Attached files

file filename
8-K - 8-K 3-31-2021 - PCSB Financial Corppcsb-8k_20210429.htm

 

 

 

 

Exhibit 99.1

 

PCSB Financial Corporation Announces Third Fiscal Quarter Financial Results and

Declares Quarterly Cash Dividend

 

Yorktown Heights, New York; April 29, 2021 – PCSB Financial Corporation (the “Company”) (NASDAQ: PCSB), parent of PCSB Bank (the "Bank"), today announced net income of $3.6 million, or $0.25 per diluted share, for the three months ended March 31, 2021 compared to $2.7 million, or $0.18 per diluted share, for the three months ended December 31, 2020 and $1.2 million, or $0.08 per diluted share, for the three months ended March 31, 2020. Net income was $9.0 million, or $0.60 per diluted share, for the nine months ended March 31, 2021, compared to $6.4 million, or $0.40 per diluted share, for the nine months ended March 31, 2020.

 

Results for the three and nine months ended March 31, 2021 include a benefit for loan losses of $944,000 and $1.2 million, or $0.05 and $0.07 per diluted share, net of tax, respectively, related to the release of qualitative reserves established in the prior fiscal year associated with the COVID-19 pandemic. The prior year results include provision for loan losses of $1.7 million, or $0.09 per diluted share, net of tax, for both the three and nine months ended March 31, 2020 related to the establishment of these qualitative reserves.

 

On April 21, 2021, the Board of Directors declared a regular quarterly cash dividend of $0.06 per share, an increase of 50% from the prior quarter. The dividend is payable on or about May 28, 2021 to shareholders of record as of the close of business on May 14, 2021.

 

 

Third Quarter Highlights

 

 

Earnings before income tax expense and provision (benefit) for loan losses of $3.7 million for the current quarter increased $58,000 or 1.6% from the linked quarter and $72,000 or 2.0% from the same quarter last year.

 

Net interest income of $11.6 million for the current quarter increased $90,000 or 0.8% from the linked quarter and $112,000 or 1.0% from the same quarter last year.

 

Tax equivalent net interest margin was 2.69% for the current quarter, a decrease from 2.71% in the linked quarter and 2.90% for the same quarter last year.

 

The average cost of interest-bearing deposits was 0.59% for the current quarter, a decrease from 0.71% in the linked quarter and 1.18% for the same quarter last year.

 

The efficiency ratio was 70.10% for the current quarter compared to 70.72% for the linked quarter and 70.38% for the prior year quarter.

 

Average loans receivable, excluding SBA Paycheck Protection Program (“PPP”) loans, of $1.21 billion for the current quarter, unchanged from the same quarter last year.

 

Average deposits of $1.40 billion for the current quarter, increases of 1.6% and 11.0% compared to the linked quarter and same quarter last year, respectively.

 

Allowance for loan losses to total net loans receivable (excluding PPP loans) of 0.65%, a decrease from 0.72% in the linked quarter and 0.68% in the prior year quarter.

 

Non-performing loans of $2.1 million, or 0.17% of total net loans receivable (excluding PPP loans) as of March 31, 2021, compared to 0.14% as of December 31, 2020 and 0.15% as of March 31, 2020.

 

Loans on a COVID-19 related payment deferral totaled $34.4 million, or 2.71% of gross loans, compared to $31.9 million, or 2.56% of the gross loans as of December 31, 2020. Loans on deferral totaling $8.7 million, $10.9 million, $1.3 million and $13.5 million are scheduled to resume payments in the next four consecutive quarters, respectively.

 

 

President’s Comments

Joseph D. Roberto, Chairman, President and Chief Executive Officer of PCSB Financial Corporation, commented, “We are pleased with the Company’s operating and financial results for the quarter and nine months as we continue to provide stable core earnings.  We are also encouraged by the improving economy resulting from the latest stimulus package and vaccine rollouts and expect our business communities to resume their operations at full capacity.  That being said, we continue to be a source of strength to our customers and communities by participating in round 2 of the SBA’s PPP program while assisting those small businesses as they begin the SBA’s loan application forgiveness process from round 1.  Meanwhile, asset quality remains very strong and our negative loan loss provision reflects the meaningful improvement in current economic conditions resulting from a decrease in

1

 


 

 

 

 

COVID-19 driven stress.  While there is still some uncertainty, it is good to see a recovery in the economy that will lead to opportunities for long-term growth and profitability for our shareholders.  

Income Statement Summary

 

Net income for the three months ended March 31, 2021 was $3.6 million, an $898,000 increase from the linked quarter and a $2.4 million increase from the prior year period. The change from the linked quarter is primarily due to a $1.0 million decrease in the provision for loan losses, a $119,000 decrease in noninterest expenses and a $90,000 increase in net interest income, partially offset by a $151,000 decrease in noninterest income and a $161,000 increase in income tax expense. The change from the prior year period is primarily due to a $2.9 million decrease in the provision for loan losses and a $112,000 increase in net interest income, partially offset by a $599,000 increase in income tax expense.

 

Net interest income was $11.6 million for the quarter ended March 31, 2021, increases of $90,000 and $112,000, or 0.8% and 1.0%, compared to the linked quarter and prior year quarter, respectively. The increase compared to the linked quarter is primarily the result of an $18.9 million, or 1.1%, increase in average interest-earning assets, partially offset by a 2 basis point decrease in the tax equivalent net interest margin. The increase in net interest income compared to the prior year period is primarily the result of a $143.8 million, or 9.0% increase in average interest-earning assets, partially offset by a 21 basis point decrease in the tax equivalent net interest margin.

 

The tax equivalent net interest margin was 2.69% for the current quarter, reflecting a decrease of 2 basis points compared to 2.71% in the linked quarter and a 21 basis point decrease compared to 2.90% in the prior year quarter. When compared to the prior year period, while net interest income has increased, margin compression has resulted from significant asset growth primarily in cash and cash equivalents. However, in the current quarter, the reduction in funding costs mostly offset the decrease in asset yields, resulting in a largely unchanged tax equivalent net interest margin compared to the linked quarter. Some level of excess liquidity is expected to continue for the foreseeable future and is largely dependent on a number of factors, such as government stimulus programs as well as consumer and commercial spending activity.

 

Tax equivalent net interest margin, excluding the effect of PPP loans, was 2.62% for the current quarter compared to 2.66% in the linked quarter and 2.89% in the prior year quarter. Tax equivalent net interest margin, excluding the effect of PPP loans, was 2.64% for the current year to date period compared to 2.95% in the prior year period. Unearned origination fees (net of origination costs) on PPP loans totaled $1.2 million as of March 31, 2021 and will be recognized in income over the remaining lives of the loans and is largely dependent on the timing of forgiveness.

 

Tax equivalent yield on interest-earning assets for the current quarter was 3.23%, a 10 basis point decrease from the prior quarter and a 64 basis point decrease from the prior year quarter. A $42.6 million, or 3.5%, increase in average loans compared to the prior year quarter was more than offset by a decrease in asset yields, a result of decreases in market interest rates, the origination of lower yielding PPP loans, and significant increases in liquidity over the last twelve months. The rate of asset yield decrease has slowed in recent quarters due to a more stable yield curve and earning asset composition.

 

The cost of interest-bearing deposits was 0.59% for the current quarter, a decrease of 12 basis points and 59 basis points from 0.71% and 1.18% in the prior quarter and prior year quarter, respectively. In response to the significant decrease in market interest rates in March 2020, deposit rate reductions have been implemented throughout the last year, the effects of which continue to be realized. As of quarter end, the weighted average cost of interest-bearing deposits was 0.44%. The cost of interest-bearing liabilities was 0.70% for the current quarter, decreases of 11 basis points from 0.81% in the prior quarter and 56 basis points from 1.26% in the prior year quarter. Over the remainder of the current fiscal year, the Company has $50.0 million of wholesale funding maturing, comprised of FHLB advances and brokered time deposits, with a weighted average cost of 2.31%. Additionally, over the same period the Company has $78.3 million of non-brokered time deposits maturing with a current weighted average cost of 0.98%. If our time deposit offer rates remain at their current levels, the Company expects the cost of these deposits to be reduced significantly or to be paid off with low-earning excess liquidity.

 

The benefit for loan losses was $894,000 for the three months ended March 31, 2021 compared to a provision for loan losses of $107,000 in the linked quarter and $2.0 million for the prior year quarter. Included in the prior year quarter was a provision for loan losses of $1.7 million associated with qualitative reserves established in the prior fiscal year in response to the COVID-19 pandemic. Included in the current quarter was a benefit for loan losses of $944,000 associated with release of those reserves. Loans on a COVID-19 related payment deferral totaled $34.4 million, or 2.71% of gross loans, as of March 31, 2021, compared to $31.9 million, or 2.56% of the gross loans, as

2

 


 

 

 

 

of December 31, 2020. Recoveries, net of charge-offs, were $82,000 for the three months ended March 31, 2021 compared to charge-offs, net of recoveries, of $102,000 for the linked quarter and recoveries, net of charge-offs, of $122,000 for the prior year quarter.  Non-performing loans as a percent of total loans receivable (excluding PPP loans) was 0.17% as of March 31, 2021, an increase from 0.14% as of December 31, 2020 and 0.15% as of March 31, 2020.

 

Noninterest income of $592,000 for the three months ended March 31, 2021 decreased $151,000 compared to the linked quarter and increased $12,000 compared to the prior year quarter. The decrease compared to the linked quarter was primarily due to decreases of $238,000 in swap income and $26,000 in all other noninterest income, partially offset by a $113,000 increase in net gains on the sale of investment securities. The increase compared to the prior year quarter was primarily due to a $75,000 increase in net gains on the sale of investment securities, partially offset by a decrease of $40,000 in gains on sale of foreclosed real estate and $23,000 in all other noninterest income.

 

Noninterest expense of $8.6 million for the three months ended March 31, 2021 decreased $119,000 compared to the linked quarter and increased $52,000 compared to the prior year quarter. The decrease compared to the linked quarter was primarily due to decreases of $121,000 in professional fees and $144,000 in all other non-interest expenses, partially offset by increases of $75,000 in salaries and benefits and $71,000 in communications and data processing. The increase compared to the prior year quarter was caused primarily by increases of $115,000 in FDIC insurance premiums, $48,000 in occupancy expenses and $76,000 in all other expenses, partially offset by a decrease of $187,000 in salaries and benefits. The Bank applied small bank assessment credits of $108,000 which fully offset its FDIC assessment for the prior year quarter. All available credits were applied as of June 30, 2020.

 

The effective income tax rate was 21.1% for the three months ended March 31, 2021, as compared to 22.8% for the prior year quarter.

 

 

Balance Sheet Summary

 

Total assets increased $62.7 million to $1.85 billion at March 31, 2021 as compared to $1.79 billion as of June 30, 2020 primarily due to increases of $34.1 million in total investment securities and $33.0 million in cash and cash equivalents. The increase in investment securities was primarily driven by an increase of $39.1 million in state and municipal securities, partially offset by a $5.0 million net decrease in all other securities, as the Company deployed excess liquidity. The increase in cash and cash equivalents is a result of an increase in deposits and reduced loan originations experienced during the year due to reduced economic activity resulting from the COVID-19 pandemic. Net loans receivable increased $208,000, the result of increases in commercial mortgages of $24.1 million and commercial loans of $7.1 million, partially offset by decreases in residential mortgages and home equity lines of credit of $26.4 million and $2.6 million, respectively. The increase in commercial loans includes an increase in PPP loans of $777,000, driven by the origination of $17.1 million in PPP loans, largely offset by paydowns and forgiveness of $16.3 million.

 

Total liabilities increased $65.2 million to $1.58 billion at March 31, 2021 as an $81.0 million increase in deposits was partially offset by decreases of $10.1 million in FHLB advances and $5.8 million all other liabilities.

 

Total shareholders’ equity decreased $2.4 million to $271.3 million at March 31, 2021 as compared to June 30, 2020. This decrease was primarily due to the repurchase of $13.3 million (926,203 shares) of common stock and $1.8 million of cash dividends declared and paid, partially offset by net income of $9.0 million and $3.5 million of stock-based compensation and reduction in unearned ESOP shares for plan shares earned during the period. As of March 31, 2021, there were 739,660 shares available to be repurchased under the current stock repurchase plan.

 

At March 31, 2021, the Company’s book value per share and tangible book value per share were $16.99 and $16.60, respectively, compared to $16.20 and $15.82, respectively, at June 30, 2020. 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 March 31, 2021, the Bank was considered “well capitalized” under applicable regulatory guidelines.

 

 

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 commercial bank that 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.

3

 


 

 

 

 

 

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 duration, extent and severity of the COVID-19 pandemic, including its impact on our business and operations, the impact of lost fee revenue and increased operating expenses, as well as its effect on our customers and issuers of securities, including their ability  to make timely payments on obligations, service providers and on economies and markets more generally, 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

4

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Consolidated Balance Sheets (unaudited)

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

 

 

 

 

March 31,

 

 

June 30,

 

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

167,983

 

 

$

135,045

 

Federal funds sold

 

 

1,331

 

 

 

1,257

 

Cash and cash equivalents

 

 

169,314

 

 

 

136,302

 

Held to maturity debt securities, at amortized cost

  (fair value of $313,974 and $281,497, respectively)

 

 

309,692

 

 

 

275,772

 

Available for sale debt securities, at fair value

 

 

37,610

 

 

 

37,426

 

Total investment securities

 

 

347,302

 

 

 

313,198

 

Loans receivable, net of allowance for loan losses of $7,865 and $8,639, respectively

 

 

1,261,155

 

 

 

1,260,947

 

Accrued interest receivable

 

 

6,731

 

 

 

6,880

 

FHLB stock

 

 

5,854

 

 

 

6,308

 

Premises and equipment, net

 

 

19,364

 

 

 

20,853

 

Deferred tax asset, net

 

 

3,163

 

 

 

3,129

 

Bank-owned life insurance

 

 

25,400

 

 

 

25,019

 

Goodwill

 

 

6,106

 

 

 

6,106

 

Other intangible assets

 

 

168

 

 

 

229

 

Other assets

 

 

10,117

 

 

 

12,958

 

Total assets

 

$

1,854,674

 

 

$

1,791,929

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,250,945

 

 

$

1,181,357

 

Non interest-bearing deposits

 

 

203,345

 

 

 

191,898

 

Total deposits

 

 

1,454,290

 

 

 

1,373,255

 

Mortgage escrow funds

 

 

9,252

 

 

 

10,123

 

Advances from Federal Home Loan Bank

 

 

95,991

 

 

 

106,089

 

Other liabilities

 

 

23,844

 

 

 

28,749

 

Total liabilities

 

 

1,583,377

 

 

 

1,518,216

 

Commitments and contingencies

 

 

-

 

 

 

-

 

Preferred stock ($0.01 par value, 10,000,000 shares authorized, no shares issued or outstanding as of March 31, 2021 and June 30, 2020, respectively)

 

 

-

 

 

 

-

 

Common stock ($0.01 par value, 200,000,000 shares authorized, 18,703,577 and 18,712,295 shares issued as of March 31, 2021 and June 30, 2020, and 15,966,216 and 16,898,137 shares outstanding as of March 31, 2021 and June 30, 2020, respectively)

 

 

187

 

 

 

187

 

Additional paid in capital

 

 

188,926

 

 

 

186,200

 

Retained earnings

 

 

148,466

 

 

 

141,288

 

Unearned compensation - ESOP

 

 

(10,418

)

 

 

(11,145

)

Accumulated other comprehensive loss, net of income taxes

 

 

(6,180

)

 

 

(6,403

)

Treasury stock, at cost (2,737,361 and 1,814,158 shares as of March 31, 2021 and June 30, 2020, respectively)

 

 

(49,684

)

 

 

(36,414

)

Total shareholders' equity

 

 

271,297

 

 

 

273,713

 

Total liabilities and shareholders' equity

 

$

1,854,674

 

 

$

1,791,929

 

 

 

 

 


5

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Consolidated Statements of Operations (unaudited)

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

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

12,116

 

 

$

13,114

 

 

$

36,845

 

 

$

39,299

 

Investment securities

 

 

1,700

 

 

 

2,003

 

 

 

5,489

 

 

 

6,974

 

Federal funds and other

 

 

109

 

 

 

217

 

 

 

344

 

 

 

816

 

Total interest and dividend income

 

 

13,925

 

 

 

15,334

 

 

 

42,678

 

 

 

47,089

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits and escrow interest

 

 

1,782

 

 

 

3,268

 

 

 

6,372

 

 

 

9,927

 

FHLB advances

 

 

506

 

 

 

541

 

 

 

1,545

 

 

 

1,942

 

Total interest expense

 

 

2,288

 

 

 

3,809

 

 

 

7,917

 

 

 

11,869

 

Net interest income

 

 

11,637

 

 

 

11,525

 

 

 

34,761

 

 

 

35,220

 

Provision (benefit) for loan losses

 

 

(894

)

 

 

2,008

 

 

 

(678

)

 

 

2,755

 

Net interest income after provision for loan losses

 

 

12,531

 

 

 

9,517

 

 

 

35,439

 

 

 

32,465

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges

 

 

353

 

 

 

366

 

 

 

1,038

 

 

 

1,170

 

Swap income

 

 

-

 

 

 

-

 

 

 

367

 

 

 

170

 

Bank-owned life insurance

 

 

120

 

 

 

128

 

 

 

381

 

 

 

399

 

Gains on sale of securities, net

 

 

113

 

 

 

38

 

 

 

113

 

 

 

38

 

Other

 

 

6

 

 

 

48

 

 

 

30

 

 

 

115

 

Total noninterest income

 

 

592

 

 

 

580

 

 

 

1,929

 

 

 

1,892

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

5,595

 

 

 

5,782

 

 

 

16,722

 

 

 

17,435

 

Occupancy and equipment

 

 

1,359

 

 

 

1,311

 

 

 

4,051

 

 

 

3,959

 

Communications and data processing

 

 

517

 

 

 

521

 

 

 

1,539

 

 

 

1,559

 

Professional fees

 

 

382

 

 

 

393

 

 

 

1,285

 

 

 

1,176

 

Postage, printing, stationery and supplies

 

 

146

 

 

 

140

 

 

 

452

 

 

 

439

 

Advertising

 

 

100

 

 

 

100

 

 

 

300

 

 

 

300

 

FDIC assessment

 

 

115

 

 

 

-

 

 

 

350

 

 

 

-

 

Amortization of intangible assets

 

 

21

 

 

 

24

 

 

 

61

 

 

 

73

 

Other operating expenses

 

 

337

 

 

 

249

 

 

 

1,127

 

 

 

1,160

 

Total noninterest expense

 

 

8,572

 

 

 

8,520

 

 

 

25,887

 

 

 

26,101

 

Net income before income tax expense

 

 

4,551

 

 

 

1,577

 

 

 

11,481

 

 

 

8,256

 

Income tax expense

 

 

959

 

 

 

360

 

 

 

2,467

 

 

 

1,857

 

Net income

 

$

3,592

 

 

$

1,217

 

 

$

9,014

 

 

$

6,399

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.25

 

 

$

0.08

 

 

$

0.60

 

 

$

0.41

 

Diluted

 

 

0.25

 

 

 

0.08

 

 

 

0.60

 

 

 

0.40

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

14,631,122

 

 

 

15,437,173

 

 

 

14,944,097

 

 

 

15,752,709

 

Diluted

 

 

14,632,342

 

 

 

15,447,217

 

 

 

14,944,664

 

 

 

15,814,322

 

 


6

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Net Interest Margin Analysis (unaudited)

(dollar amounts in thousands)

 

 

Three Months Ended

 

 

March 31, 2021

 

 

December 31, 2020

 

 

March 31, 2020

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1)

$

1,252,492

 

 

$

12,116

 

 

 

3.88

%

 

$

1,232,555

 

 

$

12,182

 

 

 

3.96

%

 

$

1,209,920

 

 

$

13,114

 

 

 

4.35

%

Investment securities (1)

 

319,239

 

 

 

1,700

 

 

 

2.18

 

 

 

313,812

 

 

 

1,933

 

 

 

2.51

 

 

 

323,942

 

 

 

2,003

 

 

 

2.48

 

Other interest-earning assets

 

162,193

 

 

 

109

 

 

 

0.27

 

 

 

168,608

 

 

 

110

 

 

 

0.26

 

 

 

56,242

 

 

 

217

 

 

 

1.56

 

Total interest-earning assets

 

1,733,924

 

 

 

13,925

 

 

 

3.23

 

 

 

1,714,975

 

 

 

14,225

 

 

 

3.33

 

 

 

1,590,104

 

 

 

15,334

 

 

 

3.87

 

Non-interest-earning assets

 

68,748

 

 

 

 

 

 

 

 

 

 

 

70,417

 

 

 

 

 

 

 

 

 

 

 

67,889

 

 

 

 

 

 

 

 

 

Total assets

$

1,802,672

 

 

 

 

 

 

 

 

 

 

$

1,785,392

 

 

 

 

 

 

 

 

 

 

$

1,657,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

161,049

 

 

 

59

 

 

 

0.15

 

 

$

149,620

 

 

 

79

 

 

 

0.21

 

 

$

125,103

 

 

 

66

 

 

 

0.21

 

Money market accounts

 

274,516

 

 

 

208

 

 

 

0.31

 

 

 

255,961

 

 

 

211

 

 

 

0.33

 

 

 

179,230

 

 

 

423

 

 

 

0.96

 

Savings accounts and escrow

 

368,791

 

 

 

132

 

 

 

0.15

 

 

 

362,422

 

 

 

168

 

 

 

0.18

 

 

 

342,254

 

 

 

209

 

 

 

0.25

 

Time deposits

 

411,500

 

 

 

1,383

 

 

 

1.36

 

 

 

434,446

 

 

 

1,700

 

 

 

1.55

 

 

 

480,233

 

 

 

2,570

 

 

 

2.17

 

Total interest-bearing deposits

 

1,215,856

 

 

 

1,782

 

 

 

0.59

 

 

 

1,202,449

 

 

 

2,158

 

 

 

0.71

 

 

 

1,126,820

 

 

 

3,268

 

 

 

1.18

 

FHLB advances

 

104,604

 

 

 

506

 

 

 

1.96

 

 

 

106,034

 

 

 

520

 

 

 

1.94

 

 

 

98,364

 

 

 

541

 

 

 

2.23

 

Total interest-bearing liabilities

 

1,320,460

 

 

 

2,288

 

 

 

0.70

 

 

 

1,308,483

 

 

 

2,678

 

 

 

0.81

 

 

 

1,225,184

 

 

 

3,809

 

 

 

1.26

 

Non-interest-bearing deposits

 

187,778

 

 

 

 

 

 

 

 

 

 

 

178,538

 

 

 

 

 

 

 

 

 

 

 

137,930

 

 

 

 

 

 

 

 

 

Other non-interest-bearing liabilities

 

24,272

 

 

 

 

 

 

 

 

 

 

 

26,482

 

 

 

 

 

 

 

 

 

 

 

19,706

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,532,510

 

 

 

 

 

 

 

 

 

 

 

1,513,503

 

 

 

 

 

 

 

 

 

 

 

1,382,820

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

270,162

 

 

 

 

 

 

 

 

 

 

 

271,889

 

 

 

 

 

 

 

 

 

 

 

275,173

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

1,802,672

 

 

 

 

 

 

 

 

 

 

$

1,785,392

 

 

 

 

 

 

 

 

 

 

$

1,657,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

11,637

 

 

 

 

 

 

 

 

 

 

$

11,547

 

 

 

 

 

 

 

 

 

 

$

11,525

 

 

 

 

 

Interest rate spread - tax equivalent (2)

 

 

 

 

 

 

 

 

 

2.53

 

 

 

 

 

 

 

 

 

 

 

2.52

 

 

 

 

 

 

 

 

 

 

 

2.61

 

Net interest margin - tax equivalent (3)

 

 

 

 

 

 

 

 

 

2.69

 

 

 

 

 

 

 

 

 

 

 

2.71

 

 

 

 

 

 

 

 

 

 

 

2.90

 

Average interest-earning assets to interest-bearing liabilities

 

131.31

%

 

 

 

 

 

 

 

 

 

 

131.07

%

 

 

 

 

 

 

 

 

 

 

129.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Tax exempt yield is shown on a tax equivalent basis for proper comparison using a statutory federal income tax rate of 21% for all period presented. See reconciliation of non-GAAP measures at the end of this release.

 

(2) 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.

 

(3) Net interest margin represents tax equivalent net interest income divided by average interest-earning assets. See reconciliation of non-GAAP measures at the end of this release.

 

 

7

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Net Interest Margin Analysis (unaudited)

(dollar amounts in thousands)

 

 

Nine Months Ended March 31,

 

 

2021

 

 

2020

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1)

$

1,245,881

 

 

$

36,845

 

 

 

3.95

%

 

$

1,176,733

 

 

$

39,299

 

 

 

4.45

%

Investment securities (1)

 

316,114

 

 

 

5,489

 

 

 

2.36

 

 

 

360,631

 

 

 

6,974

 

 

 

2.59

 

Other interest-earning assets

 

162,946

 

 

 

344

 

 

 

0.28

 

 

 

53,944

 

 

 

816

 

 

 

2.01

 

Total interest-earning assets

 

1,724,941

 

 

 

42,678

 

 

 

3.31

 

 

 

1,591,308

 

 

 

47,089

 

 

 

3.95

 

Non-interest-earning assets

 

70,364

 

 

 

 

 

 

 

 

 

 

 

68,983

 

 

 

 

 

 

 

 

 

Total assets

$

1,795,305

 

 

 

 

 

 

 

 

 

 

$

1,660,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

153,378

 

 

 

227

 

 

 

0.20

 

 

$

122,470

 

 

 

191

 

 

 

0.21

 

Money market accounts

 

260,258

 

 

 

657

 

 

 

0.34

 

 

 

163,395

 

 

 

1,358

 

 

 

1.11

 

Savings accounts and escrow

 

363,768

 

 

 

502

 

 

 

0.18

 

 

 

353,373

 

 

 

674

 

 

 

0.25

 

Time deposits

 

429,811

 

 

 

4,986

 

 

 

1.54

 

 

 

469,022

 

 

 

7,704

 

 

 

2.19

 

Total interest-bearing deposits

 

1,207,215

 

 

 

6,372

 

 

 

0.70

 

 

 

1,108,260

 

 

 

9,927

 

 

 

1.19

 

FHLB advances

 

105,569

 

 

 

1,545

 

 

 

1.95

 

 

 

112,644

 

 

 

1,942

 

 

 

2.30

 

Total interest-bearing liabilities

 

1,312,784

 

 

 

7,917

 

 

 

0.80

 

 

 

1,220,904

 

 

 

11,869

 

 

 

1.30

 

Non-interest-bearing deposits

 

183,467

 

 

 

 

 

 

 

 

 

 

 

138,968

 

 

 

 

 

 

 

 

 

Other non-interest-bearing liabilities

 

26,570

 

 

 

 

 

 

 

 

 

 

 

20,914

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,522,821

 

 

 

 

 

 

 

 

 

 

 

1,380,786

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

272,484

 

 

 

 

 

 

 

 

 

 

 

279,505

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

1,795,305

 

 

 

 

 

 

 

 

 

 

$

1,660,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

34,761

 

 

 

 

 

 

 

 

 

 

$

35,220

 

 

 

 

 

Interest rate spread - tax equivalent (2)

 

 

 

 

 

 

 

 

 

2.51

 

 

 

 

 

 

 

 

 

 

 

2.65

 

Net interest margin - tax equivalent (3)

 

 

 

 

 

 

 

 

 

2.70

 

 

 

 

 

 

 

 

 

 

 

2.95

 

Average interest-earning assets to interest-bearing liabilities

 

131.40

%

 

 

 

 

 

 

 

 

 

 

130.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Tax exempt yield is shown on a tax equivalent basis for proper comparison using a statutory federal income tax rate of 21% for all period presented. See reconciliation of non-GAAP measures at the end of this release.

 

(2) 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.

 

(3) Net interest margin represents tax equivalent net interest income divided by average interest-earning assets. See reconciliation of non-GAAP measures at the end of this release.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 


 

 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Condensed Financial Information (unaudited)

(amounts in thousands, except per share data)

 

 

As of

 

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

March 31,

2020

 

Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

169,314

 

$

162,541

 

$

162,739

 

$

136,302

 

$

84,912

 

Total investment securities

 

347,302

 

 

310,231

 

 

318,509

 

 

313,198

 

 

309,618

 

Loans receivable, net

 

1,261,155

 

 

1,237,550

 

 

1,227,913

 

 

1,260,947

 

 

1,220,682

 

Other assets

 

76,903

 

 

79,517

 

 

81,914

 

 

81,482

 

 

80,663

 

Total assets

$

1,854,674

 

$

1,789,839

 

$

1,791,075

 

$

1,791,929

 

$

1,695,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits and escrow

$

1,463,542

 

$

1,387,897

 

$

1,383,432

 

$

1,383,378

 

$

1,287,510

 

Advances from Federal Home Loan Bank

 

95,991

 

 

106,023

 

 

106,056

 

 

106,089

 

 

106,121

 

Other liabilities

 

23,844

 

 

26,595

 

 

27,908

 

 

28,749

 

 

29,827

 

Total liabilities

 

1,583,377

 

 

1,520,515

 

 

1,517,396

 

 

1,518,216

 

 

1,423,458

 

Total shareholders' equity

 

271,297

 

 

269,324

 

 

273,679

 

 

273,713

 

 

272,417

 

Total liabilities and shareholders' equity

$

1,854,674

 

$

1,789,839

 

$

1,791,075

 

$

1,791,929

 

$

1,695,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Nine Months Ended

 

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

March 31,

2020

 

March 31,

2021

 

March 31,

2020

 

Condensed Income Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

13,925

 

$

14,225

 

$

14,528

 

$

14,821

 

$

15,334

 

$

42,678

 

$

47,089

 

Interest expense

 

2,288

 

 

2,678

 

 

2,951

 

 

3,362

 

 

3,809

 

 

7,917

 

 

11,869

 

Net interest income

 

11,637

 

 

11,547

 

 

11,577

 

 

11,459

 

 

11,525

 

 

34,761

 

 

35,220

 

Provision (benefit) for loan losses

 

(894

)

 

107

 

 

109

 

 

309

 

 

2,008

 

 

(678

)

 

2,755

 

Noninterest income

 

592

 

 

743

 

 

594

 

 

1,177

 

 

580

 

 

1,929

 

 

1,892

 

Noninterest expense

 

8,572

 

 

8,691

 

 

8,624

 

 

8,533

 

 

8,520

 

 

25,887

 

 

26,101

 

Income before income tax expense

 

4,551

 

 

3,492

 

 

3,438

 

 

3,794

 

 

1,577

 

 

11,481

 

 

8,256

 

Income tax expense

 

959

 

 

798

 

 

710

 

 

834

 

 

360

 

 

2,467

 

 

1,857

 

Net income

$

3,592

 

$

2,694

 

$

2,728

 

$

2,960

 

$

1,217

 

$

9,014

 

$

6,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.25

 

$

0.18

 

$

0.18

 

$

0.19

 

$

0.08

 

$

0.60

 

$

0.41

 

Diluted

 

0.25

 

 

0.18

 

 

0.18

 

 

0.19

 

 

0.08

 

 

0.60

 

 

0.40

 

 

 

 

 


9

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Selected Financial Data (unaudited)

 

 

 

Quarter Ended

 

Nine Months Ended

 

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

March 31,

2020

 

March 31,

2021

 

March 31,

2020

 

Performance Ratios (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.80

%

 

0.60

%

 

0.61

%

 

0.68

%

 

0.29

%

 

0.67

%

 

0.51

%

Return on average equity

 

5.32

%

 

3.96

%

 

3.96

%

 

4.30

%

 

1.77

%

 

4.41

%

 

3.05

%

Interest rate spread

 

2.53

%

 

2.52

%

 

2.47

%

 

2.47

%

 

2.61

%

 

2.51

%

 

2.65

%

Net interest margin

 

2.69

%

 

2.71

%

 

2.69

%

 

2.73

%

 

2.90

%

 

2.70

%

 

2.95

%

Efficiency ratio

 

70.10

%

 

70.72

%

 

70.86

%

 

67.53

%

 

70.38

%

 

70.56

%

 

70.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income to average assets

 

0.13

%

 

0.17

%

 

0.13

%

 

0.27

%

 

0.14

%

 

0.14

%

 

0.15

%

Noninterest expense to average assets

 

1.90

%

 

1.95

%

 

1.92

%

 

1.95

%

 

2.06

%

 

1.92

%

 

2.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities

 

131.31

%

 

131.07

%

 

131.81

%

 

131.65

%

 

129.78

%

 

131.40

%

 

130.34

%

Average equity to average assets

 

14.99

%

 

15.23

%

 

15.32

%

 

15.70

%

 

16.60

%

 

15.18

%

 

16.83

%

Dividend payout ratio (2)

 

16.65

%

 

22.57

%

 

23.09

%

 

21.25

%

 

52.01

%

 

20.37

%

 

30.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


10

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Selected Financial Data (unaudited) - Continued

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

 

 

 

As of and for the quarter ended

 

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

March 31,

2020

 

Loans to deposits

 

86.72

%

 

89.85

%

 

89.17

%

 

91.82

%

 

95.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding

 

15,966,216

 

 

16,097,867

 

 

16,634,237

 

 

16,898,137

 

 

16,898,137

 

Book value per common share

$

16.99

 

$

16.73

 

$

16.45

 

$

16.20

 

$

16.12

 

Tangible book value per common share (3)

$

16.60

 

$

16.34

 

$

16.07

 

$

15.82

 

$

15.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans receivable

$

2,054

 

$

1,668

 

$

2,083

 

$

1,795

 

$

1,802

 

Non-performing assets

$

2,054

 

$

1,668

 

$

2,083

 

$

1,795

 

$

1,802

 

Allowance for loan losses as a percent of total loans receivable (4)

 

0.65

%

 

0.72

%

 

0.72

%

 

0.71

%

 

0.68

%

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

 

382.91

%

 

520.20

%

 

416.32

%

 

481.28

%

 

463.15

%

Non-performing loans as a percent of total loans receivable, net (4)

 

0.17

%

 

0.14

%

 

0.17

%

 

0.15

%

 

0.15

%

Non-performing assets as a percent of total assets

 

0.11

%

 

0.09

%

 

0.12

%

 

0.10

%

 

0.11

%

Net (recoveries) charge-offs

$

(82

)

$

102

 

$

76

 

$

17

 

$

(122

)

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

 

(0.03

%)

 

0.03

%

 

0.02

%

 

0.01

%

 

(0.04

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (5):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to adjusted total assets)

 

12.76

%

 

12.66

%

 

12.41

%

 

12.51

%

 

13.19

%

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

 

17.72

%

 

17.74

%

 

17.56

%

 

16.98

%

 

16.80

%

Tier 1 capital (to risk-weighted assets)

 

17.72

%

 

17.74

%

 

17.56

%

 

16.98

%

 

16.80

%

Total capital (to risk-weighted assets)

 

18.33

%

 

18.42

%

 

18.24

%

 

17.65

%

 

17.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Performance ratios for quarter ended periods are annualized.

 

(2) Dividends declared per share divided by net income per share.

 

(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. Reconciliations of GAAP to non-GAAP measures appear at the end of this release.

 

(4) Total loans receivable excludes PPP loans.

 

(5) Represents Bank ratios.

 


11

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Loan and Deposit Portfolios (unaudited)

(amounts in thousands)

 

 

 

As of

 

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

March 31,

2020

 

Mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

$

229,008

 

$

237,987

 

$

245,008

 

$

255,382

 

$

266,684

 

Commercial mortgage

 

831,162

 

 

801,348

 

 

794,248

 

 

807,106

 

 

775,378

 

Construction

 

10,047

 

 

17,551

 

 

11,512

 

 

11,053

 

 

24,929

 

Net deferred loan origination costs

 

365

 

 

600

 

 

666

 

 

739

 

 

925

 

Total mortgage loans

 

1,070,582

 

 

1,057,486

 

 

1,051,434

 

 

1,074,280

 

 

1,067,916

 

Commercial and consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans (1)

 

171,314

 

 

160,678

 

 

155,569

 

 

164,257

 

 

128,869

 

Home equity credit lines

 

27,211

 

 

27,653

 

 

29,249

 

 

29,838

 

 

30,994

 

Consumer and overdrafts

 

269

 

 

328

 

 

308

 

 

481

 

 

444

 

Net deferred loan origination costs

 

(356

)

 

82

 

 

25

 

 

730

 

 

805

 

Total commercial and consumer loans

 

198,438

 

 

188,741

 

 

185,151

 

 

195,306

 

 

161,112

 

Total loans receivable

 

1,269,020

 

 

1,246,227

 

 

1,236,585

 

 

1,269,586

 

 

1,229,028

 

Allowance for loan losses

 

(7,865

)

 

(8,677

)

 

(8,672

)

 

(8,639

)

 

(8,346

)

Loans receivable, net

$

1,261,155

 

$

1,237,550

 

$

1,227,913

 

$

1,260,947

 

$

1,220,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes PPP loans totaling:

$

50,380

 

$

35,687

 

$

35,687

 

$

49,603

 

$

-

 

 

 

As of

 

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

March 31,

2020

 

Demand deposits

$

203,344

 

$

189,968

 

$

183,844

 

$

191,898

 

$

145,844

 

NOW accounts

 

169,077

 

 

159,919

 

 

148,176

 

 

151,797

 

 

128,103

 

Money market accounts

 

301,892

 

 

256,132

 

 

253,176

 

 

239,942

 

 

192,779

 

Savings

 

372,151

 

 

354,882

 

 

349,805

 

 

343,352

 

 

330,310

 

Time deposits

 

407,826

 

 

416,386

 

 

442,011

 

 

446,266

 

 

482,550

 

Total deposits

$

1,454,290

 

$

1,377,287

 

$

1,377,012

 

$

1,373,255

 

$

1,279,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


12

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures (unaudited)

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

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

March 31,

2021

 

December 31,

2020

 

March 31,

2020

 

 

March 31,

2021

 

March 31,

2020

 

Computation of Tax Equivalent Net Interest Income

 

 

 

 

 

 

 

 

Total interest income

$

13,925

 

$

14,225

 

$

15,334

 

 

$

42,678

 

$

47,089

 

Total interest expense

 

2,288

 

 

2,678

 

 

3,809

 

 

 

7,917

 

 

11,869

 

Net interest income (GAAP)

 

11,637

 

 

11,547

 

 

11,525

 

 

 

34,761

 

 

35,220

 

Tax equivalent adjustment

 

51

 

 

46

 

 

14

 

 

 

130

 

 

38

 

Net interest income - tax equivalent (Non-GAAP)

$

11,688

 

$

11,593

 

$

11,539

 

 

$

34,891

 

$

35,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


13

 


 

 

 

 

 

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

 

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

March 31,

2020

 

Computation of Tangible Book Value per Common Share

 

 

 

 

Total shareholders' equity (GAAP)

$

271,297

 

$

269,324

 

$

273,679

 

$

273,713

 

$

272,417

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

(6,106

)

 

(6,106

)

 

(6,106

)

 

(6,106

)

 

(6,106

)

Other intangible assets

 

(168

)

 

(189

)

 

(209

)

 

(229

)

 

(250

)

Tangible common shareholders' equity (Non-GAAP)

$

265,023

 

$

263,029

 

$

267,364

 

$

267,378

 

$

266,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

15,966,216

 

 

16,097,867

 

 

16,634,237

 

 

16,898,137

 

 

16,898,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share (GAAP)

$

16.99

 

$

16.73

 

$

16.45

 

$

16.20

 

$

16.12

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of intangible assets

 

(0.39

)

 

(0.39

)

 

(0.38

)

 

(0.38

)

 

(0.38

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share (Non-GAAP)

$

16.60

 

$

16.34

 

$

16.07

 

$

15.82

 

$

15.74

 

 

 

 

 

 

 

 

 

 

 

 

 

14