Attached files

file filename
8-K - 8-K (EARNINGS RELEASE) - PCSB Financial Corppcsb-8k_20180630.htm

 

 

 

 

Exhibit 99.1

 

PCSB Financial Corporation Announces Fourth Quarter Results and Declares Quarterly Cash Dividend

 

Yorktown Heights, New York; August 2, 2018 – PCSB Financial Corporation (the “Company”) (NASDAQ: PCSB), parent of PCSB Bank (the "Bank"), today announced net income of $2.7 million, or $0.16 per basic and diluted share, for the three months ended June 30, 2018 compared to $2.2 million, or $0.13 per basic and diluted share, for the three months ended March 31, 2018 and a loss of $1.8 million for the three months ended June 30, 2017. For the year ended June 30, 2018, net income was $6.6 million, or $0.39 per basic and diluted share, compared to $3.2 million for the year ended June 30, 2017.

 

The following nonrecurring items were recorded in the current quarter:

 

Interest income of $879,000 recorded upon the pay-off of two nonaccrual loans

 

A $370,000 loss on a receivable

 

A $63,000 gain on sale of securities

 

On a non-GAAP basis, which excludes certain nonrecurring items, including those discussed above, the Company recorded net income of $2.2 million and $7.6 million for the three months and year ended June 30, 2018, or $0.13 and $0.46 per diluted share, respectively. This compares to non-GAAP net income of $1.5 million and $5.2 million for the three months and year ended June 30, 2017, respectively. Reconciliations of GAAP to non-GAAP measures appear at the end of this release.

 

Effective April 20, 2017, PCSB Bank completed its mutual-to-stock conversion and the Company completed its related initial public offering. Accordingly, financial results for dates and periods prior to April 20, 2017 are for the Bank only.

 

President’s Comments

Commenting on the Company’s results, Joseph D. Roberto, Chairman, President and Chief Executive Officer of PCSB Financial Corporation, said “I am proud of the Company’s progress and successful achievements as we completed our first full year as a public company.  Some of these accomplishments include fourth quarter net income of $2.7 million, the highest quarterly income in the Company’s history, a $92.7 million, or 11.4%, year-over-year increase in net loans and a 16.7% increase in net interest income.  Problem assets continue to decline as the ratio of non-performing assets to total assets fell by more than half to 0.44% from 0.91% a year ago.  Additionally, as the Federal Reserve increased the Fed Funds Rate by 1.75%, the Bank’s average cost of funds, at 0.55%, increased minimally year-over-year.  As we head into fiscal year 2019, we hope to build on these results by continuing to grow the balance sheet with loans while maintaining high credit quality standards.  I am also pleased to announce that our Board of Directors approved our second quarterly cash dividend of $0.03 per share.”

 

Income Statement Summary

Net interest income increased $2.0 million, or 21.6%, to $11.4 million for the three months ended June 30, 2018, compared to the same period in 2017 and increased $1.3 million or 12.7% from the previous quarter.  The increase in net interest income compared to the prior year is a result of a $44.2 million increase in average net interest earning assets and a 43-basis point increase in the net interest margin. The increase in net interest earning assets is due primarily to the deployment of the capital raised in the initial public offering into loans receivable and investments. The net interest margin was 3.23% for the three months ended June 30, 2018, an increase from 2.80% for the three months ended June 30, 2017 and 2.99% for the three months ended March 31, 2018. Included in current quarter net interest income is $879,000 of interest income recorded from the pay-off of two nonaccrual loans. Excluding this interest, net interest margin for the quarter would have been 2.98%, an increase of 18 basis points from the prior year and a decrease of 1 basis point from the prior quarter.

 

The provision for loan losses was $25,000 for the three months June 30, 2018 compared to no provision expense for the same period in 2017. The provision for loan losses decreased $29,000 compared to prior quarter due primarily to recoveries realized in the current quarter.  Recoveries, net of charge-offs, were $255,000 for the three months ended June 30, 2018 compared to $99,000 for the three months ended March 31, 2018 and $320,000 for the three months ended June 30, 2017.  Loans classified as substandard and doubtful decreased $4.2 million, or 21.4%, to $15.4 million at June 30, 2018 from $19.6 million at March 31, 2018 and decreased $9.7 million, or 38.8%, from $25.1 million at June 30, 2017. Non-performing loans were 0.66% of total loans receivable as of June 30, 2018, down from 0.80% as of March 31, 2018 and 1.48% as of June 30, 2017.

 

1

 

 


 

 

 

 

 

Noninterest income decreased $46,000 to $601,000 for the three months ended June 30, 2018 compared to the same period in 2017, due primarily to $142,000 of gains on the sale of foreclosed real estate recorded in the quarter ended June 30, 2017, partially offset by $63,000 of gains on the sale of securities recorded in the current quarter and a $45,000 increase in deposit-related fee income. Noninterest income increased $89,000 from the three months ended March 31, 2018, due primarily to $63,000 of gains on the sale of securities realized in the current quarter.

 

Noninterest expense decreased $4.6 million to $8.3 million for the three months ended June 30, 2018 compared to the same period in 2017 and increased $431,000 compared to the three months ended March 31, 2018. The $4.6 million decrease was caused primarily by a $5.0 million contribution expense recognized in the prior year related to the establishment of the PCSB Community Foundation, partially offset by a $370,000 loss recorded on a receivable in the current quarter. All other operating expenses were largely unchanged compared to the prior year quarter as increases in salaries and employee benefits, as well as increases in Director and Officer insurance expense and other professional fees associated with being a public company, were primarily offset by lower FDIC assessments, advertising costs and expenses on foreclosed real estate.  The $431,000 increase in noninterest expense from the three months ended March 31, 2018 was due primarily to a $370,000 loss recorded on a receivable in the current quarter.                                                                                      

 

Income tax expense was $1.1 million for the three months ended June 30, 2018 compared to an income tax benefit of $1.0 million for the same period in 2017. The effective income tax rate was 28.7% for the three months ended June 30, 2018 as compared to 36.2% for the three months ended June 30, 2017. Income tax expense increased $484,000 compared to the three months ended March 31, 2018 due primarily to higher net income before income tax expense, partially offset by a $182,000 deferred tax re-measurement benefit recorded in the prior quarter.

 

Balance Sheet Summary

Total assets increased $53.7 million to $1.48 billion at June 30, 2018 from $1.43 billion at June 30, 2017.  This increase was due primarily to an increase of $92.7 million, or 11.4%, in net loans receivable, partially offset by a decrease of $36.8 million in total investment securities. The $92.7 million increase in net loans included increases of $57.6 million in commercial mortgage loans, $32.8 million in residential mortgage loans, and $11.0 million in commercial loans, partially offset by decreases of $5.1 million in construction loans and $4.5 million in home equity lines of credit. Loan growth was funded by a decrease in investment securities as well as an increase in deposits.

 

Total liabilities increased $46.0 million to $1.19 billion at June 30, 2018 from $1.15 billion at June 30, 2017.  This increase was due primarily to a $69.0 million increase in deposits, partially offset by a $23.8 million decrease in advances from FHLB.  

 

Total shareholders’ equity increased $7.8 million to $287.6 million at June 30, 2018 from $279.8 million at June 30, 2017.  This increase was due primarily to net income of $6.6 million and a $2.2 million reduction in unearned ESOP shares for plan shares earned during the period, partially offset by other comprehensive losses of $618,000 due largely to increased unrealized losses in the available for sale investment securities portfolio driven by increased market interest rates, as well as $504,000 of cash dividends paid.  At June 30, 2018, the Company’s book value per share and tangible book value per share were $15.83 and $15.47, respectively, compared to $15.41 and $15.04, respectively, at June 30, 2017.  Reconciliations of book value per share (GAAP measure) to tangible book value per share (non-GAAP measure) appear at the end of this release. At June 30, 2018, the Bank was considered “well capitalized” under applicable regulatory guidelines.

 

Dividend

The Board of Directors has declared a regular quarterly cash dividend of $0.03 per share. The dividend is payable on or about August 31, 2018 to stockholders of record on August 17, 2018.

 

Equity Incentive Plan

 

The Company has sought and received the New York State Department of Financial Services' requisite non-objection to its proposed 2018 Equity Incentive Plan and will seek stockholder approval of the Plan at its 2018 Annual Meeting of Stockholders scheduled for October 24, 2018.


 

2

 

 


 

 

 

 

About PCSB Financial Corporation and PCSB Bank

 

PCSB Financial Corporation is the bank holding company for PCSB Bank. PCSB Bank is a New York-chartered stock savings bank and has served the banking needs of its customers in the Lower Hudson Valley of New York State since 1871. It operates from its executive offices/headquarters and 15 branch offices located in Dutchess, Putnam, Rockland and Westchester Counties in New York.

 

This News Release contains a number of forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements may be identified by use of words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "outlook," "plan," "potential," "predict," "project," "should," "will," "would" and similar terms and phrases, including references to assumptions.

 

Forward-looking statements are based upon various assumptions and analyses made by the Company in light of management's experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate under the circumstances. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors (many of which are beyond the Company's control) that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These factors include, without limitation, the following: the timing and occurrence or non-occurrence of events may be subject to circumstances beyond the Company’s control; there may be increases in competitive pressure among financial institutions or from non-financial institutions; changes in the interest rate environment may reduce interest margins; changes in deposit flows, loan demand or real estate values may adversely affect the Company's business; changes in accounting principles, policies or guidelines may cause the Company’s financial condition to be perceived differently; changes in corporate and/or individual income tax laws may adversely affect the Company's financial condition or results of operations; general economic conditions, either nationally or locally in some or all areas in which the Company conducts business, or conditions in the securities markets or the banking industry may be less favorable than the Company currently anticipates; legislation or regulatory changes may adversely affect the Company’s business; technological changes may be more difficult or expensive than the Company anticipates; success or consummation of new business initiatives may be more difficult or expensive than the Company anticipates; or litigation or other matters before regulatory agencies, whether currently existing or commencing in the future, may delay the occurrence or non-occurrence of events longer than the Company anticipates. The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.

 

Contact: Joseph D. Roberto

Chairman, President and Chief Executive Officer

(914) 248-7272

 


 

3

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Consolidated Balance Sheets (unaudited)

(amounts in thousands, except share data)

 

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

60,684

 

 

$

59,115

 

Federal funds sold

 

 

1,461

 

 

 

1,371

 

Cash and cash equivalents

 

 

62,145

 

 

 

60,486

 

Investment Securities:

 

 

 

 

 

 

 

 

Held to maturity investment securities, at amortized cost

  (fair value of $343,188 and $383,588, respectively)

 

 

353,183

 

 

 

383,551

 

Available for sale securities, at fair value

 

 

105,504

 

 

 

111,889

 

Total investment securities

 

 

458,687

 

 

 

495,440

 

Loans receivable, net of allowance for loan losses of $4,904 and $5,150, respectively

 

 

902,336

 

 

 

809,648

 

Accrued interest receivable

 

 

4,358

 

 

 

3,693

 

Federal Home Loan Bank stock

 

 

2,050

 

 

 

3,132

 

Premises and equipment, net

 

 

11,598

 

 

 

12,959

 

Deferred tax asset, net

 

 

2,622

 

 

 

4,770

 

Foreclosed real estate

 

 

460

 

 

 

977

 

Bank-owned life insurance

 

 

23,747

 

 

 

23,179

 

Goodwill

 

 

6,106

 

 

 

6,106

 

Other intangible assets

 

 

433

 

 

 

559

 

Other assets

 

 

5,645

 

 

 

5,509

 

Total assets

 

$

1,480,187

 

 

$

1,426,458

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Interest bearing deposits

 

$

1,025,574

 

 

$

952,109

 

Non-interest bearing deposits

 

 

131,883

 

 

 

136,352

 

Total deposits

 

 

1,157,457

 

 

 

1,088,461

 

Mortgage escrow funds

 

 

8,803

 

 

 

8,084

 

Advances from Federal Home Loan Bank

 

 

18,841

 

 

 

42,598

 

Other liabilities

 

 

7,527

 

 

 

7,469

 

Total liabilities

 

 

1,192,628

 

 

 

1,146,612

 

Commitments and contingencies

 

 

-

 

 

 

-

 

Preferred stock ($0.01 par value, 10,000,000 shares authorized, no shares issued or outstanding as of June 30, 2018 and June 30, 2017, respectively)

 

 

-

 

 

 

-

 

Common stock ($0.01 par value, 200,000,000 shares authorized, 18,165,110 shares issued and outstanding as of June 30, 2018 and June 30, 2017, respectively)

 

 

182

 

 

 

182

 

Additional paid in capital

 

 

179,045

 

 

 

177,993

 

Retained earnings

 

 

128,365

 

 

 

121,148

 

Unallocated common stock of Employee Stock Ownership Plan ("ESOP")

 

 

(13,083

)

 

 

(14,262

)

Accumulated other comprehensive loss, net of income taxes

 

 

(6,950

)

 

 

(5,215

)

Total shareholders' equity

 

 

287,559

 

 

 

279,846

 

Total liabilities and shareholders' equity

 

$

1,480,187

 

 

$

1,426,458

 

 

 

 

 

 

 


 

4

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Consolidated Statements of Operations (unaudited)

(amounts in thousands, except share and per share data)

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

10,706

 

 

$

8,408

 

 

$

37,798

 

 

$

33,664

 

Investment securities

 

 

2,384

 

 

 

2,018

 

 

 

9,266

 

 

 

6,661

 

Federal funds and other

 

 

268

 

 

 

297

 

 

 

896

 

 

 

633

 

Total interest and dividend income

 

 

13,358

 

 

 

10,723

 

 

 

47,960

 

 

 

40,958

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,600

 

 

 

1,244

 

 

 

5,554

 

 

 

5,083

 

FHLB advances

 

 

326

 

 

 

74

 

 

 

769

 

 

 

210

 

Total interest expense

 

 

1,926

 

 

 

1,318

 

 

 

6,323

 

 

 

5,293

 

Net interest income

 

 

11,432

 

 

 

9,405

 

 

 

41,637

 

 

 

35,665

 

Provision for loan losses

 

 

25

 

 

 

-

 

 

 

414

 

 

 

823

 

Net interest income after provision for loan losses

 

 

11,407

 

 

 

9,405

 

 

 

41,223

 

 

 

34,842

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges

 

 

260

 

 

 

223

 

 

 

1,070

 

 

 

1,178

 

Gains on sales of securities, net

 

 

63

 

 

 

-

 

 

 

236

 

 

 

-

 

Bank-owned life insurance

 

 

138

 

 

 

149

 

 

 

568

 

 

 

622

 

Settlement on acquired loan

 

 

-

 

 

 

-

 

 

 

 

 

 

 

1,615

 

Other

 

 

140

 

 

 

275

 

 

 

645

 

 

 

669

 

Total noninterest income

 

 

601

 

 

 

647

 

 

 

2,519

 

 

 

4,084

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,844

 

 

 

4,712

 

 

 

19,235

 

 

 

16,901

 

Occupancy and equipment

 

 

1,289

 

 

 

1,367

 

 

 

5,193

 

 

 

5,864

 

Charitable foundation contribution

 

 

-

 

 

 

5,000

 

 

 

-

 

 

 

5,000

 

Professional fees

 

 

452

 

 

 

450

 

 

 

1,709

 

 

 

1,308

 

Advertising

 

 

-

 

 

 

165

 

 

 

456

 

 

 

529

 

Postage, printing, stationary and supplies

 

 

143

 

 

 

143

 

 

 

578

 

 

 

547

 

FDIC assessment

 

 

93

 

 

 

77

 

 

 

328

 

 

 

558

 

Amortization of intangible assets

 

 

29

 

 

 

34

 

 

 

126

 

 

 

143

 

Other operating expenses

 

 

1,414

 

 

 

911

 

 

 

4,491

 

 

 

3,581

 

Total noninterest expense

 

 

8,264

 

 

 

12,859

 

 

 

32,116

 

 

 

34,431

 

Net income (loss) before income tax expense

 

 

3,744

 

 

 

(2,807

)

 

 

11,626

 

 

 

4,495

 

Income tax expense (benefit)

 

 

1,075

 

 

 

(1,017

)

 

 

5,022

 

 

 

1,266

 

Net income (loss)

 

$

2,669

 

 

$

(1,790

)

 

$

6,604

 

 

$

3,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.16

 

 

n/a

 

 

$

0.39

 

 

n/a

 

Diluted

 

$

0.16

 

 

n/a

 

 

$

0.39

 

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common share - basic and diluted

 

 

16,844,747

 

 

n/a

 

 

 

16,802,894

 

 

n/a

 

 


 

5

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Net Interest Margin Analysis (unaudited)

(dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

 

2018

 

 

2017

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

$

900,998

 

 

$

10,706

 

 

 

4.75

%

 

$

782,658

 

 

$

8,408

 

 

 

4.30

%

Investment securities

 

465,206

 

 

 

2,384

 

 

 

2.05

 

 

 

447,826

 

 

 

2,018

 

 

 

1.80

 

Other interest-earning assets

 

51,605

 

 

 

268

 

 

 

2.09

 

 

 

111,821

 

 

 

297

 

 

 

1.07

 

Total interest-earning assets

 

1,417,809

 

 

 

13,358

 

 

 

3.77

 

 

 

1,342,305

 

 

 

10,723

 

 

 

3.20

 

Non-interest-earning assets

 

57,004

 

 

 

 

 

 

 

 

 

 

 

84,528

 

 

 

 

 

 

 

 

 

Total assets

$

1,474,813

 

 

 

 

 

 

 

 

 

 

$

1,426,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

115,711

 

 

 

51

 

 

 

0.18

 

 

$

148,361

 

 

 

53

 

 

 

0.15

 

Money market accounts

 

46,104

 

 

 

70

 

 

 

0.61

 

 

 

30,067

 

 

 

20

 

 

 

0.26

 

Savings accounts and escrow

 

484,463

 

 

 

293

 

 

 

0.24

 

 

 

521,739

 

 

 

319

 

 

 

0.24

 

Time deposits

 

343,027

 

 

 

1,186

 

 

 

1.39

 

 

 

298,694

 

 

 

852

 

 

 

1.14

 

Total interest-bearing deposits

 

989,305

 

 

 

1,600

 

 

 

0.65

 

 

 

998,861

 

 

 

1,244

 

 

 

0.51

 

Federal Home Loan Bank advances

 

66,740

 

 

 

326

 

 

 

1.96

 

 

 

25,895

 

 

 

74

 

 

 

1.16

 

Total interest-bearing liabilities

 

1,056,045

 

 

 

1,926

 

 

 

0.73

 

 

 

1,024,756

 

 

 

1,318

 

 

 

0.52

 

Non-interest-bearing deposits

 

125,898

 

 

 

 

 

 

 

 

 

 

 

126,987

 

 

 

 

 

 

 

 

 

Other non-interest-bearing liabilities

 

6,671

 

 

 

 

 

 

 

 

 

 

 

8,929

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,188,614

 

 

 

 

 

 

 

 

 

 

 

1,160,672

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

286,199

 

 

 

 

 

 

 

 

 

 

 

266,161

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

1,474,813

 

 

 

 

 

 

 

 

 

 

$

1,426,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

11,432

 

 

 

 

 

 

 

 

 

 

$

9,405

 

 

 

 

 

Interest rate spread (1)

 

 

 

 

 

 

 

 

 

3.04

 

 

 

 

 

 

 

 

 

 

 

2.68

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

3.23

 

 

 

 

 

 

 

 

 

 

 

2.80

 

Average interest-earning assets to interest-bearing liabilities

 

134.26

%

 

 

 

 

 

 

 

 

 

 

130.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(2) Net interest margin represents annualized net interest income divided by average interest-earning assets.

 

 

 

 

 

 

 

 

 

 

 

 

 


 

6

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Net Interest Margin Analysis (unaudited)

(dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended June 30,

 

 

2018

 

 

2017

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

$

846,353

 

 

$

37,798

 

 

 

4.47

%

 

$

773,590

 

 

$

33,664

 

 

 

4.35

%

Investment securities

 

474,201

 

 

 

9,266

 

 

 

1.95

 

 

 

389,910

 

 

 

6,661

 

 

 

1.71

 

Other interest-earning assets

 

54,528

 

 

 

896

 

 

 

1.64

 

 

 

74,149

 

 

 

633

 

 

 

0.85

 

Total interest-earning assets

 

1,375,082

 

 

 

47,960

 

 

 

3.49

 

 

 

1,237,649

 

 

 

40,958

 

 

 

3.31

 

Non-interest-earning assets

 

57,696

 

 

 

 

 

 

 

 

 

 

 

64,935

 

 

 

 

 

 

 

 

 

Total assets

$

1,432,778

 

 

 

 

 

 

 

 

 

 

$

1,302,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

113,952

 

 

 

197

 

 

 

0.17

 

 

$

125,818

 

 

 

195

 

 

 

0.16

 

Money market accounts

 

36,917

 

 

 

163

 

 

 

0.44

 

 

 

31,260

 

 

 

83

 

 

 

0.26

 

Savings accounts and escrow

 

502,310

 

 

 

1,223

 

 

 

0.24

 

 

 

525,486

 

 

 

1,289

 

 

 

0.25

 

Time deposits

 

315,652

 

 

 

3,971

 

 

 

1.26

 

 

 

313,334

 

 

 

3,516

 

 

 

1.12

 

Total interest-bearing deposits

 

968,831

 

 

 

5,554

 

 

 

0.57

 

 

 

995,898

 

 

 

5,083

 

 

 

0.52

 

Federal Home Loan Bank advances

 

42,719

 

 

 

769

 

 

 

1.80

 

 

 

15,911

 

 

 

210

 

 

 

1.32

 

Total interest-bearing liabilities

 

1,011,550

 

 

 

6,323

 

 

 

0.63

 

 

 

1,011,809

 

 

 

5,293

 

 

 

0.52

 

Non-interest-bearing deposits

 

130,196

 

 

 

 

 

 

 

 

 

 

 

126,666

 

 

 

 

 

 

 

 

 

Other non-interest-bearing liabilities

 

7,360

 

 

 

 

 

 

 

 

 

 

 

13,083

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,149,106

 

 

 

 

 

 

 

 

 

 

 

1,151,558

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

283,672

 

 

 

 

 

 

 

 

 

 

 

151,026

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

1,432,778

 

 

 

 

 

 

 

 

 

 

$

1,302,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

41,637

 

 

 

 

 

 

 

 

 

 

$

35,665

 

 

 

 

 

Interest rate spread (1)

 

 

 

 

 

 

 

 

 

2.86

 

 

 

 

 

 

 

 

 

 

 

2.79

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

3.03

 

 

 

 

 

 

 

 

 

 

 

2.88

 

Average interest-earning assets to interest-bearing liabilities

 

135.94

%

 

 

 

 

 

 

 

 

 

 

122.32

%

 

 

 

 

 

 

 

 

 

 

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

 

(2) Net interest margin represents annualized net interest income divided by average interest-earning assets.

 

 

 

 

 

 

 

 

 

 

 

 

 


 

7

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Condensed Financial Information (unaudited)

(amounts in thousands, except per share data)

 

 

 

As of

 

 

June 30,

2018

 

March 31,

2018

 

December 31,

2017

 

September 30,

2017

 

June 30,

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

62,145

 

$

36,505

 

$

77,106

 

$

34,733

 

$

60,486

 

Total investment securities

 

458,687

 

 

473,683

 

 

470,360

 

 

475,823

 

 

495,440

 

Loans receivable, net

 

902,336

 

 

886,718

 

 

838,120

 

 

839,963

 

 

809,648

 

Other assets

 

57,019

 

 

60,063

 

 

57,682

 

 

61,187

 

 

60,884

 

Total assets

$

1,480,187

 

$

1,456,969

 

$

1,443,268

 

$

1,411,706

 

$

1,426,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits and escrow

$

1,166,260

 

$

1,095,581

 

$

1,122,558

 

$

1,086,662

 

$

1,096,545

 

Advances from Federal Home Loan Bank

 

18,841

 

 

68,872

 

 

30,720

 

 

35,750

 

 

42,598

 

Other liabilities

 

7,527

 

 

7,856

 

 

7,579

 

 

7,209

 

 

7,469

 

Total liabilities

 

1,192,628

 

 

1,172,309

 

 

1,160,857

 

 

1,129,621

 

 

1,146,612

 

Total shareholders' equity

 

287,559

 

 

284,660

 

 

282,411

 

 

282,085

 

 

279,846

 

Total liabilities and shareholders' equity

$

1,480,187

 

$

1,456,969

 

$

1,443,268

 

$

1,411,706

 

$

1,426,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Year Ended

 

 

June 30,

2018

 

March 31,

2018

 

December 31,

2017

 

September 30,

2017

 

June 30,

2017

 

 

June 30,

2018

 

June 30,

2017

 

Condensed Income Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

13,358

 

$

11,648

 

$

11,657

 

$

11,297

 

$

10,723

 

 

$

47,960

 

$

40,958

 

Interest expense

 

1,926

 

 

1,505

 

 

1,471

 

 

1,421

 

 

1,318

 

 

 

6,323

 

 

5,293

 

Net interest income

 

11,432

 

 

10,143

 

 

10,186

 

 

9,876

 

 

9,405

 

 

 

41,637

 

 

35,665

 

Provision for loan losses

 

25

 

 

54

 

 

200

 

 

135

 

 

-

 

 

 

414

 

 

823

 

Noninterest income

 

601

 

 

512

 

 

692

 

 

714

 

 

647

 

 

 

2,519

 

 

4,084

 

Noninterest expense

 

8,264

 

 

7,833

 

 

8,125

 

 

7,894

 

 

12,859

 

 

 

32,116

 

 

34,431

 

Income before income tax expense (benefit)

 

3,744

 

 

2,768

 

 

2,553

 

 

2,561

 

 

(2,807

)

 

 

11,626

 

 

4,495

 

Income tax expense (benefit)

 

1,075

 

 

591

 

 

2,551

 

 

805

 

 

(1,017

)

 

 

5,022

 

 

1,266

 

Net income (loss)

$

2,669

 

$

2,177

 

$

2

 

$

1,756

 

$

(1,790

)

 

$

6,604

 

$

3,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.16

 

$

0.13

 

$

0.00

 

$

0.10

 

n/a

 

 

$

0.39

 

n/a

 

Diluted

$

0.16

 

$

0.13

 

$

0.00

 

$

0.10

 

n/a

 

 

$

0.39

 

n/a

 

 

 

 

 


 

8

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Selected Financial Data (unaudited)

 

 

 

 

Quarter Ended

 

 

Year Ended

 

 

June 30,

2018

 

March 31,

2018

 

December 31,

2017

 

September 30,

2017

 

June 30,

2017

 

 

June 30,

2018

 

June 30,

2017

 

Performance Ratios (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.72

%

 

0.62

%

 

0.00

%

 

0.49

%

 

(0.50

%)

 

 

0.46

%

 

0.25

%

Return on average equity

 

3.73

%

 

3.06

%

 

0.00

%

 

2.44

%

 

(2.69

%)

 

 

2.33

%

 

2.14

%

Interest rate spread

 

3.04

%

 

2.82

%

 

2.85

%

 

2.74

%

 

2.69

%

 

 

2.86

%

 

2.79

%

Net interest margin

 

3.23

%

 

2.99

%

 

3.00

%

 

2.89

%

 

2.81

%

 

 

3.03

%

 

2.88

%

Adjusted Efficiency ratio (2)

 

71.17

%

 

73.51

%

 

74.69

%

 

75.78

%

 

78.18

%

 

 

73.54

%

 

78.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income to average assets

 

0.16

%

 

0.14

%

 

0.20

%

 

0.20

%

 

0.18

%

 

 

0.18

%

 

0.31

%

Noninterest expense to average assets

 

2.24

%

 

2.21

%

 

2.30

%

 

2.20

%

 

3.60

%

 

 

2.24

%

 

2.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities

 

134.26

%

 

136.59

%

 

136.51

%

 

136.50

%

 

130.71

%

 

 

135.94

%

 

122.32

%

Average equity to average assets

 

19.41

%

 

20.08

%

 

20.00

%

 

20.10

%

 

18.65

%

 

 

19.80

%

 

11.59

%

 

 

 

 


 

9

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Selected Financial Data (unaudited) - Continued

(dollar amounts in thousands, except share and per share data)

 

 

 

As of or for the quarter ended

 

 

June 30,

2018

 

March 31,

2018

 

December 31,

2017

 

September 30,

2017

 

June 30,

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to deposits

 

77.96

%

 

81.50

%

 

75.21

%

 

77.65

%

 

74.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding

 

18,165,110

 

 

18,165,110

 

 

18,165,110

 

 

18,165,110

 

 

18,165,110

 

Book value per common share

$

15.83

 

$

15.67

 

$

15.55

 

$

15.53

 

$

15.41

 

Tangible book value per common share (3)

$

15.47

 

$

15.31

 

$

15.18

 

$

15.16

 

$

15.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets

$

6,462

 

$

7,307

 

$

8,191

 

$

12,354

 

$

13,049

 

Allowance for loan losses as a percent of total loans receivable

 

0.54

%

 

0.52

%

 

0.53

%

 

0.62

%

 

0.63

%

Allowance for loan losses as a percent of non-performing loans

 

81.71

%

 

64.54

%

 

54.58

%

 

48.53

%

 

42.66

%

Non-performing loans as a percent of total loans receivable, net

 

0.66

%

 

0.80

%

 

0.97

%

 

1.35

%

 

1.48

%

Non-performing assets as a percent of total assets

 

0.44

%

 

0.50

%

 

0.57

%

 

0.88

%

 

0.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

$

(255

)

$

(99

)

$

997

 

$

17

 

$

(320

)

Net charge-offs (recoveries) to average outstanding loans during the period (1)

 

(0.11

%)

 

(0.05

%)

 

0.48

%

 

0.01

%

 

(0.16

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (4):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to adjusted total assets)

 

13.61

%

 

13.97

%

 

13.84

%

 

13.52

%

 

13.65

%

Common equity Tier 1 capital (to risk-weighted assets)

 

21.11

%

 

21.16

%

 

21.64

%

 

21.13

%

 

21.69

%

Tier 1 capital (to risk-weighted assets)

 

21.11

%

 

21.16

%

 

21.64

%

 

21.13

%

 

21.69

%

Total capital (to risk-weighted assets)

 

21.62

%

 

21.65

%

 

22.13

%

 

21.71

%

 

22.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Performance ratios are annualized.

 

(2) Adjusted efficiency ratio is a non-GAAP measure and is defined as noninterest expense, less certain nonrecurring items, divided by operating revenue, which is equal to net interest income plus non-interest income excluding certain nonrecurring items. In our judgment, the adjustments made to operating revenue allow investors and analysts to better assess our operating expenses in relation to our core operating revenue by removing the impact of certain one-time items and other discrete items that are unrelated to our core business.

 

(3) Tangible book value per share is a non-GAAP measure and equals total shareholders’ equity, less goodwill and other intangible assets, divided by shares outstanding.  We believe this disclosure may be meaningful to those investors who seek to evaluate our equity without giving effect to goodwill and other intangible assets.

 

(4) Represents Bank ratios.

 

 


 

10

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Loan and Deposit Portfolio (unaudited)

(amounts in thousands)

 

 

 

 

As of

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

2018

 

2018

 

2017

 

2017

 

2017

 

Mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

$

250,578

 

$

253,847

 

$

213,716

 

$

215,551

 

$

217,778

 

Commercial mortgage

 

495,265

 

 

484,810

 

 

481,169

 

 

469,983

 

 

437,651

 

Construction

 

17,352

 

 

16,098

 

 

16,379

 

 

23,104

 

 

22,404

 

Net deferred loan origination costs

 

1,041

 

 

1,203

 

 

210

 

 

384

 

 

397

 

 

 

764,236

 

 

755,958

 

 

711,474

 

 

709,022

 

 

678,230

 

Commercial and consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

104,135

 

 

96,096

 

 

89,941

 

 

93,180

 

 

93,631

 

Home equity credit lines

 

37,395

 

 

38,220

 

 

40,158

 

 

42,044

 

 

41,927

 

Consumer and overdrafts

 

745

 

 

344

 

 

251

 

 

213

 

 

233

 

Net deferred loan origination costs

 

729

 

 

724

 

 

767

 

 

772

 

 

777

 

 

 

143,004

 

 

135,384

 

 

131,117

 

 

136,209

 

 

136,568

 

Total loans receivable

 

907,240

 

 

891,342

 

 

842,591

 

 

845,231

 

 

814,798

 

Allowance for loan loss

 

(4,904

)

 

(4,624

)

 

(4,471

)

 

(5,268

)

 

(5,150

)

Loans receivable, net

$

902,336

 

$

886,718

 

$

838,120

 

$

839,963

 

$

809,648

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

2018

 

2018

 

2017

 

2017

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

$

131,883

 

$

127,319

 

$

150,830

 

$

133,461

 

$

136,361

 

Now accounts

 

117,875

 

 

114,899

 

 

118,462

 

 

110,646

 

 

115,527

 

Money market accounts

 

49,885

 

 

40,374

 

 

31,021

 

 

28,590

 

 

29,097

 

Savings

 

465,441

 

 

482,968

 

 

502,469

 

 

504,291

 

 

512,697

 

Time deposits

 

392,373

 

 

322,425

 

 

311,547

 

 

304,719

 

 

294,779

 

Total deposits

$

1,157,457

 

$

1,087,985

 

$

1,114,329

 

$

1,081,707

 

$

1,088,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

11

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures (unaudited)

(dollar amounts in thousands, except share and per share data)

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Computation of Adjusted Net Income and Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

2,669

 

 

$

(1,790

)

 

$

6,604

 

 

$

3,229

 

Adjustments (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses on other receivables

 

 

292

 

 

 

-

 

 

 

424

 

 

 

-

 

Nonaccrual loan interest earned

 

 

(694

)

 

 

-

 

 

 

(788

)

 

 

-

 

Gain on sale of securities

 

 

(49

)

 

 

-

 

 

 

(163

)

 

 

-

 

Deferred tax re-measurement charge

 

 

-

 

 

 

-

 

 

 

1,570

 

 

 

-

 

Charitable foundation contribution

 

 

-

 

 

 

3,300

 

 

 

-

 

 

 

3,300

 

Defined benefit pension plan curtailment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(607

)

Write-down of operating lease obligation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

344

 

Settlement on acquired loan

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,066

)

Adjusted net income

 

$

2,218

 

 

$

1,510

 

 

$

7,647

 

 

$

5,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of common shares outstanding used to calculate basic earnings per common share

 

 

16,844,747

 

 

n/a

 

 

 

16,802,894

 

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per common share (basic and diluted):

 

$

0.13

 

 

n/a

 

 

$

0.46

 

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Computation of Adjusted Effective Tax Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before income tax expense

 

$

3,744

 

 

$

(2,807

)

 

$

11,626

 

 

$

4,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

1,075

 

 

 

(1,017

)

 

 

5,022

 

 

 

1,266

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax re-measurement charge

 

 

-

 

 

 

-

 

 

 

(1,570

)

 

 

-

 

Adjusted income tax expense (benefit)

 

$

1,075

 

 

$

(1,017

)

 

$

3,452

 

 

$

1,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate

 

 

28.7

%

 

 

36.2

%

 

 

43.2

%

 

 

28.2

%

Adjusted effective tax rate

 

 

28.7

%

 

 

36.2

%

 

 

29.7

%

 

 

28.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Amounts included in income before income tax expense are presented net of tax.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

12

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures (unaudited) - Continued

(dollar amounts in thousands, except share and per share data)

 

 

 

Quarter Ended

 

 

Year Ended

 

 

June 30,

2018

 

March 31,

2018

 

December 31,

2017

 

September 30,

2017

 

June 30,

2017

 

 

June 30,

2018

 

June 30,

2017

 

Computation of Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

$

8,264

 

$

7,833

 

$

8,125

 

$

7,894

 

$

12,859

 

 

$

32,116

 

$

34,431

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses on other receivables

 

(370

)

 

-

 

 

(200

)

 

-

 

 

-

 

 

 

(570

)

 

-

 

PCSB Community Foundation contribution

 

-

 

 

-

 

 

-

 

 

-

 

 

(5,000

)

 

 

-

 

 

(5,000

)

Defined benefit pension plan curtailment

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

919

 

Write-down of operating lease obligation

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

(521

)

Adjusted noninterest expense

$

7,894

 

$

7,833

 

$

7,925

 

$

7,894

 

$

7,859

 

 

$

31,546

 

$

29,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

11,432

 

$

10,143

 

$

10,186

 

$

9,876

 

$

9,405

 

 

$

41,637

 

$

35,665

 

Noninterest income

 

601

 

 

512

 

 

692

 

 

714

 

 

647

 

 

 

2,519

 

 

4,084

 

Total revenue

 

12,033

 

 

10,655

 

 

10,878

 

 

10,590

 

 

10,052

 

 

 

44,156

 

 

39,749

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loan interest earned

 

(879

)

 

-

 

 

(142

)

 

-

 

 

-

 

 

 

(1,021

)

 

-

 

Gain on sale of securities

 

(63

)

 

-

 

 

-

 

 

(173

)

 

-

 

 

 

(236

)

 

-

 

Settlement on acquired loan

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

-

 

 

(1,615

)

Adjusted operating revenue

$

11,091

 

$

10,655

 

$

10,736

 

$

10,417

 

$

10,052

 

 

$

42,899

 

$

38,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

68.68

%

 

73.51

%

 

74.69

%

 

74.54

%

 

127.92

%

 

 

72.73

%

 

86.62

%

Adjusted efficiency ratio

 

71.17

%

 

73.51

%

 

73.82

%

 

75.78

%

 

78.18

%

 

 

73.54

%

 

78.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

 


 

 

 

 


 

14

 

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures (unaudited) - Continued

(dollar amounts in thousands, except share and per share data)

 

 

As of

 

 

June 30,

2018

 

March 31,

2018

 

December 31,

2017

 

September 30,

2017

 

June 30,

2017

 

Computation of Tangible Book Value per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

$

287,559

 

$

284,660

 

$

282,411

 

$

282,085

 

$

279,846

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Common shareholders' equity

 

287,559

 

 

284,660

 

 

282,411

 

 

282,085

 

 

279,846

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

(6,106

)

 

(6,106

)

 

(6,106

)

 

(6,106

)

 

(6,106

)

Other intangible assets

 

(433

)

 

(463

)

 

(495

)

 

(527

)

 

(559

)

Tangible common shareholders' equity

$

281,020

 

$

278,091

 

$

275,810

 

$

275,452

 

$

273,181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

18,165,110

 

 

18,165,110

 

 

18,165,110

 

 

18,165,110

 

 

18,165,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

$

15.83

 

$

15.67

 

$

15.55

 

$

15.53

 

$

15.41

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of intangible assets

 

(0.36

)

 

(0.36

)

 

(0.37

)

 

(0.37

)

 

(0.37

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share

$

15.47

 

$

15.31

 

$

15.18

 

$

15.16

 

$

15.04

 

 

 

 

15