Attached files

file filename
8-K - 8-K-06302020 - PCSB Financial Corppcsb-8k_20200630.htm

 

 

 

 

Exhibit 99.1

 

PCSB Financial Corporation Announces Fourth Fiscal Quarter and Year End Financial Results and

Declares Quarterly Cash Dividend

 

Yorktown Heights, New York; August 6, 2020 – PCSB Financial Corporation (the “Company”) (NASDAQ: PCSB), parent of PCSB Bank (the "Bank"), today announced net income of $3.0 million, or $0.19 per diluted share, for the three months ended June 30, 2020 compared to $1.2 million, or $0.08 per diluted share, for the three months ended March 31, 2020 and $1.7 million, or $0.10 per diluted share, for the three months ended June 30, 2019. Net income was $9.4 million, or $0.60 per diluted share, for the year ended June 30, 2020 compared to $8.3 million, or $0.50 per diluted share, for the year ended June 30, 2019. Provision for loan losses for the three months and year ended June 30, 2020 was $309,000 and $3.1 million, which includes $201,000 and $1.9 million, or $0.01 and $0.10 per diluted share, net of tax, respectively, related to reserves established as a result of the economic impacts of the COVID-19 pandemic.

 

On a non-GAAP basis, which excludes certain nonrecurring items, the Company recorded adjusted net income of $2.9 million, or $0.19 per diluted share, for the three months ended June 30, 2020 compared to adjusted net income of $1.2 million, or $0.07 per diluted share, for the three months ended March 31, 2020 and $1.6 million, or $0.10 per diluted share, for the three months ended June 30, 2019. Adjusted net income for the year ended June 30, 2020 was $8.8 million, or $0.56 per diluted share, compared to $8.0 million, or $0.49 per diluted share, for the previous year. Reconciliations of GAAP to non-GAAP measures appear at the end of this release.

 

The Board of Directors declared a regular quarterly cash dividend of $0.04 per share. The dividend is payable on or about September 4, 2020 to stockholders of record as of the close of business on August 21, 2020.

 

Fourth Quarter and Year-End Highlights

 

 

Earnings before income taxes and provision for loan losses increased $1.1 million, or 36.2%, and $3.3 million, or 28.0%, for the three months and year ended June 30, 2020, respectively, compared to the year ago periods.

 

Net interest income was $11.5 million for the quarter, a 6.5% increase compared to the same quarter last year. Full year net interest income was $46.7 million, a 9.3% increase compared to the prior year.

 

The net interest margin was 2.72% for the quarter, a decrease from 2.94% for the same quarter last year. Full year net interest margin was 2.89%, a decrease from 2.95% for the prior year.

 

The adjusted efficiency ratio was 67.74% and 70.71% for the current year quarter and full year, compared to 74.55% and 74.81% for the prior year quarter and full year, respectively.

 

Total loans receivable of $1.27 billion, representing year-over-year growth of $121.2 million, or 11.0%, excluding PPP loans.

 

Non-performing loans decreased $932,000 during the year to $1.8 million, equating to 0.14% of gross loans receivable as of June 30, 2020

 

Loan to deposit ratio was 91.82%, an increase from 89.17% as of the same quarter last year.

 

 

President’s Comments

 

“I want to first thank our staff for their unwavering commitment to our customers and our senior management team and Board of Directors for their strong leadership through this difficult period”, said Joseph D. Roberto, Chairman, President and Chief Executive Officer of PCSB Financial Corporation. “Although the COVID-19 pandemic continues to create unprecedented challenges, we have continued to assist our customers in addressing their financial needs, ensure the health and well-being of our employees and support the communities in which we operate. The actions we have taken, including loan payment deferrals, loan modifications, fee waivers and loans funded through the Payroll Protection Program (“PPP”) have all been part of our support for the small businesses that are extremely important for the strength of our local economy. Despite operating in a severe economic recession, mainly affecting the third and fourth quarters of our fiscal year, we are extremely pleased with our fourth quarter and year-end results, which show both strong earnings and balance sheet growth over the previous year periods.”

 

“Although credit quality remains extremely strong, our allowance for loan losses incorporates our acknowledgment of the potential credit deterioration resulting from a prolonged downturn in the economy. We believe the Company’s

1

 


 

 

 

 

conservative underwriting will serve us well during these times as we ended the fiscal year with a ratio of nonperforming assets to total assets of 0.10%.  Additionally, the $321.5 million of loans we have in those industries expected to be most impacted by COVID-19 are 98.8% secured by real estate with a weighted average loan to value ratio under 55%.”

 

“While the pandemic’s final economic impact remains uncertain, we believe that our robust capital and liquidity positions will allow the Company to weather this crisis and continue to deliver long-term growth and profitability for our shareholders.”

 

 

COVID-19 Response

 

In response to the COVID-19 pandemic, the Company has been active in providing assistance to our customers, as well as assessing the risks and potential impact on the Company’s financial position, including liquidity, credit quality, earnings and capital. The following is a summary of these actions through July 31, 2020:

 

Support for Consumer and Business Customers

 

 

Waive or reduce certain fees, including overdraft fees, ATM fees, late charges and early CD withdrawal penalties. The waiver of these fees and penalties ceased on July 15, 2020.

 

Moratorium on foreclosures and certain credit bureau reporting.

 

Consumer loan payment deferrals granted for 109 loans totaling $30.7 million, representing approximately 10.7% of the residential mortgage and home equity line of credit portfolios, of which 9 loans totaling $2.4 million have been granted a second payment deferral.

 

Commercial loan payment deferrals granted for 212 loans totaling $189.0 million, representing approximately 19.2% of the commercial mortgage, commercial loan and construction portfolios, of which 11 loans totaling $9.0 million have been granted a second payment deferral.

 

Funded $49.9 million in PPP loans, averaging approximately $160,000 per loan, to over 300 small businesses. The Company expects to earn approximately $868,000 of fee income associated with originating these loans.

 

Risk Assessment and Financial Impact

 

Liquidity

 

Management believes the Company’s liquidity is strong. At June 30, 2020, cash and cash equivalents totaled $136.3 million and securities available for sale totaled $37.4 million. Additionally, the Company had remaining borrowing capacity of $246.0 million, comprising $112.3 million from the Federal Home Loan Bank of New York, $108.7 million from the Federal Reserve Bank of New York discount window, and $25.0 million in other lines of credit. The Company experienced elevated draws on working capital lines of credit and home equity lines of credit as of March 31, 2020, however line usage reduced over the fourth quarter. Lines of credit have a usage rate of 25% as of June 30, 2020, compared with 35% as of March 31, 2020 and 32% as of June 30, 2019.

 

Capital

 

The Company’s capital position is also strong. At June 30, 2020, all of the Bank’s regulatory capital ratios significantly exceeded well-capitalized standards. Specifically, the Bank’s Tier 1 Leverage Ratio was 12.51% as of June 30, 2020, which represents 2 ½ times the well-capitalized regulatory standard of 5%. Additionally, as of June 30, 2020, PCSB Financial Corporation (parent of PCSB Bank) has $41.2 million of additional funds that could be contributed to the Bank as capital, which would result in a proforma Tier 1 Leverage ratio of 14.85%.

 

Credit Risk

 

The Company has taken actions to identify, assess and address its COVID-19-related credit exposure. Many factors are unknown, including the length of the resulting economic shutdown imposed by New York State and other neighboring states, the impacts of the government fiscal and monetary relief measures, including payment deferral

2

 


 

 

 

 

programs, as well as the long-term impacts COVID-19 may have on our consumer and commercial borrowers. The following table provides the Company’s commercial and construction exposures to those industries the Company believes to be the most directly and significantly impacted by the pandemic:

 

Industry Sector:

Total Balance Outstanding as of

June 30, 2020 (1)

(amounts in thousands)

 

% of Total Loans Receivable

 

% Secured by Real Estate Collateral

 

% Receiving Payment Assistance (4)

 

Loan-to-Value % (5)

 

Retail (2)

$

140,086

 

 

11.1

%

 

98.1

%

 

31.9

%

 

51.8

%

Mixed-use with retail component

 

105,054

 

 

8.3

 

 

100.0

 

 

21.4

 

 

52.9

 

Hotels and accommodation services (3)

 

39,455

 

 

3.1

 

 

100.0

 

 

44.4

 

 

56.4

 

Food service (incl. restaurants)

 

26,596

 

 

2.1

 

 

96.2

 

 

49.1

 

 

56.2

 

Arts, entertainment and recreation

 

10,296

 

 

0.8

 

 

97.1

 

 

29.1

 

 

57.4

 

Total

$

321,487

 

 

25.5

%

 

98.8

%

 

31.3

%

 

53.3

%

 

 

(1)

Excludes PPP loan exposures.

 

(2)

Includes $77.0 million of loans supported by properties with credit-rated or anchored tenants.

 

(3)

Includes one construction relationship with an outstanding balance of $3.7 million.

 

(4)

Assistance is in association with COVID-19 payment modification/deferral programs; 99.7% of loans receiving assistance presented in the table above are secured by real estate, with a weighted average loan-to-value ratio of 59.9% as of June 30, 2020.

 

(5)

Generally based on collateral values upon origination.

 

As of June 30, 2020, the Company has no exposure to leveraged lending, shared national credits, energy exploration or credit cards.

 

 

Income Statement Summary

 

Net interest income was $11.5 million for the quarter ended June 30, 2020, a decrease of $66,000, or 0.6%, compared to the quarter ended March 31, 2020, and an increase of $700,000, or 6.5%, compared to the quarter ended June 30, 2019. The increase in net interest income compared to the prior year period is primarily the result of an increase in average interest-earning assets, as the Company experienced significant growth in average loans receivable compared to the same quarter last year. However, the effect of the growth was partially offset by a decrease in net interest margin. Net interest income remained largely unchanged compared to the prior quarter as lower market interest rates on interest-earning asset yields were mostly offset by continued decreases in the cost of interest-bearing liabilities.

 

The net interest margin was 2.72% for the current quarter reflecting decreases of 17 basis points compared to 2.89% in the prior quarter and 22 basis points compared to 2.94% in the prior year quarter. Despite continued asset growth and a more profitable asset mix, along with a decrease in funding costs, margin compression has resulted from significant decreases in market interest rates over the past two quarters, stemming from decreases in the fed funds rate in March, which has disproportionately reduced asset yields.

 

The yield on interest-earning assets for the current quarter was 3.52%, a 34 basis point decrease from the prior quarter and a 29 basis point decrease from the prior year quarter. Despite significant loan portfolio growth and a more profitable asset mix, decreases in market interest rates driven most significantly by fed funds rate cuts in March, the origination of lower yielding PPP loans, as well as the significant increases in liquidity over the last quarter has decreased asset yields.

 

The cost of interest-bearing deposits was 0.97% for the current quarter, a decrease of 21 basis points from 1.18% in the prior quarter and 16 basis points from 1.13% in the prior year quarter. The Company had experienced a shift in deposit mix over the past several quarters as customers in generally lower rate savings products moved to generally higher rate money market and time deposits, however the pace of this shift has slowed and reversed in the most recent quarter. In response to the significant decrease in market interest rates in mid-March, deposit rate reductions were implemented, the effects of which have begun to be realized in fourth quarter results. At June 30, 2020, the weighted average cost of interest-bearing deposits was 0.85%.

 

3

 


 

 

 

 

The provision for loan losses was $309,000 for the three months ended June 30, 2020 compared to $2.0 million in the prior quarter and $737,000 for the same quarter in 2019. The current quarter provision includes a $201,000 increase in qualitative reserves as the Company continues to assess the economic impacts the COVID-19 pandemic has had on our local economy and loan portfolio. In total, the Company has provided for an additional $1.9 million in qualitative reserves over the last 2 quarters in response to the pandemic, equal to 0.16% of total loans (excluding PPP loans) and resulted in a 28.4% increase to allowance for loan losses. The allowance for loan loss as of June 30, 2020 was 0.71% of total loans (excluding PPP loans). Charge-offs, net of recoveries, were $17,000 for the three months ended June 30, 2020 compared to recoveries, net of charge-offs, of $122,000 for the three months ended March 31, 2020 and charge-offs, net of recoveries, of $18,000 for the three months ended June 30, 2019. Loans classified as substandard or doubtful totaled $7.3 million, an increase of $2.4 million, or 47.9%, from March 31, 2020, but decreased $1.1 million, or 13.3%, from June 30, 2019. The increase in classified loans from the prior quarter was caused primarily by the downgrade of one commercial real estate relationship, which had a loan-to-value ratio of 51.0%. Non-performing loans as a percent of total loans receivable was 0.14% as of June 30, 2020, a decrease from 0.15% as of March 31, 2020 and from 0.25% as of June 30, 2019.

 

Noninterest income of $1.2 million for the three months ended June 30, 2020 increased $597,000 compared to the three months ended March 31, 2020 and increased $215,000 when compared to the prior year period. The increase over the linked quarter was due to an $814,000 increase in swap income which was partially offset by decreases of $139,000 in fees and service charges and $79,000 in all other income. Noninterest income increased $215,000 compared to the prior year quarter, as a $453,000 increase in swap income was partially offset by a $225,000 decrease in fees and service charges. The reduction in fees and service charge income was due to the combined effects of reduced customer transaction activity as a result of “stay-at-home” orders issued by New York and surrounding states and our waiver of certain overdraft fees, ATM usage fees, wire and CD early withdrawal fees in response to COVID-19, as required by emergency regulations promulgated by the New York State Department of Financial Services. The Company began waiving such fees in accordance with this guidance on or about March 20, 2020, with approximately $175,000 in fees waived or lost in the current quarter. The Company reinstituted these fees on July 15, 2020, however, we will continue to be subject to some level of reduced customer activity and waivers based on customer-specific circumstances.

 

Noninterest expense of $8.5 million for the three months ended June 30, 2020 were unchanged compared to the three months ended March 31, 2020 and decreased $175,000 compared to the same period in 2019. Compared to the linked quarter, a $283,000 decrease in salaries and benefits expense, was offset by higher professional fees and FDIC assessment costs. The $175,000 decrease from the prior year period was caused primarily by decreases of $488,000 in retirement costs and $110,000 in all other expenses, partially offset by increases in salaries and benefits of $229,000 and professional fees of $194,000. During the current quarter, the Bank applied small bank assessment credits of $22,000 which partially offset its FDIC assessment for the current quarter. All available credits have been applied as of June 30, 2020.

 

The effective income tax rate was 22.0% for the three months ended June 30, 2020, as compared to 26.2% for the three months ended June 30, 2019. The Company expects future effective tax rates to remain consistent with that for the year ended June 30, 2020.

 

Balance Sheet Summary

 

Total assets increased $154.4 million to $1.79 billion at June 30, 2020 from $1.64 billion at June 30, 2019.  This increase was primarily due to increases of $167.8 million, or 15.4%, in net loans receivable, $76.3 million in cash and cash equivalents and $9.1 million in premises and equipment, partially offset by a decrease of $104.6 million in total investment securities. The $167.8 million increase in net loans receivable was the result of increases in commercial mortgages of $155.7 million, or 23.9%, and commercial loans of $30.6 million, or 22.9%, while residential mortgages, home equity lines of credit and construction loans decreased $9.8 million, $3.4 million and $2.2 million, respectively, compared to the previous year. The increase in commercial loans includes $49.6 million of PPP loans originated in the fourth quarter. The increase in cash and cash equivalents is a result of a significant increase in deposits, partially from the deposit of PPP loan funds, and reduced loan originations experienced in the fourth quarter as a result of the COVID-19 pandemic.

 

Total liabilities increased $161.9 million to $1.52 billion at June 30, 2020 from $1.36 billion at June 30, 2019.  This increase was primarily due to a $148.2 million, or 12.0%, increase in deposits and escrow accounts and a $18.9 million increase in other liabilities, primarily as a result of recording a $12.0 million lease liability (a related lease

4

 


 

 

 

 

asset was also recorded as part of premises and equipment) associated with the adoption of new lease accounting standards, partially offset by a $5.1 million decrease in FHLB advances. A majority of the growth in deposits, $93.7 million or 7.3%, occurred in the fourth quarter, likely the result of numerous economic trends associated with COVID-19, including reduced consumer and commercial spending, various forms of government stimulus and poor stock market performance.

 

Total shareholders’ equity decreased $7.6 million to $273.7 million at June 30, 2020 from $281.3 million at June 30, 2019. This decrease was primarily due to the repurchase of $18.1 million (905,902 shares) of common stock, $2.6 million of cash dividends declared and paid and $1.3 million of other comprehensive loss, partially offset by net income of $9.4 million, as well as $5.0 million of stock-based compensation and reduction in unearned ESOP shares for plan shares earned during the period.

 

At June 30, 2020, the Company’s book value per share and tangible book value per share were $16.20 and $15.82, respectively, compared to $15.80 and $15.44, respectively, at June 30, 2019. 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, 2020, 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.

 

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 recent COVID-19 pandemic, including its impact on our business and operations, including the impact of lost fee revenue and 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

5

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Consolidated Balance Sheets (unaudited)

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

 

 

 

 

June 30,

 

 

June 30,

 

 

 

2020

 

 

2019

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

135,045

 

 

$

58,756

 

Federal funds sold

 

 

1,257

 

 

 

1,273

 

Cash and cash equivalents

 

 

136,302

 

 

 

60,029

 

Held to maturity debt securities, at amortized cost

  (fair value of $281,497 and $346,243, respectively)

 

 

275,772

 

 

 

345,545

 

Available for sale debt securities, at fair value

 

 

37,426

 

 

 

72,228

 

Total investment securities

 

 

313,198

 

 

 

417,773

 

Loans receivable, net of allowance for loan losses of $8,639 and $5,664, respectively

 

 

1,260,947

 

 

 

1,093,121

 

Accrued interest receivable

 

 

6,880

 

 

 

4,797

 

FHLB stock

 

 

6,308

 

 

 

6,255

 

Premises and equipment, net

 

 

20,853

 

 

 

11,802

 

Deferred tax asset, net

 

 

3,129

 

 

 

2,478

 

Foreclosed real estate

 

 

 

 

 

1,158

 

Bank-owned life insurance

 

 

25,019

 

 

 

24,291

 

Goodwill

 

 

6,106

 

 

 

6,106

 

Other intangible assets

 

 

229

 

 

 

323

 

Other assets

 

 

12,958

 

 

 

9,446

 

Total assets

 

$

1,791,929

 

 

$

1,637,579

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,181,357

 

 

$

1,084,442

 

Non interest-bearing deposits

 

 

191,898

 

 

 

141,379

 

Total deposits

 

 

1,373,255

 

 

 

1,225,821

 

Mortgage escrow funds

 

 

10,123

 

 

 

9,355

 

Advances from Federal Home Loan Bank

 

 

106,089

 

 

 

111,216

 

Other liabilities

 

 

28,749

 

 

 

9,880

 

Total liabilities

 

 

1,518,216

 

 

 

1,356,272

 

Commitments and contingencies

 

 

-

 

 

 

-

 

Preferred stock ($0.01 par value, 10,000,000 shares authorized, no shares issued or outstanding as of June 30, 2020 and June 30, 2019, respectively)

 

 

-

 

 

 

-

 

Common stock ($0.01 par value, 200,000,000 shares authorized, 18,712,295 shares issued as of June 30, 2020 and June 30, 2019, and 16,898,137 and 17,804,039 shares outstanding as of June 30, 2020 and June 30, 2019, respectively)

 

 

187

 

 

 

187

 

Additional paid in capital

 

 

186,200

 

 

 

182,129

 

Retained earnings

 

 

141,288

 

 

 

134,500

 

Unearned compensation - ESOP

 

 

(11,145

)

 

 

(12,114

)

Accumulated other comprehensive loss, net of income taxes

 

 

(6,403

)

 

 

(5,090

)

Treasury stock, at cost (1,814,158 and 908,256 shares as of June 30, 2020 and June 30, 2019, respectively)

 

 

(36,414

)

 

 

(18,305

)

Total shareholders' equity

 

 

273,713

 

 

 

281,307

 

Total liabilities and shareholders' equity

 

$

1,791,929

 

 

$

1,637,579

 

 

 

 

 

6

 


 

 

 

 

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,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

12,808

 

 

$

10,987

 

 

$

52,107

 

 

$

41,619

 

Investment securities

 

 

1,896

 

 

 

2,609

 

 

 

8,870

 

 

 

10,022

 

Federal funds and other

 

 

117

 

 

 

356

 

 

 

933

 

 

 

1,806

 

Total interest and dividend income

 

 

14,821

 

 

 

13,952

 

 

 

61,910

 

 

 

53,447

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits and escrow interest

 

 

2,848

 

 

 

3,005

 

 

 

12,775

 

 

 

10,177

 

FHLB advances

 

 

514

 

 

 

188

 

 

 

2,456

 

 

 

566

 

Total interest expense

 

 

3,362

 

 

 

3,193

 

 

 

15,231

 

 

 

10,743

 

Net interest income

 

 

11,459

 

 

 

10,759

 

 

 

46,679

 

 

 

42,704

 

Provision for loan losses

 

 

309

 

 

 

737

 

 

 

3,064

 

 

 

808

 

Net interest income after provision for loan losses

 

 

11,150

 

 

 

10,022

 

 

 

43,615

 

 

 

41,896

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges

 

 

227

 

 

 

452

 

 

 

1,397

 

 

 

1,763

 

Swap income

 

 

814

 

 

 

361

 

 

 

984

 

 

 

507

 

Bank-owned life insurance

 

 

129

 

 

 

134

 

 

 

528

 

 

 

544

 

Gains on sales of securities, net

 

 

-

 

 

 

7

 

 

 

38

 

 

 

62

 

Other

 

 

7

 

 

 

8

 

 

 

122

 

 

 

226

 

Total noninterest income

 

 

1,177

 

 

 

962

 

 

 

3,069

 

 

 

3,102

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

5,499

 

 

 

5,270

 

 

 

22,934

 

 

 

21,611

 

Occupancy and equipment

 

 

1,264

 

 

 

1,320

 

 

 

5,223

 

 

 

5,185

 

Communications and data processing

 

 

502

 

 

 

523

 

 

 

2,061

 

 

 

1,953

 

Professional fees

 

 

563

 

 

 

369

 

 

 

1,739

 

 

 

1,551

 

Postage, printing, stationery and supplies

 

 

145

 

 

 

132

 

 

 

584

 

 

 

586

 

Advertising

 

 

100

 

 

 

-

 

 

 

400

 

 

 

349

 

Amortization of intangible assets

 

 

21

 

 

 

25

 

 

 

94

 

 

 

110

 

FDIC assessment

 

 

87

 

 

 

99

 

 

 

87

 

 

 

421

 

Loss on receivable

 

 

-

 

 

 

-

 

 

 

-

 

 

 

90

 

Other operating expenses

 

 

352

 

 

 

970

 

 

 

1,512

 

 

 

2,138

 

Total noninterest expense

 

 

8,533

 

 

 

8,708

 

 

 

34,634

 

 

 

33,895

 

Net income before income tax expense

 

 

3,794

 

 

 

2,276

 

 

 

12,050

 

 

 

11,004

 

Income tax expense

 

 

834

 

 

 

597

 

 

 

2,691

 

 

 

2,686

 

Net income

 

$

2,960

 

 

$

1,679

 

 

$

9,359

 

 

$

8,318

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.19

 

 

$

0.10

 

 

$

0.60

 

 

$

0.50

 

Diluted

 

$

0.19

 

 

$

0.10

 

 

$

0.60

 

 

$

0.50

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

15,334,098

 

 

 

16,033,505

 

 

 

15,648,627

 

 

 

16,492,760

 

Diluted

 

 

15,334,098

 

 

 

16,099,846

 

 

 

15,674,169

 

 

 

16,527,117

 

 


7

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Net Interest Margin Analysis (unaudited)

(dollar amounts in thousands)

 

 

 

Three Months Ended

 

 

June 30, 2020

 

 

March 31, 2020

 

 

June 30, 2019

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

$

1,263,600

 

 

$

12,808

 

 

 

4.06

%

 

$

1,209,920

 

 

$

13,114

 

 

 

4.34

%

 

$

970,707

 

 

$

10,987

 

 

 

4.53

%

Investment securities

 

304,383

 

 

 

1,896

 

 

 

2.49

 

 

 

323,942

 

 

 

2,003

 

 

 

2.47

 

 

 

436,903

 

 

 

2,609

 

 

 

2.39

 

Other interest-earning assets

 

115,652

 

 

 

117

 

 

 

0.41

 

 

 

56,242

 

 

 

217

 

 

 

1.56

 

 

 

55,988

 

 

 

356

 

 

 

2.55

 

Total interest-earning assets

 

1,683,635

 

 

 

14,821

 

 

 

3.52

 

 

 

1,590,104

 

 

 

15,334

 

 

 

3.86

 

 

 

1,463,598

 

 

 

13,952

 

 

 

3.81

 

Non-interest-earning assets

 

70,120

 

 

 

 

 

 

 

 

 

 

 

67,889

 

 

 

 

 

 

 

 

 

 

 

56,387

 

 

 

 

 

 

 

 

 

Total assets

$

1,753,755

 

 

 

 

 

 

 

 

 

 

$

1,657,993

 

 

 

 

 

 

 

 

 

 

$

1,519,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

140,954

 

 

 

79

 

 

 

0.23

 

 

$

125,103

 

 

 

66

 

 

 

0.21

 

 

$

120,577

 

 

 

53

 

 

 

0.18

 

Money market accounts

 

218,023

 

 

 

289

 

 

 

0.53

 

 

 

179,230

 

 

 

423

 

 

 

0.96

 

 

 

141,455

 

 

 

428

 

 

 

1.21

 

Savings accounts and escrow

 

343,472

 

 

 

192

 

 

 

0.22

 

 

 

342,254

 

 

 

209

 

 

 

0.25

 

 

 

373,238

 

 

 

239

 

 

 

0.26

 

Time deposits

 

470,279

 

 

 

2,288

 

 

 

1.95

 

 

 

480,233

 

 

 

2,570

 

 

 

2.17

 

 

 

434,073

 

 

 

2,285

 

 

 

2.11

 

Total interest-bearing deposits

 

1,172,728

 

 

 

2,848

 

 

 

0.97

 

 

 

1,126,820

 

 

 

3,268

 

 

 

1.18

 

 

 

1,069,343

 

 

 

3,005

 

 

 

1.13

 

FHLB advances

 

106,099

 

 

 

514

 

 

 

1.94

 

 

 

98,364

 

 

 

541

 

 

 

2.23

 

 

 

29,283

 

 

 

188

 

 

 

2.57

 

Total interest-bearing liabilities

 

1,278,827

 

 

 

3,362

 

 

 

1.05

 

 

 

1,225,184

 

 

 

3,809

 

 

 

1.26

 

 

 

1,098,626

 

 

 

3,193

 

 

 

1.16

 

Non-interest-bearing deposits

 

176,146

 

 

 

 

 

 

 

 

 

 

 

137,930

 

 

 

 

 

 

 

 

 

 

 

133,919

 

 

 

 

 

 

 

 

 

Other non-interest-bearing liabilities

 

23,505

 

 

 

 

 

 

 

 

 

 

 

19,706

 

 

 

 

 

 

 

 

 

 

 

7,403

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,478,478

 

 

 

 

 

 

 

 

 

 

 

1,382,820

 

 

 

 

 

 

 

 

 

 

 

1,239,948

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

275,277

 

 

 

 

 

 

 

 

 

 

 

275,173

 

 

 

 

 

 

 

 

 

 

 

280,037

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

1,753,755

 

 

 

 

 

 

 

 

 

 

$

1,657,993

 

 

 

 

 

 

 

 

 

 

$

1,519,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

11,459

 

 

 

 

 

 

 

 

 

 

$

11,525

 

 

 

 

 

 

 

 

 

 

$

10,759

 

 

 

 

 

Interest rate spread (1)

 

 

 

 

 

 

 

 

 

2.47

 

 

 

 

 

 

 

 

 

 

 

2.60

 

 

 

 

 

 

 

 

 

 

 

2.65

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

2.72

 

 

 

 

 

 

 

 

 

 

 

2.89

 

 

 

 

 

 

 

 

 

 

 

2.94

 

Average interest-earning assets to interest-bearing liabilities

 

131.65

%

 

 

 

 

 

 

 

 

 

 

129.78

%

 

 

 

 

 

 

 

 

 

 

133.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

8

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Net Interest Margin Analysis (unaudited)

(dollar amounts in thousands)

 

 

Year Ended June 30,

 

 

2020

 

 

2019

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

$

1,198,449

 

 

$

52,107

 

 

 

4.35

%

 

$

924,182

 

 

$

41,619

 

 

 

4.50

%

Investment securities

 

346,569

 

 

 

8,870

 

 

 

2.56

 

 

 

444,024

 

 

 

10,022

 

 

 

2.26

 

Other interest-earning assets

 

69,371

 

 

 

933

 

 

 

1.34

 

 

 

77,303

 

 

 

1,806

 

 

 

2.34

 

Total interest-earning assets

 

1,614,389

 

 

 

61,910

 

 

 

3.83

 

 

 

1,445,509

 

 

 

53,447

 

 

 

3.70

 

Non-interest-earning assets

 

69,268

 

 

 

 

 

 

 

 

 

 

 

57,039

 

 

 

 

 

 

 

 

 

Total assets

$

1,683,657

 

 

 

 

 

 

 

 

 

 

$

1,502,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

127,091

 

 

 

270

 

 

 

0.21

 

 

$

118,286

 

 

 

210

 

 

 

0.18

 

Money market accounts

 

177,052

 

 

 

1,647

 

 

 

0.93

 

 

 

107,680

 

 

 

1,216

 

 

 

1.13

 

Savings accounts and escrow

 

350,897

 

 

 

866

 

 

 

0.25

 

 

 

411,251

 

 

 

1,019

 

 

 

0.25

 

Time deposits

 

469,336

 

 

 

9,992

 

 

 

2.13

 

 

 

414,676

 

 

 

7,732

 

 

 

1.86

 

Total interest-bearing deposits

 

1,124,376

 

 

 

12,775

 

 

 

1.14

 

 

 

1,051,893

 

 

 

10,177

 

 

 

0.97

 

FHLB advances

 

111,008

 

 

 

2,456

 

 

 

2.21

 

 

 

24,117

 

 

 

566

 

 

 

2.34

 

Total interest-bearing liabilities

 

1,235,384

 

 

 

15,231

 

 

 

1.23

 

 

 

1,076,010

 

 

 

10,743

 

 

 

1.00

 

Non-interest-bearing deposits

 

148,262

 

 

 

 

 

 

 

 

 

 

 

133,143

 

 

 

 

 

 

 

 

 

Other non-interest-bearing liabilities

 

21,563

 

 

 

 

 

 

 

 

 

 

 

8,108

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,405,209

 

 

 

 

 

 

 

 

 

 

 

1,217,261

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

278,448

 

 

 

 

 

 

 

 

 

 

 

285,287

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

1,683,657

 

 

 

 

 

 

 

 

 

 

$

1,502,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

46,679

 

 

 

 

 

 

 

 

 

 

$

42,704

 

 

 

 

 

Interest rate spread (1)

 

 

 

 

 

 

 

 

 

2.60

 

 

 

 

 

 

 

 

 

 

 

2.70

 

Net interest margin (2)

 

 

 

 

 

 

 

 

 

2.89

 

 

 

 

 

 

 

 

 

 

 

2.95

 

Average interest-earning assets to interest-bearing liabilities

 

130.68

%

 

 

 

 

 

 

 

 

 

 

134.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 net interest income divided by average interest-earning assets.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Condensed Financial Information (unaudited)

(amounts in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

June 30,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

136,302

 

$

84,912

 

$

62,835

 

$

37,797

 

$

60,029

 

Total investment securities

 

313,198

 

 

309,618

 

 

327,835

 

 

379,007

 

 

417,773

 

Loans receivable, net

 

1,260,947

 

 

1,220,682

 

 

1,183,740

 

 

1,163,254

 

 

1,093,121

 

Other assets

 

81,482

 

 

80,663

 

 

74,757

 

 

78,550

 

 

66,656

 

Total assets

$

1,791,929

 

$

1,695,875

 

$

1,649,167

 

$

1,658,608

 

$

1,637,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits and escrow

$

1,383,378

 

$

1,287,510

 

$

1,261,663

 

$

1,241,458

 

$

1,235,176

 

Advances from Federal Home Loan Bank

 

106,089

 

 

106,121

 

 

86,153

 

 

111,185

 

 

111,216

 

Other liabilities

 

28,749

 

 

29,827

 

 

21,512

 

 

24,443

 

 

9,880

 

Total liabilities

 

1,518,216

 

 

1,423,458

 

 

1,369,328

 

 

1,377,086

 

 

1,356,272

 

Total shareholders' equity

 

273,713

 

 

272,417

 

 

279,839

 

 

281,522

 

 

281,307

 

Total liabilities and shareholders' equity

$

1,791,929

 

$

1,695,875

 

$

1,649,167

 

$

1,658,608

 

$

1,637,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Year Ended

 

 

June 30,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

June 30,

2020

 

June 30,

2019

 

Condensed Income Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

14,821

 

$

15,334

 

$

15,729

 

$

16,026

 

$

13,952

 

$

61,910

 

$

53,447

 

Interest expense

 

3,362

 

 

3,809

 

 

4,032

 

 

4,028

 

 

3,193

 

 

15,231

 

 

10,743

 

Net interest income

 

11,459

 

 

11,525

 

 

11,697

 

 

11,998

 

 

10,759

 

 

46,679

 

 

42,704

 

Provision for loan losses

 

309

 

 

2,008

 

 

412

 

 

335

 

 

737

 

 

3,064

 

 

808

 

Noninterest income

 

1,177

 

 

580

 

 

547

 

 

765

 

 

962

 

 

3,069

 

 

3,102

 

Noninterest expense

 

8,533

 

 

8,520

 

 

8,794

 

 

8,787

 

 

8,708

 

 

34,634

 

 

33,994

 

Income before income tax expense

 

3,794

 

 

1,577

 

 

3,038

 

 

3,641

 

 

2,276

 

 

12,050

 

 

11,004

 

Income tax expense

 

834

 

 

360

 

 

685

 

 

812

 

 

597

 

 

2,691

 

 

2,686

 

Net income

$

2,960

 

$

1,217

 

$

2,353

 

$

2,829

 

$

1,679

 

$

9,359

 

$

8,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.19

 

$

0.08

 

$

0.15

 

$

0.18

 

$

0.10

 

$

0.60

 

$

0.50

 

Diluted

$

0.19

 

$

0.08

 

$

0.14

 

$

0.18

 

$

0.10

 

$

0.60

 

$

0.50

 

 

 

 

 


10

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Selected Financial Data (unaudited)

 

 

  

Quarter Ended

 

Year Ended

 

 

June 30,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

June 30,

2020

 

June 30,

2019

 

Performance Ratios (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.68

%

 

0.29

%

 

0.57

%

 

0.68

%

 

0.44

%

 

0.56

%

 

0.55

%

Return on average equity

 

4.30

%

 

1.77

%

 

3.35

%

 

4.01

%

 

2.40

%

 

3.36

%

 

2.92

%

Interest rate spread

 

2.47

%

 

2.60

%

 

2.63

%

 

2.72

%

 

2.65

%

 

2.60

%

 

2.70

%

Net interest margin

 

2.72

%

 

2.89

%

 

2.93

%

 

3.03

%

 

2.94

%

 

2.89

%

 

2.95

%

Adjusted efficiency ratio (2)

 

67.74

%

 

70.87

%

 

72.55

%

 

71.80

%

 

74.55

%

 

70.71

%

 

74.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income to average assets

 

0.27

%

 

0.14

%

 

0.13

%

 

0.18

%

 

0.25

%

 

0.18

%

 

0.21

%

Noninterest expense to average assets

 

1.95

%

 

2.06

%

 

2.11

%

 

2.12

%

 

2.29

%

 

2.06

%

 

2.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities

 

131.65

%

 

129.78

%

 

130.45

%

 

130.79

%

 

133.22

%

 

130.68

%

 

134.34

%

Average equity to average assets

 

15.70

%

 

16.60

%

 

16.89

%

 

17.02

%

 

18.42

%

 

16.54

%

 

18.99

%

Dividend payout ratio (3)

 

21.25

%

 

52.01

%

 

27.62

%

 

23.29

%

 

39.43

%

 

27.47

%

 

26.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 


 

 

 

 

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

 

 

June 30,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

Loans to deposits

 

91.82

%

 

95.40

%

 

94.58

%

 

94.27

%

 

89.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding

 

16,898,137

 

 

16,898,137

 

 

17,372,308

 

 

17,624,239

 

 

17,804,039

 

Book value per common share

$

16.20

 

$

16.12

 

$

16.11

 

$

15.97

 

$

15.80

 

Tangible book value per common share (4)

$

15.82

 

$

15.74

 

$

15.74

 

$

15.61

 

$

15.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans receivable

$

1,795

 

$

1,802

 

$

1,618

 

$

3,425

 

$

2,727

 

Non-performing assets

$

1,795

 

$

1,802

 

$

1,897

 

$

4,281

 

$

3,885

 

Allowance for loan losses as a percent of total loans receivable

 

0.68

%

 

0.68

%

 

0.52

%

 

0.51

%

 

0.52

%

Total valuation adjustment as a percent of total gross loans receivable (5)

 

0.72

%

 

0.74

%

 

0.59

%

 

0.60

%

 

0.62

%

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

 

481.28

%

 

463.15

%

 

384.18

%

 

174.98

%

 

207.70

%

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

 

0.14

%

 

0.15

%

 

0.14

%

 

0.29

%

 

0.25

%

Non-performing assets as a percent of total assets

 

0.10

%

 

0.11

%

 

0.12

%

 

0.26

%

 

0.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

$

17

 

$

(122

)

$

189

 

$

6

 

$

18

 

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

 

0.01

%

 

(0.04

%)

 

0.06

%

 

0.00

%

 

0.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (6):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to adjusted total assets)

 

12.51

%

 

13.19

%

 

13.00

%

 

12.89

%

 

13.81

%

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

 

16.98

%

 

16.80

%

 

17.24

%

 

17.16

%

 

17.96

%

Tier 1 capital (to risk-weighted assets)

 

16.98

%

 

16.80

%

 

17.24

%

 

17.16

%

 

17.96

%

Total capital (to risk-weighted assets)

 

17.65

%

 

17.44

%

 

17.74

%

 

17.64

%

 

18.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Performance ratios for quarter ended periods 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. Reconciliations of GAAP to non-GAAP measures appear at the end of this release.

 

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

 

(4) 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.

 

 

 


12

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Selected Financial Data (unaudited) - Continued

(dollar amounts in thousands)

 

 

(5) Loans acquired in 2015 as part of the CMS Bancorp. Inc./CMS Bank acquisition were recorded at their estimated fair value at the acquisition date and did not include a carry-over of the related pre-acquisition allowance for loan losses. Total valuation adjustments equal the allowance for loan losses plus the remaining discounts on acquired loans. We believe this ratio provides investors a more meaningful comparison to periods presented prior to the 2015 acquisition, as well as to our peers. Reconciliations of GAAP to non-GAAP measures appear at the end of this release.

(6) Represents Bank ratios.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


13

 


 

 

 

 

PCSB Financial Corporation and Subsidiaries

Loan and Deposit Portfolios (unaudited)

(amounts in thousands)

 

 

 

As of

 

 

June 30,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

Mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

$

255,382

 

$

266,684

 

$

262,441

 

$

264,251

 

$

265,167

 

Commercial mortgage

 

807,106

 

 

775,378

 

 

741,171

 

 

726,315

 

 

651,396

 

Construction

 

11,053

 

 

24,929

 

 

22,787

 

 

18,830

 

 

13,231

 

Net deferred loan origination costs

 

739

 

 

925

 

 

1,054

 

 

1,202

 

 

1,031

 

Total mortgage loans

 

1,074,280

 

 

1,067,916

 

 

1,027,453

 

 

1,010,598

 

 

930,825

 

Commercial and consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans (1)

 

164,257

 

 

128,869

 

 

129,809

 

 

125,926

 

 

133,614

 

Home equity credit lines

 

29,838

 

 

30,994

 

 

31,460

 

 

31,503

 

 

33,204

 

Consumer and overdrafts

 

481

 

 

444

 

 

436

 

 

437

 

 

365

 

Net deferred loan origination costs

 

730

 

 

805

 

 

798

 

 

783

 

 

777

 

Total commercial and consumer loans

 

195,306

 

 

161,112

 

 

162,503

 

 

158,649

 

 

167,960

 

Total loans receivable

 

1,269,586

 

 

1,229,028

 

 

1,189,956

 

 

1,169,247

 

 

1,098,785

 

Allowance for loan losses

 

(8,639

)

 

(8,346

)

 

(6,216

)

 

(5,993

)

 

(5,664

)

Loans receivable, net

$

1,260,947

 

$

1,220,682

 

$

1,183,740

 

$

1,163,254

 

$

1,093,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes $49.6 million of PPP loans as of June 30, 2020 and none in all other periods.

 

 

 

As of

 

 

June 30,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

Demand deposits

$

191,898

 

$

145,844

 

$

140,218

 

$

141,567

 

$

141,379

 

NOW accounts

 

151,797

 

 

128,103

 

 

126,346

 

 

124,062

 

 

123,069

 

Money market accounts

 

239,942

 

 

192,779

 

 

162,208

 

 

151,652

 

 

148,134

 

Savings

 

343,352

 

 

330,310

 

 

354,078

 

 

350,250

 

 

357,844

 

Time deposits

 

446,266

 

 

482,550

 

 

468,764

 

 

466,374

 

 

455,395

 

Total deposits

$

1,373,255

 

$

1,279,586

 

$

1,251,614

 

$

1,233,905

 

$

1,225,821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


14

 


 

 

 

 

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

 

Year Ended

 

 

June 30,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

June 30,

2020

 

June 30,

2019

 

Computation of Adjusted Net Income and Adjusted Earnings Per Share

 

 

 

 

 

 

 

Net income applicable to common stock (GAAP)

$

2,960

 

$

1,217

 

$

2,353

 

$

2,829

 

$

1,679

 

$

9,359

 

$

8,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses on other receivables

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

68

 

Prepayment income on loans receivable and investment securities

 

(30

)

 

(4

)

 

(95

)

 

(371

)

 

(25

)

 

(500

)

 

(184

)

Gain on sale of foreclosed real estate

 

-

 

 

(31

)

 

-

 

 

(37

)

 

-

 

 

(68

)

 

(18

)

Gain on sale of investment securities

 

-

 

 

(29

)

 

-

 

 

-

 

 

(5

)

 

(30

)

 

(47

)

Gain on sale of bank premises

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(117

)

Adjusted net income (Non-GAAP)

$

2,930

 

$

1,153

 

$

2,258

 

$

2,421

 

$

1,649

 

$

8,761

 

$

8,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

15,334,098

 

 

15,437,173

 

 

15,837,762

 

 

15,979,762

 

 

16,033,505

 

 

15,648,627

 

 

16,492,760

 

Diluted

 

15,334,098

 

 

15,447,217

 

 

15,909,855

 

 

16,082,276

 

 

16,099,846

 

 

15,674,169

 

 

16,527,117

 

Earnings per share (GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.19

 

$

0.08

 

$

0.15

 

$

0.18

 

$

0.10

 

$

0.60

 

$

0.50

 

Diluted

$

0.19

 

$

0.08

 

$

0.14

 

$

0.18

 

$

0.10

 

$

0.60

 

$

0.50

 

Adjusted earnings per common share (Non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.19

 

$

0.07

 

$

0.14

 

$

0.15

 

$

0.10

 

$

0.56

 

$

0.49

 

Diluted

$

0.19

 

$

0.07

 

$

0.14

 

$

0.15

 

$

0.10

 

$

0.56

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 


 

15

 

 

 


 

 

 

 

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,

2020

 

March 31,

2020

 

June 30,

2019

 

 

June 30,

2020

 

June 30,

2019

 

Computation of Adjusted Yield on Assets and Adjusted Net Interest Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets

$

1,683,635

 

$

1,590,104

 

$

1,463,598

 

 

$

1,614,389

 

$

1,445,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income (GAAP)

$

14,821

 

$

15,334

 

$

13,952

 

 

$

61,910

 

$

53,447

 

Less: Prepayment income on loans receivable and investment securities

 

(39

)

 

(5

)

 

(34

)

 

 

(644

)

 

(244

)

Adjusted interest and dividend income (Non-GAAP)

$

14,782

 

$

15,329

 

$

13,918

 

 

$

61,266

 

$

53,203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on interest-earning assets (GAAP)

 

3.52

%

 

3.86

%

 

3.81

%

 

 

3.83

%

 

3.70

%

Adjusted yield on interest-earning assets (Non-GAAP)

 

3.51

%

 

3.86

%

 

3.80

%

 

 

3.79

%

 

3.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

$

11,459

 

$

11,525

 

$

10,759

 

 

$

46,679

 

$

42,704

 

Less: Prepayment income on loans receivable and investment securities

 

(39

)

 

(5

)

 

(34

)

 

 

(644

)

 

(244

)

Adjusted net interest income (Non-GAAP)

$

11,420

 

$

11,520

 

$

10,725

 

 

$

46,035

 

$

42,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

2.72

%

 

2.90

%

 

2.94

%

 

 

2.89

%

 

2.95

%

Adjusted net interest margin (Non-GAAP)

 

2.71

%

 

2.90

%

 

2.93

%

 

 

2.85

%

 

2.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

16

 

 

 


 

 

 

 

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,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

June 30,

2020

 

June 30,

2019

 

Computation of Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

8,533

 

$

8,520

 

$

8,794

 

$

8,787

 

$

8,708

 

$

34,634

 

$

33,994

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses on other receivables

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(90

)

Adjusted noninterest expense (non-GAAP)

$

8,533

 

$

8,520

 

$

8,794

 

$

8,787

 

$

8,708

 

$

34,634

 

$

33,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

11,459

 

$

11,525

 

$

11,697

 

$

11,998

 

$

10,759

 

$

46,679

 

$

42,704

 

Noninterest income

 

1,177

 

 

580

 

 

547

 

 

765

 

 

962

 

 

3,069

 

 

3,102

 

Total (GAAP)

 

12,636

 

 

12,105

 

 

12,244

 

 

12,763

 

 

11,721

 

 

49,748

 

 

45,806

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepayment income on loans receivable and investment securities

 

(39

)

 

(5

)

 

(123

)

 

(477

)

 

(34

)

 

(644

)

 

(244

)

Gain on sale of foreclosed real estate

 

-

 

 

(40

)

 

-

 

 

(47

)

 

-

 

 

(87

)

 

(24

)

Gain on sale of investment securities

 

-

 

 

(38

)

 

-

 

 

-

 

 

(7

)

 

(38

)

 

(62

)

Gain on sale of bank premises

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(155

)

Adjusted total (Non-GAAP)

$

12,597

 

$

12,022

 

$

12,121

 

$

12,239

 

$

11,680

 

$

48,979

 

$

45,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

67.53

%

 

70.38

%

 

71.82

%

 

68.85

%

 

74.29

%

 

69.62

%

 

74.21

%

Adjusted efficiency ratio (Non-GAAP)

 

67.74

%

 

70.87

%

 

72.55

%

 

71.80

%

 

74.55

%

 

70.71

%

 

74.81

%

 

 


 

17

 

 

 


 

 

 

 

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,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

Computation of Tangible Book Value per Common Share

 

 

 

 

Total shareholders' equity (GAAP)

$

273,713

 

$

272,417

 

$

279,839

 

$

281,522

 

$

281,307

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Common shareholders' equity

 

273,713

 

 

272,417

 

 

279,839

 

 

281,522

 

 

281,307

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

(6,106

)

 

(6,106

)

 

(6,106

)

 

(6,106

)

 

(6,106

)

Other intangible assets

 

(229

)

 

(250

)

 

(274

)

 

(298

)

 

(323

)

Tangible common shareholders' equity (Non-GAAP)

$

267,378

 

$

266,061

 

$

273,459

 

$

275,118

 

$

274,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

16,898,137

 

 

16,898,137

 

 

17,372,308

 

 

17,624,239

 

 

17,804,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share (GAAP)

$

16.20

 

$

16.12

 

$

16.11

 

$

15.97

 

$

15.80

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of intangible assets

 

(0.38

)

 

(0.38

)

 

(0.37

)

 

(0.36

)

 

(0.36

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share (Non-GAAP)

$

15.82

 

$

15.74

 

$

15.74

 

$

15.61

 

$

15.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

18

 

 

 


 

 

 

 

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

 

 

June 30,

2020

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

Computation of valuation adjustment

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses (GAAP)

$

8,639

 

$

8,346

 

$

6,216

 

$

5,993

 

$

5,664

 

Add: Purchase accounting discounts on acquired loans

 

554

 

 

693

 

 

837

 

 

983

 

 

1,180

 

Total valuation adjustments (Non-GAAP)

$

9,193

 

$

9,039

 

$

7,053

 

$

6,976

 

$

6,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross loans

$

1,269,586

 

$

1,229,028

 

$

1,189,956

 

$

1,169,247

 

$

1,098,785

 

Allowance for loan losses as a percent of total gross loans (GAAP)

 

0.68

%

 

0.68

%

 

0.52

%

 

0.51

%

 

0.52

%

Total valuation adjustments as a percent of total gross loans (Non-GAAP)

 

0.72

%

 

0.74

%

 

0.59

%

 

0.60

%

 

0.62

%

 

 

19