EX-99.1 2 exhibit9913312019.htm EXHIBIT 99.1 Exhibit


Columbia Financial, Inc. Announces Financial Results for the Quarter Ended March 31, 2019

Fair Lawn, New Jersey (April 25, 2019): Columbia Financial, Inc. (the “Company”) (NASDAQ: CLBK), the mid-tier holding company for Columbia Bank (the "Bank"), reported net income of $14.9 million, or $0.13 per basic and diluted share, for the quarter ended March 31, 2019, as compared to net income of $11.8 million for the quarter ended March 31, 2018. No basic and diluted per share amounts were reported by the Company for the quarter ended March 31, 2018 as the Company did not become a public company until April 2018. The March 31, 2019 quarterly earnings reflect higher net interest income and fees, lower loan loss provision as a result of improvement in credit metrics, and a decrease in income tax expense.

Mr. Thomas J. Kemly, President and Chief Executive Officer, commented: "We delivered strong operating results, despite continuing margin pressure in a challenging interest rate environment. We have been successful in building upon our loan and deposit bases consistent with our strategy, and we intend to continue to innovate our product offerings to maintain these relationships as well as establish new ones."

        
Results of Operations for the Quarters Ended March 31, 2019 and March 31, 2018

Net income of $14.9 million was recorded for the quarter ended March 31, 2019, an increase of $3.1 million, or 26.6%, compared to $11.8 million for the quarter ended March 31, 2018. The increase in net income was primarily attributable to a $3.3 million increase in net interest income, a $1.6 million decrease in provision for loan losses and a $1.5 million increase in total non-interest income, partially offset by a $3.5 million increase in total non-interest expense.
Net interest income was $42.4 million for the quarter ended March 31, 2019, an increase of $3.3 million, or 8.5%, from $39.1 million for the quarter ended March 31, 2018. The increase in net interest income was attributable to an $11.1 million increase in interest income, which was partially offset by a $7.8 million increase in interest expense. The increase in interest income for the quarter ended March 31, 2019 was largely due to increases in both the average balances and yields on loans and securities.

The Company's net interest margin for the quarter ended March 31, 2019 decreased 10 basis points to 2.70%, when compared to 2.80% for the quarter ended March 31, 2018. The weighted average yield on interest-earning assets increased 29 basis points to 4.00% for the quarter ended March 31, 2019 as compared to 3.71% for the quarter ended March 31, 2018. The average cost of interest-bearing liabilities increased 60 basis points to 1.69% for the quarter ended March 31, 2019 as compared to 1.09% for the quarter ended March 31, 2018. Increases in yields and costs for the quarter ended March 31, 2019 reflects the increase in market interest rates that occurred throughout 2018.
The average yield on loans for the quarter ended March 31, 2019 increased 29 basis points to 4.25%, as compared to 3.96% for the quarter ended March 31, 2018, and the yield on securities for the quarter ended March 31, 2019 increased 19 basis points to 2.93%, as compared to 2.74% for the quarter ended March 31, 2018. Increases in yields for the quarter ended March 31, 2019 reflects the increase in market interest rates that occurred throughout 2018. The average yield on other interest-earning assets for the quarter ended March 31, 2019 increased 386 basis points to 6.62%, as compared to 2.76% for the quarter ended March 31, 2018. This was mainly a result of the 2019 average balance including mostly higher yielding Federal Home Loan Bank stock, while the 2018 average balance included higher cash deposits related to the subscriptions for the minority stock offering earning a lower rate of interest.

Total interest expense was $20.5 million for the quarter ended March 31, 2019, an increase of $7.8 million, or 61.1%, from $12.7 million. The increase in interest expense was primarily attributable to a $311.8 million increase in the average balance of certificates of deposit combined with a 61 basis point increase in the cost of deposits. The increase in interest on deposits was driven by higher market rates and a shift in the mix from core deposits to higher costing certificates of deposit. The increase in interest on borrowings was attributable to an increase in the average balance of Federal Home Loan Bank advances combined with a 64 basis point increase in the cost of these borrowings.





The provision for loan losses was $436,000 for the quarter ended March 31, 2019, a decrease of $1.6 million, or 78.2%, from $2.0 million for the quarter ended March 31, 2018. The decrease was primarily driven by more favorable trends in qualitative factors considered in the quarterly review of the allowance for loan losses, coupled with nominal growth in our loan portfolio. Net charge offs decreased to $7,000 for the quarter ended March 31, 2019, as compared to $226,000 for the quarter ended March 31, 2018.
Non-interest income was $6.0 million for the quarter ended March 31, 2019, an increase of $1.5 million, or 32.9%, from $4.5 million for the quarter ended March 31, 2018. The increase was attributable to: income from loan fees related to swap income increasing $347,000, or 73.4%, title insurance fee income increasing $267,000, or 34.5%, due to a higher overall volume of loan closings; income from bank-owned life insurance increasing $256,000, or 24.1%, due to the purchase of an additional $30 million of insurance in the third quarter of 2018; and other non-interest income increasing $291,000, or 24.8%, due to an increase in miscellaneous income.
Non-interest expense was $29.6 million for the quarter ended March 31, 2019, an increase of $3.5 million, or 13.6%, from $26.0 million for the quarter ended March 31, 2018. The increase was driven primarily by increases of $1.5 million, or 8.5%, in compensation and employee benefits, $541,000, or 63.9%, in advertising expense, $465,000, or 59.5%, in professional fees and $900,000, or 58.1%, in other non-interest expense. The higher compensation and employee benefits expense was the result of the costs associated with a newly created employee stock ownership plan, new hires, and other performance-based compensation. The increase in advertising expense was related to costs associated with the opening of our new branch in Newark, New Jersey and marketing of our competitive loan and deposit products. The increase in professional fees was the result of higher legal and accounting fees commensurate with being a public company. A new pension accounting standard, effective January 1, 2019, requires that other components of net periodic benefit costs be reported separately from the service cost component in the statements of income as a component of non-interest expense and is reflected in other non-interest expense. The increase in other non-interest expense was mainly due to a decrease of $368,000 in the credit associated with these pension benefit costs, coupled with an increase of $395,000 in costs for amortization of software related to investments in new technology.
Income tax expense was $3.5 million for the quarter ended March 31, 2019, a decrease of $298,000, or 7.8%, from $3.8 million for the quarter ended March 31, 2018. The Company's effective tax rate was 19.03% and 24.41% for the quarters ended March 31, 2019 and 2018, respectively. The decrease in the effective tax rate for the three months ended March 31, 2019 was primarily driven by maximizing the tax benefits related to a subsidiary of the Bank, along with other previously implemented tax strategies.
Balance Sheet Summary

Total assets increased $125.3 million, or 1.9%, to $6.8 billion at March 31, 2019 from $6.7 billion at December 31, 2018. The increase in total assets was primarily attributable to increases in debt securities available for sale of $57.3 million, debt securities held to maturity of $25.4 million, and loans receivable, net of $31.7 million.

Cash and due from banks increased $23.0 million, or 54.6%, to $65.0 million at March 31, 2019 from $42.1 million at December 31, 2018, as a portion of cash flows from a prepayment on a commercial loan at the end of the quarter was not yet deployed into higher yielding assets.

Debt securities available for sale increased $57.3 million, or 5.5%, to $1.1 billion at March 31, 2019 from $1.0 billion at December 31, 2018. The increase was mainly attributable to purchases of $65.4 million in mortgage-backed securities and corporate bonds, partially offset by maturities of $797,000 in municipal securities, and repayments on mortgage-backed securities. Debt securities held to maturity increased $25.4 million, or 9.7%, to $287.5 million at March 31, 2019 from $262.1 million at December 31, 2018. The increase was mainly attributable to purchases of $28.4 million in mortgage-backed securities and corporate bonds, partially offset by repayments on mortgage-backed securities.

Loans receivable, net, increased $31.7 million, or 0.6%, to $4.9 billion at March 31, 2019 from $4.9 billion at December 31, 2018. The increase was mainly attributable to increases in construction and commercial business loans of $46.0 million and $5.6 million, respectively, partially offset by decreases in multifamily and commercial real estate loans and home equity loans and advances of $9.7 million and $10.3 million, respectively. Residential one-to-four family mortgage loans remained flat due to lower





originations and loan sales. Overall loans increased nominally during the quarter, as the level of repayments on loans increased from previous quarters and competition for new loan originations remained strong.

Office properties and equipment increased $6.2 million, or 12.0%, to $58.3 million at March 31, 2019 from $52.1 million at December 31, 2018. The increase is primarily attributable to the purchase of a branch facility previously leased by the Bank, and increases in building improvements related to various banking office and corporate headquarter renovations.
Total liabilities increased $102.9 million, or 1.8%, to $5.8 billion at March 31, 2019 from $5.7 billion at December 31, 2018. The increase is primarily attributable to an increase in total deposits of $192.8 million, or 4.4%, partially offset by a decrease in borrowings of $90.5 million, or 7.6%. The increase in total deposits is primarily attributable to higher certificates of deposit and interest-bearing transaction account balances.

Total stockholders’ equity increased $22.4 million, or 2.3%, to $994.5 million at March 31, 2019 from $972.1 million at December 31, 2018. The net increase was primarily attributable to net income of $14.9 million, coupled with improved fair market values on debt securities within our available for sale portfolio.

Asset Quality
The Company's total non-performing loans at March 31, 2019 totaled $6.8 million, or 0.14% of total gross loans, as compared to $2.8 million, or 0.06% of total gross loans, at December 31, 2018. The increase of $4.0 million in non-performing loans was mainly attributable to increases of $1.9 million in one-to-four family real estate loans, $1.7 million in construction loans and $438,000 in commercial business loans. The current period increase in one-to-four family loans was mainly attributable to the addition of a $1.4 million real estate loan. The $1.7 million construction loan and two non-performing commercial business loans totaling $660,000 are related to one borrower. These three loans were placed into a non-accrual status as of March 31, 2019 as there were concerns regarding their collectability, despite the fact that these loans were not delinquent. The Company had no real estate owned at March 31, 2019 compared to one property owned with a carrying value of $92,000, at December 31, 2018. Non-performing assets as a percentage of total assets totaled 0.10% at March 31, 2019 as compared to 0.04% at December 31, 2018.
The Company's allowance for loan losses was $62.8 million, or 1.26% of total loans at March 31, 2019, compared to $62.3 million, or 1.26% of total loans, at December 31, 2018.
About Columbia Financial, Inc.

The consolidated financial results include the accounts of Columbia Financial, Inc., its wholly-owned subsidiary Columbia Bank (the "Bank") and the Bank's wholly-owned subsidiaries. Columbia Financial, Inc. is a Delaware corporation organized as Columbia Bank's mid-tier stock holding company. Columbia Financial, Inc. is a majority-owned subsidiary of Columbia Bank MHC. Columbia Bank is a federally chartered savings bank headquartered in Fair Lawn, New Jersey. The Bank offers traditional financial services to consumers and businesses in our market areas. We currently operate 50 full-services banking offices.

Forward Looking Statements

Certain statements herein constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by words such as “believes,” “will,” “would,” “expects,” “projects,” “may,” “could,” “developments,” “strategic,” “launching,” “opportunities,” “anticipates,” “estimates,” “intends,” “plans,” “targets” and similar expressions. These statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to, adverse conditions in the capital and debt markets and the impact of such conditions on the Company’s business activities; changes in interest rates; competitive pressures from other financial institutions; the effects of general economic conditions on a national basis or in the local markets in which the Company operates, including changes that adversely affect





borrowers’ ability to service and repay the Company’s loans; changes in the value of securities in the Company’s portfolio; changes in loan default and charge-off rates; fluctuations in real estate values; the adequacy of loan loss reserves; decreases in deposit levels necessitating increased borrowing to fund loans and securities; legislative changes and changes in government regulation; changes in accounting standards and practices; the risk that goodwill and intangibles recorded in the Company’s consolidated financial statements will become impaired; demand for loans in the Company’s market area; the Company’s ability to attract and maintain deposits; risks related to the implementation of acquisitions, dispositions, and restructurings; the risk that the Company may not be successful in the implementation of its business strategy or its deployment of the proceeds raised in its minority public offering; and changes in assumptions used in making such forward-looking statements which are subject to numerous risks and uncertainties, including but not limited to, those set forth in Item 1A of the Company's Annual Report on Form 10-K, as supplemented by its Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission (the “SEC”), which are available at the SEC’s website, www.sec.gov. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Columbia Financial, Inc.’s actual results could differ materially from those discussed. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. The Company disclaims any obligation to publicly update or revise any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes, except as required by law.

Explanation of Non-GAAP Financial Measures

Reported amounts are presented in accordance with U.S. generally accepted accounting principles ("GAAP").  This press release also contains certain supplemental non-GAAP information that the Company’s management uses in its analysis of the Company’s financial results.  Specifically, the Company provides measures based on what it believes are its operating earnings on a consistent basis, and excludes material non-routine operating items which affect the GAAP reporting of results of operations. The Company’s management believes that providing this information to analysts and investors allows them to better understand and evaluate the Company’s core financial results for the periods in question.

The Company also provides measurements and ratios based on tangible stockholders' equity. These measures are utilized by regulators and market analysts to evaluate a company’s financial condition and, therefore, the Company’s management believes that such information is useful to investors.
 
For a reconciliation of GAAP to Non-GAAP financial measures included in this press release, see "Reconciliation of GAAP to Non-GAAP Financial Measures" below.










COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Financial Condition
(In thousands, except share and per share data)
 
March 31,
 
December 31,
 
2019
 
2018
Assets
(Unaudited)
 
 
Cash and due from banks
$
65,030

 
$
42,065

Short-term investments
111

 
136

Total cash and cash equivalents
65,141

 
42,201

 
 
 
 
Debt securities available for sale, at fair value
1,090,177

 
1,032,868

Debt securities held to maturity, at amortized cost (fair value of $284,450 and $254,841 at March 31, 2019 and December 31, 2018, respectively)
287,529

 
262,143

Equity securities, at fair value
1,428

 
1,890

Federal Home Loan Bank stock
54,863

 
58,938

Loans held-for-sale, at fair value

 
8,081

 
 
 
 
Loans receivable
5,011,349

 
4,979,182

Less: allowance for loan losses
62,771

 
62,342

Loans receivable, net
4,948,578

 
4,916,840

 
 
 
 
Accrued interest receivable
20,092

 
18,894

Real estate owned

 
92

Office properties and equipment, net
58,291

 
52,050

Bank-owned life insurance
185,808

 
184,488

Goodwill and intangible assets
6,106

 
6,085

Other assets
98,951

 
107,048

Total assets
$
6,816,964

 
$
6,691,618

 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
Liabilities:
 
 
 
Deposits
$
4,606,628

 
$
4,413,873

Borrowings
1,098,635

 
1,189,180

Advance payments by borrowers for taxes and insurance
32,757

 
32,030

Accrued expenses and other liabilities
84,442

 
84,475

Total liabilities
5,822,462

 
5,719,558

 
 
 
 
Stockholders' equity:
 
 
 
Total stockholders' equity
994,502

 
972,060

Total liabilities and stockholders' equity
$
6,816,964

 
$
6,691,618







COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(In thousands, except share and per share data)
 
Three Months Ended March 31,
 
2019
 
2018
Interest income:
(Unaudited)
Loans receivable
$
52,260

 
$
43,841

Debt securities available for sale and equity securities
7,659

 
6,415

Debt securities held to maturity
1,907

 
464

Federal funds and interest earning deposits
89

 
485

Federal Home Loan Bank stock dividends
972

 
586

Total interest income
62,887

 
51,791

Interest expense:
 
 
 
Deposits
13,679

 
8,099

Borrowings
6,824

 
4,631

Total interest expense
20,503

 
12,730

 
 
 
 
Net interest income
42,384

 
39,061

 
 
 
 
Provision for loan losses
436

 
2,000

 
 
 
 
Net interest income after provision for loan losses
41,948

 
37,061

 
 
 
 
Non-interest income:
 
 
 
Demand deposit account fees
959

 
944

Bank-owned life insurance
1,320

 
1,064

Title insurance fees
1,041

 
774

Loan fees and service charges
820

 
473

Gain on securities transactions
126

 
116

Change in fair value of equity securities
176

 

Gain on sale of loans
132

 

Other non-interest income
1,463

 
1,172

Total non-interest income
6,037

 
4,543

 
 
 
 
Non-interest expense:
 
 
 
Compensation and employee benefits
19,580

 
18,050

Occupancy
3,831

 
3,716

Federal deposit insurance premiums
425

 
428

Advertising
1,388

 
847

Professional fees
1,247

 
782

Data processing
638

 
642

Other non-interest expense
2,450

 
1,550

Total non-interest expense
29,559

 
26,015

 
 
 
 
 Income before income tax expense
18,426

 
15,589

 
 
 
 
Income tax expense
3,507

 
3,805

 
 
 
 
Net income
$
14,919

 
$
11,784

 
 
 
 
Basic and diluted earnings per share
$
0.13

 
N/A

Weighted average shares outstanding
111,536,577

 
N/A








COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES
Average Balances/Yields
 
For the Three Months Ended March 31,
 
2019
 
2018
 
Average Balance
 
Interest and Dividends
 
Yield / Cost
 
Average Balance
 
Interest and Dividends
 
Yield / Cost
 
(Dollars in thousands)
Interest-earnings assets:
 
 
 
 
 
 
 
 
 
 
 
Loans
$
4,981,804

 
$
52,260

 
4.25
%
 
$
4,485,201

 
$
43,841

 
3.96
%
Securities
1,323,750

 
9,566

 
2.93
%
 
1,017,054

 
6,879

 
2.74
%
Other interest-earning assets
64,956

 
1,061

 
6.62
%
 
157,336

 
1,071

 
2.76
%
Total interest-earning assets
6,370,510

 
62,887

 
4.00
%
 
5,659,591

 
51,791

 
3.71
%
Non-interest-earning assets
369,318

 
 
 
 
 
310,564

 
 
 
 
Total assets
$
6,739,828

 
 
 
 
 
$
5,970,155

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand
$
1,318,954

 
$
4,216

 
1.30
%
 
$
1,425,078

 
$
2,497

 
0.71
%
Money market accounts
258,334

 
441

 
0.69
%
 
297,128

 
235

 
0.32
%
Savings and club deposits
503,504

 
195

 
0.16
%
 
736,212

 
292

 
0.16
%
Certificates of deposit
1,724,854

 
8,827

 
2.08
%
 
1,413,082

 
5,075

 
1.46
%
Total interest-bearing deposits
3,805,646

 
13,679

 
1.46
%
 
3,871,500

 
8,099

 
0.85
%
FHLB advances
1,118,646

 
6,824

 
2.47
%
 
796,772

 
3,586

 
1.83
%
Junior subordinated debt

 

 
%
 
50,661

 
1,042

 
8.34
%
Other borrowings

 

 
%
 
333

 
3

 
3.65
%
Total borrowings
1,118,646

 
6,824

 
2.47
%
 
847,766

 
4,631

 
2.22
%
Total interest-bearing liabilities
4,924,292

 
$
20,503

 
1.69
%
 
4,719,266

 
$
12,730

 
1.09
%
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Non-interest-bearing deposits
718,537

 
 
 
 
 
676,293

 
 
 
 
Other non-interest-bearing liabilities
117,421

 
 
 
 
 
102,734

 
 
 
 
Total liabilities
5,760,250

 
 
 
 
 
5,498,293

 
 
 
 
Total equity
979,578

 
 
 
 
 
471,862

 
 
 
 
Total liabilities and equity
$
6,739,828

 
 
 
 
 
$
5,970,155

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
 
 
$
42,384

 
 
 
 
 
$
39,061

 
 
Interest rate spread
 
 
 
 
2.31
%
 
 
 
 
 
2.62
%
Net interest-earning assets
$
1,446,218

 
 
 
 
 
$
940,325

 
 
 
 
Net interest margin
 
 
 
 
2.70
%
 
 
 
 
 
2.80
%
Ratio of interest-earning assets to interest-bearing liabilities
129.37
%
 
 
 
 
 
119.93
%
 
 
 
 






COLUMBIA FINANCIAL, INC. AND SUBSIDIARIES

The following table summarizes the components of net interest rate spread and margin for the previous five quarters.
 
Average Yields/Costs by Quarter
 
March 31, 2019
 
December 31, 2018
 
September 30, 2018
 
June 30, 2018
 
March 31, 2018
Yield on interest earning assets:
 
 
 
 
 
 
 
 
 
Loans
4.25
%
 
4.15
%
 
4.01
%
 
3.98
%
 
3.96
%
Securities
2.93

 
2.88

 
2.75

 
2.70

 
2.74

Other interest-earning assets
6.62

 
5.96

 
4.45

 
2.99

 
2.76

Total interest-earning assets
4.00
%
 
3.91
%
 
3.76
%
 
3.70
%
 
3.71
%
 
 
 
 
 
 
 
 
 
 
Cost of interest bearing liabilities:
 
 
 
 
 
 
 
 
 
Total interest-bearing deposits
1.46
%
 
1.27
%
 
1.16
%
 
0.94
%
 
0.85
%
Total borrowings
2.47

 
2.33

 
2.52

 
2.59

 
2.22

Total interest-earning liabilities
1.69
%
 
1.52
%
 
1.47
%
 
1.20
%
 
1.09
%
 
 
 
 
 
 
 
 
 
 
Interest rate spread
2.31
%
 
2.39
%
 
2.29
%
 
2.50
%
 
2.62
%
Net interest margin
2.70
%
 
2.74
%
 
2.65
%
 
2.76
%
 
2.80
%
 
 
 
 
 
 
 
 
 
 
Ratio of interest-earning assets to interest bearing liabilities
129.37
%
 
130.22
%
 
131.35
%
 
127.44
%
 
119.93
%


Selected Financial Highlights
 
For the Three Months
Ended March 31,
 
2019
 
2018
SELECTED FINANCIAL RATIOS (1):
 
 
 
Return on average assets
0.90
%
 
0.80
%
Core return on average assets
0.89
%
 
0.79
%
Return on average equity
6.18
%
 
10.13
%
Core return on average equity
6.14
%
 
10.05
%
Interest rate spread
2.31
%
 
2.62
%
Net interest margin
2.70
%
 
2.80
%
Non-interest expense to average assets
1.78
%
 
1.77
%
Efficiency ratio
61.05
%
 
59.66
%
Core efficiency ratio
61.21
%
 
59.82
%
Average interest-earning assets to average interest-bearing liabilities
129.37
%
 
119.93
%
 
 
 
 
(1) Ratios are annualized for the three month periods presented.
 
 
 






CAPITAL RATIOS:
 
 
 
 
March 31,
 
December 31,
 
2019
 
2018
Company:
 
 
 
Total capital (to risk-weighted assets)
23.58
%
 
23.45
%
Tier 1 capital (to risk-weighted assets)
22.33

 
22.19

Common equity tier 1 capital (to risk-weighted assets)
22.33

 
22.19

Tier 1 capital (to adjusted total assets)
15.62

 
15.75

 

 

Bank:

 

Total capital (to risk-weighted assets)
18.66
%
 
19.04
%
Tier 1 capital (to risk-weighted assets)
17.41

 
17.79

Common equity tier 1 capital (to risk-weighted assets)
17.41

 
17.79

Tier 1 capital (to adjusted total assets)
12.19

 
12.60


ASSET QUALITY:
 
 
 
 
March 31,
 
December 31,
 
2019
 
2018
 
(Dollars in thousands)
Non-accrual loans
$
6,769

 
$
2,789

90+ and still accruing

 

Non-performing loans
6,769

 
2,789

Real estate owned

 
92

Total non-performing assets
$
6,769

 
$
2,881

 
 
 
 
Non-performing loans to total gross loans
0.14
%
 
0.06
%
Non-performing assets to total assets
0.10
%
 
0.04
%
Allowance for loan losses
$
62,771

 
$
62,342

Allowance for loan losses to total non-performing loans
927.33
%
 
2,235.28
%
Allowance for loan losses to gross loans
1.26
%
 
1.26
%
Net charge-offs to average outstanding loans
%
 
0.02
%

LOAN DATA:
 
 
 
 
March 31,
 
December 31,
 
2019
 
2018
Real estate loans:
(In thousands)
One-to-four family
$
1,830,583

 
$
1,830,186

Multifamily and commercial
2,132,503

 
2,142,154

Construction
307,429

 
261,473

Commercial business loans
339,483

 
333,876

Consumer loans:
 
 
 
Home equity loans and advances
383,143

 
393,492

Other consumer loans
988

 
1,108

Total gross loans
4,994,129

 
4,962,289

Net deferred loan costs, fees and purchased premiums and discounts
17,220

 
16,893

Allowance for loan losses
(62,771
)
 
(62,342
)
Loans receivable, net
$
4,948,578

 
$
4,916,840








Reconciliation of GAAP to Non-GAAP Financial Measures
 
 
 
 
Book and Tangible Book Value per Share
 
March 31,
 
December 31,
 
2019
 
2018
 
(Dollars in thousands)
Total stockholders' equity
$
994,502

 
$
972,060

Less: goodwill
5,716

 
5,716

Total tangible stockholders' equity
$
988,786

 
$
966,344

 
 
 
 
Shares outstanding
115,889,175

 
115,889,175

 
 
 
 
Book value per share
$
8.58

 
$
8.39

Tangible book value per share
$
8.53

 
$
8.34


Reconciliation of Core Net Income
 
 
 
 
Three Months Ended March 31,
 
2019
 
2018
 
(In thousands)
Net income
$
14,919

 
$
11,784

Less: gain on securities transactions, net
(100
)
 
(88
)
Core net income
$
14,819

 
$
11,696


Return on Average Assets
 
 
 
 
Three Months Ended March 31,
 
2019
 
2018
 
(Dollars in thousands)
Net income
$
14,919

 
$
11,784

 
 
 
 
Average assets
$
6,739,828

 
$
5,970,155

 
 
 
 
Return on average assets
0.90
%
 
0.80
%
 
 
 
 
Core net income
$
14,819

 
$
11,696

 
 
 
 
Core return on average assets
0.89
%
 
0.79
%






Reconciliation of GAAP to Non-GAAP Measures (continued)
 
 
 
 
 
 
 
Return on Average Equity
 
 
 
 
Three Months Ended March 31,
 
2019
 
2018
 
(Dollars in thousands)
Total average stockholders' equity
$
979,578

 
$
471,862

Less: gain on securities transactions, net
(100
)
 
(88
)
Core average stockholders' equity
$
979,478

 
$
471,774

 
 
 
 
Return on average equity
6.18
%
 
10.13
%
 
 
 
 
Core return on average equity
6.14
%
 
10.05
%

Efficiency Ratios
 
 
 
 
Three Months Ended March 31,
 
2019
 
2018
 
(Dollars in thousands)
Net interest income
$
42,384

 
$
39,061

Non-interest income
6,037

 
4,543

Total revenue
$
48,421

 
$
43,604

 
 
 
 
Non-interest expense
$
29,559

 
$
26,015

 
 
 
 
Efficiency ratio
61.05
%
 
59.66
%
 
 
 
 
Non-interest income
$
6,037

 
$
4,543

Less: gain on securities transactions
(126
)
 
(116
)
Core non-interest income
$
5,911

 
$
4,427

 
 
 
 
Non-interest expense
$
29,559

 
$
26,015

 
 
 
 
Core efficiency ratio
61.21
%
 
59.82
%