Suite 100
|
|
|
607 14th Street, NW, Suite 900
|
| |
Washington, DC 20007
|
|
|
Washington, DC 20005
|
| |
(202) 295-4500
|
|
|
(202) 508-5800
|
| | | |
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ (Do not check if a smaller reporting company) | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☒ | |
Calculation of Registration Fee
|
| ||||||||||||||||||||||||
Title of each class of securities to be registered
|
| |
Amount to be
registered |
| |
Proposed
maximum offering price per unit |
| |
Proposed
maximum aggregate offering price(1) |
| |
Amount of
registration fee |
| ||||||||||||
Common Stock, $0.01 par value
|
| | | | 53,309,020 | | | | | $ | 10.00 | | | | | $ | 533,090,200 | | | | | $ | 66,370(2) | | |
Participation interests
|
| | | | 3,836,750(3) | | | | | $ | 10.00 | | | |
(4)
|
| |
(4)
|
| ||||||
|
| | |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |
Adjusted Maximum
|
| ||||||||||||
Number of shares
|
| | | | 32,028,350 | | | | | | 37,680,412 | | | | | | 43,332,474 | | | | | | 49,832,345 | | |
Gross offering proceeds
|
| | | $ | 320,283,500 | | | | | $ | 376,804,120 | | | | | $ | 433,324,740 | | | | | $ | 498,323,450 | | |
Estimated offering expenses (excluding selling agent fees and expenses)
|
| | | $ | 3,081,245 | | | | | $ | 3,081,245 | | | | | $ | 3,081,245 | | | | | $ | 3,081,245 | | |
Estimated selling agent fees and expenses(1)
|
| | | $ | 1,593,678 | | | | | $ | 1,850,518 | | | | | $ | 2,107,358 | | | | | $ | 2,402,724 | | |
Estimated net proceeds
|
| | | $ | 315,608,577 | | | | | $ | 371,872,357 | | | | | $ | 428,136,137 | | | | | $ | 492,839,481 | | |
Estimated net proceeds per share
|
| | | $ | 9.85 | | | | | $ | 9.87 | | | | | $ | 9.88 | | | | | $ | 9.89 | | |
| | |
Page
|
||
| | | | 1 | |
| | | | 15 | |
| | | | 28 | |
| | | | 29 | |
| | | | 32 | |
| | | | 37 | |
| | | | 39 | |
| | | | 40 | |
| | | | 41 | |
| | | | 43 | |
| | | | 45 | |
| | | | 50 | |
| | | | 59 | |
| | | | 92 | |
| | | | 106 | |
| | | | 107 | |
| | | | 117 | |
| | | | 118 | |
| | | | 135 | |
| | | | 138 | |
| | | | 141 | |
| | | | 142 | |
| | | | 142 | |
| | | | 142 | |
| | | | 142 | |
| | | | 142 | |
| | | | F-1 |
Company Name and Ticker Symbol
|
| |
Headquarters
|
| |
Total Assets
|
| |||
| | | | | |
(in millions)
|
| |||
Beneficial Bancorp, Inc. (BNCL)
|
| | Philadelphia, PA | | | | $ | 5,799 | | |
Dime Community Bancshares, Inc. (DCOM)
|
| | Brooklyn, NY | | | | | 6,403 | | |
Kearny Financial Corp. (KRNY)
|
| | Fairfield, NJ | | | | | 4,844 | | |
Northfield Bancorp, Inc. (NFBK)
|
| | Woodbridge, NJ | | | | | 3,991 | | |
OceanFirst Financial Corp. (OCFC)
|
| | Toms River, NJ | | | | | 5,416 | | |
Oritani Financial Corp. (ORIT)
|
| |
Washington Township, NJ
|
| | | | 4,122 | | |
TrustCo Bank Corp. NY (TRST)
|
| | Glenville, NY | | | | | 4,908 | | |
First Connecticut Bancorp, Inc. (FBNK)
|
| | Farmington, CT | | | | | 3,050 | | |
Meridian Bancorp, Inc. (EBSB)
|
| | Peabody, MA | | | | | 5,299 | | |
United Financial Bancorp, Inc. (UBNK)
|
| | Glastonbury, CT | | | | | 7,114 | | |
| | |
Non-Fully Converted
Price to Core Earnings Multiple(1) |
| |
Non-Fully Converted
Price to Book Value Ratio |
| |
Non-Fully Converted
Price to Tangible Book Value Ratio |
| |||||||||
Columbia Financial (pro forma): | | | | | | | | | | | | | | | | | | | |
Minimum
|
| | | | 22.71x | | | | | | 99.11% | | | | | | 99.90% | | |
Midpoint
|
| | | | 26.71 | | | | | | 109.41 | | | | | | 110.13 | | |
Maximum
|
| | | | 30.70 | | | | | | 118.34 | | | | | | 119.19 | | |
Adjusted maximum
|
| | | | 35.29 | | | | | | 127.55 | | | | | | 128.37 | | |
Peer group companies as of
February 2, 2018: |
| | | | | | | | | | | | | | | | | | |
Average
|
| | | | 22.15x | | | | | | 137.58% | | | | | | 151.61% | | |
Median
|
| | | | 20.98 | | | | | | 133.16 | | | | | | 143.53 | | |
| | |
Fully Converted
Price to Core Earnings Multiple(1) |
| |
Fully Converted
Price to Book Value Ratio |
| |
Fully Converted
Price to Tangible Book Value Ratio |
| |||||||||
Columbia Financial (pro forma): | | | | | | | | | | | | | | | | | | | |
Minimum
|
| | | | 21.86x | | | | | | 67.80% | | | | | | 68.17% | | |
Midpoint
|
| | | | 25.55 | | | | | | 72.46 | | | | | | 72.83 | | |
Maximum
|
| | | | 29.18 | | | | | | 76.39 | | | | | | 76.69 | | |
Adjusted maximum
|
| | | | 33.30 | | | | | | 80.13 | | | | | | 80.45 | | |
Peer group companies as of February 2, 2018: | | | | | | | | | | | | | | | | | | | |
Average
|
| | | | 22.15x | | | | | | 137.58% | | | | | | 151.61% | | |
Median
|
| | | | 20.98 | | | | | | 133.16 | | | | | | 143.53 | | |
(In thousands)
|
| |
32,028,350
Shares at $10.00 per Share |
| |
43,332,474
Shares at $10.00 per Share |
| ||||||
Offering Proceeds
|
| | | $ | 320,284 | | | | | $ | 433,325 | | |
Less: offering expenses
|
| | | | (4,675) | | | | | | (5,189) | | |
Net offering proceeds
|
| | | | 315,609 | | | | | | 428,136 | | |
Less: | | | | | | | | | | | | | |
Proceeds contributed to Columbia Bank
|
| | | | (157,805) | | | | | | (214,068) | | |
Proceeds used to redeem trust preferred securities
|
| | | | (50,000) | | | | | | (50,000) | | |
Proceeds used for loan to employee stock ownership plan
|
| | | | (29,198) | | | | | | (39,503) | | |
Proceeds remaining at Columbia Financial
|
| | | $ | 78,606 | | | | | $ | 124,565 | | |
|
| | |
Number of Shares to
be Granted or Purchased |
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
At Maximum
of Offering Range |
| |
As a
% of Common Stock Sold in the Offering(3) |
| |
As a
% of Total Shares to be Outstanding |
| |
Dilution
Resulting from the Issuance of Shares for Stock Benefit Plans |
| |
Total
Estimated Value at Maximum of Offering Range |
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands)
|
| |||
Employee stock ownership plan(1)
|
| | | | 3,950,309 | | | | | | 8.52% | | | | | | 3.92% | | | | | | —% | | | | | $ | 39,503 | | |
Restricted stock awards(1)
|
| | | | 1,975,154 | | | | | | 4.26 | | | | | | 1.96 | | | | | | 1.92 | | | | | | 19,752 | | |
Stock options(2)
|
| | | | 4,937,886 | | | | | | 10.65 | | | | | | 4.90 | | | | | | 4.67 | | | | | | 13,826 | | |
Total
|
| | | | 10,863,349 | | | | | | 23.43% | | | | | | 10.78% | | | | | | 5.63% | | | | | $ | 73,081 | | |
|
| | |
At September 30,
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013(1)
|
| |||||||||||||||
Financial Condition Data: | | | | | | | |||||||||||||||||||||||||
Total assets
|
| | | $ | 5,429,328 | | | | | $ | 5,037,412 | | | | | $ | 4,771,153 | | | | | $ | 4,612,645 | | | | | $ | 4,500,199 | | |
Total cash and cash equivalents
|
| | | | 100,975 | | | | | | 45,694 | | | | | | 43,178 | | | | | | 41,652 | | | | | | 63,445 | | |
Investment securities available-for-sale
|
| | | | 557,176 | | | | | | 771,779 | | | | | | 653,283 | | | | | | 777,537 | | | | | | 845,473 | | |
Investment securities held-to- maturity
|
| | | | 132,939 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans receivable, net
|
| | | | 4,307,623 | | | | | | 3,932,242 | | | | | | 3,764,220 | | | | | | 3,489,895 | | | | | | 3,304,783 | | |
Deposits
|
| | | | 4,123,428 | | | | | | 3,822,815 | | | | | | 3,572,624 | | | | | | 3,386,714 | | | | | | 3,268,554 | | |
Borrowings
|
| | | | 733,043 | | | | | | 681,990 | | | | | | 702,536 | | | | | | 775,283 | | | | | | 778,429 | | |
Stockholder’s equity
|
| | | | 475,914 | | | | | | 439,664 | | | | | | 417,998 | | | | | | 391,071 | | | | | | 379,428 | | |
Operating Data: | | | | | | | |||||||||||||||||||||||||
Interest and dividend income
|
| | | $ | 184,226 | | | | | $ | 168,977 | | | | | $ | 163,165 | | | | | $ | 157,250 | | | | | $ | 163,271 | | |
Interest expense
|
| | | | 44,446 | | | | | | 43,962 | | | | | | 45,744 | | | | | | 47,568 | | | | | | 55,215 | | |
Net interest income
|
| | | | 139,780 | | | | | | 125,015 | | | | | | 117,421 | | | | | | 109,682 | | | | | | 108,056 | | |
Provision for loan losses
|
| | | | 6,426 | | | | | | 417 | | | | | | 5,099 | | | | | | 8,741 | | | | | | 23,264 | | |
Net interest income after provision for loan losses
|
| | | | 133,354 | | | | | | 124,598 | | | | | | 112,322 | | | | | | 100,941 | | | | | | 84,792 | | |
Non-interest income
|
| | | | 17,172 | | | | | | 18,927 | | | | | | 21,066 | | | | | | 15,578 | | | | | | 27,113 | | |
Non-interest expense
|
| | | | 103,446 | | | | | | 93,769 | | | | | | 88,699 | | | | | | 82,687 | | | | | | 160,295 | | |
Income (loss) before income tax expense
|
| | | | 47,080 | | | | | | 49,756 | | | | | | 44,689 | | | | | | 33,832 | | | | | | (48,390) | | |
Income tax expense (benefit)
|
| | | | 16,008 | | | | | | 16,803 | | | | | | 14,821 | | | | | | 11,255 | | | | | | (17,849) | | |
Net income (loss)
|
| | | $ | 31,072 | | | | | $ | 32,953 | | | | | $ | 29,868 | | | | | $ | 22,577 | | | | | $ | (30,541) | | |
|
| | |
At and for the Year Ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
Performance Ratios: | | | | | | | |||||||||||||||||||||||||
Return (loss) on average assets
|
| | | | 0.60% | | | | | | 0.67% | | | | | | 0.63% | | | | | | 0.50% | | | | | | (0.69)% | | |
Return (loss) on average equity
|
| | | | 6.86 | | | | | | 7.52 | | | | | | 7.18 | | | | | | 5.72 | | | | | | (8.12) | | |
Interest rate spread(1)
|
| | | | 2.60 | | | | | | 2.48 | | | | | | 2.41 | | | | | | 2.32 | | | | | | 2.28 | | |
Net interest margin(2)
|
| | | | 2.80 | | | | | | 2.69 | | | | | | 2.61 | | | | | | 2.53 | | | | | | 2.53 | | |
Non-interest expense to average assets
|
| | | | 1.98 | | | | | | 1.91 | | | | | | 1.87 | | | | | | 1.82 | | | | | | 3.61 | | |
Efficiency ratio
|
| | | | 65.91 | | | | | | 65.14 | | | | | | 64.05 | | | | | | 66.01 | | | | | | 118.59 | | |
Core efficiency ratio(3)
|
| | | | 62.94 | | | | | | 65.06 | | | | | | 64.70 | | | | | | 65.05 | | | | | | 67.85 | | |
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 122.16 | | | | | | 121.32 | | | | | | 119.47 | | | | | | 119.07 | | | | | | 119.48 | | |
Average equity to average assets
|
| | | | 8.68 | | | | | | 8.92 | | | | | | 8.76 | | | | | | 8.67 | | | | | | 8.47 | | |
Capital Ratios for Columbia Financial(4): | | | | | | | |||||||||||||||||||||||||
Total capital (to risk-weighted assets)
|
| | | | 15.11 | | | | | | 15.93 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 13.85 | | | | | | 14.68 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Common equity Tier 1 capital (to risk-weighted assets)
|
| | | | 12.60 | | | | | | 13.29 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Tier 1 capital (to adjusted total assets)
|
| | | | 10.59 | | | | | | 10.70 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Capital Ratios for Columbia Bank: | | | | | | | |||||||||||||||||||||||||
Total capital (to risk-weighted assets)
|
| | | | 14.95 | | | | | | 15.67 | | | | | | 15.53 | | | | | | 16.15 | | | | | | 15.97 | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 13.69 | | | | | | 14.42 | | | | | | 14.27 | | | | | | 14.90 | | | | | | 14.71 | | |
Common equity Tier 1 capital (to risk-weighted assets)
|
| | | | 13.69 | | | | | | 14.42 | | | | | | 14.27 | | | | | | 14.90 | | | | | | 14.71 | | |
Tier 1 capital (to adjusted total assets)
|
| | | | 10.47 | | | | | | 10.56 | | | | | | 10.29 | | | | | | 10.15 | | | | | | 10.04 | | |
Asset Quality Ratios: | | | | | | | |||||||||||||||||||||||||
Allowance for loan losses as a percent of total loans
|
| | | | 1.26 | | | | | | 1.30 | | | | | | 1.49 | | | | | | 1.63 | | | | | | 1.82 | | |
Allowance for loan losses as a percent of non-performing loans
|
| | | | 854.31 | | | | | | 424.44 | | | | | | 268.70 | | | | | | 110.84 | | | | | | 82.87 | | |
Net charge-offs to average outstanding loans during the period
|
| | | | 0.09 | | | | | | 0.14 | | | | | | 0.16 | | | | | | 0.36 | | | | | | 0.38 | | |
Non-performing loans as a percent of total loans
|
| | | | 0.15 | | | | | | 0.31 | | | | | | 0.56 | | | | | | 1.47 | | | | | | 2.20 | | |
Non-performing assets as a percent of total assets
|
| | | | 0.13 | | | | | | 0.27 | | | | | | 0.51 | | | | | | 1.19 | | | | | | 1.68 | | |
Other Data: | | | | | | | |||||||||||||||||||||||||
Number of offices
|
| | | | 47(5) | | | | | | 45 | | | | | | 44 | | | | | | 44 | | | | | | 44 | | |
| | |
For the Year Ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
Non-interest expense
|
| | | $ | 103,446 | | | | | $ | 93,769 | | | | | $ | 88,699 | | | | | $ | 82,687 | | | | | $ | 160,295 | | |
Less adjustments: | | | | | | | |||||||||||||||||||||||||
Contributions to the Columbia Bank Foundation
|
| | | | (3,603) | | | | | | (347) | | | | | | (335) | | | | | | (200) | | | | | | (284) | | |
Loss on debt extinguishment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (73,095) | | |
Adjusted non-interest expense
|
| | | | 99,843 | | | | | | 93,422 | | | | | | 88,364 | | | | | | 82,487 | | | | | | 86,916 | | |
Net interest income
|
| | | | 139,780 | | | | | | 125,015 | | | | | | 117,421 | | | | | | 109,682 | | | | | | 108,056 | | |
Non-interest income
|
| | | | 17,172 | | | | | | 18,927 | | | | | | 21,066 | | | | | | 15,578 | | | | | | 27,113 | | |
Total revenue.
|
| | | | 156,952 | | | | | | 143,942 | | | | | | 138,487 | | | | | | 125,260 | | | | | | 135,169 | | |
Less adjustments: | | | | | | | |||||||||||||||||||||||||
Losses (gains) on sales of securities and other than temporary impairment
|
| | | | 1,689 | | | | | | (355) | | | | | | (1,904) | | | | | | 1,543 | | | | | | (7,071) | | |
Adjusted revenue
|
| | | $ | 158,641 | | | | | $ | 143,587 | | | | | $ | 136,583 | | | | | $ | 126,803 | | | | | $ | 128,098 | | |
Core efficiency ratio (adjusted non-interest expense divided by adjusted revenue)
|
| | | | 62.94% | | | | | | 65.06% | | | | | | 64.70% | | | | | | 65.05% | | | | | | 67.85% | | |
(Dollars in thousands)
|
| |
At December 31,
2017 |
| |
At September 30,
2017 |
| ||||||
Financial Condition Data: | | | | ||||||||||
Total assets
|
| | | $ | 5,766,500 | | | | | $ | 5,429,328 | | |
Total cash and cash equivalents
|
| | | | 65,498 | | | | | | 100,975 | | |
Investment securities available-for-sale
|
| | | | 710,570 | | | | | | 557,176 | | |
Investment securities held-to-maturity
|
| | | | 239,618 | | | | | | 132,939 | | |
Loans receivable, net
|
| | | | 4,400,470 | | | | | | 4,307,623 | | |
Deposits
|
| | | | 4,263,315 | | | | | | 4,123,428 | | |
Borrowings
|
| | | | 929,057 | | | | | | 733,043 | | |
Stockholder’s equity
|
| | | | 472,070 | | | | | | 475,914 | | |
(Dollars in thousands)
|
| |
Three Months Ended
December 31, 2017 |
| |
Three Months Ended
December 31, 2016 |
| ||||||
Operating Data: | | | | ||||||||||
Interest and dividend income
|
| | | $ | 49,168 | | | | | $ | 44,128 | | |
Interest expense
|
| | | | 12,241 | | | | | | 10,724 | | |
Net interest income
|
| | | | 36,927 | | | | | | 33,404 | | |
Provision for loan losses
|
| | | | 3,400 | | | | | | — | | |
Net interest income after provision for loan losses
|
| | | | 33,527 | | | | | | 33,404 | | |
Non-interest income
|
| | | | 4,674 | | | | | | 5,507 | | |
Non-interest expense
|
| | | | 25,541 | | | | | | 24,052 | | |
Income before income tax expense
|
| | | | 12,660 | | | | | | 14,859 | | |
Income tax expense
|
| | | | 8,982 | | | | | | 4,866 | | |
Net income
|
| | | $ | 3,678 | | | | | $ | 9,993 | | |
|
| | |
At and for the Three Months
Ended December 31, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Performance Ratios: | | | | ||||||||||
Return on average assets
|
| | | | 0.26% | | | | | | 0.78% | | |
Return on average equity
|
| | | | 3.00 | | | | | | 8.73 | | |
Interest rate spread (1)
|
| | | | 2.58 | | | | | | 2.55 | | |
Net interest margin (2)
|
| | | | 2.79 | | | | | | 2.75 | | |
Non-interest expense to average assets
|
| | | | 1.83 | | | | | | 1.88 | | |
Efficiency ratio
|
| | | | 61.40 | | | | | | 61.81 | | |
Core efficiency ratio (3)
|
| | | | 61.31 | | | | | | 62.23 | | |
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 122.69 | | | | | | 122.41 | | |
Average equity to average assets
|
| | | | 8.77 | | | | | | 8.95 | | |
Capital Ratios for Columbia Financial (4): | | | | ||||||||||
Total capital (to risk-weighted assets)
|
| | | | 15.01 | | | | | | 15.58 | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 13.76 | | | | | | 14.32 | | |
Common equity Tier 1 capital (to risk-weighted assets)
|
| | | | 12.55 | | | | | | 13.00 | | |
Tier 1 capital (to adjusted total assets)
|
| | | | 10.54 | | | | | | 10.74 | | |
Capital Ratios for Columbia Bank (4): | | | | ||||||||||
Total capital (to risk-weighted assets)
|
| | | | 14.90 | | | | | | 15.41 | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 13.64 | | | | | | 14.16 | | |
Common equity Tier 1 capital (to risk-weighted assets)
|
| | | | 13.64 | | | | | | 14.16 | | |
Tier 1 capital (to adjusted total assets)
|
| | | | 10.44 | | | | | | 10.62 | | |
Asset Quality Ratios: | | | | ||||||||||
Allowance for loan losses as a percent of total loans
|
| | | | 1.30 | | | | | | 1.25 | | |
Allowance for loan losses as a percent of non-performing loans
|
| | | | 891.62 | | | | | | 415.05 | | |
Net charge-offs/(recoveries) to total loans
|
| | | | (0.01) | | | | | | 0.00 | | |
Non-performing loans as a percent of total loans
|
| | | | 0.15 | | | | | | 0.30 | | |
Non-performing assets as a percent of total assets
|
| | | | 0.13 | | | | | | 0.26 | | |
Other Data: | | | | ||||||||||
Number of offices
|
| | | | 48 | | | | | | 46 | | |
(Dollars in thousands)
|
| |
For the Three Months Ended
December 31, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Non-interest expense
|
| | | $ | 25,541 | | | | | $ | 24,052 | | |
Less adjustments: | | | | ||||||||||
Contributions to the Columbia Bank Foundation
|
| | | | — | | | | | | 93 | | |
Adjusted non-interest expense
|
| | | | 25,541 | | | | | | 23,959 | | |
Net interest income
|
| | | | 36,927 | | | | | | 33,404 | | |
Non-interest income
|
| | | | 4,674 | | | | | | 5,507 | | |
Total revenue
|
| | | | 41,601 | | | | | | 38,911 | | |
Less adjustments: | | | | ||||||||||
Losses (gains) on sales of securities
|
| | | | (60) | | | | | | 411 | | |
Adjusted revenue
|
| | | $ | 41,661 | | | | | $ | 38,500 | | |
Core efficiency ratio (adjusted non-interest expense divided by
adjusted revenue) |
| | | | 61.31% | | | | | | 62.23% | | |
| | |
Based Upon the Sale at $10.00 Per Share of
|
| |||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
32,028,350
Shares at Minimum of Offering Range |
| |
37,680,412
Shares at Midpoint of Offering Range |
| |
43,332,474
Shares at Maximum of Offering Range |
| |
49,832,345
Shares at Adjusted Maximum of Offering Range(1) |
| ||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent of
Net Proceeds |
| |
Amount
|
| |
Percent of
Net Proceeds |
| |
Amount
|
| |
Percent of
Net Proceeds |
| |
Amount
|
| |
Percent of
Net Proceeds |
| ||||||||||||||||||||||||
Offering proceeds
|
| | | $ | 320,284 | | | | | | | | | | | $ | 376,804 | | | | | | | | | | | $ | 433,325 | | | | | | | | | | | $ | 498,323 | | | | | | | | |
Less: offering expenses
|
| | | | (4,675) | | | | | | | | | | | | (4,932) | | | | | | | | | | | | (5,189) | | | | | | | | | | | | (5,484) | | | | | | | | |
Net offering proceeds
|
| | | | 315,609 | | | | | | 100.0% | | | | | | 371,872 | | | | | | 100.0% | | | | | | 428,136 | | | | | | 100.0% | | | | | | 492,839 | | | | | | 100.0% | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds contributed to Columbia Bank
|
| | | | 157,805 | | | | | | 50.0 | | | | | | 185,936 | | | | | | 50.0 | | | | | | 214,068 | | | | | | 50.0 | | | | | | 246,420 | | | | | | 50.0 | | |
Proceeds used to redeem trust
preferred securities |
| | | | 50,000 | | | | | | 15.8 | | | | | | 50,000 | | | | | | 13.4 | | | | | | 50,000 | | | | | | 11.7 | | | | | | 50,000 | | | | | | 10.1 | | |
Proceeds used for loan to employee stock ownership plan(2)
|
| | | | 29,198 | | | | | | 9.3 | | | | | | 34,351 | | | | | | 9.2 | | | | | | 39,503 | | | | | | 9.2 | | | | | | 45,429 | | | | | | 9.2 | | |
Proceeds retained by Columbia Financial
|
| | | $ | 78,606 | | | | | | 24.9% | | | | | $ | 101,585 | | | | | | 27.4% | | | | | $ | 124,565 | | | | | | 29.1% | | | | | $ | 150,990 | | | | | | 30.7% | | |
| | |
Columbia Financial
Historical at |
| | | | |
Pro Forma at September 30, 2017, Based Upon the Sale in the Offering of(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Actual as of
September 30, 2017 |
| |
Pro Forma as of
September 30, 2017(2) |
| |
32,028,350
Shares |
| |
37,680,412
Shares |
| |
43,332,474
Shares |
| |
49,832,345
Shares(3) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Percent of
Assets(4) |
| |
Amount
|
| |
Percent of
Assets(4) |
| |
Amount
|
| |
Percent of
Assets(4) |
| |
Amount
|
| |
Percent of
Assets(4) |
| |
Amount
|
| |
Percent of
Assets(4) |
| |
Amount
|
| |
Percent of
Assets(4) |
| ||||||||||||||||||||||||||||||||||||
Equity
|
| | | $ | 475,914 | | | | | | 8.77% | | | | | $ | 475,914 | | | | | | 8.77% | | | | | $ | 755,158 | | | | | | 13.23% | | | | | $ | 805,112 | | | | | | 13.98% | | | | | $ | 855,067 | | | | | | 14.72% | | | | | $ | 912,514 | | | | | | 15.56% | | |
Tier 1 leverage capital
|
| | | $ | 564,854 | | | | | | 10.59% | | | | | $ | 513,854 | | | | | | 9.64% | | | | | $ | 793,098 | | | | | | 14.13% | | | | | $ | 843,052 | | | | | | 14.89% | | | | | $ | 893,007 | | | | | | 15.63% | | | | | $ | 950,454 | | | | | | 16.48% | | |
Tier 1 leverage capital requirement
|
| | | | 266,623 | | | | | | 5.00 | | | | | | 266,623 | | | | | | 5.00 | | | | | | 280,585 | | | | | | 5.00 | | | | | | 283,082 | | | | | | 5.00 | | | | | | 285,580 | | | | | | 5.00 | | | | | | 288,453 | | | | | | 5.00 | | |
Excess
|
| | | $ | 298,231 | | | | | | 5.59% | | | | | $ | 247,231 | | | | | | 4.64% | | | | | $ | 512,513 | | | | | | 9.13% | | | | | $ | 559,970 | | | | | | 9.89% | | | | | $ | 607,427 | | | | | | 10.63% | | | | | $ | 662,001 | | | | | | 11.48% | | |
Tier 1 risk-based capital
|
| | | $ | 564,854 | | | | | | 13.85% | | | | | $ | 513,854 | | | | | | 12.60% | | | | | $ | 793,098 | | | | | | 19.18% | | | | | $ | 843,052 | | | | | | 20.34% | | | | | $ | 893,007 | | | | | | 21.50% | | | | | $ | 950,454 | | | | | | 22.82% | | |
Tier 1 risk-based requirement
|
| | | | 326,254 | | | | | | 8.00 | | | | | | 326,254 | | | | | | 8.00 | | | | | | 330,722 | | | | | | 8.00 | | | | | | 331,521 | | | | | | 8.00 | | | | | | 332,320 | | | | | | 8.00 | | | | | | 333,240 | | | | | | 8.00 | | |
Excess
|
| | | $ | 238,600 | | | | | | 5.85% | | | | | $ | 187,600 | | | | | | 4.60% | | | | | $ | 462,376 | | | | | | 11.18% | | | | | $ | 511,531 | | | | | | 12.34% | | | | | $ | 560,687 | | | | | | 13.50% | | | | | $ | 617,214 | | | | | | 14.82% | | |
Total risk-based capital
|
| | | $ | 616,052 | | | | | | 15.11% | | | | | $ | 565,052 | | | | | | 13.86% | | | | | $ | 844,296 | | | | | | 20.42% | | | | | $ | 894,250 | | | | | | 21.58% | | | | | $ | 944,205 | | | | | | 22.73% | | | | | $ | 1,001,652 | | | | | | 24.05% | | |
Total risk-based requirement
|
| | | | 407,817 | | | | | | 10.00 | | | | | | 407,817 | | | | | | 10.00 | | | | | | 413,402 | | | | | | 10.00 | | | | | | 414,401 | | | | | | 10.00 | | | | | | 415,400 | | | | | | 10.00 | | | | | | 416,549 | | | | | | 10.00 | | |
Excess
|
| | | $ | 208,235 | | | | | | 5.11% | | | | | $ | 157,235 | | | | | | 3.86% | | | | | $ | 430,894 | | | | | | 10.42% | | | | | $ | 479,849 | | | | | | 11.58% | | | | | $ | 528,805 | | | | | | 12.73% | | | | | $ | 585,103 | | | | | | 14.05% | | |
Common equity tier 1 risk-based
capital |
| | | $ | 513,854 | | | | | | 12.60% | | | | | $ | 513,854 | | | | | | 12.60% | | | | | $ | 793,098 | | | | | | 19.18% | | | | | $ | 843,052 | | | | | | 20.34% | | | | | $ | 893,007 | | | | | | 21.50% | | | | | $ | 950,454 | | | | | | 22.82% | | |
Common equity tier 1 risk-based
requirement |
| | | | 265,081 | | | | | | 6.50 | | | | | | 265,081 | | | | | | 6.50 | | | | | | 268,711 | | | | | | 6.50 | | | | | | 269,361 | | | | | | 6.50 | | | | | | 270,010 | | | | | | 6.50 | | | | | | 270,757 | | | | | | 6.50 | | |
Excess
|
| | | $ | 248,773 | | | | | | 6.10% | | | | | $ | 248,773 | | | | | | 6.10% | | | | | $ | 524,387 | | | | | | 12.68% | | | | | $ | 573,691 | | | | | | 13.84% | | | | | $ | 622,997 | | | | | | 15.00% | | | | | $ | 679,697 | | | | | | 16.32% | | |
| | |
Columbia Bank
Historical at |
| |
Pro Forma at September 30, 2017, Based Upon the Sale in the Offering of(1)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
September 30, 2017
|
| |
32,028,350
Shares |
| |
37,680,412
Shares |
| |
43,332,474
Shares |
| |
49,832,345
Shares(2) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent of
Assets(3) |
| |
Amount
|
| |
Percent of
Assets(3) |
| |
Amount
|
| |
Percent of
Assets(3) |
| |
Amount
|
| |
Percent of
Assets(3) |
| |
Amount
|
| |
Percent of
Assets(3) |
| ||||||||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity
|
| | | $ | 519,845 | | | | | | 9.60% | | | | | $ | 633,853 | | | | | | 11.38% | | | | | $ | 654,255 | | | | | | 11.68% | | | | | $ | 674,658 | | | | | | 11.99% | | | | | $ | 698,122 | | | | | | 12.33% | | |
Tier 1 leverage capital
|
| | | $ | 557,815 | | | | | | 10.47% | | | | | $ | 671,823 | | | | | | 12.24% | | | | | $ | 692,225 | | | | | | 12.55% | | | | | $ | 712,628 | | | | | | 12.86% | | | | | $ | 736,092 | | | | | | 13.20% | | |
Tier 1 leverage capital requirement
|
| | | | 266,450 | | | | | | 5.00 | | | | | | 274,340 | | | | | | 5.00 | | | | | | 275,747 | | | | | | 5.00 | | | | | | 277,153 | | | | | | 5.00 | | | | | | 278,771 | | | | | | 5.00 | | |
Excess
|
| | | $ | 291,365 | | | | | | 5.47% | | | | | $ | 397,483 | | | | | | 7.24% | | | | | $ | 416,478 | | | | | | 7.55% | | | | | $ | 435,475 | | | | | | 7.86% | | | | | $ | 457,321 | | | | | | 8.20% | | |
Tier 1 risk-based capital
|
| | | $ | 557,815 | | | | | | 13.69% | | | | | $ | 671,823 | | | | | | 16.36% | | | | | $ | 692,225 | | | | | | 16.83% | | | | | $ | 712,628 | | | | | | 17.31% | | | | | $ | 736,092 | | | | | | 17.85% | | |
Tier 1 risk-based requirement
|
| | | | 325,980 | | | | | | 8.00 | | | | | | 328,505 | | | | | | 8.00 | | | | | | 328,955 | | | | | | 8.00 | | | | | | 329,405 | | | | | | 8.00 | | | | | | 329,923 | | | | | | 8.00 | | |
Excess
|
| | | $ | 231,835 | | | | | | 5.69% | | | | | $ | 343,318 | | | | | | 8.36% | | | | | $ | 363,270 | | | | | | 8.83% | | | | | $ | 383,223 | | | | | | 9.31% | | | | | $ | 406,169 | | | | | | 9.85% | | |
Total risk-based capital
|
| | | $ | 608,971 | | | | | | 14.94% | | | | | $ | 722,979 | | | | | | 17.61% | | | | | $ | 743,381 | | | | | | 18.08% | | | | | $ | 763,784 | | | | | | 18.55% | | | | | $ | 787,248 | | | | | | 19.09% | | |
Total risk-based requirement
|
| | | | 407,475 | | | | | | 10.00 | | | | | | 410,631 | | | | | | 10.00 | | | | | | 411,194 | | | | | | 10.00 | | | | | | 411,756 | | | | | | 10.00 | | | | | | 412,403 | | | | | | 10.00 | | |
Excess
|
| | | $ | 201,496 | | | | | | 4.94% | | | | | $ | 312,348 | | | | | | 7.61% | | | | | $ | 332,187 | | | | | | 8.08% | | | | | $ | 352,028 | | | | | | 8.55% | | | | | $ | 374,845 | | | | | | 9.09% | | |
Common equity tier 1 risk-based capital
|
| | | $ | 557,815 | | | | | | 13.69% | | | | | $ | 671,823 | | | | | | 16.36% | | | | | $ | 692,225 | | | | | | 16.83% | | | | | $ | 712,628 | | | | | | 17.31% | | | | | $ | 736,092 | | | | | | 17.85% | | |
Common equity tier 1 risk-based requirement
|
| | | | 264,859 | | | | | | 6.50 | | | | | | 266,910 | | | | | | 6.50 | | | | | | 267,276 | | | | | | 6.50 | | | | | | 267,642 | | | | | | 6.50 | | | | | | 268,062 | | | | | | 6.50 | | |
Excess
|
| | | $ | 292,956 | | | | | | 7.19% | | | | | $ | 404,913 | | | | | | 9.86% | | | | | $ | 424,949 | | | | | | 10.33% | | | | | $ | 444,986 | | | | | | 10.81% | | | | | $ | 468,030 | | | | | | 11.35% | | |
Reconciliation of capital infused into
Columbia Bank: |
| | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Proceeds contributed to Columbia Bank
|
| | | | | | | | | | | | | | | $ | 157,805 | | | | | | | | | | | $ | 185,936 | | | | | | | | | | | $ | 214,068 | | | | | | | | | | | $ | 246,420 | | | | | | | | |
Less common stock acquired by employee stock ownership
plan |
| | | | | | | | | | | | | | | | (29,198) | | | | | | | | | | | | (34,351) | | | | | | | | | | | | (39,503) | | | | | | | | | | | | (45,429) | | | | | | | | |
Less common stock acquired by stock-based benefit plans
|
| | | | | | | | | | | | | | | | (14,599) | | | | | | | | | | | | (17,175) | | | | | | | | | | | | (19,752) | | | | | | | | | | | | (22,714) | | | | | | | | |
Pro forma increase
|
| | | | | | | | | | | | | | | $ | 114,008 | | | | | | | | | | | $ | 134,410 | | | | | | | | | | | $ | 154,813 | | | | | | | | | | | $ | 178,277 | | | | | | | | |
| | |
Columbia Financial
Historical Capitalization at September 30, 2017 |
| |
Pro Forma Consolidated Capitalization at September 30, 2017 of
Columbia Financial Based Upon the Sale for $10.00 Per Share of |
| ||||||||||||||||||||||||
(Dollars in thousands)
|
| |
32,028,350
Shares |
| |
37,680,412
Shares |
| |
43,332,474
Shares |
| |
49,832,345
Shares(1) |
| ||||||||||||||||||
Deposits(2) | | | | $ | 4,123,428 | | | | | $ | 4,123,428 | | | | | $ | 4,123,428 | | | | | $ | 4,123,428 | | | | | $ | 4,123,428 | | |
Borrowings
|
| | | | 733,043 | | | | | | 733,043 | | | | | | 733,043 | | | | | | 733,043 | | | | | | 733,043 | | |
Total deposits and borrowed funds
|
| | | $ | 4,856,471 | | | | | $ | 4,856,471 | | | | | $ | 4,856,471 | | | | | $ | 4,856,471 | | | | | $ | 4,856,471 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.01 par value per share:
10,000,000 shares authorized; none to be issued |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Common stock, $0.01 par value per share:
500,000,000 shares authorized; shares to be issued as reflected |
| | | | — | | | | | | 745 | | | | | | 876 | | | | | | 1,008 | | | | | | 1,159 | | |
Additional paid-in capital(3)
|
| | | | — | | | | | | 337,009 | | | | | | 397,085 | | | | | | 457,160 | | | | | | 526,247 | | |
Retained earnings
|
| | | | 522,094 | | | | | | 522,094 | | | | | | 522,094 | | | | | | 522,094 | | | | | | 522,094 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expense of stock contribution to foundation
|
| | | | — | | | | | | (22,345) | | | | | | (26,289) | | | | | | (30,232) | | | | | | (34,767) | | |
Plus: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax benefit of contribution to foundation
|
| | | | — | | | | | | 8,044 | | | | | | 9,464 | | | | | | 10,884 | | | | | | 12,516 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax effected write off of deferred issuance cost(4)(5)
|
| | | | — | | | | | | (412) | | | | | | (412) | | | | | | (412) | | | | | | (412) | | |
Accumulated other comprehensive loss
|
| | | | (46,180) | | | | | | (46,180) | | | | | | (46,180) | | | | | | (46,180) | | | | | | (46,180) | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock acquired by employee stock
ownership plan(6) |
| | | | — | | | | | | (29,198) | | | | | | (34,351) | | | | | | (39,503) | | | | | | (45,429) | | |
Common stock acquired by stock-based benefit plans(7)
|
| | | | — | | | | | | (14,599) | | | | | | (17,175) | | | | | | (19,752) | | | | | | (22,714) | | |
Total stockholders’ equity
|
| | | $ | 475,914 | | | | | $ | 755,158 | | | | | $ | 805,112 | | | | | $ | 855,067 | | | | | $ | 912,514 | | |
Pro forma shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total shares outstanding
|
| | | | | | | | | | 74,484,536 | | | | | | 87,628,866 | | | | | | 100,773,196 | | | | | | 115,889,175 | | |
Shares issued to Columbia Bank MHC
|
| | | | | | | | | | 40,221,650 | | | | | | 47,319,588 | | | | | | 54,417,526 | | | | | | 62,580,155 | | |
Shares issued to foundation
|
| | | | | | | | | | 2,234,536 | | | | | | 2,628,866 | | | | | | 3,023,196 | | | | | | 3,476,675 | | |
Shares offered for sale
|
| | | | | | | | | | 32,028,350 | | | | | | 37,680,412 | | | | | | 43,332,474 | | | | | | 49,832,345 | | |
Total stockholders’ equity as a percentage of pro forma total assets
|
| | | | 8.77% | | | | | | 13.23% | | | | | | 13.98% | | | | | | 14.72% | | | | | | 15.56% | | |
| | |
At or For the Year Ended September 30, 2017
|
| |||||||||||||||||||||
| | |
Based Upon the Sale at $10.00 Per Share of
|
| |||||||||||||||||||||
(Dollars in thousands, except per share amounts)
|
| |
32,028,350
Shares at Minimum of Offering Range |
| |
37,680,412
Shares at Midpoint of Offering Range |
| |
43,332,474
Shares at Maximum of Offering Range |
| |
49,832,345
Shares at Adjusted Maximum of Offering Range(1) |
| ||||||||||||
Pro forma market capitalization
|
| | | $ | 342,629 | | | | | $ | 403,093 | | | | | $ | 463,557 | | | | | $ | 533,090 | | |
Gross proceeds of the offering
|
| | | | 320,284 | | | | | | 376,804 | | | | | | 433,325 | | | | | | 498,323 | | |
Less expenses
|
| | | | (4,675) | | | | | | (4,932) | | | | | | (5,189) | | | | | | (5,484) | | |
Estimated net proceeds
|
| | | $ | 315,609 | | | | | $ | 371,872 | | | | | $ | 428,136 | | | | | $ | 492,839 | | |
Less: Funding of Columbia Bank MHC
|
| | | | (200) | | | | | | (200) | | | | | | (200) | | | | | | (200) | | |
Less: Common stock acquired by ESOP(2)
|
| | | | (29,198) | | | | | | (34,351) | | | | | | (39,503) | | | | | | (45,429) | | |
Less: Common stock award under equity incentive plan(3)
|
| | | | (14,599) | | | | | | (17,175) | | | | | | (19,752) | | | | | | (22,714) | | |
Estimated net proceeds, as adjusted
|
| | | | 271,612 | | | | | | 320,146 | | | | | | 368,681 | | | | | | 424,496 | | |
Less: Trust preferred securities redeemed
|
| | | | (50,000) | | | | | | (50,000) | | | | | | (50,000) | | | | | | (50,000) | | |
Net investable proceeds
|
| | | $ | 221,612 | | | | | $ | 270,146 | | | | | $ | 318,681 | | | | | $ | 374,496 | | |
For the year ended September 30, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated net income:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Historical(4)
|
| | | $ | 31,072 | | | | | $ | 31,072 | | | | | $ | 31,072 | | | | | $ | 31,072 | | |
Pro forma income on net investible proceeds
|
| | | | 2,723 | | | | | | 3,320 | | | | | | 3,916 | | | | | | 4,602 | | |
Interest expense on trust preferred securities redeemed
|
| | | | 2,673 | | | | | | 2,673 | | | | | | 2,673 | | | | | | 2,673 | | |
Employee stock ownership plan(2)
|
| | | | (934) | | | | | | (1,099) | | | | | | (1,264) | | | | | | (1,454) | | |
Shares granted under stock-based benefit plans(3)
|
| | | | (1,869) | | | | | | (2,198) | | | | | | (2,528) | | | | | | (2,907) | | |
Options granted under stock-based benefit plans(5)
|
| | | | (1,860) | | | | | | (2,188) | | | | | | (2,516) | | | | | | (2,894) | | |
Pro forma net income
|
| | | $ | 31,805 | | | | | $ | 31,580 | | | | | $ | 31,353 | | | | | $ | 31,092 | | |
Earnings per share: | | | | | | ||||||||||||||||||||
Historical
|
| | | $ | 0.43 | | | | | $ | 0.37 | | | | | $ | 0.32 | | | | | $ | 0.28 | | |
Pro forma income on net investible proceeds
|
| | | | 0.04 | | | | | | 0.04 | | | | | | 0.04 | | | | | | 0.04 | | |
Interest expense on trust preferred securities redeemed
|
| | | | 0.04 | | | | | | 0.03 | | | | | | 0.03 | | | | | | 0.03 | | |
Employee stock ownership plan(2)
|
| | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | |
Shares granted under stock-based benefit plans(3)
|
| | | | (0.03) | | | | | | (0.03) | | | | | | (0.03) | | | | | | (0.03) | | |
Options granted under stock-based benefit plans(5)
|
| | | | (0.03) | | | | | | (0.03) | | | | | | (0.03) | | | | | | (0.03) | | |
Pro forma earnings per share
|
| | | $ | 0.44 | | | | | $ | 0.37 | | | | | $ | 0.32 | | | | | $ | 0.28 | | |
Offering price to pro forma earnings per share
|
| | | | 22.73x | | | | | | 27.03x | | | | | | 31.25x | | | | | | 37.51x | | |
Number of shares used in earnings per share calculations(2)
|
| | | | 71,710,732 | | | | | | 84,365,567 | | | | | | 97,020,402 | | | | | | 111,573,462 | | |
At September 30, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Historical(4)
|
| | | $ | 475,914 | | | | | $ | 475,914 | | | | | $ | 475,914 | | | | | $ | 475,914 | | |
Estimated net proceeds after capitalization of MHC
|
| | | | 315,409 | | | | | | 371,672 | | | | | | 427,936 | | | | | | 492,639 | | |
Less: Tax effected write-off of deferred issuance cost
|
| | | | (412) | | | | | | (412) | | | | | | (412) | | | | | | (412) | | |
Plus: Market value of shares issued to foundation
|
| | | | 22,345 | | | | | | 26,289 | | | | | | 30,232 | | | | | | 34,767 | | |
Less: Expense of contribution to stock to foundation
|
| | | | (22,345) | | | | | | (26,289) | | | | | | (30,232) | | | | | | (34,767) | | |
Plus: Tax benefit of contribution to foundation
|
| | | | 8,044 | | | | | | 9,464 | | | | | | 10,884 | | | | | | 12,516 | | |
Less: Common stock acquired by ESOP(2)
|
| | | | (29,198) | | | | | | (34,351) | | | | | | (39,503) | | | | | | (45,429) | | |
Less: Common stock acquired by stock-based benefit plans(3)
|
| | | | (14,599) | | | | | | (17,175) | | | | | | (19,752) | | | | | | (22,714) | | |
Pro forma stockholders’ equity(6)
|
| | | $ | 755,158 | | | | | $ | 805,112 | | | | | $ | 855,067 | | | | | $ | 912,514 | | |
Goodwill
|
| | | | (5,716) | | | | | | (5,716) | | | | | | (5,716) | | | | | | (5,716) | | |
Pro forma tangible stockholders’ equity
|
| | | $ | 749,442 | | | | | $ | 799,396 | | | | | $ | 849,351 | | | | | $ | 906,798 | | |
Stockholders’ equity per share: | | | | | | ||||||||||||||||||||
Historical
|
| | | $ | 6.39 | | | | | $ | 5.43 | | | | | $ | 4.72 | | | | | $ | 4.10 | | |
Estimated net proceeds after capitalization of MHC
|
| | | | 4.23 | | | | | | 4.24 | | | | | | 4.25 | | | | | | 4.25 | | |
Less: Tax effected write-off of deferred issuance cost
|
| | | | (0.00) | | | | | | (0.00) | | | | | | (0.00) | | | | | | (0.00) | | |
Plus: Market value of shares issued to foundation
|
| | | | 0.30 | | | | | | 0.30 | | | | | | 0.30 | | | | | | 0.30 | | |
Less: Expense of contribution to foundation
|
| | | | (0.30) | | | | | | (0.30) | | | | | | (0.30) | | | | | | (0.30) | | |
Plus: Tax benefit of contribution to foundation
|
| | | | 0.11 | | | | | | 0.11 | | | | | | 0.11 | | | | | | 0.11 | | |
Less: Common stock acquired by ESOP(2)
|
| | | | (0.39) | | | | | | (0.39) | | | | | | (0.39) | | | | | | (0.39) | | |
Less Common stock award under equity incentive plan(3)
|
| | | | (0.20) | | | | | | (0.20) | | | | | | (0.20) | | | | | | (0.20) | | |
Pro forma tangible stockholders’ equity per share(6)
|
| | | $ | 10.14 | | | | | $ | 9.19 | | | | | $ | 8.49 | | | | | $ | 7.87 | | |
Goodwill
|
| | | | (0.08) | | | | | | (0.07) | | | | | | (0.06) | | | | | | (0.05) | | |
Pro forma tangible stockholders’ equity per share
|
| | | $ | 10.06 | | | | | $ | 9.12 | | | | | $ | 8.43 | | | | | $ | 7.82 | | |
Offering price as a percentage of pro forma stockholders’ equity per share
|
| | | | 98.62% | | | | | | 108.81% | | | | | | 117.79% | | | | | | 127.06% | | |
Offering price as a percentage of pro forma tangible stockholders’ equity per share
|
| | | | 99.40% | | | | | | 109.65% | | | | | | 118.62% | | | | | | 127.88% | | |
Number of shares outstanding for pro forma equity per share calculations
|
| | | | 74,484,536 | | | | | | 87,628,866 | | | | | | 100,773,196 | | | | | | 115,889,175 | | |
| | |
At September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||||||
Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | 24,954 | | | | | $ | 24,873 | | | | | $ | 60,375 | | | | | $ | 60,879 | | | | | $ | 19,931 | | | | | $ | 20,217 | | |
Mortgage-backed securities and CMOs
|
| | | | 479,927 | | | | | | 473,491 | | | | | | 609,970 | | | | | | 619,976 | | | | | | 586,942 | | | | | | 590,232 | | |
Municipal obligations
|
| | | | 1,357 | | | | | | 1,357 | | | | | | 16,500 | | | | | | 16,500 | | | | | | 180 | | | | | | 180 | | |
Corporate debt securities
|
| | | | 49,489 | | | | | | 49,493 | | | | | | 63,982 | | | | | | 64,651 | | | | | | 31,997 | | | | | | 32,276 | | |
Trust preferred securities
|
| | | | 5,000 | | | | | | 4,708 | | | | | | 9,672 | | | | | | 6,779 | | | | | | 9,672 | | | | | | 7,450 | | |
Equity securities
|
| | | | 2,482 | | | | | | 3,254 | | | | | | 2,482 | | | | | | 2,994 | | | | | | 2,482 | | | | | | 2,928 | | |
Total securities available-for-sale
|
| | | $ | 563,209 | | | | | $ | 557,176 | | | | | $ | 762,981 | | | | | $ | 771,779 | | | | | $ | 651,204 | | | | | $ | 653,283 | | |
Securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | 3,407 | | | | | $ | 3,400 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Mortgage-backed securities and CMOs
|
| | | | 129,532 | | | | | | 128,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total securities held-to-maturity
|
| | | $ | 132,939 | | | | | $ | 131,822 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Total investment securities
|
| | | $ | 696,148 | | | | | $ | 688,998 | | | | | $ | 762,981 | | | | | $ | 771,779 | | | | | $ | 651,204 | | | | | $ | 653,283 | | |
|
September 30, 2017
(Dollars in thousands) |
| |
One Year or Less
|
| |
More than One Year
to Five Years |
| |
More than Five Years
to Ten Years |
| |
More than
Ten Years |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| ||||||||||||||||||||||||||||||||
Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | — | | | | | | —% | | | | | | 14,976 | | | | | | 1.68% | | | | | | 9,978 | | | | | | 1.89% | | | | | | — | | | | | | —% | | | | | | 24,954 | | | | | | 1.76% | | |
Mortgage-backed securities and CMOs
|
| | | | — | | | | | | — | | | | | | 10,149 | | | | | | 2.20 | | | | | | 144,741 | | | | | | 2.35 | | | | | | 325,037 | | | | | | 2.65 | | | | | | 479,927 | | | | | | 2.55 | | |
Municipal obligations
|
| | | | 1,357 | | | | | | 1.60 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,357 | | | | | | 1.60 | | |
Corporate debt securities
|
| | | | — | | | | | | — | | | | | | 14,991 | | | | | | 2.50 | | | | | | 29,498 | | | | | | 4.51 | | | | | | 5,000 | | | | | | 4.05 | | | | | | 49,489 | | | | | | 3.86 | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,000 | | | | | | 2.03 | | | | | | 5,000 | | | | | | 2.03 | | |
Total available-for-sale
|
| | | $ | 1,357 | | | | | | 1.60 | | | | | $ | 40,116 | | | | | | 2.12 | | | | | $ | 184,217 | | | | | | 2.67 | | | | | $ | 335,037 | | | | | | 2.67 | | | | | $ | 560,727 | | | | | | 2.63 | | |
Securities held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 3,407 | | | | | | 3.00 | | | | | $ | — | | | | | | — | | | | | $ | 3,407 | | | | | | 3.00 | | |
Mortgage-backed securities and CMOs
|
| | | | 17 | | | | | | 2.78 | | | | | | — | | | | | | — | | | | | | 24,951 | | | | | | 2.55 | | | | | | 104,564 | | | | | | 2.93 | | | | | | 129,532 | | | | | | 2.85 | | |
Total held to maturity
|
| | | $ | 17 | | | | | | 2.78 | | | | | $ | — | | | | | | — | | | | | $ | 28,358 | | | | | | 2.60 | | | | | $ | 104,564 | | | | | | 2.93 | | | | | $ | 132,939 | | | | | | 2.86 | | |
Total
|
| | | $ | 1,374 | | | | | | 1.61% | | | | | $ | 40,116 | | | | | | 2.12% | | | | | $ | 212,575 | | | | | | 2.66% | | | | | $ | 439,601 | | | | | | 2.73% | | | | | $ | 693,666 | | | | | | 2.67% | | |
|
| | |
At September 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | $ | 1,578,835 | | | | | | 36.3% | | | | | $ | 1,553,345 | | | | | | 39.1% | | | | | $ | 1,492,852 | | | | | | 39.1% | | | | | $ | 1,515,535 | | | | | | 42.8% | | | | | $ | 1,450,431 | | | | | | 43.1% | | |
Commercial and
multifamily |
| | | | 1,821,982 | | | | | | 41.9 | | | | | | 1,558,939 | | | | | | 39.2 | | | | | | 1,499,305 | | | | | | 39.3 | | | | | | 1,253,703 | | | | | | 35.4 | | | | | | 1,129,381 | | | | | | 33.6 | | |
Construction
|
| | | | 218,408 | | | | | | 5.0 | | | | | | 188,480 | | | | | | 4.7 | | | | | | 132,933 | | | | | | 3.5 | | | | | | 133,110 | | | | | | 3.8 | | | | | | 128,262 | | | | | | 3.8 | | |
Total real estate loans
|
| | | | 3,619,225 | | | | | | 83.2 | | | | | | 3,300,764 | | | | | | 83.0 | | | | | | 3,125,090 | | | | | | 81.9 | | | | | | 2,902,348 | | | | | | 82.0 | | | | | | 2,708,074 | | | | | | 80.5 | | |
Commercial business loans
|
| | | | 267,664 | | | | | | 6.1 | | | | | | 177,742 | | | | | | 4.5 | | | | | | 173,034 | | | | | | 4.5 | | | | | | 118,255 | | | | | | 3.3 | | | | | | 117,400 | | | | | | 3.5 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 464,962 | | | | | | 10.7 | | | | | | 497,797 | | | | | | 12.5 | | | | | | 517,352 | | | | | | 13.6 | | | | | | 522,759 | | | | | | 14.7 | | | | | | 536,397 | | | | | | 16.0 | | |
Other consumer loans
|
| | | | 1,270 | | | | | | — | | | | | | 1,331 | | | | | | — | | | | | | 913 | | | | | | — | | | | | | 1,174 | | | | | | — | | | | | | 1,330 | | | | | | — | | |
Total consumer loans
|
| | | | 466,232 | | | | | | 10.7 | | | | | | 499,128 | | | | | | 12.5 | | | | | | 518,265 | | | | | | 13.6 | | | | | | 523,933 | | | | | | 14.7 | | | | | | 537,727 | | | | | | 16.0 | | |
Total loans
|
| | | | 4,353,121 | | | | | | 100.0% | | | | | | 3,977,634 | | | | | | 100.0% | | | | | | 3,816,389 | | | | | | 100.0% | | | | | | 3,544,536 | | | | | | 100.0% | | | | | | 3,363,201 | | | | | | 100.0% | | |
Net deferred loan costs
|
| | | | 9,135 | | | | | | | | | | | | 6,475 | | | | | | | | | | | | 4,779 | | | | | | | | | | | | 3,263 | | | | | | | | | | | | 2,874 | | | | | | | | |
Allowance for loan losses
|
| | | | (54,633) | | | | | | | | | | | | (51,867) | | | | | | | | | | | | (56,948) | | | | | | | | | | | | (57,904) | | | | | | | | | | | | (61,292) | | | | | | | | |
Loans receivable, net
|
| | | $ | 4,307,623 | | | | | | | | | | | $ | 3,932,242 | | | | | | | | | | | $ | 3,764,220 | | | | | | | | | | | $ | 3,489,895 | | | | | | | | | | | $ | 3,304,783 | | | | | | | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Real Estate
|
| | | | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
One- to
Four-Family |
| |
Commercial
and Multifamily |
| |
Construction
|
| |
Home Equity
Loans and Advances |
| |
Commercial
Business |
| |
Other
Consumer |
| |
Total
Loans |
| |||||||||||||||||||||
Amounts due in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One year or less
|
| | | $ | 659 | | | | | $ | 64,660 | | | | | $ | 92,673 | | | | | $ | 4,488 | | | | | $ | 109,718 | | | | | $ | 400 | | | | | $ | 272,598 | | |
More than 1 – 5 years
|
| | | | 24,558 | | | | | | 398,170 | | | | | | 105,033 | | | | | | 27,090 | | | | | | 73,309 | | | | | | 256 | | | | | | 628,416 | | |
More than 5 – 10 years
|
| | | | 206,843 | | | | | | 1,103,714 | | | | | | — | | | | | | 97,680 | | | | | | 74,171 | | | | | | — | | | | | | 1,482,408 | | |
More than 10 years
|
| | | | 1,346,775 | | | | | | 255,438 | | | | | | 20,702(1) | | | | | | 335,704 | | | | | | 10,466 | | | | | | 614 | | | | | | 1,969,699 | | |
Total
|
| | | $ | 1,578,835 | | | | | $ | 1,821,982 | | | | | $ | 218,408 | | | | | $ | 464,962 | | | | | $ | 267,664 | | | | | $ | 1,270 | | | | | $ | 4,353,121 | | |
|
(Dollars in thousands)
|
| |
Fixed Rates
|
| |
Floating or
Adjustable Rates |
| |
Total
at September 30, 2017 |
| |||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | $ | 1,313,251 | | | | | $ | 264,925 | | | | | $ | 1,578,176 | | |
Commercial and multifamily
|
| | | | 926,060 | | | | | | 831,262 | | | | | | 1,757,322 | | |
Construction
|
| | | | 21,279 | | | | | | 104,456 | | | | | | 125,735 | | |
Total real estate loans
|
| | | | 2,260,590 | | | | | | 1,200,643 | | | | | | 3,461,233 | | |
Commercial business loans
|
| | | | 81,275 | | | | | | 76,671 | | | | | | 157,946 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 264,814 | | | | | | 195,660 | | | | | | 460,474 | | |
Other consumer loans
|
| | | | 870 | | | | | | — | | | | | | 870 | | |
Total consumer loans
|
| | | | 265,684 | | | | | | 195,660 | | | | | | 461,344 | | |
Total
|
| | | $ | 2,607,549 | | | | | $ | 1,472,974 | | | | | $ | 4,080,523 | | |
|
| | |
Year Ended September 30,
|
| |||||||||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Total loans at beginning of period
|
| | | $ | 3,977,634 | | | | | $ | 3,816,389 | | | | | $ | 3,544,536 | | |
Originations: | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | | 336,492 | | | | | | 344,121 | | | | | | 417,152 | | |
Commercial and multifamily
|
| | | | 469,552 | | | | | | 236,908 | | | | | | 450,288 | | |
Construction
|
| | | | 114,958 | | | | | | 165,063 | | | | | | 96,740 | | |
Total real estate loans
|
| | | | 921,002 | | | | | | 746,092 | | | | | | 964,180 | | |
Commercial business loans
|
| | | | 273,168 | | | | | | 196,679 | | | | | | 181,339 | | |
Consumer: | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 110,328 | | | | | | 115,457 | | | | | | 137,007 | | |
Other consumer loans
|
| | | | 3,166 | | | | | | 3,770 | | | | | | 3,277 | | |
Total consumer loans
|
| | | | 113,494 | | | | | | 119,227 | | | | | | 140,284 | | |
Total loans originated
|
| | | | 1,307,664 | | | | | | 1,061,998 | | | | | | 1,285,803 | | |
Purchases
|
| | | | 20,473 | | | | | | 21,149 | | | | | | 10,025 | | |
Less: | | | | | | | | | | | | | | | | | | | |
Principal payments and repayments
|
| | | | (847,026) | | | | | | (812,376) | | | | | | (830,734) | | |
Loan sales
|
| | | | (105,109) | | | | | | (90,079) | | | | | | (145,363) | | |
Securitization of loans
|
| | | | — | | | | | | (17,169) | | | | | | (41,998) | | |
Transfers to real estate owned
|
| | | | (515) | | | | | | (2,278) | | | | | | (5,880) | | |
Total loans at end of period
|
| | | $ | 4,353,121 | | | | | $ | 3,977,634 | | | | | $ | 3,816,389 | | |
|
| | |
At September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Percent of
Total Deposits |
| |
Amount
|
| |
Percent of
Total Deposits |
| |
Amount
|
| |
Percent of
Total Deposits |
| ||||||||||||||||||
Non-interest bearing transaction
|
| | | $ | 642,416 | | | | | | 15.6% | | | | | $ | 589,332 | | | | | | 15.4% | | | | | $ | 499,986 | | | | | | 14.0% | | |
Interest bearing transaction
|
| | | | 1,302,624 | | | | | | 31.6 | | | | | | 1,192,501 | | | | | | 31.2 | | | | | | 1,041,758 | | | | | | 29.2 | | |
Money market deposit accounts
|
| | | | 273,605 | | | | | | 6.6 | | | | | | 270,662 | | | | | | 7.1 | | | | | | 285,172 | | | | | | 8.0 | | |
Savings, including club deposits
|
| | | | 546,309 | | | | | | 13.3 | | | | | | 534,148 | | | | | | 14.0 | | | | | | 515,850 | | | | | | 14.4 | | |
Certificates of deposit
|
| | | | 1,358,474 | | | | | | 32.9 | | | | | | 1,236,172 | | | | | | 32.3 | | | | | | 1,229,858 | | | | | | 34.4 | | |
Total
|
| | | $ | 4,123,428 | | | | | | 100.0% | | | | | $ | 3,822,815 | | | | | | 100.0% | | | | | $ | 3,572,624 | | | | | | 100.0% | | |
|
| | |
Year Ended September 30,
|
| |||||||||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Beginning balance
|
| | | $ | 3,822,815 | | | | | $ | 3,572,624 | | | | | $ | 3,386,714 | | |
Increase before interest credited
|
| | | | 275,032 | | | | | | 226,129 | | | | | | 163,383 | | |
Interest credited
|
| | | | 25,581 | | | | | | 24,062 | | | | | | 22,527 | | |
Net increase in deposits
|
| | | | 300,613 | | | | | | 250,191 | | | | | | 185,910 | | |
Ending balance
|
| | | $ | 4,123,428 | | | | | $ | 3,822,815 | | | | | $ | 3,572,624 | | |
|
(Dollars in thousands)
|
| |
Balance
|
| |||
Maturity Period: | | | | | | | |
Three months or less
|
| | | $ | 53,961 | | |
Over three through six months
|
| | | | 86,987 | | |
Over six through twelve months
|
| | | | 145,628 | | |
Over twelve months
|
| | | | 321,903 | | |
Total
|
| | | $ | 608,479 | | |
|
| | |
Year Ended September 30,
|
| |||||||||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Less than 0.50%
|
| | | $ | 79,849 | | | | | $ | 138,457 | | | | | $ | 153,864 | | |
0.50% to 0.99%
|
| | | | 148,661 | | | | | | 176,768 | | | | | | 171,517 | | |
1.00% to 1.49%
|
| | | | 647,851 | | | | | | 540,743 | | | | | | 511,449 | | |
1.50% to 1.99%
|
| | | | 325,256 | | | | | | 219,445 | | | | | | 199,780 | | |
2.00% to 2.99%
|
| | | | 156,857 | | | | | | 160,669 | | | | | | 193,248 | | |
3.00% and greater
|
| | | | — | | | | | | — | | | | | | — | | |
Ending balance
|
| | | $ | 1,358,474 | | | | | $ | 1,236,172 | | | | | $ | 1,229,858 | | |
|
| | |
Period to Maturity
|
| |||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Less
Than One Year |
| |
More
than One Year to Two Years |
| |
More
than Two Years to Three Years |
| |
More than
Three Years to Four Years |
| |
More than
Four Years |
| |
Total
|
| |
Percent
of Total Certificate Accounts |
| |||||||||||||||||||||
Less than 0.50%
|
| | | $ | 71,341 | | | | | $ | 8,509 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 79,850 | | | | | | 5.9 | | |
0.50% to 0.99%
|
| | | | 130,765 | | | | | | 17,750 | | | | | | 146 | | | | | | — | | | | | | — | | | | | | 148,661 | | | | | | 10.9 | | |
1.00% to 1.49%
|
| | | | 390,314 | | | | | | 192,993 | | | | | | 58,751 | | | | | | 2,228 | | | | | | 3,564 | | | | | | 647,850 | | | | | | 47.7 | | |
1.50% to 1.99%
|
| | | | 52,526 | | | | | | 102,456 | | | | | | 108,694 | | | | | | 39,100 | | | | | | 22,479 | | | | | | 325,255 | | | | | | 23.9 | | |
2.00% to 2.99%
|
| | | | 12,795 | | | | | | 16,557 | | | | | | 81,188 | | | | | | 40,631 | | | | | | 5,687 | | | | | | 156,858 | | | | | | 11.6 | | |
3.00% and greater
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 657,741 | | | | | $ | 338,265 | | | | | $ | 248,779 | | | | | $ | 81,959 | | | | | $ | 31,730 | | | | | $ | 1,358,474 | | | | | | 100.0% | | |
|
| | |
At September 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Percent
|
| |
Weighted
Average Rate |
| |
Average
Balance |
| |
Percent
|
| |
Weighted
Average Rate |
| |
Average
Balance |
| |
Percent
|
| |
Weighted
Average Rate |
| |||||||||||||||||||||||||||
Non-interest bearing transaction
|
| | | $ | 607,836 | | | | | | 15.3% | | | | | | —% | | | | | $ | 543,943 | | | | | | 14.7% | | | | | | —% | | | | | $ | 487,461 | | | | | | 13.9% | | | | | | —% | | |
Interest bearing transaction
|
| | | | 1,284,418 | | | | | | 32.3 | | | | | | 0.59 | | | | | | 1,140,460 | | | | | | 30.8 | | | | | | 0.59 | | | | | | 984,130 | | | | | | 28.0 | | | | | | 0.55 | | |
Money market deposit accounts
|
| | | | 270,919 | | | | | | 6.8 | | | | | | 0.28 | | | | | | 272,575 | | | | | | 7.4 | | | | | | 0.28 | | | | | | 300,609 | | | | | | 8.5 | | | | | | 0.31 | | |
Savings, including club deposits
|
| | | | 543,070 | | | | | | 13.7 | | | | | | 0.15 | | | | | | 523,601 | | | | | | 14.1 | | | | | | 0.15 | | | | | | 514,934 | | | | | | 14.6 | | | | | | 0.18 | | |
Certificates of deposit
|
| | | | 1,266,717 | | | | | | 31.9 | | | | | | 1.29 | | | | | | 1,225,833 | | | | | | 33.0 | | | | | | 1.28 | | | | | | 1,230,312 | | | | | | 35.0 | | | | | | 1.24 | | |
Total
|
| | | $ | 3,972,960 | | | | | | 100.0% | | | | | | 0.64% | | | | | $ | 3,706,412 | | | | | | 100.0% | | | | | | 0.65% | | | | | $ | 3,517,446 | | | | | | 100.0% | | | | | | 0.64% | | |
|
| | |
At or For the Year Ended
September 30, |
| |||||||||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Maximum amount outstanding at any month-end during the year:
|
| | | | | | | | | | | | | | | | | | |
Lines of credit
|
| | | $ | 66,700 | | | | | $ | 47,400 | | | | | $ | 23,000 | | |
Federal Home Loan Bank advances
|
| | | | 645,200 | | | | | | 569,000 | | | | | | 644,000 | | |
Junior subordinated debt
|
| | | | 50,643 | | | | | | 50,590 | | | | | | 50,536 | | |
Securities sold under repurchase agreements
|
| | | | 40,000 | | | | | | 60,000 | | | | | | 80,000 | | |
Average outstanding balance during the year: | | | | | | | | | | | | | | | | | | | |
Lines of credit
|
| | | $ | 24,324 | | | | | $ | 7,989 | | | | | $ | 4,692 | | |
Federal Home Loan Bank advances
|
| | | | 603,641 | | | | | | 557,006 | | | | | | 616,824 | | |
Junior subordinated debt
|
| | | | 50,614 | | | | | | 50,561 | | | | | | 50,507 | | |
Securities sold under repurchase agreements
|
| | | | 40,685 | | | | | | 59,481 | | | | | | 70,548 | | |
Weighted average interest rate during the year: | | | | | | | | | | | | | | | | | | | |
Lines of credit
|
| | | | 0.96% | | | | | | 0.52% | | | | | | 0.34% | | |
Federal Home Loan Bank advances
|
| | | | 2.13 | | | | | | 2.38 | | | | | | 2.61 | | |
Junior subordinated debt
|
| | | | 8.00 | | | | | | 8.00 | | | | | | 8.00 | | |
Securities sold under repurchase agreements
|
| | | | 3.95 | | | | | | 4.12 | | | | | | 4.10 | | |
Balance outstanding at end of the year: | | | | | | | | | | | | | | | | | | | |
Lines of credit
|
| | | $ | — | | | | | $ | 47,400 | | | | | $ | 23,000 | | |
Federal Home Loan Bank advances
|
| | | | 642,400 | | | | | | 534,000 | | | | | | 569,000 | | |
Junior subordinated debt
|
| | | | 50,643 | | | | | | 50,590 | | | | | | 50,536 | | |
Securities sold under repurchase agreements
|
| | | | 40,000 | | | | | | 50,000 | | | | | | 60,000 | | |
Weighted average interest rate at end of the year: | | | | | | | | | | | | | | | | | | | |
Lines of credit
|
| | | | —% | | | | | | 0.53% | | | | | | 0.40% | | |
Federal Home Loan Bank advances
|
| | | | 2.10 | | | | | | 2.27 | | | | | | 2.43 | | |
Junior subordinated debt
|
| | | | 8.00 | | | | | | 8.00 | | | | | | 8.00 | | |
Securities sold under repurchase agreements
|
| | | | 3.88 | | | | | | 4.00 | | | | | | 4.05 | | |
| | |
Year Ended September 30,
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | |
Change Fiscal 2017/2016
|
| |||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
$
|
| |
%
|
| ||||||||||||
Net interest income
|
| | | $ | 139,780 | | | | | $ | 125,015 | | | | | $ | 14,765 | | | | | | 11.8% | | |
Provision for loan losses
|
| | | | 6,426 | | | | | | 417 | | | | | | 6,009 | | | | | | 1,441.0 | | |
Non-interest income
|
| | | | 17,172 | | | | | | 18,927 | | | | | | (1,755) | | | | | | (9.3) | | |
Non-interest expenses
|
| | | | 103,446 | | | | | | 93,769 | | | | | | 9,677 | | | | | | 10.3 | | |
Income tax expense
|
| | | | 16,008 | | | | | | 16,803 | | | | | | (795) | | | | | | (4.7) | | |
Net income
|
| | | $ | 31,072 | | | | | $ | 32,953 | | | | | $ | (1,881) | | | | | | (5.7)% | | |
Return on average assets
|
| | | | 0.60% | | | | | | 0.67% | | | | | | | | | | | | | | |
Return on average equity
|
| | | | 6.86% | | | | | | 7.52% | | | | | | | | | | | | | | |
| | |
Year Ended September 30,
|
| |||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| ||||||
Demand deposit account fees
|
| | | $ | 3,669 | | | | | $ | 3,271 | | |
Bank-owned life insurance
|
| | | | 4,936 | | | | | | 4,370 | | |
Title insurance fees
|
| | | | 4,163 | | | | | | 4,198 | | |
Loan fees and service charges
|
| | | | 1,976 | | | | | | 1,971 | | |
(Loss) gain on securities transactions, net
|
| | | | (1,689) | | | | | | 355 | | |
(Loss) gain on sale of loans
|
| | | | (380) | | | | | | 655 | | |
Other non-interest income
|
| | | | 4,497 | | | | | | 4,107 | | |
Total
|
| | | $ | 17,172 | | | | | $ | 18,927 | | |
|
| | |
Year Ended September 30,
|
| |||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| ||||||
Compensation and employee benefits expense
|
| | | $ | 62,993 | | | | | $ | 58,115 | | |
Occupancy expense
|
| | | | 13,315 | | | | | | 12,798 | | |
Federal insurance premiums expense
|
| | | | 1,652 | | | | | | 2,381 | | |
Advertising expense
|
| | | | 4,078 | | | | | | 2,938 | | |
Professional fees expense
|
| | | | 1,354 | | | | | | 1,061 | | |
Data processing expense
|
| | | | 2,244 | | | | | | 2,143 | | |
Charitable contributions expense
|
| | | | 3,910 | | | | | | 594 | | |
Other non-interest expense
|
| | | | 13,900 | | | | | | 13,739 | | |
Total
|
| | | $ | 103,446 | | | | | $ | 93,769 | | |
|
| | |
Year Ended September 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans(1)
|
| | | $ | 4,236,825 | | | | | $ | 164,849 | | | | | | 3.89% | | | | | $ | 3,888,992 | | | | | $ | 152,110 | | | | | | 3.91% | | | | | $ | 3,715,533 | | | | | $ | 148,988 | | | | | | 4.01% | | |
Investment securities(2)
|
| | | | 723,398 | | | | | | 19,069 | | | | | | 2.64 | | | | | | 721,941 | | | | | | 16,662 | | | | | | 2.31 | | | | | | 729,392 | | | | | | 14,019 | | | | | | 1.92 | | |
Other interest-earning assets
|
| | | | 29,306 | | | | | | 308 | | | | | | 1.05 | | | | | | 44,544 | | | | | | 205 | | | | | | 0.46 | | | | | | 62,036 | | | | | | 158 | | | | | | 0.25 | | |
Total interest-earning assets
|
| | | | 4,989,529 | | | | | | 184,226 | | | | | | 3.69 | | | | | | 4,655,477 | | | | | | 168,977 | | | | | | 3.63 | | | | | | 4,506,961 | | | | | | 163,165 | | | | | | 3.62 | | |
Non-interest-earning assets
|
| | | | 229,655 | | | | | | | | | | | | | | | | | | 253,741 | | | | | | | | | | | | | | | | | | 244,394 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 5,219,184 | | | | | $ | 184,226 | | | | | | | | | | | $ | 4,909,218 | | | | | $ | 168,977 | | | | | | | | | | | $ | 4,751,355 | | | | | $ | 163,165 | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing transaction accounts
|
| | | $ | 1,284,418 | | | | | $ | 7,590 | | | | | | 0.59 | | | | | $ | 1,140,460 | | | | | $ | 6,776 | | | | | | 0.59 | | | | | $ | 984,130 | | | | | $ | 5,424 | | | | | | 0.55 | | |
Money market deposit accounts
|
| | | | 270,919 | | | | | | 760 | | | | | | 0.28 | | | | | | 272,575 | | | | | | 763 | | | | | | 0.28 | | | | | | 300,609 | | | | | | 922 | | | | | | 0.31 | | |
Savings, including club deposits
|
| | | | 543,070 | | | | | | 837 | | | | | | 0.15 | | | | | | 523,601 | | | | | | 811 | | | | | | 0.15 | | | | | | 514,934 | | | | | | 933 | | | | | | 0.18 | | |
Certificates of deposit
|
| | | | 1,266,717 | | | | | | 16,394 | | | | | | 1.29 | | | | | | 1,225,833 | | | | | | 15,712 | | | | | | 1.28 | | | | | | 1,230,312 | | | | | | 15,248 | | | | | | 1.24 | | |
Total interest-bearing deposits
|
| | | | 3,365,124 | | | | | | 25,581 | | | | | | 0.76 | | | | | | 3,162,469 | | | | | | 24,062 | | | | | | 0.76 | | | | | | 3,029,985 | | | | | | 22,527 | | | | | | 0.74 | | |
FHLB advances
|
| | | | 627,965 | | | | | | 13,082 | | | | | | 2.08 | | | | | | 564,995 | | | | | | 13,274 | | | | | | 2.35 | | | | | | 621,516 | | | | | | 16,146 | | | | | | 2.60 | | |
Junior subordinated debt
|
| | | | 50,614 | | | | | | 4,177 | | | | | | 8.25 | | | | | | 50,561 | | | | | | 4,177 | | | | | | 8.26 | | | | | | 50,507 | | | | | | 4,177 | | | | | | 8.27 | | |
Other borrowings
|
| | | | 40,685 | | | | | | 1,606 | | | | | | 3.95 | | | | | | 59,481 | | | | | | 2,449 | | | | | | 4.12 | | | | | | 70,548 | | | | | | 2,894 | | | | | | 4.10 | | |
Total borrowings
|
| | | | 719,264 | | | | | | 18,865 | | | | | | 2.62 | | | | | | 675,037 | | | | | | 19,900 | | | | | | 2.95 | | | | | | 742,571 | | | | | | 23,217 | | | | | | 3.13 | | |
Total interest-bearing liabilities
|
| | | $ | 4,084,388 | | | | | $ | 44,446 | | | | | | 1.09 | | | | | $ | 3,837,506 | | | | | $ | 43,962 | | | | | | 1.15 | | | | | $ | 3,772,556 | | | | | $ | 45,744 | | | | | | 1.21 | | |
Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing deposits
|
| | | | 607,836 | | | | | | | | | | | | | | | | | | 543,943 | | | | | | | | | | | | | | | | | | 487,461 | | | | | | | | | | | | | | |
Other non-interest-bearing liabilities
|
| | | | 73,744 | | | | | | | | | | | | | | | | | | 89,835 | | | | | | | | | | | | | | | | | | 75,095 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 4,765,968 | | | | | | | | | | | | | | | | | | 4,471,284 | | | | | | | | | | | | | | | | | | 4,335,112 | | | | | | | | | | | | | | |
Total equity
|
| | | | 453,216 | | | | | | | | | | | | | | | | | | 437,934 | | | | | | | | | | | | | | | | | | 416,242 | | | | | | | | | | | | | | |
Total liabilities and equity
|
| | | $ | 5,219,184 | | | | | | | | | | | | | | | | | $ | 4,909,218 | | | | | | | | | | | | | | | | | $ | 4,751,355 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | $ | 139,780 | | | | | | | | | | | | | | | | | $ | 125,015 | | | | | | | | | | | | | | | | | $ | 117,421 | | | | | | | | |
Interest rate spread(3)
|
| | | | | | | | | | | | | | | | 2.60% | | | | | | | | | | | | | | | | | | 2.48% | | | | | | | | | | | | | | | | | | 2.41% | | |
Net interest-earning assets(4)
|
| | | $ | 905,141 | | | | | | | | | | | | | | | | | $ | 817,971 | | | | | | | | | | | | | | | | | $ | 734,405 | | | | | | | | | | | | | | |
Net interest margin(5)
|
| | | | | | | | | | | | | | | | 2.80% | | | | | | | | | | | | | | | | | | 2.69% | | | | | | | | | | | | | | | | | | 2.61% | | |
Ratio of interest-earning assets to interest-bearing liabilities
|
| | | | 122.16% | | | | | | | | | | | | | | | | | | 121.32% | | | | | | | | | | | | | | | | | | 119.47% | | | | | | | | | | | | | | |
| | |
Year Ended 9/30/2017
Compared to Year Ended 9/30/2016 |
| |
Year Ended 9/30/2016
Compared to Year Ended 9/30/2015 |
| ||||||||||||||||||||||||||||||
| | |
Increase (Decrease)
Due to |
| |
Increase (Decrease)
Due to |
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Volume
|
| |
Rate
|
| |
Total
|
| |
Volume
|
| |
Rate
|
| |
Total
|
| ||||||||||||||||||
Interest income: | | | | | | | | ||||||||||||||||||||||||||||||
Loans
|
| | | $ | 13,605 | | | | | $ | (866) | | | | | $ | 12,739 | | | | | $ | 6,955 | | | | | $ | (3,833) | | | | | $ | 3,122 | | |
Investment securities
|
| | | | 34 | | | | | | 2,373 | | | | | | 2,407 | | | | | | (143) | | | | | | 2,786 | | | | | | 2,643 | | |
Other interest-earning assets
|
| | | | (70) | | | | | | 173 | | | | | | 103 | | | | | | (45) | | | | | | 92 | | | | | | 47 | | |
Total interest-earning assets
|
| | | | 13,569 | | | | | | 1,680 | | | | | | 15,249 | | | | | | 6,767 | | | | | | (955) | | | | | | 5,812 | | |
Interest expense: | | | | | | | | ||||||||||||||||||||||||||||||
Interest-bearing transaction, including attorney escrow
|
| | | | 855 | | | | | | (41) | | | | | | 814 | | | | | | 862 | | | | | | 490 | | | | | | 1,352 | | |
Money market deposit accounts
|
| | | | (5) | | | | | | 2 | | | | | | (3) | | | | | | (86) | | | | | | (73) | | | | | | (159) | | |
Savings, including club deposits
|
| | | | 30 | | | | | | (4) | | | | | | 26 | | | | | | 16 | | | | | | (138) | | | | | | (122) | | |
Retail certificates of deposits
|
| | | | 524 | | | | | | 158 | | | | | | 682 | | | | | | (56) | | | | | | 520 | | | | | | 464 | | |
Total interest-bearing deposits
|
| | | | 1,404 | | | | | | 115 | | | | | | 1,519 | | | | | | 736 | | | | | | 799 | | | | | | 1,535 | | |
FHLB advances
|
| | | | 1,479 | | | | | | (1,671) | | | | | | (192) | | | | | | (1,468) | | | | | | (1,404) | | | | | | (2,872) | | |
Junior subordinated debt
|
| | | | 5 | | | | | | (5) | | | | | | — | | | | | | 4 | | | | | | (4) | | | | | | — | | |
Other borrowings
|
| | | | (774) | | | | | | (69) | | | | | | (843) | | | | | | (454) | | | | | | 9 | | | | | | (445) | | |
Total interest-bearing liabilities
|
| | | | 2,114 | | | | | | (1,630) | | | | | | 484 | | | | | | (1,182) | | | | | | (600) | | | | | | (1,782) | | |
Net change in net interest income
|
| | | $ | 11,455 | | | | | $ | 3,310 | | | | | $ | 14,765 | | | | | $ | 7,949 | | | | | $ | (355) | | | | | $ | 7,594 | | |
|
| | |
At September 30,
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | $ | 3,496 | | | | | $ | 4,688 | | | | | $ | 11,770 | | | | | $ | 24,975 | | | | | $ | 39,549 | | |
Commercial and multifamily
|
| | | | 1,510 | | | | | | 4,257 | | | | | | 4,538 | | | | | | 11,499 | | | | | | 9,645 | | |
Construction
|
| | | | — | | | | | | — | | | | | | 639 | | | | | | 2,931 | | | | | | 10,498 | | |
Total real estate loans
|
| | | | 5,006 | | | | | | 8,945 | | | | | | 16,947 | | | | | | 39,405 | | | | | | 59,692 | | |
Commercial business loans
|
| | | | 1,038 | | | | | | 1,608 | | | | | | 1,996 | | | | | | 3,623 | | | | | | 5,267 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 351 | | | | | | 1,667 | | | | | | 2,251 | | | | | | 9,215 | | | | | | 9,001 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | |
Total consumer loans
|
| | | | 351 | | | | | | 1,667 | | | | | | 2,251 | | | | | | 9,215 | | | | | | 9,003 | | |
Total non-accrual loans(1)
|
| | | | 6,395 | | | | | | 12,220 | | | | | | 21,194 | | | | | | 52,243 | | | | | | 73,962 | | |
Total non-performing loans
|
| | | | 6,395 | | | | | | 12,220 | | | | | | 21,194 | | | | | | 52,243 | | | | | | 73,962 | | |
Real estate owned
|
| | | | 393 | | | | | | 1,260 | | | | | | 3,042 | | | | | | 2,683 | | | | | | 1,614 | | |
Total non-performing assets
|
| | | $ | 6,788 | | | | | $ | 13,480 | | | | | $ | 24,236 | | | | | $ | 54,926 | | | | | $ | 75,576 | | |
Total non-performing loans to total loans
|
| | | | 0.15% | | | | | | 0.31% | | | | | | 0.56% | | | | | | 1.47% | | | | | | 2.20% | | |
Total non-performing assets to total assets
|
| | | | 0.13% | | | | | | 0.27% | | | | | | 0.51% | | | | | | 1.19% | | | | | | 1.68% | | |
| | |
At September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Days Past Due
|
| |
Days Past Due
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
30 – 59
|
| |
60 – 89
|
| |
90 or
more |
| |
30 – 59
|
| |
60 – 89
|
| |
90 or
more |
| ||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | $ | 3,924 | | | | | $ | 932 | | | | | $ | 3,496 | | | | | $ | 9,401 | | | | | $ | 1,338 | | | | | $ | 4,538 | | |
Commercial and multifamily
|
| | | | — | | | | | | 123 | | | | | | 1,510 | | | | | | 1,030 | | | | | | 275 | | | | | | 4,257 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial business loans
|
| | | | — | | | | | | 388 | | | | | | 1,038 | | | | | | 60 | | | | | | — | | | | | | 1,608 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 1,437 | | | | | | 187 | | | | | | 351 | | | | | | 2,855 | | | | | | 436 | | | | | | 1,667 | | |
Other consumer loans
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 5,362 | | | | | $ | 1,630 | | | | | $ | 6,395 | | | | | $ | 13,347 | | | | | $ | 2,049 | | | | | $ | 12,070 | | |
|
| | |
At September 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Days Past Due
|
| |
Days Past Due
|
| |
Days Past Due
|
| |||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
30 – 59
|
| |
60 – 89
|
| |
90 or
more |
| |
30 – 59
|
| |
60 – 89
|
| |
90 or
more |
| |
30 – 59
|
| |
60 – 89
|
| |
90 or
more |
| |||||||||||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | $ | 14,015 | | | | | $ | 3,707 | | | | | $ | 10,106 | | | | | $ | 11,085 | | | | | $ | 4,196 | | | | | $ | 22,600 | | | | | $ | 12,836 | | | | | $ | 4,503 | | | | | $ | 35,681 | | |
Commercial and multifamily
|
| | | | 3,758 | | | | | | 1,232 | | | | | | 3,306 | | | | | | 4,669 | | | | | | 1,552 | | | | | | 10,236 | | | | | | 9,705 | | | | | | 4,592 | | | | | | 9,645 | | |
Construction
|
| | | | — | | | | | | — | | | | | | 639 | | | | | | — | | | | | | 420 | | | | | | 2,931 | | | | | | — | | | | | | — | | | | | | 10,498 | | |
Commercial business loans
|
| | | | 350 | | | | | | 464 | | | | | | 1,729 | | | | | | 337 | | | | | | 131 | | | | | | 3,018 | | | | | | 286 | | | | | | 189 | | | | | | 4,482 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 3,189 | | | | | | 648 | | | | | | 2,110 | | | | | | 2,587 | | | | | | 694 | | | | | | 8,537 | | | | | | 3,217 | | | | | | 555 | | | | | | 8,040 | | |
Other consumer loans
|
| | | | 8 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 2 | | |
Total
|
| | | $ | 21,320 | | | | | $ | 6,051 | | | | | $ | 17,890 | | | | | $ | 18,684 | | | | | $ | 6,993 | | | | | $ | 47,322 | | | | | $ | 26,045 | | | | | $ | 9,839 | | | | | $ | 68,348 | | |
|
| | |
At September 30,
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
Classified loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Substandard
|
| | | $ | 30,935 | | | | | $ | 44,885 | | | | | $ | 45,131 | | | | | $ | 86,646 | | | | | $ | 122,623 | | |
Doubtful
|
| | | | — | | | | | | — | | | | | | 49 | | | | | | 1,434 | | | | | | 1,270 | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total classified loans
|
| | | | 30,935 | | | | | | 44,885 | | | | | | 45,180 | | | | | | 88,080 | | | | | | 123,893 | | |
Special mention
|
| | | | 14,947 | | | | | | 11,509 | | | | | | 19,957 | | | | | | 29,789 | | | | | | 51,186 | | |
Total criticized loans
|
| | | $ | 45,882 | | | | | $ | 56,394 | | | | | $ | 65,137 | | | | | $ | 117,869 | | | | | $ | 175,079 | | |
|
| | |
At September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of
Allowance to Loans in Category |
| |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of
Allowance to Loans in Category |
| ||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | $ | 18,533 | | | | | | 33.9% | | | | | | 1.2% | | | | | $ | 18,638 | | | | | | 36.0% | | | | | | 1.2% | | |
Commercial and multifamily
|
| | | | 18,029 | | | | | | 33.0 | | | | | | 1.0 | | | | | | 17,390 | | | | | | 33.5 | | | | | | 1.1 | | |
Construction
|
| | | | 5,299 | | | | | | 9.7 | | | | | | 2.4 | | | | | | 5,960 | | | | | | 11.5 | | | | | | 3.2 | | |
Commercial business loans
|
| | | | 8,480 | | | | | | 15.5 | | | | | | 3.2 | | | | | | 5,721 | | | | | | 11.0 | | | | | | 3.2 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 4,190 | | | | | | 7.7 | | | | | | 0.9 | | | | | | 4,052 | | | | | | 7.8 | | | | | | 0.8 | | |
Other consumer loans
|
| | | | 8 | | | | | | — | | | | | | 0.6 | | | | | | 11 | | | | | | — | | | | | | 0.8 | | |
Total general and allocated allowance
|
| | | | 54,539 | | | | | | 99.8 | | | | | | 1.3 | | | | | | 51,772 | | | | | | 99.8 | | | | | | 1.3 | | |
Unallocated
|
| | | | 94 | | | | | | 0.2 | | | | | | | | | | | | 95 | | | | | | 0.2 | | | | | | | | |
Total allowance for loan losses
|
| | | $ | 54,633 | | | | | | 100.0% | | | | | | 1.3% | | | | | $ | 51,867 | | | | | | 100.0% | | | | | | 1.3% | | |
|
| | |
At September 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of
Allowance to Loans in Category |
| |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of
Allowance to Loans in Category |
| |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of
Allowance to Loans in Category |
| |||||||||||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | $ | 16,442 | | | | | | 28.9% | | | | | | 1.1% | | | | | $ | 12,194 | | | | | | 21.1% | | | | | | 0.8% | | | | | $ | 11,556 | | | | | | 18.8% | | | | | | 0.8% | | |
Commercial and multifamily
|
| | | | 20,352 | | | | | | 35.7 | | | | | | 1.4 | | | | | | 21,888 | | | | | | 37.8 | | | | | | 1.7 | | | | | | 21,308 | | | | | | 34.8 | | | | | | 1.9 | | |
Construction
|
| | | | 6,248 | | | | | | 11.0 | | | | | | 4.7 | | | | | | 6,108 | | | | | | 10.5 | | | | | | 4.6 | | | | | | 7,284 | | | | | | 11.9 | | | | | | 5.7 | | |
Commercial business
loans |
| | | | 7,094 | | | | | | 12.5 | | | | | | 4.1 | | | | | | 7,297 | | | | | | 12.6 | | | | | | 6.2 | | | | | | 7,240 | | | | | | 11.8 | | | | | | 6.2 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans
and advances |
| | | | 6,111 | | | | | | 10.7 | | | | | | 1.2 | | | | | | 5,891 | | | | | | 10.2 | | | | | | 1.1 | | | | | | 5,796 | | | | | | 9.5 | | | | | | 1.1 | | |
Other consumer loans
|
| | | | 4 | | | | | | — | | | | | | 0.4 | | | | | | 81 | | | | | | 0.1 | | | | | | 6.9 | | | | | | 82 | | | | | | 0.1 | | | | | | 6.2 | | |
Total general
and allocated allowance |
| | | | 56,251 | | | | | | 98.8 | | | | | | 1.5 | | | | | | 53,459 | | | | | | 92.3 | | | | | | 1.5 | | | | | | 53,266 | | | | | | 86.9 | | | | | | 1.6 | | |
Unallocated
|
| | | | 697 | | | | | | 1.2 | | | | | | — | | | | | | 4,445 | | | | | | 7.7 | | | | | | — | | | | | | 8,026 | | | | | | 13.1 | | | | | | — | | |
Total allowance for loan losses
|
| | | $ | 56,948 | | | | | | 100.0% | | | | | | 1.5% | | | | | $ | 57,904 | | | | | | 100.0% | | | | | | 1.6% | | | | | $ | 61,292 | | | | | | 100.0% | | | | | | 1.8% | | |
|
| | |
At or For the Year Ended September 30,
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
Allowance at beginning of period
|
| | | $ | 51,867 | | | | | $ | 56,948 | | | | | $ | 57,904 | | | | | $ | 61,292 | | | | | $ | 50,304 | | |
Provision for loan losses
|
| | | | 6,426 | | | | | | 417 | | | | | | 5,099 | | | | | | 8,741 | | | | | | 23,264 | | |
Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | | (1,402) | | | | | | (3,496) | | | | | | (4,280) | | | | | | (10,614) | | | | | | (3,875) | | |
Commercial and multifamily
|
| | | | (1,080) | | | | | | (879) | | | | | | (310) | | | | | | (174) | | | | | | (5,902) | | |
Construction
|
| | | | — | | | | | | (321) | | | | | | (334) | | | | | | (1,295) | | | | | | (2,481) | | |
Total real estate loans
|
| | | | (2,482) | | | | | | (4,696) | | | | | | (4,924) | | | | | | (12,083) | | | | | | (12,258) | | |
Commercial business loans
|
| | | | (606) | | | | | | (458) | | | | | | (1,246) | | | | | | (366) | | | | | | (2,108) | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | (1,140) | | | | | | (1,053) | | | | | | (2,777) | | | | | | (912) | | | | | | (1,111) | | |
Other consumer loans
|
| | | | (16) | | | | | | (12) | | | | | | (1) | | | | | | (14) | | | | | | (22) | | |
Total consumer loans
|
| | | | (1,156) | | | | | | (1,065) | | | | | | (2,778) | | | | | | (926) | | | | | | (1,133) | | |
Total charge-offs
|
| | | | (4,244) | | | | | | (6,219) | | | | | | (8,948) | | | | | | (13,375) | | | | | | (15,499) | | |
Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One- to four-family
|
| | | | 268 | | | | | | 158 | | | | | | 557 | | | | | | 780 | | | | | | 782 | | |
Commercial and multifamily
|
| | | | 75 | | | | | | 23 | | | | | | 55 | | | | | | 55 | | | | | | 1,922 | | |
Construction
|
| | | | — | | | | | | 76 | | | | | | 1,222 | | | | | | 94 | | | | | | 416 | | |
Total real estate loans
|
| | | | 343 | | | | | | 257 | | | | | | 1,834 | | | | | | 929 | | | | | | 3,120 | | |
Commercial business loans
|
| | | | 182 | | | | | | 408 | | | | | | 1,020 | | | | | | 199 | | | | | | 77 | | |
Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 59 | | | | | | 55 | | | | | | 36 | | | | | | 118 | | | | | | 24 | | |
Other consumer loans
|
| | | | — | | | | | | 1 | | | | | | 3 | | | | | | — | | | | | | 2 | | |
Total consumer loans
|
| | | | 59 | | | | | | 56 | | | | | | 39 | | | | | | 118 | | | | | | 26 | | |
Total recoveries
|
| | | | 584 | | | | | | 721 | | | | | | 2,893 | | | | | | 1,246 | | | | | | 3,223 | | |
Net charge-offs
|
| | | | (3,660) | | | | | | (5,498) | | | | | | (6,055) | | | | | | (12,129) | | | | | | (12,276) | | |
Allowance at end of period
|
| | | $ | 54,633 | | | | | $ | 51,867 | | | | | $ | 56,948 | | | | | $ | 57,904 | | | | | $ | 61,292 | | |
Total loans outstanding
|
| | | $ | 4,353,121 | | | | | $ | 3,977,634 | | | | | $ | 3,816,389 | | | | | $ | 3,544,536 | | | | | $ | 3,363,201 | | |
Average loans outstanding
|
| | | $ | 4,236,825 | | | | | $ | 3,888,992 | | | | | $ | 3,715,533 | | | | | $ | 3,404,031 | | | | | $ | 3,271,330 | | |
Ratio of allowance to non-performing loans
|
| | | | 854.31% | | | | | | 424.44% | | | | | | 268.70% | | | | | | 110.84% | | | | | | 82.87% | | |
Ratio of allowance to total loans
|
| | | | 1.26% | | | | | | 1.30% | | | | | | 1.49% | | | | | | 1.63% | | | | | | 1.82% | | |
Ratio of net charge-offs to average loans
|
| | | | 0.09% | | | | | | 0.14% | | | | | | 0.16% | | | | | | 0.36% | | | | | | 0.38% | | |
| | |
Twelve Month
Net Interest Income |
| |
Net Portfolio Value
|
| ||||||||||||
Change in Interest Rates (Basis Points) |
| |
Percentage
Change |
| |
Estimated
NPV |
| |
Percentage
Change |
| |||||||||
+200
|
| | | | 1.4 | | | | | $ | 607,932 | | | | | | (16.9) | | |
+100
|
| | | | 1.0 | | | | | | 674,387 | | | | | | (7.9) | | |
0
|
| | | | — | | | | | | 731,942 | | | | | | — | | |
-100
|
| | | | (2.5) | | | | | | 754,603 | | | | | | 3.1 | | |
| | | | | | | | |
Payments due by period
|
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total
|
| |
Less than
One Year |
| |
One to
Three Years |
| |
Three to
Five Years |
| |
More Than
Five Years |
| |||||||||||||||
Borrowed funds
|
| | | $ | 733,043 | | | | | $ | 280,000 | | | | | $ | 338,000 | | | | | $ | 64,400 | | | | | $ | 50,643 | | |
Commitments to fund loans
|
| | | | 104,650 | | | | | | 104,650 | | | | | | — | | | | | | — | | | | | | — | | |
Unused lines of credit
|
| | | | 664,653 | | | | | | 161,699 | | | | | | 213,601 | | | | | | 21,522 | | | | | | 267,831 | | |
Standby letters of credit
|
| | | | 10,381 | | | | | | 5,146 | | | | | | 3,651 | | | | | | 19 | | | | | | 1,566 | | |
Operating lease obligations
|
| | | | 20,897 | | | | | | 3,496 | | | | | | 5,246 | | | | | | 3,729 | | | | | | 8,426 | | |
Total
|
| | | $ | 1,533,624 | | | | | $ | 554,990 | | | | | $ | 560,498 | | | | | $ | 89,670 | | | | | $ | 328,465 | | |
|
Directors
|
| |
Position(s) Held With
Columbia Financial and Columbia Bank |
| |
Age
|
| |
Director Since
|
| |
Current Term
to Expire |
|
Noel R. Holland | | |
Chairman
|
| |
66
|
| |
1995
|
| |
2018
|
|
Frank Czerwinski | | |
Director
|
| |
72
|
| |
1994
|
| |
2020
|
|
Raymond G. Hallock | | |
Director
|
| |
74
|
| |
1999
|
| |
2018
|
|
Thomas J. Kemly | | |
President, Chief Executive
Officer and Director |
| |
59
|
| |
2006
|
| |
2019
|
|
Henry Kuiken | | |
Director
|
| |
74
|
| |
1987
|
| |
2019
|
|
Michael Massood, Jr. | | |
Director
|
| |
63
|
| |
2003
|
| |
2020
|
|
Elizabeth E. Randall | | |
Director
|
| |
64
|
| |
2003
|
| |
2020
|
|
John R. Salvetti | | |
Director
|
| |
67
|
| |
2017
|
| |
2019
|
|
Robert Van Dyk | | |
Director
|
| |
64
|
| |
1994
|
| |
2018
|
|
Name
|
| |
Position
|
|
Thomas J. Kemly | | | President and Chief Executive Officer | |
E. Thomas Allen, Jr. | | | Senior Executive Vice President and Chief Operating Officer | |
Dennis E. Gibney, CFA | | | Executive Vice President and Chief Financial Officer | |
Geri M. Kelly | | | Executive Vice President and Human Resources Officer | |
John Klimowich | | | Executive Vice President and Chief Risk Officer | |
Mark S. Krukar | | | Executive Vice President and Chief Lending Officer | |
Brian W. Murphy | | | Executive Vice President and Operations Officer | |
Director
|
| |
Audit
Committee |
| |
Compensation
Committee |
| |
Nominating
and Governance Committee |
| |
Risk
Committee |
|
Noel R. Holland
|
| |
X
|
| |
X*
|
| |
X
|
| |
X*
|
|
Frank Czerwinski
|
| | | | |
X
|
| |
X*
|
| |
X
|
|
Raymond G. Hallock
|
| |
X
|
| | | | |
X
|
| |
X
|
|
Thomas J. Kemly
|
| | | | | | | | | | |
X
|
|
Henry Kuiken
|
| | | | |
X
|
| | | | |
X
|
|
Michael Massood, Jr.
|
| |
X*
|
| | | | | | | |
X
|
|
Elizabeth E. Randall
|
| |
X
|
| | | | |
X
|
| |
X
|
|
John R. Salvetti
|
| | | | |
X
|
| | | | |
X
|
|
Robert Van Dyk
|
| | | | |
X
|
| | | | |
X
|
|
Number of Meetings in Fiscal 2017
|
| |
5
|
| |
9
|
| |
5
|
| |
4
|
|
Name
|
| |
Fees
Earned or Paid in Cash |
| |
Non-Equity
Incentive Plan Compensation |
| |
Nonqualified
Deferred Compensation Earnings |
| |
All Other
Compensation(1) |
| |
Total
|
| |||||||||||||||
Frank Czerwinski
|
| | | $ | 116,774 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,122 | | | | | $ | 117,896 | | |
Raymond G. Hallock
|
| | | | 109,075 | | | | | | — | | | | | | — | | | | | | 4,838 | | | | | | 113,913 | | |
Noel R. Holland
|
| | | | 195,099 | | | | | | — | | | | | | — | | | | | | 4,990 | | | | | | 200,089 | | |
Henry Kuiken
|
| | | | 109,274 | | | | | | — | | | | | | — | | | | | | 9,483 | | | | | | 118,757 | | |
Michael Massood, Jr.
|
| | | | 114,174 | | | | | | — | | | | | | — | | | | | | 23,652 | | | | | | 137,826 | | |
Elizabeth E. Randall
|
| | | | 111,675 | | | | | | — | | | | | | — | | | | | | 1,053 | | | | | | 112,728 | | |
Jack R. Salvetti
|
| | | | 45,150 | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,150 | | |
Robert Van Dyk
|
| | | | 106,674 | | | | | | — | | | | | | — | | | | | | 15,768 | | | | | | 122,442 | | |
|
Annual retainer for all board members (except Chairman of the Board)
|
| | | $ | 67,800 | | |
|
Annual retainer for Chairman of the Board
|
| | | | 134,500 | | |
|
Annual retainer for Nominating and Governance Committee members
|
| | | | 5,000 | | |
|
Annual retainer for Audit Committee Chairman
|
| | | | 7,500 | | |
|
Additional fee per board meeting (except for Chairman of the Board)
|
| | | | 1,300 | | |
|
Additional fee per board meeting (Chairman of the Board)
|
| | | | 1,500 | | |
Name
|
| |
Fiscal
Year |
| |
Salary
|
| |
Bonus
|
| |
Non-Equity
Incentive Plan Compensation |
| |
Nonqualified
Deferred Compensation Earnings |
| |
All Other
Compensation(1) |
| |
Total
|
| ||||||||||||||||||
Thomas J. Kemly
President and Chief Executive Officer |
| |
2017
|
| | | $ | 728,416 | | | | | $ | 345,099 | | | | | $ | — | | | | | $ | — | | | | | $ | 70,026 | | | | | $ | 1,143,541 | | |
Dennis E. Gibney
Executive Vice President and Chief Financial Officer |
| |
2017
|
| | | | 375,807 | | | | | | 115,000 | | | | | | — | | | | | | — | | | | | | 14,727 | | | | | | 505,534 | | |
E. Thomas Allen, Jr.
Executive Vice President and Chief Operating Officer |
| |
2017
|
| | | | 436,538 | | | | | | 175,000 | | | | | | — | | | | | | — | | | | | | 37,399 | | | | | | 648,937 | | |
| | |
Mr. Kemly
|
| |
Mr. Gibney
|
| |
Mr. Allen
|
| |||||||||
Matching contributions to 401(k) plan
|
| | | $ | 8,100 | | | | | $ | 8,100 | | | | | $ | 8,100 | | |
Executive term life insurance premiums
|
| | | | 19,931 | | | | | | 5,838 | | | | | | 13,351 | | |
Car allowances
|
| | | | 17,650 | | | | | | — | | | | | | 15,151 | | |
Mobile phone allowances
|
| | | | 851 | | | | | | 789 | | | | | | 797 | | |
Club dues
|
| | | | 23,494 | | | | | | — | | | | | | — | | |
Name
|
| |
Number of
Shares(1) |
| |
Aggregate
Purchase Price(1) |
| |
Percent of
Outstanding Shares at Minimum of Offering Range(2) |
| |||||||||
Directors: | | | | | | | | | | | | | | | | | | | |
Noel R. Holland
|
| | | | 55,000 | | | | | $ | 550,000 | | | | |
|
*
|
| |
Frank Czerwinski
|
| | | | 55,000 | | | | | | 550,000 | | | | |
|
*
|
| |
Raymond G. Hallock
|
| | | | 55,000 | | | | | | 550,000 | | | | |
|
*
|
| |
Thomas J. Kemly
|
| | | | 55,000 | | | | | | 550,000 | | | | |
|
*
|
| |
Henry Kuiken
|
| | | | 55,000 | | | | | | 550,000 | | | | |
|
*
|
| |
Michael Massood, Jr.
|
| | | | 55,000 | | | | | | 550,000 | | | | |
|
*
|
| |
Elizabeth E. Randall
|
| | | | 50,000 | | | | | | 500,000 | | | | |
|
*
|
| |
John R. Salvetti(3)
|
| | | | 35,000 | | | | | | 350,000 | | | | |
|
*
|
| |
Robert Van Dyk
|
| | | | 55,000 | | | | | | 550,000 | | | | |
|
*
|
| |
Executive Officers Who Are Not Also Directors: | | | | | | | | | | | | | | | | | | | |
E. Thomas Allen, Jr.
|
| | | | 55,000 | | | | | | 550,000 | | | | |
|
*
|
| |
Dennis E. Gibney
|
| | | | 55,000 | | | | | | 550,000 | | | | |
|
*
|
| |
Geri M. Kelly
|
| | | | 55,000 | | | | | | 550,000 | | | | |
|
*
|
| |
John Klimowich
|
| | | | 50,000 | | | | | | 500,000 | | | | |
|
*
|
| |
Mark S. Krukar
|
| | | | 30,000 | | | | | | 300,000 | | | | |
|
*
|
| |
Brian W. Murphy
|
| | | | 20,000 | | | | | | 200,000 | | | | |
|
*
|
| |
Company Name and Ticker Symbol
|
| |
Headquarters
|
| |
Total Assets
|
| |||
| | | | | |
(in millions)
|
| |||
Beneficial Bancorp, Inc. (BNCL)
|
| | Philadelphia, PA | | | | $ | 5,799 | | |
Dime Community Bancshares, Inc. (DCOM)
|
| | Brooklyn, NY | | | | | 6,403 | | |
Kearny Financial Corp. (KRNY)
|
| | Fairfield, NJ | | | | | 4,844 | | |
Northfield Bancorp, Inc. (NFBK)
|
| | Woodbridge, NJ | | | | | 3,991 | | |
OceanFirst Financial Corp. (OCFC)
|
| | Toms River, NJ | | | | | 5,416 | | |
Oritani Financial Corp. (ORIT)
|
| |
Washington Township, NJ
|
| | | | 4,122 | | |
TrustCo Bank Corp. NY (TRST)
|
| | Glenville, NY | | | | | 4,908 | | |
First Connecticut Bancorp, Inc. (FBNK)
|
| | Farmington, CT | | | | | 3,050 | | |
Meridian Bancorp, Inc. (EBSB)
|
| | Peabody, MA | | | | | 5,299 | | |
United Financial Bancorp, Inc. (UBNK)
|
| | Glastonbury, CT | | | | | 7,114 | | |
| | |
Non-Fully Converted
Price to Core Earnings Multiple(1) |
| |
Non-Fully Converted
Price to Book Value Ratio |
| |
Non-Fully Converted
Price to Tangible Book Value Ratio |
| |||||||||
Columbia Financial (pro forma): | | | | | | | | | | | | | | | | | | | |
Minimum
|
| | | | 22.71x | | | | | | 99.11% | | | | | | 99.90% | | |
Midpoint
|
| | | | 26.71 | | | | | | 109.41 | | | | | | 110.13 | | |
Maximum
|
| | | | 30.70 | | | | | | 118.34 | | | | | | 119.19 | | |
Adjusted maximum
|
| | | | 35.29 | | | | | | 127.55 | | | | | | 128.37 | | |
Peer group companies as of February 2, 2018: | | | | | | | | | | | | | | | | | | | |
Average
|
| | | | 22.15x | | | | | | 137.58% | | | | | | 151.61% | | |
Median
|
| | | | 20.98 | | | | | | 133.16 | | | | | | 143.53 | | |
| | |
Fully Converted
Price to Core Earnings Multiple(1) |
| |
Fully Converted
Price to Book Value Ratio |
| |
Fully Converted
Price to Tangible Book Value Ratio |
| |||||||||
Columbia Financial (pro forma): | | | | | | | | | | | | | | | | | | | |
Minimum
|
| | | | 21.86x | | | | | | 67.80% | | | | | | 68.17% | | |
Midpoint
|
| | | | 25.55 | | | | | | 72.46 | | | | | | 72.83 | | |
Maximum
|
| | | | 29.18 | | | | | | 76.39 | | | | | | 76.69 | | |
Adjusted maximum
|
| | | | 33.30 | | | | | | 80.13 | | | | | | 80.45 | | |
Peer group companies as of February 2, 2018: | | | | | | | | | | | | | | | | | | | |
Average
|
| | | | 22.15x | | | | | | 137.58% | | | | | | 151.61% | | |
Median
|
| | | | 20.98 | | | | | | 133.16 | | | | | | 143.53 | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 100,914 | | | | | $ | 45,622 | | |
Short-term investments
|
| | | | 61 | | | | | | 72 | | |
Total cash and cash equivalents
|
| | | | 100,975 | | | | | | 45,694 | | |
Securities available-for-sale, at fair value
|
| | | | 557,176 | | | | | | 771,779 | | |
Securities held-to-maturity at amortized cost (fair value of $131,822 and
$0 at September 30, 2017 and 2016, respectively) |
| | | | 132,939 | | | | | | — | | |
Federal Home Loan Bank stock
|
| | | | 35,844 | | | | | | 34,002 | | |
Loans receivable, net
|
| | | | 4,307,623 | | | | | | 3,932,242 | | |
Accrued interest receivable
|
| | | | 14,687 | | | | | | 13,156 | | |
Real estate owned
|
| | | | 393 | | | | | | 1,260 | | |
Office properties and equipment, net
|
| | | | 40,835 | | | | | | 37,858 | | |
Bank-owned life insurance
|
| | | | 149,432 | | | | | | 141,627 | | |
Deferred tax assets, net
|
| | | | 13,157 | | | | | | 14,525 | | |
Goodwill and Intangible assets
|
| | | | 6,019 | | | | | | 6,124 | | |
Other assets
|
| | | | 70,248 | | | | | | 39,145 | | |
Total assets
|
| | | | 5,429,328 | | | | | | 5,037,412 | | |
Liabilities and Stockholder’s Equity
|
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Deposits
|
| | | | 4,123,428 | | | | | | 3,822,815 | | |
Borrowings
|
| | | | 733,043 | | | | | | 681,990 | | |
Advance payments by borrowers for taxes and insurance
|
| | | | 27,118 | | | | | | 29,173 | | |
Accrued expenses and other liabilities
|
| | | | 69,825 | | | | | | 63,770 | | |
Total liabilities
|
| | | | 4,953,414 | | | | | | 4,597,748 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Stockholder’s equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value. Authorized 1,000 shares; issued none
|
| | | | — | | | | | | — | | |
Common stock, $0.01 par value. Authorized 2,000 shares; issued and
outstanding 10 shares |
| | | | — | | | | | | — | | |
Retained earnings
|
| | | | 522,094 | | | | | | 491,022 | | |
Accumulated other comprehensive loss, net of tax
|
| | | | (46,180) | | | | | | (51,358) | | |
Total stockholder’s equity
|
| | | | 475,914 | | | | | | 439,664 | | |
Total liabilities and stockholder’s equity
|
| | | $ | 5,429,328 | | | | | $ | 5,037,412 | | |
|
| | |
2017
|
| |
2016
|
| | ||||||||
| | |
(In thousands)
|
| ||||||||||||
Interest and dividend income: | | | | | | | | | | | | | | | ||
Loans receivable
|
| | | $ | 164,849 | | | | | $ | 152,110 | | | | ||
Securities available-for-sale
|
| | | | 17,163 | | | | | | 15,145 | | | | ||
Securities held-to-maturity
|
| | | | 68 | | | | | | — | | | | ||
Federal funds and interest earning deposits
|
| | | | 308 | | | | | | 205 | | | | ||
Federal Home Loan Bank stock dividends
|
| | | | 1,838 | | | | | | 1,517 | | | | ||
Total interest and dividend income
|
| | | | 184,226 | | | | | | 168,977 | | | | ||
Interest expense: | | | | | | | | | | | | | | | ||
Deposits
|
| | | | 25,581 | | | | | | 24,062 | | | | ||
Borrowings
|
| | | | 18,865 | | | | | | 19,900 | | | | ||
Total interest expense
|
| | | | 44,446 | | | | | | 43,962 | | | | ||
Net interest income
|
| | | | 139,780 | | | | | | 125,015 | | | | ||
Provision for loan losses
|
| | | | 6,426 | | | | | | 417 | | | | ||
Net interest income after provision for loan losses
|
| | | | 133,354 | | | | | | 124,598 | | | | ||
Non-interest income: | | | | | | | | | | | | | | | ||
Demand deposit account fees
|
| | | | 3,669 | | | | | | 3,271 | | | | ||
Bank-owned life insurance
|
| | | | 4,936 | | | | | | 4,370 | | | | ||
Title insurance fees
|
| | | | 4,163 | | | | | | 4,198 | | | | ||
Loan fees and service charges
|
| | | | 1,976 | | | | | | 1,971 | | | | ||
(Loss) gain on securities transactions, net
|
| | | | (1,689) | | | | | | 355 | | | | ||
(Loss) gain on sale of loans
|
| | | | (380) | | | | | | 655 | | | | ||
Other non-interest income
|
| | | | 4,497 | | | | | | 4,107 | | | | ||
Total non-interest income
|
| | | | 17,172 | | | | | | 18,927 | | | | ||
Non-interest expense: | | | | | | | | | | | | | | | ||
Compensation and employee benefits expense
|
| | | | 62,993 | | | | | | 58,115 | | | | ||
Occupancy expense
|
| | | | 13,315 | | | | | | 12,798 | | | | ||
Federal insurance premiums expense
|
| | | | 1,652 | | | | | | 2,381 | | | | ||
Advertising expense
|
| | | | 4,078 | | | | | | 2,938 | | | | ||
Professional fees expense
|
| | | | 1,354 | | | | | | 1,061 | | | | ||
Data processing expense
|
| | | | 2,244 | | | | | | 2,143 | | | | ||
Charitable Contributions
|
| | | | 3,910 | | | | | | 594 | | | | ||
Other non-interest expense
|
| | | | 13,900 | | | | | | 13,739 | | | | ||
Total non-interest expense
|
| | | | 103,446 | | | | | | 93,769 | | | | ||
Income before income tax expense
|
| | | | 47,080 | | | | | | 49,756 | | | | ||
Income tax expense
|
| | | | 16,008 | | | | | | 16,803 | | | | ||
Net income
|
| | | $ | 31,072 | | | | | $ | 32,953 | | | | ||
|
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Net income
|
| | | $ | 31,072 | | | | | $ | 32,953 | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | |
Unrealized (loss) gain on securities:
|
| | | | | | | | | | | | |
Unrealized holding (loss) gain arising during the period
|
| | | | (11,436) | | | | | | 4,674 | | |
Accretion of unrealized loss on securities reclassified as held-to-maturity
|
| | | | 8 | | | | | | — | | |
Reclassification adjustment for loss (gain) included in net income
|
| | | | 1,689 | | | | | | (355) | | |
| | | | | (9,739) | | | | | | 4,319 | | |
Employee benefit plans: | | | | | | | | | | | | | |
Amortization of prior service cost included in net income
|
| | | | (73) | | | | | | (73) | | |
Reclassification adjustment of actuarial net loss included in net income
|
| | | | 7,593 | | | | | | 5,864 | | |
Change in funded status of retirement obligations
|
| | | | 7,397 | | | | | | (21,397) | | |
| | | | | 14,917 | | | | | | (15,606) | | |
Total other comprehensive income (loss)
|
| | | | 5,178 | | | | | | (11,287) | | |
Total comprehensive income, net of tax
|
| | | $ | 36,250 | | | | | $ | 21,666 | | |
|
| | |
Retained
Earnings |
| |
Accumulated other
comprehensive loss, net of tax |
| |
Total
stockholder’s equity |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance at September 30, 2015
|
| | | $ | 458,069 | | | | | $ | (40,071) | | | | | $ | 417,998 | | |
Net income
|
| | | | 32,953 | | | | | | — | | | | | | 32,953 | | |
Other comprehensive loss
|
| | | | — | | | | | | (11,287) | | | | | | (11,287) | | |
Balance at September 30, 2016
|
| | | | 491,022 | | | | | | (51,358) | | | | | | 439,664 | | |
Net income
|
| | | | 31,072 | | | | | | — | | | | | | 31,072 | | |
Other comprehensive income
|
| | | | — | | | | | | 5,178 | | | | | | 5,178 | | |
Balance at September 30, 2017
|
| | | $ | 522,094 | | | | | $ | (46,180) | | | | | $ | 475,914 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 31,072 | | | | | $ | 32,953 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Amortization of deferred loan origination fees
|
| | | | 1,006 | | | | | | 745 | | |
Net amortization of premiums and discounts on securities
|
| | | | 1,460 | | | | | | 2,013 | | |
Amortization on mortgage servicing rights
|
| | | | 105 | | | | | | 105 | | |
Amortization of debt issuance costs
|
| | | | 53 | | | | | | 53 | | |
Depreciation and amortization of office properties and equipment
|
| | | | 3,364 | | | | | | 3,178 | | |
Provision for loan losses
|
| | | | 6,426 | | | | | | 417 | | |
Loss (gain) on securities transactions, net
|
| | | | 1,689 | | | | | | (355) | | |
Proceeds from sales of loans held-for-sale
|
| | | | 40,564 | | | | | | 42,411 | | |
Origination of loans held-for-sale
|
| | | | (40,280) | | | | | | (23,812) | | |
Loss (gain) on sale of loans
|
| | | | 380 | | | | | | (655) | | |
(Gain) loss on real estate owned, net
|
| | | | (233) | | | | | | 441 | | |
Loss on disposal of office properties and equipment
|
| | | | 169 | | | | | | 38 | | |
Deferred tax (benefit) expense
|
| | | | (1,426) | | | | | | 2,930 | | |
Increase in accrued interest receivable
|
| | | | (1,531) | | | | | | (1,864) | | |
Increase in cash surrender value of bank-owned life insurance
|
| | | | (4,282) | | | | | | (4,370) | | |
Increase in other assets
|
| | | | (11,681) | | | | | | (269) | | |
Increase in accrued expenses and other liabilities
|
| | | | 9,840 | | | | | | 5,033 | | |
Net cash provided by operating activities
|
| | | | 36,695 | | | | | | 58,992 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Proceeds from sales of securities available-for-sale
|
| | | | 187,376 | | | | | | 164,203 | | |
Proceeds from principal paydowns/maturities on securities available-for-sale
|
| | | | 68,409 | | | | | | 96,956 | | |
Proceeds from principal paydowns/maturities on securities held-to-maturity
|
| | | | 769 | | | | | | — | | |
Purchases of securities available-for-sale
|
| | | | (162,788) | | | | | | (357,477) | | |
Purchases of securities held-to-maturity
|
| | | | (30,484) | | | | | | — | | |
Proceeds from sales of loans receivable
|
| | | | 62,407 | | | | | | 28,624 | | |
Purchases of loans receivable
|
| | | | (20,473) | | | | | | (21,149) | | |
Increase in loans receivable
|
| | | | (425,926) | | | | | | (196,106) | | |
Purchase of bank-owned life insurance
|
| | | | (4,500) | | | | | | (6,000) | | |
Proceeds from bank-owned life insurance
|
| | | | 977 | | | | | | — | | |
Proceeds of Federal Home Loan Bank stock
|
| | | | 33,193 | | | | | | 16,560 | | |
Purchase of Federal Home Loan Bank stock
|
| | | | (35,035) | | | | | | (16,138) | | |
Proceeds from sales of office properties and equipment
|
| | | | 17 | | | | | | — | | |
Additions to office properties and equipment
|
| | | | (6,527) | | | | | | (3,665) | | |
Proceeds from sales of real estate owned
|
| | | | 1,614 | | | | | | 3,620 | | |
Net cash used in investing activities
|
| | | | (330,971) | | | | | | (290,572) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Net increase in deposits
|
| | | $ | 300,613 | | | | | $ | 250,191 | | |
Proceeds from long-term borrowings
|
| | | | 168,400 | | | | | | 10,000 | | |
Payments for maturities, calls, and payoffs on long-term borrowings
|
| | | | (90,000) | | | | | | (55,000) | | |
(Decrease) increase in short-term borrowings
|
| | | | (27,400) | | | | | | 24,400 | | |
(Decrease) increase in advance payments by borrowers for taxes and insurance
|
| | | | (2,056) | | | | | | 4,505 | | |
Net cash provided by financing activities
|
| | | | 349,557 | | | | | | 234,096 | | |
Net increase in cash and cash equivalents
|
| | | | 55,281 | | | | | | 2,516 | | |
Cash and cash equivalents at beginning of year
|
| | | | 45,694 | | | | | | 43,178 | | |
Cash and cash equivalents at end of year
|
| | | $ | 100,975 | | | | | $ | 45,694 | | |
Cash paid during the period for: | | | | | | | | | | | | | |
Interest
|
| | | $ | 44,397 | | | | | $ | 44,545 | | |
Income taxes payments, net
|
| | | | 27,784 | | | | | | 8,038 | | |
Noncash investing and financing activities: | | | | | | | | | | | | | |
Transfer of loans receivable to real estate owned
|
| | | $ | 515 | | | | | $ | 2,278 | | |
Securitization of loans
|
| | | | — | | | | | | 17,169 | | |
Transfer of securities from available-for-sale to held-to-maturity
|
| | | | 103,680 | | | | | | — | | |
| | |
September 30, 2017
|
| |||||||||||||||||||||
| | |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair value
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
U.S. government and agency obligations
|
| | | $ | 24,954 | | | | | $ | 35 | | | | | $ | (116) | | | | | $ | 24,873 | | |
Mortgage-backed securities and CMOs
|
| | | | 479,927 | | | | | | 652 | | | | | | (7,088) | | | | | | 473,491 | | |
Municipal obligations
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | 1,357 | | |
Corporate debt securities
|
| | | | 49,489 | | | | | | 536 | | | | | | (532) | | | | | | 49,493 | | |
Trust preferred securities
|
| | | | 5,000 | | | | | | — | | | | | | (292) | | | | | | 4,708 | | |
Equity securities
|
| | | | 2,482 | | | | | | 826 | | | | | | (54) | | | | | | 3,254 | | |
| | | | $ | 563,209 | | | | | $ | 2,049 | | | | | $ | (8,082) | | | | | $ | 557,176 | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||
| | |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair value
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
U.S. government and agency obligations
|
| | | $ | 60,375 | | | | | $ | 549 | | | | | $ | (45) | | | | | $ | 60,879 | | |
Mortgage-backed securities and CMOs
|
| | | | 609,970 | | | | | | 10,632 | | | | | | (626) | | | | | | 619,976 | | |
Municipal obligations
|
| | | | 16,500 | | | | | | — | | | | | | — | | | | | | 16,500 | | |
Corporate debt securities
|
| | | | 63,982 | | | | | | 1,306 | | | | | | (637) | | | | | | 64,651 | | |
Trust preferred securities
|
| | | | 9,672 | | | | | | — | | | | | | (2,893) | | | | | | 6,779 | | |
Equity securities
|
| | | | 2,482 | | | | | | 586 | | | | | | (74) | | | | | | 2,994 | | |
| | | | $ | 762,981 | | | | | $ | 13,073 | | | | | $ | (4,275) | | | | | $ | 771,779 | | |
|
| | |
September 30, 2017
|
| |||||||||
| | |
Amortized
cost |
| |
Fair value
|
| ||||||
| | |
(In thousands)
|
| |||||||||
One year or less
|
| | | $ | 1,357 | | | | | $ | 1,357 | | |
More than one year to five years
|
| | | | 29,967 | | | | | | 30,093 | | |
More than five years to ten years
|
| | | | 39,477 | | | | | | 39,611 | | |
More than ten years
|
| | | | 9,999 | | | | | | 9,370 | | |
| | | | | 80,800 | | | | | | 80,431 | | |
Mortgage-backed securities and CMOs
|
| | | | 479,927 | | | | | | 473,491 | | |
| | | | $ | 560,727 | | | | | $ | 553,922 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair value
|
| |
Gross
unrealized losses |
| |
Fair value
|
| |
Gross
unrealized losses |
| |
Fair value
|
| |
Gross
unrealized losses |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Securities available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | 14,831 | | | | | $ | (116) | | | | | $ | — | | | | | $ | — | | | | | $ | 14,831 | | | | | $ | (116) | | |
Mortgage-backed securities and CMOs
|
| | | | 329,554 | | | | | | (5,346) | | | | | | 49,695 | | | | | | (1,742) | | | | | | 379,249 | | | | | | (7,088) | | |
Corporate debt securities
|
| | | | 9,824 | | | | | | (176) | | | | | | 9,644 | | | | | | (356) | | | | | | 19,468 | | | | | | (532) | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 4,708 | | | | | | (292) | | | | | | 4,708 | | | | | | (292) | | |
Equity securities
|
| | | | 98 | | | | | | (54) | | | | | | — | | | | | | — | | | | | | 98 | | | | | | (54) | | |
| | | | $ | 354,307 | | | | | $ | (5,692) | | | | | $ | 64,047 | | | | | $ | (2,390) | | | | | $ | 418,354 | | | | | $ | (8,082) | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair value
|
| |
Gross
unrealized losses |
| |
Fair value
|
| |
Gross
unrealized losses |
| |
Fair value
|
| |
Gross
unrealized losses |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Securities available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | 4,955 | | | | | $ | (45) | | | | | $ | — | | | | | $ | — | | | | | $ | 4,955 | | | | | $ | (45) | | |
Mortgage-backed securities and CMOs
|
| | | | 65,495 | | | | | | (174) | | | | | | 60,093 | | | | | | (452) | | | | | | 125,588 | | | | | | (626) | | |
Corporate debt securities
|
| | | | 9,363 | | | | | | (637) | | | | | | — | | | | | | — | | | | | | 9,363 | | | | | | (637) | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 6,779 | | | | | | (2,893) | | | | | | 6,779 | | | | | | (2,893) | | |
Equity securities
|
| | | | — | | | | | | — | | | | | | 78 | | | | | | (74) | | | | | | 78 | | | | | | (74) | | |
| | | | $ | 79,813 | | | | | $ | (856) | | | | | $ | 66,950 | | | | | $ | (3,419) | | | | | $ | 146,763 | | | | | $ | (4,275) | | |
|
Security Description
|
| |
Amortized
Cost |
| |
Fair
value |
| |
Credit Rating
Moody’s/Fitch |
| ||||||
| | |
(in thousands)
|
| ||||||||||||
KeyCorp Capital I Trust Pfd
|
| | | $ | 5,000 | | | |
$4,708
|
| | | | Baa2/BB+ | | |
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Balance, beginning of period
|
| | | $ | 328 | | | | | $ | 328 | | |
Additions: | | | | | | | | | | | | | |
Initial credit impairments
|
| | | | — | | | | | | — | | |
Subsequent credit impairments
|
| | | | — | | | | | | — | | |
Reduction: | | | | | | | | | | | | | |
Securities sold during period
|
| | | | (328) | | | | | | — | | |
Balance, end of period
|
| | | $ | — | | | | | $ | 328 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Sales transactions: | | | | | | | | | | | | | |
Proceeds
|
| | | $ | 187,376 | | | | | $ | 164,203 | | |
Gross gain
|
| | | | 1,548 | | | | | | 1,098 | | |
Gross loss
|
| | | | (3,237) | | | | | | (743) | | |
Maturities, calls and other securities transactions: | | | | | | | | | | | | | |
Proceeds
|
| | | | 17,170 | | | | | | 5,439 | | |
| | |
September 30, 2017
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair value
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
U.S. government and agency obligations
|
| | | $ | 3,407 | | | | | $ | — | | | | | $ | (7) | | | | | $ | 3,400 | | |
Mortgage-backed securities and CMOs
|
| | | | 129,532 | | | | | | — | | | | | | (1,110) | | | | | | 128,422 | | |
| | | | $ | 132,939 | | | | | $ | — | | | | | $ | (1,117) | | | | | $ | 131,822 | | |
|
| | |
September 30, 2017
|
| |||||||||
| | |
Amortized
cost |
| |
Fair
value |
| ||||||
| | |
(In thousands)
|
| |||||||||
More than five years to ten years
|
| | | $ | 3,407 | | | | | $ | 3,400 | | |
| | | | | 3,407 | | | | | | 3,400 | | |
Mortgage-backed securities and CMOs
|
| | | | 129,532 | | | | | | 128,422 | | |
| | | | $ | 132,939 | | | | | $ | 131,822 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair value
|
| |
Gross
unrealized losses |
| |
Fair value
|
| |
Gross
unrealized losses |
| |
Fair value
|
| |
Gross
unrealized losses |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Investment securities held to maturity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,399 | | | | | $ | (7) | | | | | $ | 3,399 | | | | | $ | (7) | | |
Mortgage-backed securities and CMOs
|
| | | | 29,965 | | | | | | (349) | | | | | | 96,076 | | | | | | (761) | | | | | | 126,041 | | | | | | (1,110) | | |
| | | | $ | 29,965 | | | | | $ | (349) | | | | | $ | 99,475 | | | | | $ | (768) | | | | | $ | 129,440 | | | | | $ | (1,117) | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Real estate loans: | | | | | | | | | | | | | |
One to four family
|
| | | $ | 1,578,835 | | | | | $ | 1,553,345 | | |
Commercial and multifamily
|
| | | | 1,821,982 | | | | | | 1,558,939 | | |
Construction
|
| | | | 218,408 | | | | | | 188,480 | | |
Commercial business loans
|
| | | | 267,664 | | | | | | 177,742 | | |
Consumer loans: | | | | ||||||||||
Home equity loans and advances
|
| | | | 464,962 | | | | | | 497,797 | | |
Other consumer loans
|
| | | | 1,270 | | | | | | 1,331 | | |
Total loans
|
| | | | 4,353,121 | | | | | | 3,977,634 | | |
Net deferred loan costs
|
| | | | 9,135 | | | | | | 6,475 | | |
Allowance for loan losses
|
| | | | (54,633) | | | | | | (51,867) | | |
Loans receivable, net
|
| | | $ | 4,307,623 | | | | | $ | 3,932,242 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Balance at beginning of year
|
| | | $ | 51,867 | | | | | $ | 56,948 | | |
Provision for loan losses
|
| | | | 6,426 | | | | | | 417 | | |
Recoveries on loans
|
| | | | 584 | | | | | | 721 | | |
Loans charged off
|
| | | | (4,244) | | | | | | (6,219) | | |
Balance at end of year
|
| | | $ | 54,633 | | | | | $ | 51,867 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Real estate
|
| |
Home
equity loans and advances |
| |
Commercial
business |
| |
Other
consumer |
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||||||||
| | |
One to four
family |
| |
Commercial
and Multifamily |
| |
Construction
|
| |||||||||||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 18,638 | | | | | $ | 17,390 | | | | | $ | 5,960 | | | | | $ | 4,052 | | | | | $ | 5,721 | | | | | $ | 11 | | | | | $ | 95 | | | | | $ | 51,867 | | |
Charge-offs
|
| | | | (1,402) | | | | | | (1,080) | | | | | | — | | | | | | (1,140) | | | | | | (606) | | | | | | (16) | | | | | | — | | | | | | (4,244) | | |
Recoveries
|
| | | | 268 | | | | | | 75 | | | | | | — | | | | | | 59 | | | | | | 182 | | | | | | — | | | | | | — | | | | | | 584 | | |
Provisions
|
| | | | 1,029 | | | | | | 1,644 | | | | | | (661) | | | | | | 1,219 | | | | | | 3,183 | | | | | | 13 | | | | | | (1) | | | | | | 6,426 | | |
Ending balance
|
| | | $ | 18,533 | | | | | $ | 18,029 | | | | | $ | 5,299 | | | | | $ | 4,190 | | | | | $ | 8,480 | | | | | $ | 8 | | | | | $ | 94 | | | | | $ | 54,633 | | |
Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 407 | | | | | $ | 35 | | | | | $ | — | | | | | $ | 14 | | | | | $ | 84 | | | | | $ | — | | | | | $ | — | | | | | $ | 540 | | |
Collectively evaluated for impairment
|
| | | | 18,126 | | | | | | 17,994 | | | | | | 5,299 | | | | | | 4,176 | | | | | | 8,396 | | | | | | 8 | | | | | | 94 | | | | | | 54,093 | | |
Total
|
| | | $ | 18,533 | | | | | $ | 18,029 | | | | | $ | 5,299 | | | | | $ | 4,190 | | | | | $ | 8,480 | | | | | $ | 8 | | | | | $ | 94 | | | | | $ | 54,633 | | |
Total loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 12,247 | | | | | $ | 6,343 | | | | | $ | — | | | | | $ | 2,998 | | | | | $ | 4,327 | | | | | $ | — | | | | | $ | — | | | | | $ | 25,915 | | |
Collectively evaluated
for impairment |
| | | | 1,566,588 | | | | | | 1,815,639 | | | | | | 218,408 | | | | | | 461,964 | | | | | | 263,337 | | | | | | 1,270 | | | | | | — | | | | | | 4,327,206 | | |
Total
|
| | | $ | 1,578,835 | | | | | $ | 1,821,982 | | | | | $ | 218,408 | | | | | $ | 464,962 | | | | | $ | 267,664 | | | | | $ | 1,270 | | | | | $ | — | | | | | $ | 4,353,121 | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Real estate
|
| |
Home
equity loans and advances |
| |
Commercial
business |
| |
Other
consumer |
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||||||||
| | |
One to four
family |
| |
Commercial
and Multifamily |
| |
Construction
|
| |||||||||||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 16,442 | | | | | $ | 20,352 | | | | | $ | 6,248 | | | | | $ | 6,111 | | | | | $ | 7,094 | | | | | $ | 4 | | | | | $ | 697 | | | | | $ | 56,948 | | |
Charge-offs
|
| | | | (3,496) | | | | | | (879) | | | | | | (321) | | | | | | (1,053) | | | | | | (458) | | | | | | (12) | | | | | | — | | | | | | (6,219) | | |
Recoveries
|
| | | | 158 | | | | | | 23 | | | | | | 76 | | | | | | 55 | | | | | | 408 | | | | | | 1 | | | | | | — | | | | | | 721 | | |
Provisions
|
| | | | 5,534 | | | | | | (2,106) | | | | | | (43) | | | | | | (1,061) | | | | | | (1,323) | | | | | | 18 | | | | | | (602) | | | | | | 417 | | |
Ending balance
|
| | | $ | 18,638 | | | | | $ | 17,390 | | | | | $ | 5,960 | | | | | $ | 4,052 | | | | | $ | 5,721 | | | | | $ | 11 | | | | | $ | 95 | | | | | $ | 51,867 | | |
Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 665 | | | | | $ | 102 | | | | | $ | — | | | | | $ | 2 | | | | | $ | 69 | | | | | $ | — | | | | | $ | — | | | | | $ | 838 | | |
Collectively evaluated for impairment
|
| | | | 17,973 | | | | | | 17,288 | | | | | | 5,960 | | | | | | 4,050 | | | | | | 5,652 | | | | | | 11 | | | | | | 95 | | | | | | 51,029 | | |
Total
|
| | | $ | 18,638 | | | | | $ | 17,390 | | | | | $ | 5,960 | | | | | $ | 4,052 | | | | | $ | 5,721 | | | | | $ | 11 | | | | | $ | 95 | | | | | $ | 51,867 | | |
Total loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 16,705 | | | | | $ | 4,893 | | | | | $ | — | | | | | $ | 4,017 | | | | | $ | 3,888 | | | | | $ | — | | | | | $ | — | | | | | $ | 29,503 | | |
Collectively evaluated
for impairment |
| | | | 1,536,640 | | | | | | 1,554,046 | | | | | | 188,480 | | | | | | 493,780 | | | | | | 173,854 | | | | | | 1,331 | | | | | | — | | | | | | 3,948,131 | | |
Total
|
| | | $ | 1,553,345 | | | | | $ | 1,558,939 | | | | | $ | 188,480 | | | | | $ | 497,797 | | | | | $ | 177,742 | | | | | $ | 1,331 | | | | | $ | — | | | | | $ | 3,977,634 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Real estate
|
| |
Home
equity loans and advances |
| |
Commercial
business |
| |
Other
consumer |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
One to four
family |
| |
Commercial
and Multifamily |
| |
Construction
|
| |||||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Pass
|
| | | $ | 1,569,064 | | | | | $ | 1,796,786 | | | | | $ | 218,408 | | | | | $ | 463,257 | | | | | $ | 258,454 | | | | | $ | 1,270 | | | | | $ | 4,307,239 | | |
Special mention
|
| | | | — | | | | | | 11,600 | | | | | | — | | | | | | — | | | | | | 3,347 | | | | | | — | | | | | | 14,947 | | |
Substandard
|
| | | | 9,771 | | | | | | 13,596 | | | | | | — | | | | | | 1,705 | | | | | | 5,863 | | | | | | — | | | | | | 30,935 | | |
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 1,578,835 | | | | | $ | 1,821,982 | | | | | $ | 218,408 | | | | | $ | 464,962 | | | | | $ | 267,664 | | | | | $ | 1,270 | | | | | $ | 4,353,121 | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Real estate
|
| |
Home
equity loans and advances |
| |
Commercial
business |
| |
Other
consumer |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
One to four
family |
| |
Commercial
and Multifamily |
| |
Construction
|
| |||||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Pass
|
| | | $ | 1,535,831 | | | | | $ | 1,535,176 | | | | | $ | 187,066 | | | | | $ | 494,251 | | | | | $ | 167,585 | | | | | $ | 1,331 | | | | | $ | 3,921,240 | | |
Special mention
|
| | | | — | | | | | | 5,626 | | | | | | 1,406 | | | | | | — | | | | | | 4,477 | | | | | | — | | | | | | 11,509 | | |
Substandard
|
| | | | 17,514 | | | | | | 18,137 | | | | | | 8 | | | | | | 3,546 | | | | | | 5,680 | | | | | | — | | | | | | 44,885 | | |
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 1,553,345 | | | | | $ | 1,558,939 | | | | | $ | 188,480 | | | | | $ | 497,797 | | | | | $ | 177,742 | | | | | $ | 1,331 | | | | | $ | 3,977,634 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
30 – 59 days
|
| |
60 – 89 days
|
| |
Greater than
90 days |
| |
Total
past due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | $ | 3,924 | | | | | $ | 932 | | | | | $ | 3,496 | | | | | $ | 8,352 | | | | | $ | 1,570,483 | | | | | $ | 1,578,835 | | |
Commercial and multifamily
|
| | | | — | | | | | | 123 | | | | | | 1,510 | | | | | | 1,633 | | | | | | 1,820,349 | | | | | | 1,821,982 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 218,408 | | | | | | 218,408 | | |
Commercial business loans
|
| | | | — | | | | | | 388 | | | | | | 1,038 | | | | | | 1,426 | | | | | | 266,238 | | | | | | 267,664 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 1,437 | | | | | | 187 | | | | | | 351 | | | | | | 1,975 | | | | | | 462,987 | | | | | | 464,962 | | |
Other consumer loans
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1,269 | | | | | | 1,270 | | |
Total loans
|
| | | $ | 5,362 | | | | | $ | 1,630 | | | | | $ | 6,395 | | | | | $ | 13,387 | | | | | $ | 4,339,734 | | | | | $ | 4,353,121 | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||||||||||||||
| | |
30 – 59 days
|
| |
60 – 89 days
|
| |
Greater than
90 days |
| |
Total
past due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | $ | 9,401 | | | | | $ | 1,338 | | | | | $ | 4,538 | | | | | $ | 15,277 | | | | | $ | 1,538,068 | | | | | $ | 1,553,345 | | |
Commercial and multifamily
|
| | | | 1,030 | | | | | | 275 | | | | | | 4,257 | | | | | | 5,562 | | | | | | 1,553,377 | | | | | | 1,558,939 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 188,480 | | | | | | 188,480 | | |
Commercial business loans
|
| | | | 60 | | | | | | — | | | | | | 1,608 | | | | | | 1,668 | | | | | | 176,074 | | | | | | 177,742 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 2,855 | | | | | | 436 | | | | | | 1,667 | | | | | | 4,958 | | | | | | 492,839 | | | | | | 497,797 | | |
Other consumer loans
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1,330 | | | | | | 1,331 | | |
Total loans
|
| | | $ | 13,347 | | | | | $ | 2,049 | | | | | $ | 12,070 | | | | | $ | 27,466 | | | | | $ | 3,950,168 | | | | | $ | 3,977,634 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
30 – 59 days
|
| |
60 – 89 days
|
| |
Greater than
90 days |
| |
Total
past due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,496 | | | | | $ | 3,496 | | | | | $ | — | | | | | $ | 3,496 | | |
Commercial and multifamily
|
| | | | — | | | | | | — | | | | | | 1,510 | | | | | | 1,510 | | | | | | — | | | | | | 1,510 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial business loans
|
| | | | — | | | | | | — | | | | | | 1,038 | | | | | | 1,038 | | | | | | — | | | | | | 1,038 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | — | | | | | | — | | | | | | 351 | | | | | | 351 | | | | | | — | | | | | | 351 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total loans
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,395 | | | | | $ | 6,395 | | | | | $ | — | | | | | $ | 6,395 | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||||||||||||||
| | |
30 – 59 days
|
| |
60 – 89 days
|
| |
Greater than
90 days |
| |
Total
past due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | $ | — | | | | | $ | 150 | | | | | $ | 4,538 | | | | | $ | 4,688 | | | | | $ | — | | | | | $ | 4,688 | | |
Commercial and multifamily
|
| | | | — | | | | | | — | | | | | | 4,257 | | | | | | 4,257 | | | | | | — | | | | | | 4,257 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial business loans
|
| | | | — | | | | | | — | | | | | | 1,608 | | | | | | 1,608 | | | | | | — | | | | | | 1,608 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | — | | | | | | — | | | | | | 1,667 | | | | | | 1,667 | | | | | | — | | | | | | 1,667 | | |
Other consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total loans
|
| | | $ | — | | | | | $ | 150 | | | | | $ | 12,070 | | | | | $ | 12,220 | | | | | $ | — | | | | | $ | 12,220 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||
| | |
Recorded
investment |
| |
Upaid
principal balance |
| |
Specific
allowance |
| |
Average
recorded investment |
| |
Interest
income recognized |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
With no allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | $ | 9,272 | | | | | $ | 10,156 | | | | | $ | — | | | | | $ | 10,686 | | | | | $ | 351 | | |
Commercial and multifamily
|
| | | | 4,701 | | | | | | 5,577 | | | | | | — | | | | | | 2,420 | | | | | | 223 | | |
Commercial business loans
|
| | | | 1,545 | | | | | | 2,038 | | | | | | — | | | | | | 1,024 | | | | | | 82 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 2,745 | | | | | | 3,214 | | | | | | — | | | | | | 3,567 | | | | | | 119 | | |
| | | | | 18,263 | | | | | | 20,985 | | | | | | — | | | | | | 17,697 | | | | | | 775 | | |
With a specific allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | | 2,975 | | | | | | 2,989 | | | | | | 407 | | | | | | 4,341 | | | | | | 118 | | |
Commercial and multifamily
|
| | | | 1,642 | | | | | | 2,215 | | | | | | 35 | | | | | | 1,908 | | | | | | 56 | | |
Commercial business loans
|
| | | | 2,782 | | | | | | 2,782 | | | | | | 84 | | | | | | 2,772 | | | | | | 113 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 253 | | | | | | 253 | | | | | | 14 | | | | | | 336 | | | | | | 17 | | |
| | | | | 7,652 | | | | | | 8,239 | | | | | | 540 | | | | | | 9,357 | | | | | | 304 | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | | 12,247 | | | | | | 13,145 | | | | | | 407 | | | | | | 15,027 | | | | | | 469 | | |
Commercial and multifamily
|
| | | | 6,343 | | | | | | 7,792 | | | | | | 35 | | | | | | 4,328 | | | | | | 279 | | |
Commercial business loans
|
| | | | 4,327 | | | | | | 4,820 | | | | | | 84 | | | | | | 3,796 | | | | | | 195 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 2,998 | | | | | | 3,467 | | | | | | 14 | | | | | | 3,903 | | | | | | 136 | | |
Total loans
|
| | | $ | 25,915 | | | | | $ | 29,224 | | | | | $ | 540 | | | | | $ | 27,054 | | | | | $ | 1,079 | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||||||||
| | |
Recorded
investment |
| |
Upaid
principal balance |
| |
Specific
allowance |
| |
Average
recorded investment |
| |
Interest
income recognized |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
With no allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | $ | 11,551 | | | | | $ | 12,948 | | | | | $ | — | | | | | $ | 10,836 | | | | | $ | 397 | | |
Commercial and multifamily
|
| | | | 2,488 | | | | | | 2,488 | | | | | | — | | | | | | 7,517 | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 505 | | | | | | — | | |
Commercial business loans
|
| | | | 1,135 | | | | | | 1,214 | | | | | | — | | | | | | 2,371 | | | | | | 4 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 3,821 | | | | | | 4,314 | | | | | | — | | | | | | 2,962 | | | | | | 148 | | |
| | | | | 18,995 | | | | | | 20,964 | | | | | | — | | | | | | 24,191 | | | | | | 549 | | |
With a specific allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | | 5,154 | | | | | | 5,509 | | | | | | 665 | | | | | | 7,283 | | | | | | 168 | | |
Commercial and multifamily
|
| | | | 2,405 | | | | | | 2,978 | | | | | | 102 | | | | | | 1,827 | | | | | | 57 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial business loans
|
| | | | 2,753 | | | | | | 2,840 | | | | | | 69 | | | | | | 2,143 | | | | | | 106 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 196 | | | | | | 196 | | | | | | 2 | | | | | | 484 | | | | | | 9 | | |
| | | | | 10,508 | | | | | | 11,523 | | | | | | 838 | | | | | | 11,737 | | | | | | 340 | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | | 16,705 | | | | | | 18,457 | | | | | | 665 | | | | | | 18,119 | | | | | | 565 | | |
Commercial and multifamily
|
| | | | 4,893 | | | | | | 5,466 | | | | | | 102 | | | | | | 9,344 | | | | | | 57 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 505 | | | | | | — | | |
Commercial business loans
|
| | | | 3,888 | | | | | | 4,054 | | | | | | 69 | | | | | | 4,514 | | | | | | 110 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 4,017 | | | | | | 4,510 | | | | | | 2 | | | | | | 3,446 | | | | | | 157 | | |
Total loans
|
| | | $ | 29,503 | | | | | $ | 32,487 | | | | | $ | 838 | | | | | $ | 35,928 | | | | | $ | 889 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Accrual
|
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
No. of loans
|
| |
Amount
|
| |
No. of loans
|
| |
Amount
|
| |
No. of loans
|
| |
Amount
|
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | | 47 | | | | | $ | 9,517 | | | | | | 3 | | | | | $ | 613 | | | | | | 50 | | | | | $ | 10,130 | | |
Commercial and multifamily
|
| | | | 2 | | | | | | 5,132 | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 5,132 | | |
Commercial business loans
|
| | | | 7 | | | | | | 3,127 | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 3,127 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 20 | | | | | | 2,274 | | | | | | 3 | | | | | | 389 | | | | | | 23 | | | | | | 2,663 | | |
Total loans
|
| | | | 76 | | | | | $ | 20,050 | | | | | | 6 | | | | | $ | 1,002 | | | | | | 82 | | | | | $ | 21,052 | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||||||||||||||
| | |
Accrual
|
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
No. of loans
|
| |
Amount
|
| |
No. of loans
|
| |
Amount
|
| |
No. of loans
|
| |
Amount
|
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
One to four family
|
| | | | 61 | | | | | $ | 13,269 | | | | | | 4 | | | | | $ | 456 | | | | | | 65 | | | | | $ | 13,725 | | |
Commercial and multifamily
|
| | | | 1 | | | | | | 1,194 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1,194 | | |
Commercial business loans
|
| | | | 5 | | | | | | 2,811 | | | | | | 1 | | | | | | 465 | | | | | | 6 | | | | | | 3,276 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Home equity loans and advances
|
| | | | 29 | | | | | | 2,713 | | | | | | 1 | | | | | | 83 | | | | | | 30 | | | | | | 2,796 | | |
Total loans
|
| | | | 96 | | | | | $ | 19,987 | | | | | | 6 | | | | | $ | 1,004 | | | | | | 102 | | | | | $ | 20,991 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||
| | |
No. of loans
|
| |
Pre-modification
recorded investment |
| |
Post-modification
recorded investment |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Troubled Debt Restructurings: | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | | 3 | | | | | $ | 548 | | | | | $ | 548 | | |
Commercial and multifamily
|
| | | | 1 | | | | | | 3,964 | | | | | | 3,964 | | |
Commercial business loans
|
| | | | 1 | | | | | | 18 | | | | | | 18 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 2 | | | | | | 248 | | | | | | 248 | | |
Total loans
|
| | | | 7 | | | | | $ | 4,778 | | | | | $ | 4,778 | | |
|
| | |
September 30, 2017
|
| |||||||||
| | |
No. of loans
|
| |
Recorded
investment |
| ||||||
| | |
(In thousands)
|
| |||||||||
Troubled Debt Restructurings Which Subsequently Defaulted: | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | |
One to four family
|
| | | | — | | | | | $ | — | | |
Commercial and multifamily
|
| | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | |
Commercial business loans
|
| | | | 3 | | | | | $ | 255 | | |
Consumer loans: | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 1 | | | | | | 103 | | |
Total loans
|
| | | | 4 | | | | | $ | 358 | | |
|
| | |
September 30, 2016
|
| |||||||||||||||
| | |
No of loans
|
| |
Pre-modification
recorded investment |
| |
Post-modification
recorded investment |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | |
One to four family
|
| | | | 1 | | | | | $ | 117 | | | | | $ | 117 | | |
Commercial and multifamily
|
| | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial business loans
|
| | | | 3 | | | | | | 275 | | | | | | 275 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 2 | | | | | | 144 | | | | | | 144 | | |
Total loans
|
| | | | 6 | | | | | $ | 536 | | | | | $ | 536 | | |
|
| | |
September 30, 2016
|
| |||||||||
| | |
No of loans
|
| |
Recorded
investment |
| ||||||
| | |
(In thousands)
|
| |||||||||
Troubled Debt Restructurings Which Subsequently Defaulted: | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | |
One to four family
|
| | | | 3 | | | | | $ | 651 | | |
Commercial and multifamily
|
| | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | |
Commercial business loans
|
| | | | — | | | | | | — | | |
Commercial business loans
|
| | | | 1 | | | | | | 465 | | |
Consumer loans: | | | | | | | | | | | | | |
Home equity loans and advances
|
| | | | 1 | | | | | | 107 | | |
Total loans
|
| | | | 5 | | | | | $ | 1,223 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Loans receivable
|
| | | $ | 12,673 | | | | | $ | 11,008 | | |
Securities
|
| | | | 2,014 | | | | | | 2,148 | | |
| | | | $ | 14,687 | | | | | $ | 13,156 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Cost: | | | | | | | | | | | | | |
Land
|
| | | $ | 7,829 | | | | | $ | 7,829 | | |
Buildings
|
| | | | 24,018 | | | | | | 24,018 | | |
Land and building improvements
|
| | | | 13,071 | | | | | | 10,216 | | |
Leasehold improvements
|
| | | | 19,823 | | | | | | 19,010 | | |
Furniture and equipment
|
| | | | 25,930 | | | | | | 23,587 | | |
| | | | | 90,671 | | | | | | 84,660 | | |
Less accumulated depreciation and amortization
|
| | | | 49,836 | | | | | | 46,802 | | |
Total office properties and equipment, net
|
| | | $ | 40,835 | | | | | $ | 37,858 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Goodwill
|
| | | $ | 5,716 | | | | | $ | 5,716 | | |
Mortgage servicing rights
|
| | | | 303 | | | | | | 408 | | |
| | | | $ | 6,019 | | | | | $ | 6,124 | | |
|
| | |
September 30, 2017
|
| |||||||||
| | |
Asset Derivative
|
| |
Liability Deriviative
|
| ||||||
| | |
Consolidated
Balance Sheet |
| |
Fair Value
|
| |
Consolidated
Balance Sheet |
| |
Fair Value
|
|
| | | | | |
(In thousands)
|
| | | | |
(In thousands)
|
|
Derivatives: | | | | | | | | | | | | | |
Interest rate swap – cash flow hedge
|
| |
Other Assets
|
| |
$95
|
| |
Other Liabilities
|
| |
$—
|
|
Currency forward contract – non-designated hedge
|
| |
Other Assets
|
| |
182
|
| |
Other Liabilities
|
| |
182
|
|
Total derivative instruments
|
| | | | |
$277
|
| | | | |
$182
|
|
| | |
September 30, 2017
|
| |||
| | |
Gain (loss) in Income on Derivatives
|
| |||
| | |
Consolidated
Statement of Income |
| |
2017
|
|
Derivatives not designated as hedging instruments: | | | | | | | |
Interest rate products
|
| |
Other Income
|
| |
$—
|
|
Derivatives not designated as hedging instruments: | | | | | | | |
Interest rate products
|
| |
Interest expense
|
| |
$—
|
|
| | |
September 30
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Weighted
average rate |
| |
Amount
|
| |
Percentage
|
| |
Weighted
average rate |
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
| | |
(In thousands)
|
| |
(In thousands)
|
| ||||||||||||||||||||||||||||||
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest bearing transaction
|
| | | | —% | | | | | $ | 676,067 | | | | | | 16.4% | | | | | | —% | | | | | $ | 625,304 | | | | | | 16.4% | | |
Interest bearing transaction
|
| | | | 0.66 | | | | | | 1,268,833 | | | | | | 30.8% | | | | | | 0.61 | | | | | | 1,156,529 | | | | | | 30.3% | | |
Money market deposit accounts
|
| | | | 0.29 | | | | | | 273,605 | | | | | | 6.6% | | | | | | 0.28 | | | | | | 270,662 | | | | | | 7.1% | | |
Savings, including club deposits
|
| | | | 0.16 | | | | | | 546,449 | | | | | | 13.3% | | | | | | 0.16 | | | | | | 534,148 | | | | | | 14.0% | | |
| | | | | 0.36 | | | | | | 2,764,954 | | | | | | 67.1% | | | | | | 0.34 | | | | | | 2,586,643 | | | | | | 67.7% | | |
Retail certificates of deposits by term:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
7 – 181 days
|
| | | | 0.10 | | | | | | 29,482 | | | | | | 0.7% | | | | | | 0.10 | | | | | | 35,611 | | | | | | 0.9% | | |
182 – 364 days
|
| | | | 0.38 | | | | | | 49,852 | | | | | | 1.2% | | | | | | 0.21 | | | | | | 59,371 | | | | | | 1.6% | | |
12 – 24 months
|
| | | | 1.01 | | | | | | 645,616 | | | | | | 15.7% | | | | | | 0.99 | | | | | | 539,014 | | | | | | 14.1% | | |
25 – 48 months
|
| | | | 1.59 | | | | | | 312,755 | | | | | | 7.6% | | | | | | 1.41 | | | | | | 276,220 | | | | | | 7.2% | | |
49 months and over
|
| | | | 2.00 | | | | | | 320,769 | | | | | | 7.8% | | | | | | 2.02 | | | | | | 325,956 | | | | | | 8.5% | | |
Total certificates of deposit
|
| | | | 1.34 | | | | | | 1,358,474 | | | | | | 32.9% | | | | | | 1.29 | | | | | | 1,236,172 | | | | | | 32.3% | | |
| | | | | 0.68% | | | | | $ | 4,123,428 | | | | | | 100.0% | | | | | | 0.64% | | | | | $ | 3,822,815 | | | | | | 100.0% | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Less than one year
|
| | | $ | 657,741 | | | | | $ | 690,127 | | |
More than one years to two years
|
| | | | 338,265 | | | | | | 214,602 | | |
More than two years to three years
|
| | | | 248,779 | | | | | | 107,941 | | |
More than three years to four years
|
| | | | 81,959 | | | | | | 134,414 | | |
More than four years
|
| | | | 31,730 | | | | | | 89,088 | | |
| | | | $ | 1,358,474 | | | | | $ | 1,236,172 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Passbook, including club deposits
|
| | | $ | 630 | | | | | $ | 613 | | |
Demand deposits, including attorney escrow and money market deposit accounts
|
| | | | 8,556 | | | | | | 7,735 | | |
Certificates of deposit
|
| | | | 16,395 | | | | | | 15,714 | | |
| | | | $ | 25,581 | | | | | $ | 24,062 | | |
|
| | |
Interest rate range
|
| |
Amount ($)
|
| ||||||||||||||||||
| | |
September 30
|
| |
September 30
|
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | | | | | | | | | | |
(In thousands)
|
| |||||||||
Lines of credit(a)
|
| | | | —% | | | | | | 0.53% | | | | | $ | — | | | | | $ | 47,400 | | |
Federal Home Loan Bank (FHLB) advances(b)
|
| | | | 1.20 – 4.54 | | | | | | 0.95 – 4.54 | | | | | | 642,400 | | | | | | 534,000 | | |
Junior subordinated debt(c)
|
| | | | 8.00 | | | | | | 8.00 | | | | | | 50,643 | | | | | | 50,590 | | |
Securities sold under agreements to repurchase(d)
|
| | | | 3.23 – 4.47 | | | | | | 3.23 – 4.48 | | | | | | 40,000 | | | | | | 50,000 | | |
| | | | | | | | | | | | | | | | $ | 733,043 | | | | | $ | 681,990 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Due in one year or less
|
| | | $ | 240,000 | | | | | $ | 80,000 | | |
Due after one year through two years
|
| | | | 170,000 | | | | | | 200,000 | | |
Due after two years through three years
|
| | | | 168,000 | | | | | | 110,000 | | |
Due after three years through four years
|
| | | | 64,400 | | | | | | 134,000 | | |
Due after four years through five years
|
| | | | — | | | | | | 10,000 | | |
| | | | $ | 642,400 | | | | | $ | 534,000 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Current tax expense: | | | | | | | | | | | | | |
Federal
|
| | | $ | 16,198 | | | | | $ | 13,209 | | |
State
|
| | | | 1,236 | | | | | | 664 | | |
Total current expense
|
| | | | 17,434 | | | | | | 13,873 | | |
Deferred tax (benefit) expense: | | | | | | | | | | | | | |
Federal
|
| | | | (1,454) | | | | | | 2,743 | | |
State
|
| | | | 28 | | | | | | 187 | | |
Total deferred (benefit) expense
|
| | | | (1,426) | | | | | | 2,930 | | |
Income tax expense
|
| | | $ | 16,008 | | | | | $ | 16,803 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Statutory federal income tax expense
|
| | | $ | 16,478 | | | | | $ | 17,415 | | |
State taxes, net of federal tax expense
|
| | | | 822 | | | | | | 553 | | |
Bank-owned life insurance
|
| | | | (1,589) | | | | | | (1,405) | | |
Tax-exempt interest
|
| | | | (50) | | | | | | (28) | | |
Dividend received deduction
|
| | | | (40) | | | | | | (39) | | |
Other
|
| | | | 387 | | | | | | 307 | | |
Income tax expense
|
| | | $ | 16,008 | | | | | $ | 16,803 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net unrealized gains on securities and pension equity adjustment
|
| | | $ | 32,094 | | | | | $ | 35,605 | | |
Bad debt reserve
|
| | | | 24,415 | | | | | | 23,146 | | |
Postretirement benefits
|
| | | | 6,968 | | | | | | 6,571 | | |
Deferred compensation
|
| | | | 3,521 | | | | | | 2,325 | | |
Alternative minimum assessment carryforwards
|
| | | | 3,099 | | | | | | 3,099 | | |
Retirement income maintenance plan
|
| | | | 2,920 | | | | | | 2,568 | | |
Depreciation
|
| | | | 2,425 | | | | | | 1,940 | | |
Net operating loss carry forwards
|
| | | | 972 | | | | | | 3,055 | | |
Reserve for uncollected interest
|
| | | | 171 | | | | | | 414 | | |
Deferred debt prepayment penalty
|
| | | | — | | | | | | 772 | | |
Other
|
| | | | 1,108 | | | | | | 1,153 | | |
Total deferred tax assets
|
| | | $ | 77,693 | | | | | $ | 80,648 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Deferred tax liabilities: | | | | | | | | | | | | | |
Prepaid pension costs
|
| | | $ | 48,607 | | | | | $ | 49,544 | | |
Loan origination costs
|
| | | | 8,126 | | | | | | 6,523 | | |
Intangible assets
|
| | | | 2,554 | | | | | | 2,434 | | |
Other
|
| | | | 901 | | | | | | 873 | | |
Total deferred tax liabilities
|
| | | $ | 60,188 | | | | | $ | 59,374 | | |
Gross net deferred tax asset
|
| | | | 17,505 | | | | | | 21,275 | | |
Less state income tax valuation allowance
|
| | | | 4,348 | | | | | | 6,750 | | |
Net deferred tax asset
|
| | | $ | 13,157 | | | | | $ | 14,525 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||
| | | | | | | | |
Fair value measurements
|
| |||||||||||||||
| | |
Fair value
|
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Measured on a recurring basis: | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets:
|
| | | | | | | | | | | | | | | | | | | | |||||
Securities available-for-sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | 24,874 | | | | | $ | 24,874 | | | | | $ | — | | | | | $ | — | | |
CMOs and commercial mortgage-backed
securities |
| | | | 316,029 | | | | | | — | | | | | | 316,029 | | | | | | — | | |
Mortgage-backed securities
|
| | | | 157,462 | | | | | | — | | | | | | 157,462 | | | | | | — | | |
Municipal obligations
|
| | | | 1,357 | | | | | | — | | | | | | 1,357 | | | | | | — | | |
Corporate debt securities
|
| | | | 49,492 | | | | | | — | | | | | | 49,492 | | | | | | — | | |
Trust preferred securities
|
| | | | 4,708 | | | | | | — | | | | | | 4,708 | | | | | | — | | |
Equity securities
|
| | | | 3,254 | | | | | | 3,254 | | | | | | — | | | | | | — | | |
Total Securities available-for-sale
|
| | | | 557,176 | | | | | $ | 28,128 | | | | | | 529,048 | | | | | | — | | |
Derivative assets
|
| | | | 277 | | | | | | — | | | | | | 277 | | | | | | — | | |
Total Assets
|
| | | $ | 557,453 | | | | | $ | 28,128 | | | | | $ | 529,325 | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | |||||
Derivative liability
|
| | | $ | 182 | | | | | | — | | | | | | 182 | | | | | $ | — | | |
Total Liabilites
|
| | | $ | 182 | | | | | $ | — | | | | | $ | 182 | | | | | $ | — | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||
| | | | | | | | |
Fair value measurements
|
| |||||||||||||||
| | |
Fair value
|
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Measured on a recurring basis: | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities available-for-sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | 20,394 | | | | | $ | — | | | | | $ | 20,394 | | | | | $ | — | | |
CMOs and commercial mortgage-backed securities
|
| | | | 357,757 | | | | | | — | | | | | | 357,757 | | | | | | — | | |
Mortgage-backed securities
|
| | | | 302,705 | | | | | | — | | | | | | 302,705 | | | | | | — | | |
Municipal obligations
|
| | | | 16,500 | | | | | | — | | | | | | 16,500 | | | | | | — | | |
Corporate debt securities
|
| | | | 64,650 | | | | | | — | | | | | | 64,650 | | | | | | — | | |
Trust preferred securities
|
| | | | 6,779 | | | | | | — | | | | | | 4,179 | | | | | | 2,600 | | |
Equity securities
|
| | | | 2,994 | | | | | | 2,994 | | | | | | — | | | | | | — | | |
| | | | $ | 771,779 | | | | | $ | 2,994 | | | | | $ | 766,185 | | | | | $ | 2,600 | | |
|
| | |
Year ended September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Balance, beginning of period
|
| | | $ | 2,600 | | | | | $ | 3,250 | | |
Net transfer into Level 3
|
| | | | — | | | | | | — | | |
Total net losses for the period included in:
|
| | | | | | | | | | | | |
Net income
|
| | | | (1,272) | | | | | | — | | |
Other comprehensive income loss
|
| | | | — | | | | | | (650) | | |
Purchases, sales, settlements, net
|
| | | | (1,328) | | | | | | — | | |
Balance, end of period
|
| | | $ | — | | | | | $ | 2,600 | | |
Realized losses included in net income for the period relating to assets held at year-end
|
| | | $ | — | | | | | $ | — | | |
| | |
September 30, 2017
|
| |||||||||||||||||||||
| | |
Carrying
Value |
| |
Carrying Value
|
| ||||||||||||||||||
|
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Real estate owned
|
| | | $ | 393 | | | | | $ | — | | | | | $ | — | | | | | $ | 393 | | |
Loans measured for impairment based on the fair value of the underlying collateral
|
| | | | 14,156 | | | | | | — | | | | | | — | | | | | | 14,156 | | |
| | | | $ | 14,549 | | | | | $ | — | | | | | $ | — | | | | | $ | 14,549 | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||
| | |
Carrying
Value |
| |
Carrying Value
|
| ||||||||||||||||||
|
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Real estate owned
|
| | | $ | 1,260 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,260 | | |
Loans measured for impairment based on the fair value of the underlying collateral
|
| | | | 15,148 | | | | | | — | | | | | | — | | | | | | 15,148 | | |
| | | | $ | 16,408 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,408 | | |
|
| | |
September 30, 2017
|
| |||||||||
| | |
Fair
Value |
| |
Valuation
Methodology |
| |
Unobservable
Inputs |
| |
Range
of Inputs |
|
| | |
(In thousands)
|
| |||||||||
Real estate owned
|
| |
$393
|
| |
Appraised value
|
| |
Discount for costs to sell
|
| |
6.0%
|
|
Loans measured for impairment based on the fair value of the underlying collateral
|
| |
$14,156
|
| |
Appraised value
|
| |
Discount for costs to sell
|
| |
6.0% – 8.0%
|
|
| | |
September 30, 2016
|
| |||||||||
| | |
Fair
Value |
| |
Valuation
Methodology |
| |
Unobservable
Inputs |
| |
Range
of Inputs |
|
| | |
(In thousands)
|
| |||||||||
Real estate owned
|
| |
$1,260
|
| |
Appraised value
|
| |
Discount for costs to sell
|
| |
6.0% – 8.0%
|
|
Loans measured for impairment based on the fair value of the underlying collateral
|
| |
$15,148
|
| |
Appraised value
|
| |
Discount for costs to sell
|
| |
6.0% – 8.0%
|
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||
|
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 100,975 | | | | | $ | 100,975 | | | | | $ | 100,975 | | | | | $ | — | | | | | $ | — | | |
Securities available for sale
|
| | | | 557,176 | | | | | | 557,176 | | | | | | 28,128 | | | | | | 529,048 | | | | | | — | | |
Securities held to maturity
|
| | | | 132,939 | | | | | | 131,822 | | | | | | — | | | | | | 131,822 | | | | | | — | | |
Federal Home Loan Bank Stock
|
| | | | 35,844 | | | | | | 35,844 | | | | | | — | | | | | | 35,844 | | | | | | — | | |
Loans receivable, net
|
| | | | 4,307,623 | | | | | | 4,301,138 | | | | | | — | | | | | | — | | | | | | 4,301,138 | | |
Derivative assets
|
| | | | 277 | | | | | | 277 | | | | | | — | | | | | | 277 | | | | | | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 4,123,428 | | | | | $ | 3,880,363 | | | | | $ | — | | | | | $ | 3,880,363 | | | | | $ | — | | |
Borrowings
|
| | | | 733,043 | | | | | | 732,731 | | | | | | — | | | | | | 732,731 | | | | | | — | | |
Derivative liability
|
| | | | 182 | | | | | | 182 | | | | | | — | | | | | | 182 | | | | | | — | | |
| | |
September 30, 2016
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Estimated Fair Value
|
| ||||||||||||||||||||||||
|
Total
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| ||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 45,694 | | | | | $ | 45,694 | | | | | $ | 45,694 | | | | | $ | — | | | | | $ | — | | |
Securities available for sale
|
| | | | 771,779 | | | | | | 771,779 | | | | | | 2,994 | | | | | | 766,185 | | | | | | 2,600 | | |
Federal Home Loan Bank Stock
|
| | | | 34,002 | | | | | | 34,002 | | | | | | — | | | | | | 34,002 | | | | | | — | | |
Loans receivable, net
|
| | | | 3,932,242 | | | | | | 4,028,369 | | | | | | — | | | | | | — | | | | | | 4,028,369 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 3,822,815 | | | | | $ | 3,705,802 | | | | | $ | — | | | | | $ | 3,705,802 | | | | | $ | — | | |
Borrowings
|
| | | | 681,990 | | | | | | 691,364 | | | | | | — | | | | | | 691,364 | | | | | | — | | |
| | |
Pension
|
| |
RIM
|
| |
Postretirement
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Change in benefit obligation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Benefit obligation at beginning of year or plan inception
|
| | | $ | 217,395 | | | | | $ | 180,099 | | | | | $ | 10,908 | | | | | $ | 8,446 | | | | | $ | 22,823 | | | | | $ | 18,974 | | |
Service cost
|
| | | | 7,621 | | | | | | 6,188 | | | | | | 237 | | | | | | 140 | | | | | | 471 | | | | | | 447 | | |
Interest cost
|
| | | | 8,444 | | | | | | 8,096 | | | | | | 429 | | | | | | 385 | | | | | | 742 | | | | | | 854 | | |
Actuarial (gain)/loss
|
| | | | (8,320) | | | | | | 27,654 | | | | | | 24 | | | | | | 2,322 | | | | | | (3,438) | | | | | | 3,110 | | |
Benefits paid
|
| | | | (9,361) | | | | | | (4,642) | | | | | | (338) | | | | | | (385) | | | | | | (535) | | | | | | (562) | | |
Benefit obligation at end of year
|
| | | | 215,779 | | | | | | 217,395 | | | | | | 11,260 | | | | | | 10,908 | | | | | | 20,063 | | | | | | 22,823 | | |
Change in plan assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value of plan assets at beginning of year
|
| | | | 253,648 | | | | | | 235,583 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Actual return on plan assets
|
| | | | 24,820 | | | | | | 22,707 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Employer contributions
|
| | | | — | | | | | | — | | | | | | 338 | | | | | | 385 | | | | | | 535 | | | | | | 562 | | |
Benefits paid
|
| | | | (9,361) | | | | | | (4,642) | | | | | | (338) | | | | | | (385) | | | | | | (535) | | | | | | (562) | | |
Fair value of plan assets at end of year
|
| | | | 269,107 | | | | | | 253,648 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Funded status at end of year
|
| | | $ | 53,328 | | | | | $ | 36,253 | | | | | $ | (11,260) | | | | | $ | (10,908) | | | | | $ | (20,063) | | | | | $ | (22,823) | | |
|
| | |
Pension
|
| |
RIM
|
| |
Postretirement
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Unrecognized prior service costs
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (140) | | | | | $ | (276) | | |
Unrecognized net actuarial income (loss)
|
| | | | 55,438 | | | | | | 74,768 | | | | | | 4,725 | | | | | | 5,154 | | | | | | 4,611 | | | | | | 8,374 | | |
Total accumulated other comprehensive income
|
| | | $ | 55,438 | | | | | $ | 74,768 | | | | | $ | 4,725 | | | | | $ | 5,154 | | | | | $ | 4,471 | | | | | $ | 8,098 | | |
|
| | |
Pension
|
| |
RIM
|
| |
Postretirement
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Service cost
|
| | | $ | 7,621 | | | | | $ | 6,188 | | | | | $ | 237 | | | | | $ | 140 | | | | | $ | 471 | | | | | $ | 447 | | |
Interest cost
|
| | | | 8,444 | | | | | | 8,096 | | | | | | 429 | | | | | | 385 | | | | | | 742 | | | | | | 854 | | |
Expected return on plan assets
|
| | | | (24,809) | | | | | | (22,706) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Amortization: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prior service cost
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (136) | | | | | | (136) | | |
Net loss
|
| | | | 10,998 | | | | | | 8,490 | | | | | | 453 | | | | | | 283 | | | | | | 325 | | | | | | 339 | | |
Net periodic cost
|
| | | $ | 2,254 | | | | | $ | 68 | | | | | $ | 1,119 | | | | | $ | 808 | | | | | $ | 1,402 | | | | | $ | 1,504 | | |
|
| | |
Pension
|
| |
RIM
|
| |
Postretirement
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||
Weighted average assumptions used to determine benefit obligation:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Discount rate
|
| | | | 4.000% | | | | | | 3.875% | | | | | | 3.875% | | | | | | 3.625% | | | | | | 3.875% | | | | | | 3.625% | | |
Rate of compensation increase
|
| | | | 3.500 | | | | | | 3.500 | | | | | | 3.500 | | | | | | 3.500 | | | | | | N/A | | | | | | N/A | | |
Weighted average assumptions used to determine net periodic benefit cost:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Discount rate
|
| | | | 3.875 | | | | | | 4.500 | | | | | | 3.625 | | | | | | 4.375 | | | | | | 3.625 | | | | | | 4.375 | | |
Expected rate of return on plan assets
|
| | | | 7.500 | | | | | | 7.500 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Rate of compensation increase
|
| | | | 3.500 | | | | | | 3.500 | | | | | | 3.500 | | | | | | 3.500 | | | | | | N/A | | | | | | N/A | | |
| | |
September 30, 2017
|
| |
September 30, 2016
|
| ||||||||||||||||||
| | |
1% increase
|
| |
1% decrease
|
| |
1% increase
|
| |
1% decrease
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Effect on total service cost and interest cost
|
| | | | 21 | | | | | | (18) | | | | | | 26 | | | | | | (22) | | |
Effect on postretirement benefit obligations
|
| | | | 137 | | | | | | (122) | | | | | | 572 | | | | | | (492) | | |
| | |
Pension
|
| |
RIM
|
| |
Postretirement
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
2018
|
| | | $ | 5,128 | | | | | $ | 319 | | | | | $ | 868 | | |
2019
|
| | | | 5,584 | | | | | | 320 | | | | | | 905 | | |
2020
|
| | | | 6,033 | | | | | | 326 | | | | | | 952 | | |
2021
|
| | | | 6,502 | | | | | | 356 | | | | | | 993 | | |
2022
|
| | | | 7,011 | | | | | | 391 | | | | | | 1,042 | | |
Years 2023 – 2028
|
| | | | 44,359 | | | | | | 2,792 | | | | | | 6,058 | | |
| | |
2017
|
| |
2016
|
| ||||||
Equity
|
| | | | 48.4% | | | | | | 46.3% | | |
Fixed income
|
| | | | 41.8% | | | | | | 44.0% | | |
Real estate
|
| | | | 9.8% | | | | | | 9.7% | | |
| | |
September 30, 2017
|
| |||||||||||||||||||||
| | | | | | | | |
Fair value measurements
|
| |||||||||||||||
| | |
Fair value
|
| |
Quoted prices
in active markets for Identical Assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Money market mutual funds
|
| | | $ | 1,588 | | | | | $ | 1,588 | | | | | $ | — | | | | | $ | — | | |
Mutual funds – value stock fund
|
| | | | 26,267 | | | | | | 26,267 | | | | | | — | | | | | | — | | |
Mutual funds – fixed income
|
| | | | 110,812 | | | | | | 110,812 | | | | | | — | | | | | | — | | |
Mutual funds – international stock
|
| | | | 26,200 | | | | | | 26,200 | | | | | | — | | | | | | — | | |
Mutual funds – institutional stock Index
|
| | | | 77,785 | | | | | | 77,785 | | | | | | — | | | | | | — | | |
Commingled real estate fund
|
| | | | 26,455 | | | | | | — | | | | | | 26,455 | | | | | | — | | |
| | | | $ | 269,107 | | | | | $ | 242,652 | | | | | $ | 26,455 | | | | | $ | — | | |
|
| | |
September 30, 2016
|
| |||||||||||||||||||||
| | | | | | | | |
Fair value measurements
|
| |||||||||||||||
| | |
Fair value
|
| |
Quoted prices
in active markets for identical assets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Money market mutual funds
|
| | | $ | 1,146 | | | | | $ | 1,146 | | | | | $ | — | | | | | $ | — | | |
Mutual funds – value stock fund
|
| | | | 22,926 | | | | | | 22,926 | | | | | | — | | | | | | — | | |
Mutual funds – fixed income
|
| | | | 110,332 | | | | | | 110,332 | | | | | | — | | | | | | — | | |
Mutual funds – international stock
|
| | | | 16,672 | | | | | | 16,672 | | | | | | — | | | | | | — | | |
Mutual funds – institutional stock Index
|
| | | | 77,868 | | | | | | 77,868 | | | | | | — | | | | | | — | | |
Commingled real estate fund
|
| | | | 24,704 | | | | | | — | | | | | | 24,704 | | | | | | — | | |
Money market deposit accounts
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 253,648 | | | | | $ | 228,944 | | | | | $ | 24,704 | | | | | $ | — | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Loan commitments: | | | | | | | | | | | | | |
Fixed rate commitments
|
| | | $ | 66,009 | | | | | $ | 123,557 | | |
Variable rate commitments
|
| | | | 38,641 | | | | | | 81,067 | | |
Total loan commitments
|
| | | $ | 104,650 | | | | | $ | 204,624 | | |
|
| | |
September 30,
2017 |
| |||
| | |
(In thousands)
|
| |||
2018
|
| | | $ | 3,496 | | |
2019
|
| | | | 3,033 | | |
2020
|
| | | | 2,213 | | |
2021
|
| | | | 1,926 | | |
2022
|
| | | | 1,803 | | |
Thereafter
|
| | | | 8,426 | | |
Total lease commitments
|
| | | $ | 20,897 | | |
|
| | |
September 30, 2017
|
| |
September 30, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Before Tax
|
| |
Tax Effect
|
| |
After Tax
|
| |
Before Tax
|
| |
Tax Effect
|
| |
After Tax
|
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Components of Other Comprehensive
Income (Loss): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized (loss) gain on securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) gain arising during the period
|
| | | $ | (17,770) | | | | | $ | 6,342 | | | | | $ | (11,428) | | | | | $ | 7,271 | | | | | $ | (2,597) | | | | | $ | 4,674 | | |
Reclassification adjustment for loss (gain) included in net income
|
| | | | 2,626 | | | | | | (937) | | | | | | 1,689 | | | | | | (552) | | | | | | 197 | | | | | | (355) | | |
| | | | | (15,144) | | | | | | 5,405 | | | | | | (9,739) | | | | | | 6,719 | | | | | | (2,400) | | | | | | 4,319 | | |
Employee benefit plans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of prior service cost
included in net income |
| | | | (114) | | | | | | 41 | | | | | | (73) | | | | | | (114) | | | | | | 41 | | | | | | (73) | | |
Amortization of transition obligation included in net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Reclassification adjustment of actuarial net loss (gain) included in net income
|
| | | | 11,806 | | | | | | (4,213) | | | | | | 7,593 | | | | | | 9,123 | | | | | | (3,259) | | | | | | 5,864 | | |
Change in funded status of retirement obligations
|
| | | | 11,503 | | | | | | (4,106) | | | | | | 7,397 | | | | | | (33,287) | | | | | | 11,890 | | | | | | (21,397) | | |
| | | | | 23,195 | | | | | | (8,278) | | | | | | 14,917 | | | | | | (24,278) | | | | | | 8,672 | | | | | | (15,606) | | |
Total other comprehensive income (loss)
|
| | | $ | 8,051 | | | | | $ | (2,873) | | | | | $ | 5,178 | | | | | $ | (17,559) | | | | | $ | 6,272 | | | | | $ | (11,287) | | |
|
| | |
September 30, 2017
|
| |
September 30, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Unrealized
Gains on Securities Available for Sale |
| |
Employee
Benefit Plans |
| |
Accumulated
Other Comprehensive Income (loss) |
| |
Unrealized
Gains on Securities Available for Sale |
| |
Employee
Benefit Plans |
| |
Accumulated
Other Comprehensive Income (loss) |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Balance at beginning of year
|
| | | $ | 5,664 | | | | | $ | (57,022) | | | | | $ | (51,358) | | | | | $ | 1,345 | | | | | $ | (41,416) | | | | | $ | (40,071) | | |
Current period changes in other comprehensive income (loss)
|
| | | | (9,739) | | | | | | 14,917 | | | | | | 5,178 | | | | | | 4,319 | | | | | | (15,606) | | | | | | (11,287) | | |
Total other comprehensive income (loss)
|
| | | $ | (4,075) | | | | | $ | (42,105) | | | | | $ | (46,180) | | | | | $ | 5,664 | | | | | $ | (57,022) | | | | | $ | (51,358) | | |
|
| | |
September 30
|
| | | |||||||||||||
| | |
2017
|
| |
2016
|
| | | ||||||||||
| | |
(In thousands)
|
| | | |||||||||||||
Reclassification adjustment for gains included in net income | | | | | | | | | | | | | | | | ||||
Net gain (loss) on securities transactions
|
| | | $ | 2,626 | | | | | $ | (552) | | | | | ||||
Employee benefit plans(1) | | | | | | | | | | | | | | | | | | | |
Amortization of prior service cost
|
| | | | (114) | | | | | | (114) | | | | | ||||
Amortization of transition obligation
|
| | | | — | | | | | | — | | | | | ||||
Reclassification adjustment of actuarial net loss
|
| | | | 11,806 | | | | | | 9,123 | | | | | ||||
Compensation and employee benefits
|
| | | | 11,692 | | | | | | 9,009 | | | | | ||||
| | | | | 14,318 | | | | | | 8,457 | | | | | ||||
Income tax expense
|
| | | | (5,109) | | | | | | (3,021) | | | | | ||||
Net of tax
|
| | | $ | 9,209 | | | | | $ | 5,436 | | | | | ||||
|
| | |
Actual
|
| |
For capital adequacy
purposes |
| |
To be well capitalized under
prompt corrective action provisions |
| |||||||||||||||||||||||||||
Company:
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weight assets)
|
| | | $ | 616,052 | | | | | | 15.11% | | | | | $ | 326,254 | | | | | | 8.0% | | | | | $ | 407,817 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 564,854 | | | | | | 13.85 | | | | | | 244,690 | | | | | | 6.0 | | | | | | 326,254 | | | | | | 8.0 | | |
Common equity tier 1 capital (to risk-weighted assets)
|
| | | | 513,854 | | | | | | 12.60 | | | | | | 183,518 | | | | | | 4.5 | | | | | | 265,081 | | | | | | 6.5 | | |
Tier 1 capital (to adjusted total assets)
|
| | | | 564,854 | | | | | | 10.59 | | | | | | 213,298 | | | | | | 4.0 | | | | | | 266,623 | | | | | | 5.0 | | |
At September 30, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weight assets)
|
| | | $ | 579,209 | | | | | | 15.93% | | | | | $ | 290,814 | | | | | | 8.0% | | | | | $ | 363,518 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 553,544 | | | | | | 14.68 | | | | | | 218,111 | | | | | | 6.0 | | | | | | 290,814 | | | | | | 8.0 | | |
Common equity tier 1 capital (to risk-weighted assets)
|
| | | | 483,091 | | | | | | 13.29 | | | | | | 163,583 | | | | | | 4.5 | | | | | | 236,287 | | | | | | 6.5 | | |
Tier 1 capital (to adjusted total assets)
|
| | | | 553,544 | | | | | | 10.70 | | | | | | 199,471 | | | | | | 4.0 | | | | | | 249,338 | | | | | | 5.0 | | |
| | |
Actual
|
| |
For capital adequacy
purposes |
| |
To be well capitalized under
prompt corrective action provisions |
| |||||||||||||||||||||||||||
Bank:
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weight assets)
|
| | | $ | 608,971 | | | | | | 14.95% | | | | | $ | 325,980 | | | | | | 8.0% | | | | | $ | 407,475 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 557,815 | | | | | | 13.69 | | | | | | 244,485 | | | | | | 6.0 | | | | | | 325,980 | | | | | | 8.0 | | |
Common equity tier 1 capital (to risk-weighted assets)
|
| | | | 557,815 | | | | | | 13.69 | | | | | | 183,364 | | | | | | 4.5 | | | | | | 264,859 | | | | | | 6.5 | | |
Tier 1 capital (to adjusted total assets)
|
| | | | 557,815 | | | | | | 10.47 | | | | | | 213,160 | | | | | | 4.0 | | | | | | 266,450 | | | | | | 5.0 | | |
At September 30, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weight assets)
|
| | | $ | 571,996 | | | | | | 15.67% | | | | | $ | 292,021 | | | | | | 8.0% | | | | | $ | 365,026 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 526,151 | | | | | | 14.42 | | | | | | 218,926 | | | | | | 6.0 | | | | | | 291,901 | | | | | | 8.0 | | |
Common equity tier 1 capital (to risk-weighted assets)
|
| | | | 526,151 | | | | | | 14.42 | | | | | | 164,194 | | | | | | 4.5 | | | | | | 237,169 | | | | | | 6.5 | | |
Tier 1 capital (to adjusted total assets)
|
| | | | 526,151 | | | | | | 10.56 | | | | | | 199,300 | | | | | | 4.0 | | | | | | 249,125 | | | | | | 5.0 | | |
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Assets
|
| | | | | | | | | | | | |
Cash and due from Bank
|
| | | $ | 1,537 | | | | | $ | 1,229 | | |
Short-term investments
|
| | | | 61 | | | | | | 72 | | |
Total cash and cash equivalents
|
| | | | 1,598 | | | | | | 1,301 | | |
Securities available for sale, at fair value
|
| | | | 2,879 | | | | | | 2,700 | | |
Accrued interest receivable
|
| | | | 18 | | | | | | 18 | | |
Investment in subsidiaries
|
| | | | 519,876 | | | | | | 482,583 | | |
Other assets
|
| | | | 2,842 | | | | | | 4,246 | | |
Total assets
|
| | | $ | 527,213 | | | | | $ | 490,848 | | |
Liabilities and Stockholder’s Equity
|
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Borrowings
|
| | | $ | 50,643 | | | | | $ | 50,590 | | |
Accrued expenses and other liabilities
|
| | | | 656 | | | | | | 594 | | |
Total liabilities
|
| | | | 51,299 | | | | | | 51,184 | | |
Stockholder’s equity
|
| | | | 475,914 | | | | | | 439,664 | | |
Total liabilities and stockholder’s equity
|
| | | $ | 527,213 | | | | | $ | 490,848 | | |
|
| | |
Year ended
September 30 |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Income: | | | | | | | | | | | | | |
Securities available for sale
|
| | | $ | 162 | | | | | $ | 157 | | |
Interest earning deposits
|
| | | | 1 | | | | | | — | | |
Total interest income
|
| | | | 163 | | | | | | 157 | | |
Equity earnings in subsidiaries
|
| | | | 34,230 | | | | | | 35,743 | | |
| | | | | 34,393 | | | | | | 35,900 | | |
Expenses: | | | | | | | | | | | | | |
Interest expense on borrowings
|
| | | | 4,177 | | | | | | 4,177 | | |
Other expenses
|
| | | | 460 | | | | | | 355 | | |
| | | | | 4,637 | | | | | | 4,532 | | |
Income before income tax benefit
|
| | | | 29,756 | | | | | | 31,368 | | |
Income tax benefit
|
| | | | 1,316 | | | | | | 1,585 | | |
Net income
|
| | | $ | 31,072 | | | | | $ | 32,953 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Net income
|
| | | $ | 31,072 | | | | | $ | 32,953 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Unrealized holding gains arising during the period
|
| | | | 179 | | | | | | 13 | | |
Equity interest in subsidiary:
|
| | | | | | | | | | | | |
Unrealized holding gains arising during the period
|
| | | | (9,918) | | | | | | 4,306 | | |
Amortization of prior service cost
|
| | | | (73) | | | | | | (73) | | |
Reclassification adjustment of actuarial net loss
|
| | | | 7,593 | | | | | | 5,864 | | |
Change in funded status of retirement obligations
|
| | | | 7,397 | | | | | | (21,397) | | |
Total equity interest in subsidiary
|
| | | | 4,999 | | | | | | (11,300) | | |
Total other comprehensive income (loss)
|
| | | | 5,178 | | | | | | (11,287) | | |
Total comprehensive income for the year, net of tax
|
| | | $ | 36,250 | | | | | $ | 21,666 | | |
|
| | |
September 30
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 31,072 | | | | | $ | 32,953 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Amortization of debt issuance costs
|
| | | | 53 | | | | | | 53 | | |
Deferred tax expense
|
| | | | 1 | | | | | | (2) | | |
Decrease (increase) decrease in other assets
|
| | | | 1,404 | | | | | | (1,600) | | |
Increase in accrued expenses and other liabilities
|
| | | | 62 | | | | | | 10 | | |
Undistributed earnings of subsidiary
|
| | | | (32,295) | | | | | | (32,744) | | |
Net cash provided by (used in) operating activities
|
| | | | 297 | | | | | | (1,330) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 297 | | | | | | (1,330) | | |
Cash and cash equivalents at beginning of year
|
| | | | 1,301 | | | | | | 2,631 | | |
Cash and cash equivalents at end of year
|
| | | $ | 1,598 | | | | | $ | 1,301 | | |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 14 | | | |
| | | | 14 | | |
| | |
Annual Rates of Return as of
December 31, |
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
PIMCO Long-Term US Government Instl
|
| | | | 9.07% | | | | | | 1.38% | | | | | | -2.16% | | |
PIMCO Real Return Instl
|
| | | | 3.92% | | | | | | 5.04% | | | | | | -2.75% | | |
Royce Pennsylvania Mutual Instl
|
| | | | 16.44% | | | | | | 26.65% | | | | | | -11.34% | | |
UBS US Small Cap Growth P
|
| | | | 19.44% | | | | | | 6.69% | | | | | | -2.26% | | |
Virtus Ceredex Mid-Cap Value Equity R6
|
| | | | 11.98% | | | | | | 20.53% | | | | | | -5.63% | | |
Fidelity® | | | | | 23.82% | | | | | | 4.82% | | | | | | 3.35% | | |
Fidelity® 500 Index Premium
|
| | | | 21.79% | | | | | | 11.92% | | | | | | 1.35% | | |
Fidelity® Balanced
|
| | | | 16.50% | | | | | | 7.01% | | | | | | 0.41% | | |
Fidelity® Blue Chip Growth
|
| | | | 36.06% | | | | | | 1.59% | | | | | | 6.28% | | |
Fidelity® Capital & Income
|
| | | | 11.65% | | | | | | 10.75% | | | | | | -0.92% | | |
Fidelity® Capital Appreciation
|
| | | | 23.94% | | | | | | 3.18% | | | | | | 1.64% | | |
Fidelity® Diversified International
|
| | | | 26.65% | | | | | | -3.73% | | | | | | 3.12% | | |
Fidelity® Equity-Income
|
| | | | 13.36% | | | | | | 17.38% | | | | | | -3.52% | | |
Fidelity® Extended Market Index Premium
|
| | | | 18.18% | | | | | | 16.10% | | | | | | -3.32% | | |
Fidelity® Global ex US Index Premium
|
| | | | 27.35% | | | | | | 4.62% | | | | | | -5.72% | | |
Fidelity® GNMA
|
| | | | 1.75% | | | | | | 1.64% | | | | | | 1.20% | | |
Fidelity® Government MMkt
|
| | | | 0.51% | | | | | | 0.04% | | | | | | 0.01% | | |
Fidelity® Growth Company
|
| | | | 36.76% | | | | | | 6.01% | | | | | | 7.83% | | |
Fidelity® OTC
|
| | | | 38.59% | | | | | | 3.11% | | | | | | 10.92% | | |
Fidelity® US Bond Index Premium
|
| | | | 3.48% | | | | | | 2.50% | | | | | | 0.59% | | |
Fidelity Freedom® 2005
|
| | | | 10.47% | | | | | | 5.91% | | | | | | -0.33% | | |
Fidelity Freedom® 2010
|
| | | | 12.48% | | | | | | 6.42% | | | | | | -0.28% | | |
Fidelity Freedom® 2015
|
| | | | 14.28% | | | | | | 7.04% | | | | | | -0.34% | | |
Fidelity Freedom® 2020
|
| | | | 15.64% | | | | | | 7.26% | | | | | | -0.23% | | |
Fidelity Freedom® 2025
|
| | | | 16.82% | | | | | | 7.47% | | | | | | -0.16% | | |
Fidelity Freedom® 2030
|
| | | | 19.82% | | | | | | 8.13% | | | | | | -0.16% | | |
Fidelity Freedom® 2035
|
| | | | 22.00% | | | | | | 8.63% | | | | | | -0.21% | | |
Fidelity Freedom® 2040
|
| | | | 22.25% | | | | | | 8.60% | | | | | | -0.18% | | |
Fidelity Freedom® 2045
|
| | | | 22.21% | | | | | | 8.57% | | | | | | -0.16% | | |
Fidelity Freedom® 2050
|
| | | | 22.28% | | | | | | 8.63% | | | | | | -0.24% | | |
Fidelity Freedom® 2055
|
| | | | 22.31% | | | | | | 8.56% | | | | | | -0.20% | | |
Fidelity Freedom® 2060
|
| | | | 22.10% | | | | | | 8.61% | | | | | | -0.22% | | |
Fidelity Freedom® Income
|
| | | | 8.21% | | | | | | 5.16% | | | | | | -0.38% | | |
| |
Qualifying Account
|
| | |
Name on Account
|
| |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
|
Signature of Participant
|
| |
Date
|
|
|
SEC filing fee(1)
|
| | | $ | 66,370 | | |
|
FINRA filing fee(1)
|
| | | | 80,464 | | |
|
Nasdaq fees and expenses
|
| | | | 125,000 | | |
|
EDGAR, printing, postage and mailing
|
| | | | 750,000 | | |
|
Legal fees and expenses
|
| | | | 850,000 | | |
|
Accounting fees and expenses
|
| | | | 650,000 | | |
|
Appraiser’s fees and expenses
|
| | | | 122,500 | | |
|
Marketing firm expenses (including legal fees)(2)
|
| | | | 175,000 | | |
|
Records management agent fees and expenses
|
| | | | 75,000 | | |
|
Business plan fees and expenses
|
| | | | 100,000 | | |
|
Transfer agent and registrar fees and expenses
|
| | | | 30,000 | | |
|
Certificate printing
|
| | | | 10,000 | | |
|
Miscellaneous
|
| | | | 219,161 | | |
|
TOTAL
|
| | | $ | 3,253,495 | | |
|
Exhibit
|
| |
Description
|
| |
Location
|
|
24 | | | Power of Attorney | | | Previously filed | |
99.1 | | | Appraisal Report of RP Financial, LC. | | | Filed herewith | |
99.2 | | | Draft of Marketing Materials | | | Previously filed | |
99.3 | | | Draft of Subscription Order Form and Instructions | | | Previously filed | |
| COLUMBIA FINANCIAL, INC. | | |||
| By: | | | /s/ Thomas J. Kemly | |
| | | | Thomas J. Kemly President and Chief Executive Officer |
|
Name
|
| |
Title
|
| |
Date
|
|
/s/ Thomas J. Kemly
Thomas J. Kemly
|
| | President and Chief Executive Officer and Director (principal executive officer) | | |
February 6, 2018
|
|
/s/ Dennis E. Gibney
Dennis E. Gibney
|
| | Executive Vice President and Chief Financial Officer (principal financial and accounting officer) | | |
February 6, 2018
|
|
*
Noel R. Holland
|
| |
Director — Chairman of the Board of Directors
|
| | | |
*
Frank Czerwinski
|
| | Director | | | | |
*
Raymond G. Hallock
|
| | Director | | | | |
*
Henry Kuiken
|
| | Director | | | | |
*
Michael Massood, Jr.
|
| | Director | | | | |
*
Elizabeth E. Randall
|
| | Director | | | | |
*
John R. Salvetti
|
| | Director | | | | |
*
Robert Van Dyk
|
| | Director | | | | |
*
Pursuant to power of attorney previously filed with the Registration Statement on Form S-1 filed with the United States Securities and Exchange Commission on December 5, 2017.
|
| ||||||
By:
/s/ Thomas J. Kemly
Thomas J. Kemly
Attorney-in-Fact |
| | February 6, 2018 | | |