Axos Financial, Inc. - FORM 8-K - EX-99.2 - FINANCIAL SCHEDULES

Attached files

file	filename
8-K - 8-K FOR BOFI HOLDING, INC. FOR THE QUARTER ENDED MARCH 31, 2012 - Axos Financial, Inc.	a8-kq3earningannouncement.htm
EX-99.1 - BOFI HOLDING, INC. PRESS RELEASE - Axos Financial, Inc.	pressreleaseofbofiholdingi.htm

BofI HOLDING, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except per share data)

(Unaudited)



Unaudited	March 31, 2012			June 30, 2011
ASSETS
Cash and due from banks	$	7,933		$	5,820
Federal funds sold	17,925			3,232
Total cash and cash equivalents	25,858			9,052
Securities:
Trading	5,983			5,053
Available for sale	170,397			145,671
Held to maturity (fair value $349,725 as of March 2012, $387,286 as of June 2011)	328,528			370,626
Stock of the Federal Home Loan Bank, at cost	16,873			15,463
Loans held for sale, carried at fair value	44,286			20,110
Loans held for sale, lower of cost or fair value	45,329			—
Loans—net of allowance for loan losses of $8,355 (March 2012) and $7,419 (June 2011)	1,595,704			1,325,101
Accrued interest receivable	7,599			6,577
Furniture, equipment and software—net	4,065			3,153
Deferred income tax	9,475			9,719
Cash surrender value of life insurance	5,221			5,087
Other real estate owned and repossessed vehicles	1,364			9,604
Other assets	17,348			14,871
TOTAL ASSETS	$	2,278,030		$	1,940,087
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits:
Non-interest bearing	$	11,363		$	7,369
Interest bearing	1,564,110			1,332,956
Total deposits	1,575,473			1,340,325
Securities sold under agreements to repurchase	120,000			130,000
Advances from the Federal Home Loan Bank	359,000			305,000
Subordinated debentures and other borrowings	5,155			7,655
Accrued interest payable	1,940			2,237
Accounts payable and accrued liabilities	13,223			7,104
Total liabilities	2,074,791			1,792,321
COMMITMENTS AND CONTINGENCIES (Note 8)
STOCKHOLDERS’ EQUITY:
Preferred stock—$0.01 par value; 1,000,000 shares authorized;
Series A—$10,000 stated value and liquidation preference per share; 515 (December 2011) and 515 (June 2011) shares issued and outstanding	5,063			5,063
Series B—$1,000 stated value and liquidation preference per share; 22,000 shares authorized; 20,132 (March 2012) shares issued and outstanding	19,439			—
Common stock—$0.01 par value; 25,000,000 shares authorized; 12,174,770 shares issued and 11,430,145 shares outstanding (March 2012); 11,151,963 shares issued and 10,436,332 shares outstanding (June 2011);	122			112
Additional paid-in capital	104,487			88,343
Accumulated other comprehensive loss—net of tax	(696		)	(971		)
Retained earnings	80,170			60,152
Treasury stock, at cost; 743,020 shares (December 2011) and 715,631 shares (June 2011)	(5,346		)	(4,933		)
Total stockholders’ equity	203,239			147,766
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	2,278,030		$	1,940,087

See accompanying notes to the condensed consolidated financial statements.

BofI HOLDING, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except earnings per share)

(Unaudited)



Unaudited	Three Months Ended						Nine Months Ended
	March 31,						March 31,
	2012			2011			2012			2011
INTEREST AND DIVIDEND INCOME:
Loans, including fees	$	22,898		$	15,811		$	65,503		$	42,900
Investments	6,450			8,117			20,226			24,703
Total interest and dividend income	29,348			23,928			85,729			67,603
INTEREST EXPENSE:
Deposits	6,179			5,716			19,277			16,258
Advances from the Federal Home Loan Bank	1,451			1,459			4,506			4,828
Other borrowings	1,383			1,450			4,348			4,417
Total interest expense	9,013			8,625			28,131			25,503
Net interest income	20,335			15,303			57,598			42,100
Provision for loan losses	2,000			1,150			5,963			4,350
Net interest income, after provision for loan losses	18,335			14,153			51,635			37,750
NON-INTEREST INCOME:
Realized gain on securities:
Sale of mortgage-backed securities	—			1,478			—			1,960
Total realized gain on securities	—			1,478			—			1,960
Other-than-temporary loss on securities:
Total impairment losses	(1,211		)	(1,504		)	(2,643		)	(4,733		)
Loss recognized in other comprehensive income (loss)	—			1,331			120			3,678
Net impairment loss recognized in earnings	(1,211		)	(173		)	(2,523		)	(1,055		)
Fair value gain on trading securities	305			42			930			67
Total unrealized loss on securities	(906		)	(131		)	(1,593		)	(988		)
Prepayment penalty fee income	189			25			315			1,025
Mortgage banking income	4,399			444			12,215			3,630
Banking service fees and other income	174			108			475			346
Total non-interest income	3,856			1,924			11,412			5,973
NON-INTEREST EXPENSE:
Salaries, employee benefits and stock-based compensation	5,270			3,833			14,952			10,240
Professional services	365			525			1,542			1,544
Occupancy and equipment	301			257			856			606
Data processing and internet	666			216			1,649			693
Advertising and promotional	788			261			1,852			592
Depreciation and amortization	347			181			977			364
Real estate owned and repossessed vehicles	(25		)	796			2,003			1,248
FDIC and Primary Federal Regulator fees	422			559			1,088			1,474
Other general and administrative	1,056			801			3,027			2,107
Total non-interest expense	9,190			7,429			27,946			18,868
INCOME BEFORE INCOME TAXES	13,001			8,648			35,101			24,855
INCOME TAXES	5,283			3,373			14,190			9,819
NET INCOME	$	7,718		$	5,275		$	20,911		$	15,036
NET INCOME ATTRIBUTABLE TO COMMON STOCK	$	7,331		$	5,198		$	20,018		$	14,804
COMPREHENSIVE INCOME	$	6,139		$	3,437		$	21,186		$	10,270
Basic earnings per share	$	0.62		$	0.48		$	1.72		$	1.38
Diluted earnings per share	$	0.58		$	0.48		$	1.68		$	1.37

See accompanying notes to the condensed consolidated financial statements.

BofI HOLDING, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY AND COMPREHENSIVE INCOME

(Dollars in thousands)

(Unaudited)



Unaudited	Convertible Preferred Stock					Common Stock						Additional Paid-in Capital		Retained Earnings			Accumulated Other Comprehensive Loss Net of Income Tax			Treasury Stock			Comprehensive Income		Total
	Convertible Preferred Stock					Number of Shares
	Shares		Amount			Issued	Treasury		Outstanding	Amount
BALANCE—July 1, 2011	515		$	5,063		11,151,963	(715,631	)	10,436,332	$	112	$	88,343	$	60,152		$	(971	)	$	(4,933	)			$	147,766
Comprehensive income:
Net income	—		—			—	—		—	—		—		20,911			—			—			$	20,911	20,911
Net unrealized loss from investment securities—net of income tax expense	—		—			—	—		—	—		—		—			275			—			275		275
Total comprehensive income																							$	21,186
Cash dividends on preferred stock	—		—			—	—		—	—		—		(893		)	—			—					(893		)
Issuance of convertible preferred stock	20,182		19,487			—	—		—	—		—		—			—			—					19,487
Issuance of common stock	—		—			862,500	—		862,500	9		13,335													13,344
Convert preferred stock to common stock	(50	)	(48		)	3,096			3,096	1		47													—
Stock-based compensation expense	—		—			—	—		—	—		1,850		—			—			—					1,850
Restricted stock grants	—		—			87,889	(28,994	)	58,895	—		167		—			—			(413		)			(246		)
Stock option exercises and tax benefits of equity compensation	—		—			69,322	—		69,322	—		745		—			—			—					745
BALANCE—March 31, 2012	20,647		$	24,502		12,174,770	(744,625	)	11,430,145	$	122	$	104,487	$	80,170		$	(696	)	$	(5,346	)			$	203,239

See accompanying notes to the condensed consolidated financial statements.

BofI HOLDING, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)



Unaudited	Nine Months Ended
	March 31,
	2012			2011
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	20,911		$	15,036
Adjustments to reconcile net income to net cash used in operating activities:
Accretion of discounts on securities	(8,830		)	(13,084		)
Net accretion of discounts on loans	(1,232		)	(3,358		)
Amortization of borrowing costs	—			1
Stock-based compensation expense	1,850			1,536
Valuation of financial instruments carried at fair value	(930		)	(67		)
Net gain on sale of investment securities	—			(1,960		)
Impairment charge on securities	2,523			1,055
Provision for loan losses	5,963			4,350
Deferred income taxes	1,276			(1,194		)
Origination of loans held for sale	(497,578		)	(162,991		)
Unrealized gain on loans held for sale	(533		)	(73		)
Gain on sales of loans held for sale	(11,682		)	(3,557		)
Proceeds from sale of loans held for sale	437,865			168,480
Loss on sale of other real estate and foreclosed assets	1,802			1,159
Depreciation and amortization of furniture, equipment and software	977			364
Net changes in assets and liabilities which provide (use) cash:
Accrued interest receivable	(1,022		)	(674		)
Other assets	(4,408		)	2,800
Accrued interest payable	(297		)	116
Accounts payable and accrued liabilities	5,404			1,857
Net cash provided by (used) in operating activities	$	(47,941	)	$	9,796
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of investment securities	(72,605		)	(284,033		)
Proceeds from sale of available for sale mortgage-backed-securities	—			8,910
Proceeds from repayment of securities	96,742			303,710
Purchase of stock of Federal Home Loan Bank	(3,656		)	—
Proceeds from redemption of stock of Federal Home Loan Bank	2,246			2,061
Origination of loans, net	(530,091		)	(361,126		)
Proceeds from sale of loans held for investment	83,985			—
Proceeds from sales of repossessed assets	7,284			3,198
Purchases of loans, net of discounts and premiums	—			(110,682		)
Principal repayments on loans	172,931			121,917
Net purchases of furniture, equipment and software	(1,889		)	(2,592		)
Net cash used in investing activities	$	(245,053	)	$	(318,637	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposits	235,148			297,617
Proceeds from the Federal Home Loan Bank advances	130,000			164,000
Repayment of the Federal Home Loan Bank advances	(76,000		)	(161,000		)
Repayment of other borrowings and securities sold under agreements to repurchase	(12,500		)	—
Proceeds from exercise of common stock options	676			573
Proceeds from issuance of common stock	13,344			2
Proceeds from issuance of preferred stock	19,487			—
Tax benefit from exercise of common stock options and vesting of restricted stock grants	236			357
Cash dividends on preferred stock	(591		)	(232		)
Net cash provided by financing activities	309,800			301,317
NET CHANGE IN CASH AND CASH EQUIVALENTS	16,806			(7,524		)
CASH AND CASH EQUIVALENTS—Beginning of year	9,052			18,205
CASH AND CASH EQUIVALENTS—End of period	$	25,858		$	10,681
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid on deposits and borrowed funds	$	28,427		$	25,595
Income taxes paid	$	12,039		$	11,293
Transfers to other real estate and repossessed vehicles	$	846		$	10,356
Transfers from loans held for investment to loans held for sale	$	85,825		$	—
Transfers from loans held for sale to loans held for investment	$	4,796		$	—
Preferred stock dividends declared but not paid	$	302		$	—

See accompanying notes to the condensed consolidated financial statements.

LOANS & ALLOWANCE FOR LOAN LOSS

The following table sets forth the composition of the loan portfolio as of the dates indicated:



Unaudited	March 31, 2012			June 30, 2011
	(Dollars in Thousands)
Mortgage loans on real estate:
Residential single family (one to four units)	$	732,901		$	517,637
Home equity	30,795			36,424
Residential multifamily (five units or more)	655,742			647,381
Commercial real estate and land	36,939			37,985
Consumer—Recreational vehicle	25,733			30,406
Commercial secured and other	129,509			66,582
Total gross loans	1,611,619			1,336,415
Allowance for loan losses	(8,355		)	(7,419		)
Unaccreted discounts and loan fees	(7,560		)	(3,895		)
Net loans	$	1,595,704		$	1,325,101

Nonperforming loans and foreclosed assets or “nonperforming assets” consisted of the following as of the dates indicated:



Unaudited	March 31, 2012			June 30, 2011
	(Dollars in thousands)
Nonperforming assets:
Non-accrual loans:
Loans secured by real estate:
Single family	$	9,271		$	6,586
Home equity loans	59			157
Multifamily	5,688			2,744
Commercial	279			—
Total nonaccrual loans secured by real estate	15,297			9,487
RV / Auto	727			125
Total nonperforming loans	16,024			9,612
Foreclosed real estate	737			7,678
Repossessed—vehicles	627			1,926
Total nonperforming assets	$	17,388		$	19,216
Total nonperforming loans as a percentage of total loans	0.99		%	0.72		%
Total nonperforming assets as a percentage of total assets	0.76		%	0.99		%

SECURITIES

The amortized cost, carrying amount and fair value for the major categories of securities trading, available for sale, and held to maturity at March 31, 2012 and June 30, 2011 were:



Unaudited	Trading		Available for sale									Held to maturity
	Fair Value		Amortized Cost		Unrealized Gains		Unrealized Losses			Fair Value		Carrying Amount		Unrecognized Gains		Unrecognized Losses			Fair Value
	(Dollars in Thousands)
	March 31, 2012
Mortgage-backed securities (RMBS) :
U.S. agencies ¹	$	—	$	60,820	$	1,847	$	(170	)	$	62,497	$	69,914	$	3,655	$	—		$	73,569
Non-agency ²	—		80,303		10,208		(92		)	90,419		222,407		17,664		(5,282		)	234,789
Total mortgage-backed securities	—		141,123		12,055		(262		)	152,916		292,321		21,319		(5,282		)	308,358
Other debt securities:
U.S. agencies ¹	—		10,038		—		(1		)	10,037		—		—		—			—
Municipal	—		—		—		—			—		36,207		5,160		—			41,367
Non-agency	5,983		7,444		—		—			7,444		—		—		—			—
Total other debt securities	5,983		17,482		—		(1		)	17,481		36,207		5,160		—			41,367
Total debt securities	$	5,983	$	158,605	$	12,055	$	(263	)	$	170,397	$	328,528	$	26,479	$	(5,282	)	$	349,725


	June 30, 2011
Mortgage-backed securities (RMBS) :
U.S. agencies ¹	$	—	$	60,212	$	1,707	$	—		$	61,919	$	77,941	$	2,317	$	(196	)	$	80,062
Non-agency ²	—		74,545		9,406		(199		)	83,752		246,455		15,851		(2,625		)	259,681
Total mortgage-backed securities	—		134,757		11,113		(199		)	145,671		324,396		18,168		(2,821		)	339,743
Other debt securities:
U.S. agencies ¹	—		—		—		—			—		9,976		—		(149		)	9,827
Municipal	—		—		—		—			—		36,254		1,517		(55		)	37,716
Non-agency	5,053		—		—		—			—		—		—		—			—
Total other debt securities	5,053		—		—		—			—		46,230		1,517		(204		)	47,543
Total debt securities	$	5,053	$	134,757	$	11,113	$	(199	)	$	145,671	$	370,626	$	19,685	$	(3,025	)	$	387,286

__________________________________


1.	U.S. government-backed or government sponsored enterprises including Fannie Mae, Freddie Mac and Ginnie Mae.


2.	Private sponsors of securities collateralized primarily by pools of 1-4 family residential first mortgages . Primarily supersenior securities secured by prime, Alt-A or pay-option ARM mortgages.

The following table sets forth the composition of the deposit portfolio as of the dates indicated:



Unaudited	March 31, 2012				June 30, 2011
	Amount		Rate¹		Amount		Rate¹
	(Dollars in thousands)
Non-interest bearing:	$	11,363	—	%	$	7,369	—	%
Interest bearing:
Demand	89,930		0.68	%	76,793		0.75	%
Savings	486,391		0.83	%	268,384		0.93	%
Time deposits:
Under $100,000	445,518		2.40	%	337,937		2.24	%
$100,000 or more	542,271		1.53	%	649,842		2.15	%
Total time deposits²	987,789		1.92	%	987,779		2.18	%
Total interest bearing	1,564,110		1.51	%	1,332,956		1.85	%
Total deposits	$	1,575,473	1.50	%	$	1,340,325	1.84	%

______________________________

^1.Based on weighted-average stated interest rates at end of period.

^2.The total includes brokered deposits of $259.8 million and $209.6 million as of March 31, 2012 and June 30, 2011, respectively, of which $191.7 million and $161.5 million, respectively, are time deposits.

The following table sets forth the number of deposit accounts by type as of the date indicated:



Unaudited	March 31, 2012	June 30, 2011	March 31, 2011
Checking and savings accounts	19,249	16,105	15,064
Time deposits	13,584	16,793	13,997
Total number of deposits accounts	32,833	32,898	29,061

Average Balances, Net Interest Income, Yields Earned and Rates Paid

The following table presents information regarding (i) average balances; (ii) the total amount of interest income from interest-earning assets and the weighted average yields on such assets; (iii) the total amount of interest expense on interest-bearing liabilities and the weighted average rates paid on such liabilities; (iv) net interest income; (v) interest rate spread; and (vi) net interest margin for the nine months ended March 31, 2012 and 2011:



Unaudited	For the three month period ended
	March 31,
	2012						2011
	(Dollars in thousands)
	Average Balance²		Interest Income/ Expense		Average Yields Earned/Rates Paid¹		Average Balance²		Interest Income/ Expense		Average Yields Earned/Rates Paid¹
Assets:
Loans^{3, 4}	$	1,653,455	$	22,898	5.54	%	$	1,060,438	$	15,811	5.96	%
Federal funds sold	14,763		5		0.14	%	8,460		3		0.14	%
Interest-earning deposits in other financial institutions	272		—		—	%	849		—		—	%
Mortgage-backed and other investment securities⁵	501,676		6,426		5.12	%	561,906		8,102		5.77	%
Stock of the FHLB, at cost	17,074		19		0.45	%	16,732		12		0.29	%
Total interest-earning assets	2,187,240		29,348		5.37	%	1,648,385		23,928		5.81	%
Non-interest-earning assets	46,755						42,929
Total assets	$	2,233,995					$	1,691,314
Liabilities and Stockholders’ Equity:
Interest-bearing demand and savings	$	567,136	$	1,294	0.91	%	$	317,733	$	681	0.86	%
Time deposits	969,011		4,885		2.02	%	875,017		5,035		2.30	%
Securities sold under agreements to repurchase	123,235		1,346		4.37	%	130,000		1,415		4.35	%
Advances from the FHLB	337,261		1,451		1.72	%	207,873		1,459		2.81	%
Other borrowings	5,155		37		2.87	%	5,156		35		2.72	%
Total interest-bearing liabilities	2,001,798		9,013		1.80	%	1,535,779		8,625		2.25	%
Non-interest-bearing demand deposits	16,697						6,844
Other non-interest-bearing liabilities	16,473						8,188
Stockholders’ equity	199,027						140,503
Total liabilities and stockholders’ equity	$	2,233,995					$	1,691,314
Net interest income			$	20,335					$	15,303
Interest rate spread⁶					3.57	%					3.56	%
Net interest margin⁷					3.72	%					3.71	%

__________________________


1.	Annualized.


2.	Average balances are obtained from daily data.


3.	Loans include loans held for sale, loan premiums and unearned fees.


4.	Interest income includes reductions for amortization of loan and investment securities premiums and earnings from accretion of discounts and loan fees. Loan fee income is not significant. Also, includes $33.5 million of Community Reinvestment loans which are taxed at a reduced rate.


5.	Includes $5.5 million of municipal securities which are taxed at a reduced rate.


6.	Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.


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



Unaudited	For the nine month period ended
	March 31,
	2012						2011
	(Dollars in thousands)
	Average Balance²		Interest Income/ Expense		Average Yields Earned/Rates Paid¹		Average Balance²		Interest Income/ Expense		Average Yields Earned/Rates Paid¹
Assets:
Loans^{3, 4}	$	1,562,549	$	65,503	5.59	%	$	943,302	$	42,900	6.06	%
Federal funds sold	13,269		9		0.09	%	9,188		9		0.13	%
Interest-earning deposits in other financial institutions	264		—		—	%	407		—		—	%
Mortgage-backed and other investment securities⁵	508,398		20,176		5.29	%	561,588		24,644		5.85	%
Stock of the FHLB, at cost	15,982		41		0.34	%	17,210		50		0.39	%
Total interest-earning assets	2,100,462		85,729		5.44	%	1,531,695		67,603		5.88	%
Non-interest-earning assets	45,577						37,923
Total assets	$	2,146,039					$	1,569,618
Liabilities and Stockholders’ Equity:
Interest-bearing demand and savings	$	462,032	$	3,197	0.92	%	$	346,861	$	2,248	0.86	%
Time deposits	1,025,647		16,080		2.09	%	720,689		14,010		2.59	%
Securities sold under agreements to repurchase	127,745		4,237		4.42	%	130,000		4,306		4.42	%
Advances from the FHLB	316,953		4,506		1.90	%	215,157		4,828		2.99	%
Other borrowings	5,155		111		2.87	%	5,160		111		2.87	%
Total interest-bearing liabilities	1,937,532		28,131		1.94	%	1,417,867		25,503		2.40	%
Non-interest-bearing demand deposits	14,903						8,098
Other non-interest-bearing liabilities	15,023						7,194
Stockholders’ equity	178,581						136,459
Total liabilities and stockholders’ equity	$	2,146,039					$	1,569,618
Net interest income			$	57,598					$	42,100
Interest rate spread⁶					3.50	%					3.48	%
Net interest margin⁷					3.66	%					3.66	%

__________________________


1.	Annualized.


2.	Average balances are obtained from daily data.


3.	Loans include loans held for sale, loan premiums and unearned fees.


4.	Interest income includes reductions for amortization of loan and investment securities premiums and earnings from accretion of discounts and loan fees. Loan fee income is not significant. Also, includes $33.5 million of Community Reinvestment loans which are taxed at a reduced rate.


5.	Includes $5.5 million of municipal securities which are taxed at a reduced rate.


6.	Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.


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

Attached files

Stock widget

Investing forum

Axos Financial, Inc. Reports

Also read