Back to mobile site

Form 8-K BofI Holding, Inc. For: Aug 02

August 2, 2016 4:10 PM EDT


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
 
FORM 8-K
 
CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

 
Date of Report (Date of earliest event reported):  August 2, 2016


BofI HOLDING, INC.
(Exact name of registrant as specified in its charter)
 

Delaware
000-51201
33-0867444
(State or other jurisdiction of
incorporation)
(Commission File Number)
(IRS Employer Identification
Number)
 

4350 La Jolla Village Drive, Suite 140, San Diego, CA
92122
(Address of principal executive offices)
(Zip Code)
 
Registrant's telephone number, including area code: (858) 350-6200          
 
Not Applicable

(Former name or former address, if changed since last report.)

 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
o                                    Written communications pursuant to Rule 425 under the Securities Act
 
o                                    Soliciting material pursuant to Rule 14a-12 under the Exchange Act
 
o                                    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act
 
o                                    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act










Item 2.02 Results of Operations and Financial Condition

On August 2, 2016, BofI Holding, Inc. (the “Registrant”), parent of BofI Federal Bank, issued a press release announcing its unaudited earnings for the fourth quarter and fiscal year ended June 30, 2016. A copy of the press release and unaudited financial schedules are set forth as Exhibit 99.1 and 99.2 respectively, and are incorporated by reference in this Item 2.02.

Pursuant to General Instruction B.2 of Form 8-K, the information in this Item 2.02 of Form 8-K, including Exhibit 99.1 and 99.2 are being furnished pursuant to Item 2.02 and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise be subject to the liabilities of that section, nor are they incorporated by reference into any filing of the Registrant under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof, regardless of any general incorporation language in such filing.






Item 9.01 Financial Statements and Exhibits

(d)    Exhibits.         
Exhibit
 
Description
99.1
 
Press Release of BofI Holding, Inc. dated August 2, 2016
99.2
 
Financial Schedules






SIGNATURE

 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
 
BofI Holding, Inc.
 
 
 
Date:
August 2, 2016
By:
/s/ Andrew J. Micheletti
 
 
 
 
Andrew J. Micheletti
 
 
 
EVP and Chief Financial Officer







BofI Holding, Inc. Announces Fourth Quarter Net Income of $29.7 million, Up 21.9%
FY 2016 Net Income Increases 44.3% to $119.3 million

SAN DIEGO, CA – (BUSINESS WIRE) – August 2, 2016 – BofI Holding, Inc. (NASDAQ: BOFI) (BofI), parent company of BofI Federal Bank (the Bank), today announced financial results for the fourth fiscal quarter ended June 30, 2016. Net income was $29.7 million, an increase of 21.9% over net income of $24.4 million for the quarter ended June 30, 2015. Earnings attributable to BofI’s common stockholders were $29.7 million or $0.46 per diluted share for the fourth quarter of fiscal 2016, an increase of 21.9% from $24.3 million or $0.39 per diluted share for the fourth quarter ended June 30, 2015.
Adjusted earnings, a non-GAAP measure, which excludes the after-tax impact of gains and losses associated with our securities portfolio, increased 26.5% to $29.7 million for the quarter ended June 30, 2016 compared to $23.5 million for the quarter ended June 30, 2015.

Fourth Quarter Fiscal 2016 Financial Summary:
 
Three Months Ended 
June 30,
 
 
(Dollars in thousands, except per share data)
2016
 
2015
 
% Change
Net interest income
$
69,155

 
$
55,294

 
25.1%
Non-interest income
$
17,015

 
$
10,278

 
65.5%
Net income
$
29,727

 
$
24,395

 
21.9%
Adjusted earnings1
$
29,677

 
$
23,467

 
26.5%
Net income attributable to common stockholders
$
29,650

 
$
24,318

 
21.9%
Diluted EPS2
$
0.46

 
$
0.39

 
17.9%
 
 
 
 
 
 
1 See “Use of Non-GAAP Financial Measures”
2 Per share amounts have been retroactively restated for all prior periods presented to reflect the four-for-one forward split of the Company’s common stock affected in the form of a stock dividend that was distributed on November 17, 2015

For the fiscal year ended June 30, 2016, net income was a record $119.3 million, an increase of 44.3% over net income of $82.7 million for the twelve months ended June 30, 2015. Earnings attributable to BofI’s common stockholders were $119.0 million or $1.85 per diluted share for the twelve months ended June 30, 2016, an increase of 44.4% from $82.4 million or $1.34 per diluted share for the twelve months ended June 30, 2015. Record earnings for the fiscal year ended June 30, 2016 were primarily the result of growth in both the Bank’s loan and lease portfolio and its fee income businesses.

“We finished fiscal 2016 with positive momentum,” stated Greg Garrabrants, President and Chief Executive Officer of BofI. “Loan growth was solid across several of our lending groups, including jumbo single family, multifamily, commercial real estate and C&I lender finance. Strong fee income growth was a key driver in us achieving 1.75% ROA and 19.43% ROE for the full year.” Mr. Garrabrants continued, “Our disciplined credit underwriting and low loan-to-value strategy has resulted in impeccable credit quality, as reflected in our 2 basis points of annualized net charge-offs during the fourth quarter. Our strong capital position and diverse set of businesses across consumer and commercial platforms enable us to invest in our systems, partnerships and personnel to ensure we remain a leader in the next generation of digital banking.”







Other Highlights:
Total assets reached $7,601.4 million, up $1,777.6 million or 30.5% compared to June 30, 2015
Loan and lease portfolio grew by $1,426.1 million or 28.9% compared to June 30, 2015
Loan and lease originations for investment for the three months ended June 30, 2016 were $960.3 million, up 12.0%, or 48.0% annualized, compared to the quarter ended March 31, 2016
Deposits grew by $1,592.1 million or 35.8% compared to June 30, 2015
Asset quality remains strong with total non-performing assets of 0.42% of total assets and non-performing loans and leases equal to 0.50% of total loans at June 30, 2016
Net interest margin was 3.72%; excluding average balances associated with short-term H&R Block products the net interest margin was 3.87%
Tangible book value increased to $10.67 per share, up $2.19 per share compared to June 30, 2015
Fourth Quarter Fiscal 2016 Income Statement Summary
During the quarter ended June 30, 2016, BofI earned $29.7 million or $0.46 per diluted share compared to $24.4 million, or $0.39 per diluted share for the quarter ended June 30, 2015. Net interest income increased $13.9 million or 25.1% for the quarter ended June 30, 2016 compared to June 30, 2015, due to the $1,855.5 million growth in average-earning assets.
The loan and lease loss provision was $1.9 million for the quarter ended June 30, 2016 compared to $2.9 million for the quarter ended June 30, 2015. The decrease was primarily due to a change in the loan and lease mix during the quarter ended June 30, 2016.
For the fourth quarter ended June 30, 2016, non-interest income was $17.0 million compared to $10.3 million for the three months ended June 30, 2015. The increase year over year was the result of an increase in banking service fees and other income of $6.4 million, primarily due to H&R Block-branded products and service fee income and an increase in gain on sale - other of $3.8 million, primarily from sales of structured settlements and lottery receivables.
Non-interest expense or operating costs increased $12.2 million to $33.0 million for the quarter ended June 30, 2016 from $20.8 million for the three months ended June 30, 2015. The increase was mainly a result of an increase in compensation expense of $6.8 million related to staffing added since June 30, 2015, an increase in data processing and internet expense of $1.2 million and an increase of $0.9 million in other general and administrative costs. The increases in staffing, data processing and internet expense, and other general and administrative expenses were incurred to support the growth of the Bank’s operations.
“Our average interest-earning loans grew $471.0 million during the three months ended June 30, 2016 compared to our last quarter ended March 31, 2016,” said Andy Micheletti, Executive Vice President and Chief Financial Officer of BofI. “This quarter, excluding the impact from excess liquidity investments related to H&R Block products, our net interest margin was 3.87%, in line with our targeted range of 3.8% to 4.0%. We continued to make investments across a variety of strategic growth initiatives, including C&I lending, consumer lending, specialty deposits and our universal digital banking infrastructure. Despite more volatility in our quarterly efficiency ratio as a result of volatility in tax product revenues, we remain confident we can maintain a best-in-class efficiency ratio.”
Full Year Fiscal 2016 Highlights
Net income reached a record $119.3 million, an increase of 44.3% compared to the fiscal year ended June 30, 2015
Loan and lease originations and purchases for the fiscal year ended June 30, 2016 were $5,137.4 million up $814.1 million or 18.8% compared to the year ended June 30, 2015
Return on average common stockholders’ equity was 19.43%, up from 18.34% for fiscal year 2015
Net annualized charge-offs to average loans was a recovery of 1 basis point compared to 3 basis points of net charge-offs for fiscal year 2015
Completed a $51 million public offering of 6.25% Subordinated Notes on March 24, 2016
BofI was named the top performing large thrift in the U.S. for a fourth consecutive year by SNL Financial/S&P Global Market Intelligence






Balance Sheet Summary
BofI’s total assets increased $1,777.6 million, or 30.5%, to $7,601.4 million, as of June 30, 2016, up from $5,823.7 million at June 30, 2015. The loan and lease portfolio increased $1,426.1 million on a net basis, primarily from portfolio loan and lease originations and purchases of $3,774.4 million less principal repayments and other adjustments of $2,348.3 million. Loans held for sale decreased $48.9 million. Investment securities increased $75.5 million primarily due to purchases. Total liabilities increased by $1,627.6 million, or 30.8%, to $6,917.8 million at June 30, 2016, up from $5,290.2 million at June 30, 2015. The increase in total liabilities resulted primarily from growth in deposits of $1,592.1 million. Stockholders’ equity increased by $150.1 million, or 28.1%, to $683.6 million at June 30, 2016 from $533.5 million at June 30, 2015. The increase was primarily the result of $119.3 million in net income and sales of common stock of $21.1 million, net of commissions and fees.
The Bank’s Tier 1 core capital to adjusted average assets ratio was 8.78% at June 30, 2016.
Conference Call
A conference call and webcast will be held on Tuesday, August 2, 2016 at 4:30 PM Eastern / 1:30 PM Pacific. Analysts and investors may dial in and participate in the question/answer session. To access the call, please dial: 877-407-8293. The conference call will be webcast live and may be accessed at BofI’s website, http://www.bofiholding.com. For those unable to listen to the live broadcast, a replay will be available until Thursday, September 1, 2016, at Bofi's website and telephonically by dialing toll-free number 877-660-6853, passcode 13640821.

About BofI Holding, Inc. and BofI Federal Bank
BofI Holding, Inc. (“BOFI”) is the holding company for BofI Federal Bank, a nationwide bank that provides financing for single and multifamily residential properties, small-to-medium size businesses in target sectors, and selected specialty finance receivables. With approximately $7.6 billion in assets, BofI Federal Bank provides consumer and business banking products through its low-cost distribution channels and affinity partners. BofI Holding, Inc.’s common stock is listed on the NASDAQ Global Select Market under the symbol “BOFI” and is a component of the Russell 2000® Index, the S&P SmallCap 600® Index, and the KBW Nasdaq Financial Technology Index. For more information on BofI Federal Bank, please visit bofifederalbank.com.

Use of Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, this report includes non-GAAP financial measures such as adjusted earnings. Adjusted earnings, previously labeled as “core earnings,” exclude realized and unrealized gains and losses associated with our securities portfolios. Excluding these gains and losses provides investors with an understanding of BofI’s core lending and mortgage banking business. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied and are not audited. Readers should be aware of these limitations and should be cautious as to their use of such measures. Although BofI believes the non-GAAP financial measures disclosed in this report enhance investors’ understanding of its business and performance, these non-GAAP measures should not be considered in isolation, or as a substitute for GAAP basis financial measures. Below is a reconciliation of GAAP net income to adjusted earnings:
 
Three Months Ended
 
Fiscal Year Ended
 
June 30,
 
June 30,
(Dollars in thousands)
2016
 
2015
 
2016
 
2015
Net income
$
29,727

 
$
24,395

 
$
119,291

 
$
82,682

Realized securities losses (gains)
(508
)
 

 
(1,427
)
 
(587
)
FHLB one-time dividend

 
(1,662
)
 

 
(1,662
)
Unrealized securities losses (gains)
421

 
67

 
813

 
2,599

Tax (provision) benefit
37

 
667

 
257

 
(145
)
Adjusted earnings
$
29,677

 
$
23,467

 
$
118,934

 
$
82,887






Forward-Looking Safe Harbor Statement
This press release contains forward-looking statements that involve risks and uncertainties, including without limitation statements relating to BofI’s financial prospects and other projections of its performance and asset quality, BofI’s ability to grow and increase its business, diversify its lending, the outcome and effects of pending class action litigation recently filed against the Company, and the anticipated timing and financial performance of new initiatives. These forward-looking statements are made on the basis of the views and assumptions of management regarding future events and performance as of the date of this press release. Actual results and the timing of events could differ materially from those expressed or implied in such forward-looking statements as a result of risks and uncertainties, including without limitation changes in interest rates, inflation, government regulation, general economic conditions, conditions in the real estate markets in which we operate and other factors beyond our control. These and other risks and uncertainties detailed in BofI’s periodic reports filed with the Securities and Exchange Commission could cause actual results to differ materially from those expressed or implied in any forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. All forward-looking statements are qualified in their entirety by this cautionary statement, and BofI undertakes no obligation to revise or update any forward-looking statements to reflect events or circumstances after the date of this press release.


Investor Relations Contact:
Johnny Lai, CFA
VP, Corporate Development & Investor Relations
858-649-2218






The following tables set forth certain selected financial data concerning the periods indicated:
BOFI HOLDING, INC. AND SUBSIDIARY
SELECTED CONSOLIDATED FINANCIAL INFORMATION
(Unaudited – dollars in thousands)
 
(Dollars in thousands)
June 30,
2016
 
June 30,
2015
 
June 30,
2014
Selected Balance Sheet Data:
 
 
 
 
 
Total assets
$
7,601,354

 
$
5,823,719

 
$
4,402,999

Loans and leases—net of allowance for loan and lease losses
6,354,679

 
4,928,618

 
3,532,841

Loans held for sale, at fair value
20,871

 
25,430

 
20,575

Loans held for sale, lower of cost or fair value
33,530

 
77,891

 
114,796

Allowance for loan and lease losses
35,826

 
28,327

 
18,373

Securities—trading
7,584

 
7,832

 
8,066

Securities—available-for-sale
265,447

 
163,361

 
214,778

Securities—held-to-maturity
199,174

 
225,555

 
247,729

Total deposits
6,044,051

 
4,451,917

 
3,041,536

Securities sold under agreements to repurchase
35,000

 
35,000

 
45,000

Advances from the FHLB
727,000

 
753,000

 
910,000

Subordinated notes and debentures and other

58,066

 
5,155

 
5,155

Total stockholders’ equity
683,590

 
533,526

 
370,778

 
 
 
 
 
 
Capital Ratios:
 
 
 
 
 
Equity to assets at end of period
8.99
%
 
9.16
%
 
8.42
%
BofI Holding, Inc:
 
 
 
 
 
Tier 1 leverage (core) capital to adjusted average assets
9.12
%
 
9.59
%
 
*

Common equity tier 1 capital (to risk-weighted assets)
14.42
%
 
14.98
%
 
*

Tier 1 capital (to risk-weighted assets)
14.53
%
 
15.12
%
 
*

Total capital (to risk-weighted assets)
16.36
%
 
15.91
%
 
*

BofI Federal Bank:
 
 
 
 
 
Tier 1 leverage (core) capital to adjusted average assets
8.78
%
 
9.25
%
 
*

Tier 1 leverage (core) capital to adjusted tangible assets1
n/a

 
n/a

 
8.66
%
Common equity tier 1 capital (to risk-weighted assets)
14.00
%
 
14.58
%
 
*

Tier 1 capital (to risk-weighted assets)
14.00
%
 
14.58
%
 
14.42
%
Total capital (to risk-weighted assets)
14.75
%
 
15.38
%
 
15.11
%
* Selected regulatory capital ratios were not applicable prior to January 1, 2015.
1. Reflects regulatory capital ratios of BofI Federal Bank. Effective January 1, 2015, the Bank's capital requirements changed the tier 1 leverage ratio from using end of period adjusted tangible assets to using adjusted average assets for the quarter and added a common equity tier 1 capital ratio.





BOFI HOLDING, INC. AND SUBSIDIARY
SELECTED CONSOLIDATED FINANCIAL INFORMATION
(Unaudited – dollars in thousands, except per share data)
 
At or for the Three Months Ended
 
At or for the Fiscal year ending
 
June 30,
 
June 30,
(Dollars in thousands, except per share data)
2016
 
2015
 
2016
 
2015
Selected Income Statement Data:
 
 
 
 
 
 
 
Interest and dividend income
$
86,261

 
$
67,567

 
$
317,707

 
$
244,364

Interest expense
17,106

 
12,273

 
56,696

 
45,419

Net interest income
69,155

 
55,294

 
261,011

 
198,945

Provision for loan losses
1,900

 
2,900

 
9,700

 
11,200

Net interest income after provision for loan losses
67,255

 
52,394

 
251,311

 
187,745

Non-interest income
17,015

 
10,278

 
66,340

 
30,590

Non-interest expense
32,985

 
20,752

 
112,756

 
77,478

Income before income tax expense
51,285

 
41,920

 
204,895

 
140,857

Income tax expense
21,558

 
17,525

 
85,604

 
58,175

Net income
$
29,727

 
$
24,395

 
$
119,291

 
$
82,682

Net income attributable to common stock
$
29,650

 
$
24,318

 
$
118,982

 
$
82,373

 
 
 
 
 
 
 
 
Per Share Data:
 
 
 
 
 
 
 
Net income:
 
 
 
 
 
 
 
Basic1
$
0.46

 
$
0.39

 
$
1.85

 
$
1.35

Diluted1
$
0.46

 
$
0.39

 
$
1.85

 
$
1.34

Book value per common share1
$
10.73

 
$
8.51

 
$
10.73

 
$
8.51

Tangible book value per common share1
$
10.67

 
$
8.48

 
$
10.67

 
$
8.48

 
 
 
 
 
 
 
 
Weighted average number of shares outstanding:
 
 
 
 
 
 
 
Basic1
64,474,329

 
62,830,818

 
64,265,207

 
61,177,908

Diluted1
64,474,864

 
63,027,386

 
64,271,052

 
61,404,364

Common shares outstanding at end of period1
63,219,392

 
62,075,004

 
63,219,392

 
62,075,004

Common shares issued at end of period1
64,513,494

 
63,145,364

 
64,513,494

 
63,145,364

 
 
 
 
 
 
 
 
Performance Ratios and Other Data:
 
 
 
 
 
 
 
Loan and lease originations for investment
$
960,334

 
$
851,889

 
$
3,633,911

 
$
3,271,911

Loan originations for sale
$
207,696

 
$
327,202

 
$
1,363,025

 
$
1,048,982

Loan and lease purchases
$

 
$
2,306

 
$
140,493

 
$
2,452

Return on average assets
1.57
%
 
1.73
%
 
1.75
 %
 
1.61
%
Return on average common stockholders’ equity
17.91
%
 
18.86
%
 
19.43
 %
 
18.34
%
Interest rate spread2
3.52
%
 
3.82
%
 
3.70
 %
 
3.79
%
Net interest margin3
3.72
%
 
3.97
%
 
3.91
 %
 
3.92
%
Efficiency ratio
38.28
%
 
31.65
%
 
34.44
 %
 
33.75
%
 
 
 
 
 
 
 
 
Asset Quality Ratios:
 
 
 
 
 
 
 
Net annualized charge-offs to average loans and leases
0.02
%
 
%
 
(0.01
)%
 
0.03
%
Non-performing loans and leases to total loans and leases
0.50
%
 
0.62
%
 
0.50
 %
 
0.62
%
Non-performing assets to total assets
0.42
%
 
0.55
%
 
0.42
 %
 
0.55
%
Allowance for loan and lease losses to total loans and leases at end of period
0.56
%
 
0.57
%
 
0.56
 %
 
0.57
%
Allowance for loan and lease losses to non-performing loans and leases
112.45
%
 
91.88
%
 
112.45
 %
 
91.88
%
_________________________
1.  
Share and per share amounts have been retroactively restated for all prior periods presented to reflect the four-for-one forward split of the Company’s common stock effected in the form of a stock dividend that was distributed on November 17, 2015
2. 
Interest rate spread represents the difference between the annualized weighted average yield on interest-earning assets and the annualized weighted average rate paid on interest-bearing liabilities
3. 
Net interest margin represents annualized net interest income as a percentage of average interest-earning assets







BOFI HOLDING, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(Unaudited)
 
At June 30,
(Dollars in thousands, except par and stated value)
2016
 
2015
ASSETS
 
 
 
Cash and due from banks
$
486,627

 
$
222,774

Federal funds sold
100

 
100

Total cash and cash equivalents
486,727

 
222,874

Securities:
 
 
 
Trading
7,584

 
7,832

Available for sale
265,447

 
163,361

Held to maturity—fair value of $202,677 at June 2016 and $228,323 at June 2015
199,174

 
225,555

Stock of the Federal Home Loan Bank, at cost
57,123

 
66,270

Loans held for sale, carried at fair value
20,871

 
25,430

Loans held for sale, carried at lower of cost or fair value
33,530

 
77,891

Loans and leases—net of allowance for loan and lease losses of $35,826 as of June 2016 and $28,327 as of June 2015
6,354,679

 
4,928,618

Accrued interest receivable
26,201

 
20,268

Furniture, equipment and software—net
13,995

 
8,551

Deferred income tax
39,171

 
32,955

Cash surrender value of life insurance
5,990

 
5,806

Mortgage servicing rights, carried at fair value
3,943

 
2,098

Other real estate owned and repossessed vehicles
252

 
1,240

Other assets
86,667

 
34,970

TOTAL ASSETS
$
7,601,354

 
$
5,823,719

 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
Deposits:
 
 
 
Non-interest bearing
$
588,774

 
$
309,339

Interest bearing
5,455,277

 
4,142,578

Total deposits
6,044,051

 
4,451,917

Securities sold under agreements to repurchase
35,000

 
35,000

Advances from the Federal Home Loan Bank
727,000

 
753,000

Subordinated notes and debentures and other
58,066

 
5,155

Accrued interest payable
1,667

 
1,266

Accounts payable and accrued liabilities and other liabilities
51,980

 
43,855

Total liabilities
6,917,764

 
5,290,193

STOCKHOLDERS’ EQUITY:1
 
 
 
Preferred stock—$0.01 par value; 1,000,000 shares authorized;
 
 
 
Series A— $10,000 stated value and liquidation preference per share; 515 shares issued and outstanding as of June 2016 and June 2015
5,063

 
5,063

Common stock—$0.01 par value; 150,000,000 shares authorized, 64,513,494 shares issued and 63,219,392 shares outstanding as of June 2016, 63,145,364 shares issued and 62,075,004 shares outstanding as of June 2015
645

 
631

Additional paid-in capital
331,156

 
296,042

Accumulated other comprehensive income (loss) — net of tax
(7,304
)
 
(9,399
)
Retained earnings
384,815

 
265,833

Treasury stock, at cost; 1,294,102 shares as of June 2016 and 1,070,360 shares as of June 2015
(30,785
)
 
(24,644
)
Total stockholders’ equity
683,590

 
533,526

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
7,601,354

 
$
5,823,719

1- Common stock amounts have been retroactively restated for all prior periods presented to reflect the four-for-one forward split of the Company’s common stock effected in the form of a stock dividend that was distributed on November 17, 2015.


S-1



BOFI HOLDING, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited) 
 
For the Quarters Ended June 30,
(Dollars in thousands, except earnings per share)
2016
 
2015
INTEREST AND DIVIDEND INCOME:
 
 
 
Loans and leases, including fees
$
78,752

 
$
60,670

Investments
7,509

 
6,897

Total interest and dividend income
86,261

 
67,567

INTEREST EXPENSE:
 
 
 
Deposits
12,923

 
9,593

Advances from the Federal Home Loan Bank
2,878

 
2,255

Other borrowings
1,305

 
425

Total interest expense
17,106

 
12,273

Net interest income
69,155

 
55,294

Provision for loan and lease losses
1,900

 
2,900

Net interest income, after provision for loan and lease losses
67,255

 
52,394

NON-INTEREST INCOME:
 
 
 
Realized gain (loss) on sale of mortgage-backed securities
508

 

Other-than-temporary loss on securities:
 
 
 
Total impairment (losses)
(687
)
 
(973
)
Loss (gain) recognized in other comprehensive income (loss)
271

 
812

Net impairment loss recognized in earnings
(416
)
 
(161
)
Fair value gain (loss) on trading securities
(5
)
 
94

Total unrealized loss on securities
(421
)
 
(67
)
Prepayment penalty fee income
737

 
2,311

Gain on sale - other
5,192

 
1,368

Mortgage banking income
2,830

 
4,934

Banking service fees and other income
8,169

 
1,732

Total non-interest income
17,015

 
10,278

NON-INTEREST EXPENSE:
 
 
 
Salaries and related costs
18,905

 
12,109

Professional services
2,034

 
798

Occupancy and equipment
1,310

 
803

Data processing and internet
2,944

 
1,718

Advertising and promotional
2,236

 
1,843

Depreciation and amortization
1,479

 
922

Real estate owned and repossessed vehicles
(1
)
 
(272
)
FDIC and regulatory fees
1,243

 
926

Other general and administrative
2,835

 
1,905

Total non-interest expense
32,985

 
20,752

INCOME BEFORE INCOME TAXES
51,285

 
41,920

INCOME TAXES
21,558

 
17,525

NET INCOME
$
29,727

 
$
24,395

NET INCOME ATTRIBUTABLE TO COMMON STOCK
$
29,650

 
$
24,318

COMPREHENSIVE INCOME
$
25,314

 
$
23,293

Basic earnings per share1
$
0.46

 
$
0.39

Diluted earnings per share1
$
0.46

 
$
0.39

1- Common stock amounts have been retroactively restated for all prior periods presented to reflect the four-for-one forward split of the Company’s common stock effected in the form of a stock dividend that was distributed on November 17, 2015.



S-2



BOFI HOLDING, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
 
Year Ended June 30,
(Dollars in thousands, except earnings per share)
2016
 
2015
 
2014
INTEREST AND DIVIDEND INCOME:
 
 
 
 
 
Loans and leases, including fees
$
291,058

 
$
220,486

 
$
147,664

Investments
26,649

 
23,878

 
25,214

Total interest and dividend income
317,707

 
244,364

 
172,878

INTEREST EXPENSE:
 
 
 
 
 
Deposits
42,667

 
34,733

 
24,817

Advances from the Federal Home Loan Bank
11,175

 
8,910

 
6,981

Other borrowings
2,854

 
1,776

 
3,983

Total interest expense
56,696

 
45,419

 
35,781

Net interest income
261,011

 
198,945

 
137,097

Provision for loan and lease losses
9,700

 
11,200

 
5,350

Net interest income, after provision for loan and lease losses
251,311

 
187,745

 
131,747

NON-INTEREST INCOME:
 
 
 
 
 
Realized gain (loss) on sale of mortgage-backed securities
1,427

 
587

 
208

Other-than-temporary loss on securities:
 
 
 
 
 
Total impairment (losses)
(3,472
)
 
(6,805
)
 
(2,359
)
Loss (gain) recognized in other comprehensive income (loss)
2,907

 
4,440

 
(443
)
Net impairment loss recognized in earnings
(565
)
 
(2,365
)
 
(2,802
)
Fair value gain (loss) on trading securities
(248
)
 
(234
)
 
954

Total unrealized loss on securities
(813
)
 
(2,599
)
 
(1,848
)
Prepayment penalty fee income
2,914

 
4,695

 
2,687

Gain on sale - other
15,540

 
5,793

 
6,658

Mortgage banking income
11,076

 
15,264

 
10,170

Banking service fees and other income
36,196

 
6,850

 
4,580

Total non-interest income
66,340

 
30,590

 
22,455

NON-INTEREST EXPENSE:
 
 
 
 
 
Salaries and related costs
66,667

 
43,819

 
32,240

Professional services
4,700

 
4,122

 
5,421

Occupancy and equipment
4,326

 
3,091

 
2,324

Data processing and internet
10,348

 
6,632

 
5,373

Advertising and promotional
6,867

 
6,060

 
3,724

Depreciation and amortization
4,795

 
3,273

 
2,874

Real estate owned and repossessed vehicles
(46
)
 
(120
)
 
(149
)
FDIC and regulatory fees
4,632

 
3,434

 
2,343

Other general and administrative
10,467

 
7,167

 
5,783

Total non-interest expense
112,756

 
77,478

 
59,933

INCOME BEFORE INCOME TAXES
204,895

 
140,857

 
94,269

INCOME TAXES
85,604

 
58,175

 
38,313

NET INCOME
$
119,291

 
$
82,682

 
$
55,956

NET INCOME ATTRIBUTABLE TO COMMON STOCK
$
118,982

 
$
82,373

 
$
55,647

COMPREHENSIVE INCOME
$
121,386

 
$
83,649

 
$
56,390

Basic earnings per share1
$
1.85

 
$
1.35

 
$
0.97

Diluted earnings per share1
$
1.85

 
$
1.34

 
$
0.96

1- Common stock amounts have been retroactively restated for all prior periods presented to reflect the four-for-one forward split of the Company’s common stock effected in the form of a stock dividend that was distributed on November 17, 2015.




S-3



BOFI HOLDING, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
 
Year Ended June 30,
(Dollars in thousands)
2016
 
2015
 
2014
NET INCOME
$
119,291

 
$
82,682

 
$
55,956

Net unrealized gain (loss) from available-for-sale securities, net of tax expense (benefit) of $(68), $132 and $36 for the years ended June 30, 2016, 2015 and 2014, respectively.
(94
)
 
180

 
54

Other-than-temporary impairment on securities recognized in other comprehensive income, net of tax expense (benefit) of $2,177, $832 and $253 for the years ended June 30, 2016, 2015 and 2014, respectively.
3,018

 
1,139

 
380

Reclassification of net (gain) loss from available-for-sale securities included in income, net of tax expense (benefit) of $598, $235 and $0 for the years ended June 30, 2016, 2015 and 2014, respectively.
(829
)
 
(352
)
 

Other comprehensive income (loss)
$
2,095

 
$
967

 
$
434

Comprehensive income
$
121,386

 
$
83,649

 
$
56,390



S-4



BOFI HOLDING, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited)
 
Preferred Stock
 
Common Stock
 
Additional
Paid-in
Capital
1
 
Retained
Earnings
 
Accumulated Other Comprehensive Income (Loss), Net of
Income Tax
 
Treasury
Stock
 
Total
 
 
 
 
 
Number of Shares
 
 
 
 
 
 
 
(Dollars in thousands)
Shares
 
Amount
 
Issued1
 
Treasury
 
Outstanding1
 
Amount1
 
 
 
 
 
Balance as of June 30, 2013
515

 
$
5,063

 
55,838,204

 
(904,904
)
 
54,933,300

 
$
558

 
$
155,885

 
$
127,813

 
$
(10,800
)
 
$
(10,257
)
 
$
268,262

Net income

 

 

 

 

 

 

 
55,956

 

 

 
55,956

Other comprehensive income (loss)

 

 

 

 

 

 

 

 
434

 

 
434

Cash dividends on preferred stock

 

 

 

 

 

 

 
(309
)
 

 

 
(309
)
Issuance of common stock

 

 
2,241,204

 

 
2,241,204

 
22

 
41,561

 

 

 

 
41,583

Stock-based compensation expense

 

 

 

 

 

 
4,358

 

 

 

 
4,358

Restricted stock unit vesting and tax benefits

 

 
477,986

 
(67,018
)
 
410,968

 
5

 
3,466

 

 

 
(4,855
)
 
(1,384
)
Stock option exercises and tax benefits

 

 
222,128

 

 
222,128

 
2

 
1,876

 

 

 

 
1,878

Balance as of June 30, 2014
515

 
$
5,063

 
58,779,522

 
(971,922
)
 
57,807,600

 
$
587

 
$
207,146

 
$
183,460

 
$
(10,366
)
 
$
(15,112
)
 
$
370,778

Net income

 

 

 

 

 

 

 
82,682

 

 

 
82,682

Other comprehensive income (loss)

 

 

 

 

 

 

 

 
967

 

 
967

Cash dividends on preferred stock

 

 

 

 

 

 

 
(309
)
 

 

 
(309
)
Issuance of common stock

 

 
3,796,356

 

 
3,796,356

 
38

 
75,947

 

 

 

 
75,985

Stock-based compensation expense

 

 

 

 

 

 
6,648

 

 

 

 
6,648

Restricted stock unit vesting and tax benefits

 

 
350,947

 
(56,151
)
 
294,796

 
4

 
2,426

 

 

 
(5,310
)
 
(2,880
)
Stock option exercises and tax benefits

 

 
218,539

 
(42,287
)
 
176,252

 
2

 
3,875

 

 

 
(4,222
)
 
(345
)
Balance as of June 30, 2015
515

 
$
5,063

 
63,145,364

 
(1,070,360
)
 
62,075,004

 
$
631

 
$
296,042

 
$
265,833

 
$
(9,399
)
 
$
(24,644
)
 
$
533,526

Net income

 

 

 

 

 

 

 
119,291

 

 

 
119,291

Other comprehensive income (loss)

 

 

 

 

 

 

 

 
2,095

 

 
2,095

Cash dividends on preferred stock

 

 

 

 

 

 

 
(309
)
 

 

 
(309
)
Issuance of common stock

 

 
723,808

 

 
723,808

 
7

 
21,113

 

 

 

 
21,120

Stock-based compensation expense

 

 
25,394

 

 
25,394

 
1

 
11,325

 

 

 

 
11,326

Restricted stock unit vesting and tax benefits

 

 
536,528

 
(223,742
)
 
312,786

 
5

 
1,520

 

 

 
(6,141
)
 
(4,616
)
Stock option exercises and tax benefits

 

 
82,400

 

 
82,400

 
1

 
1,156

 

 

 

 
1,157

Balance as of June 30, 2016
515

 
$
5,063

 
64,513,494

 
(1,294,102
)
 
63,219,392

 
$
645

 
$
331,156

 
$
384,815

 
$
(7,304
)
 
$
(30,785
)
 
$
683,590

1- Common stock amounts have been retroactively restated for all prior periods presented to reflect the four-for-one forward split of the Company’s common stock effected in the form of a stock dividend that was distributed on November 17, 2015. The par value of common stock remains unchanged at $0.01 per share after the aforementioned forward stock split. As a result, the stated capital attributable to common stock increased proportionately and the additional paid-in capital decreased by the amount by which the stated capital increased.


S-5



BOFI HOLDING, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
Year Ended June 30,
(Dollars in thousands)
2016
 
2015
 
2014
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
Net income
$
119,291

 
$
82,682

 
$
55,956

Adjustments to reconcile net income to net cash provided by (used in) operating activities:
 
 
 
 
 
Accretion of discounts on securities
(5,276
)
 
(5,517
)
 
(8,340
)
Net accretion of discounts on loans and leases
959

 
(27
)
 
(2,647
)
Stock-based compensation expense
11,326

 
6,648

 
4,358

Tax benefit from exercise of common stock options and vesting of restricted stock grants
(2,531
)
 
(5,526
)
 
(4,856
)
Valuation of financial instruments carried at fair value
248

 
234

 
(955
)
Net gain on sale of investment securities
(1,427
)
 
(587
)
 

Impairment charge on securities
565

 
2,365

 
2,802

Provision for loan and lease losses
9,700

 
11,200

 
5,350

Deferred income taxes
(7,134
)
 
(8,818
)
 
(2,040
)
Origination of loans held for sale
(1,363,025
)
 
(1,048,982
)
 
(741,494
)
Unrealized (gain) loss on loans held for sale
(97
)
 
119

 
179

Gain on sales of loans held for sale
(26,616
)
 
(21,057
)
 
(17,007
)
Proceeds from sale of loans held for sale
1,523,113

 
1,114,097

 
727,265

Change in fair value of mortgage servicing rights
889

 
265

 
(45
)
(Gain) loss on sale of other real estate and foreclosed assets
(145
)
 
(283
)
 
(350
)
Depreciation and amortization of furniture, equipment and software
4,795

 
3,273

 
2,874

Net changes in assets and liabilities which provide (use) cash:
 
 
 
 
 
Accrued interest receivable
(6,070
)
 
(6,405
)
 
(4,100
)
Other assets
(54,712
)
 
(17,948
)
 
(1,224
)
Accrued interest payable
401

 
(84
)
 
(324
)
Accounts payable and accrued liabilities
6,390

 
10,453

 
5,917

Net cash provided by (used) in operating activities
210,644

 
116,102

 
21,319

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
Purchases of investment securities
(161,395
)
 
(10,464
)
 
(83,033
)
Proceeds from sales of available-for-sale mortgage-backed securities
14,969

 
9,539

 

Proceeds from repayment of securities
80,009

 
80,546

 
88,086

Purchase of stock of the Federal Home Loan Bank
(136,952
)
 
(60,870
)
 
(34,221
)
Proceeds from redemption of stock of Federal Home Loan Bank
146,099

 
37,370

 
19,201

Origination of loans and leases held for investment
(3,582,766
)
 
(3,242,828
)
 
(2,297,976
)
Origination of mortgage warehouse loans, net
(51,145
)
 
(29,083
)
 

Proceeds from sales of other real estate owned and repossessed assets
1,478

 
1,518

 
2,724

Purchases of loans and leases, net of discounts and premiums
(140,493
)
 
(2,452
)
 
(95
)
Principal repayments on loans and leases
2,253,017

 
1,847,665

 
990,305

Purchases of furniture, equipment and software
(10,239
)
 
(5,117
)
 
(3,163
)
Net cash used in investing activities
$
(1,587,418
)
 
$
(1,374,176
)
 
$
(1,318,172
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
Net increase in deposits
$
1,592,134

 
$
1,410,381

 
$
949,537

Proceeds from the Federal Home Loan Bank advances
920,000

 
734,000

 
950,000

Repayment of the Federal Home Loan Bank advances
(946,000
)
 
(891,000
)
 
(630,417
)
Repayments of other borrowings and securities sold under agreements to repurchase

 
(10,000
)
 
(65,000
)
Proceeds from exercise of common stock options
151

 
781

 
500

Proceeds from issuance of common stock
21,120

 
75,985

 
41,576

Tax benefit from exercise of common stock options and vesting of restricted stock grants
2,531

 
5,526

 
4,856

Cash dividends paid on preferred stock
(309
)
 
(309
)
 
(309
)
Proceeds from issuance of subordinated notes
51,000

 

 

Net cash provided by financing activities
1,640,627

 
1,325,364

 
1,250,743

NET CHANGE IN CASH AND CASH EQUIVALENTS
263,853

 
67,290

 
(46,110
)
CASH AND CASH EQUIVALENTS—Beginning of year
222,874

 
155,584

 
201,694

CASH AND CASH EQUIVALENTS—End of year
$
486,727

 
$
222,874

 
$
155,584

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 
 
 
 
 
Interest paid on deposits and borrowed funds
$
56,296

 
$
45,503

 
$
36,104

Income taxes paid
$
89,184

 
$
68,481

 
$
37,339

Transfers to other real estate and repossessed vehicles
$
571

 
$
2,484

 
$
1,206

Transfers from loans and leases held for investment to loans held for sale
$
72,920

 
$
30,000

 
$
39,799

Transfers from loans held for sale to loans and leases held for investment
$
21,488

 
$
7,237

 
$
1,471





S-6



LOANS  AND LEASES
The following table sets forth the composition of the loan and lease portfolio as of the dates indicated:
(Unaudited)
(Dollars in thousands)
June 30, 2016
 
June 30, 2015
Single family real estate secured:
 
 
 
Mortgage
$
3,678,520

 
$
2,980,795

Home equity
2,470

 
3,604

Warehouse and other1
537,714

 
385,413

Multifamily real estate secured
1,373,216

 
1,185,531

Commercial real estate secured
121,746

 
61,403

Auto and RV secured
73,676

 
13,140

Factoring
98,275

 
122,200

Commercial & Industrial
514,300

 
248,584

Consumer and other
2,542

 
601

  Total gross loans and leases
6,402,459

 
5,001,271

Allowance for loan and lease losses
(35,826
)
 
(28,327
)
Unaccreted discounts and loan and lease fees
(11,954
)
 
(44,326
)
  Total net loans and leases
$
6,354,679

 
$
4,928,618

1. The balance of single family warehouse loans was $173,148 at June 30, 2016 and $122,003 at June 30, 2015. The remainder of the balance is attributable to single family lender finance loans.



S-7



SECURITIES
The amortized cost, carrying amount and fair value for the major categories of securities trading, available for sale, and held to maturity at June 30, 2016 and June 30, 2015 were:
 
June 30, 2016
 
Trading
 
Available for sale
 
Held to maturity
(Unaudited)
(Dollars in thousands)
Fair
Value
 
Amortized
Cost
 
Unrealized
Gains
 
Unrealized
Losses
 
Fair
Value
 
Carrying
Amount
 
Unrecognized
Gains
 
Unrecognized
Losses
 
Fair
Value
Mortgage-backed securities (RMBS):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S agencies1
$

 
$
33,256

 
$
489

 
$
(23
)
 
$
33,722

 
$
35,067

 
$
843

 
$
(1
)
 
$
35,909

Non-agency2

 
9,043

 
321

 

 
9,364

 
128,211

 
7,095

 
(10,044
)
 
125,262

Total mortgage-backed securities

 
42,299

 
810

 
(23
)
 
43,086

 
163,278

 
7,938

 
(10,045
)
 
161,171

Other debt securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. agencies1

 

 

 

 

 

 

 

 

Municipal

 
34,543

 
185

 
(10
)
 
34,718

 
35,896

 
5,610

 

 
41,506

Non-agency
7,584

 
186,316

 
1,501

 
(174
)
 
187,643

 

 

 

 

Total other debt securities
7,584

 
220,859

 
1,686

 
(184
)
 
222,361

 
35,896

 
5,610

 

 
41,506

Total debt securities
$
7,584

 
$
263,158

 
$
2,496

 
$
(207
)
 
$
265,447

 
$
199,174

 
$
13,548

 
$
(10,045
)
 
$
202,677

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
June 30, 2015
 
Trading
 
Available for sale
 
Held to maturity
(Unaudited)
(Dollars in thousands)
Fair
Value
 
Amortized
Cost
 
Unrealized
Gains
 
Unrealized
Losses
 
Fair
Value
 
Carrying
Amount
 
Unrecognized
Gains
 
Unrecognized
Losses
 
Fair
Value
Mortgage-backed securities (RMBS):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S agencies1
$

 
$
43,738

 
$
701

 
$
(948
)
 
$
43,491

 
$
41,993

 
$
1,398

 
$

 
$
43,391

Non-agency2

 
23,799

 
2,835

 
(1
)
 
26,633

 
147,586

 
10,045

 
(12,749
)
 
144,882

Total mortgage-backed securities

 
67,537

 
3,536

 
(949
)
 
70,124

 
189,579

 
11,443

 
(12,749
)
 
188,273

Other debt securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. agencies1

 

 

 

 

 

 

 

 

Municipal

 
21,731

 
390

 
(86
)
 
22,035

 
35,976

 
4,074

 

 
40,050

Non-agency
7,832

 
70,216

 
1,271

 
(285
)
 
71,202

 

 

 

 

Total other debt securities
7,832

 
91,947

 
1,661

 
(371
)
 
93,237

 
35,976

 
4,074

 

 
40,050

Total debt securities
$
7,832

 
$
159,484

 
$
5,197

 
$
(1,320
)
 
$
163,361

 
$
225,555

 
$
15,517

 
$
(12,749
)
 
$
228,323

1 U.S. government-backed or government sponsored enterprises including Fannie Mae, Freddie Mac and Ginnie Mae.
2 Private sponsors of securities collateralized primarily by pools of 1-4 family residential first mortgages. Primarily super senior securities secured by prime, Alt-A or pay-option ARM mortgages.


S-8



DEPOSITS
The following table sets for the composition of the deposit portfolio as of the dates indicated:
 (Unaudited)
June 30, 2016
 
June 30, 2015
(Dollars in thousands)
Amount
 
Rate1
 
Amount
 
Rate1
Non-interest bearing
$
588,774

 
%
 
$
309,339

 
%
Interest bearing:
 
 
 
 
 
 
 
Demand
1,916,525

 
0.63
%
 
1,224,308

 
0.48
%
Savings
2,484,994

 
0.69
%
 
2,126,792

 
0.67
%
       Total interest-bearing demand and savings
4,401,519

 
0.66
%
 
3,351,100

 
0.60
%
Time deposits:
 
 
 
 
 
 
 
Under $100
51,849

 
1.23
%
 
70,369

 
1.26
%
$100 or more2
1,001,909

 
1.99
%
 
721,109

 
2.06
%
Total time deposits
1,053,758

 
1.96
%
 
791,478

 
1.99
%
Total interest bearing2
5,455,277

 
0.91
%
 
4,142,578

 
0.87
%
Total deposits
$
6,044,051

 
0.82
%
 
$
4,451,917

 
0.81
%
1. Based on weighted-average stated interest rates at end of period.
2. The total interest-bearing includes brokered deposits of $800.7 million and $661.9 million as of June 30, 2016 and June 30, 2015, respectively, of which
$537.6 million and $356.3 million, respectively, are time deposits classified as $100 or more.


The number of deposit accounts at the end of each of the last five fiscal years is set forth below:
 
At June 30,
 
2016
 
2015
 
2014
 
2013
 
2012
Non-Interest bearing, prepaid and other
1,816,266

 
501,565

 
182,011

 
3,124

 
959

Checking and savings accounts
292,012

 
31,461

 
27,250

 
21,406

 
18,972

Time deposits
4,807

 
5,515

 
7,571

 
11,103

 
12,341

Total number of deposit accounts
2,113,085

 
538,541

 
216,832

 
35,633

 
32,272


The net increase of 1,314,701 of non-interest bearing, prepaid and other accounts and 260,551 interest-bearing checking and savings accounts for the fiscal year ended June 30, 2016 was primarily the result of our acquisition of accounts from H&R Block Bank and the new H&R Block-branded products offered by BofI Federal Bank.

S-9



AVERAGE BALANCES, NET INTEREST INCOME, YIELDS EARNED AND RATES PAID
The following tables set forth, for the periods indicated, information regarding (i) average balances; (ii) the total amount of interest income from interest-earning assets and the weighted average yields on such assets; (iii) the total amount of interest expense on interest-bearing liabilities and the weighted average rates paid on such liabilities; (iv) net interest income; (v) interest rate spread; and (vi) net interest margin:
 
For the Fiscal Years Ended June 30,
 
2016
 
2015
 
2014
(Unaudited)(Dollars in thousands)
Average
Balance
1
 
Interest
Income /
Expense
 
Average
Yields
Earned /
Rates Paid
 
Average
Balance
1
 
Interest
Income /
Expense
 
Average
Yields
Earned /
Rates Paid
 
Average
Balance
1
 
Interest
Income /
Expense
 
Average
Yields
Earned /
Rates Paid
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases2,3
$
5,680,003

 
$
291,058

 
5.12
%
 
$
4,388,336

 
$
220,486

 
5.02
%
 
$
2,850,600

 
$
147,664

 
5.18
%
Interest-earning deposits in other financial institutions
498,483

 
2,070

 
0.42
%
 
204,176

 
511

 
0.25
%
 
107,534

 
275

 
0.26
%
Mortgage-backed and other investment securities
442,070

 
18,910

 
4.28
%
 
432,948

 
18,165

 
4.20
%
 
480,940

 
22,566

 
4.69
%
Stock of Federal Home Loan Bank

62,255

 
5,669

 
9.11
%
 
46,819

 
5,202

 
11.11
%
 
32,115

 
2,373

 
7.39
%
Total interest-earning assets
6,682,811

 
317,707

 
4.75
%
 
5,072,279

 
244,364

 
4.82
%
 
3,471,189

 
172,878

 
4.98
%
Non-interest-earning assets
140,066

 
 
 
 
 
68,039

 
 
 
 
 
58,953

 
 
 
 
Total assets
$
6,822,877

 
 
 
 
 
$
5,140,318

 
 
 
 
 
$
3,530,142

 
 
 
 
Liabilities and Stockholders’ Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand and savings
$
3,649,423

 
$
24,611

 
0.67
%
 
$
2,862,295

 
$
20,709

 
0.72
%
 
$
1,522,884

 
$
10,723

 
0.70
%
Time deposits
852,590

 
18,056

 
2.12
%
 
790,661

 
14,024

 
1.77
%
 
876,621

 
14,094

 
1.61
%
Securities sold under agreements to repurchase
35,000

 
1,555

 
4.44
%
 
36,562

 
1,633

 
4.47
%
 
85,726

 
3,840

 
4.48
%
Advances from the FHLB
855,029

 
11,175

 
1.31
%
 
700,805

 
8,910

 
1.27
%
 
576,307

 
6,981

 
1.21
%
Subordinated notes and debentures and other
22,025

 
1,299

 
5.90
%
 
5,155

 
143

 
2.77
%
 
5,155

 
143

 
2.77
%
Total interest-bearing liabilities
5,414,067

 
56,696

 
1.05
%
 
4,395,478

 
45,419

 
1.03
%
 
3,066,693

 
35,781

 
1.17
%
Non-interest-bearing demand deposits
739,764

 
 
 
 
 
255,321

 
 
 
 
 
123,859

 
 
 
 
Other non-interest-bearing liabilities
51,672

 
 
 
 
 
35,219

 
 
 
 
 
23,549

 
 
 
 
Stockholders’ equity
617,374

 
 
 
 
 
454,300

 
 
 
 
 
316,041

 
 
 
 
Total liabilities and stockholders’ equity
$
6,822,877

 
 
 
 
 
$
5,140,318

 
 
 
 
 
$
3,530,142

 
 
 
 
Net interest income
 
 
$
261,011

 
 
 
 
 
$
198,945

 
 
 
 
 
$
137,097

 
 
Interest rate spread4
 
 
 
 
3.70
%
 
 
 
 
 
3.79
%
 
 
 
 
 
3.81
%
Net interest margin5
 
 
 
 
3.91
%
 
 
 
 
 
3.92
%
 
 
 
 
 
3.95
%
1 Average balances are obtained from daily data.
2 Loans include loans held for sale, loan premiums and unearned fees.
3 Interest income includes reductions for amortization of loan and investment securities premiums and earnings from accretion of discounts and loan fees. Loan fee income is not significant. Also includes $31.0 million, $31.4 million and $32.1 million as of June 30, 2016, 2015 and 2014, respectively, of Community Reinvestment Act loans which are taxed at a reduced rate.
4 Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.
5 Net interest margin represents net interest income as a percentage of average interest-earning assets.
 


S-10



AVERAGE BALANCES, NET INTEREST INCOME, YIELDS EARNED AND RATES PAID
The following table presents information regarding (i) average balances; (ii) the total amount of interest income from interest-earning assets and the weighted average yields on such assets; (iii) the total amount of interest expense on interest-bearing liabilities and the weighted average rates paid on such liabilities; (iv) net interest income; (v) interest rate spread; and (vi) net interest margin: 
 
For the three months ended June 30,
 
2016
 
2015
(Unaudited)
(Dollars in thousands)
Average
Balance
2
 
Interest
Income /
Expense
 
Average
Yields
Earned /
Rates Paid
1
 
Average
Balance
2
 
Interest
Income /
Expense
 
Average
Yields
Earned /
Rates Paid
1
Assets:
 
 
 
 
 
 
 
 
 
 
 
Loans and leases3,4
$
6,275,936

 
$
78,752

 
5.02
%
 
$
4,865,501

 
$
60,670

 
4.99
%
Interest-earning deposits in other financial institutions
606,231

 
699

 
0.46
%
 
252,539

 
178

 
0.28
%
Mortgage-backed and other investment securities
492,158

 
5,546

 
4.51
%
 
405,180

 
4,086

 
4.03
%
Stock of Federal Home Loan Bank
54,632

 
1,264

 
9.25
%
 
50,245

 
2,633

 
20.96
%
Total interest-earning assets
7,428,957

 
86,261

 
4.64
%
 
5,573,465

 
67,567

 
4.85
%
Non-interest-earning assets
139,265

 
 
 
 
 
77,234

 
 
 
 
Total assets
$
7,568,222

 
 
 
 
 
$
5,650,699

 
 
 
 
Liabilities and Stockholders’ Equity:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand and savings
$
4,303,159

 
$
7,516

 
0.70
%
 
$
3,404,566

 
$
5,753

 
0.68
%
Time deposits
999,936

 
5,407

 
2.16
%
 
815,405

 
3,840

 
1.88
%
Securities sold under agreements to repurchase
35,000

 
387

 
4.42
%
 
35,008

 
389

 
4.44
%
Advances from the FHLB
738,700

 
2,878

 
1.56
%
 
528,365

 
2,255

 
1.71
%
Subordinated notes and debentures and other
58,115

 
918

 
6.32
%
 
5,155

 
36

 
2.79
%
Total interest-bearing liabilities
6,134,910

 
17,106

 
1.12
%
 
4,788,499

 
12,273

 
1.03
%
Non-interest-bearing demand deposits
710,554

 
 
 
 
 
301,893

 
 
 
 
Other non-interest-bearing liabilities
55,524

 
 
 
 
 
39,371

 
 
 
 
Stockholders’ equity
667,234

 
 
 
 
 
520,936

 
 
 
 
Total liabilities and stockholders’ equity
$
7,568,222

 
 
 
 
 
$
5,650,699

 
 
 
 
Net interest income
 
 
$
69,155

 
 
 
 
 
$
55,294

 
 
Interest rate spread5
 
 
 
 
3.52
%
 
 
 
 
 
3.82
%
Net interest margin6
 
 
 
 
3.72
%
 
 
 
 
 
3.97
%
1 Annualized.
2 Average balances are obtained from daily data.
3 Loans include loans held for sale, loan premiums and unearned fees.
4 Interest income includes reductions for amortization of loan and investment securities premiums and earnings from accretion of discounts and loan fees. Loan fee income is not significant. Also, includes $30.7 million and $31.4 million as of June 30, 2016 and 2015 three-month periods respectively, of Community Reinvestment Act loans which are taxed at a reduced rate.
5 Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.
6 Net interest margin represents net interest income as a percentage of average interest-earning assets.



S-11


Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings