Capitol Federal Financial, Inc.® Reports First Quarter Fiscal Year 2023 Results
01/25/2023 - 09:00 AM
TOPEKA, Kan. --(BUSINESS WIRE)--
Capitol Federal Financial, Inc. ® (NASDAQ: CFFN) (the "Company"), the parent company of Capitol Federal Savings Bank (the "Bank"), announced results today for the quarter ended December 31, 2022 . For best viewing results, please view this release in Portable Document Format (PDF) on our website, http://ir.capfed.com .
Highlights for the quarter include:
net income of $16.2 million
basic and diluted earnings per share of $0.12 ;
net interest margin of 1.61% (1.88% excluding the effects of the leverage strategy);
annualized loan growth of 17.1% ;
paid dividends of $0.365 per share; and
on January 24, 2023 , announced a cash dividend of $0.085 per share, payable on February 17, 2023 to stockholders of record as of the close of business on February 3, 2023 .
Comparison of Operating Results for the Three Months Ended December 31, 2022 and September 30, 2022
For the quarter ended December 31, 2022 , the Company recognized net income of $16.2 million $0.12 per share, compared to net income of $19.5 million $0.14 per share, for the quarter ended September 30, 2022 . The decrease in net income was due primarily to lower net interest income in the current quarter. The net interest margin decreased 10 basis points, from 1.71% for the prior quarter to 1.61% for the current quarter. Excluding the effects of the leverage strategy discussed below, the net interest margin decreased 19 basis points, from 2.07% for the prior quarter to 1.88% for the current quarter. The decrease in the net interest margin excluding the effects of the leverage strategy was due mainly to an increase in the cost of borrowings and deposits, partially offset by an increase in loan yields due to higher market interest rates. Management anticipates the reduction in the net interest margin may continue in the near term. See additional discussion in "Fiscal Year 2023 Projections" below.
Leverage Strategy
At times, the Bank has utilized a leverage strategy to increase earnings. The leverage strategy during the current quarter involved borrowing up to $2.60 billion $1.87 billion 8.50% during the current quarter, were deposited at the Federal Reserve Bank of Kansas City ("FRB of Kansas City "). Net income attributable to the leverage strategy is largely derived from the dividends received on FHLB stock holdings, plus the net interest rate spread between the yield on the cash deposited at the FRB of Kansas City and the rate paid on the related FHLB borrowings, less applicable federal insurance premiums and estimated taxes. Net income attributable to the leverage strategy was $763 thousand $1.3 million
Interest and Dividend Income
The following table presents the components of interest and dividend income for the time periods presented, along with the change measured in dollars and percent. The weighted average yield on loans receivable increased 11 basis points and the weighted average yield on mortgage-backed securities ("MBS") increased four basis points compared to the prior quarter.
For the Three Months Ended
December 31 ,
September 30 ,
Change Expressed in:
2022
2022
Dollars
Percent
(Dollars in thousands)
INTEREST AND DIVIDEND INCOME:
Loans receivable
$
64,819
$
60,445
$
4,374
7.2
%
Cash and cash equivalents
16,671
13,373
3,298
24.7
MBS
4,811
4,912
(101
)
(2.1
)
FHLB stock
4,158
3,865
293
7.6
Investment securities
881
845
36
4.3
Total interest and dividend income
$
91,340
$
83,440
$
7,900
9.5
The increase in interest income on loans receivable was due to growth in the loan portfolio, along with an increase in the weighted average yield. The loan growth was mainly in the correspondent one-to four-family and commercial loan portfolios. The increase in the weighted average yield was due primarily to originations and purchases at higher market yields, as well as disbursements on commercial construction loans at rates higher than the overall portfolio rate and upward repricing of existing adjustable-rate loans due to higher market interest rates. The increase in interest income on cash and cash equivalents was due to an increase in the yield earned on balances held at the FRB of Kansas City , the majority of which were related to the leverage strategy. The increase in dividend income on FHLB stock was due to an increase in the dividend rate paid by FHLB.
Interest Expense
The following table presents the components of interest expense for the time periods presented, along with the change measured in dollars and percent. The weighted average rate paid on deposits increased 23 basis points and the weighted average rate paid on borrowings not associated with the leverage strategy increased 50 basis points compared to the prior quarter.
For the Three Months Ended
December 31 ,
September 30 ,
Change Expressed in:
2022
2022
Dollars
Percent
(Dollars in thousands)
INTEREST EXPENSE:
Borrowings
$
33,608
$
24,529
$
9,079
37.0
%
Deposits
11,904
9,013
2,891
32.1
Total interest expense
$
45,512
$
33,542
$
11,970
35.7
The increase in interest expense on borrowings was due primarily to new borrowings added during the current quarter and near the end of the prior quarter, at market interest rates higher than the overall portfolio rate, to fund operational liquidity needs. See additional discussion in the "Financial Condition" section below. Additionally, interest expense on borrowings increased due to an increase in the rate paid on the short-term borrowings associated with the leverage strategy, due to higher market interest rates. The increase in interest expense on deposits was due primarily to an increase in the weighted average rate paid on certificates of deposit and money market accounts, partially offset by a decrease in the average balance of those deposit types.
Provision for Credit Losses
For the quarter ended December 31, 2022 , the Bank recorded a provision for credit losses of $3.7 million $1.1 million $2.8 million $840 thousand
Non-Interest Income
The following table presents the components of non-interest income for the time periods presented, along with the change measured in dollars and percent.
For the Three Months Ended
December 31 ,
September 30 ,
Change Expressed in:
2022
2022
Dollars
Percent
(Dollars in thousands)
NON-INTEREST INCOME:
Deposit service fees
$
3,461
$
3,467
$
(6
)
(0.2
)%
Insurance commissions
795
905
(110
)
(12.2
)
Other non-interest income
1,096
1,421
(325
)
(22.9
)
Total non-interest income
$
5,352
$
5,793
$
(441
)
(7.6
)
The decrease in other non-interest income was due mainly to the prior quarter including higher gains on a loan-related financial derivative agreement, which are generally driven by changes in market interest rates.
Non-Interest Expense
The following table presents the components of non-interest expense for the time periods presented, along with the change measured in dollars and percent.
For the Three Months Ended
December 31 ,
September 30 ,
Change Expressed in:
2022
2022
Dollars
Percent
(Dollars in thousands)
NON-INTEREST EXPENSE:
Salaries and employee benefits
$
13,698
$
14,268
$
(570
)
(4.0
)%
Information technology and related expense
5,070
5,043
27
0.5
Occupancy, net
3,474
3,777
(303
)
(8.0
)
Regulatory and outside services
1,533
1,980
(447
)
(22.6
)
Advertising and promotional
833
1,552
(719
)
(46.3
)
Federal insurance premium
812
820
(8
)
(1.0
)
Office supplies and related expense
633
487
146
30.0
Deposit and loan transaction costs
611
747
(136
)
(18.2
)
Other non-interest expense
1,109
1,133
(24
)
(2.1
)
Total non-interest expense
$
27,773
$
29,807
$
(2,034
)
(6.8
)
The decrease in salaries and employee benefits was due mainly to a decrease in loan commissions, as well as one fewer working day in the current quarter compared to the prior quarter. The decrease in occupancy, net was due mainly to lower utility expenses and building maintenance expenses. The decrease in regulatory and outside services was due primarily to lower consulting expenses related to the Bank's upcoming digital transformation project as those third-party services are now directly related to the project and are included in information technology and related expenses. The decrease in advertising and promotional expense was due mainly to the timing of campaigns and sponsorships. The increase in office supplies and related expense was due primarily to the write-off of the Bank's remaining inventory of unissued non-contactless debit cards, which have now become obsolete. The decrease in deposit and loan transaction costs was mainly due to loan-related activities.
The Company's efficiency ratio was 54.27% for the current quarter compared to 53.52% for the prior quarter. The change in the efficiency ratio was due primarily to lower net interest income, partially offset by lower non-interest expense. The efficiency ratio is a measure of a financial institution's total non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income. A higher value indicates that it is costing the financial institution more money to generate revenue, relative to the net interest margin and non-interest income.
Income Tax Expense
The following table presents pretax income, income tax expense, and net income for the time periods presented, along with the change measured in dollars and percent and the effective tax rate.
For the Three Months Ended
December 31 ,
September 30 ,
Change Expressed in:
2022
2022
Dollars
Percent
(Dollars in thousands)
Income before income tax expense
$
19,747
$
24,824
$
(5,077
)
(20.5
)%
Income tax expense
3,507
5,332
(1,825
)
(34.2
)
Net income
$
16,240
$
19,492
$
(3,252
)
(16.7
)
Effective Tax Rate
17.8
%
21.5
%
The decrease in income tax expense was due primarily to lower pretax income in the current quarter, along with a decrease in the effective tax rate. The decrease in the effective tax rate was due primarily to lower projected pretax income in the current year, as the Company's permanent differences, which generally reduce our tax rate, have a larger impact to the overall effective rate.
Comparison of Operating Results for the Three Months Ended December 31, 2022 and 2021
The Company recognized net income of $16.2 million $0.12 per share, for the current quarter compared to net income of $22.2 million $0.16 per share, for the prior year quarter. The decrease in net income was due primarily to recording a provision for credit losses of $3.7 million $3.4 million 1.99% for the prior year quarter to 1.61% for the current quarter. Excluding the effects of the leverage strategy, the net interest margin decreased 11 basis points, from 1.99% for the prior year quarter to 1.88% for the current quarter. The decrease in the net interest margin excluding the effects of the leverage strategy was due mainly to an increase in the cost of borrowings and deposits, partially offset by an increase in loan yields due to higher market interest rates and a shift in the mix of interest-earning assets towards higher-yielding loans.
Interest and Dividend Income
The following table presents the components of interest and dividend income for the time periods presented, along with the change measured in dollars and percent.
For the Three Months Ended
December 31 ,
Change Expressed in:
2022
2021
Dollars
Percent
(Dollars in thousands)
INTEREST AND DIVIDEND INCOME:
Loans receivable
$
64,819
$
55,788
$
9,031
16.2
%
Cash and cash equivalents
16,671
14
16,657
N/M
MBS
4,811
4,625
186
4.0
FHLB stock
4,158
1,231
2,927
237.8
Investment securities
881
808
73
9.0
Total interest and dividend income
$
91,340
$
62,466
$
28,874
46.2
The increase in interest income on loans receivable was due to an increase in the average balance and weighted average yield of the loan portfolio. The increase in the average balance was mainly in the correspondent one-to four-family and commercial loan portfolios. The increase in the weighted average yield was due primarily to originations and purchases at higher market yields, as well as disbursements on commercial construction loans at rates higher than the overall portfolio rate and upward repricing of existing adjustable-rate loans due to higher market interest rates. The increase in interest income on cash and cash equivalents and the increase in dividend income on FHLB stock were due mainly to the leverage strategy being utilized during the current quarter and not being utilized during the prior year quarter. Additionally, market interest rates increased between periods resulting in an increase in the yield on cash due to an increase in FRB interest rates, and FHLB increased the dividend rate paid compared to the prior year quarter.
Interest Expense
The following table presents the components of interest expense for the time periods presented, along with the change measured in dollars and percent.
For the Three Months Ended
December 31 ,
Change Expressed in:
2022
2021
Dollars
Percent
(Dollars in thousands)
INTEREST EXPENSE:
Borrowings
$
33,608
$
7,585
$
26,023
343.1
%
Deposits
11,904
9,267
2,637
28.5
Total interest expense
$
45,512
$
16,852
$
28,660
170.1
The increase in interest expense on borrowings was due primarily to the leverage strategy being utilized during the current quarter and not being utilized during the prior year quarter. Interest expense on borrowings associated with the leverage strategy totaled $17.3 million
Provision for Credit Losses
The Bank recorded a provision for credit losses during the current quarter of $3.7 million $3.4 million December 31, 2022 and September 30, 2022 " above for additional information regarding the provision for credit losses for the current quarter.
Non-Interest Income
The following table presents the components of non-interest income for the time periods presented, along with the change measured in dollars and percent.
For the Three Months Ended
December 31 ,
Change Expressed in:
2022
2021
Dollars
Percent
(Dollars in thousands)
NON-INTEREST INCOME:
Deposit service fees
$
3,461
$
3,430
$
31
0.9
%
Insurance commissions
795
711
84
11.8
Other non-interest income
1,096
1,365
(269
)
(19.7
)
Total non-interest income
$
5,352
$
5,506
$
(154
)
(2.8
)
The decrease in other non-interest income was due mainly to the prior year quarter including higher gains on a loan-related financial derivative agreement, along with a decrease in income from bank-owned life insurance.
Non-Interest Expense
The following table presents the components of non-interest expense for the time periods presented, along with the change measured in dollars and percent.
For the Three Months Ended
December 31 ,
Change Expressed in:
2022
2021
Dollars
Percent
(Dollars in thousands)
NON-INTEREST EXPENSE:
Salaries and employee benefits
$
13,698
$
13,728
$
(30
)
(0.2
)%
Information technology and related expense
5,070
4,432
638
14.4
Occupancy, net
3,474
3,379
95
2.8
Regulatory and outside services
1,533
1,368
165
12.1
Advertising and promotional
833
1,064
(231
)
(21.7
)
Federal insurance premium
812
639
173
27.1
Office supplies and related expense
633
468
165
35.3
Deposit and loan transaction costs
611
697
(86
)
(12.3
)
Other non-interest expense
1,109
919
190
20.7
Total non-interest expense
$
27,773
$
26,694
$
1,079
4.0
The increase in information technology and related expenses was due mainly to higher software licensing expenses, as well as third-party project management expenses associated with the Bank's ongoing digital transformation project. The increase in regulatory and outside services was due primarily to outside counsel fees associated with the Bank's defense against a putative class action complaint relating to overdraft fees. The decrease in advertising and promotional expense was due mainly to the timing of campaigns and sponsorships. The increase in federal insurance premium expense was due to the leverage strategy being utilized during the current quarter and not being utilized during the prior year quarter. The increase in office supplies and related expense was due primarily to the write-off of the Bank's remaining inventory of unissued non-contactless debit cards, which have now become obsolete. The increase in other non-interest expense was due mainly to expenses associated with the collateral received on the Bank's interest rate swap agreements and higher deposit-related fraud losses in the current quarter.
The Company's efficiency ratio was 54.27% for the current quarter compared to 52.22% for the prior year quarter. The change in the efficiency ratio was due primarily to higher non-interest expense in the current quarter.
Income Tax Expense
The following table presents pretax income, income tax expense, and net income for the time periods presented, along with the change measured in dollars and percent and effective tax rate.
For the Three Months Ended
December 31 ,
Change Expressed in:
2022
2021
Dollars
Percent
(Dollars in thousands)
Income before income tax expense
$
19,747
$
27,865
$
(8,118
)
(29.1
)%
Income tax expense
3,507
5,679
(2,172
)
(38.2
)
Net income
$
16,240
$
22,186
$
(5,946
)
(26.8
)
Effective Tax Rate
17.8
%
20.4
%
The decrease in income tax expense was due primarily to lower pretax income in the current quarter, along with a decrease in the effective tax rate. The decrease in the effective tax rate was due primarily to lower projected pretax income in the current year, as the Company's permanent differences, which generally reduce our tax rate, have a larger impact to the overall effective rate.
Financial Condition as of December 31, 2022
The following table summarizes the Company's financial condition at the dates indicated.
Annualized
December 31 ,
September 30 ,
Percent
2022
2022
Change
(Dollars and shares in thousands)
Total assets
$
9,929,760
$
9,624,897
12.7
%
Available-for-sale ("AFS") securities
1,528,686
1,563,307
(8.9
)
Loans receivable, net
7,783,358
7,464,208
17.1
Deposits
6,074,549
6,194,866
(7.8
)
Borrowings
2,645,195
2,132,154
96.2
Stockholders' equity
1,054,795
1,096,499
(15.2
)
Equity to total assets at end of period
10.6
%
11.4
%
Average number of basic shares outstanding
134,641
135,773
(3.3
)
Average number of diluted shares outstanding
134,641
135,773
(3.3
)
During the current quarter, total assets increased by $304.9 million $319.2 million $346.6 million $520.0 million $120.3 million $151.4 million 6.9% , primarily as a result of purchasing loans that were in the pipeline as of September 30, 2022 , while new applications received have tapered off. Commercial loans increased $143.9 million 14.9% , during the current quarter, as funding for construction loans continued and new commercial real estate loans were added. Also, during the current quarter we experienced a reduction in prepayment speeds on the one- to four-family loan portfolio. The decrease in deposit balances was due primarily to money market account balances, which decreased $125.3 million $520.0 million $450.0 million $70.0 million September 30, 2022 . While it is still management's expectation that we will stay under $10 billion September 30, 2023 , it is likely that we will exceed that threshold throughout several quarters this year. We are working to limit the growth in total assets and to limit additional use of FHLB advances for operating needs.
The following table summarizes loan originations and purchases and borrowing activity, along with the related weighted average rates, during the periods indicated. The borrowings presented in the table have original contractual terms of one year or longer.
For the Three Months Ended
December 31, 2022
September 30, 2022
Amount
Rate
Amount
Rate
(Dollars in thousands)
Loan originations, purchases, and participations
One- to four-family and consumer:
Originated
$
145,106
5.21
%
$
184,879
4.55
%
Purchased
199,471
4.87
187,298
4.17
Commercial:
Originated
219,281
5.07
92,859
4.67
Participations/Purchased
135,834
5.93
38,308
4.94
$
699,692
5.21
$
503,344
4.46
Borrowing activity
Maturities and repayments
$
(7,418
)
4.13
$
(77,500
)
0.39
New borrowings
450,000
4.45
300,000
3.90
Stockholders' Equity
During the quarter ended December 31, 2022 , the Company paid cash dividends totaling $49.2 million $0.365 per share and consisted of a $0.28 per share cash true-up dividend related to fiscal year 2022 earnings and a regular quarterly cash dividend of $0.085 per share.
On January 24, 2023 , the Company announced a regular quarterly cash dividend of $0.085 per share, or approximately $11.3 million February 17, 2023 to stockholders of record as of the close of business on February 3, 2023 . In the long run, management considers the Bank's equity to total assets ratio of at least 9% an appropriate level of capital. At December 31, 2022 , this ratio was 9.7% .
Consistent with our goal to operate a sound and profitable financial organization, we actively seek to maintain a well-capitalized status for the Bank in accordance with regulatory standards. As of December 31, 2022 , the Bank's community bank leverage ratio ("CBLR") was 9.2% , which exceeded the minimum requirement of 9.0% . The CBLR is based on average assets. The leverage strategy increases average assets which reduces the Bank's CBLR.
At December 31, 2022 , Capitol Federal Financial, Inc. , at the holding company level, had $51.8 million 100% of the Company's earnings to the Company's stockholders. Dividend payments depend upon a number of factors, including the Company's financial condition and results of operations, regulatory capital requirements, regulatory limitations on the Bank's ability to make capital distributions to the Company, and the amount of cash at the holding company level.
During the current quarter, the Company repurchased 2,729,159 shares of common stock at an average price of $8.13 per share. There remains $22.5 million Federal Reserve Bank's existing approval for the Company to repurchase shares expires in August 2023 .
The following table presents a reconciliation of total to net shares outstanding as of December 31, 2022 .
Total shares outstanding
136,134,225
Less unallocated Employee Stock Ownership Plan ("ESOP") shares and unvested restricted stock
(2,987,815
)
Net shares outstanding
133,146,410
Fiscal Year 2023 Projections
The rapid increase in short-term rates led by the FRB and the impact of higher long-term rates compared to September 30, 2022 has led to decreases in the Bank's net interest margin. There has been a runoff in deposit balances and management has increased certificate of deposit and money market account rates to help mitigate the outflow. The higher loan rates have made homes less affordable and reduced the turnover of housing inventory, which lowers the likelihood of existing one- to four-family loans at lower rates being paid off with the proceeds being used to fund higher rate loans. These dynamics have caused our balance sheet to change faster than what would occur in more stable rate environments. Net interest margin compression is anticipated to continue, and the margin may compress more in the near term, due to the shape of the yield curve and the pace at which liabilities are repricing compared to assets, along with lower costing deposits being replaced with higher costing borrowings in order to fund loan growth. Loan growth is occurring at market interest rates that are higher than the overall loan portfolio rate; however, the shift to higher-costing borrowings and the pace at which the interest rate increase is occurring for liabilities is more than offsetting the benefit of the higher loan rates. As with managing the size of the balance sheet discussed above, management continues to evaluate funding options and plans to continue using shorter term advances, as necessary, with the anticipation that when rates begin to decrease, those borrowings can be repriced to lower cost alternatives.
Management intends to implement a new core processing system ("digital transformation") for the Bank by September 2023 . The digital transformation is expected to better position the Bank for the future and allow for the introduction of new products and services to enhance customer experiences. Management anticipates information technology and related expenses will be approximately $5.5 million $1 million $6.5 million $24.5 million $3 million $3.5 million $2 million January 2023 .
Management anticipates the effective tax rate for fiscal year 2023 will be approximately 19% . This is lower than the original projection of 20% to 21% previously provided, due mainly to lower projected pretax income as the Company's permanent differences, which generally reduce our tax rate, have a larger impact to the overall effective rate.
Capitol Federal Financial, Inc. is the holding company for the Bank. The Bank has 54 branch locations in Kansas and Missouri , and is one of the largest residential lenders in the State of Kansas . News and other information about the Company can be found at the Bank's website, http://www.capfed.com .
Forward-Looking Statements
Except for the historical information contained in this press release, the matters discussed herein may be deemed to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements about our beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions. The words "may," "could," "should," "would," "will," "believe," "anticipate," "estimate," "expect," "intend," "plan," and similar expressions are intended to identify forward-looking statements. Forward-looking statements involve risks and uncertainties, including: potential adverse impacts of the ongoing COVID-19 pandemic and any governmental or societal responses thereto on economic conditions in the Company's local market areas and other areas where the Bank has lending relationships, on other aspects of the Company's business operations and on financial markets; changes in policies or the application or interpretation of laws and regulations by regulatory agencies and tax authorities; other governmental initiatives affecting the financial services industry; changes in accounting principles, policies or guidelines; fluctuations in interest rates and the effects of inflation or a potential recession; demand for loans in the Company's and its correspondent banks' market areas; the future earnings and capital levels of the Bank, which could affect the ability of the Company to pay dividends in accordance with its dividend policies; competition; and other risks detailed from time to time in documents filed or furnished by the Company with the Securities and Exchange Commission ("SEC "). Actual results may differ materially from those currently expected. These forward-looking statements represent the Company's judgment as of the date of this release. The Company disclaims, however, any intent or obligation to update these forward-looking statements.
SUPPLEMENTAL FINANCIAL INFORMATION
CAPITOL FEDERAL FINANCIAL, INC. AND SUBSIDIARY
December 31 ,
September 30 ,
2022
2022
ASSETS:
Cash and cash equivalents (includes interest-earning deposits of $20,243 and $27,467 )
$
49,686
$
49,194
AFS securities, at estimated fair value (amortized cost of $1,716,608 and $1,768,490 )
1,528,686
1,563,307
Loans receivable, net (ACL of $19,189 and $16,371 )
7,783,358
7,464,208
FHLB stock, at cost
124,119
100,624
Premises and equipment, net
93,507
94,820
Income taxes receivable, net
124
1,266
Deferred income tax assets, net
29,924
33,884
Other assets
320,356
317,594
TOTAL ASSETS
$
9,929,760
$
9,624,897
LIABILITIES:
Deposits
$
6,074,549
$
6,194,866
Borrowings
2,645,195
2,132,154
Advances by borrowers
36,207
80,067
Other liabilities
119,014
121,311
Total liabilities
8,874,965
8,528,398
STOCKHOLDERS' EQUITY:
Preferred stock, $0.01 par value; 100,000,000 shares authorized, no shares issued or outstanding
—
—
Common stock, $0.01 par value; 1,400,000,000 shares authorized, 136,134,225 and 138,858,884 shares issued and outstanding as of December 31, 2022 and September 30, 2022 , respectively
1,361
1,388
Additional paid-in capital
1,168,061
1,190,213
Unearned compensation, ESOP
(29,322
)
(29,735
)
Retained earnings
47,297
80,266
Accumulated other comprehensive (loss) income, net of tax
(132,602
)
(145,633
)
Total stockholders' equity
1,054,795
1,096,499
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
9,929,760
$
9,624,897
CAPITOL FEDERAL FINANCIAL, INC. AND SUBSIDIARY
For the Three Months Ended
December 31 ,
September 30 ,
December 31 ,
2022
2022
2021
INTEREST AND DIVIDEND INCOME:
Loans receivable
$
64,819
$
60,445
$
55,788
Cash and cash equivalents
16,671
13,373
14
MBS
4,811
4,912
4,625
FHLB stock
4,158
3,865
1,231
Investment securities
881
845
808
Total interest and dividend income
91,340
83,440
62,466
INTEREST EXPENSE:
Borrowings
33,608
24,529
7,585
Deposits
11,904
9,013
9,267
Total interest expense
45,512
33,542
16,852
NET INTEREST INCOME
45,828
49,898
45,614
PROVISION FOR CREDIT LOSSES
3,660
1,060
(3,439
)
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
42,168
48,838
49,053
NON-INTEREST INCOME:
Deposit service fees
3,461
3,467
3,430
Insurance commissions
795
905
711
Other non-interest income
1,096
1,421
1,365
Total non-interest income
5,352
5,793
5,506
NON-INTEREST EXPENSE:
Salaries and employee benefits
13,698
14,268
13,728
Information technology and related expense
5,070
5,043
4,432
Occupancy, net
3,474
3,777
3,379
Regulatory and outside services
1,533
1,980
1,368
Advertising and promotional
833
1,552
1,064
Federal insurance premium
812
820
639
Office supplies and related expense
633
487
468
Deposit and loan transaction costs
611
747
697
Other non-interest expense
1,109
1,133
919
Total non-interest expense
27,773
29,807
26,694
INCOME BEFORE INCOME TAX EXPENSE
19,747
24,824
27,865
INCOME TAX EXPENSE
3,507
5,332
5,679
NET INCOME
$
16,240
$
19,492
$
22,186
Average Balance Sheets
The following tables present the average balances of our assets, liabilities, and stockholders' equity, and the related annualized weighted average yields and rates on our interest-earning assets and interest-bearing liabilities for the periods indicated, as well as selected performance ratios and other information for the periods shown. Weighted average yields are derived by dividing annualized income by the average balance of the related assets, and weighted average rates are derived by dividing annualized expense by the average balance of the related liabilities, for the periods shown. Average outstanding balances are derived from average daily balances. The weighted average yields and rates include amortization of fees, costs, premiums and discounts, which are considered adjustments to yields/rates. Weighted average yields on tax-exempt securities are not calculated on a fully taxable equivalent basis.
For the Three Months Ended
December 31, 2022
September 30, 2022
December 31, 2021
Average
Interest
Average
Interest
Average
Interest
Outstanding
Earned/
Yield/
Outstanding
Earned/
Yield/
Outstanding
Earned/
Yield/
Amount
Paid
Rate
Amount
Paid
Rate
Amount
Paid
Rate
(Dollars in thousands)
Assets:
Interest-earning assets:
One- to four-family loans:
Originated
$
4,049,790
$
33,364
3.29
%
$
4,021,121
$
32,809
3.26
%
$
3,971,049
$
32,422
3.27
%
Correspondent purchased
2,305,362
17,261
2.99
2,166,869
15,394
2.84
2,035,631
12,746
2.50
Bulk purchased
147,091
434
1.18
150,253
475
1.26
170,537
610
1.43
Total one- to four-family loans
6,502,243
51,059
3.14
6,338,243
48,678
3.07
6,177,217
45,778
2.96
Commercial loans
1,025,402
11,993
4.58
935,374
10,326
4.32
841,217
8,943
4.16
Consumer loans
102,760
1,767
6.82
98,189
1,441
5.82
92,794
1,067
4.56
Total loans receivable(1)
7,630,405
64,819
3.38
7,371,806
60,445
3.27
7,111,228
55,788
3.13
MBS(2)
1,221,035
4,811
1.58
1,279,143
4,912
1.54
1,435,562
4,625
1.29
Investment securities(2)(3)
525,081
881
0.67
524,546
845
0.64
523,931
808
0.62
FHLB stock(4)
197,577
4,158
8.35
198,431
3,865
7.73
73,481
1,231
6.64
Cash and cash equivalents(5)
1,801,493
16,671
3.62
2,322,891
13,373
2.25
37,221
14
0.15
Total interest-earning assets
11,375,591
91,340
3.19
11,696,817
83,440
2.83
9,181,423
62,466
2.71
Other non-interest-earning assets
248,022
288,496
412,115
Total assets
$
11,623,613
$
11,985,313
$
9,593,538
Liabilities and stockholders' equity:
Interest-bearing liabilities:
Checking
$
1,007,569
289
0.11
$
1,035,600
217
0.08
$
1,052,413
179
0.07
Savings
545,885
100
0.07
556,836
84
0.06
520,770
70
0.05
Money market
1,759,804
3,035
0.68
1,856,424
1,925
0.41
1,767,134
825
0.19
Retail certificates
2,064,929
7,767
1.49
2,105,237
6,434
1.21
2,298,678
7,835
1.35
Commercial certificates
34,298
104
1.20
45,901
82
0.71
169,200
272
0.64
Wholesale certificates
97,828
609
2.47
93,232
271
1.15
199,692
86
0.17
Total deposits
5,510,313
11,904
0.86
5,693,230
9,013
0.63
6,007,887
9,267
0.61
Borrowings(6)
4,260,685
33,608
3.10
4,386,450
24,529
2.20
1,589,258
7,585
1.88
Total interest-bearing liabilities
9,770,998
45,512
1.84
10,079,680
33,542
1.31
7,597,145
16,852
0.88
Non-interest-bearing deposits
576,519
580,687
550,492
Other non-interest-bearing liabilities
191,474
184,137
209,890
Stockholders' equity
1,084,622
1,140,809
1,236,011
Total liabilities and stockholders' equity
$
11,623,613
$
11,985,313
$
9,593,538
Net interest income(7)
$
45,828
$
49,898
$
45,614
Net interest-earning assets
$
1,604,593
$
1,617,137
$
1,584,278
Net interest margin(8)(9)
1.61
1.71
1.99
Ratio of interest-earning assets to interest-bearing liabilities
1.16x
1.16x
1.21x
Selected performance ratios:
Return on average assets (annualized)(9)
0.56
%
0.65
%
0.93
%
Return on average equity (annualized)(9)
5.99
6.83
7.18
Average equity to average assets
9.33
9.52
12.88
Operating expense ratio (annualized)(10)
0.96
0.99
1.11
Efficiency ratio(9)(11)
54.27
53.52
52.22
Pre-tax yield on leverage strategy(12)
0.20
0.28
—
(1)
Balances are adjusted for unearned loan fees and deferred costs. Loans that are 90 or more days delinquent are included in the loans receivable average balance with a yield of zero percent.
(2)
AFS securities are adjusted for unamortized purchase premiums or discounts.
(3)
The average balance of investment securities includes an average balance of nontaxable securities of $1.1 million $569 thousand $4.0 million December 31, 2022 and September 30, 2022 , and December 31, 2021 , respectively.
(4)
Included in this line, for the quarters ended December 31, 2022 and September 30, 2022 , respectively, is FHLB stock related to the leverage strategy with an average outstanding balance of $84.3 million $108.8 million $1.8 million $2.1 million 8.49% and 7.75% , respectively, and FHLB stock not related to the leverage strategy with an average outstanding balance of $113.3 million $89.6 million $2.4 million $1.7 million 8.24% and 7.70% , respectively. There was no FHLB stock related to the leverage strategy during the quarter ended December 31, 2021 .
(5)
The average balance of cash and cash equivalents includes an average balance of cash related to the leverage strategy of $1.79 billion $2.31 billion December 31, 2022 and September 30, 2022 , respectively. There were no cash and cash equivalents related to the leverage strategy during the quarter ended December 31, 2021 .
(6)
Included in this line, for the quarters ended December 31, 2022 and September 30, 2022 , are FHLB borrowings related to the leverage strategy with an average outstanding balance of $1.87 billion $2.42 billion $17.3 million $13.5 million 3.61% and 2.19% , respectively, and FHLB borrowings not related to the leverage strategy with an average outstanding balance of $2.39 billion $1.97 billion $16.3 million $11.0 million 2.70% and 2.20% , respectively. There were no FHLB borrowings related to the leverage strategy during the quarter ended December 31, 2021 . The FHLB advance amounts and rates included in this line include the effect of interest rate swaps and are net of deferred prepayment penalties.
(7)
Net interest income represents the difference between interest income earned on interest-earning assets and interest paid on interest-bearing liabilities. Net interest income depends on the average balance of interest-earning assets and interest-bearing liabilities, and the interest rates earned or paid on them.
(8)
Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.
(9)
The tables below provide a reconciliation between certain performance ratios presented in accordance with accounting standards generally accepted in the United States of America ("GAAP") and the performance ratios excluding the effects of the leverage strategy, which are not presented in accordance with GAAP. Management believes it is important for comparability purposes to provide the performance ratios without the leverage strategy because of the unique nature of the leverage strategy. The leverage strategy reduces some of our performance ratios due to the amount of earnings associated with the transaction in comparison to the size of the transaction, while increasing our net income.
For the Three Months Ended
December 31, 2022
September 30, 2022
December 31, 2021
Actual
Leverage
Adjusted
Actual
Leverage
Adjusted
Actual
Leverage
Adjusted
(GAAP)
Strategy
(Non-GAAP)
(GAAP)
Strategy
(Non-GAAP)
(GAAP)
Strategy
(Non-GAAP)
Yield on interest-earning assets
3.19
%
0.13
%
3.06
%
2.83
%
(0.09
)%
2.92
%
2.71
%
—
%
2.71
%
Cost of interest-bearing liabilities
1.84
0.42
1.42
1.31
0.28
1.03
0.88
—
0.88
Return on average assets (annualized)
0.56
(0.07
)
0.63
0.65
(0.11
)
0.76
0.93
—
0.93
Return on average equity (annualized)
5.99
0.28
5.71
6.83
0.46
6.37
7.18
—
7.18
Net interest margin
1.61
(0.27
)
1.88
1.71
(0.36
)
2.07
1.99
—
1.99
Efficiency Ratio
54.27
(0.87
)
55.14
53.52
(1.53
)
55.05
52.22
—
52.22
(10)
The operating expense ratio represents annualized non-interest expense as a percentage of average assets.
(11)
The efficiency ratio represents non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income.
(12)
The pre-tax yield on the leverage strategy represents annualized pre-tax income resulting from the transaction as a percentage of the average interest-earning assets associated with the transaction.
Loan Portfolio
The following table presents information related to the composition of our loan portfolio in terms of dollar amounts, weighted average rates, and percentages as of the dates indicated. The loan portfolio rate increased 14 basis points from September 30, 2022 to December 31, 2022 , due primarily to one- to four-family correspondent and commercial loan growth, disbursements on higher rate commercial construction loans, and repricing of existing commercial loans to higher market interest rates. The average prepayment speed on one- to four-family loans was 5% during the current quarter compared to 7% during the prior quarter.
December 31, 2022
September 30, 2022
December 31, 2021
% of
% of
% of
Amount
Rate
Total
Amount
Rate
Total
Amount
Rate
Total
(Dollars in thousands)
One- to four-family:
Originated
$
4,007,596
3.25
%
51.5
%
$
3,988,469
3.20
%
53.4
%
$
3,941,568
3.15
%
55.5
%
Correspondent purchased
2,353,335
3.25
30.2
2,201,886
3.10
29.4
1,991,944
2.97
28.0
Bulk purchased
145,209
1.31
1.9
147,939
1.24
2.0
165,339
1.52
2.3
Construction
70,869
3.01
0.9
66,164
2.90
0.9
47,508
2.76
0.7
Total
6,577,009
3.20
84.5
6,404,458
3.12
85.7
6,146,359
3.05
86.5
Commercial:
Commercial real estate
833,444
4.34
10.7
745,301
4.30
10.0
687,518
3.98
9.6
Commercial and industrial
88,327
5.21
1.1
79,981
4.30
1.1
76,254
3.85
1.1
Construction
188,516
5.97
2.4
141,062
5.34
1.9
105,702
4.04
1.5
Total
1,110,287
4.69
14.2
966,344
4.45
13.0
869,474
3.98
12.2
Consumer loans:
Home equity
95,352
7.55
1.2
92,203
6.28
1.2
84,400
4.59
1.2
Other
9,022
4.43
0.1
8,665
4.21
0.1
7,825
4.13
0.1
Total
104,374
7.28
1.3
100,868
6.10
1.3
92,225
4.55
1.3
Total loans receivable
7,791,670
3.47
100.0
%
7,471,670
3.33
100.0
%
7,108,058
3.18
100.0
%
Less:
ACL
19,189
16,371
17,535
Deferred loan fees/discounts
30,513
29,736
29,363
Premiums/deferred costs
(41,390
)
(38,645
)
(34,445
)
Total loans receivable, net
$
7,783,358
$
7,464,208
$
7,095,605
Loan Activity: The following table summarizes activity in the loan portfolio, along with weighted average rates where applicable, for the periods indicated, excluding changes in ACL, deferred loan fees/discounts, and premiums/deferred costs. Loans that were paid off as a result of refinances are included in repayments. Loan endorsements are not included in the activity in the following table because a new loan is not generated at the time of the endorsement. The endorsed balance and rate are included in the ending loan portfolio balance and rate. Commercial loan renewals are not included in the activity in the following table unless new funds are disbursed at the time of renewal. The renewal balance and rate are included in the ending loan portfolio balance and rate.
For the Three Months Ended
December 31, 2022
September 30, 2022
Amount
Rate
Amount
Rate
(Dollars in thousands)
Beginning balance
$
7,471,670
3.33
%
$
7,245,751
3.21
%
Originated and refinanced
364,387
5.13
277,738
4.59
Purchased and participations
335,305
5.30
225,606
4.30
Change in undisbursed loan funds
(121,235
)
(8,696
)
Repayments
(252,799
)
(268,413
)
Principal (charge-offs)/recoveries, net
(2
)
(34
)
Other
(5,656
)
(282
)
Ending balance
$
7,791,670
3.47
$
7,471,670
3.33
One- to Four-Family Loans: The following table presents, for our portfolio of one- to four-family loans, the amount, percent of total, weighted average rate, weighted average credit score, weighted average loan-to-value ("LTV") ratio, and average balance per loan as of December 31, 2022 . Credit scores were updated in September 2022 from a nationally recognized consumer rating agency. The LTV ratios were based on the current loan balance and either the lesser of the purchase price or original appraisal, or the most recent Bank appraisal, if available. In most cases, the most recent appraisal was obtained at the time of origination.
% of
Credit
Average
Amount
Total
Rate
Score
LTV
Balance
(Dollars in thousands)
Originated
$
4,007,596
61.6
%
3.25
%
771
60
%
$
160
Correspondent purchased
2,353,335
36.2
3.25
766
65
416
Bulk purchased
145,209
2.2
1.31
770
57
287
$
6,506,140
100.0
3.20
769
62
209
The following table presents originated and correspondent purchased activity in our one- to four-family loan portfolio, excluding endorsement activity, along with associated weighted average rates, weighted average LTVs and weighted average credit scores for the periods indicated. Many of the correspondent loans purchased during the current quarter were from applications received during the prior quarter. The Bank is working towards reducing new correspondent purchases to near zero.
For the Three Months Ended
December 31, 2022
Credit
Amount
Rate
LTV
Score
(Dollars in thousands)
Originated
$
126,508
4.92
%
76
%
763
Correspondent purchased
199,471
4.87
77
768
$
325,979
4.89
77
766
The following table summarizes our one- to four-family loan origination and refinance commitments and one- to four-family correspondent loan purchase commitments as of December 31, 2022 , along with associated weighted average rates.
Amount
Rate
(Dollars in thousands)
Originate/refinance
$
84,108
5.12
%
Correspondent
121,250
5.22
$
205,358
5.18
Commercial Loans: During the quarter ended December 31, 2022 , the Bank originated $219.3 million $135.8 million $207.8 million 5.05% .
As of December 31, 2022 , September 30, 2022 , and December 31, 2021 , the Bank's commercial and industrial gross loan amounts (unpaid principal plus undisbursed amounts) totaled $113.2 million $100.4 million $99.8 million $5.1 million December 31, 2022 .
The following table presents the Bank's commercial real estate and commercial construction loans by type of primary collateral as of the dates indicated. As of December 31, 2022 , the Bank had 18 commercial real estate and commercial construction loan commitments totaling $71.5 million 5.91% . Because the commitments to pay out undisbursed funds are not cancellable by the Bank, unless the loan is in default, we generally anticipate fully funding the related projects. Of the total commercial undisbursed amounts and commitments outstanding as of December 31, 2022 , management anticipates approximately $110 million March 2023 quarter, $65 million June 2023 quarter, $82 million September 2023 quarter, and $74 million December 2023 quarter.
December 31, 2022
September 30, 2022
Unpaid
Undisbursed
Gross Loan
Gross Loan
Count
Principal
Amount
Amount
Amount
(Dollars in thousands)
Senior housing
35
$
270,614
$
56,800
$
327,414
$
328,259
Retail building
144
231,384
93,671
325,055
230,153
Hotel
11
195,590
21,014
216,604
181,546
Multi-family
38
82,138
128,117
210,255
122,735
Office building
87
82,751
32,093
114,844
109,653
One- to four-family property
390
62,182
10,157
72,339
68,907
Single use building
26
22,981
20,471
43,452
41,908
Other
107
74,320
12,256
86,576
53,054
838
$
1,021,960
$
374,579
$
1,396,539
$
1,136,215
Weighted average rate
4.64
%
5.65
%
4.91
%
4.56
%
The following table summarizes the Bank's commercial real estate and commercial construction loans by state as of the dates indicated.
December 31, 2022
September 30, 2022
Unpaid
Undisbursed
Gross Loan
Gross Loan
Count
Principal
Amount
Amount
Amount
(Dollars in thousands)
Kansas
616
$
400,508
$
118,911
$
519,419
$
423,797
Texas
15
224,792
111,720
336,512
280,840
Missouri
177
246,132
89,268
335,400
296,443
Colorado
8
40,179
15,526
55,705
34,377
Tennessee
2
20,577
22,681
43,258
—
Nebraska
7
33,760
4,057
37,817
32,992
Other
13
56,012
12,416
68,428
67,766
838
$
1,021,960
$
374,579
$
1,396,539
$
1,136,215
The following table presents the Bank's commercial loan portfolio and outstanding loan commitments, categorized by gross loan amount (unpaid principal plus undisbursed amounts) or outstanding loan commitment amount, as of December 31, 2022 .
Count
Amount
(Dollars in thousands)
Greater than $30 million
8
$
362,853
>$15 to $30 million
20
424,689
>$10 to $15 million
9
108,638
>$5 to $10 million
24
170,993
$1 to $5 million
137
327,871
Less than $1 million
1,255
191,370
1,453
$
1,586,414
Asset Quality
The following tables present loans 30 to 89 days delinquent, non-performing loans, and other real estate owned ("OREO") as of the dates indicated. The amounts in the table represent the unpaid principal balance of the loans less related charge-offs, if any. Of the loans 30 to 89 days delinquent at December 31, 2022 , approximately 76% were 59 days or less delinquent. Nonaccrual loans are loans that are 90 or more days delinquent or in foreclosure and other loans required to be reported as nonaccrual pursuant to accounting and/or regulatory reporting requirements and/or internal policies, even if the loans are current. Non-performing assets include nonaccrual loans and OREO.
Loans Delinquent for 30 to 89 Days at:
December 31, 2022
September 30, 2022
June 30, 2022
March 31, 2022
December 31, 2021
Number
Amount
Number
Amount
Number
Amount
Number
Amount
Number
Amount
(Dollars in thousands)
One- to four-family:
Originated
56
$
4,708
48
$
4,134
64
$
6,035
64
$
6,931
74
$
7,009
Correspondent purchased
4
1,216
7
1,104
9
3,467
10
2,421
11
5,133
Bulk purchased
3
865
3
913
4
755
2
396
1
154
Commercial
6
191
—
—
6
706
4
373
2
222
Consumer
24
626
24
345
16
256
14
215
16
164
93
$
7,606
82
$
6,496
99
$
11,219
94
$
10,336
104
$
12,682
30 to 89 days delinquent loans to total loans receivable, net
0.10
%
0.09
%
0.16
%
0.15
%
0.18
%
Non-Performing Loans and OREO at:
December 31, 2022
September 30, 2022
June 30, 2022
March 31, 2022
December 31, 2021
Number
Amount
Number
Amount
Number
Amount
Number
Amount
Number
Amount
(Dollars in thousands)
Loans 90 or More Days Delinquent or in Foreclosure:
One- to four-family:
Originated
13
$
1,034
29
$
2,919
36
$
2,585
44
$
3,999
48
$
3,943
Correspondent purchased
14
4,126
12
3,737
9
2,659
11
3,967
10
3,115
Bulk purchased
4
1,492
3
1,148
5
1,807
5
1,819
6
1,945
Commercial
7
1,152
8
1,167
7
1,184
6
1,167
6
1,170
Consumer
11
126
9
154
9
174
19
400
25
477
49
7,930
61
9,125
66
8,409
85
11,352
95
10,650
Loans 90 or more days delinquent or in foreclosure as a percentage of total loans
0.10
%
0.12
%
0.12
%
0.16
%
0.15
%
Nonaccrual loans less than 90 Days Delinquent:(1)
One- to four-family:
Originated
3
$
219
3
$
222
2
$
207
5
$
505
5
$
451
Correspondent purchased
—
—
—
—
—
—
—
—
—
—
Bulk purchased
—
—
—
—
—
—
—
—
—
—
Commercial
2
84
1
77
1
4
2
34
3
62
Consumer
—
—
1
19
1
19
2
27
—
—
5
303
5
318
4
230
9
566
8
513
Total nonaccrual loans
54
8,233
66
9,443
70
8,639
94
11,918
103
11,163
Nonaccrual loans as a percentage of total loans
0.11
%
0.13
%
0.12
%
0.17
%
0.16
%
OREO:
One- to four-family:
Originated(2)
2
$
161
4
$
307
2
$
237
—
$
—
2
$
319
Consumer
1
21
1
21
1
21
—
—
—
—
3
182
5
328
3
258
—
—
2
319
Total non-performing assets
57
$
8,415
71
$
9,771
73
$
8,897
94
$
11,918
105
$
11,482
Non-performing assets as a percentage of total assets
0.08
%
0.10
%
0.09
%
0.13
%
0.12
%
(1)
Includes loans required to be reported as nonaccrual pursuant to accounting and/or regulatory reporting requirements and/or internal policies even if the loans are current.
(2)
Real estate-related consumer loans where we also hold the first mortgage are included in the one- to four-family category as the underlying collateral is one- to four-family property.
The following table presents loans classified as special mention or substandard at the dates presented. The increase in commercial special mention loans at December 31, 2022 compared to September 30, 2022 was due mainly to two loans in a single commercial relationship moving to special mention during the quarter as certain underlying economic considerations being monitored by management showed signs of deterioration.
December 31, 2022
September 30, 2022
Special
Mention
Substandard
Special
Mention
Substandard
(Dollars in thousands)
One- to four-family
$
16,471
$
18,301
$
12,950
$
19,953
Commercial
28,441
2,413
565
2,733
Consumer
234
318
306
354
$
45,146
$
21,032
$
13,821
$
23,040
Allowance for Credit Losses: The Bank is utilizing a discounted cash flow approach for estimating expected credit losses for pooled loans and loan commitments. Management applied qualitative factors at December 31, 2022 to account for economic uncertainty that may not be adequately captured in the third party economic forecast scenarios and other management considerations related to commercial loans to account for credit risks not fully reflected in the discounted cash flow model.
The following table presents ACL activity and related ratios at the dates and for the periods indicated. The reserve for off-balance sheet credit exposures totaled $5.6 million December 31, 2022 .
For the Three Months Ended
December 31, 2022
September 30, 2022
(Dollars in thousands)
Balance at beginning of period
$
16,371
$
16,283
Charge-offs:
One- to four-family
—
(5
)
Commercial
—
(30
)
Consumer
(4
)
(5
)
Total charge-offs
(4
)
(40
)
Recoveries:
One- to four-family
1
1
Commercial
—
—
Consumer
1
5
Total recoveries
2
6
Net (charge-offs) recoveries
(2
)
(34
)
Provision for credit losses
2,820
122
Balance at end of period
$
19,189
$
16,371
Ratio of net charge-offs during the period to average loans outstanding during the period
—
%
—
%
Ratio of net charge-offs (recoveries) during the period to average non-performing assets
0.02
0.36
ACL to non-performing loans at end of period
233.07
173.37
ACL to loans receivable at end of period
0.25
0.22
ACL to net charge-offs (annualized)
3,031.9x
121.2x
The distribution of our ACL and the ratio of ACL to loans receivable, by loan type, at the dates indicated is summarized below. The increase in the commercial real estate ACL to loans receivable ratio during the current quarter was due mainly to the slow down of prepayment speeds used in the model and the classification of two loans as special mention.
Distribution of ACL
Ratio of ACL to Loans Receivable
December 31 ,
September 30 ,
December 31 ,
September 30 ,
2022
2022
2022
2022
(Dollars in thousands)
One- to four-family
$
5,362
$
5,006
0.08
%
0.08
%
Commercial:
Commercial real estate
10,799
8,729
1.30
1.17
Commercial and industrial
491
490
0.56
0.61
Construction
2,294
1,901
1.22
1.35
Total
13,584
11,120
1.22
1.15
Consumer
243
245
0.23
0.24
Total
$
19,189
$
16,371
0.25
0.22
Securities Portfolio
The following table presents the distribution of our securities portfolio, at amortized cost, at December 31, 2022 . Overall, fixed-rate securities comprised 95% of our securities portfolio at December 31, 2022 . The weighted average life ("WAL") is the estimated remaining maturity (in years) after three-month historical prepayment speeds and projected call option assumptions have been applied. Weighted average yields on tax-exempt securities are not calculated on a fully tax-equivalent basis.
Amount
Yield
WAL
(Dollars in thousands)
MBS
$
1,191,597
1.59
%
5.0
U.S. government-sponsored enterprise debentures
519,979
0.64
2.6
Corporate bonds
4,000
5.12
9.4
Municipal bonds
1,032
2.55
5.1
$
1,716,608
1.31
4.3
The following table summarizes the activity in our securities portfolio for the periods presented. The weighted average yields for the beginning and ending balances are as of the first and last days of the periods presented and are generally derived from recent prepayment activity on the securities in the portfolio. The beginning and ending WALs are the estimated remaining principal repayment terms (in years) after three-month historical prepayment speeds and projected call option assumptions have been applied.
For the Three Months Ended
December 31, 2022
Amount
Yield
WAL
(Dollars in thousands)
Beginning balance - carrying value
$
1,563,307
1.29
%
4.2
Maturities and repayments
(51,045
)
Net amortization of (premiums)/discounts
(837
)
Change in valuation on AFS securities
17,261
Ending balance - carrying value
$
1,528,686
1.31
4.3
Deposit Portfolio
The following table presents the amount, weighted average rate, and percent of total for the components of our deposit portfolio at the dates presented.
December 31, 2022
September 30, 2022
December 31, 2021
% of
% of
% of
Amount
Rate
Total
Amount
Rate
Total
Amount
Rate
Total
(Dollars in thousands)
Non-interest-bearing checking
$
597,247
—
%
9.8
%
$
591,387
—
%
9.5
%
$
599,969
—
%
9.0
%
Interest-bearing checking
1,024,806
0.13
16.9
1,027,222
0.07
16.6
1,092,342
0.07
16.4
Savings
543,514
0.08
9.0
552,743
0.06
8.9
526,714
0.05
7.9
Money market
1,694,504
0.80
27.9
1,819,761
0.47
29.4
1,840,049
0.19
27.7
Retail certificates of deposit
2,073,633
1.83
34.1
2,073,542
1.34
33.5
2,254,560
1.31
33.9
Commercial certificates of deposit
33,134
1.55
0.5
36,275
0.97
0.6
137,419
0.64
2.1
Public unit certificates of deposit
107,711
3.17
1.8
93,936
1.61
1.5
196,951
0.17
3.0
$
6,074,549
0.94
100.0
%
$
6,194,866
0.63
100.0
%
$
6,648,004
0.53
100.0
%
Borrowings
The following table presents the maturity of non-amortizing term borrowings, which consist entirely of FHLB advances, along with associated weighted average contractual and effective rates as of December 31, 2022 . In addition to the borrowings in the table below, there were two straight-line amortizing FHLB advances outstanding at December 31, 2022 , including a $45.0 million 3.50% with quarterly payments of $2.5 million June 2027 and a $95.1 million 4.45% with quarterly payments of $4.9 million October 2027 .
Maturity by
Contractual
Effective
Fiscal Year
Amount
Rate
Rate(1)
(Dollars in thousands)
2023
$
300,000
1.70
%
1.81
%
2024
490,000
3.56
2.85
2025
600,000
3.05
2.85
2026
475,000
2.45
2.62
2027
350,000
2.72
2.86
2028
150,000
4.52
3.61
$
2,365,000
2.91
2.72
(1)
The effective rate includes the impact of interest rate swaps and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid.
The following table presents all borrowing activity for the period shown. The borrowings presented in the table have original contractual terms of one year or longer or are tied to interest rate swaps with original contractual terms of one year or longer, and line of credit borrowings are excluded. The effective rate is shown as a weighted average and includes the impact of interest rate swaps and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid. The weighted average maturity ("WAM") is the remaining weighted average contractual term in years. The beginning and ending WAMs represent the remaining maturity at each date presented. For new borrowings, the WAMs presented are as of the date of issue. The new FHLB borrowings added during the current quarter had a weighted average maturity of 3.3 years, which is generally a shorter term than what management has selected in prior periods.
For the Three Months Ended
December 31, 2022
Effective
Amount
Rate
WAM
(Dollars in thousands)
Beginning balance
$
2,062,500
2.44
%
2.5
Maturities and repayments
(7,418
)
4.13
New FHLB borrowings
450,000
4.45
3.3
Ending balance
$
2,505,082
2.80
2.4
Maturities of Interest-Bearing Liabilities
The following table presents the maturity and weighted average repricing rate, which is also the weighted average effective rate, of certificates of deposit, split between retail/commercial and public unit amounts, and non-amortizing term borrowings for the next four quarters as of December 31, 2022 .
March 31 ,
June 30 ,
September 30 ,
December 31 ,
2023
2023
2023
2023
Total
(Dollars in thousands)
Retail/Commercial Certificates:
Amount
$
270,624
$
208,654
$
253,360
$
228,152
$
960,790
Repricing Rate
1.25
%
1.00
%
1.47
%
2.14
%
1.46
%
Public Unit Certificates:
Amount
$
21,682
$
8,734
$
18,008
$
39,717
$
88,141
Repricing Rate
1.37
%
2.80
%
2.59
%
4.27
%
3.07
%
Term Borrowings:
Amount
$
100,000
$
100,000
$
100,000
$
150,000
$
450,000
Repricing Rate
1.46
%
1.82
%
2.14
%
3.42
%
2.34
%
Total
Amount
$
392,306
$
317,388
$
371,368
$
417,869
$
1,498,931
Repricing Rate
1.31
%
1.31
%
1.70
%
2.81
%
1.82
%
The following table sets forth the WAM information for our certificates of deposit, in years, as of December 31, 2022 .
Retail certificates of deposit
1.6
Commercial certificates of deposit
1.1
Public unit certificates of deposit
0.7
Total certificates of deposit
1.6
Average Rates and Lives
At December 31, 2022 , the Bank's gap between the amount of interest-earning assets and interest-bearing liabilities projected to reprice within one year was $(1.02) billion $(1.14) billion September 30, 2022 . The change in the one-year gap amount was due primarily to a decrease in the amount of liability cash flows coming due in one year at December 31, 2022 compared to September 30, 2022 . This was due primarily to a decrease in the amount of non-maturity deposits and certificates of deposit projected to mature within one year as of December 31, 2022 compared to September 30, 2022 , partially offset by an increase in borrowings projected to reprice within one year as of December 31, 2022 .
The amount of interest-bearing liabilities expected to reprice in a given period is not typically significantly impacted by changes in interest rates, because the Bank's borrowings and certificate of deposit portfolios have contractual maturities and generally cannot be terminated early without a prepayment penalty. If interest rates were to increase 200 basis points, as of December 31, 2022 , the Bank's one-year gap is projected to be $(1.05) billion $(1.17) billion September 30, 2022 .
The following table presents the weighted average yields/rates and WALs (in years), after applying prepayment, call assumptions, and decay rates for our interest-earning assets and interest-bearing liabilities as of December 31, 2022 . Yields presented for interest-earning assets include the amortization of fees, costs, premiums and discounts, which are considered adjustments to the yield. The interest rate presented for term borrowings is the effective rate, which includes the impact of interest rate swaps and the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid. The WAL presented for term borrowings includes the effect of interest rate swaps.
Amount
Yield/Rate
WAL
% of Category
% of Total
(Dollars in thousands)
Securities
$
1,528,686
1.31
%
4.1
16.1
%
Loans receivable:
Fixed-rate one- to four-family
5,727,412
3.20
6.7
73.5
%
60.3
Fixed-rate commercial
439,609
4.13
3.6
5.6
4.6
All other fixed-rate loans
84,537
3.68
7.3
1.1
0.9
Total fixed-rate loans
6,251,558
3.27
6.5
80.2
65.8
Adjustable-rate one- to four-family
778,728
3.11
4.1
10.0
8.2
Adjustable-rate commercial
670,678
5.11
8.1
8.6
7.1
All other adjustable-rate loans
90,706
7.29
3.0
1.2
1.0
Total adjustable-rate loans
1,540,112
4.23
5.8
19.8
16.3
Total loans receivable
7,791,670
3.46
6.4
100.0
%
82.1
FHLB stock
124,119
8.47
2.6
1.3
Cash and cash equivalents
49,686
1.79
—
0.5
Total interest-earning assets
$
9,494,161
3.17
5.9
100.0
%
Non-maturity deposits
$
3,262,824
0.47
5.9
59.6
%
40.2
%
Retail certificates of deposit
2,073,633
1.83
1.6
37.8
25.5
Commercial certificates of deposit
33,134
1.55
1.1
0.6
0.4
Public unit certificates of deposit
107,711
3.17
0.7
2.0
1.3
Total interest-bearing deposits
5,477,302
1.04
4.2
100.0
%
67.4
Term borrowings
2,505,082
2.80
2.4
94.5
%
30.8
Line of credit borrowings
145,000
4.48
—
5.5
1.8
Total borrowings
2,650,082
2.89
2.3
100.0
%
32.6
Total interest-bearing liabilities
$
8,127,384
1.65
3.6
100.0
%
View source version on businesswire.com : https://www.businesswire.com/news/home/20230125005133/en/
Kent Townsend
ktownsend@capfed.com
Investor Relations
investorrelations@capfed.com
Source: Capitol Federal Financial, Inc.
