27.01.2017 15:00:00

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

TOPEKA, Kan., Jan. 27, 2017 /PRNewswire/ -- Capitol Federal Financial, Inc. (NASDAQ: CFFN) (the "Company") announced results today for the quarter ended December 31, 2016.  Detailed results will be available in the Company's Quarterly Report on Form 10-Q for the quarter ended December 31, 2016, which will be filed with the Securities and Exchange Commission ("SEC") on or about February 9, 2017 and posted on our website, http://ir.capfed.comFor best viewing results, please view this release in Portable Document Format (PDF) on our website.

Highlights for the quarter include:

  • net income of $20.6 million, including $642 thousand from the leverage strategy;
  • basic and diluted earnings per share of $0.15;
  • annualized loan portfolio growth of 6.5%;
  • net interest margin of 1.73% (2.07% excluding the effects of the leverage strategy); and
  • dividends paid of $50.2 million, or $0.375 per share.

Comparison of Operating Results for the Three Months Ended December 31, 2016 and September 30, 2016

For the quarter ended December 31, 2016, the Company recognized net income of $20.6 million, or $0.15 per share, compared to net income of $20.7 million, or $0.16 per share, for the quarter ended September 30, 2016.  The decrease in earnings per share was due to the decrease in net income between quarters along with an increase in average shares outstanding during the current quarter.

Capitol Federal Savings Bank (the "Bank") continued to utilize a leverage strategy to increase earnings.  The leverage strategy during the current quarter involved borrowing up to $2.10 billion either on the Bank's Federal Home Loan Bank Topeka ("FHLB") line of credit or by entering into short-term FHLB advances, depending on the rates offered by FHLB.  The borrowings were repaid prior to quarter end for regulatory purposes.  The proceeds from the borrowings, net of the required FHLB stock holdings, were deposited at the Federal Reserve Bank of Kansas City.  Net income attributable to the leverage strategy was $642 thousand during the current quarter, compared to $616 thousand for the prior quarter.

Net interest income decreased $426 thousand, or 0.9%, from the prior quarter to $47.3 million for the current quarter.  The net interest margin decreased one basis point from 1.74% for the prior quarter to 1.73% for the current quarter.  Excluding the effects of the leverage strategy, the net interest margin would have decreased two basis points from 2.09% for the prior quarter to 2.07% for the current quarter.  The decrease in the net interest margin was due mainly to an increase in interest expense on deposits and an increase in the average balance of operating cash which excludes funds related to the leverage strategy, partially offset by a decrease in interest expense on term borrowings.  The positive impact on the net interest margin resulting from the shift in the mix of interest-earning assets from relatively lower yielding securities to higher yielding loans was offset by a decrease in the loan portfolio yield.

Interest and Dividend Income
The weighted average yield on total interest-earning assets for the current quarter increased one basis point from the prior quarter, to 2.76%, while the average balance of interest-earning assets decreased $78.5 million between the two periods.  Absent the impact of the leverage strategy, the weighted average yield on total interest-earning assets would have decreased one basis point from the prior quarter, to 3.20%, while the average balance would have decreased $10.0 million.  The following table presents the components of interest and dividend income for the time periods presented, along with the change measured in dollars and percent.


For the Three Months Ended






December 31,


September 30,


Change Expressed in:


2016


2016


Dollars


Percent


(Dollars in thousands)



INTEREST AND DIVIDEND INCOME:








Loans receivable

$

61,945



$

61,516



$

429



0.7%


Mortgage-backed securities ("MBS")

6,362



6,860



(498)



(7.3)


Cash and cash equivalents

2,969



2,774



195



7.0


FHLB stock

2,939



3,044



(105)



(3.4)


Investment securities

1,107



1,401



(294)



(21.0)


Total interest and dividend income

$

75,322



$

75,595



$

(273)



(0.4)


 

The increase in interest income on loans receivable was due to a $116.4 million increase in the average balance of the portfolio, partially offset by a four basis point decrease in the weighted average yield on the portfolio, to 3.53% for the current quarter.  The loan growth was funded with cash flows from the securities portfolio and utilizing excess operating cash.  The decrease in the weighted average yield was due primarily to loans repricing to lower market rates and the origination and purchase of loans at rates less than the existing portfolio rate, along with an increase in premium amortization related to correspondent loans due to both the increase in the size of the correspondent loan portfolio and repayment activity.

The decrease in interest income on MBS was due mainly to a $92.2 million decrease in the average balance of the portfolio as cash flows were used to fund loan growth and pay off a maturing FHLB advance.  During the current quarter, $1.3 million of net premiums on MBS were amortized, which decreased the weighted average yield on the portfolio by 43 basis points.  During the prior quarter, $1.3 million of net premiums were amortized, which decreased the weighted average yield on the portfolio by 42 basis points. As of December 31, 2016, the remaining net balance of premiums on our portfolio of MBS was $11.9 million.

The decrease in interest income on investment securities was due primarily to a $75.2 million decrease in the average balance of the portfolio as cash flows were used to fund loan growth and pay off a maturing FHLB advance, along with a six basis point decrease in the weighted average yield on the portfolio, to 1.24% for the current quarter.  The decrease in the weighted average yield was due to the prior quarter including more discount accretion than the current quarter due to the call of securities in the prior quarter.

Interest Expense
The weighted average rate paid on total interest-bearing liabilities for the current quarter increased two basis points from the prior quarter, to 1.15%, while the average balance of interest-bearing liabilities decreased $96.8 million between the two periods.  Absent the impact of the leverage strategy, the weighted average rate paid on total interest-bearing liabilities for the current quarter would have increased one basis point from the prior quarter, to 1.30%, while the average balance would have decreased $28.3 million.  The following table presents the components of interest expense for the time periods presented, along with the change measured in dollars and percent.


For the Three Months Ended






December 31,


September 30,


Change Expressed in:


2016


2016


Dollars


Percent


(Dollars in thousands)



INTEREST EXPENSE:








FHLB advances

$

13,236



$

13,400



$

(164)



(1.2)%


FHLB leverage strategy

2,881



2,862



19



0.7


Deposits

10,396



10,098



298



3.0


Repurchase agreements

1,503



1,503






Total interest expense

$

28,016



$

27,863



$

153



0.5


 

The decrease in interest expense on FHLB advances was due to an $82.2 million decrease in the average balance of the portfolio, partially offset by a five basis point increase in the weighted average rate paid during the current quarter, to 2.27%.  During the current quarter, a $100.0 million advance with an effective rate of 0.78%, which was lower than the existing portfolio rate, matured and was not renewed or replaced, thereby increasing the weighted average rate paid on the portfolio.

The increase in interest expense on deposits was due primarily to a $53.9 million increase in the average balance of the deposit portfolio, along with a one basis point increase in the weighted average rate paid on the deposit portfolio, to 0.80% for the current quarter.  The increase between quarters in the average balance and the weighted average rate paid was due largely to changes in the certificate of deposit portfolio.

Provision for Credit Losses
The Bank did not record a provision for credit losses during the current quarter compared to a negative provision for credit losses during the prior quarter of $750 thousand.  Based on management's assessment of the allowance for credit losses ("ACL") formula analysis model and several other factors, management determined that no provision for credit losses was necessary in the current quarter. Net loan charge-offs were $19 thousand during the current quarter compared to $22 thousand in the prior quarter.  At December 31, 2016, loans 30 to 89 days delinquent were 0.35% of total loans and loans 90 or more days delinquent or in foreclosure were 0.22% of total loans.

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


For the Three Months Ended






December 31,


September 30,


Change Expressed in:


2016


2016


Dollars


Percent


(Dollars in thousands)



NON-INTEREST INCOME:








Retail fees and charges

$

3,709



$

3,738



$

(29)



(0.8)%


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

523



610



(87)



(14.3)


Other non-interest income

1,036



1,343



(307)



(22.9)


Total non-interest income

$

5,268



$

5,691



$

(423)



(7.4)


 

The decrease in other non-interest income was due primarily to a decrease in insurance commissions resulting from the receipt of annual commissions from certain insurance providers during the prior quarter and no such commissions being received in the current quarter.

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


For the Three Months Ended






December 31,


September 30,


Change Expressed in:


2016


2016


Dollars


Percent


(Dollars in thousands)



NON-INTEREST EXPENSE:








Salaries and employee benefits

$

10,634



$

10,774



$

(140)



(1.3)%


Information technology and communications

2,834



2,657



177



6.7


Occupancy, net

2,675



2,682



(7)



(0.3)


Deposit and loan transaction costs

1,386



1,466



(80)



(5.5)


Regulatory and outside services

1,346



1,645



(299)



(18.2)


Federal insurance premium

894



918



(24)



(2.6)


Advertising and promotional

690



1,419



(729)



(51.4)


Office supplies and related expense

437



624



(187)



(30.0)


Low income housing partnerships



1,057



(1,057)



(100.0)


Other non-interest expense

701



720



(19)



(2.6)


Total non-interest expense

$

21,597



$

23,962



$

(2,365)



(9.9)


 

The decrease in regulatory and outside services was due primarily to the timing of external audit fees.  The decrease in advertising and promotional expense was due mainly to the timing of media campaigns and sponsorships.  The decrease in office supplies and related expense was due mainly to the timing of certain expenses.  The decrease in low income housing partnerships expense was due to a change in the Bank's method of accounting for those investments.  The Bank had been accounting for these partnerships using the equity method of accounting as two of the Bank's officers were involved in the operational management of the low income housing partnership investment group. Effective September 30, 2016, those two Bank officers discontinued their involvement in the operational management of the investment group.  On October 1, 2016, the Bank began using the proportional method of accounting for those investments rather than the equity method.  As a result, the Bank no longer reports low income housing partnership expenses in non-interest expense; rather, the pretax operating losses and related tax benefits from the investments are reported as a component of income tax expense.

The Company's efficiency ratio was 41.08% for the current quarter compared to 44.85% for the prior quarter.  The change in the efficiency ratio was due primarily to a decrease in non-interest expense, mainly a result of the change in the method of accounting for low income housing partnerships.  The efficiency ratio is a measure of a financial institution's total non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income.  A lower value indicates that the financial institution is generating revenue with a lower level of expense.

Income Tax Expense
Income tax expense was $10.4 million for the current quarter, compared to $9.5 million for the prior quarter.  The effective tax rate for the current quarter was 33.6% compared to 31.5% for the prior quarter. The increase in effective tax rate was due primarily to the change in accounting for low income housing partnerships as previously discussed.  Management anticipates the effective tax rate for fiscal year 2017 will be approximately 34%, based on fiscal year 2017 estimates as of December 31, 2016.

Comparison of Operating Results for the Three Months Ended December 31, 2016 and 2015

The Company recognized net income of $20.6 million, or $0.15 per share, for the quarter ended December 31, 2016, a decrease of $140 thousand, or 0.7%, from the quarter ended December 31, 2015.  The Company's efficiency ratio was 41.08% for the current quarter compared to 44.05% for the prior year quarter.  The change in the efficiency ratio was due primarily to a decrease in non-interest expense. See "Non-interest Expense" section below for additional information regarding the decrease in expense.

Net income attributable to the leverage strategy was $642 thousand during the current quarter, compared to $583 thousand for the prior year quarter.  The increase was due primarily to a decrease in the Federal Deposit Insurance Corporation ("FDIC") base assessment rate, as a portion of federal insurance premiums are attributable to the leverage strategy due to the increase in average assets resulting from the strategy.  The decrease in the FDIC base assessment rate was effective July 1, 2016 and was the result of the FDIC Deposit Insurance Fund reaching 1.15% of total estimated insured deposits of the banking system on June 30, 2016.

The net interest margin decreased two basis points, from 1.75% for the prior year quarter to 1.73% for the current year quarter.  Excluding the effects of the leverage strategy, the net interest margin would have decreased four basis points, from 2.11% for the prior year quarter to 2.07% for the current year quarter.  The decrease in the net interest margin was due mainly to an increase in interest expense on deposits and a decrease in the yield on the MBS portfolio, partially offset by a decrease in interest expense on borrowings not related to the leverage strategy.  The positive impact on the net interest margin resulting from the shift in the mix of interest-earning assets from relatively lower yielding securities to higher yielding loans was offset by a decrease in the loan portfolio yield.

Interest and Dividend Income
The weighted average yield on total interest-earning assets increased five basis points, from 2.71% for the prior year quarter to 2.76% for the current quarter, and the average balance of interest-earning assets decreased $56.4 million from the prior year quarter.  Absent the impact of the leverage strategy, the weighted average yield on total interest-earning assets would have decreased one basis point, from 3.21% for the prior year quarter to 3.20% for the current quarter, while the average balance would have increased $12.1 million.  The following table presents the components of interest and dividend income for the time periods presented along with the change measured in dollars and percent. 


For the Three Months Ended






December 31,


Change Expressed in:


2016


2015


Dollars


Percent


(Dollars in thousands)



INTEREST AND DIVIDEND INCOME:








Loans receivable

$

61,945



$

60,223



$

1,722



2.9%


MBS

6,362



7,831



(1,469)



(18.8)


Cash and cash equivalents

2,969



1,620



1,349



83.3


FHLB stock

2,939



3,152



(213)



(6.8)


Investment securities

1,107



1,533



(426)



(27.8)


Total interest and dividend income

$

75,322



$

74,359



$

963



1.3


 

The increase in interest income on loans receivable was due to a $363.6 million increase in the average balance of the portfolio, partially offset by a nine basis point decrease in the weighted average yield on the portfolio, to 3.53% for the current quarter.  Loan growth was primarily funded through cash flows from the securities portfolio.  The decrease in the weighted average yield was due primarily to an increase in the amortization of premiums related to correspondent loans due mainly to repayment activity, along with loans repricing to lower market rates and the origination and purchase of loans between periods at rates less than the existing portfolio rate.

The decrease in interest income on the MBS portfolio was due primarily to a $212.3 million decrease in the average balance of the portfolio as cash flows not reinvested were used to fund loan growth and pay off maturing FHLB advances.  Additionally, the weighted average yield on the MBS portfolio decreased 10 basis points, from 2.22% during the prior year quarter to 2.12% for the current quarter.  The decrease in the weighted average yield was due to an increase in the impact of net premium amortization.  Net premium amortization of $1.3 million during the current quarter decreased the weighted average yield on the portfolio by 43 basis points.  During the prior year quarter, $1.2 million of net premiums were amortized, which decreased the weighted average yield on the portfolio by 33 basis points. 

The increase in interest income on cash and cash equivalents was due to a 25 basis point increase in the weighted average yield resulting from an increase in the yield earned on balances held at the Federal Reserve Bank.

The decrease in interest income on investment securities was due to a $146.5 million decrease in the average balance.  Cash flows not reinvested in the portfolio were used to fund loan growth and pay off maturing FHLB advances.

Interest Expense
The weighted average rate paid on total interest-bearing liabilities increased seven basis points, from 1.08% for the prior year quarter to 1.15% for the current quarter, while the average balance of interest-bearing liabilities decreased $31.6 million from the prior year quarter.  Absent the impact of the leverage strategy, the weighted average rate paid on total interest-bearing liabilities would have increased two basis points from the prior year quarter, to 1.30% for the current quarter, while the average balance of interest-bearing liabilities would have increased $36.8 million.  The following table presents the components of interest expense for the time periods presented, along with the change measured in dollars and percent.


For the Three Months Ended






December 31,


Change Expressed in:


2016


2015


Dollars


Percent


(Dollars in thousands)



INTEREST EXPENSE:








FHLB advances

$

13,236



$

14,325



$

(1,089)



(7.6)%


FHLB leverage strategy

2,881



1,749



1,132



64.7


Deposits

10,396



8,799



1,597



18.1


Repurchase agreements

1,503



1,504



(1)



(0.1)


Total interest expense

$

28,016



$

26,377



$

1,639



6.2


 

The decrease in interest expense on FHLB advances was due to a $217.9 million decrease in the average balance of the portfolio as a result of not replacing all of the FHLB advances that matured between periods, partially offset by a three basis point increase in the weighted average rate paid on the portfolio, to 2.27% for the current quarter.  Cash flows from the deposit and securities portfolios were used to pay off the maturing FHLB advances.  The increase in the weighted average rate paid was due to the maturing FHLB advances having a lower rate than the overall FHLB advance portfolio rate.  The increase in interest expense on FHLB leverage strategy borrowings was due to a 23 basis point increase in the weighted average rate paid due to an increase in interest rates between periods.

The increase in interest expense on deposits was due primarily to a nine basis point increase in the weighted average rate, to 0.80% for the current quarter, along with growth in the portfolio.  The increase in weighted average rate was primarily related to the retail certificate of deposit portfolio.  The average balance of the deposit portfolio increased $254.7 million for the current quarter, with the majority of the increase in the retail deposit portfolio.

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


For the Three Months Ended






December 31,


Change Expressed in:


2016


2015


Dollars


Percent


(Dollars in thousands)



NON-INTEREST INCOME:








Retail fees and charges

$

3,709



$

3,814



$

(105)



(2.8)%


Income from BOLI

523



703



(180)



(25.6)


Other non-interest income

1,036



1,049



(13)



(1.2)


Total non-interest income

$

5,268



$

5,566



$

(298)



(5.4)


 

The decrease in income from BOLI was due mainly to a decrease in the yield on the Bank's BOLI policies.

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:


2016


2015


Dollars


Percent


(Dollars in thousands)



NON-INTEREST EXPENSE:








Salaries and employee benefits

$

10,634



$

10,487



$

147



1.4%


Information technology and communications

2,834



2,558



276



10.8


Occupancy, net

2,675



2,672



3



0.1


Deposit and loan transaction costs

1,386



1,274



112



8.8


Regulatory and outside services

1,346



1,486



(140)



(9.4)


Federal insurance premium

894



1,382



(488)



(35.3)


Advertising and promotional

690



1,154



(464)



(40.2)


Office supplies and related expense

437



887



(450)



(50.7)


Low income housing partnerships



773



(773)



(100.0)


Other non-interest expense

701



917



(216)



(23.6)


Total non-interest expense

$

21,597



$

23,590



$

(1,993)



(8.4)


 

The increase in information technology and communications was due largely to software licensing and communication network expenses.  The decrease in federal insurance premiums was due primarily to a decrease in the FDIC base assessment rate.  The decrease in advertising and promotional expense was due mainly to the timing of media campaigns and sponsorships.  The decrease in office supplies and related expense was due primarily to the purchase of cards enabled with chip card technology during the prior year quarter and no such expenses in the current quarter.  The decrease in low income housing partnerships expense was due to a change in accounting method as previously discussed.  The decrease in other non-interest expense was due mainly to lower deposit account charge-offs related to debit card fraud in the current year quarter, along with a decrease in other real estate owned ("OREO") operations expense.

Income Tax Expense
Income tax expense was $10.4 million for the current quarter compared to $9.2 million for the prior year quarter.  The effective tax rate for the current quarter was 33.6% compared to 30.8% for the prior year quarter.  The increase in effective tax rate was due mainly to the change in accounting method for low income housing partnerships as previously discussed. 

Financial Condition as of December 31, 2016 

Total assets were $9.14 billion at December 31, 2016 compared to $9.27 billion at September 30, 2016.  The $127.7 million decrease was due primarily to a $131.2 million decrease in cash and cash equivalents and a $106.2 million decrease in the securities portfolio.  These cash flows were used to fund loan growth and pay off a maturing $100.0 million FHLB advance during the current quarter.

The loans receivable portfolio, net, increased $113.4 million to $7.07 billion at December 31, 2016, from $6.96 billion at September 30, 2016.  This growth was primarily funded with cash flows from the securities portfolio.  During the current quarter, the Bank originated and refinanced $223.1 million of loans with a weighted average rate of 3.32% and purchased $180.6 million of one- to four-family loans from correspondent lenders with a weighted average rate of 3.33%.  The Bank also entered into participations of $32.3 million of commercial real estate loans with a weighted average rate of 3.96%, of which $24.5 million had not yet been funded as of December 31, 2016.

Total liabilities were $7.77 billion at December 31, 2016 compared to $7.87 billion at September 30, 2016.  The $102.9 million decrease was due primarily to a $99.6 million decrease in FHLB borrowings as a result of the maturity of a $100.0 million FHLB advance during the current quarter which was not replaced.

Stockholders' equity was $1.37 billion at December 31, 2016 compared to $1.39 billion at September 30, 2016.  The $24.8 million decrease was due primarily to the payment of $50.2 million in cash dividends, partially offset by net income of $20.6 million.  The cash dividends paid during the current quarter totaled $0.375 per share and consisted of a $0.29 per share cash true-up dividend related to fiscal year 2016 earnings per the Company's dividend policy, and a regular quarterly cash dividend of $0.085 per share.  On January 24, 2017, the Company announced a regular quarterly cash dividend of $0.085 per share, or approximately $11.4 million, payable on February 17, 2017 to stockholders of record as of the close of business on February 3, 2017.

At December 31, 2016, Capitol Federal Financial, Inc., at the holding company level, had $83.6 million on deposit at the Bank.  For fiscal year 2017, it is the intent of the Board of Directors and management to continue with the payout of 100% of the Company's earnings to its stockholders.  Dividend payments depend upon a number of factors including the Company's financial condition and results of operations, regulatory capital requirements, regulatory limitations on the Bank's ability to make capital distributions to the Company, and the amount of cash at the holding company.

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

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


December 31,


September 30,


December 31,


2016


2016


2015


(Dollars in thousands)

Stockholders' equity

$

1,368,175



$

1,392,964



$

1,390,833


Equity to total assets at end of period

15.0%



15.0%



15.2%


 

The following table presents a reconciliation of total to net shares outstanding as of December 31, 2016. 

Total shares outstanding

137,915,672


Less unallocated Employee Stock Ownership Plan ("ESOP") shares and unvested restricted stock

(4,007,553)


Net shares outstanding

133,908,119


 

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, 2016, the Bank and Company exceeded all regulatory capital requirements.  The following table presents the Bank's regulatory capital ratios at December 31, 2016.




Regulatory




Requirement For


Bank


"Well-Capitalized"


Ratios


Status

Tier 1 leverage ratio

11.0%


5.0%


Common equity tier 1 capital ratio

28.3


6.5


Tier 1 capital ratio

28.3


8.0


Total capital ratio

28.5


10.0


 

A reconciliation of the Bank's equity under accounting principles generally accepted in the United States of America ("GAAP") to regulatory capital amounts as of December 31, 2016 is as follows (dollars in thousands):

Total Bank equity as reported under GAAP

$

1,240,252


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

(4,601)


Total tier 1 capital

1,235,651


ACL

8,521


Total capital

$

1,244,172


 

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

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

SUPPLEMENTAL FINANCIAL INFORMATION


CAPITOL FEDERAL FINANCIAL, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS (Unaudited)

(Dollars in thousands, except per share amounts)


December 31,


September 30,


2016


2016

ASSETS:




Cash and cash equivalents (includes interest-earning deposits of $128,460 and $267,829)

$

150,560



$

281,764


Securities:




AFS at estimated fair value (amortized cost of $492,395 and $517,791)

499,792



527,301


Held-to-maturity at amortized cost (estimated fair value of $1,027,292 and $1,122,867)

1,022,215



1,100,874


Loans receivable, net (ACL of $8,521 and $8,540)

7,071,410



6,958,024


FHLB stock, at cost

105,364



109,970


Premises and equipment, net

83,838



83,221


Other assets

206,331



206,093


TOTAL ASSETS

$

9,139,510



$

9,267,247






LIABILITIES:




Deposits

$

5,192,674



$

5,164,018


FHLB borrowings

2,272,754



2,372,389


Repurchase agreements

200,000



200,000


Advance payments by borrowers for taxes and insurance

25,403



62,643


Income taxes payable, net

9,369



310


Deferred income tax liabilities, net

24,594



25,374


Accounts payable and accrued expenses

46,541



49,549


Total liabilities

7,771,335



7,874,283






STOCKHOLDERS' EQUITY:




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




Common stock, $0.01 par value; 1,400,000,000 shares authorized, 137,915,672 and 137,486,172




 shares issued and outstanding as of December 31, 2016 and September 30, 2016, respectively

1,379



1,375


Additional paid-in capital

1,162,584



1,156,855


Unearned compensation, ESOP

(39,235)



(39,647)


Retained earnings

238,846



268,466


Accumulated other comprehensive income, net of tax

4,601



5,915


Total stockholders' equity

1,368,175



1,392,964


TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

9,139,510



$

9,267,247


 


CAPITOL FEDERAL FINANCIAL, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(Dollars in thousands)


For the Three Months Ended


December 31,


September 30,


December 31,


2016


2016


2015

INTEREST AND DIVIDEND INCOME:






Loans receivable

$

61,945



$

61,516



$

60,223


MBS

6,362



6,860



7,831


Cash and cash equivalents

2,969



2,774



1,620


FHLB stock

2,939



3,044



3,152


Investment securities

1,107



1,401



1,533


Total interest and dividend income

75,322



75,595



74,359








INTEREST EXPENSE:






FHLB borrowings

16,117



16,262



16,074


Deposits

10,396



10,098



8,799


Repurchase agreements

1,503



1,503



1,504


Total interest expense

28,016



27,863



26,377








NET INTEREST INCOME

47,306



47,732



47,982








PROVISION FOR CREDIT LOSSES



(750)




NET INTEREST INCOME AFTER






  PROVISION FOR CREDIT LOSSES

47,306



48,482



47,982








NON-INTEREST INCOME:






Retail fees and charges

3,709



3,738



3,814


Income from BOLI

523



610



703


Other non-interest income

1,036



1,343



1,049


Total non-interest income

5,268



5,691



5,566








NON-INTEREST EXPENSE:






Salaries and employee benefits

10,634



10,774



10,487


Information technology and communications

2,834



2,657



2,558


Occupancy, net

2,675



2,682



2,672


Deposit and loan transaction costs

1,386



1,466



1,274


Regulatory and outside services

1,346



1,645



1,486


Federal insurance premium

894



918



1,382


Advertising and promotional

690



1,419



1,154


Low income housing partnerships



1,057



773


Office supplies and related expense

437



624



887


Other non-interest expense

701



720



917


Total non-interest expense

21,597



23,962



23,590


INCOME BEFORE INCOME TAX EXPENSE

30,977



30,211



29,958


INCOME TAX EXPENSE

10,399



9,513



9,240


NET INCOME

$

20,578



$

20,698



$

20,718


 

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


For the Three Months Ended


December 31,


September 30,


December 31,


2016


2016


2015


(Dollars in thousands, except per share amounts)

Net income

$

20,578



$

20,698



$

20,718


Income allocated to participating securities

(13)



(12)



(27)


Net income available to common stockholders

$

20,565



$

20,686



$

20,691








Average common shares outstanding

133,696,125



133,171,931



132,821,834


Average committed ESOP shares outstanding

449



124,346



449


Total basic average common shares outstanding

133,696,574



133,296,277



132,822,283








Effect of dilutive stock options

253,222



196,922



88,873








Total diluted average common shares outstanding

133,949,796



133,493,199



132,911,156








Net earnings per share:






Basic

$

0.15



$

0.16



$

0.16


Diluted

$

0.15



$

0.16



$

0.16








Antidilutive stock options, excluded from the diluted





average common shares outstanding calculation

236,400



711,827



872,039


 

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.


December 31, 2016


September 30, 2016


December 31, 2015






% of






% of






% of


Amount


Rate


Total


Amount


Rate


Total


Amount


Rate


Total


(Dollars in thousands)

Real estate loans:


















One- to four-family:


















  Originated

$

4,027,991



3.70%



57.0%



$

4,005,615



3.74%



57.6%



$

4,005,585



3.82%



60.1%


  Correspondent purchased

2,288,368



3.48



32.4



2,206,072



3.50



31.7



1,896,393



3.52



28.5


  Bulk purchased

400,506



2.24



5.7



416,653



2.23



6.0



469,400



2.23



7.0


  Construction

37,524



3.44



0.5



39,430



3.45



0.6



31,427



3.58



0.5


  Total

6,754,389



3.54



95.6



6,667,770



3.56



95.9



6,402,805



3.62



96.1


Commercial:


















  Permanent

104,323



4.15



1.5



110,768



4.16



1.6



112,917



4.14



1.7


  Construction

76,254



4.10



1.1



43,375



4.13



0.6



15,448



3.85



0.2


  Total

180,577



4.13



2.6



154,143



4.15



2.2



128,365



4.10



1.9


  Total real estate loans

6,934,966



3.55



98.2



6,821,913



3.58



98.1



6,531,170



3.63



98.0




















Consumer loans:


















Home equity

122,378



4.99



1.7



123,345



5.01



1.8



126,259



4.96



1.9


Other

4,213



4.19



0.1



4,264



4.21



0.1



4,219



4.12



0.1


  Total consumer loans

126,591



4.96



1.8



127,609



4.99



1.9



130,478



4.94



2.0


Total loans receivable

7,061,557



3.58



100.0%



6,949,522



3.60



100.0%



6,661,648



3.65



100.0%




















Less:


















ACL

8,521







8,540







9,201






Discounts/unearned loan fees

25,028







24,933







24,172






Premiums/deferred costs

(43,402)







(41,975)







(36,853)






Total loans receivable, net

$

7,071,410







$

6,958,024







$

6,665,128






 

Loan Activity:  The following table summarizes activity in our loan portfolio, along with weighted average rates where applicable, for the periods indicated, excluding changes in undisbursed loan funds, ACL, discounts/unearned loan fees, and premiums/deferred costs.  Loans that were paid-off as a result of refinances are included in repayments.  Loan endorsements are not included in the activity in the following tables because a new loan is not generated at the time of the endorsement.  The endorsed balance and rate are included in the ending loan portfolio balance and rate.  During the quarters ended December 31, 2016 and 2015, the Bank endorsed $33.8 million and $23.6 million of one- to four-family loans, respectively, reducing the average rate on those loans by 89 and 90 basis points, respectively.


For the Three Months Ended


December 31, 2016


September 30, 2016


June 30, 2016


March 31, 2016


Amount


Rate


Amount


Rate


Amount


Rate


Amount


Rate


(Dollars in thousands)

Beginning balance

$

6,949,522



3.60%



$

6,832,770



3.63%



$

6,763,980



3.64%



$

6,661,648



3.65%


Originated and refinanced:
















Fixed

176,554



3.26



176,534



3.31



155,179



3.52



117,205



3.65


Adjustable

46,566



3.54



48,608



3.53



44,319



3.61



35,495



3.77


Purchased and participations:
















Fixed

187,674



3.52



190,830



3.50



178,762



3.71



249,017



3.68


Adjustable

25,262



2.73



65,748



3.79



24,715



2.90



27,355



2.93


Change in undisbursed loan funds

3,696





(26,760)





(23,431)





(90,800)




Repayments

(326,839)





(337,779)





(310,041)





(235,202)




Principal (charge-offs) recoveries, net

(19)





(22)





119





(8)




Other

(859)





(407)





(832)





(730)




Ending balance

$

7,061,557



3.58



$

6,949,522



3.60



$

6,832,770



3.63



$

6,763,980



3.64


 

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


For the Three Months Ended


December 31, 2016


December 31, 2015


Amount


Rate


% of Total


Amount


Rate


% of Total

Fixed-rate:

(Dollars in thousands)

One- to four-family:












  <= 15 years

$

84,347



2.78%



19.3%



$

60,427



3.01%



18.7%


  > 15 years

246,730



3.52



56.6



166,383



3.79



51.5


Commercial real estate

32,291



3.96



7.4



31,164



4.25



9.6


Home equity

733



6.09



0.2



893



5.65



0.3


Other

127



9.90





224



8.41



0.1


  Total fixed-rate

364,228



3.39



83.5



259,091



3.68



80.2














Adjustable-rate:












One- to four-family:












  <= 36 months

1,427



2.42



0.3



904



2.66



0.3


  > 36 months

52,031



2.76



12.0



41,097



3.02



12.7


Commercial real estate







3,376



4.25



1.0


Home equity

17,933



4.77



4.1



18,059



4.52



5.6


Other

437



3.30



0.1



542



3.44



0.2


  Total adjustable-rate

71,828



3.25



16.5



63,978



3.51



19.8














Total originated, refinanced and purchased

$

436,056



3.37



100.0%



$

323,069



3.64



100.0%














Purchased and participation loans included above:












Fixed-rate:












Correspondent - one- to four-family

$

155,383



3.43





$

96,111



3.66




Participations - commercial real estate

32,291



3.96





5,533



4.25




Total fixed-rate purchased/participations

187,674



3.52





101,644



3.69
















Adjustable-rate:












Correspondent - one- to four-family

25,262



2.73





22,485



3.01




Participations - commercial real estate







3,376



4.25




Total adjustable-rate purchased/participations

25,262



2.73





25,861



3.17
















Total purchased/participation loans

$

212,936



3.43





$

127,505



3.59




 

One- to Four-Family Loans:  The following table presents, for our portfolio of one- to four-family loans, the amount, percent of total, weighted average credit score, weighted average loan-to-value ("LTV") ratio, and average balance per loan at the dates presented.  Credit scores are updated at least semiannually, with the last update in September 2016, 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.


December 31, 2016


September 30, 2016


December 31, 2015




% of


Credit




Average




% of


Credit




Average




% of


Credit




Average


Amount


Total


Score


LTV


Balance


Amount


Total


Score


LTV


Balance


Amount


Total


Score


LTV


Balance


(Dollars in thousands)

Originated

$

4,027,991



60.0%



766



63%



$

133



$

4,005,615



60.4%



766



63%



$

132



$

4,005,585



62.9%



765



64%



$

129


Correspondent purchased

2,288,368



34.0



764



68



366



2,206,072



33.3



764



68



360



1,896,393



29.7



764



68



344


Bulk purchased

400,506



6.0



753



64



307



416,653



6.3



753



64



308



469,400



7.4



753



65



308



$

6,716,865



100.0%



765



65



178



$

6,628,340



100.0%



765



65



175



$

6,371,378



100.0%



764



65



168


 

The following table summarizes our one- to four-family loan origination, refinance, and correspondent purchase commitments as of December 31, 2016, along with associated weighted average rates.  Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a rate lock fee.  A percentage of the commitments are expected to expire unfunded, so the amounts reflected in the table below are not necessarily indicative of future cash requirements.


Fixed-Rate








15 years


More than


Adjustable-


Total


or less


15 years


Rate


Amount


Rate


(Dollars in thousands)

Originate/refinance

$

20,406



$

56,251



$

16,591



$

93,248



3.37%


Correspondent

16,967



98,218



20,959



136,144



3.63



$

37,373



$

154,469



$

37,550



$

229,392



3.52












Rate

2.99%



3.78%



3.01%






 


The following table presents originated, refinanced, and correspondent activity in our one- to four-family loan portfolio, excluding endorsement activity, along with associated weighted average LTVs and weighted average credit scores for the periods indicated.


For the Three Months Ended


December 31, 2016


December 31, 2015






Credit






Credit


Amount


LTV


Score


Amount


LTV


Score


(Dollars in thousands)

Originated

$

144,737



76%



771



$

113,655



76%



766


Refinanced by Bank customers

59,153



66



768



36,560



68



769


Correspondent purchased

180,645



72



767



118,596



74



763



$

384,535



73



769



$

268,811



74



765


 

The following table presents the amount, percent of total, and weighted average rate, by state, for one- to four-family loan originations and correspondent purchases where originations and purchases in the state exceeded five percent of the total amount originated and purchased during the quarter ended December 31, 2016.

State


Amount


% of Total


Rate



(Dollars in thousands)

Kansas


$

179,453



46.6%



3.17%


Texas


78,100



20.3



3.31


Missouri


60,206



15.7



3.29


Other states


66,776



17.4



3.35




$

384,535



100.0%



3.25


 

Commercial Real Estate Loans:  During the current quarter, the Bank entered into commercial real estate loan participations of $32.3 million, which included $27.8 million of commercial real estate construction loans.  The majority of the $27.8 million of commercial real estate construction loans had not yet been funded at December 31, 2016. The Bank intends to continue to grow its commercial real estate loan portfolio through participations with correspondent lenders and other lead banks with which the Bank has commercial real estate lending relationships.

The following table presents the Bank's commercial real estate loans and commitments by industry classification, as defined by the North American Industry Classification System, as of December 31, 2016.


Unpaid


Undisbursed


Gross Loan


Outstanding




% of


Principal


Amount


Amount


Commitments


Total


Total


(Dollars in thousands)

Accommodation and food services

$

76,062



$

66,228



$

142,290



$



$

142,290



38.8%


Health care and social assistance

21,841



53,431



75,272





75,272



20.6


Real estate rental and leasing

17,042



42,269



59,311



1,250



60,561



16.5


Arts, entertainment, and recreation

19,700



14,775



34,475





34,475



9.4


Multi-family

10,736





10,736





10,736



2.9


Retail trade

22,411



5,367



27,778





27,778



7.6


Other

12,785



2,590



15,375





15,375



4.2



$

180,577



$

184,660



$

365,237



$

1,250



$

366,487



100.0%


 

The following table summarizes the Bank's commercial real estate loans by state as of December 31, 2016. 


Unpaid


Undisbursed


Gross Loan


Outstanding




% of


Principal


Amount


Amount


Commitments


Total


Total


(Dollars in thousands)

Texas

$

38,804



$

106,108



$

144,912



$



$

144,912



39.5%


Missouri

49,263



59,390



108,653





108,653



29.6


Kansas

64,167



14,775



78,942



1,250



80,192



21.9


Colorado

14,726



298



15,024





15,024



4.1


Arkansas

8,215





8,215





8,215



2.3


California

3,910



2,589



6,499





6,499



1.8


Montana

1,492



1,500



2,992





2,992



0.8



$

180,577



$

184,660



$

365,237



$

1,250



$

366,487



100.0%


 

The following table presents the Bank's commercial real estate loan portfolio and outstanding commitments, categorized by gross loan amount (unpaid principal plus undisbursed amounts) or outstanding commitment amount, as of December 31, 2016.


Count


Amount


(Dollars in thousands)

Greater than $30 million

4



$

157,711


>$15 to $30 million

3



72,759


>$10 to $15 million

3



38,175


>$5 to $10 million

3



23,536


$1 to $5 million

24



70,064


Less than $1 million

14



4,242



51



$

366,487


 

Asset Quality

Economic conditions in the Bank's local market areas have a significant impact on the ability of borrowers to repay loans and the value of the collateral securing these loans.  As of December 2016, the unemployment rate was 4.2% for Kansas and 4.4% for Missouri, compared to the national average of 4.7%, based on information from the Bureau of Labor Statistics.

The following tables present loans 30 to 89 days delinquent, non-performing loans, and OREO as of the dates indicated.  Of the loans 30 to 89 days delinquent at December 31, 2016, approximately 75% were 59 days or less delinquent.  Of the correspondent purchased loans 30 to 89 days delinquent at December 31, 2016, approximately 97% were 59 days or less delinquent.  Non-performing loans are loans that are 90 or more days delinquent or in foreclosure, and nonaccrual loans that are less than 90 days delinquent but are required to be reported as nonaccrual pursuant to Office of the Comptroller of the Currency ("OCC") reporting requirements even if the loans are current.  Non-performing assets include non-performing loans and OREO.  Over the past 12 months, OREO properties acquired in settlement of loans were owned by the Bank, on average, for approximately six months before they were sold.


Loans Delinquent for 30 to 89 Days at:


December 31, 2016


September 30, 2016


June 30, 2016


March 31, 2016


December 31, 2015


Number


Amount


Number


Amount


Number


Amount


Number


Amount


Number


Amount


(Dollars in thousands)

One- to four-family:




















Originated

130



$

11,232



143



$

13,593



141



$

12,962



139



$

14,336



159



$

14,277


Correspondent purchased

17



7,809



9



3,329



10



2,561



8



2,307



10



3,033


Bulk purchased

26



4,844



21



5,008



27



4,703



26



6,005



35



7,805


Consumer:




















Home equity

38



665



36



635



33



548



33



631



36



730


Other

7



17



5



62



11



55



5



28



13



88



218



$

24,567



214



$

22,627



222



$

20,829



211



$

23,307



253



$

25,933


30 to 89 days delinquent loans




















to total loans receivable, net



0.35%





0.33%





0.30%





0.34%





0.39%


 


Non-Performing Loans and OREO at:


December 31, 2016


September 30, 2016


June 30, 2016


March 31, 2016


December 31, 2015


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

79



$

6,647



73



$

8,190



74



$

8,539



72



$

8,016



75



$

9,900


  Correspondent purchased

2



553



3



985



2



652



3



864






  Bulk purchased

27



7,982



28



7,323



32



8,017



33



7,483



32



7,199


Consumer:




















  Home equity

29



456



26



520



20



437



26



622



28



574


  Other

7



18



5



9



6



17



8



26



9



25



144



15,656



135



17,027



134



17,662



142



17,011



144



17,698






















Loans 90 or more days delinquent or in foreclosure




















 as a percentage of total loans



0.22%





0.24%





0.24%





0.25%





0.26%






















Nonaccrual loans less than 90 Days Delinquent:(1)




















One- to four-family:




















  Originated

82



11,393



70



8,956



70



6,939



72



7,667



75



7,661


  Correspondent purchased

6



1,231



9



2,786



8



2,872



4



825



1



24


  Bulk purchased

2



147



1



31







1



80



1



81


Consumer:




















  Home equity

14



371



12



328



11



263



9



151



14



259


  Other









1



7



1



8







104



13,142



92



12,101



90



10,081



87



8,731



91



8,025


Total non-performing loans

248



28,798



227



29,128



224



27,743



229



25,742



235



25,723






















Non-performing loans as a percentage of total loans


0.41%





0.42%





0.41%





0.38%





0.39%






















OREO:




















One- to four-family:




















  Originated(2)

10



$

888



12



$

692



14



$

1,142



22



$

1,364



25



$

1,410


  Correspondent purchased





1



499



1



499



1



499



1



499


  Bulk purchased

3



1,196



4



1,265



5



1,413



8



2,694



6



2,247


Consumer:




















  Home equity













1



9



1



26


Other(3)

1



1,278



1



1,278



1



1,278



1



1,278



1



1,278



14



3,362



18



3,734



21



4,332



33



5,844



34



5,460


Total non-performing assets

262



$

32,160



245



$

32,862



245



$

32,075



262



$

31,586



269



$

31,183






















Non-performing assets as a percentage of total assets


0.35%





0.35%





0.35%





0.34%





0.34%




(1)

Represents loans required to be reported as nonaccrual pursuant to OCC reporting requirements even if the loans are current.  At December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016, and December 31, 2015, this amount was comprised of $2.0 million, $2.3 million, $2.8 million, $1.8 million, and $2.2 million, respectively, of loans that were 30 to 89 days delinquent and are reported as such, and $11.1 million, $9.8 million, $7.3 million, $6.9 million, and $5.8 million, respectively, of loans that were current.

(2)

Real estate-related consumer loans where we also hold the first mortgage are included in the one- to four-family category as the underlying collateral is one- to four-family property.

(3)

Represents a single property the Bank purchased for a potential branch site but now intends to sell.

 

The following table presents ACL activity and related ratios at the dates and for the periods indicated.


For the Three Months Ended


December 31,


September 30,


June 30,


March 31,


December 31,


2016


2016


2016


2016


2015


(Dollars in thousands)

Balance at beginning of period

$

8,540



$

9,312



$

9,193



$

9,201



$

9,443


Charge-offs:










One- to four-family:










  Originated

(24)



(103)



(23)



(17)



(57)


  Bulk purchased



(75)



(54)



(38)



(175)


  Total

(24)



(178)



(77)



(55)



(232)


Consumer:










  Home equity

(8)





(49)



(16)



(18)


  Other



(1)





(4)




  Total

(8)



(1)



(49)



(20)



(18)


  Total charge-offs

(32)



(179)



(126)



(75)



(250)


Recoveries:










One- to four-family:










  Originated



18



17



39



3


  Bulk purchased



134



222



18




  Total



152



239



57



3


Consumer:










  Home equity

8



4



6



10



5


  Other

5



1








  Total

13



5



6



10



5


  Total recoveries

13



157



245



67



8


Net (charge-offs) recoveries

(19)



(22)



119



(8)



(242)


Provision for credit losses



(750)








Balance at end of period

$

8,521



$

8,540



$

9,312



$

9,193



$

9,201












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

0.06



0.07



(0.38)



0.03



0.79


ACL to non-performing loans at end of period

29.59



29.32



33.57



35.71



35.77


ACL to loans receivable, net at end of period

0.12



0.12



0.14



0.14



0.14


ACL to net charge-offs (annualized)

111.5x



95.6x



N/M


(1)

294.7x



9.5x




(1)

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

 

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



At


December 31,


September 30,


June 30,


March 31,


December 31,


2016


2016


2016


2016


2015


(Dollars in thousands)

Accruing TDRs

$

22,726



$

23,177



$

21,663



$

24,239



$

24,956


Nonaccrual TDRs(1)

17,983



18,725



16,497



14,986



13,983


Total TDRs

$

40,709



$

41,902



$

38,160



$

39,225



$

38,939




(1)

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

 

Securities Portfolio

The following table presents the distribution of our securities portfolio, at amortized cost, at the dates indicated.  The majority of our securities are issued by U.S. government-sponsored enterprises ("GSEs").  Overall, fixed-rate securities comprised 75% of these portfolios at December 31, 2016.  The weighted average life ("WAL") is the estimated remaining principal repayment term (in years) after three-month historical prepayment speeds and projected call option assumptions have been applied.  Weighted average yields on tax-exempt securities are not calculated on a fully taxable equivalent basis. 



December 31, 2016


September 30, 2016


December 31, 2015


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


(Dollars in thousands)

Fixed-rate securities:


















MBS

$

784,640



2.14%



2.8


$

836,852



2.16%



2.9


$

985,287



2.26%



3.2

GSE debentures

321,246



1.21



1.8


346,226



1.15



0.9


421,231



1.18



2.4

Municipal bonds

33,203



1.78



2.4


33,303



1.69



2.4


39,534



1.85



2.7

  Total fixed-rate securities

1,139,089



1.87



2.5


1,216,381



1.86



2.3


1,446,052



1.93



3.0



















Adjustable-rate securities:


















MBS

373,409



2.26



4.8


400,161



2.25



4.7


379,745



2.26



5.6

Trust preferred securities

2,112



2.22



20.5


2,123



2.11



20.7


2,186



1.77



21.5

  Total adjustable-rate securities

375,521



2.26



4.9


402,284



2.24



4.8


381,931



2.25



5.7

  Total securities portfolio

$

1,514,610



1.97



3.1


$

1,618,665



1.95



2.9


$

1,827,983



2.00



3.6

 

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


For the Three Months Ended


December 31, 2016


September 30, 2016


June 30, 2016


March 31, 2016


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


(Dollars in thousands)

Beginning balance - carrying value

$

1,246,078



2.19%



3.5



$

1,344,481



2.21%



3.9



$

1,436,774



2.25%



4.1



$

1,376,119



2.26%



3.9


Maturities and repayments

(88,564)







(96,320)







(90,291)







(80,544)






Net amortization of (premiums)/discounts

(1,290)







(1,345)







(1,387)







(1,091)






Purchases:
























Fixed

10,890



1.99



3.8















42,827



1.83



4.1


Adjustable



















100,133



2.02



5.4


Change in valuation on AFS securities

(788)







(738)







(615)







(670)






Ending balance - carrying value

$

1,166,326



2.18



3.5



$

1,246,078



2.19



3.5



$

1,344,481



2.21



3.9



$

1,436,774



2.25



4.1


 

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



For the Three Months Ended


December 31, 2016


September 30, 2016


June 30, 2016


March 31, 2016


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


Amount


Yield


WAL


(Dollars in thousands)

Beginning balance - carrying value

$

382,097



1.20%



1.2



$

510,745



1.21%



1.1



$

511,491



1.19%



1.5



$

460,829



1.24%



2.6


Maturities and calls

(50,019)







(127,923)







(25,873)







(27,201)






Net amortization of (premiums)/discounts

(72)







(9)







(115)







(106)






Purchases:
























Fixed

25,000



1.70



4.0









24,940



1.56



0.5



74,987



0.93



0.8


Change in valuation on AFS securities

(1,325)







(716)







302







2,982






Ending balance - carrying value

$

355,681



1.27



2.0



$

382,097



1.20



1.2



$

510,745



1.21



1.1



$

511,491



1.19



1.5


 

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.  The decrease in the balance of retail certificates of deposit at December 31, 2016 compared to September 30, 2016 was in the short-term and medium-term certificate of deposit portfolios, partially offset by an increase in the long-term certificate of deposit portfolio.


December 31, 2016


September 30, 2016


December 31, 2015






% of






% of






% of


Amount


Rate


 Total


Amount


Rate


 Total


Amount


Rate


 Total


(Dollars in thousands)

Non-interest-bearing checking

$

223,896



—%



4.3%



$

217,009



—%



4.2%



$

205,374



—%



4.1%


Interest-bearing checking

626,379



0.05



12.1



597,319



0.05



11.6



612,656



0.05



12.3


Savings

338,661



0.21



6.5



335,426



0.17



6.5



317,384



0.21



6.4


Money market

1,218,545



0.24



23.5



1,186,132



0.24



23.0



1,183,050



0.24



23.8


Retail certificates of deposit

2,414,489



1.44



46.5



2,458,160



1.43



47.6



2,304,865



1.31



46.4


Public units

370,704



0.74



7.1



369,972



0.70



7.1



349,151



0.43



7.0



$

5,192,674



0.80



100.0%



$

5,164,018



0.80



100.0%



$

4,972,480



0.71



100.0%


 

The following table presents scheduled maturities of our certificates of deposit, along with associated weighted average rates, as of December 31, 2016: 




Amount Due









More than


More than









1 year


1 year to


2 years to 3


More than


Total

Rate range


or less


2 years


years


3 years


Amount


Rate



(Dollars in thousands)



0.00 – 0.99%


$

775,872



$

116,283



$

1,105



$



$

893,260



0.68%


1.00 – 1.99%


435,067



394,819



416,667



481,037



1,727,590



1.61


2.00 – 2.99%


40



1,353



50,241



112,404



164,038



2.24


3.00 – 3.99%


305









305



3.11




$

1,211,284



$

512,455



$

468,013



$

593,441



$

2,785,193



1.35















Percent of total


43.5%



18.4%



16.8%



21.3%






Weighted average rate


0.92



1.34



1.69



1.97






Weighted average maturity (in years)


0.5



1.5



2.5



3.7



1.7




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




1.9




 

Borrowings

The following table presents the maturity of term borrowings (including FHLB advances, at par, and repurchase agreements), along with associated weighted average contractual and effective rates as of December 31, 2016.



FHLB


Repurchase





Maturity by


Advances


Agreements


Contractual


Effective

Fiscal year


Amount


Amount


Rate


Rate(1)



(Dollars in thousands)





2017


$

400,000



$



3.17%



3.21%


2018


375,000



100,000



2.35



2.64


2019


400,000





1.62



1.62


2020


250,000



100,000



2.18



2.18


2021


550,000





2.27



2.27


2022


200,000





2.23



2.23


2023


100,000





1.82



1.82




$

2,275,000



$

200,000



2.29



2.35




(1)

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

 

The following table presents the maturity and weighted average repricing rate, which is also the weighted average effective rate, of certificates of deposit, split between retail and public unit deposit amounts, and term borrowings for the next four quarters as of December 31, 2016.




Retail




Public Unit




Term







Maturity by


Certificate


Repricing


Deposit


Repricing


Borrowings


Repricing




Repricing

Quarter End


Amount


Rate


Amount


Rate


Amount


Rate


Total


Rate



(Dollars in thousands)

March 31, 2017


$

162,984



0.84%



$

161,368



0.59%



$



—%



$

324,352



0.72%


June 30, 2017


234,540



1.01



87,050



0.65



300,000



3.24



621,590



2.03


September 30, 2017


247,341



1.07



45,152



0.85



100,000



3.12



392,493



1.56


December 31, 2017


242,668



1.07



30,181



0.84



200,000



2.94



472,849



1.84




$

887,533



1.01



$

323,751



0.67



$

600,000



3.12



$

1,811,284



1.65


 

The following table presents term borrowing activity for the periods shown, which includes FHLB advances, at par, and repurchase agreements.  Leverage strategy borrowings and line of credit activity are excluded from the following table.  The weighted average effective rate includes the impact of the amortization of deferred prepayment penalties resulting from FHLB advances previously prepaid.  Rates on new borrowings are fixed-rate.  The weighted average maturity ("WAM") is the remaining weighted average contractual term in years.  The beginning and ending WAMs represent the remaining maturity at each date presented.  For new borrowings, the WAMs presented are as of the date of issue.


For the Three Months Ended


December 31, 2016


September 30, 2016


June 30, 2016


March 31, 2016




Effective






Effective






Effective






Effective




Amount


Rate


WAM


Amount


Rate


WAM


Amount


Rate


WAM


Amount


Rate


WAM


(Dollars in thousands)

Beginning balance

$

2,575,000



2.29%



2.9



$

2,675,000



2.24%



3.0



$

2,675,000



2.29%



3.0



$

2,675,000



2.29%



3.2


Maturities:
























FHLB advances

(100,000)



0.78





(100,000)



0.83





(100,000)



3.17










New borrowings:
























FHLB advances













100,000



1.82



7.0








Ending balance

$

2,475,000



2.35



2.7



$

2,575,000



2.29



2.9



$

2,675,000



2.24



3.0



$

2,675,000



2.29



3.0


 

Average Rates and Lives

At December 31, 2016, the Bank's one-year gap between the amount of interest-earning assets and interest-bearing liabilities projected to reprice was $234.2 million, or 2.56% of total assets, compared to $1.07 billion, or 11.54% of total assets, at September 30, 2016.  The decrease in the one-year gap amount was due primarily to an increase in interest rates between the two periods.  As interest rates rise, borrowers have less economic incentive to refinance their mortgages and agency debt issuers have less economic incentive to exercise their call options in order to issue new debt at lower interest rates.  This resulted in lower projected cash flows on these assets over the next year compared to the previous quarter.  In addition, lower cash balances and an increase in borrowings repricing reduced the one-year gap compared to the prior quarter.

The majority of interest-earning assets anticipated to reprice in the coming year are repayments and prepayments on mortgage loans and MBS, both of which include the option to prepay without a fee being paid by the contract holder.  The amount of interest-bearing liabilities expected to reprice in a given period is not typically impacted 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.  As interest rates rise, the amount of interest-earning assets expected to reprice is likely to decrease from estimated levels as borrowers have less economic incentive to modify their cost of borrowings.  If interest rates were to increase 200 basis points, as of December 31, 2016, the Bank's one-year gap is projected to be $(254.3) million, or (2.8)% of total assets.  That compares to a one-year gap of $208.7 million, or 2.3% of total assets, if interest rates were to have increased 200 basis points as of September 30, 2016.

Management continues to manage the Bank's gap position in preparation for rising interest rates.  This is accomplished through on-balance sheet strategies.

During the current quarter, loan repayments totaled $326.8 million and cash flows from the securities portfolio totaled $138.6 million.  Total cash flows from fixed-rate liabilities that repriced during the current quarter were approximately $468.2 million.  The asset cash flows of $465.4 million were reinvested into new assets at current market interest rates or were used to repay borrowings.  While not every quarter has asset and liability cash flows matching so closely, these offsetting cash flows allow the Bank to manage its interest rate risk and gap position more precisely than if the Bank did not have offsetting cash flows due to types of assets or maturity structure of liabilities.

Other strategies include managing the Bank's wholesale assets and liabilities.  The Bank uses long-term fixed-rate borrowings with no embedded options to lengthen the average life of the Bank's liabilities.  The fixed-rate characteristics of these borrowings lock in the cost until maturity and thus decrease the amount of liabilities repricing as interest rates move higher compared to funding with lower-cost short-term borrowings.  These borrowings are laddered in order to prevent large amounts of liabilities repricing in any one period.  The WAL of the Bank's term borrowings as of December 31, 2016 was 2.7 years.

On the asset side of the balance sheet, the Bank has used the securities portfolio to shorten the duration of the Bank's assets. Purchases in the securities portfolio over the past couple of years have primarily been focused on callable agency debentures with maturities no longer than five years, shorter duration MBS, and adjustable-rate MBS.  These shorter duration securities provide a steady source of cash flow that can be reinvested as interest rates rise or used to purchase higher-yielding assets.  The WAL of the Bank's securities portfolio as of December 31, 2016 was 3.1 years.

In addition to the wholesale strategies, the Bank has sought to increase core deposits and long-term certificates of deposit.  Core deposits are expected to reduce the risk of higher interest rates because their interest rates are not expected to increase significantly as market rates of interest rise.  Specifically, checking accounts and savings accounts have had minimal interest rate fluctuations throughout historical interest rate cycles, though no assurance can be given that this will be the case in future interest rate cycles.  The balances and rates of these accounts have historically tended to remain very stable over time, giving them the characteristic of long-term liabilities.  The Bank uses historical data pertaining to these accounts to estimate their future balances.  At December 31, 2016 the WAL of the Bank's transaction accounts was 7.8 years.

Over the last couple years, the Bank has priced long-term certificates of deposit more aggressively than short-term certificates of deposit with the goal of giving customers incentive to move funds into longer-term certificates of deposit when interest rates were lower.  Long-term certificates of deposit reduce the amount of liabilities repricing as interest rates rise.  The WAL of the Bank's retail certificate of deposit portfolio as of December 31, 2016 was 1.9 years, up from 1.6 years at December 31, 2014.

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

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


December 31, 2016


Amount


Yield/Rate


WAL


% of Category


% of Total


(Dollars in thousands)

Investment securities

$

355,681



1.27%



2.0



23.4%



4.0%


MBS - fixed

787,001



2.14



2.8



51.7



8.9


MBS - adjustable

379,325



2.26



4.8



24.9



4.3


Total investment securities and MBS

1,522,007



1.97



3.1



100.0%



17.2


Loans receivable:










Fixed-rate one- to four-family:










  <= 15 years

1,271,717



3.11



4.1



18.0%



14.4


  > 15 years

4,287,349



3.86



6.3



60.7



48.5


All other fixed-rate loans

204,035



4.26



3.2



2.9



2.3


  Total fixed-rate loans

5,763,101



3.71



5.7



81.6



65.2


Adjustable-rate one- to four-family:










  <= 36 months

285,458



1.76



3.8



4.0



3.2


  > 36 months

872,341



2.97



2.8



12.4



9.9


All other adjustable-rate loans

140,657



4.50



2.0



2.0



1.6


  Total adjustable-rate loans

1,298,456



2.87



3.0



18.4



14.7


Total loans receivable

7,061,557



3.55



5.2



100.0%



79.9


FHLB stock

105,364



5.98



2.7





1.2


Cash and cash equivalents

150,560



0.73







1.7


Total interest-earning assets

$

8,839,488



3.27



4.7





100.0%












Non-maturity deposits

$

2,407,481



0.16



7.8



46.4%



31.4%


Retail certificates of deposit

2,414,489



1.44



1.9



46.5



31.5


Public units

370,704



0.74



0.6



7.1



4.8


Total deposits

5,192,674



0.80



4.5



100.0%



67.7


Term borrowings

2,475,000



2.35



2.7





32.3


Total interest-bearing liabilities

$

7,667,674



1.30



3.9





100.0%


 

Average Balance Sheets

The following tables present the average balances of our assets, liabilities, and stockholders' equity, and the related annualized weighted average yields and rates on our interest-earning assets and interest-bearing liabilities for the periods indicated and the weighted average yield/rate on our interest-earning assets and interest-bearing liabilities at December 31, 2016.  At December 31, 2016, the leverage strategy was not in place, so the yields/rates presented at December 31, 2016 in the tables below do not reflect the effects of the leverage strategy.  Weighted average yields are derived by dividing annualized income by the average balance of the related assets, and weighted average rates are derived by dividing annualized expense by the average balance of the related liabilities, for the periods shown.  Average outstanding balances are derived from average daily balances.  The weighted average yields and rates include amortization of fees, costs, premiums and discounts, which are considered adjustments to yields/rates.  Weighted average yields on tax-exempt securities are not calculated on a fully taxable equivalent basis.




At


For the Three Months Ended


December 31, 2016


December 31, 2016


September 30, 2016


December 31, 2015




Average


Interest




Average


Interest




Average


Interest




Yield/


Outstanding


Earned/


Yield/


Outstanding


Earned/


Yield/


Outstanding


Earned/


Yield/


Rate


Amount


Paid


Rate


Amount


Paid


Rate


Amount


Paid


Rate

Assets:



(Dollars in thousands)

Interest-earning assets:




















  Loans receivable(1)

3.55%


$

7,015,151



$

61,945



3.53%



$

6,898,769



$

61,516



3.57%



$

6,651,531



$

60,223



3.62%


  MBS(2)

2.18


1,200,425



6,362



2.12



1,292,636



6,860



2.12



1,412,702



7,831



2.22


  Investment securities(2)(3)

1.27


356,623



1,107



1.24



431,871



1,401



1.30



503,075



1,533



1.22


  FHLB stock

5.98


195,801



2,939



5.97



203,285



3,044



5.96



209,382



3,152



5.97


  Cash and cash equivalents(4)

0.73


2,152,621



2,969



0.54



2,172,519



2,774



0.50



2,200,345



1,620



0.29


Total interest-earning assets(1)(2)

3.27


10,920,621



75,322



2.76



10,999,080



75,595



2.75



10,977,035



74,359



2.71


Other non-interest-earning assets



296,084







302,142







286,920






Total assets



$

11,216,705







$

11,301,222







$

11,263,955


























Liabilities and stockholders' equity:




















Interest-bearing liabilities:




















  Checking

0.04


$

800,342



74



0.04



$

792,622



73



0.04



$

757,857



72



0.04


  Savings

0.21


335,192



155



0.18



337,002



139



0.16



313,372



140



0.18


  Money market

0.24


1,191,175



708



0.24



1,191,544



708



0.24



1,159,201



685



0.23


  Retail certificates

1.44


2,444,812



8,768



1.43



2,411,150



8,553



1.41



2,311,424



7,536



1.29


  Wholesale certificates

0.74


385,224



691



0.71



370,477



625



0.67



360,156



366



0.40


  Total deposits

0.80


5,156,745



10,396



0.80



5,102,795



10,098



0.79



4,902,010



8,799



0.71


FHLB advances(5)

2.30


2,320,341



13,236



2.27



2,402,586



13,400



2.22



2,538,230



14,325



2.24


FHLB leverage strategy


2,008,696



2,881



0.56



2,077,174



2,862



0.54



2,077,174



1,749



0.33


FHLB borrowings

2.30


4,329,037



16,117



1.48



4,479,760



16,262



1.44



4,615,404



16,074



1.38


Repurchase agreements

2.94


200,000



1,503



2.94



200,000



1,503



2.94



200,000



1,504



2.94


Total borrowings

2.35


4,529,037



17,620



1.54



4,679,760



17,765



1.50



4,815,404



17,578



1.44


Total interest-bearing liabilities

1.30


9,685,782



28,016



1.15



9,782,555



27,863



1.13



9,717,414



26,377



1.08


Other non-interest-bearing liabilities



138,767







127,952







132,368






Stockholders' equity



1,392,156







1,390,715







1,414,173






Total liabilities and stockholders' equity


$

11,216,705







$

11,301,222







$

11,263,955





















(Continued)

 


At


For the Three Months Ended


December 31, 2016


December 31, 2016


September 30, 2016


December 31, 2015




Average


Interest




Average


Interest




Average


Interest




Yield/


Outstanding


Earned/


Yield/


Outstanding


Earned/


Yield/


Outstanding


Earned/


Yield/


Rate


Amount


Paid


Rate


Amount


Paid


Rate


Amount


Paid


Rate




(Dollars in thousands)





















Net interest income(6)





$

47,306







$

47,732







$

47,982




Net interest rate spread(7)

1.97%






1.61%







1.62%







1.63%


Net interest-earning assets



$

1,234,839







$

1,216,525







$

1,259,621






Net interest margin(8)







1.73







1.74







1.75


Ratio of interest-earning assets




















to interest-bearing liabilities







1.13x







1.12x







1.13x






















Selected performance ratios:




















Return on average assets (annualized)






0.73%







0.73%







0.74%


Return on average equity (annualized)






5.91







5.95







5.86


Average equity to average assets







12.41







12.31







12.55


Operating expense ratio(9)







0.77







0.85







0.84


Efficiency ratio(10)







41.08







44.85







44.05


Pre-tax yield on leverage strategy(11)






0.19







0.17







0.16






















Selected performance ratios, excluding the effects of the leverage strategy:













Net interest margin







2.07







2.09







2.11


Return on average assets (annualized)






0.87







0.87







0.88


Return on average equity (annualized)






5.73







5.78







5.70



















(Concluded)

















































(1)

Calculated net of unearned loan fees, deferred costs, and undisbursed loan funds.  Loans that are 90 or more days delinquent are included in the loans receivable average balance with a yield of zero percent.

(2)

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

(3)

The average balance of investment securities includes an average balance of nontaxable securities of $33.3 million, $35.1 million, and $38.2 million for the quarters ended December 31, 2016, September 30, 2016, and December 31, 2015, respectively.

(4)

The average balance of cash and cash equivalents includes an average balance of cash related to the leverage strategy of $1.92 billion, $1.98 billion, and $1.98 billion for the quarters ended December 31, 2016, September 30, 2016, and December 31, 2015, respectively.

(5)

The balance and rate of FHLB advances are stated net of deferred prepayment penalties.

(6)

Net interest income represents the difference between interest income earned on interest-earning assets and interest paid on interest-bearing liabilities.  Net interest income depends on the balance of interest-earning assets and interest-bearing liabilities, and the interest rates earned or paid on them.

(7)

Net interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.

(8)

Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

(9)

The operating expense ratio represents annualized non-interest expense as a percentage of average assets.

(10)

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.

(11)

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.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/capitol-federal-financial-inc-reports-first-quarter-fiscal-year-2017-results-300397964.html

SOURCE Capitol Federal Financial, Inc.

Analysen zu Capitol Federal Financial Incmehr Analysen

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

Aktien in diesem Artikel

Capitol Federal Financial Inc 6,68 -1,47% Capitol Federal Financial Inc