Attached files

file filename
8-K - 8-K 6302021 - PCSB Financial Corppcsb-8k_20210805.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 5, 2021 – PCSB Financial Corporation (the “Company”) (NASDAQ: PCSB), parent of PCSB Bank (the "Bank"), today announced net income of $3.4 million, or $0.23 per diluted share, for the three months ended June 30, 2021, compared to $3.6 million, or $0.25 per diluted share, for the three months ended March 31, 2021 and $3.0 million, or $0.19 per diluted share, for the three months ended June 30, 2020. Net income was $12.4 million, or $0.84 per diluted share, for the year ended June 30, 2021, compared to $9.4 million, or $0.60 per diluted share, for the year ended June 30, 2020.

 

Results for the year ended June 30, 2021 include a benefit for loan losses of $673,000, or $0.04 per diluted share, net of tax, which includes the release of the qualitative reserves established in the prior fiscal year associated with the COVID-19 pandemic. The prior year results include a provision for loan losses of $3.1 million, or $0.15 per diluted share, net of tax, for the year ended June 30, 2020, of which $1.9 million, or $0.10 per diluted share, net of tax, related to the establishment of these qualitative reserves. Substantially all of these qualitative reserves have been released as of June 30, 2021.

 

On July 28, 2021, the Board of Directors declared a regular quarterly cash dividend of $0.06 per share. The dividend is payable on or about September 3, 2021 to shareholders of record as of the close of business on August 20, 2021.

 

 

Fourth Quarter and Year End Highlights

 

 

Earnings before income tax expense and provision for loan losses of $4.3 million for the current quarter increased 17.1% from the linked quarter and 4.4% from the same quarter last year. Earnings before income tax expense and provision for loan losses of $15.1 million for the current year was unchanged from the prior year.

 

Net interest income of $12.6 million for the current quarter increased 8.1% from the linked quarter and 9.8% from the same quarter last year. Net interest income of $47.3 million for the current year increased 1.4% from the prior year.

 

Tax equivalent net interest margin was 2.81% for the current quarter, an increase from 2.69% in the linked quarter and 2.73% for the same quarter last year. Tax equivalent net interest margin was 2.73% for the current year, a decrease from 2.89% in the prior year.

 

The average cost of interest-bearing deposits was 0.48% for the current quarter, a decrease from 0.59% in the linked quarter and 0.97% for the same quarter last year. The average cost of interest-bearing deposit was 0.64% for the current year, a decrease from 1.14% in the prior year.

 

The efficiency ratio was 67.43% for the current quarter compared to 70.10% for the linked quarter and 67.53% for the prior year quarter. The efficiency ratio was 69.73% for the current year compared to 69.62% in the prior year.

 

Average loans receivable, excluding SBA Paycheck Protection Program (“PPP”) loans, of $1.20 billion for the current quarter, a decrease from $1.23 billion in the same quarter last year.

 

Average deposits of $1.48 billion for the current quarter, increases of 5.8% and 10.1% compared to the linked quarter and same quarter last year, respectively.

 

Allowance for loan losses to total net loans receivable (excluding PPP loans) of 0.66% as of June 30, 2021, a decrease from 0.71% as of June 30, 2020.

 

Non-performing loans of $5.8 million, or 0.48% of total net loans receivable (excluding PPP loans), as of June 30, 2021, compared to 0.17% as of March 31, 2021 and 0.15% as of June 30, 2020. The increase in the current quarter was the result of one commercial mortgage with an LTV of 53.9% upon origination being placed on nonaccrual status.

 

Loans on a COVID-19 related payment deferral totaled $27.3 million, or 2.21% of gross loans, compared to $34.4 million, or 2.71% of gross loans as of March 31, 2021. Loans on deferral totaling $12.5 million, $1.3 million and $13.5 million are scheduled to resume payments in the next three consecutive quarters, respectively.

 

 

 

 

 

1

 


 

 

 

 

 

President’s Comments

 

Joseph D. Roberto, Chairman, President & Chief Executive Officer of PCSB Financial Corporation, commented, “We are pleased with the Company’s solid operating and financial results for the fourth quarter and year ended June 30, 2021.  I am proud of what our team achieved over the past 12 months during a time of disruption and uncertainty presented by the pandemic, especially during the first half of our fiscal year. Our employees came together and provided vital support to our communities during this difficult period. That support included participation in the PPP program, loan payment deferrals, loan modifications and fee waivers. All of this was accomplished while adjusting to a new work environment and all the challenges that it presented operationally. As the economy continues to improve, PCSB with strong liquidity and capital is well positioned to build on these results in fiscal 2022 and continue to create value for our shareholders.”

 

Income Statement Summary

 

Net income for the three months ended June 30, 2021 was $3.4 million, a $182,000 decrease from the linked quarter and a $450,000 increase from the prior year period. The change from the linked quarter is primarily due to an $899,000 increase in the provision for loan losses, a $295,000 increase in noninterest expense and a $24,000 decrease in noninterest income, partially offset by a $944,000 increase in net interest income and a $92,000 decrease in income tax expense. The change from the prior year period is primarily due to a $1.1 million increase in net interest income and a $304,000 decrease in provision for loan losses, partially offset by a $609,000 decrease in noninterest income, a $334,000 increase in noninterest expense, and a $33,000 increase in income tax expense.

 

Net interest income was $12.6 million for the quarter ended June 30, 2021, increases of $944,000 and $1.1 million, or 8.1% and 9.8%, compared to the linked quarter and prior year quarter, respectively. The increase compared to the linked quarter is primarily the result of a $65.4 million, or 3.8%, increase in average interest-earning assets and a 12 basis point increase 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 $115.7 million, or 6.9%, increase in average interest-earning assets and an 8 basis point increase in the tax equivalent net interest margin.

 

The tax equivalent net interest margin was 2.81% for the current quarter, reflecting increases of 12 basis points compared to 2.69% in the linked quarter and 8 basis points compared to 2.73% in the prior year quarter. Adjusted net interest margin, which excludes the effect of PPP loans, was 2.68% for the current quarter compared to 2.62% in the linked quarter and 2.68% in the prior year quarter. Adjusted net interest margin was 2.65% for the current year compared to 2.88% in the prior year. Adjusted margin for the current quarter is unchanged compared to the prior year quarter as pressures on asset yields, driven by lower market interest rates and significant increases in cash liquidity, were offset by a reduction in the cost of funds. The increase in adjusted margin compared to the linked quarter is the result of a stable yield on assets and the continued decrease in the average cost of funds.

 

The Company recognized PPP loan interest and origination fee income (net of costs) of $516,000 in the current quarter, compared to $279,000 in the linked quarter and $172,000 in the prior year quarter. PPP loan interest and origination fee income (net of costs) totaled $1.2 million for the current year compared to $172,000 in the prior year. Unearned origination fees (net of costs) on PPP loans totaled $1.0 million as of June 30, 2021 and will be recognized in income over the remaining lives of the loans and the timing of such income is largely dependent on the timing of forgiveness.

 

Tax equivalent yield on interest-earning assets for the current quarter was 3.26%, a 3 basis point increase from the prior quarter and a 27 basis point decrease from the prior year quarter. The increase in asset yield compared to the linked quarter was a result of $610,000 in loan prepayment fees as well as the deployment of excess cash liquidity into investment securities. The decrease in yield compared to the prior year quarter is a result of decreases in market interest rates, lower average loan balances due to muted origination activity, the origination of lower yielding PPP loans, and significant increases in liquidity over the last twelve months. The rate of asset yield decrease (excluding the effects of PPP income) has slowed in recent quarters due to a more stable yield curve and earning asset composition.

 

The cost of interest-bearing deposits was 0.48% for the current quarter, decreases of 11 basis points and 49 basis points from 0.59% and 0.97% 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 0.42%. The cost of interest-bearing liabilities was 0.59% for the current quarter, decreases of 11 basis points from 0.70% in the prior quarter and 46 basis points from 1.05% in the prior year quarter. During fiscal year

2

 


 

 

 

 

2022, the Company has $27.5 million of wholesale funding maturing, comprised of FHLB advances and brokered time deposits, with a weighted average cost of 2.43%.

 

The provision for loan losses was $5,000 for the three months ended June 30, 2021 compared to a benefit for loan losses of $894,000 for the linked quarter and a provision for loan losses of $309,000 for the prior year quarter. Included in the linked quarter was a benefit for loan losses associated with the release of qualitative reserves established in the prior fiscal year in response to the COVID-19 pandemic. Loans on a COVID-19 related payment deferral totaled $27.3 million, or 2.21% of gross loans, as of June 30, 2021, compared to $34.4 million, or 2.71% of the gross loans, as of March 31, 2021. Recoveries, net of charge-offs, were $11,000 for the three months ended June 30, 2021 compared to $82,000 for the linked quarter and charge-offs, net of recoveries, of $17,000 for the prior year quarter.  Non-performing loans as a percent of total loans receivable (excluding PPP loans) was 0.48% as of June 30, 2021, an increase from 0.17% as of March 31, 2021 and 0.15% as of June 30, 2020. The increase in non-performing loans for the current quarter relates to one non-owner-occupied commercial mortgage loan with an outstanding principal balance of $3.6 million at June 30, 2021. The loan has been granted a principal and interest payment deferral through January 2022 and has a loan-to-value ratio of 53.9% based on the collateral value upon origination.

 

The table below provides additional detail for those loans on deferral as of June 30, 2021 (dollar amounts in thousands):

 

Industry Sector:

Number of loans

 

Recorded Investment (2) (3)

 

% secured by real estate collateral

 

Loan-to-Value % (4)

 

Weighted average term of remaining deferral (in months)

 

Consumer (1)

 

7

 

$

3,147

 

 

100.0

%

 

57.5

%

 

0.3

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

3

 

 

11,591

 

 

100.0

 

 

48.7

 

 

4.8

 

Hotels and accommodation services

 

2

 

 

7,648

 

 

100.0

 

 

55.6

 

 

0.6

 

Food service

 

2

 

 

3,018

 

 

100.0

 

 

59.8

 

 

6.1

 

All other commercial

 

5

 

 

1,903

 

 

89.2

 

 

70.0

 

 

2.2

 

Total commercial

 

12

 

 

24,160

 

 

99.2

 

 

57.8

 

 

3.9

 

Total

 

19

 

$

27,307

 

 

99.2

%

 

57.7

%

 

3.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   (1)    Includes first and second lien residential mortgages of $2.9 million and $294,000, respectively.

 

   (2)    Includes loans classified as special mention and substandard of $1.7 million and $14.2 million, respectively.

 

   (3)    Includes $3.6 million of nonaccrual loans. All loans are considered current.

 

   (4)    Generally based on collateral values upon origination.

 

 

Noninterest income of $568,000 for the three months ended June 30, 2021 decreased $24,000 compared to the linked quarter and $609,000 compared to the prior year quarter. The decrease compared to the linked quarter was primarily due to a decrease of $113,000 in gains on sale of securities, partially offset by increases of $48,000 in bank-owned life insurance income and $37,000 in fees and service charges. The decrease compared to the prior year quarter was primarily due to a decrease of $814,000 in swap income, partially offset by increases of $163,000 in fees and service charges and $39,000 in bank-owned life insurance income. The increase in fees and service charges compared to the prior year quarter was the result of our waiver in the prior year of certain overdraft fees, ATM usage fees, wire and CD early withdrawal fees in response to COVID-19.

 

Noninterest expense of $8.9 million for the three months ended June 30, 2021 increased $295,000 compared to the linked quarter and $334,000 compared to the prior year quarter. The increase compared to the linked quarter was primarily due to increases of $200,000 in salaries and benefits and $186,000 in New York State franchise taxes associated with tax legislation enacted during the quarter, partially offset by a $91,000 net decrease in all other expenses. The increase compared to the prior year quarter was primarily due to increases of $296,000 in salaries and benefits, $173,000 in New York State franchise taxes and $98,000 in occupancy and equipment costs, partially offset by a $158,000 decrease in professional fees and a $75,000 net decrease in all other expenses.

 

The effective income tax rate was 20.3% for the three months ended June 30, 2021, as compared to 22.0% for the prior year quarter. The effective income tax rate was 21.2% for the current year compared to 22.3% for the prior year.

 

3

 


 

 

 

 

 

Balance Sheet Summary

 

Total assets increased $83.0 million to $1.87 billion at June 30, 2021 as compared to $1.79 billion as of June 30, 2020, primarily due to increases of $81.8 million in total investment securities, $23.0 million in cash and cash equivalents and $10.5 million in bank-owned life insurance, partially offset by a $31.5 million decrease in net loans receivable. The increase in investment securities was primarily driven by increases of $55.5 million in state and municipal securities and $20.8 million in mortgage-backed 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 decreased $31.5 million, primarily the result of decreases in residential mortgages, commercial loans and home equity lines of credit of $31.1 million, $13.6 million and $4.4 million, respectively, partially offset by an increase in commercial mortgages of $19.5 million. The decrease in commercial loans includes a decrease in PPP loans of $12.6 million, driven by the origination of $23.8 million in PPP loans being more than offset by paydowns and forgiveness of $36.4 million. During the current quarter, the Company experienced the paydown of a $26.2 million commercial mortgage loan, resulting in the receipt of a prepayment penalty of $524,000.

 

Total liabilities increased $82.2 million to $1.60 billion at June 30, 2021 compared to June 30, 2020 as increases of $118.4 million, or 8.6%, in deposits and $3.9 million in all other liabilities was partially offset by a $40.1 million decrease in FHLB advances.

 

Total shareholders’ equity increased $847,000 to $274.6 million at June 30, 2021 as compared to $273.7 million as of June 30, 2020. This increase was primarily due to net income of $12.4 million, $4.8 million of stock-based compensation and reduction in unearned ESOP shares for plan shares earned during the period and $3.3 million of other comprehensive income, partially offset by the repurchase of $16.9 million (1,121,774 shares) of common stock and $2.7 million of cash dividends declared and paid. As of June 30, 2021, there were 544,089 shares available to be repurchased under the current stock repurchase plan.

 

At June 30, 2021, the Company’s book value per share and tangible book value per share were $17.41 and $17.01, 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 June 30, 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.

 

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

4

 


 

 

 

 

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,

 

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

152,070

 

 

$

135,045

 

Federal funds sold

 

 

7,235

 

 

 

1,257

 

Cash and cash equivalents

 

 

159,305

 

 

 

136,302

 

Held to maturity debt securities, at amortized cost

  (fair value of $342,137 and $281,497, respectively)

 

 

337,584

 

 

 

275,772

 

Available for sale debt securities, at fair value

 

 

57,387

 

 

 

37,426

 

Total investment securities

 

 

394,971

 

 

 

313,198

 

Loans receivable, net of allowance for loan losses of $7,881 and $8,639, respectively

 

 

1,229,451

 

 

 

1,260,947

 

Accrued interest receivable

 

 

6,398

 

 

 

6,880

 

FHLB stock

 

 

4,507

 

 

 

6,308

 

Premises and equipment, net

 

 

21,099

 

 

 

20,853

 

Deferred tax asset, net

 

 

2,552

 

 

 

3,129

 

Bank-owned life insurance

 

 

35,568

 

 

 

25,019

 

Goodwill

 

 

6,106

 

 

 

6,106

 

Other intangible assets

 

 

151

 

 

 

229

 

Other assets

 

 

14,827

 

 

 

12,958

 

Total assets

 

$

1,874,935

 

 

$

1,791,929

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,272,610

 

 

$

1,181,357

 

Non interest-bearing deposits

 

 

219,072

 

 

 

191,898

 

Total deposits

 

 

1,491,682

 

 

 

1,373,255

 

Mortgage escrow funds

 

 

10,536

 

 

 

10,123

 

Advances from Federal Home Loan Bank

 

 

65,957

 

 

 

106,089

 

Other liabilities

 

 

32,200

 

 

 

28,749

 

Total liabilities

 

 

1,600,375

 

 

 

1,518,216

 

Commitments and contingencies

 

 

-

 

 

 

-

 

Shareholders' equity:

 

 

 

 

 

 

 

 

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

 

 

-

 

 

 

-

 

Common stock ($0.01 par value, 200,000,000 shares authorized, 18,703,577 and 18,712,295 shares issued as of June 30, 2021 and June 30, 2020, respectively, 15,770,645 and 16,898,137 shares outstanding as of June 30, 2021 and June 30, 2020, respectively)

 

 

187

 

 

 

187

 

Additional paid in capital

 

 

189,926

 

 

 

186,200

 

Retained earnings

 

 

150,987

 

 

 

141,288

 

Unearned compensation - ESOP

 

 

(10,176

)

 

 

(11,145

)

Accumulated other comprehensive loss, net of income taxes

 

 

(3,099

)

 

 

(6,403

)

Treasury stock, at cost (2,932,932 and 1,814,158 shares as of June 30, 2021 and June 30, 2020, respectively)

 

 

(53,265

)

 

 

(36,414

)

Total shareholders' equity

 

 

274,560

 

 

 

273,713

 

Total liabilities and shareholders' equity

 

$

1,874,935

 

 

$

1,791,929

 

 

 

 

 

 

 

 

 

 

 

 

 


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,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

12,625

 

 

$

12,808

 

 

$

49,470

 

 

$

52,107

 

Investment securities

 

 

1,851

 

 

 

1,896

 

 

 

7,340

 

 

 

8,870

 

Federal funds and other

 

 

110

 

 

 

117

 

 

 

454

 

 

 

933

 

Total interest and dividend income

 

 

14,586

 

 

 

14,821

 

 

 

57,264

 

 

 

61,910

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits and escrow interest

 

 

1,519

 

 

 

2,848

 

 

 

7,891

 

 

 

12,775

 

FHLB advances

 

 

486

 

 

 

514

 

 

 

2,031

 

 

 

2,456

 

Total interest expense

 

 

2,005

 

 

 

3,362

 

 

 

9,922

 

 

 

15,231

 

Net interest income

 

 

12,581

 

 

 

11,459

 

 

 

47,342

 

 

 

46,679

 

Provision (benefit) for loan losses

 

 

5

 

 

 

309

 

 

 

(673

)

 

 

3,064

 

Net interest income after provision (benefit) for loan losses

 

 

12,576

 

 

 

11,150

 

 

 

48,015

 

 

 

43,615

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and service charges

 

 

390

 

 

 

227

 

 

 

1,428

 

 

 

1,397

 

Swap income

 

 

-

 

 

 

814

 

 

 

367

 

 

 

984

 

Bank-owned life insurance

 

 

168

 

 

 

129

 

 

 

549

 

 

 

528

 

Gains on sale of securities, net

 

 

-

 

 

 

-

 

 

 

113

 

 

 

38

 

Other

 

 

10

 

 

 

7

 

 

 

40

 

 

 

122

 

Total noninterest income

 

 

568

 

 

 

1,177

 

 

 

2,497

 

 

 

3,069

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

5,795

 

 

 

5,499

 

 

 

22,517

 

 

 

22,934

 

Occupancy and equipment

 

 

1,362

 

 

 

1,264

 

 

 

5,413

 

 

 

5,223

 

Communications and data processing

 

 

525

 

 

 

502

 

 

 

2,064

 

 

 

2,061

 

Professional fees

 

 

405

 

 

 

563

 

 

 

1,690

 

 

 

1,739

 

Postage, printing, stationery and supplies

 

 

137

 

 

 

145

 

 

 

589

 

 

 

584

 

Advertising

 

 

100

 

 

 

100

 

 

 

400

 

 

 

400

 

FDIC assessment

 

 

113

 

 

 

87

 

 

 

463

 

 

 

87

 

Amortization of intangible assets

 

 

17

 

 

 

21

 

 

 

78

 

 

 

94

 

Other operating expenses

 

 

413

 

 

 

352

 

 

 

1,540

 

 

 

1,512

 

Total noninterest expense

 

 

8,867

 

 

 

8,533

 

 

 

34,754

 

 

 

34,634

 

Net income before income tax expense

 

 

4,277

 

 

 

3,794

 

 

 

15,758

 

 

 

12,050

 

Income tax expense

 

 

867

 

 

 

834

 

 

 

3,334

 

 

 

2,691

 

Net income

 

$

3,410

 

 

$

2,960

 

 

$

12,424

 

 

$

9,359

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.23

 

 

$

0.19

 

 

$

0.84

 

 

$

0.60

 

Diluted

 

 

0.23

 

 

 

0.19

 

 

 

0.84

 

 

 

0.60

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

14,553,783

 

 

 

15,334,098

 

 

 

14,846,786

 

 

 

15,648,627

 

Diluted

 

 

14,586,928

 

 

 

15,334,098

 

 

 

14,847,579

 

 

 

15,674,169

 

 


7

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Net Interest Margin Analysis (unaudited)

(dollar amounts in thousands)

 

 

Three Months Ended

 

 

June 30, 2021

 

 

March 31, 2021

 

 

June 30, 2020

 

 

Average Balance

 

 

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

 

 

Interest / Dividends

 

 

Average Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1)

$

1,245,610

 

 

 

 

$

12,625

 

 

 

4.06

%

 

$

1,252,492

 

 

$

12,116

 

 

 

3.88

%

 

$

1,263,600

 

 

 

 

$

12,808

 

 

 

4.06

%

Investment securities (1)

 

363,175

 

 

 

 

 

1,851

 

 

 

2.11

 

 

 

319,239

 

 

 

1,700

 

 

 

2.18

 

 

 

304,383

 

 

 

 

 

1,896

 

 

 

2.50

 

Other interest-earning assets

 

190,582

 

 

 

 

 

110

 

 

 

0.23

 

 

 

162,193

 

 

 

109

 

 

 

0.27

 

 

 

115,652

 

 

 

 

 

117

 

 

 

0.41

 

Total interest-earning assets

 

1,799,367

 

 

 

 

 

14,586

 

 

 

3.26

 

 

 

1,733,924

 

 

 

13,925

 

 

 

3.23

 

 

 

1,683,635

 

 

 

 

 

14,821

 

 

 

3.53

 

Non-interest-earning assets

 

79,015

 

 

 

 

 

 

 

 

 

 

 

 

 

68,748

 

 

 

 

 

 

 

 

 

 

 

70,120

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

1,878,382

 

 

 

 

 

 

 

 

 

 

 

 

$

1,802,672

 

 

 

 

 

 

 

 

 

 

$

1,753,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

182,475

 

 

 

 

 

69

 

 

 

0.15

 

 

$

161,049

 

 

 

59

 

 

 

0.15

 

 

$

140,954

 

 

 

 

 

79

 

 

 

0.23

 

Money market accounts

 

311,255

 

 

 

 

 

162

 

 

 

0.21

 

 

 

274,516

 

 

 

208

 

 

 

0.31

 

 

 

218,023

 

 

 

 

 

289

 

 

 

0.53

 

Savings accounts and mortgage escrow funds

 

387,422

 

 

 

 

 

109

 

 

 

0.11

 

 

 

368,791

 

 

 

132

 

 

 

0.15

 

 

 

343,472

 

 

 

 

 

192

 

 

 

0.22

 

Time deposits

 

395,240

 

 

 

 

 

1,179

 

 

 

1.20

 

 

 

411,500

 

 

 

1,383

 

 

 

1.36

 

 

 

470,279

 

 

 

 

 

2,288

 

 

 

1.95

 

Total interest-bearing deposits

 

1,276,392

 

 

 

 

 

1,519

 

 

 

0.48

 

 

 

1,215,856

 

 

 

1,782

 

 

 

0.59

 

 

 

1,172,728

 

 

 

 

 

2,848

 

 

 

0.97

 

FHLB advances

 

94,970

 

 

 

 

 

486

 

 

 

2.05

 

 

 

104,604

 

 

 

506

 

 

 

1.96

 

 

 

106,099

 

 

 

 

 

514

 

 

 

1.94

 

Total interest-bearing liabilities

 

1,371,362

 

 

 

 

 

2,005

 

 

 

0.59

 

 

 

1,320,460

 

 

 

2,288

 

 

 

0.70

 

 

 

1,278,827

 

 

 

 

 

3,362

 

 

 

1.05

 

Non-interest-bearing deposits

 

208,265

 

 

 

 

 

 

 

 

 

 

 

 

 

187,778

 

 

 

 

 

 

 

 

 

 

 

176,146

 

 

 

 

 

 

 

 

 

 

 

Other non-interest-bearing liabilities

 

23,114

 

 

 

 

 

 

 

 

 

 

 

 

 

24,272

 

 

 

 

 

 

 

 

 

 

 

23,505

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,602,741

 

 

 

 

 

 

 

 

 

 

 

 

 

1,532,510

 

 

 

 

 

 

 

 

 

 

 

1,478,478

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

275,641

 

 

 

 

 

 

 

 

 

 

 

 

 

270,162

 

 

 

 

 

 

 

 

 

 

 

275,277

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

1,878,382

 

 

 

 

 

 

 

 

 

 

 

 

$

1,802,672

 

 

 

 

 

 

 

 

 

 

$

1,753,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

 

$

12,581

 

 

 

 

 

 

 

 

 

 

$

11,637

 

 

 

 

 

 

 

 

 

 

 

 

$

11,459

 

 

 

 

 

Interest rate spread - tax equivalent (2)

 

 

 

 

 

 

 

 

 

 

 

2.67

 

 

 

 

 

 

 

 

 

 

 

2.53

 

 

 

 

 

 

 

 

 

 

 

 

 

2.48

 

Net interest margin - tax equivalent (3)

 

 

 

 

 

 

 

 

 

 

 

2.81

 

 

 

 

 

 

 

 

 

 

 

2.69

 

 

 

 

 

 

 

 

 

 

 

 

 

2.73

 

Average interest-earning assets to interest-bearing liabilities

 

131.21

%

 

 

 

 

 

 

 

 

 

 

 

 

131.31

%

 

 

 

 

 

 

 

 

 

 

131.65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 periods 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

Net Interest Margin Analysis (unaudited)

(dollar amounts in thousands)

 

 

Year Ended June 30,

 

 

2021

 

 

2020

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

 

Average Balance

 

 

Interest / Dividends

 

 

Average Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1)

$

1,245,818

 

 

$

49,470

 

 

 

3.97

%

 

$

1,198,449

 

 

$

52,107

 

 

 

4.35

%

Investment securities (1)

 

327,879

 

 

 

7,340

 

 

 

2.29

 

 

 

346,569

 

 

 

8,870

 

 

 

2.57

 

Other interest-earning assets

 

169,855

 

 

 

454

 

 

 

0.27

 

 

 

69,371

 

 

 

933

 

 

 

1.34

 

Total interest-earning assets

 

1,743,552

 

 

 

57,264

 

 

 

3.30

 

 

 

1,614,389

 

 

 

61,910

 

 

 

3.84

 

Non-interest-earning assets

 

72,522

 

 

 

 

 

 

 

 

 

 

 

69,268

 

 

 

 

 

 

 

 

 

Total assets

$

1,816,074

 

 

 

 

 

 

 

 

 

 

$

1,683,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

160,652

 

 

 

296

 

 

 

0.18

 

 

$

127,091

 

 

 

270

 

 

 

0.21

 

Money market accounts

 

273,007

 

 

 

819

 

 

 

0.30

 

 

 

177,052

 

 

 

1,647

 

 

 

0.93

 

Savings accounts and mortgage escrow funds

 

369,681

 

 

 

611

 

 

 

0.17

 

 

 

350,897

 

 

 

866

 

 

 

0.25

 

Time deposits

 

421,168

 

 

 

6,165

 

 

 

1.46

 

 

 

469,336

 

 

 

9,992

 

 

 

2.13

 

Total interest-bearing deposits

 

1,224,508

 

 

 

7,891

 

 

 

0.64

 

 

 

1,124,376

 

 

 

12,775

 

 

 

1.14

 

FHLB advances

 

102,919

 

 

 

2,031

 

 

 

1.97

 

 

 

111,008

 

 

 

2,456

 

 

 

2.21

 

Total interest-bearing liabilities

 

1,327,427

 

 

 

9,922

 

 

 

0.75

 

 

 

1,235,384

 

 

 

15,231

 

 

 

1.23

 

Non-interest-bearing deposits

 

189,667

 

 

 

 

 

 

 

 

 

 

 

148,262

 

 

 

 

 

 

 

 

 

Other non-interest-bearing liabilities

 

25,707

 

 

 

 

 

 

 

 

 

 

 

21,563

 

 

 

 

 

 

 

 

 

Total liabilities

 

1,542,801

 

 

 

 

 

 

 

 

 

 

 

1,405,209

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

273,273

 

 

 

 

 

 

 

 

 

 

 

278,448

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

1,816,074

 

 

 

 

 

 

 

 

 

 

$

1,683,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

47,342

 

 

 

 

 

 

 

 

 

 

$

46,679

 

 

 

 

 

Interest rate spread - tax equivalent (2)

 

 

 

 

 

 

 

 

 

2.55

 

 

 

 

 

 

 

 

 

 

 

2.61

 

Net interest margin - tax equivalent (3)

 

 

 

 

 

 

 

 

 

2.73

 

 

 

 

 

 

 

 

 

 

 

2.89

 

Average interest-earning assets to interest-bearing liabilities

 

131.35

%

 

 

 

 

 

 

 

 

 

 

130.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 periods 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.

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 


 

 

 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Condensed Financial Information (unaudited)

(amounts in thousands, except per share data)

 

 

As of

 

 

June 30,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

159,305

 

$

169,314

 

$

162,541

 

$

162,739

 

$

136,302

 

Total investment securities

 

394,971

 

 

347,302

 

 

310,231

 

 

318,509

 

 

313,198

 

Loans receivable, net

 

1,229,451

 

 

1,261,155

 

 

1,237,550

 

 

1,227,913

 

 

1,260,947

 

Other assets

 

91,208

 

 

76,903

 

 

79,517

 

 

81,914

 

 

81,482

 

Total assets

$

1,874,935

 

$

1,854,674

 

$

1,789,839

 

$

1,791,075

 

$

1,791,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits and mortgage escrow funds

$

1,502,218

 

$

1,463,542

 

$

1,387,897

 

$

1,383,432

 

$

1,383,378

 

Advances from Federal Home Loan Bank

 

65,957

 

 

95,991

 

 

106,023

 

 

106,056

 

 

106,089

 

Other liabilities

 

32,200

 

 

23,844

 

 

26,595

 

 

27,908

 

 

28,749

 

Total liabilities

 

1,600,375

 

 

1,583,377

 

 

1,520,515

 

 

1,517,396

 

 

1,518,216

 

Total shareholders' equity

 

274,560

 

 

271,297

 

 

269,324

 

 

273,679

 

 

273,713

 

Total liabilities and shareholders' equity

$

1,874,935

 

$

1,854,674

 

$

1,789,839

 

$

1,791,075

 

$

1,791,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Year Ended

 

 

June 30,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

June 30,

2021

 

June 30,

2020

 

Condensed Income Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

14,586

 

$

13,925

 

$

14,225

 

$

14,528

 

$

14,821

 

$

57,264

 

$

61,910

 

Interest expense

 

2,005

 

 

2,288

 

 

2,678

 

 

2,951

 

 

3,362

 

 

9,922

 

 

15,231

 

Net interest income

 

12,581

 

 

11,637

 

 

11,547

 

 

11,577

 

 

11,459

 

 

47,342

 

 

46,679

 

Provision (benefit) for loan losses

 

5

 

 

(894

)

 

107

 

 

109

 

 

309

 

 

(673

)

 

3,064

 

Noninterest income

 

568

 

 

592

 

 

743

 

 

594

 

 

1,177

 

 

2,497

 

 

3,069

 

Noninterest expense

 

8,867

 

 

8,572

 

 

8,691

 

 

8,624

 

 

8,533

 

 

34,754

 

 

34,634

 

Income before income tax expense

 

4,277

 

 

4,551

 

 

3,492

 

 

3,438

 

 

3,794

 

 

15,758

 

 

12,050

 

Income tax expense

 

867

 

 

959

 

 

798

 

 

710

 

 

834

 

 

3,334

 

 

2,691

 

Net income

$

3,410

 

$

3,592

 

$

2,694

 

$

2,728

 

$

2,960

 

$

12,424

 

$

9,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.23

 

$

0.25

 

$

0.18

 

$

0.18

 

$

0.19

 

$

0.84

 

$

0.60

 

Diluted

 

0.23

 

 

0.25

 

 

0.18

 

 

0.18

 

 

0.19

 

 

0.84

 

 

0.60

 

 

 

 

 


10

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Selected Financial Data (unaudited)

 

 

 

Quarter Ended

 

Year Ended

 

 

June 30,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

June 30,

2021

 

June 30,

2020

 

Performance Ratios (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.73

%

 

0.80

%

 

0.60

%

 

0.61

%

 

0.68

%

 

0.68

%

 

0.56

%

Return on average equity

 

4.95

%

 

5.32

%

 

3.96

%

 

3.96

%

 

4.30

%

 

4.55

%

 

3.36

%

Interest rate spread

 

2.67

%

 

2.53

%

 

2.52

%

 

2.47

%

 

2.48

%

 

2.55

%

 

2.61

%

Net interest margin

 

2.81

%

 

2.69

%

 

2.71

%

 

2.69

%

 

2.73

%

 

2.73

%

 

2.89

%

Efficiency ratio

 

67.43

%

 

70.10

%

 

70.72

%

 

70.86

%

 

67.53

%

 

69.73

%

 

69.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income to average assets

 

0.12

%

 

0.13

%

 

0.17

%

 

0.13

%

 

0.27

%

 

0.14

%

 

0.18

%

Noninterest expense to average assets

 

1.89

%

 

1.90

%

 

1.95

%

 

1.92

%

 

1.95

%

 

1.91

%

 

2.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities

 

131.21

%

 

131.31

%

 

131.07

%

 

131.81

%

 

131.65

%

 

131.35

%

 

130.68

%

Average equity to average assets

 

14.67

%

 

14.99

%

 

15.23

%

 

15.32

%

 

15.70

%

 

15.05

%

 

16.54

%

Dividend payout ratio (2)

 

26.07

%

 

16.65

%

 

22.57

%

 

23.09

%

 

21.25

%

 

21.93

%

 

27.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

Loans to deposits

 

82.42

%

 

86.72

%

 

89.85

%

 

89.17

%

 

91.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding

 

15,770,645

 

 

15,966,216

 

 

16,097,867

 

 

16,634,237

 

 

16,898,137

 

Book value per common share

$

17.41

 

$

16.99

 

$

16.73

 

$

16.45

 

$

16.20

 

Tangible book value per common share (3)

$

17.01

 

$

16.60

 

$

16.34

 

$

16.07

 

$

15.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans receivable

$

5,764

 

$

2,054

 

$

1,668

 

$

2,083

 

$

1,795

 

Non-performing assets

$

5,764

 

$

2,054

 

$

1,668

 

$

2,083

 

$

1,795

 

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

 

0.66

%

 

0.65

%

 

0.72

%

 

0.72

%

 

0.71

%

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

 

136.73

%

 

382.91

%

 

520.20

%

 

416.32

%

 

481.28

%

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

 

0.48

%

 

0.17

%

 

0.14

%

 

0.17

%

 

0.15

%

Non-performing assets as a percent of total assets

 

0.31

%

 

0.11

%

 

0.09

%

 

0.12

%

 

0.10

%

Net (recoveries) charge-offs

$

(11

)

$

(82

)

$

102

 

$

76

 

$

17

 

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

 

0.00

%

 

(0.03

%)

 

0.03

%

 

0.02

%

 

0.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (5):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to adjusted total assets)

 

12.48

%

 

12.76

%

 

12.66

%

 

12.41

%

 

12.51

%

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

 

17.93

%

 

17.72

%

 

17.74

%

 

17.56

%

 

16.98

%

Tier 1 capital (to risk-weighted assets)

 

17.93

%

 

17.72

%

 

17.74

%

 

17.56

%

 

16.98

%

Total capital (to risk-weighted assets)

 

18.53

%

 

18.33

%

 

18.42

%

 

18.24

%

 

17.65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 


12

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

Loan and Deposit Portfolios (unaudited)

(amounts in thousands)

 

 

 

As of

 

 

June 30,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

Mortgage loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

$

224,305

 

$

229,008

 

$

237,987

 

$

245,008

 

$

255,382

 

Commercial mortgages

 

826,624

 

 

831,162

 

 

801,348

 

 

794,248

 

 

807,106

 

Construction

 

10,151

 

 

10,047

 

 

17,551

 

 

11,512

 

 

11,053

 

Net deferred loan origination costs

 

196

 

 

365

 

 

600

 

 

666

 

 

739

 

Total mortgage loans

 

1,061,276

 

 

1,070,582

 

 

1,057,486

 

 

1,051,434

 

 

1,074,280

 

Commercial and consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans (1)

 

150,658

 

 

171,314

 

 

160,678

 

 

155,569

 

 

164,257

 

Home equity credit lines

 

25,439

 

 

27,211

 

 

27,653

 

 

29,249

 

 

29,838

 

Consumer and overdrafts

 

345

 

 

269

 

 

328

 

 

308

 

 

481

 

Net deferred loan origination costs

 

(386

)

 

(356

)

 

82

 

 

25

 

 

730

 

Total commercial and consumer loans

 

176,056

 

 

198,438

 

 

188,741

 

 

185,151

 

 

195,306

 

Total loans receivable

 

1,237,332

 

 

1,269,020

 

 

1,246,227

 

 

1,236,585

 

 

1,269,586

 

Allowance for loan losses

 

(7,881

)

 

(7,865

)

 

(8,677

)

 

(8,672

)

 

(8,639

)

Loans receivable, net

$

1,229,451

 

$

1,261,155

 

$

1,237,550

 

$

1,227,913

 

$

1,260,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes PPP loans totaling:

$

37,050

 

$

50,380

 

$

35,687

 

$

35,687

 

$

49,603

 

 

 

As of

 

 

June 30,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

Demand deposits

$

219,072

 

$

203,344

 

$

189,968

 

$

183,844

 

$

191,898

 

NOW accounts

 

177,223

 

 

169,077

 

 

159,919

 

 

148,176

 

 

151,797

 

Money market accounts

 

332,843

 

 

301,892

 

 

256,132

 

 

253,176

 

 

239,942

 

Savings

 

387,529

 

 

372,151

 

 

354,882

 

 

349,805

 

 

343,352

 

Time deposits

 

375,015

 

 

407,826

 

 

416,386

 

 

442,011

 

 

446,266

 

Total deposits

$

1,491,682

 

$

1,454,290

 

$

1,377,287

 

$

1,377,012

 

$

1,373,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


13

 


 

 

 

 

 

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,

2021

 

March 31,

2021

 

June 30,

2020

 

 

June 30,

2021

 

June 30,

2020

 

Computation of Tax Equivalent Net Interest Income

 

 

 

 

 

 

 

 

Total interest income

$

14,586

 

$

13,925

 

$

14,821

 

 

$

57,264

 

$

61,910

 

Total interest expense

 

2,005

 

 

2,288

 

 

3,362

 

 

 

9,922

 

 

15,231

 

Net interest income (GAAP)

 

12,581

 

 

11,637

 

 

11,459

 

 

 

47,342

 

 

46,679

 

Tax equivalent adjustment

 

68

 

 

51

 

 

18

 

 

 

198

 

 

56

 

Net interest income - tax equivalent (Non-GAAP)

$

12,649

 

$

11,688

 

$

11,477

 

 

$

47,540

 

$

46,735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


14

 


 

 

 

 

 

PCSB Financial Corporation and Subsidiaries

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

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

 

 

 

As of

 

 

June 30,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

Computation of Tangible Book Value per Common Share

 

 

 

 

Total shareholders' equity (GAAP)

$

274,560

 

$

271,297

 

$

269,324

 

$

273,679

 

$

273,713

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

(6,106

)

 

(6,106

)

 

(6,106

)

 

(6,106

)

 

(6,106

)

Other intangible assets

 

(151

)

 

(168

)

 

(189

)

 

(209

)

 

(229

)

Tangible common shareholders' equity (Non-GAAP)

$

268,303

 

$

265,023

 

$

263,029

 

$

267,364

 

$

267,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

15,770,645

 

 

15,966,216

 

 

16,097,867

 

 

16,634,237

 

 

16,898,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share (GAAP)

$

17.41

 

$

16.99

 

$

16.73

 

$

16.45

 

$

16.20

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of intangible assets

 

(0.40

)

 

(0.39

)

 

(0.39

)

 

(0.38

)

 

(0.38

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share (Non-GAAP)

$

17.01

 

$

16.60

 

$

16.34

 

$

16.07

 

$

15.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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,

2021

 

March 31,

2021

 

June 30,

2020

 

 

June 30,

2021

 

June 30,

2020

 

Computation of Adjusted Yield on Assets and Adjusted Net Interest Margin, Excluding PPP income

 

 

 

 

 

 

 

 

Average interest-earning assets

$

1,799,367

 

$

1,733,924

 

$

1,683,635

 

 

$

1,743,552

 

$

1,614,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income (GAAP)

$

14,586

 

$

13,925

 

$

14,821

 

 

$

57,264

 

$

61,910

 

Less: PPP income

 

(516

)

 

(279

)

 

(172

)

 

 

(1,171

)

 

(172

)

Adjusted interest and dividend income (Non-GAAP)

$

14,070

 

$

13,646

 

$

14,649

 

 

$

56,093

 

$

61,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on interest-earning assets (GAAP)

 

3.26

%

 

3.23

%

 

3.53

%

 

 

3.30

%

 

3.84

%

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

 

3.13

%

 

3.15

%

 

3.48

%

 

 

3.22

%

 

3.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

$

12,581

 

$

11,637

 

$

11,459

 

 

$

47,342

 

$

46,679

 

Less: PPP income

 

(516

)

 

(279

)

 

(172

)

 

 

(1,171

)

 

(172

)

Adjusted net interest income (Non-GAAP)

$

12,065

 

$

11,358

 

$

11,287

 

 

$

46,171

 

$

46,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

2.81

%

 

2.69

%

 

2.73

%

 

 

2.73

%

 

2.89

%

Adjusted net interest margin (Non-GAAP)

 

2.68

%

 

2.62

%

 

2.68

%

 

 

2.65

%

 

2.88

%

 

16