Maryland
|
6035
|
27-2631712
|
||
(State
or other jurisdiction of
incorporation
or organization)
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer Identification No.)
|
700 S. Kansas Avenue, Topeka, Kansas 66603 |
(785) 235-1341 |
(Address, including zip code, and telephone number, including area code, of registrant's principal executive offices) |
John B. Dicus, President and Chief Executive Officer |
700 S. Kansas Avenue, Topeka, Kansas 66603 |
(785) 235-1341 |
(Name, address, including zip code, and telephone number, including area code, of agent for service) |
Copies to: |
James S. Fleischer, P.C. |
Martin L. Meyrowitz, P.C. |
SILVER, FREEDMAN & TAFF, L.L.P. |
(a limited liability partnership including professional corporations) |
3299 K Street, NW, Suite 100 |
Washington, DC 20007 |
(202) 295-4500 |
Title
of Each Class
of
Securities to be Registered
|
Amount
to be
Registered
|
Proposed
Maximum
Offering
Price
Per
Unit
|
Proposed
Maximum
Aggregate
Offering
Price
|
Amount
of
Registration
Fee
|
||||
Common
Stock, par value $.01 per share
|
301,737,230
|
$10.00
|
$3,017,372,300
(1)
|
$215,138 (2)
|
Minimum
|
Midpoint
|
Maximum
|
||||||||||
Number
of
shares
|
144,500 ,000 | 170 ,000,000 | 195,500 ,000 | |||||||||
Gross
offering
proceeds
|
$ | 1 ,445,000, 000 | $ | 1 ,700, 000,000 | $ | 1,955,000,000 | ||||||
Estimated
offering expenses
excluding
selling agent
commission
and expenses
|
$ | 5 ,980, 000 | $ | 5 ,980, 000 | $ | 5 ,980, 000 | ||||||
Estimated
selling agent
commissions
and expenses(1) (2)
|
$ | 48,319,875 | $ | 56,849,625 | $ | 65,379,375 | ||||||
Net
proceeds
|
$ | 1,390,700,125 | $ | 1,637,170,375 | $ | 1,883,640,625 | ||||||
Net
proceeds per
share
|
$ | 9 .62 | $ | 9 .63 | $ | 9 .63 |
|
● |
to
eliminate some of the uncertainties associated with proposed financial
regulatory reforms which are expected to
result in changes to our primary bank regulator and holding company
regulator as well as changes in regulations applicable to us, including,
but not limited to, capital requirements, payment of dividends and
conversion to full stock form;
|
|
● |
the
stock holding company structure is a more familiar form of organization,
which we believe will make our common stock more appealing to investors,
and will give us greater flexibility to access the capital markets through
possible future equity and debt offerings, although we have no current
plans, agreements or understandings regarding any additional securities
offerings;
|
|
● |
to
improve the liquidity of our shares of common stock and provide more
flexible capital management strategies;
and
|
|
● |
to
finance, where opportunities are presented, the acquisition of financial
institutions or their branches or other financial service companies
primarily in, or adjacent to, our market areas, although we do not
currently have any understandings or agreements regarding any specific
acquisition transaction.
|
Company
Name and Ticker Symbol
|
Exchange
|
Headquarters
|
Total
Assets
(in
millions)
|
|||||
Washington
Federal, Inc. (WFSL)
|
NASDAQ
|
Seattle,
WA
|
$ | 13,803 | ||||
NewAlliance
Bancshares (NAL)
|
NYSE
|
New
Haven, CT
|
$ | 8, 501 | ||||
Flushing
Financial Corp. (FFIC)
|
NASDAQ
|
Lake
Success, NY
|
$ | 4, 183 | ||||
Dime
Community Bancshares (DCOM)
|
NASDAQ
|
Brooklyn,
NY
|
$ | 4,114 | ||||
TrustCo
Bank Corp NY (TRST)
|
NASDAQ
|
Glenville,
NY
|
$ | 3, 719 | ||||
Bank
Mutual Corp. (BKMU)
|
NASDAQ
|
Milwaukee,
WI
|
$ | 3, 445 | ||||
First
Financial Holding Inc. (FFCH)
|
NASDAQ
|
Charleston,
SC
|
$ | 3, 381 | ||||
Provident
NY Bancorp, Inc. (PBNY)
|
NASDAQ
|
Montebello,
NY
|
$ | 2, 936 | ||||
Brookline
Bancorp, Inc. (BRKL)
|
NASDAQ
|
Brookline,
MA
|
$ | 2, 639 | ||||
Danvers
Bancorp, Inc. (DNBK)
|
NASDAQ
|
Danvers,
MA
|
$ | 2, 455 |
Price-to-core-
earnings
multiple(1)
|
Price-to-tangible
book
value
ratio
|
|||||||
Capitol
Federal Financial, Inc.
(on
a pro forma basis, assuming
completion
of the conversion)
|
||||||||
Minimum
|
27.38 | x | 92.00 | % | ||||
Midpoint
|
31.27 | x | 98.04 | % | ||||
Maximum
|
34.95 | x | 103.09 | % | ||||
Valuation
of peer group companies,
as
of May 28 , 2010
|
||||||||
Average
|
19.04 | x | 133.93 | % | ||||
Median
|
16.84 | x | 133.17 | % |
(1)
|
Information
is derived from the RP Financial, LC. appraisal report and is based upon
estimated core earnings for the twelve months ended March 31, 2010 . These ratios are different from the
ratios in “Pro Forma Data.”
|
New
Shares to be Sold
in
This Offering
|
New
Shares to be
Exchanged
for
Existing
Shares of
CFF
|
Total
Shares
of
Common
Stock
to be
Outstanding
After
the
Offering
|
Exchange
Ratio
|
New
Shares
That
Would
be
Received
for
100
Existing
Shares
|
||||||||||||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||||||||
Minimum
|
144,500 ,000 | 70. 6 | % | 60,328,085 | 29. 4 | % | 204,828,085 | 2.7686 | 276 | |||||||||||||||||||
Midpoint
|
170 ,000,000 | 70. 6 | % | 70,974,218 | 29. 4 | % | 240,974,218 | 3. 2572 | 325 | |||||||||||||||||||
Maximum
|
195,500 ,000 | 70. 6 | % | 81,620,351 | 29. 4 | % | 277,120,351 | 3.7457 | 374 |
|
● |
$ 941.8 million ( 50.0% of the net proceeds) will be
invested in Capitol Federal Savings
Bank;
|
|
● |
$ 78.2 million (4. 2 % of the net proceeds) will be loaned by Capitol
Federal Financial, Inc. to the employee stock ownership plan to fund its
purchase of our shares of common
stock;
|
●
|
$40.0 million (2. 1 % of the net proceeds) will be contributed by
Capitol Federal Financial, Inc. to the Capitol Federal
Foundation;
|
●
|
$53.6
million (2. 8 % of the net proceeds) will be
used by Capitol Federal Financial, Inc. to repay outstanding debentures ;
and
|
●
|
$ 770.0 million ( 40.9 % of the net proceeds) will be retained by
Capitol Federal Financial, Inc.
|
Number
of Shares to be Granted
or
Purchased(1)
|
Value
of Grants(2)
|
|||||||||||||||||||||||
At
Minimum
of
Offering
Range
|
At
Maximum
of
Offering
Range
|
As
a
Percentage
of
Common
Stock
to be
Sold
in the
Offering
|
Dilution
Resulting
From
Issuance
of
Shares
for
Stock-Based
Incentive
Plans(3)
|
At
Minimum
of
Offering
Range
|
At
Maximum
of
Offering
Range
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
Employee
stock ownership plan
|
5,780 ,000 | 7,820 ,000 | 4.00 | % |
NA
|
% | $ | 57,800 | $ | 78,200 | ||||||||||||||
Restricted
stock awards
|
2,890 ,000 | 3,910 ,000 | 2.00 | 1.39 | % | 28,900 | 39,100 | |||||||||||||||||
Stock
options
|
7, 225,000 | 9,775,000 | 5.00 | 3.41 | % | 17,557 | 23,753 | |||||||||||||||||
Total
|
15,895,000 | 21,505,000 | 11.00 | % | 4.80 | % | $ | 104,257 | $ | 141,053 |
(1)
|
The
table assumes that the stock-based incentive plan awards a number of
options and restricted stock equal to 5.0% and 2.0% of the shares of
common stock sold in the offering,
respectively.
|
(2)
|
The
actual value of restricted stock awards will be determined based on their
fair value as of the date grants are made. For purposes of this
table, fair value for stock awards is assumed to be the same as the
offering price of $10.00 per share. The fair value of stock
options has been estimated at $ 2 .43 per option using
the Black-Scholes option pricing model with the following assumptions: a
grant-date share price and option exercise price of $10.00; an expected
option life of 10 years; a dividend yield of 3.0%; an interest rate of
3. 84 %; and a volatility rate of 23.90 %. The actual value of option grants
will be determined by the grant-date fair value of the options, which will
depend on a number of factors, including the valuation assumptions used in
the option pricing model ultimately
adopted.
|
(3)
|
Represents
the dilution of stock ownership interest. No dilution is
reflected for the employee stock ownership plan because these shares are
assumed to be purchased in the
offering.
|
Percentage
of
|
||||||||||||||
Shares
|
||||||||||||||
Outstanding
|
||||||||||||||
Existing
and New Stock-Based
|
Estimated
Value of
|
After
the
|
||||||||||||
Incentive
Plans
|
Participants
|
Shares
|
Shares
|
Conversion
|
||||||||||
Existing employee stock ownership
plan
|
Employees
|
9,317,425 | (1) | $ | 93,174,250 | 3.36 | % | |||||||
New employee stock ownership plan
|
Employees
|
7,820,000 | 78,200,000 | 2.82 | ||||||||||
Total employee stock
ownership plan
|
Employees
|
17,137,425 | 171,374,250 | 6.18 | ||||||||||
Existing shares of restricted
stock
|
Directors,
Officers and Employees
|
593,645 | (2) | 5,936,448 | 0. 21 | |||||||||
New
shares of restricted stock
|
Directors,
Officers and Employees
|
3,910 ,000 | 39,100 ,000 | (3) | 1.41 | |||||||||
Total
shares of restricted stock
|
Directors,
Officers and Employees
|
4,503,645 | 45,036,448 | 1. 62 | ||||||||||
Existing stock options
|
Directors,
Officers and Employees
|
4,706,082 | (4) | 11,435,780 | 1. 70 | |||||||||
New
stock options
|
Directors,
Officers and Employees
|
9,775,000 | 23,753,250 | (5) | 3.53 | |||||||||
Total
stock options
|
Directors,
Officers and Employees
|
14,481,082 | 35,189,030 | 5. 23 | ||||||||||
Total
of stock-based incentive plans
|
36,122,152 | $ | 251,599,728 | 13 .03 | % |
(1)
|
As of March 31, 2010 , CFF’s existing
employee stock ownership plan held 2, 487,499 shares,
of which 1,680,943 shares have
been allocated.
|
(2)
|
Represents shares of restricted stock authorized
for grant under our existing equity incentive
plan.
|
(3)
|
The
actual value of restricted stock awards will be determined based on their
fair value as of the date grants are made. For purposes of this table,
fair value is assumed to be the same as the offering price of $10.00 per
share.
|
(4)
|
Represents
shares underlying options authorized for grant
under our existing equity incentive
plan.
|
(5)
|
The
fair value of stock options to be granted under the new stock-based
incentive plan has been estimated based on an index of publicly traded
thrift institutions at $ 2 .43 per option using
the Black-Scholes option pricing model with the following assumptions;
exercise price, $10.00; trading price on date of grant, $10.00; dividend
yield, 3.0%; expected life, 10 years; expected
volatility, 23.90 %; and interest rate, 3. 84 %.
|
Value
of Grants
|
||||||||||||
2,890 ,000 Shares
Awarded
at Minimum of
|
3, 400 ,000 Shares
Awarded
at Midpoint of
|
3,910 ,000 Shares
Awarded
at Maximum of
|
||||||||||
Share
Price
|
Range | Range | Range | |||||||||
$ 8.00 | $ |
23,120 ,000
|
$ |
27,200 ,000
|
$ |
31,280 ,000
|
||||||
10.00 |
28,900 ,000
|
34 ,000,000
|
39,100 ,000
|
|||||||||
12.00 |
34,680 ,000
|
40,800 ,000
|
46,920 ,000
|
|||||||||
14.00 |
40,460 ,000
|
47,600 ,000
|
54,740 ,000
|
Value
of Grants
|
||||||||||||||||
Exercise
Price
|
Option
Value
|
7, 225,000
Options
at
Minimum
of Range
|
8,500 ,000
Options
at
Midpoint
of Range
|
9,775,000
Options
at
Maximum
of Range
|
||||||||||||
$
8.00
|
$ | 1.94 | $ | 14,016,500 | $ | 16,490 ,000 | $ | 18,963,500 | ||||||||
10.00
|
2 .43 | 17,556,750 | 20,655,000 | 23,753,250 | ||||||||||||
12.00
|
2.92 | 21,097,000 | 24,820 ,000 | 28,543,000 | ||||||||||||
14.00
|
3.40 | 24,565 ,000 | 28,900 ,000 | 33,235 ,000 |
|
● |
your
spouse or relatives of you or your spouse living in your
house;
|
|
● |
companies,
trusts or other entities in which you are a trustee, have a controlling
beneficial interest or hold a senior position;
or
|
|
● |
other
persons who may be your associates or persons acting in concert with
you.
|
|
● |
increase
the purchase and ownership limitations;
and/or
|
|
● |
seek
regulatory approval to extend the offering beyond [ ],
2010, provided that any such extension will require us to resolicit
subscriptions received in the subscription and community
offerings.
|
|
● |
The
plan of conversion and reorganization is approved by at least a majority of votes eligible
to be cast by members of Capitol Federal Savings Bank MHC
(depositors of Capitol Federal Savings Bank as of [ ],
2010 and borrowers of Capitol Federal Savings Bank as of January 6, 1993
whose loan remains outstanding on the voting
record date);
|
|
● |
The
plan of conversion and reorganization is approved by a vote of at
least two-thirds of the
outstanding shares of common stock of CFF as of [ ],
2010, including shares held by Capitol Federal Savings Bank
MHC. (Because Capitol Federal Savings Bank MHC owns 71 % of the outstanding shares of CFF common stock,
we expect that Capitol Federal Savings Bank MHC and our directors and
executive officers effectively will control the outcome of this
vote);
|
|
● |
The
plan of conversion and reorganization is approved by a vote of at
least a majority of the
outstanding shares of common stock of CFF as of [ ],
2010, excluding those shares held by Capitol Federal Savings Bank
MHC;
|
|
● |
We
sell at least the minimum number of shares of common stock offered;
and
|
|
● |
We
receive the final approval of the Office of Thrift Supervision to complete
the conversion; however, this approval does not constitute a
recommendation or endorsement of the plan of conversion and reorganization
by that agency.
|
|
(i)
|
First,
to depositors with accounts at Capitol Federal Savings Bank with aggregate
balances of at least $50.00 at the close of business on March 31,
2009.
|
|
(ii)
|
Second,
to our tax-qualified employee benefit plans, including our employee stock
ownership plan, which will receive nontransferable subscription rights to
purchase in the aggregate up to 10% of the shares of common stock sold in
the offering. We expect our employee stock ownership plan to
purchase up to 4.0% of the shares of common stock sold in the
offering.
|
(iii)
|
Third,
to depositors with accounts at Capitol Federal Savings Bank with aggregate
balances of at least $50.00 at the close of business on [ ],
2010.
|
(iv)
|
Fourth,
to depositors of Capitol Federal Savings Bank at the close of business on
[ ],
2010 and borrowers of Capitol Federal Savings Bank as of January 6, 1993
whose loan remains outstanding on [ ],
2010.
|
(i)
|
personal
check, bank check or money order made payable directly to Capitol Federal
Financial, Inc.; or
|
(ii)
|
authorizing
us to withdraw funds from the Capitol Federal Savings Bank deposit
accounts designated on the stock order
form.
|
●
|
Office of
Thrift Supervision Regulations. Office of
Thrift Supervision regulations prohibit, for three years following the
completion of a conversion, the direct or indirect acquisition of more
than 10% of any class of equity security of a savings institution or
holding company regulated by the Office of Thrift Supervision without the
prior approval of the Office of Thrift
Supervision.
|
●
|
Articles of
incorporation and statutory provisions. Provisions of
the articles of incorporation and bylaws of Capitol Federal Financial,
Inc. and Maryland law may make it more difficult and expensive to pursue a
takeover attempt that management opposes, even if the takeover is favored
by a majority of our stockholders. These provisions also would
make it more difficult to remove our current Board of Directors or
management, or to elect new directors. Specifically, under our
articles of incorporation, any person who acquires more than 10% of the
common stock of Capitol Federal Financial, Inc. without the prior approval
of its Board of Directors would be prohibited from engaging in any
type of business combination with Capitol Federal Financial, Inc. unless such
business combination was approved by a super-majority stockholder vote or
met minimum price requirements. Additional provisions include
limitations on voting rights of beneficial owners of more than 10% of our
common stock, the election of directors to staggered terms of three years
and not permitting cumulative voting in the election of
directors. Our bylaws also contain provisions regarding the
timing and content of stockholder proposals and nominations and
qualification for service on the Board of
Directors .
|
●
|
Charter of Capitol
Federal Savings Bank. The charter of Capitol Federal Savings Bank provide that
for a period of five years from the closing of the conversion and
offering, no person other than Capitol Federal Financial, Inc. may offer
directly or indirectly to acquire the beneficial ownership of more than
10% of any class of equity security of Capitol Federal Savings
Bank. This provision does not apply to any tax-qualified
employee benefit plan of Capitol Federal Savings Bank or Capitol Federal
Financial, Inc. or to an underwriter or member of an underwriting or
selling group involving the public sale or resale of securities of Capitol
Federal Financial, Inc. or any of its subsidiaries, so long as after the
sale or resale, no underwriter or member of the selling group is a
beneficial owner, directly or indirectly, of more than 10% of any class of
equity securities of Capitol Federal Savings Bank. In addition,
during this five-year period, all shares owned over the 10% limit may not
be voted on any matter submitted to stockholders for a
vote.
|
●
|
Issuance of
stock options and restricted stock. We also
intend to issue stock options and shares of restricted stock to key
employees and directors that will require payments to these persons in the
event of a change in control of Capitol Federal Financial,
Inc. These payments may have the effect of increasing the costs
of acquiring Capitol Federal Financial, Inc., thereby discouraging future
takeover attempts.
|
●
|
Change of
control severance agreements. Capitol
Federal Financial, Inc. has change of control severance agreements with
executive officers which will remain in effect following the stock
offering. These agreements may have the effect of increasing
the costs of acquiring Capitol Federal Financial, Inc., thereby
discouraging future takeover
attempts.
|
At | ||||||||||||||||||||||||
March 31, | At Year Ended September 30, | |||||||||||||||||||||||
2010 | 2009 |
2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||
(Dollars and share counts in thousands, except per share amounts) | ||||||||||||||||||||||||
Selected
Balance Sheet Data:
|
||||||||||||||||||||||||
Total
assets
|
$ | 8,485,465 | $ | 8,403,680 | $ | 8,055,249 | $ | 7,675,886 | $ | 8,199,073 | $ | 8,409,687 | ||||||||||||
Loans
receivable, net
|
5,380,852 | 5,603,965 | 5,320,780 | 5,290,071 | 5,221,117 | 5,464,130 | ||||||||||||||||||
Investment
securities:
|
||||||||||||||||||||||||
Available-for-sale
(AFS)
|
141,893 | 234,784 | 49,586 | 102,424 | 189,480 | -- | ||||||||||||||||||
Held-to-maturity
(HTM)
|
828,538 | 245,920 | 92,773 | 421,744 | 240,000 | 430,499 | ||||||||||||||||||
Mortgage-backed
securities (MBS):
|
||||||||||||||||||||||||
Trading
|
-- | -- | -- | -- | 396,904 | -- | ||||||||||||||||||
AFS
|
1,212,991 | 1,389,211 | 1,484,055 | 402,686 | 556,248 | 737,638 | ||||||||||||||||||
HTM
|
544,319 | 603,256 | 750,284 | 1,011,585 | 1,131,634 | 1,407,616 | ||||||||||||||||||
Capital
stock of Federal Home Loan Bank (FHLB)
|
135,050 | 133,064 | 124,406 | 139,661 | 165,130 | 182,259 | ||||||||||||||||||
Deposits
|
4,319,066 | 4,228,609 | 3,923,883 | 3,922,782 | 3,900,431 | 3,960,297 | ||||||||||||||||||
Advances
from FHLB
|
2,395,842 | 2,392,570 | 2,447,129 | 2,732,183 | 3,268,705 | 3,426,465 | ||||||||||||||||||
Other
borrowings
|
713,609 | 713,609 | 713,581 | 53,524 | 53,467 | 53,410 | ||||||||||||||||||
Stockholders’
equity
|
946,073 | 941,298 | 871,216 | 867,631 | 863,219 | 865,063 | ||||||||||||||||||
Book
value per share
|
12. 91 | 12.85 | 11.93 | 11.88 | 11.89 | 11.91 |
Six Months Ended March 31, |
Year
Ended September 30,
|
|||||||||||||||||||||||||||
2010 | 2009 |
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||||||||
(Dollars and share counts in thousands, except per share amounts) | ||||||||||||||||||||||||||||
Selected
Operations Data:
|
||||||||||||||||||||||||||||
Total
interest and dividend income
|
$ | 192,594 | $ | 209,608 | $ | 412,786 | $ | 410,806 | $ | 411,550 | $ | 410,928 | $ | 400,107 | ||||||||||||||
Total
interest expense
|
105,057 | 122,528 | 236,144 | 276,638 | 305,110 | 283,905 | 244,201 | |||||||||||||||||||||
Net
interest and dividend income
|
87,537 | 87,080 | 176,642 | 134,168 | 106,440 | 127,023 | 155,906 | |||||||||||||||||||||
Provision
(recovery) for loan losses
|
6,315 | 2,656 | 6,391 | 2,051 | (225 | ) | 247 | 215 | ||||||||||||||||||||
Net
interest and dividend income after provision
(recovery) for loan losses
|
81,222 | 84,424 | 170,251 | 132,117 | 106,665 | 126,776 | 155,691 | |||||||||||||||||||||
Retail fees and charges
|
8,936 | 8,561 | 18,023 | 17,805 | 16,120 | 17,007 | 16,029 | |||||||||||||||||||||
Other income
|
10,731 | 5,017 | 10,571 | 12,222 | 7,846 | 7,788 | 7,286 | |||||||||||||||||||||
Total other income
|
19,667 | 13,578 | 28,594 | 30,027 | 23,966 | 24,795 | 23,315 | |||||||||||||||||||||
Total
other expenses
|
45,849 | 44,182 | 93,621 | 81,989 | 77,725 | 72,868 | 73,631 | |||||||||||||||||||||
Income before income tax expense
|
55,040 | 53,820 | 105,224 | 80,155 | 52,906 | 78,703 | 105,375 | |||||||||||||||||||||
Income
tax expense
|
19,405 | 19,836 | 38,926 | 29,201 | 20,610 | 30,586 | 40,316 | |||||||||||||||||||||
Net
income
|
$ | 35,635 | $ | 33,984 | $ | 66,298 | $ | 50,954 | $ | 32,296 | $ | 48,117 | $ | 65,059 | ||||||||||||||
Basic
earnings per share
|
$ | 0. 49 | $ | 0. 46 | $ | 0.91 | $ | 0.70 | $ | 0.44 | $ | 0.66 | $ | 0.90 | ||||||||||||||
Average
shares outstanding
|
73, 241 | 73, 088 | 73,144 | 72,939 | 72,849 | 72,595 | 72,506 | |||||||||||||||||||||
Diluted
earnings per share
|
$ | 0. 49 | $ | 0. 46 | $ | 0.91 | $ | 0.70 | $ | 0.44 | $ | 0.66 | $ | 0.89 | ||||||||||||||
Average
diluted shares outstanding
|
73, 264 | 73, 168 | 73,208 | 73,013 | 72,970 | 72,854 | 73,082 | |||||||||||||||||||||
Dividends paid per public share (1)
|
$
|
1.29
|
$
|
1.11
|
$
|
2.11
|
$
|
2.00
|
$
|
2.09
|
$
|
2.30
|
$
|
2.00
|
At or For the Six Months | ||||||||||||||||||||||||
Ended | ||||||||||||||||||||||||
March 31, |
At and for Year Ended September
30,
|
|||||||||||||||||||||||
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||
Selected
Performance and Financial Ratios and Other Data:
|
||||||||||||||||||||||||
Performance
Ratios:
|
||||||||||||||||||||||||
Return
on average assets
|
0.85 | % | 0.81 | % | 0.65 | % | 0.41 | % | 0.58 | % | 0.77 | % | ||||||||||||
Return
on average equity
|
7.49 | 7.27 | 5.86 | 3.72 | 5.58 | 7.62 | ||||||||||||||||||
Dividend payout
ratio
|
76.91 | 66.47 | 81.30 | 133.14 | 97.41 | 62.59 | ||||||||||||||||||
Ratio
of operating expense to average total
assets
|
1. 09 | 1.14 | 1.04 | 0.98 | 0.88 | 0.87 | ||||||||||||||||||
Efficiency
ratio(2)
|
42.77 | 45.62 | 49.93 | 59.60 | 48.03 | 41.19 | ||||||||||||||||||
|
||||||||||||||||||||||||
Ratio
of average interest-earning assets
to
average interest-bearing liabilities
|
1. 11 | x | 1.12 | x | 1.12 | x | 1.12 | x | 1.11 | x | 1.10 | x | ||||||||||||
Interest
rate spread information:
|
||||||||||||||||||||||||
Average
during
period
|
1. 84 | % | 1.86 | % | 1.35 | % | 0.93 | % | 1.19 | % | 1.59 | % | ||||||||||||
End
of
period
|
1. 83 | 1.89 | 1.70 | 0.89 | 1.07 | 1.46 | ||||||||||||||||||
Net
interest
margin
|
2. 14 | 2.20 | 1.75 | 1.36 | 1.57 | 1.87 | ||||||||||||||||||
Asset
Quality Ratios:
|
||||||||||||||||||||||||
Non-performing
assets to total assets
|
0. 48 | 0.46 | 0.23 | 0.12 | 0.10 | 0.08 | ||||||||||||||||||
Non-performing
loans to total loans
|
0. 63 | 0.55 | 0.26 | 0.14 | 0.11 | 0.09 | ||||||||||||||||||
|
||||||||||||||||||||||||
Allowance
for loan losses to non-performing
loans
|
43.30 | 32.83 | 42.37 | 56.87 | 79.03 | 89.14 | ||||||||||||||||||
Allowance
for loan losses to loans receivable,
net
|
0. 27 | 0.18 | 0.11 | 0.08 | 0.08 | 0.08 | ||||||||||||||||||
Net charge-offs during the period to average loans
outstanding
|
0. 03 | 0.04 | * | * | * | * | ||||||||||||||||||
Capital
Ratios:
|
||||||||||||||||||||||||
Equity
to total assets at end of period (3)
|
11. 15 | 11.20 | 10.82 | 11.30 | 10.53 | 10.29 | ||||||||||||||||||
Average
equity to average assets
|
11.33 | 11.08 | 11.05 | 10.91 | 10.47 | 10.05 | ||||||||||||||||||
Regulatory
Capital Ratios of Bank:
|
||||||||||||||||||||||||
Tangible
equity
|
10. 0 | 10.0 | 10.0 | 10.3 | 9.5 | 9.1 | ||||||||||||||||||
Tier
1 (core)
capital
|
10. 0 | 10.0 | 10.0 | 10.3 | 9.5 | 9.1 | ||||||||||||||||||
Tier
1 (core) risk-based capital
|
23. 6 | 23.2 | 23.1 | 22.9 | 22.6 | 21.3 | ||||||||||||||||||
Total
risk-based
capital
|
23.9 | 23.3 | 23.0 | 22.8 | 22.5 | 21.3 | ||||||||||||||||||
Other
Data:
|
||||||||||||||||||||||||
Number
of traditional offices
|
35 | 33 | 30 | 29 | 29 | 29 | ||||||||||||||||||
Number of in-store offices |
10
|
9
|
9
|
9
|
9
|
8
|
(1) |
For
all periods shown, Capitol Federal Savings Bank MHC, which owns a majority
of the outstanding shares of CFF common stock,
waived its right to receive dividends paid on CFF common stock with the exception of the $0.50 per
share dividend paid on 500,000 shares in February 2010 and 2005. Public shares exclude
shares held by Capitol Federal Savings Bank MHC, as well as unallocated
shares held in the employee stock ownership
plan.
|
(2) |
Non-interest
expense divided by net interest and dividend income plus non-interest
income.
|
(3) |
CFF
has no intangible assets.
|
*
|
Less
than 0.01%
|
●
|
our
ability to continue to maintain overhead costs at reasonable
levels;
|
●
|
our
ability to continue to originate a significant volume of one- to
four-family mortgage loans in our market
area;
|
●
|
our
ability to acquire funds from or invest funds in wholesale or secondary
markets;
|
●
|
the
future earnings and capital levels of Capitol Federal Savings Bank, which
could affect the ability of Capitol Federal Financial, Inc. to pay
dividends in accordance with its dividend
policies;
|
●
|
fluctuations
in deposit flows, loan demand, and/or real estate values, which may
adversely affect our
business;
|
●
|
the
credit risks of lending and investing activities, including changes in the
level and direction of loan delinquencies and write-offs and changes in
estimates of the adequacy of the allowance for loan
losses;
|
●
|
results
of examinations of Capitol Federal Savings Bank by its primary regulator,
the Office of Thrift Supervision, including the possibility that the
Office of Thrift Supervision may, among other things, require Capitol
Federal Savings Bank to increase its allowance for loan
losses;
|
●
|
the
strength of the U.S. economy in general and the strength of the local
economies in which we conduct
operations;
|
●
|
the
effects of, and changes in, trade, monetary and fiscal policies and laws,
including interest rate policies of the Board of Governors of the Federal
Reserve System;
|
●
|
the
effects of, and changes in, foreign and military policies of the United
States government;
|
●
|
inflation,
interest rate, market and monetary
fluctuations;
|
●
|
our
ability to access cost-effective
funding;
|
●
|
the
timely development of and acceptance of our new products and services and
the perceived overall value of these products and services by users,
including the features, pricing and quality compared to competitors’
products and services;
|
●
|
the
willingness of users to substitute competitors’ products and services for
our products and services;
|
●
|
our
success in gaining regulatory approval of our products and services and
branching locations, when
required;
|
●
|
the
impact of changes in financial services laws and regulations, including
laws concerning taxes, banking securities and insurance and the impact of
other governmental initiatives affecting the financial services
industry;
|
●
|
implementing
business initiatives may be more difficult or expensive than
anticipated;
|
●
|
technological
changes;
|
●
|
acquisitions
and dispositions;
|
●
|
changes
in consumer spending and saving habits;
and
|
●
|
our
success at managing the risks involved in our
business.
|
Based
Upon the Sale at $10.00 Per Share of
|
||||||||||||||||||||||||
144,500 ,000 Shares
|
170 ,000,000 Shares
|
195,500 ,000 Shares
|
||||||||||||||||||||||
Amount
|
Percent
of
Net
Proceeds
|
Amount
|
Percent
of
Net
Proceeds
|
Amount
|
Percent
of
Net
Proceeds
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
Offering
proceeds
|
$ | 1,445,000 | $ | 1, 700 ,000 | $ | 1,955,000 | ||||||||||||||||||
Less
offering expenses
|
54,300 | 62,830 | 71,359 | |||||||||||||||||||||
Net
offering proceeds
|
$ | 1,390,700 | 100.0 | % | $ | 1,637,170 | 100.0 | % | $ | 1,883,641 | 100.0 | % | ||||||||||||
Distribution
of net proceeds:
|
||||||||||||||||||||||||
To
Capitol Federal Savings Bank
|
$ | 695,350 | 50.0 | % | $ | 818,585 | 50.0 | % | $ | 941,820 | 50.0 | % | ||||||||||||
To
fund the loan to employee stock
ownership plan
|
57,800 | 4.2 | 68 ,000 | 4.2 | 78,200 | 4. 2 | ||||||||||||||||||
To
repay outstanding debentures
|
53,609 | 3. 9 | 53,609 | 3. 3 | 53,609 | 2. 8 | ||||||||||||||||||
Cash
contributed to foundation
|
40,000 | 2. 9 | 40,000 | 2. 4 | 40,000 | 2. 1 | ||||||||||||||||||
Retained
by Capitol Federal Financial, Inc.
|
$ | 543,941 | 39. 0 | % | $ | 656,976 | 40. 1 | % | $ | 770,011 | 40.9 | % |
●
|
to
pay cash dividends to stockholders;
|
●
|
to
repurchase shares of our common stock for, among other things, the funding
of our stock-based incentive plan;
|
●
|
to
invest in securities;
|
●
|
to
finance, where opportunities are presented, the acquisition of financial
institutions or other financial service companies primarily in, or
adjacent to, our market areas, although we do not currently have any
understandings or agreements regarding any specific acquisition
transaction; and
|
●
|
for
other general corporate purposes.
|
●
|
to
increase our emphasis on loan purchases, subject to underwriting standards
and availability;
|
●
|
to
support internal growth through lending in the communities we
serve;
|
●
|
to
enhance existing products and services and support the development of new
products and services by investing, for example, in technology to support
growth and enhanced customer
service;
|
●
|
to
invest in securities;
|
●
|
to
finance the acquisition of branches from other financial institutions or
build or lease new branch facilities primarily in, or adjacent to, the
State of Kansas although we do not currently have any agreements or
understandings regarding any specific acquisition transaction;
and
|
●
|
for
other general corporate purposes.
|
Year Ending September 30,
2010
|
High
|
Low
|
Dividend
Paid
Per Share
|
|||||||||
Third
quarter (through _____,
2010)
|
$ | [ ] | $ | [ ] | $ | 0.50 | ||||||
Second
quarter
|
38.20 | 30.76 | 0 .50 | |||||||||
First
quarter
|
33.36 | 28.19 | 0 .79 | |||||||||
Year Ending September 30,
2009
|
High
|
Low
|
Dividend
Paid
Per Share
|
|||||||||
Fourth
quarter
|
$ | 39.29 | $ | 30.24 | $ | 0 .50 | ||||||
Third
quarter
|
44.93 | 34.91 | 0 .50 | |||||||||
Second
quarter
|
45.77 | 33.02 | 0 .50 | |||||||||
First
quarter
|
47.64 | 33.06 | 0 .61 |
Year Ending September 30,
2008
|
High
|
Low
|
Dividend
Paid
Per Share
|
|||||||||
Fourth
quarter
|
$ | 51.56 | $ | 36.06 | $ | 0 .50 | ||||||
Third
quarter
|
41.45 | 36.82 | 0 .50 | |||||||||
Second
quarter
|
38.60 | 27.63 | 0 .50 | |||||||||
First
quarter
|
36.09 | 30.47 | 0 .50 |
Capitol Federal Savings Bank | ||||||||||||||||||||||||||||||||
Historical
at
|
Pro
Forma at March 31, 2010 Based Upon the Sale at $10.00 Per
Share
|
|||||||||||||||||||||||||||||||
March 31, 2010
|
144,500 ,000 Shares
|
170 ,000,000 Shares
|
195,500 ,000 Shares
|
|||||||||||||||||||||||||||||
Percent | Percent | Percent | Percent | |||||||||||||||||||||||||||||
of | of | of | of | |||||||||||||||||||||||||||||
Amount | Assets(1) |
Amount
|
Assets(1) |
Amount
|
Assets(1)
|
Amount
|
Assets(1)
|
|||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||
Equity
capital
|
$ | 873,053 | 10. 27 | % | $ | 1,481,703 | 16.11 | % | $ | 1,589,638 | 17. 05 | % | $ | 1,697,573 | 17.97 | % | ||||||||||||||||
Core
(leverage) capital(2)
|
$ | 841,861 | 9.96 | % | $ | 1,450,511 | 15.85 | % | $ | 1,558,446 | 16.81 | % | $ | 1,666,381 | 17.74 | % | ||||||||||||||||
Core
(leverage) requirement
|
422,694 | 5.00 | 457,462 | 5.00 | 463,624 | 5.00 | 469,785 | 5.00 | ||||||||||||||||||||||||
Excess
|
$ | 419,167 | 4.96 | % | $ | 993,049 | 10.85 | % | $ | 1,094,822 | 11.81 | % | $ | 1,196,596 | 12.74 | % | ||||||||||||||||
Tier
I risk-based capital(2)(3)
|
$ | 841,861 | 23.62 | % | $ | 1,450,511 | 39.16 | % | $ | 1,558,446 | 41.80 | % | $ | 1,666,381 | 44.40 | % | ||||||||||||||||
Tier
I requirement
|
213, 896 | 6.00 | 222, 240 | 6.00 | 223, 719 | 6.00 | 225, 198 | 6.00 | ||||||||||||||||||||||||
Excess
|
$ | 627,965 | 17.62 | % | $ | 1,228,271 | 33.16 | % | $ | 1,334,727 | 35.80 | % | $ | 1,441,183 | 38. 40 | % | ||||||||||||||||
Total
risk-based capital(2)(3)
|
$ | 852,065 | 23.90 | % | $ | 1,460,715 | 39.44 | % | $ | 1,568,650 | 42.07 | % | $ | 1,676,585 | 44.67 | % | ||||||||||||||||
Risk-based
requirement
|
356,494 | 10.00 | 370, 401 | 10.00 | 372,865 | 10.00 | 375, 330 | 10.00 | ||||||||||||||||||||||||
Excess
|
$ | 495,571 | 13.90 | % | $ | 1,090,314 | 29.44 | % | $ | 1,195,785 | 32.07 | % | $ | 1,301,255 | 34.67 | % | ||||||||||||||||
Reconciliation
of capital infused into Capitol Federal Savings
Bank:
|
||||||||||||||||||||||||||||||||
Net
proceeds
|
$
|
695,350
|
$ |
818,585
|
$ | 941,820 | ||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||
Common
stock acquired by employee stock ownership plan
|
(57,800 |
)
|
(68,000 | ) | (78,200 |
)
|
||||||||||||||||||||||||||
Common
stock acquired by stock-based incentive plan
|
(28,900 |
)
|
(34,000 |
)
|
(39,100 |
)
|
||||||||||||||||||||||||||
Pro
forma increase in GAAP and regulatory capital(3)
|
$
|
608,650
|
$
|
716,585
|
$ |
824,520
|
(1)
|
Core
capital levels are shown as a percentage of total adjusted
assets. Risk-based capital levels are shown as a percentage of
risk-weighted assets. Capital requirements of 4.0%, 5.0% and
10% for core (leverage), Tier I risk-based and Total risk-based capital
reflect “well capitalized” status under prompt corrective action
provisions.
|
(2)
|
Pro
forma capital levels assume that we fund the stock-based incentive plans
with purchases in the open market equal to 2.0% of the shares of
common stock sold in the stock offering at a price equal to the price for
which the shares of common stock are sold in the stock offering, and that
the employee stock ownership plan purchases 4.0% of the shares of common
stock sold in the stock offering with funds we lend. Pro forma
GAAP and regulatory capital have been reduced by the amount required to
fund both of these plans. See “Management” for a discussion of
the stock-based benefit plan and employee stock ownership
plan.
|
(3)
|
Pro
forma amounts and percentages assume net proceeds are invested in assets
that carry a 20% risk weighting.
|
CFF
|
Capitol
Federal Financial, Inc.
$10.00
Per Share Pro Forma Based on the Sale of
|
||||||||||||||||||
Historical
at
March
31, 2010
|
144,500,000
Shares
|
170,000,000
Shares
|
195,500,000
Shares
|
||||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||
Deposits(1)
|
$ | 4,319,066 | $ | 4,318,806 | $ | 4,318,806 | $ | 4,318,806 | |||||||||||
Borrowed
funds
|
3,055,842 | 3,055,842 | 3,055,842 | 3,055,842 | |||||||||||||||
Debentures
|
53,609 | -- | -- | -- | |||||||||||||||
Total
deposits and borrowed funds
|
$ | 7,428,517 | $ | 7,374,648 | $ | 7,374,648 | $ | 7,374,648 | |||||||||||
Stockholders’
equity:
|
|||||||||||||||||||
Preferred
stock, $0.01 par value,
100,000,000
shares authorized
(post-conversion)(2)
|
$ | -- | $ | -- | $ | -- | $ | -- | |||||||||||
Common
stock $0.01 par value,
1,400,000,000
shares authorized
(post-conversion);
shares to be
issued
as reflected(2)(3)
|
915 | 2,048 | 2,410 | 2,771 | |||||||||||||||
Paid-in
capital(2)
|
455,413 | 1,844,980 | 2,091,088 | 2,337,198 | |||||||||||||||
Retained
earnings(4)
|
789,831 | 789,831 | 789,831 | 789,831 | |||||||||||||||
Accumulated
other
comprehensive
income
|
30,765 | 30,765 | 30,765 | 30,765 | |||||||||||||||
Plus:
|
|||||||||||||||||||
Capitol
Federal Savings Bank MHC capital
contribution
|
-- | 466 | 466 | 466 | |||||||||||||||
Less:
|
|||||||||||||||||||
Treasury
stock, at
cost
|
(323,453 | ) | (323,453 | ) | (323,453 | ) | (323,453 | ) | |||||||||||
After-tax
expense of contribution to
charitable
foundation(5)
|
-- | (24,672 | ) | (24,672 | ) | (24,672 | ) | ||||||||||||
Common
stock acquired by
employee
stock ownership plan (6)
|
(7,057 | ) | (64,857 | ) | (75,057 | ) | (85,257 | ) | |||||||||||
Common
stock acquired
by
the stock-based incentive plan(7)
|
(341 | ) | (29,241 | ) | (34,341 | ) | (39,441 | ) | |||||||||||
Total
stockholders’ equity
|
$ | 946,073 | $ | 2,225,867 | $ | 2,457,037 | $ | 2,688,208 | |||||||||||
Shares
outstanding:
|
|||||||||||||||||||
Total
shares
outstanding
|
73,983,078 | 204,828,085 | 240,974,218 | 277,120,351 | |||||||||||||||
Exchange
shares
issued
|
-- | 60,328,085 | 70,974,218 | 81,620,351 | |||||||||||||||
Shares
offered for
sale
|
-- | 144,500,000 | 170,000,000 | 195,500,000 | |||||||||||||||
Total
stockholders’ equity as a
percentage
of total assets
|
11.15 |
%
|
|
22.92 |
%
|
|
24.71 |
%
|
|
26.42 | % |
(1)
|
Does
not reflect withdrawals from deposit accounts for the purchase of shares
of common stock in the offering. These withdrawals would reduce
pro forma deposits by the amount of the withdrawals. On a pro
forma basis, it also reflects a transfer to equity of $ 260 thousand from Capitol
Federal Savings Bank MHC consisting of deposits held at Capitol Federal
Savings Bank and tax benefits held by Capitol Federal Savings Bank
MHC.
|
(2)
|
CFF
currently has 50,000,000 authorized shares of preferred stock and
450,000,000 authorized shares of common stock, par value $0.01 per
share. On a pro forma basis, Capitol Federal Financial, Inc.
common stock and additional paid-in capital have been revised to reflect
the number of shares of Capitol Federal Financial, Inc. common stock to be
outstanding, which is 204,828,085 shares,
240,974,218 shares and 277,120,351 shares at the minimum, midpoint and
maximum of the offering range,
respectively.
|
(3)
|
No
effect has been given to the issuance of additional shares of Capitol
Federal Financial, Inc. common stock pursuant to stock options to be
granted under a stock-based incentive plan. An amount up to
5.0% of the shares of Capitol Federal Financial, Inc. common stock sold in
the offering may be reserved for issuance upon the exercise of
options. No effect has been given to the exercise of options
currently outstanding. See “Management - Benefits to be
Considered Following Completion of the
Conversion.”
|
(4)
(5)
|
The
retained earnings of Capitol Federal Savings Bank will be substantially
restricted after the conversion. See “The Conversion and
Offering - Liquidation Rights” and “Supervision and
Regulation.”
Represents
the expense of the contribution to the charitable foundation based on a
38.32% tax rate. The realization of the deferred tax benefit is limited
annually to a maximum deduction for charitable contributions equal to 10% of our annual taxable
income, subject to our ability to carry forward for federal or state
purposes any unused portion of the deduction for the five years following
the year in which the contribution is
made.
|
(6)
|
Assumes
that 4.0% of the shares sold in the offering will be acquired by the
employee stock ownership plan financed by a loan from Capitol Federal
Financial, Inc. The loan will have a term of 30 years and an
interest rate equal to the prime rate as published in The Wall Street
Journal, and be repaid principally from Capitol Federal Savings
Bank’s contributions to the employee stock ownership
plan. Since Capitol Federal Financial, Inc. will finance the
employee stock ownership plan debt, this debt will be eliminated through
consolidation and no liability will be reflected on Capitol Federal
Financial, Inc.’s consolidated financial
statements. Accordingly, the amount of shares of common stock
acquired by the employee stock ownership plan is shown in this table as a
reduction of total stockholders’
equity.
|
(7)
|
Assumes
at the minimum, midpoint and maximum of the offering range that a number
of shares of common stock equal to 2.0% of the shares of common stock to
be sold in the offering will be purchased by the stock-based incentive
plan in open market purchases. The stock-based incentive plan
will be submitted to a vote of stockholders following the completion of
the offering. The funds to be used by the stock-based incentive
plan to purchase the shares will be provided by Capitol Federal Financial,
Inc. The dollar amount of common stock to be purchased is based
on the $10.00 per share offering price and represents unearned
compensation. This amount does not reflect possible increases
or decreases in the value of common stock relative to the subscription
price in the offering. As Capitol Federal Financial, Inc.
accrues compensation expense to reflect the vesting of shares pursuant to
the stock-based incentive plan, the credit to capital will be offset by a
charge to operations. If the shares to fund the plan
(restricted stock awards and stock options) are assumed to come from
authorized but unissued shares of Capitol Federal Financial, Inc., the
number of outstanding shares at the minimum, midpoint and maximum of the
offering range would be 214,943,085,
252,874,218 and 290,805,351
respectively, total stockholders’ equity would be $2. 26 billion, $2. 49
billion and $2. 73 billion, respectively, and
total stockholders’ ownership in Capitol Federal Financial, Inc. would be
diluted by approximately 4. 71 % at the maximum
of the offering range.
|
(i)
|
30%
of all shares of common stock will be sold in the subscription and
community offerings, including shares purchased by insiders and the
employee stock ownership plan, with the remaining shares to be sold in the
syndicated offering;
|
(ii)
|
205 ,000 shares
of common stock will be purchased by our executive officers and directors
and their associates;
|
(iii)
|
our
employee stock ownership plan will purchase 4.0% of the shares of common
stock sold in the offering, which will be funded with a loan from Capitol
Federal Financial, Inc. The loan will be repaid in
substantially equal payments of principal and interest over a period of 30
years;
|
(iv)
|
Sandler
O’Neill & Partners, L.P. will receive a fee equal to 0.75% of the
aggregate gross proceeds received on all shares of common stock sold in
the subscription and community offerings and we will pay (a) a management
fee of 1.00% of the aggregate dollar amount of the common stock sold in
the syndicated offering, 75% of which will be paid to Sandler O’Neill
& Partners, L.P. and 25% of which will be paid to Keefe, Bruyette
& Woods, Inc., and (b) a selling concession of 3.50% of the actual
purchase price of each share of common stock
sold in the syndicated offering, which will be allocated to dealers
(including Sandler O’Neill & Partners, L.P. and Keefe, Bruyette &
Woods, Inc.) in accordance with the actual number of shares of common
stock sold by such dealers. No fee will be paid with respect to shares of
common stock purchased by our qualified and non-qualified employee stock
benefit plans, or stock purchased by our officers, directors and employees
and their immediate families; and
|
(v)
|
total
expenses of the offering, excluding the
marketing fees to be paid to Sandler O’Neill & Partners, L.P. and
other broker-dealers, are estimated to be
$6.0 million.
|
●
|
withdrawals
from deposit accounts for the purpose of purchasing shares of common stock
in the stock offering;
|
|
● |
our
results of operations after the stock offering;
or
|
●
|
changes
in the market price of the shares of common stock after the stock
offering.
|
At
or for the Six Months Ended March 31, 2010
Based
Upon the Sale at $10.00 Per Share of
|
||||||||||||
144,500 ,000
Shares
|
170 ,000,000
Shares
|
195,500 ,000
Shares
|
||||||||||
(Dollars
in thousands, except per share amounts)
|
||||||||||||
Gross
proceeds of offering
|
$ | 1,445,000 | $ | 1,700,000 | $ | 1,955,000 | ||||||
Market
value of shares issued in the exchange
|
603,281 | 709,742 | 816,204 | |||||||||
Pro
forma market capitalization
|
$ | 2,048,281 | $ | 2,409,742 | $ | 2,771,204 | ||||||
Gross
proceeds of offering
|
$ | 1,445,000 | $ | 1,700,000 | $ | 1,955,000 | ||||||
Less:
Expenses
|
54,300 | 62,830 | 71,359 | |||||||||
Estimated
net proceeds
|
1,390,700 | 1,637,170 | 1,883,641 | |||||||||
Less:
Common stock purchased by employee stock ownership
plan
|
(57,800 | ) | (68,000 | ) | (78,200 | ) | ||||||
Less:
Cash contribution to charitable foundation
|
(40,000 | ) | (40,000 | ) | (40,000 | ) | ||||||
Less:
Common stock purchased by the stock-based incentive
plan
|
(28,900 | ) | (34,000 | ) | (39,100 | ) | ||||||
Estimated
net proceeds, as adjusted
|
$ | 1,264,000 | $ | 1,495,170 | $ | 1,726,341 | ||||||
For
the Six Months Ended March 31, 2010
|
||||||||||||
Consolidated
net income:
|
||||||||||||
Historical
|
$ | 35,635 | $ | 35,635 | $ | 35,635 | ||||||
Pro
forma adjustments:
|
||||||||||||
Income
on adjusted net proceeds
|
9,940 | 11,758 | 13,576 | |||||||||
Employee
stock ownership plan(1)
|
(594 | ) | (699 | ) | (804 | ) | ||||||
Shares
granted under the stock based incentive plan(2)
|
(1,783 | ) | (2,097 | ) | (2,412 | ) | ||||||
Options
granted under the stock-based incentive plan(3)
|
(1,588 | ) | (1,868 | ) | (2,148 | ) | ||||||
Pro
forma net income
|
$ | 41,611 | $ | 42,729 | $ | 43,847 | ||||||
Net
income per share(4):
|
||||||||||||
Historical
|
$ | 0.18 | $ | 0.15 | $ | 0.13 | ||||||
Pro
forma adjustments:
|
||||||||||||
Income
on adjusted net proceeds
|
0.05 | 0.05 | 0.05 | |||||||||
Employee
stock ownership plan(1)
|
-- | -- | -- | |||||||||
Shares
granted under the stock-based incentive plan(2)
|
(0.01 | ) | (0.01 | ) | (0.01 | ) | ||||||
Options
granted under the stock-based incentive plan(3)
|
(0.01 | ) | (0.01 | ) | (0.01 | ) | ||||||
Pro
forma net income per share(4)(5)
|
$ | 0.21 | $ | 0.18 | $ | 0.16 | ||||||
Offering
price to pro forma net income per share
(annualized)
|
23.81 | x | 27.78 | x | 31.25 | x | ||||||
Number
of shares used in net income per share calculations(4)
|
197,089,916 | 231,870,490 | 266,651,063 | |||||||||
At
March 31, 2010
|
||||||||||||
Stockholders’
equity:
|
||||||||||||
Historical
|
$ | 946,073 | $ | 946,073 | $ | 946,073 | ||||||
Estimated
net proceeds
|
1,390,700 | 1,637,170 | 1,883,641 | |||||||||
Capitol
Federal Savings Bank MHC capital contribution
|
466 | 466 | 466 | |||||||||
Tax
benefit of contribution to
charitable foundation
|
15,328 | 15,328 | 15,328 | |||||||||
Less:
Common stock acquired by employee stock ownership plan(1)
|
(57,800 | ) | (68,000 | ) | (78,200 | ) | ||||||
Less:
Common stock acquired by the stock-based incentive plan(2)
|
(28,900 | ) | (34,000 | ) | (39,100 | ) | ||||||
Less:
Expense of contribution to charitable foundation
|
(40,000 | ) | (40,000 | ) | (40,000 | ) | ||||||
Pro
forma stockholders’ equity
|
$ | 2,225,867 | $ | 2,457,037 | $ | 2,688,208 | ||||||
Stockholders’
equity per share(6):
|
||||||||||||
Historical
|
$ | 4.63 | $ | 3.94 | $ | 3.40 | ||||||
Estimated
net proceeds
|
6.79 | 6.79 | 6.80 | |||||||||
Capitol
Federal Savings Bank MHC capital contribution
|
-- | -- | -- | |||||||||
Tax
benefit of contribution to charitable foundation
|
0.07 | 0.06 | 0.06 | |||||||||
Less:
Common stock acquired by employee stock ownership plan(1)
|
(0.28 | ) | (0.28 | ) | (0.28 | ) | ||||||
Less:
Common stock acquired by the stock-based incentive plan(2)
|
(0.14 | ) | (0.14 | ) | (0.14 | ) | ||||||
Less:
Expense of contribution to charitable foundation
|
(0.20 | ) | (0.17 | ) | (0.14 | ) | ||||||
Pro
forma stockholders’ equity per share(6)
|
$ | 10.87 | $ | 10.20 | $ | 9.70 | ||||||
Offering
price as percentage of pro forma stockholders’ equity per
share
|
92.00 | % | 98.04 | % | 103.09 | % | ||||||
Number
of shares outstanding for pro forma book value per share calculations(7)
|
204,828,085 | 240,974,218 | 277,120,351 |
(1)
|
Assumes
that 4.0% of shares of common stock sold in the offering will be purchased
by the employee stock ownership plan. For purposes of this
table, the funds used to acquire these shares are assumed to have been
borrowed by the employee stock ownership plan from Capitol Federal
Financial, Inc. The loan will have a term of 30 years and an
interest rate equal to the prime rate as published in The Wall Street
Journal. Capitol Federal Savings Bank intends to make
annual contributions to the employee stock ownership plan in an amount at
least equal to the required principal and interest payments on the
debt. Capitol Federal Savings Bank’s total annual payments on
the employee stock ownership plan debt are based upon 30 equal annual
installments of principal and interest. Current accounting
guidance requires that an employer record compensation expense in an
amount equal to the fair value of the shares committed to be released to
employees. The pro forma adjustments assume that: (i) the
employee stock ownership plan shares are allocated in equal annual
installments based on the number of loan repayment installments assumed to
be paid by Capitol Federal Savings Bank; (ii) the fair value of the common
stock remains equal to the $10.00 subscription price; and (iii) the
employee stock ownership plan expense reflects an effective combined
federal and state tax rate of 38.32%. The unallocated employee
stock ownership plan shares are reflected as a reduction of stockholders’
equity. No reinvestment is assumed on proceeds contributed to
fund the employee stock ownership plan. The pro forma net
income further assumes that 96,333, 113,333
and 130,333 shares were committed to be
released during the period at the minimum, midpoint and maximum of the
offering range, respectively, and that, in
accordance with Accounting Standards Codification
( ASC ) 718, Compensation – Stock
Compensation , only the employee
stock ownership plan shares committed to be released during the period
were considered outstanding for purposes of net income per share
calculations.
|
(2)
|
Gives
effect to the grant of stock awards pursuant to the stock-based incentive
plan expected to be adopted by Capitol Federal Financial, Inc. following
the offering and presented to stockholders for approval not earlier than
six months after the completion of the offering. We have
assumed that at the minimum, midpoint and maximum of the offering range
this plan acquires a number of shares of restricted common stock equal to
2.0% of the shares sold in the offering, either through open market
purchases, from authorized but unissued shares of common stock or treasury
stock of Capitol Federal Financial, Inc. Funds used by the
stock-based incentive plan to purchase the shares of common stock will be
contributed by Capitol Federal Financial, Inc. In calculating
the pro forma effect of the stock-based incentive plan, it is assumed that
the shares of common stock were acquired by the plan in open market
purchases at the beginning of the period presented for a purchase price
equal to the price for which the shares are sold in the offering, and that
10 % of the amount contributed was an amortized
expense (based upon a five-year vesting period) during the six months ended March
31, 2010 . There can be no assurance
that the actual purchase price of the shares of common stock granted under
the stock-based incentive plan will be equal to the $10.00 subscription
price. If shares are acquired from authorized but unissued
shares of common stock or from treasury shares of Capitol Federal
Financial, Inc., our net income per share and stockholders’ equity per
share may change. This will also have a dilutive effect of
approximately 1.39% on the ownership interest of
stockholders. The following table shows pro forma net income
per share for the six months ended March 31, 2010 and pro
forma stockholders’ equity per share at March
31, 2010 , based on the sale of the number of
shares indicated, assuming all the shares of common stock to fund the
stock awards are obtained from authorized but unissued
shares.
|
At or for the Six
Months Ended March
31, 2010
|
144,500 ,000 | 170 ,000,000 | 195,500 ,000 | |||||||||
Pro
forma net income per share
|
$ | 0. 21 | $ | 0. 18 | $ | 0. 16 | ||||||
Pro
forma stockholders’ equity per share
|
$ | 10. 86 | $ | 10.20 | $ | 9. 75 |
(3)
|
Gives
effect to the granting of options pursuant to the stock-based incentive
plan, which is expected to be adopted by Capitol Federal Financial, Inc.
following the offering and presented to stockholders for approval not
earlier than six months after the completion of the
offering. We have assumed that options will be granted to
acquire shares of common stock equal to 5.0% of the shares sold in the
offering. In calculating the pro forma effect of the stock
options, it is assumed that the exercise price of the stock options and
the trading price of the stock at the date of grant were $10.00 per share,
and the estimated grant-date fair value pursuant to the application of the
Black-Scholes option pricing model was $ 2 .43 for each option,
which was determined using the Black-Scholes option pricing formula using
the following assumptions: (i) the trading price on date of grant was
$10.00 per share; (ii) exercise price is equal to the trading price
on the date of grant; (iii) dividend yield of 3.0%;
(iv) expected life of 10 years; (v)
expected volatility of 23.90 %; and (vi)
risk-free interest rate of 3. 84 %. If the fair market value per share
on the date of grant is different than $10.00, or if the assumptions used
in the option pricing formula are different from those used in preparing
this pro forma data, the value of options and the related expense
recognized will be different. The aggregate grant date fair
value of the stock options was amortized to expense on a straight-line
basis over a five-year vesting period of the options. There can
be no assurance that the actual exercise price of the stock options will
be equal to the $10.00 price per share. If a portion of the
shares to satisfy the exercise of options under the stock-based incentive
plan is obtained from the issuance of authorized but unissued shares of
common stock, our net income and stockholders’ equity per share will
decrease. This also will have a dilutive effect of up to 3.41%
on the ownership interest of persons who purchase shares of common stock
in the offering.
|
(4)
|
The
number of shares used to calculate pro forma net income per share is equal
to the estimated weighted average shares outstanding as of March 31, 2010 ,
multiplied by the exchange ratio at the minimum, midpoint and maximum, and
subtracting the employee stock ownership plan shares which have not been
committed for release during the respective periods in accordance with
current accounting guidance. See footnote 1,
above.
|
(5)
|
The
retained earnings of Capitol Federal Savings Bank will be substantially
restricted after the conversion. See “Our Policy Regarding
Dividends,” “The Conversion and Offering - Liquidation Rights” and
“Supervision and Regulation.”
|
(6)
|
Per
share figures include publicly held shares of CFF common stock that will
be exchanged for shares of Capitol Federal Financial, Inc. common stock in
the conversion. Stockholders’ equity per share calculations are
based upon the sum of the (i) number of shares assumed to be sold in
the offering; and (ii) shares to be issued in exchange for publicly held
shares of CFF common
stock .
|
(7)
|
The
number of shares used to calculate pro forma stockholders’ equity per
share is equal to the total number of shares to be outstanding upon
completion of the offering.
|
At
or for the Year Ended September 30, 2009
Based
Upon the Sale at $10.00 Per Share of
|
||||||||||||
144,500 ,000
Shares
|
170 ,000,000
Shares
|
195,500 ,000
Shares
|
||||||||||
(Dollars
in thousands, except per share amounts)
|
||||||||||||
Gross
proceeds of offering
|
$ | 1,445,000 | $ | 1, 700 ,000 | $ | 1,955,000 | ||||||
Market
value of shares issued in the exchange
|
603,281 | 709,742 | 816,204 | |||||||||
Pro
forma market capitalization
|
$ | 2,048,281 | $ | 2,409,742 | $ | 2,771,204 | ||||||
Gross
proceeds of offering
|
$ | 1,445,000 | $ | 1, 700 ,000 | $ | 1,955,000 | ||||||
Less:
Expenses
|
54,300 | 62,830 | 71,359 | |||||||||
Estimated
net proceeds
|
1,390,700 | 1,637,170 | 1,883,641 | |||||||||
Less:
Common stock purchased by employee stock ownership plan
|
(57,800 | ) | ( 68 ,000 | ) | (78,200 | ) | ||||||
Less:
Cash contribution to the charitable
foundation
|
(40,000 | ) | (40,000 | ) | (40,000 | ) | ||||||
Less:
Common stock purchased by the stock-based incentive
plan
|
(28,900 | ) | ( 34 ,000 | ) | (39,100 | ) | ||||||
Estimated
net proceeds, as adjusted
|
$ | 1,264,000 | $ | 1,495,170 | $ | 1,726,341 | ||||||
For
the Year Ended September 30, 2009
|
||||||||||||
Consolidated
net income:
|
||||||||||||
Historical
|
$ | 66,298 | $ | 66,298 | $ | 66,298 | ||||||
Pro
forma adjustments:
|
||||||||||||
Income
on adjusted net proceeds
|
19,881 | 23,517 | 27,153 | |||||||||
Employee
stock ownership plan(1)
|
(1, 188 | ) | (1, 398 | ) | (1, 608 | ) | ||||||
Shares
granted under the stock based incentive plan(2)
|
(3, 565 | ) | (4, 194 | ) | (4,823 | ) | ||||||
Options
granted under the stock-based incentive plan(3)
|
(3,175 | ) | (3,735 | ) | (4,296 | ) | ||||||
Pro
forma net income
|
$ | 78,251 | $ | 80,488 | $ | 82,724 | ||||||
Net
income per share(4):
|
||||||||||||
Historical
|
$ | 0. 35 | $ | 0. 30 | $ | 0. 26 | ||||||
Pro
forma adjustments:
|
||||||||||||
Income
on adjusted net proceeds
|
0. 10 | 0. 10 | 0. 10 | |||||||||
Employee
stock ownership plan(1)
|
(0.01 | ) | (0.01 | ) | (0.01 | ) | ||||||
Shares
granted under the stock-based incentive plan(2)
|
(0.02 | ) | (0.02 | ) | (0.02 | ) | ||||||
Options
granted under the stock-based incentive plan(3)
|
(0.02 | ) | (0.02 | ) | (0.02 | ) | ||||||
Pro
forma net income per share(4)(5)
|
$ | 0. 40 | $ | 0. 35 | $ | 0. 31 | ||||||
Offering
price to pro forma net income per share
|
25.00 | x | 28.57 | x | 32.26 | x | ||||||
Number
of shares used in net income per share calculations(4)
|
196,965,862 | 231,724,544 | 266,483,225 | |||||||||
At
September 30, 2009
|
||||||||||||
Stockholders’
equity:
|
||||||||||||
Historical
|
$ | 941,298 | $ | 941,298 | $ | 941,298 | ||||||
Estimated
net proceeds
|
1,390,700 | 1,637,170 | 1,883,641 | |||||||||
Capitol
Federal Savings Bank MHC capital contribution
|
466 | 466 | 466 | |||||||||
Tax
benefit of contribution to charitable
foundation
|
15,328 | 15,328 | 15,328 | |||||||||
Less:
Common stock acquired by employee stock ownership plan(1)
|
(57,800 | ) | ( 68 ,000 | ) | (78,200 | ) | ||||||
Less:
Common stock acquired by the stock-based incentive plan(2)
|
(28,900 | ) | ( 34 ,000 | ) | (39,100 | ) | ||||||
Less: Expense
of contribution to charitable foundation
|
(40,000 | ) | (40,000 | ) | (40,000 | ) | ||||||
Pro
forma stockholders’ equity
|
$ | 2,221,092 | $ | 2,452,262 | $ | 2,683,433 | ||||||
Stockholders’
equity per share(6):
|
||||||||||||
Historical
|
$ | 4. 60 | $ | 3. 92 | $ | 3. 38 | ||||||
Estimated
net proceeds
|
6.79 | 6.79 | 6.80 | |||||||||
Capitol
Federal Savings Bank MHC capital contribution
|
-- | -- | -- | |||||||||
Tax
benefit of contribution to charitable
foundation
|
0.07 | 0.06 | 0. 06 | |||||||||
Less:
Common stock acquired by employee stock ownership plan(1)
|
(0.28 | ) | (0.28 | ) | (0.28 | ) | ||||||
Less:
Common stock acquired by the stock-based incentive plan(2)
|
(0.14 | ) | (0.14 | ) | (0.14 | ) | ||||||
Less:
Expense of contribution to charitable foundation
|
(0. 20 | ) | (0. 17 | ) | (0. 14 | ) | ||||||
Pro
forma stockholders’ equity per share(6)
|
$ | 10. 84 | $ | 10.18 | $ | 9. 68 | ||||||
Offering
price as percentage of pro forma stockholders’ equity per
share
|
92.25 | % | 98.23 | % | 103.31 | % | ||||||
Number
of shares outstanding for pro forma book value per share calculations(7)
|
204,828,085 | 240,974,218 | 277,120,351 |
(1)
|
Assumes
that 4.0% of shares of common stock sold in the offering will be purchased
by the employee stock ownership plan. For purposes of this
table, the funds used to acquire these shares are assumed to have been
borrowed by the employee stock ownership plan from Capitol Federal
Financial, Inc. The loan will have a term of 30 years and an
interest rate equal to the prime rate as published in The Wall Street
Journal. Capitol Federal Savings Bank intends to make
annual contributions to the employee stock ownership plan in an amount at
least equal to the required principal and interest payments on the
debt. Capitol Federal Savings Bank’s total annual payments on
the employee stock ownership plan debt are based upon 30 equal annual
installments of principal and interest. Current accounting
guidance requires that an employer record compensation expense in an
amount equal to the fair value of the shares committed to be released to
employees. The pro forma adjustments assume that: (i) the
employee stock ownership plan shares are allocated in equal annual
installments based on the number of loan repayment installments assumed to
be paid by Capitol Federal Savings Bank; (ii) the fair value of the common
stock remains equal to the $10.00 subscription price; and (iii) the
employee stock ownership plan expense reflects an effective combined
federal and state tax rate of 38.32%. The unallocated employee
stock ownership plan shares are reflected as a reduction of stockholders’
equity. No reinvestment is assumed on proceeds contributed to
fund the employee stock ownership plan. The pro forma net
income further assumes that 192 ,667, 226 ,667 and 260 ,667
shares were committed to be released during the period at the minimum,
midpoint and maximum of the offering range, respectively, and that, in accordance with ASC 718, only the employee
stock ownership plan shares committed to be released during the period
were considered outstanding for purposes of net income per share
calculations.
|
(2)
|
Gives
effect to the grant of stock awards pursuant to the stock-based incentive
plan expected to be adopted by Capitol Federal Financial, Inc. following
the offering and presented to stockholders for approval not earlier than
six months after the completion of the offering. We have
assumed that at the minimum, midpoint and maximum of the offering range
this plan acquires a number of shares of restricted common stock equal to
2.0% of the shares sold in the offering, either through open market
purchases, from authorized but unissued shares of common stock or treasury
stock of Capitol Federal Financial, Inc. Funds used by the
stock-based incentive plan to purchase the shares of common stock will be
contributed by Capitol Federal Financial, Inc. In calculating
the pro forma effect of the stock-based incentive plan, it is assumed that
the shares of common stock were acquired by the plan in open market
purchases at the beginning of the period presented for a purchase price
equal to the price for which the shares are sold in the offering, and that
20% of the amount contributed was an amortized expense (based upon a
five-year vesting period) during the year ended September 30,
2009. There can be no assurance that the actual purchase price
of the shares of common stock granted under the stock-based incentive plan
will be equal to the $10.00 subscription price. If shares are
acquired from authorized but unissued shares of common stock or from
treasury shares of Capitol Federal Financial, Inc., our net income per
share and stockholders’ equity per share may change. This will
also have a dilutive effect of approximately 1.39% (at the maximum of the
offering range) on the ownership interest of stockholders. The
following table shows pro forma net income per share for the year ended
September 30, 2009 and pro forma stockholders’ equity per share at
September 30, 2009, based on the sale of the number of shares indicated,
assuming all the shares of common stock to fund the stock awards are
obtained from authorized but unissued
shares.
|
At or for the Year Ended September 30,
2009
|
144,500 ,000 | 170 ,000,000 | 195,500 ,000 | |||||||||
Pro
forma net income per share
|
$ | 0. 39 | $ | 0. 35 | $ | 0. 31 | ||||||
Pro
forma stockholders’ equity per share
|
$ | 10. 84 | $ | 10.18 | $ | 9. 69 |
(3)
|
Gives
effect to the granting of options pursuant to the stock-based incentive
plan, which is expected to be adopted by Capitol Federal Financial, Inc.
following the offering and presented to stockholders for approval not
earlier than six months after the completion of the
offering. We have assumed that options will be granted to
acquire shares of common stock equal to 5.0% of the shares sold in the
offering. In calculating the pro forma effect of the stock
options, it is assumed that the exercise price of the stock options and
the trading price of the stock at the date of grant were $10.00 per share,
and the estimated grant-date fair value pursuant to the application of the
Black-Scholes option pricing model was $ 2 .43
for each option, which was determined using the Black-Scholes option
pricing formula using the following assumptions: (i) the trading
price on date of grant was $10.00 per share; (ii) exercise price is
equal to the trading price on the date of grant; (iii) dividend yield
of 3.0%; (iv) expected life of 10 years; (v) expected volatility of
23.90 %; and (vi) risk-free interest rate of
3. 84 %. If the fair market value per
share on the date of grant is different than $10.00, or if the assumptions
used in the option pricing formula are different from those used in
preparing this pro forma data, the value of options and the related
expense recognized will be different. The aggregate grant date
fair value of the stock options was amortized to expense on a
straight-line basis over a five-year vesting period of the
options. There can be no assurance that the actual exercise
price of the stock options will be equal to the $10.00 price per
share. If a portion of the shares to satisfy the exercise of
options under the stock-based incentive plan is obtained from the issuance
of authorized but unissued shares of common stock, our net income and
stockholders’ equity per share will decrease. This also will
have a dilutive effect of up to 3.41% on the ownership interest of persons
who purchase shares of common stock in the
offering.
|
(4)
|
The
number of shares used to calculate pro forma net income per share is equal
to the estimated weighted average shares outstanding for the year ended
September 30, 2009, multiplied by the exchange ratio at the minimum,
midpoint and maximum and subtracting the employee stock ownership plan
shares which have not been committed for release during the respective
periods in accordance with current accounting guidance. See
footnote 1, above.
|
(5)
|
The
retained earnings of Capitol Federal Savings Bank will be substantially
restricted after the conversion. See “Our Policy Regarding
Dividends,” “The Conversion and Offering - Liquidation Rights” and
“Supervision and Regulation.”
|
(6)
|
Per
share figures include publicly held shares of CFF common stock that will
be exchanged for shares of Capitol Federal Financial, Inc. common stock in
the conversion. Stockholders’ equity per share calculations are
based upon the sum of the (i) number of shares assumed to be sold in
the offering; (ii) shares to be issued in exchange for publicly held
shares of CFF common
stock .
|
(7)
|
The
number of shares used to calculate pro forma stockholders’ equity per
share is equal to the total number of shares to be outstanding upon
completion of the offering.
|
Minimum of Offering Range | Midpoint of Offering Range | Maximum of Offering Range | ||||||||||||||||||||||
With
Foundation
|
Without Foundation |
With
Foundation
|
Without Foundation |
With
Foundation
|
Without Foundation | |||||||||||||||||||
(Dollars
in thousands, except per share amounts)
|
||||||||||||||||||||||||
Estimated stock
offering amount
|
$
|
1,445,000
|
$
|
1,483,250
|
$
|
1, 700 ,000
|
$
|
1, 745 ,000
|
$
|
1,955,000
|
$
|
2,006,750
|
||||||||||||
Estimated full
value
|
2,048,281
|
2,102,500
|
2,409,742
|
2,473,529
|
2,771,204
|
2,844,559
|
||||||||||||||||||
Total assets
|
9,711,184
|
9,770,532
|
9,942,354
|
10,007,821
|
10,173,525
|
10,245,111
|
||||||||||||||||||
Total
liabilities
|
7,485,783
|
7,485,783
|
7,485,783
|
7,485,783
|
7,485,783
|
7,485,783
|
||||||||||||||||||
Pro forma
stockholders’ equity
|
2,225,867
|
2,285,215
|
2,457,037
|
2,522,504
|
2,688,208
|
2,759,794
|
||||||||||||||||||
Pro forma net
income
|
41,611
|
42,094
|
42,730
|
43,242
|
43,848
|
44,390
|
||||||||||||||||||
Pro
forma stockholders’ equity per share
|
10. 87
|
10. 87
|
10.20
|
10.20
|
9. 70
|
9. 70
|
||||||||||||||||||
Pro forma net income
per share
|
0. 21
|
0. 21
|
0. 18
|
0. 18
|
0. 16
|
0. 16
|
||||||||||||||||||
Pro
forma pricing ratios:
|
||||||||||||||||||||||||
Offering
price as a percentage of pro forma
stockholders’
equity per share
|
92.00
|
%
|
92.00
|
%
|
98.04
|
%
|
98.04
|
%
|
103.09
|
%
|
103.09
|
%
|
||||||||||||
Offering
price to pro forma net income per share
|
23.81
|
x
|
23.81
|
x
|
27.78
|
x
|
27.78
|
x
|
31.25
|
x
|
31.25
|
x
|
||||||||||||
Pro
forma financial ratios:
|
||||||||||||||||||||||||
Return on assets
(annualized)
|
0.86
|
%
|
0.86
|
%
|
0. 86
|
%
|
0.86
|
%
|
0. 86
|
%
|
0.87
|
%
|
||||||||||||
Return on equity
(annualized)
|
3.74
|
3.68
|
3. 48
|
3. 43
|
3. 26
|
3. 22
|
||||||||||||||||||
Equity to
assets
|
22.92
|
23.39
|
24.71
|
25.21
|
26.42
|
26.94
|
Change
|
||||
(in
Basis Points)
|
Percentage
Change in Net Interest Income
|
|||
in
Interest Rates (1)
|
At
March 31, 2010
|
At
September 30, 2009
|
||
-200
bp
|
N/A
|
N/A
|
||
-100
bp
|
N/A
|
N/A
|
||
000
bp
|
--
|
--
|
||
+100
bp
|
-0.78%
|
0.84%
|
||
+200
bp
|
-4.24%
|
-0.54%
|
||
+300
bp
|
-8.43%
|
-2.41%
|
(1)
|
Assumes
an instantaneous, permanent and parallel change in interest rates at all
maturities.
|
Change
|
||||
(in
Basis Points)
|
Percentage
Change in MVPE
|
|||
in
Interest Rates (1)
|
At
March 31, 2010
|
At
September 30, 2009
|
||
-200
bp
|
N/A
|
N/A
|
||
-100
bp
|
N/A
|
N/A
|
||
000
bp
|
--
|
--
|
||
+100
bp
|
-7.78%
|
-4.92%
|
||
+200
bp
|
-20.92%
|
-18.11%
|
||
+300
bp
|
-36.31%
|
-34.32%
|
(1)
|
Assumes
an instantaneous, permanent and parallel change in interest rates at all
maturities.
|
Within
|
Three to
|
More Than
|
More Than
|
|||||||||||||||||||||
Three
|
Twelve
|
One Year to
|
Three Years
|
Over
|
||||||||||||||||||||
Months
|
Months
|
Three Years
|
to Five Years
|
Five Years
|
Total
|
|||||||||||||||||||
Interest-earning assets:
|
(Dollars in thousands)
|
|||||||||||||||||||||||
Loans receivable (1) :
|
||||||||||||||||||||||||
Mortgage loans:
|
||||||||||||||||||||||||
Fixed
|
$ | 219,701 | $ | 500,274 | $ | 870,963 | $ | 596,422 | $ | 1,990,234 | $ | 4,177,594 | ||||||||||||
Adjustable
|
106,457 | 548,618 | 262,394 | 71,427 | 16,310 | 1,005,206 | ||||||||||||||||||
Other loans
|
135,353 | 15,572 | 21,378 | 14,273 | 11,173 | 197,749 | ||||||||||||||||||
Investment securities (2)
|
140,354 | 377,243 | 117,123 | 309,457 | 26,363 | 970,540 | ||||||||||||||||||
MBS (3)
|
311,507 | 510,090 | 389,196 | 205,735 | 291,211 | 1,707,739 | ||||||||||||||||||
Other interest-earning assets
|
40,444 | -- | -- | -- | -- | 40,444 | ||||||||||||||||||
Total interest-earning assets
|
953,816 | 1,951,797 | 1,661,054 | 1,197,314 | 2,335,291 | 8,099,272 | ||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
Checking (4)
|
11,504 | 41,694 | 118,721 | 66,121 | 255,889 | 493,929 | ||||||||||||||||||
Savings
(4)
|
96,317 | 9,552 | 22,024 | 17,082 | 94,676 | 239,651 | ||||||||||||||||||
Money market (4)
|
41,293 | 113,834 | 261,894 | 144,122 | 372,928 | 934,071 | ||||||||||||||||||
Certificates
|
488,878 | 1,035,519 | 944,186 | 181,721 | 1,111 | 2,651,415 | ||||||||||||||||||
Borrowings (5)
|
153,610 | 620,000 | 801,000 | 1,170,000 | 395,000 | 3,139,610 | ||||||||||||||||||
Total interest-bearing liabilities
|
791,602 | 1,820,599 | 2,147,825 | 1,579,046 | 1,119,604 | 7,458,676 | ||||||||||||||||||
Excess
(deficiency) of interest-earning assets over interest-bearing
liabilities
|
$ | 162,214 | $ | 131,198 | $ | (486,771 | ) | $ | (381,732 | ) | $ | 1,215,687 | $ | 640,596 | ||||||||||
Cumulative
excess (deficiency) of interest-earning assets over
interest-bearing liabilities
|
$ | 162,214 | $ | 293,412 | $ | (193,359 | ) | $ | (575,091 | ) | $ | 640,596 | ||||||||||||
Cumulative
excess (deficiency) of interest-earning assets over
interest-bearing liabilities as a percent of total assets
at
|
||||||||||||||||||||||||
March
31, 2010
|
1.91 | % | 3.46 | % | (2.28 | )% | (6.78 | )% | 7.55 | % | ||||||||||||||
September
30, 2009
|
0.81 | 6.78 | 4.60 | (2.48 | ) | 8.11 |
For
the Three Months Ended
|
||||||||||||||||||||||||||||||||
March 31, 2010 | December 31, 2009 | September 30, 2009 | June 30 , 2009 | |||||||||||||||||||||||||||||
Amount | Rate | Amount | Rate | Amount | Rate | Amount | Rate | |||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||
Beginning
balance
|
$ | 5,463,744 | 5. 23 | % | $ | 5,646,950 | 5. 29 | % | $ | 5,587,130 | 5. 36 | % | $ | 5,422,798 | 5. 50 | % | ||||||||||||||||
Originations
and refinances:
|
||||||||||||||||||||||||||||||||
Fixed
|
107,694 | 4. 93 | 156,507 | 4.95 | 255,441 | 5.07 | 325,640 | 4.96 | ||||||||||||||||||||||||
Adjustable
|
38,779 | 4. 44 | 37, 885 | 4. 57 | 37,948 | 4. 75 | 32,652 | 4. 78 | ||||||||||||||||||||||||
Purchases:
|
||||||||||||||||||||||||||||||||
Fixed
|
12,417 | 5. 03 | 20,149 | 5. 09 | 24,670 | 5. 08 | 37,912 | 5. 11 | ||||||||||||||||||||||||
Adjustable
|
14,011 | 4.03 | 44,930 | 3.69 | 11,662 | 4.82 | 9,544 | 5.04 | ||||||||||||||||||||||||
Repayments
|
(208,015 | ) | (243,087 | ) | (262,408 | ) | (322,104 | ) | ||||||||||||||||||||||||
Transfer of modified
loans to LHFS (1)
|
-- | (194,759 | ) | -- | 81,190 | |||||||||||||||||||||||||||
Other (2)
|
(3,172 | ) | (4,831 | ) | (7,493 | ) | (502 | ) | ||||||||||||||||||||||||
Ending balance
|
$ | 5,425,458 | 5. 19 | % | $ | 5,463,744 | 5. 23 | % | $ | 5,646,950 | 5. 29 | % | $ | 5,587,130 | 5. 36 | % |
For the Year Ended September 30, | ||||||||||||||||
2009 | 2008 | |||||||||||||||
Amount | Rate | Amount | Rate | |||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Beginning
balance
|
$ | 5,379,845 | 5.66 | % | $ | 5,346,626 | 5.68 | % | ||||||||
Originations and
refinances :
|
||||||||||||||||
Fixed
|
988,375 | 5.12 | 652,011 | 5.87 | ||||||||||||
Adjustable
|
131,306 | 4.91 | 168,824 | 6.16 | ||||||||||||
Purchases:
|
||||||||||||||||
Fixed
|
109,813 | 5.21 | 47,795 | 5.82 | ||||||||||||
Adjustable
|
223,619 | 5.01 | 71,836 | 5.67 | ||||||||||||
Repayments
|
(1,079,777 | ) | (899,178 | ) | ||||||||||||
Transfer
of modified loans to LHFS
|
(94,672 | ) | -- | |||||||||||||
Other
(2)
|
(11,559 | ) | (8,069 | ) | ||||||||||||
Ending
balance
|
$ | 5,646,950 | 5.29 | % | $ | 5,379,845 | 5.66 | % |
(1)
|
Transfer
of modified loans to loans receivable held-for-sale
( LHFS ) in the December 31, 2009 quarter
includes loans with a principal balance of $194.8 million related to the
loan swap transaction.
|
(2)
|
Other consists of
transfers to REO , modification fees
advanced and reductions in
commitments .
|
For the Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2010 | December 31 , 2009 | September 30, 2009 | June 30, 2009 | |||||||||||||||||||||||||||||||||||||||||||||
Amount | Yield | WAL | Amount | Yield | WAL | Amount | Yield | WAL | Amount | Yield | WAL | |||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
Beginning
balance
|
$ | 1,877,969 | 4. 34 | % | 5.09 | $ | 1,992,467 | 4. 42 | % | 4. 67 | $ | 2,100,998 | 4. 59 | % | 4 . 55 | $ | 2,204,369 | 4. 72 | % | 5. 55 | ||||||||||||||||||||||||||||
Maturities and
repayments
|
(121,635 | ) | (112,380 | ) | (142,182 | ) | (155,168 | ) | ||||||||||||||||||||||||||||||||||||||||
Sale of securities,
net of gains
|
-- | (192,690 | ) | -- | -- | |||||||||||||||||||||||||||||||||||||||||||
Net
amortization of premiums (discounts)
|
(499 | ) | (392 | ) | (366 | ) | (189 | ) | ||||||||||||||||||||||||||||||||||||||||
Purchases:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Fixed
|
2, 042 | 4. 18 | 7. 08 | 2,990 | 4.10 | 7.48 | 18,539 | 2.80 | 3.03 | 3,217 | 4.34 | 8.49 | ||||||||||||||||||||||||||||||||||||
Adjustable
|
-- | -- | -- | -- | -- | -- | -- | -- | -- | 50,983 | 2. 83 | 3.58 | ||||||||||||||||||||||||||||||||||||
Fair
value of securities received in loan swap
transaction
|
-- | 192,690 | -- | -- | ||||||||||||||||||||||||||||||||||||||||||||
Change in valuation
on AFS securities
|
(567 | ) | (4,716 | ) | 15,478 | (2,214 | ) | |||||||||||||||||||||||||||||||||||||||||
Ending balance
|
$ | 1,757,310 | 4. 21 | % | 4.07 | $ | 1,877,969 | 4. 34 | % | 5.09 | $ | 1,992,467 | 4. 42 | % | 4. 67 | $ | 2,100,998 | 4. 59 | % | 4 .55 |
For the Year Ended September 30, | ||||||||||||||||||||||||
2009 | 2008 | |||||||||||||||||||||||
Amount | Yield | WAL | Amount | Yield | WAL | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Beginning
balance
|
$ | 2,234,339 | 4.82 | % | 5.05 | $ | 1,414,271 | 4.46 | % | 4.04 | ||||||||||||||
Maturities and
repayments
|
(494,932 | ) | (500,078 | ) | ||||||||||||||||||||
Net
amortization of premiums (discounts)
|
(482 | ) | (747 | ) | ||||||||||||||||||||
Purchases:
|
||||||||||||||||||||||||
Fixed
|
21,756 | 3.03 | 3.84 | 785,181 | 4.94 | 4.62 | ||||||||||||||||||
Adjustable
|
169,452 | 2.72 | 2.41 | 545,174 | 4.81 | 4.91 | ||||||||||||||||||
Change in valuation
on AFS securities
|
62,334 | (9,462 | ) | |||||||||||||||||||||
Ending balance
|
$ | 1,992,467 | 4.42 | % | 4.67 | $ | 2,234,339 | 4.82 | % | 5.05 |
For the Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2010 | December 31 , 2009 | September 30, 2009 | June 30 , 2009 | |||||||||||||||||||||||||||||||||||||||||||||
Amount | Yield | WAL | Amount | Yield | WAL | Amount | Yield | WAL | Amount | Yield | WAL | |||||||||||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Beginning
balance
|
$ | 651,943 | 2.05 | % | 1. 65 | $ | 480,704 | 1. 93 | % | 1.53 | $ | 322,166 | 1.84 | % | 2. 02 | $ | 214,410 | 2.16 | % | 2.32 | ||||||||||||||||||||||||||||
Maturities and
calls
|
(1 19,103 | ) | (1,033 | ) | (25, 128 | ) | (25,036 | ) | ||||||||||||||||||||||||||||||||||||||||
Net
amortization of premiums(discounts)
|
(1, 053 | ) | (1,061 | ) | (901 | ) | (685 | ) | ||||||||||||||||||||||||||||||||||||||||
Purchases:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Fixed
|
438,254 | 1.36 | 1. 02 | 173,431 | 2.39 | 1.25 | 183,391 | 1. 95 | 2.17 | 133,047 | 1. 41 | 1. 10 | ||||||||||||||||||||||||||||||||||||
Adjustable
|
-- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||||||||||||||
Change
in valuation on AFS securities
|
390 | (98 | ) | 1,176 | 430 | |||||||||||||||||||||||||||||||||||||||||||
Ending balance
|
$ | 970,431 | 1.76 | % | 1. 29 | $ | 651,943 | 2.05 | % | 1. 65 | $ | 480,704 | 1. 93 | % | 1.53 | $ | 322,166 | 1.84 | % | 2. 02 |
For
the Year Ended September 30,
|
||||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
Amount
|
Yield
|
WAL
|
Amount
|
Yield
|
WAL
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
Beginning
balance
|
$ | 142,359 | 3.94 | % | 6.06 | $ | 524,168 | 4.52 | % | 1.66 | ||||||||||||||
Maturities and
calls
|
(109,760 | ) | (614,018 | ) | ||||||||||||||||||||
Net
amortization of premiums (discounts)
|
(2,162 | ) | 30 | |||||||||||||||||||||
Purchases:
|
||||||||||||||||||||||||
Fixed
|
448,553 | 1.70 | 1.53 | 230,512 | 3.96 | 1.07 | ||||||||||||||||||
Adjustable
|
-- | -- | -- | 3,874 | 6.58 | 28.98 | ||||||||||||||||||
Change
in valuation on AFS securities
|
1,714 | (2,207 | ) | |||||||||||||||||||||
Ending balance
|
$ | 480,704 | 1.93 | % | 1.53 | $ | 142,359 | 3.94 | % | 6.06 |
At
|
At |
At
|
||||||||||||||||||||||||||||||
March 31, 2010 |
September
30, 2009
|
September
30, 2008
|
||||||||||||||||||||||||||||||
Average
|
% of | Average | % of | Average | % of | |||||||||||||||||||||||||||
Amount | Rate | Total | Amount | Rate | Total | Amount | Rate | Total | ||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||
Checking
|
$ |
493,929
|
0.13
|
%
|
11. 4
|
%
|
$
|
439,975
|
0.17
|
%
|
10.4
|
%
|
$
|
400,461
|
0.21
|
%
|
10.2
|
%
|
||||||||||||||
Savings
|
239,651
|
0. 54
|
5. 6
|
226,396
|
0.66
|
5.4
|
232,103
|
1.51
|
5.9
|
|||||||||||||||||||||||
Money
market
|
934,071
|
0. 72
|
21. 6
|
848,157
|
0.82
|
20.1
|
772,323
|
1.48
|
19.7
|
|||||||||||||||||||||||
Certificates
|
2,651,415
|
2. 66
|
61.4
|
2,714,081
|
3.09
|
64.1
|
2,518,996
|
3.91
|
64.2
|
|||||||||||||||||||||||
Total deposits
|
$ |
4,319,066
|
1. 83
|
%
|
100.0
|
%
|
$
|
4,228,609
|
2.20
|
%
|
100.0
|
%
|
$
|
3,923,883
|
2.91
|
%
|
100.0
|
%
|
Total
Dividends
Paid
to Public
Shareholders
|
Total
Dividends
Waived
by the
MHC
|
Total
Dividends
That Would
Have Been
Paid
if
Not Waived
|
Dividends
Paid Per Share Based Upon
Total Number
of
Shares of Stock
Outstanding |
|||||||||||||
(Dollars in thousands, except per share amounts) | ||||||||||||||||
Six Months Ended March 31, 2010
|
$ | 27,408 | $ | 67,079 | $ | 94,487 | $ | 0.37 | ||||||||
Six Months Ended March 31, 2009
|
23,175 | 57,934 | 81,109 | 0.31 | ||||||||||||
Fiscal Year Ended September 30, 2009
|
44,070 | 110,127 | 154,197 | 0.60 | ||||||||||||
Fiscal Year Ended September 30, 2008
|
41,425 | 104,386 | 145,811 | 0.56 | ||||||||||||
Fiscal Year Ended September 30, 2007
|
43,000 | 109,083 | 152,083 | 0.58 |
At March 31, | At September 30, | |||||||||||
2010 | 2009 | 2008 | 2007 | |||||||||
Weighted
average yield on:
|
||||||||||||
Loans
receivable
|
5. 31
|
%
|
5.38
|
%
|
5.69
|
%
|
5.73
|
%
|
||||
MBS
|
4. 21
|
4.42
|
4.82
|
4.46
|
||||||||
Investment
securities
|
1.76
|
1.93
|
3.94
|
4.52
|
||||||||
Capital
stock of FHLB
|
2.98
|
2.98
|
4.73
|
6.68
|
||||||||
Cash
and cash equivalents
|
0. 22
|
0.21
|
2.95
|
4.94
|
||||||||
Combined
weighted average yield on interest-earning assets
|
4. 60
|
4.89
|
5.37
|
5.41
|
||||||||
Weighted
average rate paid on:
|
||||||||||||
Checking
deposits
|
0.13
|
0.17
|
0.21
|
0.21
|
||||||||
Savings deposits
|
0. 54
|
0. 66
|
1. 51
|
2.58
|
||||||||
Money market
deposits
|
0.72
|
0.82
|
1.48
|
3.18
|
||||||||
Certificate of
deposit
|
2.66
|
3.09
|
3.91
|
4.77
|
||||||||
FHLB
advances (1)
|
4.13
|
4.13
|
4.75
|
5.39
|
||||||||
Other
borrowings
|
3.90
|
3.91
|
4.09
|
8.12
|
||||||||
Combined
weighted average rate paid on interest-bearing liabilities
|
2. 77
|
3.00
|
3.67
|
4.52
|
||||||||
Net interest rate
spread
|
1. 83
|
%
|
1.89
|
%
|
1.70
|
%
|
0.89
|
%
|
(1)
|
The
March 31, 2010 and
September 30, 2009 rates include the net impact of the deferred prepayment
penalties related to the prepayment of certain FHLB advances and deferred
gain associated with the interest rate swap termination during fiscal year
2008. The September 30, 2008 rates includes the impact of the
deferred gain associated with the interest rate swap termination during
fiscal year 2008. The September 30, 2007 rates include the
impact of the interest rate swap
agreements.
|
Six Months
Ended
|
Year Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2010 | March 31, 2009 | 2009 | 2008 | 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average
|
Interest
|
Average
|
Interest
|
Average
|
Interest
|
Average
|
Interest
|
Average
|
Interest
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Outstanding
|
Earned/
|
Yield/
|
Outstanding
|
Earned/
|
Yield/
|
Outstanding
|
Earned/
|
Yield/
|
Outstanding
|
Earned/
|
Yield/
|
Outstanding
|
Earned/
|
Yield/
|
||||||||||||||||||||||||||||||||||||||||||||||||
Balance
|
Paid
|
Rate
|
Balance
|
Paid
|
Rate
|
Balance
|
Paid
|
Rate
|
Balance
|
Paid
|
Rate
|
Balance
|
Paid
|
Rate
|
||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage
loans (1)
|
$ | 5,277,206 | $ | 139,170 | 5. 27 |
%
|
|
$ | 5,240,144 | $ | 147,881 | 5.64 |
%
|
|
$ | 5,296,297 | $ | 293,685 | 5.55 |
%
|
|
$ | 5,099,147 | $ | 286,383 | 5.62 | % | $ | 5,022,178 | $ | 276,317 | 5.50 | % |
|
||||||||||||||||||||||||||||
Other
loans
|
202,269 | 5,671 | 5. 62 | 211,856 | 6,281 | 5.95 | 208,252 | 12,097 | 5.81 | 216,404 | 15,637 | 7.21 | 222,000 | 18,427 | 8.30 | |||||||||||||||||||||||||||||||||||||||||||||||
Total
loans receivable
|
5,479,475 | 144,841 | 5. 29 | 5,452,000 | 154,162 | 5.66 | 5,504,549 | 305,782 | 5.56 | 5,315,551 | 302,020 | 5.68 | 5,244,178 | 294,744 | 5.62 | |||||||||||||||||||||||||||||||||||||||||||||||
MBS (2)
|
1,829,990 | 39,381 | 4. 30 | 2,161,451 | 51,490 | 4. 76 | 2,110,701 | 97,926 | 4.64 | 1,888,186 | 88,395 | 4.68 | 1,605,901 | 68,752 | 4.28 | |||||||||||||||||||||||||||||||||||||||||||||||
Investment
securities (2)(3)
|
645,267 | 6,285 | 1.95 | 131,171 | 2,281 | 3. 48 | 229,766 | 5,533 | 2.41 | 242,426 | 9,917 | 4.09 | 656,857 | 30,849 | 4.70 | |||||||||||||||||||||||||||||||||||||||||||||||
Capital
stock of FHLB
|
133, 570 | 1, 986 | 2.98 | 127,735 | 1,558 | 2. 45 | 129,716 | 3,344 | 2.58 | 129,216 | 6,921 | 5.36 | 153,478 | 10,017 | 6.53 | |||||||||||||||||||||||||||||||||||||||||||||||
Cash
and cash equivalents
|
86,297 | 101 | 0.23 | 72,342 | 117 | 0. 32 | 72,184 | 201 | 0.28 | 112,522 | 3,553 | 3.11 | 138,756 | 7,188 | 5.11 | |||||||||||||||||||||||||||||||||||||||||||||||
Total
interest-earning assets
|
8,174,599 | 192,594 | 4. 71 | 7,944,699 | 209,608 | 5. 28 | 8,046,916 | 412,786 | 5.13 | 7,687,901 | 410,806 | 5.34 | 7,799,170 | 411,550 | 5.28 | |||||||||||||||||||||||||||||||||||||||||||||||
Other
noninterest-earning assets
|
230,111 | 176,721 | 181,829 | 186,312 | 153,949 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets
|
$ | 8,404,710 | $ | 8,121,420 | $ | 8,228,745 | $ | 7,874,213 | $ | 7,953,119 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities
and
stockholders’ equity Interest-bearing
liabilities:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Checking
|
$ | 457,439 | 319 | 0. 14 |
%
|
|
$ | 414,352 | 425 | 0.21 |
%
|
|
$ | 426,976 | 879 | 0. 21 |
%
|
|
$ | 398,430 | 819 | 0.20 |
%
|
$ | 396,454 | 850 | 0.21 |
%
|
|
|||||||||||||||||||||||||||||||||
Savings
|
228,352 | 678 | 0. 60 | 228,497 | 1,032 | 0. 91 | 228,879 | 1,873 | 0. 82 | 230,818 | 4,105 | 1.77 | 195,660 | 4,952 | 2.53 | |||||||||||||||||||||||||||||||||||||||||||||||
Money
market
|
886,205 | 3,336 | 0. 75 | 787,634 | 4,691 | 1. 19 | 814,898 | 8,512 | 1.04 | 804,612 | 16,771 | 2.08 | 807,459 | 26,566 | 3.29 | |||||||||||||||||||||||||||||||||||||||||||||||
Certificates
|
2,652,159 | 37,548 | 2. 84 | 2,501,123 | 45,348 | 3. 64 | 2,585,560 | 89,207 | 3.45 | 2,507,036 | 111,740 | 4.44 | 2,504,069 | 114,911 | 4.59 | |||||||||||||||||||||||||||||||||||||||||||||||
Total
deposits
|
4,224,155 | 41,881 | 1.99 | 3,931,606 | 51,496 | 2. 63 | 4,056,313 | 100,471 | 2.48 | 3,940,896 | 133,435 | 3.37 | 3,903,642 | 147,279 | 3.77 | |||||||||||||||||||||||||||||||||||||||||||||||
FHLB
advances (4)
|
2,393, 945 | 49,118 | 4.11 | 2,465,087 | 56,198 | 4. 56 | 2,437,978 | 106,551 | 4.36 | 2,552,883 | 125,748 | 4.89 | 3,009,538 | 153,363 | 5.03 | |||||||||||||||||||||||||||||||||||||||||||||||
Other
borrowings
|
713,609 | 14,058 | 3.90 | 713, 593 | 14,834 | 4. 11 | 713,601 | 29,122 | 4.03 | 391,009 | 17,455 | 4.39 | 53,493 | 4,468 | 8.24 | |||||||||||||||||||||||||||||||||||||||||||||||
Total
interest-bearing liabilities
|
7,331,709 | 105,057 | 2. 87 | 7,110,286 | 122,528 | 3. 45 | 7,207,892 | 236,144 | 3.27 | 6,884,788 | 276,638 | 3.99 | 6,966,673 | 305,110 | 4.35 | |||||||||||||||||||||||||||||||||||||||||||||||
Other
noninterest-bearing liabilities
|
121,166 | 118,373 | 108,940 | 119,353 | 118,445 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders’
equity
|
951, 835 | 892,761 | 911,913 | 870,072 | 868,001 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total
liabilities and stockholders’ equity
|
$ | 8,404,710 | $ | 8,121,420 | $ | 8,228,745 | $ | 7,874,213 | $ | 7,953,119 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net
interest
income
|
$ | 87,537 | $ | 87,080 | $ | 176,642 | $ | 134,168 | $ | 106,440 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest rate
spread
|
1. 84 |
%
|
|
1. 83 |
%
|
|
1.86 |
%
|
|
1.35 |
%
|
0.93 |
%
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
Net interest-earning
assets
|
$ | 842,890 | $ | 834,413 | $ | 839,024 | $ | 803,113 | $ | 832,497 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net
interest
margin
|
2. 14 |
%
|
|
2. 19 |
%
|
|
2.20 |
%
|
|
1.75 |
%
|
1.36 |
%
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
Ratio
of interest-earning assets to interest-bearing
liabilities
|
1. 11 |
x
|
|
1.12 |
x
|
|
1.12 |
x
|
|
1.12 | x | 1.12 |
x
|
|
(1) | Calculated net of deferred loan fees, loan discounts, and loans in process. Non-accrual loans are included in the loans receivable average balance with a yield of zero percent. |
(2) | MBS and investment securities classified as AFS are stated at amortized cost, adjusted for unamortized purchase premiums or discounts. |
(3)
|
The
average balance of investment securities includes an average balance of
nontaxable securities of $71. 9 million
and $ 58.2 million
for the periods ended March
31, 2010 and 2009
and $61.0
million, $45.9 million, and $12.0 million for the years ended September
30, 2009, 2008 and 2007,
respectively.
|
(4) | FHLB advances are stated net of deferred gains and deferred prepayment penalties. |
(5) | The average balance for other non-interest-earning assets, other non-interest-bearing liabilities, and stockholders’ equity was calculated based upon month-end balances. |
Six Months Ended March
31,
|
Year Ended September 30, | |||||||||||||||||||||||||||||||||||
2010
vs. 2009
|
2009
vs. 2008
|
2008
vs. 2007
|
||||||||||||||||||||||||||||||||||
Increase (Decrease) Due to |
Increase
(Decrease) Due to
|
Increase
(Decrease) Due to
|
||||||||||||||||||||||||||||||||||
Volume | Rate | Total | Volume | Rate | Total | Volume | Rate | Total | ||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||||||||||||||
Loans
receivable
|
$ | 757 | $ | (10,078 | ) | $ | (9,321 | ) | $ | 10,443 | $ | (6,681 | ) | $ | 3,762 | $ | 3,873 | $ | 3,403 | $ | 7,276 | |||||||||||||||
MBS
|
(7,428 | ) | (4,681 | ) | (12,109 | ) | 10,295 | (764 | ) | 9,531 | 12,824 | 6,819 | 19,643 | |||||||||||||||||||||||
Investment
securities
|
5,404 | (1,400 | ) | 4,004 | (494 | ) | (3,890 | ) | (4,384 | ) | (17,380 | ) | (3,552 | ) | (20,932 | ) | ||||||||||||||||||||
Capital
stock of FHLB
|
75 | 354 | 429 | 27 | (3,604 | ) | (3,577 | ) | (1,451 | ) | (1,645 | ) | (3,096 | ) | ||||||||||||||||||||||
Cash
equivalents
|
20 | ( 37 | ) | (1 7 | ) | (947 | ) | (2,405 | ) | (3,352 | ) | (1,182 | ) | (2,453 | ) | (3,635 | ) | |||||||||||||||||||
Total
interest-earning assets
|
(1,172 | ) | (15,842 | ) | (17,014 | ) | 19,324 | (17,344 | ) | 1,980 | (3,316 | ) | 2,572 | (744 | ) |
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||
Checking
|
42 | (156 | ) | (114 | ) | 60 | 42 | 102 | 4 | ( 39 | ) | ( 35 | ) | |||||||||||||||||||||||
Savings
|
(1 | ) | ( 351 | ) | (35 2 | ) | (35 | ) | (2,218 | ) | (2,253 | ) | 802 | ( 1,640 | ) | ( 838 | ) | |||||||||||||||||||
Money
market
|
535 | (1, 887 | ) | (1,352 | ) | 208 | (8,589 | ) | (8,381 | ) | (90 | ) | (9,387 | ) | (9,477 | ) | ||||||||||||||||||||
Certificates
|
2,632 | (10,429 | ) | (7,797 | ) | 3,351 | (25,783 | ) | (22,432 | ) | 141 | (3,635 | ) | (3,494 | ) | |||||||||||||||||||||
FHLB
advances
|
(831 | ) | (6,249 | ) | (7,080 | ) | (4,606 | ) | (14,591 | ) | (19,197 | ) | (23,533 | ) | (4,082 | ) | (27,615 | ) | ||||||||||||||||||
Other
borrowings
|
-- | (776 | ) | (776 | ) | 12,920 | (1,253 | ) | 11,667 | 13,820 | (833 | ) | 12,987 | |||||||||||||||||||||||
Total
interest-bearing liabilities
|
2,377 | (19,848 | ) | (17,471 | ) | 11,898 | (52,392 | ) | (40,494 | ) | (8,856 | ) | (19,616 | ) | (28,472 | ) | ||||||||||||||||||||
Net
change in net interest and dividend
income
|
$ | (3,549 | ) | $ | 4,006 | $ | 457 | $ | 7,426 | $ | 35,048 | $ | 42,474 | $ | 5,540 | $ | 22,188 | $ | 27,728 |
● |
the
origination, purchase, or sale of loans;
|
|
● |
the
purchase or sale of investments and MBS;
|
|
● |
extensions
of credit on home equity loans and construction
loans;
|
|
● |
terms
and conditions of operating leases; and
|
|
● |
funding
withdrawals of certificates of deposit at
maturity.
|
Maturity Range | ||||||||||||||||||||
Less than | 1 - 3 | 3 - 5 | More than | |||||||||||||||||
Total | 1 year | years | years | 5 years | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Operating
leases
|
$
|
12, 501
|
$
|
1, 128
|
$
|
1, 788
|
$
|
1, 504
|
$
|
8, 081
|
||||||||||
Certificates of
Deposit
|
$
|
2,651,415
|
$
|
1,519,213
|
$
|
949,028
|
$
|
181,914
|
$
|
1, 350
|
||||||||||
Weighted
average rate
|
2. 66
|
%
|
2. 47
|
%
|
2.91
|
%
|
2.97
|
%
|
3. 42
|
%
|
||||||||||
FHLB Advances
|
$
|
2,426,000
|
$
|
550,000
|
$
|
526,000
|
$
|
975 ,000
|
$
|
375 ,000
|
||||||||||
Weighted
average rate
|
3.79
|
%
|
4.57
|
%
|
3.58
|
%
|
3. 54
|
%
|
3. 59
|
%
|
||||||||||
Repurchase
Agreements
|
$
|
660,000
|
$
|
170 ,000
|
$
|
275 ,000
|
$
|
195 ,000
|
$
|
20,000
|
||||||||||
Weighted
average rate
|
3.97
|
%
|
3. 73
|
%
|
3.99
|
%
|
4.10
|
%
|
4.45
|
%
|
||||||||||
Debentures
|
$
|
53,609
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
53,609
|
||||||||||
Weighted
average rate
|
3. 00
|
%
|
--
|
%
|
--
|
%
|
--
|
%
|
3. 00
|
%
|
||||||||||
Commitments
to originate and
|
||||||||||||||||||||
purchase first mortgage loans
|
$
|
108,812
|
$
|
108,812
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||||||
Weighted
average rate
|
4. 94
|
%
|
4. 94
|
%
|
--
|
%
|
--
|
%
|
--
|
%
|
||||||||||
Commitments
to fund unused
|
||||||||||||||||||||
home
equity lines of credit
|
$
|
272,454
|
$
|
272,454
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||||||
Weighted
average rate
|
4. 48
|
%
|
4. 48
|
%
|
--
|
%
|
--
|
%
|
--
|
%
|
||||||||||
Unadvanced
portion of
|
||||||||||||||||||||
construction
loans
|
$
|
18,995
|
$
|
18,995
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||||||
Weighted
average rate
|
5. 11
|
%
|
5. 11
|
%
|
--
|
%
|
--
|
%
|
--
|
%
|
Bank
Ratios
|
Regulatory
Requirement
For
Well-
Capitalized
Status
|
|||||||
Tangible
equity
|
10. 0 | % | N/A | |||||
Tier
1 (core) capital
|
10. 0 | % | 5.0 | % | ||||
Tier
1 (core) risk-based capital
|
23. 6 | % | 6.0 | % | ||||
Total
risk-based capital
|
23.9 | % | 10.0 | % |
Total
equity as reported under GAAP
|
$ | 873,053 | ||
Unrealized
( gains ) losses on
AFS securities
|
(30, 765 | ) | ||
Other
|
(427 | ) | ||
Total
tangible and core capital
|
841,861 | |||
ALLL
(1)
|
10,204 | |||
Total
risk based capital
|
$ | 852,065 |
(1)
|
This
amount represents the general valuation allowances calculated using the
formula analysis. Specific valuation allowances are netted against
the related loan balance on the Thrift Financial Report and are therefore
not included in this amount. See “Critical Accounting Policies -
Allowance for Loan Losses” for additional
information.
|
March 31, | September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||||||||||||||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
Real
Estate Loans:
|
||||||||||||||||||||||||||||||||||||||||||||||||
One-
to four-family
|
$ | 5,122,227 | 94.4 | % | $ | 5,321,935 | 94.2 | % | $ | 5,026,358 | 93.4 | % | $ | 4,992,398 | 93.4 | % | $ | 4,931,505 | 93.8 | % | $ | 5,189,006 | 94.5 | % | ||||||||||||||||||||||||
Multi-family
and commercial
|
70,447 | 1.3 | 80,493 | 1.4 | 56,081 | 1.0 | 60,625 | 1.1 | 56,774 | 1.1 | 49,563 | 0.9 | ||||||||||||||||||||||||||||||||||||
Construction
|
34,297 | 0.6 | 39,535 | 0.7 | 85,178 | 1.6 | 74,521 | 1.4 | 45,452 | 0.8 | 45,312 | 0.8 | ||||||||||||||||||||||||||||||||||||
Total
real estate loans
|
5,226,971 | 96.3 | 5,441,963 | 96.3 | 5,167,617 | 96.0 | 5,127,544 | 95.9 | 5,033,731 | 95.7 | 5,283,881 | 96.2 | ||||||||||||||||||||||||||||||||||||
Consumer
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Home
equity
|
189,959 | 3.5 | 195,557 | 3.5 | 202,956 | 3.8 | 208,642 | 3.9 | 212,938 | 4.1 | 198,135 | 3.6 | ||||||||||||||||||||||||||||||||||||
Other
|
8,528 | 0.2 | 9,430 | 0.2 | 9,272 | 0.2 | 10,440 | 0.2 | 10,804 | 0.2 | 12,371 | 0.2 | ||||||||||||||||||||||||||||||||||||
Total
consumer loans
|
198,487 | 3.7 | 204,987 | 3.7 | 212,228 | 4.0 | 219,082 | 4.1 | 223,742 | 4.3 | 210,506 | 3.8 | ||||||||||||||||||||||||||||||||||||
Total
loans receivable
|
5,425,458 | 100.0 | % | 5,646,950 | 100.0 | % | 5,379,845 | 100.0 | % | 5,346,626 | 100.0 | % | 5,257,473 | 100.0 | % | 5,494,387 | 100.0 | % | ||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Undisbursed
loan funds
|
18,995 | 20,649 | 43,186 | 42,481 | 22,605 | 14,803 | ||||||||||||||||||||||||||||||||||||||||||
Unearned
loan fees and deferred costs
|
10, 872 | 12,186 | 10,088 | 9,893 | 9,318 | 10,856 | ||||||||||||||||||||||||||||||||||||||||||
Allowance
for losses
|
14,739 | 10,150 | 5,791 | 4,181 | 4,433 | 4,598 | ||||||||||||||||||||||||||||||||||||||||||
Total
loans receivable, net
|
$ | 5,380,852 | $ | 5,603,965 | $ | 5,320,780 | $ | 5,290,071 | $ | 5,221,117 | $ | 5,464,130 |
Real
Estate
|
Consumer
|
|||||||||||||||||||||||||||||||||||||||||||||||
Multi-family
and
|
||||||||||||||||||||||||||||||||||||||||||||||||
One-
to Four-Family
|
Commercial
|
Construction(2)
|
Home
Equity (3)
|
Other
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
Weighted
|
Weighted
|
Weighted
|
|||||||||||||||||||||||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||||||||||||||||||||||||||
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
|||||||||||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Amounts
due:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Within
one year (1)
|
$
|
1,884
|
6. 01
|
%
|
$
|
8,148
|
5.95
|
%
|
$
|
17, 867
|
5. 16
|
%
|
$
|
3,826
|
4. 06
|
%
|
$
|
1, 063
|
5. 22
|
%
|
$
|
32,788
|
5. 28
|
%
|
||||||||||||||||||||||||
After
one year:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Over
one to two
|
5, 100
|
5. 58
|
168
|
6.24
|
16,430
|
5. 05
|
1, 493
|
4. 79
|
989
|
8. 07
|
24,180
|
5. 28
|
||||||||||||||||||||||||||||||||||||
Over
two to three
|
13,612
|
5. 34
|
5,126
|
6.26
|
--
|
--
|
1,912
|
5. 15
|
1, 142
|
6. 49
|
21,792
|
5. 60
|
||||||||||||||||||||||||||||||||||||
Over
three to five
|
35,927
|
5. 32
|
182
|
6.03
|
--
|
--
|
3, 394
|
5. 34
|
4,981
|
5. 22
|
44,484
|
5. 31
|
||||||||||||||||||||||||||||||||||||
Over
five to ten
|
461,425
|
5. 17
|
25,108
|
6.16
|
--
|
--
|
33,522
|
5. 12
|
325
|
8. 73
|
520,380
|
5. 22
|
||||||||||||||||||||||||||||||||||||
Over
10 to 15
|
878,508
|
4.95
|
20,732
|
6. 23
|
--
|
--
|
57,869
|
4.87
|
28
|
6.50
|
957,137
|
4.97
|
||||||||||||||||||||||||||||||||||||
After
15 years
|
3,725,771
|
5. 21
|
10,983
|
6. 27
|
--
|
--
|
87,943
|
6. 38
|
--
|
--
|
3,824,697
|
5. 24
|
||||||||||||||||||||||||||||||||||||
Total
due after one year
|
5,120,343
|
5. 16
|
62,299
|
6. 21
|
16,430
|
5. 05
|
186,133
|
5.64
|
7, 465
|
5.95
|
5,392,670
|
5. 19
|
||||||||||||||||||||||||||||||||||||
Total
loans
|
$
|
5,122,227
|
5. 16
|
%
|
$
|
70,447
|
6.18
|
%
|
$
|
34,297
|
5. 11
|
%
|
$
|
189,959
|
5. 61
|
%
|
$
|
8,528
|
5.86
|
%
|
5,425,458
|
5. 19
|
%
|
Less:
|
||||
Undisbursed loan
funds
|
18,995
|
|||
Unearned loan fees and
deferred
costs
|
10, 872
|
|||
Allowance for loan
losses
|
14,739
|
|||
Total loans receivable,
net
|
$
|
5,380,852
|
(1)
|
Includes
demand loans, loans having no stated maturity, and overdraft
loans.
|
(2)
|
Construction
loans are presented based upon the term to complete
construction.
|
(3)
|
For
home equity loans, the maturity date calculated assumes the customer
always makes the required minimum payment. The majority of
interest-only home equity lines of credit assume a balloon payment of
unpaid principal at 120 months. All other home equity lines of
credit assume a term of 240
months.
|
Fixed | Adjustable |
Total
|
||||||||||
(Dollars
in thousands)
|
||||||||||||
Real
Estate Loans:
|
||||||||||||
One- to four-family
|
$ | 4,101,312 | $ | 1,019,031 | $ | 5,120,343 | ||||||
Multi-family and commercial
|
59,855 | 2, 444 | 62,299 | |||||||||
Construction
|
15, 700 | 730 | 16,430 | |||||||||
Consumer
Loans:
|
||||||||||||
Home
equity
|
51,727 | 134,406 | 186,133 | |||||||||
Other
|
3, 538 | 3, 927 | 7, 465 | |||||||||
Total
|
$ | 4,232,132 | $ | 1,160,538 | $ | 5,392,670 |
Six
Months
Ended March 31, |
Year
Ended
|
|||||||||||||||
September
30,
|
||||||||||||||||
2010 | 2009 |
2008
|
2007
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Originations
by type:
|
||||||||||||||||
Adjustable-rate:
|
||||||||||||||||
Real
estate - one- to four-family
|
$ | 33,592 | $ | 33,601 | $ | 66,429 | $ | 93,350 | ||||||||
-
multi-family and commercial
|
-- | -- | 1,800 | -- | ||||||||||||
-
construction
|
730 | 2,261 | 11, 250 | 11,012 | ||||||||||||
Home
equity
|
40,533 | 91,053 | 87,614 | 87,022 | ||||||||||||
Other
consumer
|
1, 809 | 4,391 | 1,731 | -- | ||||||||||||
Total
adjustable-rate loans originated
|
76,664 | 131,306 | 168,824 | 191,384 | ||||||||||||
Fixed-rate:
|
||||||||||||||||
Real
estate - one- to four-family
|
246,172 | 937,430 | 586,982 | 543,497 | ||||||||||||
-
multi-family and commercial
|
-- | 14,891 | 975 | 4,873 | ||||||||||||
-
construction
|
14,276 | 24, 063 | 44,783 | 30,392 | ||||||||||||
Home
equity
|
2,948 | 10,069 | 14,475 | 25,285 | ||||||||||||
Other
consumer
|
805 | 1,922 | 4,796 | 8,019 | ||||||||||||
Total
fixed-rate loans originated
|
264,201 | 988,375 | 652,011 | 612,066 | ||||||||||||
Total
loans originated
|
340,865 | 1,119,681 | 820,835 | 803,450 | ||||||||||||
Purchases
and Participations:
|
||||||||||||||||
Real
estate - one- to four-family
|
90,507 | 332,932 | 116,141 | 125,579 | ||||||||||||
-
multi-family and commercial
|
-- | -- | -- | -- | ||||||||||||
-
construction
|
1,000 | 500 | 3,490 | 18,756 | ||||||||||||
Total
loans purchased/participations
|
91,507 | 333,432 | 119,631 | 144,335 | ||||||||||||
Transfer
of modified loans to loans held for sale, net
|
(194,759 | ) | (94,672 | ) | -- | -- | ||||||||||
Principal
repayments
|
(451,102 | ) | (1,079,777 | ) | (899,178 | ) | (855,980 | ) | ||||||||
Decrease
in other items, net
|
(8,003 | ) | (11,559 | ) | (8,069 | ) | (2,652 | ) | ||||||||
Net
loan activity
|
$
|
(221,492
|
) | $ |
267,105
|
$ |
33,219
|
$ |
89,153
|
Credit
Score
|
|||||||||||||||||||||||||||||||||||||||
Less than 660 | 661 to 700 | 701 to 750 | 751 and above | Total | |||||||||||||||||||||||||||||||||||
Loan to value ratio
|
Amount | % of total | Amount | % of total | Amount | % of total | Amount | % of total | Amount | % of total | |||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||
Less than 70%
|
$
|
133,630
|
2.6
|
%
|
$
|
136,135
|
2.7
|
%
|
$
|
403,122
|
7.9
|
%
|
$
|
1,955,340
|
38.2
|
%
|
$
|
2,628,227
|
51.4
|
%
|
|||||||||||||||||||
70% to 80%
|
117,013
|
2.3
|
130,160
|
2.5
|
337,747
|
6.6
|
1,158,967
|
22.6
|
1,743,887
|
34.0
|
|||||||||||||||||||||||||||||
More than 80%
|
71,560
|
1.4
|
72,568
|
1.4
|
195,104
|
3.8
|
410,881
|
8.0
|
750,113
|
14.6
|
|||||||||||||||||||||||||||||
$
|
322,203
|
6.3
|
%
|
$
|
338,863
|
6.6
|
%
|
$
|
935,973
|
18.3
|
%
|
$
|
3,525,188
|
68.8
|
%
|
$
|
5,122,227
|
100.0
|
%
|
Loans Delinquent for 30-89 Days
at
|
||||||||||||||||||||||||||||||||
March 31, | September 30, | |||||||||||||||||||||||||||||||
2010
|
2009 |
2008
|
2007
|
|||||||||||||||||||||||||||||
Number |
Amount
|
Number
|
Amount
|
Number |
Amount
|
Number
|
Amount
|
|||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||
One-
to four-family:
|
||||||||||||||||||||||||||||||||
Originated
|
143 | $ | 14,574 | 159 | $ | 15,488 | 125 | $ | 13,244 | 149 | $ | 13,117 | ||||||||||||||||||||
Purchased
|
39 | 9,846 | 41 | 10,556 | 37 | 7,083 | 26 | 3,854 | ||||||||||||||||||||||||
Multi-family
& commercial
|
-- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||
Construction
|
-- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||
Consumer
Loans:
|
||||||||||||||||||||||||||||||||
Home
equity
|
35 | 670 | 40 | 708 | 33 | 664 | 28 | 589 | ||||||||||||||||||||||||
Other
|
13 | 62 | 15 | 89 | 21 | 118 | 29 | 172 | ||||||||||||||||||||||||
Total
|
230 | $ | 25,152 | 255 | $ | 26,841 | 216 | $ | 21,109 | 232 | $ | 17,732 | ||||||||||||||||||||
Delinquent
loans to total loans
|
0.47 | % | 0.48 | % | 0.40 | % | 0.34 | % |
30-89 Days
|
Non-
|
|||||||||||||||||||||||
Paid Off
|
Performing
|
Delinquent
|
Performing
|
REO
|
Total
|
|||||||||||||||||||
Originated
|
5.0 | % | 38.7 | % | 36.1 | % | 18.3 | % | 1.9 | % | 100.0 | % | ||||||||||||
Purchased
|
3.9 | % | 21.9 | % | 39.3 | % | 33.3 | % | 1.6 | % | 100.0 | % | ||||||||||||
Total Portfolio Average
|
4.5 | % | 31.5 | % | 37.5 | % | 24.8 | % | 1.7 | % | 100.0 | % |
|
September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
March
31, 2010
|
2009
|
2008
|
2007 |
2006
|
2005
|
|||||||||||||||||||||||||||||||||||||||||||
|
Number | Amount | Number | Amount | Number | Amount | Number | Amount | Number | Amount | Number | Amount | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
Non-performing loans:
|
||||||||||||||||||||||||||||||||||||||||||||||||
One-
to four-family:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Originated
|
107 | $ | 9,892 | 99 | $ | 9,248 | 70 | $ | 6,488 | 68 | $ | 4,941 | 56 | $ | 3,534 | 74 | $ | 4,471 | ||||||||||||||||||||||||||||||
Purchased
|
76 | 23,407 | 70 | 21,259 | 25 | 6,708 | 9 | 2,163 | 13 | 1,857 | 5 | 563 | ||||||||||||||||||||||||||||||||||||
Multi-family
& commercial
|
-- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||||||||||||||
Construction
|
-- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||||||||||||||
Consumer
loans:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Home
equity
|
41 | 720 | 22 | 367 | 19 | 379 | 13 | 207 | 12 | 177 | 11 | 113 | ||||||||||||||||||||||||||||||||||||
Other
|
6 | 18 | 8 | 45 | 11 | 91 | 7 | 41 | 3 | 41 | 4 | 11 | ||||||||||||||||||||||||||||||||||||
230 | 34,037 | 199 | 30,919 | 125 | 13,666 | 97 | 7,352 | 84 | 5,609 | 94 | 5,158 | |||||||||||||||||||||||||||||||||||||
Real
estate owned:
|
||||||||||||||||||||||||||||||||||||||||||||||||
One-
to four-family:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Originated
(1)
|
59 | 5,450 | 51 | 5,702 | 36 | 2,228 | 30 | 2,036 | 34 | 2,401 | 30 | 1,368 | ||||||||||||||||||||||||||||||||||||
Purchased
|
8 | 1, 411 | 8 | 1,702 | 12 | 2,918 | 1 | 61 | -- | -- | 1 | 245 | ||||||||||||||||||||||||||||||||||||
Multi-family
& commercial
|
-- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||||||||||||||
Construction
|
-- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||||||||||||||
Consumer
loans:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Home
equity
|
-- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||||||||||||||
Other
|
-- | -- | -- | -- | -- | -- | -- | -- | 1 | 8 | 1 | 40 | ||||||||||||||||||||||||||||||||||||
67 | 6, 861 | 59 | 7,404 | 48 | 5,146 | 31 | 2,097 | 35 | 2,409 | 32 | 1,653 | |||||||||||||||||||||||||||||||||||||
Total
non-performing assets
|
297 | $ | 40,898 | 258 | $ | 38,323 | 173 | $ | 18,812 | 128 | $ | 9,449 | 119 | $ | 8,018 | 126 | $ | 6,811 | ||||||||||||||||||||||||||||||
Non-performing
loans as a percentage of total
loans.
|
0.63 | % | 0.55 | % | 0.26 | % | 0.14 | % | 0.11 | % | 0.09 | % | ||||||||||||||||||||||||||||||||||||
Non-performing
assets as a percentage of total
assets
|
0.48 | % | 0.46 | % | 0.23 | % | 0.12 | % | 0.10 | % | 0.08 | % | ||||||||||||||||||||||||||||||||||||
(1) Real
estate related consumer loans are included in the one- to four-family
category as the underlying collateral is a one- to four-family
property.
|
Origination
|
Originated
|
Purchased
|
Total
|
|||||||||||||||||||||
Calendar
|
Originated
|
Purchased
|
Non-Performing
|
Non-Performing
|
Non-Performing
|
|||||||||||||||||||
Year
|
Loans
|
Loans
|
Total
|
Loans
|
Loans
|
Loans
|
||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
2002 and prior
|
$ | 710,517 | $ | 14,819 | $ | 725,336 | $ | 3,544 | $ | 529 | $ | 4,073 | ||||||||||||
2003
|
395,457 | 32,969 | 428,426 | 661 | 657 | 1,318 | ||||||||||||||||||
2004
|
306,987 | 210,991 | 517,978 | 1,709 | 6,111 | 7,820 | ||||||||||||||||||
2005
|
397,060 | 203,949 | 601,009 | 694 | 15,449 | 16,143 | ||||||||||||||||||
2006
|
420,836 | 19,702 | 440,538 | 2,071 | 661 | 2,732 | ||||||||||||||||||
2007
|
545,004 | 173 | 545,177 | 1,213 | - | 1,213 | ||||||||||||||||||
2008
|
614,646 | 79,381 | 694,027 | - | - | - | ||||||||||||||||||
2009
|
942,614 | 83,721 | 1,026,335 | - | - | - | ||||||||||||||||||
2010
|
136,884 | 6,517 | 143,401 | - | - | - | ||||||||||||||||||
$ | 4,470,005 | $ | 652,222 | $ | 5,122,227 | $ | 9,892 | $ | 23,407 | $ | 33,299 |
One- to Four-Family | Loans
30 to 89
Days
Delinquent
|
Non-Performing Loans | ||||||||||||||||||||||||||
State
|
Balance |
%
of Total
|
Balance | % of Total | Balance |
%
of Total
|
Average
LTV |
|||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||
Kansas
|
$ | 3,721,177 | 72.7 | % | $ | 11,703 | 47.8 | % | $ | 8,636 | 25.9 | % | 77 | % | ||||||||||||||
Missouri (1)
|
770,429 | 15.0 | 3,700 | 15.2 | 1,278 | 3.8 | 113 | |||||||||||||||||||||
Illinois
|
74,752 | 1.5 | 432 | 1.8 | 3,416 | 10.3 | 68 | |||||||||||||||||||||
Texas
|
51,654 | 1.0 | 125 | 0.5 | 390 | 1.2 | 74 | |||||||||||||||||||||
New York
|
48,179 | 0.9 | 1,677 | 6.9 | 720 | 2.2 | 80 | |||||||||||||||||||||
Florida
|
46,541 | 0.9 | 612 | 2.5 | 3,648 | 11.0 | 71 | |||||||||||||||||||||
Colorado
|
35,169 | 0.7 | 321 | 1.3 | 508 | 1.5 | 78 | |||||||||||||||||||||
Arizona
|
31,629 | 0.6 | 1,271 | 5.2 | 3,120 | 9.4 | 74 | |||||||||||||||||||||
Connecticut
|
29,866 | 0.6 | -- | -- | 150 | 0.4 | 67 | |||||||||||||||||||||
Virginia
|
29,406 | 0.6 | 567 | 2.3 | 1,405 | 4.2 | 70 | |||||||||||||||||||||
New Jersey
|
26,950 | 0.5 | -- | -- | 358 | 1.1 | 59 | |||||||||||||||||||||
Minnesota
|
26,703 | 0.5 | 796 | 3.3 | 129 | 0.4 | 70 | |||||||||||||||||||||
Other states
|
229,772 | 4.5 | 3,216 | 13.2 | 9,541 | 28.6 | 70 | |||||||||||||||||||||
$ | 5,122,227 | 100.0 | % | $ | 24,420 | 100.0 | % | $ | 33,299 | 100.0 | % | 74 | % |
Special
Mention
|
Substandard
|
|||||||||||||||
Number
|
Amount
|
Number
|
Amount
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Real
Estate Loans:
|
||||||||||||||||
One-
to four-family:
|
||||||||||||||||
Originated
|
73
|
$
|
12,225
|
142
|
$
|
15, 300
|
||||||||||
Purchased
|
2
|
610
|
80
|
20,960
|
||||||||||||
Multi-family
and commercial
|
1
|
8, 131
|
--
|
--
|
||||||||||||
Construction
|
--
|
--
|
--
|
--
|
||||||||||||
Consumer
loans:
|
||||||||||||||||
Home
equity
|
6
|
69
|
48
|
1,064
|
||||||||||||
Other
|
--
|
--
|
8
|
53
|
||||||||||||
Total
loans
|
82
|
21,035
|
278
|
37,377
|
||||||||||||
Real
estate owned:
|
||||||||||||||||
Originated
|
--
|
--
|
59
|
5,450
|
||||||||||||
Purchased
|
--
|
--
|
8
|
1, 411
|
||||||||||||
Total
real estate owned
|
--
|
--
|
67
|
6, 861
|
||||||||||||
Trust
preferred securities
|
--
|
--
|
1
|
3,064
|
||||||||||||
Total
classified assets
|
82
|
$
|
21,035
|
346
|
$
|
47,302
|
Six Months Ended
March 31,
|
Year
Ended September 30,
|
|||||||||||||||||||||||
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
Balance
at beginning of period
|
$ | 10,150 | $ | 5,791 | $ | 4,181 | $ | 4,433 | $ | 4,598 | $ | 4,495 | ||||||||||||
Charge-offs:
|
||||||||||||||||||||||||
One-
to four-family loans-originated
|
181 | 226 | 86 | 8 | 95 | 91 | ||||||||||||||||||
One-
to four-family loans-purchased
|
1,549 | 1,781 | 321 | -- | -- | -- | ||||||||||||||||||
Multi-family
& commercial
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Construction
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Home
equity
|
23 | 1 | 2 | 3 | -- | -- | ||||||||||||||||||
Other
consumer
|
10 | 24 | 32 | 16 | 37 | 56 | ||||||||||||||||||
Total
charge-offs
|
1,763 | 2,032 | 441 | 27 | 132 | 147 | ||||||||||||||||||
Recoveries:
|
||||||||||||||||||||||||
One-
to
four-family
|
172 | -- | -- | -- | 1 | 35 | ||||||||||||||||||
Multi-family
&
commercial
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Construction
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Home
equity
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Other
consumer
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
Total
recoveries
|
172 | -- | -- | -- | 1 | 35 | ||||||||||||||||||
Net
charge-offs
|
1,591 | 2,032 | 441 | 27 | 131 | 112 | ||||||||||||||||||
Allowance
on loans in the loan swap transaction
|
(135 | ) | -- | -- | -- | (281 | ) | -- | ||||||||||||||||
Provision
(recovery)
|
6,315 | 6,391 | 2,051 | (225 | ) | 247 | 215 | |||||||||||||||||
Balance
at end of period
|
$ | 14,739 | $ | 10,150 | $ | 5,791 | $ | 4,181 | $ | 4,433 | $ | 4,598 | ||||||||||||
Ratio
of net charge-offs during the period to
average loans outstanding(1)
|
0 .03
|
%
|
0.04
|
% | -- | % | -- | % | -- | % | -- | % | ||||||||||||
Ratio
of net charge-offs during the period to
average non-performing assets
|
4.02
|
% | 7.11 | % |
3.12
|
% |
0.31
|
% |
1.77
|
% | 1.31 | % | ||||||||||||
ALLL
as a percentage of non-performing loans
|
43.30 |
%
|
32.83 | % | 42.37 | % | 56.87 | % | 79.03 | % | 89.14 | % | ||||||||||||
ALLL
as a percentage of total loans
(end of period)
|
0 .27
|
% | 0.18 | % | 0.11 | % | 0.08 | % | 0.08 | % | 0.08 | % |
(1)
|
Ratios
for the years ended September 30, 2008, 2007, 2006 and 2005 calculate to
be less than 0.01%.
|
March 31,
|
September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2010 |
2009
|
2008 | 2007 | 2006 | 2005 | |||||||||||||||||||||||||||||||||||||||||||
Amount
of Loan Loss Allowance
|
Percent
of
Loans
in
Each
Category
to
Total
Loans
|
Amount
of Loan Loss Allowance
|
Percent
of
Loans
in
Each
Category
to
Total
Loans
|
Amount of Loan Loss Allowance |
Percent
of
Loans
in
Each
Category
to
Total
Loans
|
Amount
of Loan Loss Allowance
|
Percent
of
Loans
in
Each
Category
to
Total
Loans
|
Amount
of Loan Loss Allowance
|
Percent
of
Loans
in
Each
Category
to
Total
Loans
|
Amount
of Loan Loss Allowance
|
Percent
of
Loans
in
Each
Category
to
Total
Loans
|
|||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
One-
to four-family
|
||||||||||||||||||||||||||||||||||||||||||||||||
Originated
|
$ | 4 ,061 | 82.4 | % | $ | 3,604 | 81.9 | % | $ | 3,075 | 80.7 | % | $ | 2,962 | 77.0 | % | $ | 2,819 | 72.9 | % | $ | 2,811 | 77.7 | % | ||||||||||||||||||||||||
Purchased
|
10,105 | 12. 0 | 5,972 | 12.3 | 2,307 | 13.6 | 773 | 17.1 | 977 | 21.3 | 1,055 | 17.1 | ||||||||||||||||||||||||||||||||||||
Multi-family
and commercial
|
291 | 1.3 | 227 | 1.4 | 54 | 1.1 | 57 | 1.1 | 54 | 1.1 | 270 | 0.9 | ||||||||||||||||||||||||||||||||||||
Construction
|
10 | 0.6 | 22 | 0.7 | 41 | 0.6 | 69 | 0.6 | 258 | 0.4 | 129 | 0.5 | ||||||||||||||||||||||||||||||||||||
Home
equity
|
207 | 3.5 | 268 | 3.5 | 229 | 3.8 | 227 | 4.0 | 249 | 4.1 | 250 | 3.6 | ||||||||||||||||||||||||||||||||||||
Other
consumer
|
65 | 0.2 | 57 | 0.2 | 85 | 0.2 | 93 | 0.2 | 76 | 0.2 | 83 | 0.2 | ||||||||||||||||||||||||||||||||||||
Total
|
$ | 14,739 | 100.0 | % | $ | 10,150 | 100.0 | % | $ | 5,791 | 100.0 | % | $ | 4,181 | 100.0 | % | $ | 4,433 | 100.0 | % | $ | 4,598 | 100.0 | % |
March 31, |
September
30,
|
|||||||||||||||||||||||||||||||||||||||||||||||
2010
|
2009 |
2008
|
2007
|
|||||||||||||||||||||||||||||||||||||||||||||
Carrying | % of | Fair |
Carrying
|
%
of
|
Fair
|
Carrying
|
% of |
Fair
|
Carrying
|
% of |
Fair
|
|||||||||||||||||||||||||||||||||||||
Value | Total | Value |
Value
|
Total |
Value
|
Value | Total |
Value
|
Value
|
Total |
Value
|
|||||||||||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||||||
AFS
securities:
|
||||||||||||||||||||||||||||||||||||||||||||||||
MBS
|
$ | 1,212,991 | 89.6 | % | $ | 1,212,991 | $ | 1,389,211 | 85.5 | % | $ | 1,389,211 | $ | 1,484,055 | 96.7 | % | $ | 1,484,055 | $ | 402,686 | 79.7 | % | $ | 402,686 | ||||||||||||||||||||||||
U.S.
government-sponsored enterprises
|
136,094 | 10.0 | 136,094 | 229,875 | 14.2 | 229,875 | 44,188 | 2.9 | 44,188 | 99,705 | 19.8 | 99,705 | ||||||||||||||||||||||||||||||||||||
Trust
preferred securities
|
3,064 | 0.2 | 3,064 | 2,110 | 0.1 | 2,110 | 2,655 | 0.2 | 2,655 | -- | -- | -- | ||||||||||||||||||||||||||||||||||||
Municipal
bonds
|
2, 735 | 0.2 | 2, 735 | 2,799 | 0.2 | 2,799 | 2,743 | 0.2 | 2,743 | 2,719 | 0.5 | 2,719 | ||||||||||||||||||||||||||||||||||||
Total
AFS securities
|
1,354,884 | 100 .0 | 1,354,884 | 1,623,995 | 100.0 | 1,623,995 | 1,533,641 | 100.0 | 1,533,641 | 505,110 | 100.0 | 505,110 | ||||||||||||||||||||||||||||||||||||
HTM
securities:
|
||||||||||||||||||||||||||||||||||||||||||||||||
MBS
|
544,319 | 39.7 | 566,397 | 603,256 | 71.0 | 627,829 | 750,284 | 89.0 | 743,764 | 1,011,585 | 70.6 | 995,415 | ||||||||||||||||||||||||||||||||||||
U.S.
government-sponsored enterprises
|
759,389 | 55.3 | 760,380 | 175,394 | 20.7 | 175,929 | 37,397 | 4.4 | 36,769 | 401,431 | 28.0 | 398,598 | ||||||||||||||||||||||||||||||||||||
Municipal
bonds
|
69, 149 | 5 .0 | 70,732 | 70,526 | 8.3 | 73,000 | 55,376 | 6.6 | 55,442 | 20,313 | 1.4 | 20,342 | ||||||||||||||||||||||||||||||||||||
Total
HTM securities
|
1,372,857 | 100.0 | % | 1,397,509 | 849,176 | 100.0 | % | 876,758 | 843,057 | 100.0 | % | 835,975 | 1,433,329 | 100.0 | % | 1,414,355 | ||||||||||||||||||||||||||||||||
$ | 2,727,741 | $ | 2,752,393 | $ | 2,473,171 | $ | 2,500,753 | $ | 2,376,698 | $ | 2,369,616 | $ | 1,938,439 | $ | 1,919,465 |
One
year or less
|
More
than
1
to 5 years
|
More
than
5
to 10 years
|
Over
10 years
|
Total
|
||||||||||||||||||||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||||||||||||||||||||
Carrying
|
Average
|
Carrying
|
Average
|
Carrying
|
Average
|
Carrying
|
Average
|
Carrying
|
Average
|
Fair
|
||||||||||||||||||||||||||||||||||
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
||||||||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||
AFS securities:
|
||||||||||||||||||||||||||||||||||||||||||||
MBS
|
$ | -- | -- | % | $ | -- | -- | % | $ | 140,687 | 4.97 | % | $ | 1,072,304 | 4.29 | % | $ | 1,212,991 | 4.37 | % | $ | 1,212,991 | ||||||||||||||||||||||
U.S.
government- sponsored
enterprises
|
25,750 | 1.57 | 110,344 | 1.60 | -- | -- | -- | -- | 136,094 | 1. 59 | 136,094 | |||||||||||||||||||||||||||||||||
Trust preferred
securities
|
-- | -- | -- | -- | -- | -- | 3,064 | 1.92 | 3,064 | 1.92 | 3,064 | |||||||||||||||||||||||||||||||||
Municipal bonds
|
-- | -- | 587 | 3.58 | 914 | 3.72 | 1, 234 | 3.90 | 2,735 | 3.77 | 2,735 | |||||||||||||||||||||||||||||||||
Total AFS securities
|
25,750 | 1.57 | 110,931 | 1.61 | 141,601 | 4.96 | 1,076,602 | 4.28 | 1,354,884 | 4.08 | 1,354,884 | |||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
HTM Securities:
|
||||||||||||||||||||||||||||||||||||||||||||
MBS
|
-- | -- | -- | -- | 299,920 | 4.40 | 244,399 | 3.23 | 544,319 | 3.87 | 566,397 | |||||||||||||||||||||||||||||||||
U.S.
government- sponsored enterprises
|
-- | -- | 759,389 | 1.68 | -- | -- | -- | -- | 759,389 | 1.68 | 760,380 | |||||||||||||||||||||||||||||||||
Municipal bonds
|
1, 676 | 3.07 | 20,452 | 2. 52 | 34,240 | 3.23 | 12,781 | 2.94 | 69,149 | 2.96 | 70,732 | |||||||||||||||||||||||||||||||||
Total HTM securities
|
1,676 | 3.07 | 779,841 | 1.70 | 334,160 | 4.28 | 257,180 | 3.22 | 1,372,857 | 2.61 | 1,397,509 | |||||||||||||||||||||||||||||||||
$ | 27,426 | 1.66 | % | $ | 890,772 | 1.69 | % | $ | 475,761 | 4.48 | % | $ | 1,333,782 | 4.08 | % | $ | 2,727,741 | 3.34 | % | $ | 2,752,393 |
Six
Months
Ended March
31,
|
Year
Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2008
|
2007
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Opening
balance
|
$
|
4,228,609
|
$
|
3,923,883
|
$
|
3,922,782
|
$
|
3,900,431
|
||||||||
Deposits
|
3,579,067
|
7,021,015
|
7,108,677
|
7,168,045
|
||||||||||||
Withdrawals
|
3,532,241
|
6,818,534
|
7,242,121
|
7,289,077
|
||||||||||||
Interest
credited
|
43,631
|
102,245
|
134,545
|
143,383
|
||||||||||||
Ending
balance
|
$
|
4,319,066
|
$
|
4,228,609
|
$
|
3,923,883
|
$
|
3,922,782
|
||||||||
Net
increase
|
$
|
90,457
|
$
|
304,726
|
$
|
1,101
|
$
|
22,351
|
||||||||
Percent
increase
|
2.14%
|
7.77
|
%
|
0.03
|
%
|
0.57
|
%
|
At March
31,
|
At
September 30,
|
|||||||||||||||||||||||||||||||
2010
|
2009
|
2008
|
2007
|
|||||||||||||||||||||||||||||
Percent
|
Percent
|
Percent
|
Percent
|
|||||||||||||||||||||||||||||
Amount
|
of
Total
|
Amount
|
of
Total
|
Amount
|
of
Total
|
Amount
|
of
Total
|
|||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||||||
Non-Certificates:
|
||||||||||||||||||||||||||||||||
Checking
|
$ | 493,929 | 11. 4 | % | $ | 439,975 | 10.4 | % | $ | 400,461 | 10.2 | % | $ | 394,109 | 10.1 | % | ||||||||||||||||
Savings
|
239,651 | 5. 6 | 226,396 | 5.4 | 232,103 | 5.9 | 237,148 | 6.0 | ||||||||||||||||||||||||
Money
market
|
934,071 | 21. 6 | 848,157 | 20.1 | 772,323 | 19.7 | 790,277 | 20.2 | ||||||||||||||||||||||||
Total
non-certificates
|
1,667,651 | 38. 6 | 1,514,528 | 35.9 | 1,404,887 | 35.8 | 1,421,534 | 36.3 | ||||||||||||||||||||||||
Certificates
(by rate):
|
||||||||||||||||||||||||||||||||
0.00
– 0.99%
|
143,493 | 3 .3 | 78,036 | 1.8 | 114 | -- | 134 | -- | ||||||||||||||||||||||||
1.00
– 1.99%
|
712,367 | 16.5 | 254,846 | 6.0 | 7,426 | 0.2 | -- | -- | ||||||||||||||||||||||||
2.00
– 2.99%
|
781,931 | 18.1 | 971,605 | 23.0 | 413,102 | 10.5 | 35,815 | 0.9 | ||||||||||||||||||||||||
3.00
– 3.99%
|
615,619 | 14.3 | 848,991 | 20.1 | 935,470 | 23.8 | 225,162 | 5.7 | ||||||||||||||||||||||||
4.00
– 4.99%
|
255,487 | 5.9 | 326,087 | 7.7 | 747,612 | 19.1 | 746,707 | 19.0 | ||||||||||||||||||||||||
5.00
– 5.99%
|
141,682 | 3. 3 | 233,572 | 5.5 | 414,347 | 10.6 | 1,489,706 | 38.0 | ||||||||||||||||||||||||
6.00
– 6.99%
|
836 | -- | 944 | -- | 925 | -- | 3,724 | 0.1 | ||||||||||||||||||||||||
Total
certificates
|
2,651,415 | 61.4 | 2,714,081 | 64.1 | 2,518,996 | 64.2 | 2,501,248 | 63.7 | ||||||||||||||||||||||||
$ | 4,319,066 | 100.0 | % | $ | 4,228,609 | 100.0 | % | $ | 3,923,883 | 100.0 | % | $ | 3,922,782 | 100.0 | % |
Amount
Due
|
Percent
of
|
|||||||||||||||||||||||
More
than
|
More
than
|
Total
|
||||||||||||||||||||||
One
year
|
1
year to
|
2
to 3
|
More
than
|
Certificates
|
||||||||||||||||||||
or
less
|
2
years
|
years
|
3
years
|
Total
|
of
Deposit
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
0.00
– 0.99%
|
$
|
143,414
|
$
|
3 9
|
$
|
40
|
$
|
--
|
$
|
143,493
|
5.4
|
%
|
||||||||||||
1.00
– 1.99%
|
518,837
|
181,360
|
12,170
|
--
|
712,367
|
26.9
|
||||||||||||||||||
2.00
– 2.99%
|
404,990
|
172,205
|
83,761
|
120,975
|
781,931
|
29 .5
|
||||||||||||||||||
3.00
– 3.99%
|
151,695
|
277,788
|
125,006
|
61,130
|
615,619
|
23.2
|
||||||||||||||||||
4.00
– 4.99%
|
158,115
|
78,472
|
17,741
|
1,159
|
255,487
|
9.6
|
||||||||||||||||||
5.00
– 5.99%
|
141,236
|
446
|
--
|
--
|
141,682
|
5.3
|
||||||||||||||||||
6.00
– 6.99%
|
836
|
--
|
--
|
--
|
836
|
0.1
|
||||||||||||||||||
$
|
1,519,123
|
$
|
710,310
|
$
|
238,718
|
$
|
183,264
|
$
|
2,651,415
|
100.0
|
%
|
Maturity
|
||||||||||||||||||||
Over
|
Over
|
|||||||||||||||||||
3
months
|
3
to 6
|
6
to 12
|
Over
|
|||||||||||||||||
or
less
|
months
|
months
|
12
months
|
Total
|
||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||
Certificates
of deposit less than $100,000
|
$
|
302,055
|
$
|
278,901
|
$
|
460,825
|
$
|
839,283
|
$
|
1,881,064
|
||||||||||
Certificates
of deposit of $100,000 or more
|
165,163
|
126,800
|
185,379
|
293,009
|
770,351
|
|||||||||||||||
Total
certificates of deposit
|
$
|
467,218
|
$
|
405,701
|
$
|
646,204
|
$
|
1,132,292
|
$
|
2,651,415
|
At or for the Six Months Ended March 31, |
At
or for the Year Ended September 30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
FHLB
Advances:
|
||||||||||||||||||||
Balance
|
$ | 550,000 | $ | 320,000 | $ | 350,000 | $ | 620,000 | $ | 1,125,000 | ||||||||||
Maximum
balance outstanding at any month-end during the period
|
550,000 | 795,000 | 795,000 | 925,000 | 1,275,000 | |||||||||||||||
Average
balance
|
500 ,000 | 528 ,333 | 396,250 | 742,500 | 1,118,907 | |||||||||||||||
Weighted
average contractual interest rate during the
period
|
4.53 | % | 4.52 | % | 4.54 | % | 4.31 | % | 3.95 | % | ||||||||||
Weighted
average contractual interest rate at end of
period
|
4.57 | % | 4.37 | % | 4.49 | % | 4.27 | % | 4.23 | % | ||||||||||
Repurchase Agreements:
|
||||||||||||||||||||
Balance
|
$ | 170,000 | $ | -- | $ | 45,000 | $ | -- | $ | -- | ||||||||||
Maximum balance outstanding at any
|
||||||||||||||||||||
month-end during the
period
|
170,000 | -- | 45,000 | -- | -- | |||||||||||||||
Average balance
|
115,833 | -- | 11,250 | -- | -- | |||||||||||||||
Weighted average contractual interest rate during the
period
|
3.73 | % | -- | % | 3.05 | % | -- | % | -- | % | ||||||||||
Weighted average contractual interest rate at end of
period
|
3.73 | % | -- | % | 3.05 | % | -- | % | -- | % |
Name(1)
|
Age
|
Position(s)
Held
|
Director
Since(2)
|
Term
of Office Expires
|
DIRECTORS | ||||
John
B. Dicus
|
48
|
Chairman,
President and Chief Executive Officer and Director
|
1989
|
2013
|
B.
B. Andersen
|
73
|
Director
|
1981
|
2012
|
Morris
J. Huey, II
|
60
|
Director
|
2009
|
2012
|
Jeffrey
M. Johnson
|
43
|
Director
|
2005
|
2011
|
Michael
T. McCoy, M.D.
|
60
|
Director
|
2005
|
2011
|
Jeffrey
R. Thompson
|
48
|
Director
|
2004
|
2013
|
Marilyn
S. Ward
|
70
|
Director
|
1977
|
2011
|
EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS | ||||
Larry
K. Brubaker
|
62
|
Executive
Vice President for Corporate Services of Capitol Federal Savings
Bank
|
N/A
|
N/A
|
R.
Joe Aleshire
|
62
|
Executive
Vice President for Retail Operations of
Capitol Federal Savings Bank
|
N/A
|
N/A
|
Kent
G. Townsend
|
48
|
Executive
Vice President and Chief Financial Officer of CFF and Capitol Federal Savings Bank
|
N/A
|
N/A
|
Rick
C. Jackson
|
44
|
Executive
Vice President, Chief Lending Officer and Community Development Director
of Capitol Federal Savings Bank
|
N/A
|
N/A
|
Tara
D. Van Houweling
|
36
|
First
Vice President, Principal Accounting Officer and Reporting
Director
|
N/A
|
N/A
|
Name
|
Fees
Earned
Or
Paid in
Cash
($)(1)
|
Stock
Awards
($)(2)
|
Option
Awards
($)(3)
|
All
Other
Compensation
($)(4)
|
Total
($)
|
|||||||||||||||
B.B.
Andersen
|
$ | 43,000 | --- | --- | $ | 1,000 | $ | 44,000 | ||||||||||||
Jeffrey
M. Johnson
|
$ | 43,000 | $ | 65,060 | $ | 39,072 | $ | 6,440 | $ | 153,572 | ||||||||||
Michael
T. McCoy, M.D.
|
$ | 43,000 | $ | 65,060 | $ | 39,072 | $ | 5,440 | $ | 152,572 | ||||||||||
Jeffrey
R. Thompson
|
$ | 43,000 | $ | 23,873 | $ | 16,054 | $ | 1,220 | $ | 84,147 | ||||||||||
Marilyn
S. Ward
|
$ | 44,000 | --- | --- | $ | 1,000 | $ | 45,000 |
(1)
|
Includes
annual retainers for service on the Boards of Directors of both CFF and
Capitol Federal Savings Bank, as well as additional fees discussed
above.
|
(2)
|
Amounts
in the table represent the compensation cost of restricted stock
recognized for fiscal 2009 for financial statement reporting purposes
pursuant to ASC 718-10 , Compensation – Stock
Compensation. The assumptions used in calculating these amounts are set
forth in Note 10 of the Notes to Consolidated Financial Statements.
The restricted stock grants for which expense is shown in the table
consist of a grant of 10,000 shares to Mr. Thompson in fiscal 2005 and a
grant of 10,000 shares to each of Mr. Johnson and Dr. McCoy in fiscal
2006. As of September 30, 2009, Directors Thompson, Johnson and
McCoy held 0, 2,000 and 2,000 unvested shares of restricted stock,
respectively. None of CFF’s other
directors held unvested shares of restricted stock as of September 30,
2009.
|
(3)
|
Amounts
in the table represent the compensation cost of stock options recognized
for fiscal 2009 for financial statement reporting purposes pursuant to ASC
718-10. The assumptions used in calculating these amounts are
set forth in Note 10 of the Notes to Consolidated Financial
Statements. The stock options for which expense is shown in the
table consist of an option to purchase 50,000 shares granted to Mr.
Thompson in fiscal 2005, which had a grant date fair value calculated in
accordance with ASC 718-10 of $246,500, and options to purchase 50,000
shares granted to each of Mr. Johnson and Dr. McCoy in fiscal 2006, each
having a grant date fair value calculated in accordance with ASC 718-10 of
$195,500. As of September 30, 2009, total shares underlying
stock options held by the non-employee directors were as follows: Mr.
Andersen – 0 shares; Mr. Johnson – 50,000 shares; Dr. McCoy – 50,000
shares; Mr. Thompson – 50,000 shares; and Ms. Ward – 0
shares.
|
(4)
|
Represents
dividends paid on unvested shares of restricted stock, as well as, for
Directors Johnson and Ward, $1,000 for attending a conference and, for
Director Andersen, $1,000 for attending a non-board committee meeting of
Capitol Federal Savings Bank.
|
●
|
John
B. Dicus, our Chairman, President and Chief Executive
Officer,
|
|
●
|
Morris
J. Huey II, our Executive Vice President and Chief Lending
Officer,
|
|
●
|
Kent
G. Townsend, our Executive Vice President and Chief Financial
Officer,
|
|
●
|
Richard
J. Aleshire, our Executive Vice President for Retail
Operations,
|
|
●
|
Larry
K. Brubaker, our Executive Vice President for Corporate Services;
and
|
|
●
|
John
C. Dicus, our former Chairman of our Board of
Directors.
|
●
|
preserve
the financial strength, safety and soundness of CFF and Capitol Federal
Savings Bank;
|
●
|
reward
and retain key personnel by compensating them in the midpoint of salary
ranges at comparable financial institutions and making them eligible for
annual cash bonuses based on CFF’s performance and the individual
officer’s performance;
|
●
|
focus
management on maximizing earnings while managing risk by maintaining high
asset quality, managing interest rate risk within Board guidelines,
emphasizing cost control, and maintaining appropriate levels of capital;
and
|
●
|
provide
an opportunity to earn additional compensation if CFF’s stockholders
experience increases in returns through stock price appreciation and/or
dividends.
|
(1)
|
our
executive officer salaries and annual compensation compared with other
public thrift institutions with total assets between $4 billion and $12
billion in asset size, consisting of the following: TFS
Financial (MHC), BankAtlantic Bancorp, FirstFed Financial, Washington
Federal, First Niagara Financial, New Alliance Bancshares, Northwest
Bancorp (MHC), Investors Bancorp (MHC), Provident Financial, and Dime
Community Bancshares;
|
(2)
|
our
executive officer salaries and annual compensation compared with the
mutual holding companies with assets greater than $4 billion, consisting
of TFS Financial, Investors Bancorp, Beneficial Mutual and Northwest
Bancorp; and
|
(3)
|
our
executive officer salaries and annual compensation compared with a group
of other public thrifts and banks that are in the same region as CFF,
ranging in size from $1 billion to $17 billion, consisting
of: Commerce Bancshares, UMB Financial Corporation, BancFirst,
TierOne Corporation, Great Southern Bancorp, NASB Financial and Pulaski
Financial.
|
●
|
promote
stability of operations and the achievement of earnings targets and
business goals;
|
|
●
|
link
executive compensation to specific corporate objectives and individual
results; and
|
|
●
|
provide
a competitive reward structure for
officers.
|
Target
|
Performance
|
Percent
of total
|
|||||||||||||||||||||||||||||||||||||||
Fiscal
Year
|
Efficiency
Ratio
|
Basic
EPS
|
ROAE
|
Efficiency
Ratio
|
Basic
EPS
|
ROAE
|
Efficiency
Ratio
|
Basic
EPS
|
ROAE
|
Total
|
|||||||||||||||||||||||||||||||
2009 | 44.27 | % | $ | 0.94 | 7.74 | % | 45.62 | % | $ | 0.91 | 7.27 | % | 44.00 | % | 40.00 | % | 25.00 | % | 36.00 | % | |||||||||||||||||||||
2008 | 59.28 | % | $ | 0.49 | 4.13 | % | 49.93 | % | $ | 0.70 | 5.86 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | |||||||||||||||||||||
2007 | 48.03 | % | $ | 0.48 | 4.05 | % | 59.60 | % | $ | 0.44 | 3.72 | % | 0.00 | % | 35.00 | % | 34.00 | % | 23.00 | % |
Name
and
Principal
Position
|
Year
|
Salary
($)(3)
|
Bonus
($)(4)
|
Stock
Awards
($)(5)
|
Option
Awards ($)(6)
|
Non-Equity
Incentive Plan Compensation ($)(7)
|
Change
in
Pension
Value
and
Nonqualified
Deferred Compensation Earnings ($)
|
All
Other
Compensation
($)(8)
|
Total
Compensation ($)
|
|||||||||||||||||||||||||||
John
B. Dicus Chairman,
President and
CEO
|
2009 | $ | 516,308 | $ | --- | $ | --- | $ | --- | $ | 150,308 | $ | --- | $ | 141,744 | $ | 808,360 | |||||||||||||||||||
2008 | 506,492 | --- | --- | --- | 338,999 | --- | 251,735 | 1,097,226 | ||||||||||||||||||||||||||||
2007 | 503,769 | --- | --- | --- | 91,942 | --- | 175,016 | 770,727 | ||||||||||||||||||||||||||||
Morris
J. Huey II EVP
and Chief Lending Officer(1)
|
2009 | $ | 237,616 | $ | --- | $ | --- | $ | --- | $ | 36,537 | $ | --- | $ | 65,519 | $ | 339,672 | |||||||||||||||||||
Kent
G. Townsend EVP
and CFO
|
2009 | $ | 222,308 | $ | --- | $ | 20,346 | $ | 25,452 | $ | 45,540 | $ | --- | $ | 65,352 | $ | 378,998 | |||||||||||||||||||
2008 | 212,308 | --- | 20,346 | 25,452 | 103,950 | --- | 122,128 | 484,184 | ||||||||||||||||||||||||||||
2007 | 202,308 | --- | 20,346 | 25,452 | 27,200 | --- | 81,379 | 356,685 | ||||||||||||||||||||||||||||
R.
Joe Aleshire EVP
for Retail
Operations |
2009 | $ | 221,039 | $ | --- | $ | --- | $ | --- | $ | 36,432 | $ | --- | $ | 65,930 | $ | 323,401 | |||||||||||||||||||
2008 | 215,385 | --- | --- | --- | 84,316 | --- | 117,321 | 417,022 | ||||||||||||||||||||||||||||
2007 | 210,538 | --- | --- | --- | 20,699 | --- | 79,608 | 310,845 | ||||||||||||||||||||||||||||
Larry
K. Brubaker EVP
for Corporate Services
|
2009 | $ | 221,039 | $ | --- | $ | --- | $ | --- | $ | 36,432 | $ | --- | $ | 61,288 | $ | 318,759 | |||||||||||||||||||
2008 | 215,385 | --- | --- | --- | 84,316 | --- | 124,831 | 424,532 | ||||||||||||||||||||||||||||
2007 | 210,538 | --- | --- | --- | 25,873 | --- | 79,614 | 316,025 | ||||||||||||||||||||||||||||
John
C. Dicus Former
Chairman(2)
|
2009 | $ | 284,307 | $ | --- | $ | --- | $ | --- | $ | 19,440 | $ | --- | $ | 76,435 | $ | 380,182 | |||||||||||||||||||
2008 | 436,000 | --- | --- | --- | 244,728 | --- | 154,204 | 834,932 | ||||||||||||||||||||||||||||
2007 | 436,000 | --- | --- | --- | 63,530 | --- | 85,683 | 585,213 |
(1)
|
No
compensation information is provided for Mr. Huey for 2008 or 2007 because
he was not a named executive officer for either of those
years.
|
(2)
|
Mr.
John C. Dicus retired as Chairman in January 2009. Since his
retirement as Chairman, he has continued to work for CFF as a
non-executive employee and serves as Chairman Emeritus.
|
(3)
|
For
2009, includes fees of $24,000 for Mr. John B. Dicus for his service as a
director, $18,000 for Mr. Huey for his service as a director and $24,000
for Mr. John C. Dicus for his service as a director prior to his
retirement from the Board and thereafter for his service as Chairman
Emeritus. For 2008 and 2007, includes director fees of $24,000
for each of Mr. John B. Dicus and Mr. John C. Dicus.
|
(4)
|
Bonus
amounts are reported under the “Non-Equity Incentive Plan Compensation”
column.
|
(5)
|
Reflects
the dollar amount recognized for financial statement reporting purposes
for fiscal years ended September 30, 2009, 2008 and 2007, in accordance
with ASC 718-10, of restricted stock granted to the named executive
officer (disregarding for this purpose the estimate of forfeitures related
to service-based vesting conditions). The assumptions used in
the calculation of this amount are included in Note 10 of the Notes to
Consolidated Financial Statements. The restricted stock grant
for which expense is shown in the table consists of a grant of 3,000
shares to Mr. Townsend in fiscal 2005.
|
(6)
|
Reflects
the dollar amount recognized for financial statement reporting purposes
for the fiscal year ended September 30, 2009, 2008 and 2007, in accordance
with ASC 718-10, of stock options granted to the named executive officer
(disregarding for this purpose the estimate of forfeitures related to
service-based vesting conditions). The assumptions used in the
calculation of these amounts are included in Note 10 of the Notes to
Consolidated Financial Statements. The stock option grant for
which expense is shown in the table consists of an option to purchase
30,000 shares granted to Mr. Townsend in fiscal 2005.
|
(7)
|
Represents
incentive bonus amounts awarded for performance in fiscal years 2009, 2008
and 2007 under the STPP. The bonuses for fiscal 2009 were
approved by the Compensation Committee of CFF’s Board of Directors but not
paid until January 2010. The bonus amounts include Capitol Federal Savings
Bank’s matching contributions under CFF’s DIBP to those named executive
officers who elected to defer receipt of a portion of their bonus for
fiscal years 2009, 2008 and 2007, as
follows:
|
2009
|
2008
|
2007
|
||||||||||
John
B. Dicus
|
$ | 30,062 | $ | 50,000 | $ | 18,388 | ||||||
Morris
J. Huey II
|
$ | --- | $ | --- | $ | --- | ||||||
Kent
G. Townsend
|
$ | 9,108 | $ | 20,790 | $ | 5,440 | ||||||
R.
Joe Aleshire
|
$ | --- | $ | --- | $ | --- | ||||||
Larry
K. Brubaker
|
$ | --- | $ | --- | $ | 5,175 | ||||||
John
C. Dicus
|
$ | --- | $ | --- | $ | --- |
|
The
amount deferred, if any, plus the matching contribution on the deferred
amount is deemed to be invested in CFF’s common stock through the purchase
of phantom stock units. There will not be any reduction to the
payout amount of the phantom stock units if the stock price has
depreciated from the beginning of the deemed investment period of the
phantom stock units to the end of such period. Receipt of the
matching contribution is contingent on the executive officer remaining
employed with CFF for a period of three years following the award of the
phantom stock units. For additional information regarding this
plan, see “- Non-Qualified Deferred Compensation”
below.
|
(8)
|
Amounts
represent matching contributions under Capitol Federal Savings Bank’s
profit sharing plan, allocations under Capitol Federal Savings Bank’s
employee stock ownership plan, premiums on universal life insurance
policies, term life insurance premiums and earnings (in the form of CFF
stock price appreciation (depreciation) and dividend equivalents during
the last fiscal year) accrued by CFF on outstanding phantom stock units
awarded under the DIBP. For 2009, these include $1,150,
$66,561, $66,376, $775 and $(11,839) for Mr. John B. Dicus; $1,098,
$63,556, $0, $775 and $90 for Mr. Huey; $1,112, $64,335, $0, $775 and
$(3,402) for Mr. Townsend; $1,105, $63,967, $0, $775 and $83 for Mr.
Aleshire; $1,105, $63,967, $0, $775 and $(4,559) for Mr. Brubaker; and
$1,150, $66,561, $0, $727 and $7,997 for Mr. John C.
Dicus. Also includes, for Mr. John B. Dicus, the amount
reimbursed for all or part of the tax liability resulting from the payment
of premiums on a universal life insurance policy of $18,721, and for Mr.
Townsend, dividends paid on unvested shares of restricted stock totaling
$2,532.
|
Estimated
Future Payouts Under
Non-Equity
Incentive Plan
Awards
|
|||||||||||||||
Name
|
Grant
Date
|
Threshold
($)(1)
|
Target
($)(1)
|
Maximum
($)(1) |
|||||||||||
John
B. Dicus
|
n/a | $ | 58,800 | $ | 176,400 | $ | 294,000 | ||||||||
Morris
J. Huey II
|
n/a | $ | 17,440 | $ | 52,320 | $ | 87,200 | ||||||||
Kent
G. Townsend
|
n/a | $ | 17,600 | $ | 52,800 | $ | 88,000 | ||||||||
R.
Joe Aleshire
|
n/a | $ | 17,600 | $ | 52,800 | $ | 88,000 | ||||||||
Larry
K. Brubaker
|
n/a | $ | 17,600 | $ | 52,800 | $ | 88,000 | ||||||||
John
C. Dicus
|
n/a | $ | 10,800 | $ | 32,400 | $ | 54,000 |
(1)
|
For
each named executive officer, represents the threshold (i.e. lowest),
target and maximum amounts that were potentially payable for fiscal 2009
under CFF’s STPP. The actual amounts earned under these awards
for fiscal 2009 are reflected in the Summary Compensation Table under the
“Non-Equity Incentive Plan Compensation” column. For additional
information regarding the STPP, see “- Compensation Discussion and
Analysis—Bonus Incentive Plans”
above.
|
Option
Awards
|
Stock
Awards
|
|||||||||||||||||||||||||||||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number
of Shares
or
Units
of
Stock
That Have
Not
Vested
(#) |
Market
Value
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
($)
|
Equity
Incentive
Plan
Awards: Number
of
Unearned
Shares,
Units or
Other
Rights
That
Have
Not
Vested
(#)
|
Equity
Incentive Plan
Awards:
Market
or
Payout
Value
of Unearned
Shares,
Units
or Other
Rights
That
Have
Not Vested
($)
|
|||||||||||||||||||||||||||
John
B. Dicus
|
--- | --- | --- | --- | --- | --- | --- | 1,937 | (4) | 10,867 | (4) | |||||||||||||||||||||||||
1,779 | (5) | 9,838 | (5) | |||||||||||||||||||||||||||||||||
3,289 | (6) | 4,934 | (6) | |||||||||||||||||||||||||||||||||
Total
|
7,005 | 25,639 | ||||||||||||||||||||||||||||||||||
Morris
J. Huey II
|
--- | --- | --- | --- | --- | --- | --- | 537 | (4) | 3,011 | (4) | |||||||||||||||||||||||||
Kent
G. Townsend
|
2,951 | (1) | 2,951 | (1) | --- | 33.88 |
08/23/2015
|
600 | (3) | 19,752 | 542 | (4) | 3,038 | (4) | ||||||||||||||||||||||
3,049 | (2) | 3,049 | (2) | --- | 33.88 |
08/23/2020
|
--- | --- | 526 | (5) | 2,909 | (5) | ||||||||||||||||||||||||
--- | --- | --- | --- | --- | --- | --- | 1,368 | (6) | 2,052 | (6) | ||||||||||||||||||||||||||
Total
|
6,000 | 6,000 | --- | 600 | 19,752 | 2,436 | 7,999 | |||||||||||||||||||||||||||||
R.
Joe Aleshire
|
--- | --- | --- | --- | --- | --- | --- | 571 | (4) | 3,201 | (4) | |||||||||||||||||||||||||
Larry
K. Brubaker
|
--- | --- | --- | --- | --- | --- | --- | 571 | (4) | 3,201 | (4) | |||||||||||||||||||||||||
501 | (5) | 2,771 | (5) | |||||||||||||||||||||||||||||||||
Total
|
1,072 | 5,972 | ||||||||||||||||||||||||||||||||||
John
C. Dicus
|
--- | --- | --- | --- | --- | --- | --- | --- | --- |
(1)
|
Remaining
unexercised portion of option having the following vesting schedule: 2,951
shares on each of August 23, 2006, 2007, 2008, 2009 and
2010.
|
(2)
|
Remaining
unexercised portion of option having the following vesting schedule: 3,049
shares on each of August 23, 2006, 2007, 2008, 2009 and
2010.
|
(3)
|
Unvested
portion of restricted stock grant on August 23, 2005 having the following
vesting schedule: 600 shares on each of August 23, 2006, 2007, 2008, 2009
and 2010.
|
(4)
|
Represents
phantom stock award under CFF’s DIBP as a
result of deferring the named executive officer’s annual bonus for fiscal
2006 under CFF’s STPP. The number of phantom stock units was
determined by the portion of the bonus deferred plus CFF’s 50% match
thereon, divided by CFF’s stock price on December 31, 2006. The
phantom stock award will be paid in cash on January 25, 2010, in an amount
equal to the appreciation, if any, in CFF’s stock price from December 31,
2006 to December 31, 2009, plus the amount of dividend equivalents
credited during that period. The payout value shown in the far
right column represents the stock price appreciation from December 31,
2006 through September 30, 2009, plus the amount of dividend equivalents
credited during that period. See “- Non-Qualified Deferred
Compensation” below.
|
(5)
|
Represents
phantom stock award under CFF’s DIBP as a
result of deferring the named executive officer’s annual bonus for fiscal
2007 under CFF’s STPP. The number of phantom stock units was
determined by the portion of the bonus deferred plus CFF’s 50% match
thereon, divided by CFF’s stock price on December 31, 2007. The
phantom stock award will be paid in cash on January 25, 2011, in an amount
equal to the appreciation, if any, in CFF’s stock price from December 31,
2007 to December 31, 2010, plus the amount of dividend equivalents
credited during that period. The payout value shown in the far
right column represents the stock price appreciation from December 31,
2007 through September 30, 2009, plus the amount of dividend equivalents
credited during that period. See “- Non-Qualified Deferred
Compensation” below.
|
(6)
|
Represents
phantom stock award under CFF’s DIBP as a
result of deferring the named executive officer’s annual bonus for fiscal
2008 under CFF’s STPP. The number of phantom stock units was
determined by the portion of the bonus deferred plus CFF’s 50% match
thereon, divided by CFF’s stock price on December 31, 2008. The
phantom stock award will be paid in cash on January 25, 2012, in an amount
equal to the appreciation, if any, in CFF’s stock price from December 31,
2008 to December 31, 2011, plus the amount of dividend equivalents
credited during that period. The payout value shown in the far
right column represents the stock price appreciation from December 31,
2008 through September 30, 2009, plus the amount of dividend equivalents
credited during that period. See “- Non-Qualified Deferred
Compensation” below.
|
Option
Awards
|
Stock
Award
|
|||||||||||||||
Name
|
Number
of
Shares
Acquired
on
Exercise
(#)
|
Value
Realized
on
Exercise
($)(1)
|
Number
of
Shares
Acquired
on
Vesting
(#)
|
Value
Realized
on
Vesting
($)(2)
|
||||||||||||
John
B. Dicus
|
25,775 | $ | 858,952 | --- | $ | --- | ||||||||||
Morris
J. Huey II
|
--- | $ | --- | --- | $ | --- | ||||||||||
Kent
G. Townsend
|
18,000 | $ | 164,933 | 600 | $ | 20,622 | ||||||||||
R.
Joe Aleshire
|
10,000 | $ | 254,300 | --- | $ | --- | ||||||||||
Larry
K. Brubaker
|
4,775 | $ | 156,095 | --- | $ | --- | ||||||||||
John
C. Dicus
|
--- | $ | --- | --- | $ | --- |
|
(1)
|
Represents
amount realized upon exercise of stock options, based on the difference
between the market value of the shares acquired at the time of exercise
and the exercise price.
|
|
(2)
|
Represents
the value realized upon vesting of restricted stock award, based on the
market value of the shares on the vesting
date.
|
Name
|
Executive
Contributions
in
Last
FY(1)
|
Registrant
Contributions
in
Last
FY(2)
|
Aggregate
Earnings
in
Last
FY
(3)
|
Aggregate
Withdrawals/
Distributions(4)
|
Aggregate
Balance
at Last
FYE
|
|||||||||||||||
John
B. Dicus
|
$ | 100,000 | $ | 50,000 | $ | (11,839 | ) | $ | 196,503 | $ | 258,003 | |||||||||
Morris
J. Huey II
|
$ | --- | $ | --- | $ | 90 | $ | 58,702 | $ | 23,059 | ||||||||||
Kent
G. Townsend
|
$ | 41,580 | $ | 20,790 | $ | (3,402 | ) | $ | 40,917 | $ | 89,057 | |||||||||
R.
Joe Aleshire
|
$ | --- | $ | --- | $ | 83 | $ | 62,023 | $ | 24,516 | ||||||||||
Larry
K. Brubaker
|
$ | --- | $ | --- | $ | (4,559 | ) | $ | 62,491 | $ | 40,654 | |||||||||
John
C. Dicus
|
$ | --- | $ | --- | $ | 7,997 | $ | 220,351 | $ | --- |
(1)
|
Represents
portion of bonus for fiscal 2008 (otherwise payable in fiscal 2009) under
the STPP deferred by the named executive officer. This amount
was previously reported as compensation for fiscal
2008.
|
(2)
|
Represents
50 percent match by Capitol Federal Savings Bank on portion of bonus for
fiscal 2008 (otherwise payable in fiscal 2009) under the STPP deferred by
the named executive officer. This amount was previously
reported as compensation for fiscal 2008. The named executive
officer was awarded phantom stock units under the DIBP in an amount equal
to the bonus amount deferred plus the 50 percent match, divided by the
closing price of CFF’s common stock on December 31,
2008.
|
(3)
|
Represents
stock price appreciation (depreciation) and dividend equivalents on
phantom stock units from deferrals (and 50 percent matches thereon) of
STPP bonuses for fiscal 2008 and prior years. This amount is
reported as compensation for fiscal 2009 under the “All Other
Compensation” column of the Summary Compensation Table. As
noted below, there will not be any reduction to the payout amount of the
phantom stock units if the stock price has depreciated from the beginning
of the deemed investment period of the phantom stock units to the end of
such period.
|
(4)
|
Represents
cash payout during fiscal 2009 of phantom stock units for deferral (and 50
percent match thereon) of the STPP bonus for fiscal 2005. The payout was
comprised of appreciation in CFF’s stock price from December 31, 2005
through December 31, 2008 plus dividend equivalents credited during that
period.
|
●
|
non-employee
directors in the aggregate may not receive more than 30% of the options and restricted stock awards
authorized under the plan;
|
●
|
no
one non-employee director may receive more than 5% of the options and
restricted stock awards authorized under the
plan;
|
●
|
no
one officer or employee may receive more than 25% of the options and
restricted stock awards authorized under the
plan;
|
●
|
tax-qualified
employee stock benefit plans and management stock award plans, in the
aggregate, may not hold more than 10% of the shares sold in the offering,
unless Capitol Federal Savings Bank has tangible capital of 10% or more,
in which case any tax-qualified employee stock benefit plans and
management stock award plans may own up to 12% of the shares sold in the
offering;
|
●
|
stock
options and restricted stock awards may not vest more rapidly than 20% per
year, beginning on the first anniversary of the
grant;
|
●
|
accelerated
vesting is not permitted except for death, disability or upon a change in
control of Capitol Federal Savings Bank or Capitol Federal Financial,
Inc.; and
|
●
|
our
executive officers and directors must exercise or forfeit their options in
the event that Capitol Federal Savings Bank becomes critically
undercapitalized, is subject to enforcement action or receives a capital
directive.
|
●
|
Capitol
Federal Savings Bank MHC, which is the only stockholder known by
management to beneficially own more than five percent of the outstanding
common stock of CFF;
|
●
|
each
director of CFF;
|
●
|
each
executive officer of CFF named in the Summary Compensation Table appearing
above; and
|
●
|
all
of the executive officers and directors as a
group.
|
Name
of Beneficial Owner
|
Beneficial
Ownership(1)
|
Percent
of
Common
Stock
Outstanding
|
||||||
Significant
Stockholder
|
||||||||
Capitol
Federal Savings Bank MHC
|
||||||||
700
S. Kansas Avenue
|
||||||||
Topeka,
Kansas 66603
|
52,192,817 | (2) | 70. 5 | % | ||||
Directors
and Named Executive Officers
|
||||||||
John
C. Dicus, Former Chairman of the Board
|
584,102 | (3) | * | |||||
John
B. Dicus, Chairman, President, CEO
|
562,774 | (4) | * | |||||
B.
B. Andersen, Director
|
61,983 | (5) | * | |||||
Jeffrey
M. Johnson, Director
|
61,000 | (1)(6) | * | |||||
Michael
T. McCoy, M.D., Director
|
58,000 | (1) | * | |||||
Jeffrey
R. Thompson, Director
|
61,200 | (1)(7) | * | |||||
Marilyn
S. Ward, Director
|
71,714 | * | ||||||
Morris
J. Huey, II, Director
|
106, 311 | (10) | * | |||||
R.
Joe Aleshire, EVP for Retail Operations
|
190, 124 | (8) | * | |||||
Larry
K. Brubaker, EVP for Corporate Services
|
182,286 | (9) | * | |||||
Kent
G. Townsend, EVP and CFO
|
70,659 | (1)(11) | * | |||||
Rick
C. Jackson, EVP and Chief Lending Officer
|
44,597 | (1) | * | |||||
Tara
D. Van Houweling, First Vice President and Principal Accounting
Officer
|
18,879 | (1) | * | |||||
Directors,
chairman emeritus and executive officers of
|
||||||||
CFF
as a group (13 persons)
|
2,073,629 | (12) | 2.8 | % |
(1)
|
Included
in the shares beneficially owned by the named individuals are options to
purchase shares of CFF common stock which are currently exercisable or
which will become exercisable within 60 days after May 28 , 2010, as follows: Mr. Johnson – 50,000
shares; Dr. McCoy – 50,000 shares; Mr. Thompson - 50,000 shares; Mr.
Townsend – 6,000 shares; Mr. Jackson – 8,000 shares; and Ms. Van Houweling
– 10,000 shares.
|
(2)
|
As
reported by Capitol Federal Savings Bank MHC in a Schedule 13D dated March
31, 1999, which reported sole voting and dispositive power with respect to
all 52,192,817 shares.
|
(3)
|
Includes
252,500 shares held in the Barbara B. Dicus Living Trust, of which John C.
Dicus is a co-trustee.
|
(4)
|
Includes
50,000 shares held jointly with Mr. John B. Dicus’ spouse. Mr.
John B. Dicus has pledged 40,000 of his shares for a line of credit with a
third party financial institution unaffiliated with
CFF.
|
(5)
|
Mr.
Andersen has pledged 60,000 of his shares as collateral for a loan from a
third party financial institution unaffiliated with
CFF.
|
(6)
|
Of
the shares beneficially owned by Mr. Johnson, 9,000 are held in brokerage
accounts pursuant to which they may serve as security for margin
loans.
|
(7)
|
Of
the shares beneficially owned by Mr. Thompson, 10,200 are held in a
brokerage account pursuant to which they may serve as security for a
margin loan.
|
(8)
|
Includes
18,025 shares held solely by Mr. Aleshire’s
spouse.
|
(9)
|
Includes
154,032 shares of common stock held in the Brubaker Family Trust of which
Mr. Brubaker is a co-trustee with his spouse, 1,873 shares held solely by
Mr. Brubaker’s spouse and 328 shares of common stock which Mr. Brubaker
holds jointly with his son. Excludes 20,000 shares held in a
trust of which Mr. Brubaker is a beneficiary, but not a
trustee.
|
(10)
|
Includes
84,949 shares held jointly with Mr. Huey’s
spouse.
|
(11)
|
Of
the shares beneficially owned by Mr. Townsend, 43,000 are held in an
account at a bank and have been pledged as security for a
loan.
|
(12)
|
Includes
shares held directly, as well as shares held by and jointly with certain
family members, shares held in retirement accounts, shares held by trusts
of which the individual or group member is a trustee or substantial
beneficiary or shares held in another fiduciary capacity with respect to
which shares the individual or group member may be deemed to have sole or
shared voting and/or investment powers. This amount also
includes an aggregate of 174,000 shares of common stock issuable upon
exercise of stock options which are currently exercisable or which will
become exercisable within 60 days after May
28 , 2010.
|
(i)
|
the
number of exchange shares to be held upon consummation of the conversion,
based upon their beneficial ownership of CFF common stock as of May 28 , 2010;
|
(ii)
|
the
proposed purchases of subscription shares, assuming sufficient shares of
common stock are available to satisfy their subscription;
and
|
(iii)
|
the
total amount of Capitol Federal Financial, Inc. common stock to be held
upon consummation of the
conversion.
|
Proposed
Purchases of Stock
in
the Offering(2)
|
Total
Common Stock to be Held
|
|||||||||||||||||||
Number
of
Exchange
Shares to be
Held(1)
|
Number
of
Shares
|
Amount
|
Number
of
Shares
|
Percentage
of
Total
Outstanding(1)
|
||||||||||||||||
Directors
and Chairman Emeritus
|
||||||||||||||||||||
John
C. Dicus
|
1,902,537 | 20,000 | $ | 200,000 | 1,922,537 | * | ||||||||||||||
John
B. Dicus
|
1,833,067 | 50,000 | 500,000 | 1,883,067 | * | |||||||||||||||
B.
B. Andersen
|
201,891 | 61,000 | 610,000 | 262,891 | * | |||||||||||||||
Jeffrey
M. Johnson
|
35,829 | 15,000 | 150,000 | 50,829 | * | |||||||||||||||
Michael
T. McCoy, M.D.
|
26,057 | 10,000 | 100,000 | 36,057 | * | |||||||||||||||
Jeffrey
R. Thompson
|
36,480 | 15,000 | 150,000 | 51,480 | * | |||||||||||||||
Marilyn
S. Ward
|
233,586 | 10,000 | 100,000 | 243,586 | * | |||||||||||||||
Morris
J. Huey, II
|
346,276 | 5,000 | 50,000 | 351,276 | * | |||||||||||||||
Executive
Officers who are not Directors
|
||||||||||||||||||||
R.
Joe Aleshire
|
619,271 | 5,000 | 50,000 | 624,271 | * | |||||||||||||||
Larry
K. Brubaker
|
593,741 | 5,000 | 50,000 | 598,741 | * | |||||||||||||||
Kent
G. Townsend
|
210,607 | 2,500 | 25,000 | 213,107 | * | |||||||||||||||
Rick
C. Jackson
|
119,203 | 5,000 | 50,000 | 124,203 | * | |||||||||||||||
Tara
D. Van Houweling
|
28,920 | 1,500 | 15,000 | 30,420 | * | |||||||||||||||
Total
for Directors, Chairman Emeritus and Executive Officers
|
6,187,465 | 205,000 | $ | 2,050,000 | 6,392,465 | 2. 7 | % |
*
|
Less
than 1%.
|
(1)
|
Based
on information presented in the Beneficial Ownership of Common Stock table
above. Assumes an exchange ratio of 3. 2572
shares for each share of CFF and that 240,974,218 shares are outstanding after the
conversion.
|
(2)
|
Includes
proposed subscriptions, if any, by associates of the director or
officer.
|
(i)
|
First,
to depositors with accounts at Capitol Federal Savings Bank with aggregate
balances of at least $50.00 at the close of business on March 31,
2009.
|
(ii)
|
Second,
to our tax-qualified employee benefit plans, including our employee stock
ownership plan, which will receive nontransferable subscription rights to
purchase in the aggregate up to 10% of the shares of common stock sold in
the offering.
|
(iii)
|
Third,
to depositors with accounts at Capitol Federal Savings Bank with aggregate
balances of at least $50.00 at the close of business on [ ],
2010.
|
(iv)
|
Fourth,
to depositors of Capitol Federal Savings Bank at the close of business on
[ ],
2010 and borrowers of Capitol Federal Savings Bank with an outstanding
balance as of January 6, 1993 whose loan remains
outstanding at [ ],
2010.
|
(i)
|
Natural
persons residing in the counties and metropolitan statistical areas in
which we have offices;
|
(ii)
|
CFF’s
public stockholders as of [ ],
2010; and
|
(iii)
|
Other
members of the general public.
|
●
|
to
eliminate some of the uncertainties associated with proposed financial
regulatory reforms which are expected to
result in changes to our primary bank regulator and holding company
regulator as well as changes in regulations applicable to us, including,
but not limited to, capital requirements, payment of dividends and
conversion to full stock form;
|
●
|
the
stock holding company structure is a more familiar form of organization,
which we believe will make our common stock more appealing to investors,
and will give us greater flexibility to access the capital markets through
possible future equity and debt offerings, although we have no current
plans, agreements or understandings regarding any additional securities
offerings;
|
●
|
to
improve the liquidity of our shares of common stock and provide more
flexible capital management strategies;
and
|
●
|
to
finance, where opportunities are presented, the acquisition of financial
institutions or their branches or other financial service companies
primarily in, or adjacent to, our market areas, although we do not
currently have any understandings or agreements regarding any specific
acquisition transaction.
|
New
Shares to be Sold
in
This Offering
|
New
Shares to be
Exchanged
for
Existing
Shares of
CFF
|
Total
Shares
of
Common
Stock
to be
Outstanding
After
the
Offering
|
Exchange
Ratio
|
New
Shares
That
Would
be
Received
for
100
Existing
Shares
|
||||||||||||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
Amount
|
||||||||||||||||||||||||
Minimum
|
144,500 ,000 | 70. 6 | % | 60,328,085 | 29. 4 | % | 204,828,085 | 2.7686 | 276 | |||||||||||||||||||
Midpoint
|
170 ,000,000 | 70. 6 | % | 70,974,218 | 29. 4 | % | 240,974,218 | 3. 2572 | 325 | |||||||||||||||||||
Maximum
|
195,500 ,000 | 70. 6 | % | 81,620,351 | 29. 4 | % | 277,120,351 | 3.7457 | 374 |
Company Name and Ticker Symbol
|
Exchange
|
Headquarters
|
Total Assets
(in millions)
|
|||||
Washington Federal, Inc. (WFSL)
|
NASDAQ
|
Seattle, WA
|
$ | 13,803 | ||||
NewAlliance Bancshares (NAL)
|
NYSE
|
New Haven, CT
|
$ | 8,501 | ||||
Flushing Financial Corp. (FFIC)
|
NASDAQ
|
Lake Success, NY
|
$ | 4,183 | ||||
Dime Community Bancshares (DCOM)
|
NASDAQ
|
Brooklyn, NY
|
$ | 4,114 | ||||
TrustCo Bank Corp NY (TRST)
|
NASDAQ
|
Glenville, NY
|
$ | 3,719 | ||||
Bank Mutual Corp. (BKMU)
|
NASDAQ
|
Milwaukee, WI
|
$ | 3,445 | ||||
First Financial Holding Inc. (FFCH)
|
NASDAQ
|
Charleston, SC
|
$ | 3,381 | ||||
Provident NY Bancorp, Inc. (PBNY)
|
NASDAQ
|
Montebello, NY
|
$ | 2,936 | ||||
Brookline Bancorp, Inc. (BRKL)
|
NASDAQ
|
Brookline, MA
|
$ | 2,639 | ||||
Danvers Bancorp, Inc. (DNBK)
|
NASDAQ
|
Danvers, MA
|
$ | 2,455 | ||||
Price-to-core-
earnings multiple (1)
|
Price-to-tangible book
value ratio
|
|||||||
Capitol Federal Financial, Inc.
(on a pro forma basis,
assuming
completion of the
conversion)
|
||||||||
Minimum
|
27.38 | x | 92.00 | % | ||||
Midpoint
|
31.27 | x | 98.04 | % | ||||
Maximum
|
34.95 | x | 103.09 | % | ||||
Valuation of peer group companies,
as of May 28,
2010
|
||||||||
Average
|
19.04 | x | 133.93 | % | ||||
Median
|
16.84 | x | 133.17 | % |
(1)
|
Information is derived from the RP Financial, LC. appraisal
report and is based upon estimated core earnings for the twelve months
ended March 31, 2010. These ratios are different from the
ratios in “Pro Forma Data.”
|
●
|
the
present results and financial condition of CFF and the projected results
and financial condition of Capitol Federal Financial,
Inc.;
|
●
|
the
economic and demographic conditions in CFF’s existing market
area;
|
●
|
certain
historical, financial and other information relating to
CFF;
|
●
|
the
impact of the offering on Capitol Federal Financial, Inc.’s stockholders’
equity and earnings potential;
|
●
|
the
proposed dividend policy of Capitol Federal Financial,
Inc.;
|
●
|
the repayment of the
debentures;
|
●
|
the
trading market for securities of comparable institutions and general
conditions in the market for such securities;
and
|
●
|
the
contribution of cash to the charitable
foundation.
|
●
|
CFF’s
financial condition and results of
operations;
|
●
|
a
comparison of financial performance ratios of CFF to those of other
financial institutions of similar
size;
|
●
|
market
conditions generally and in particular for financial institutions;
and
|
●
|
the
historical trading price of the publicly held shares of CFF common
stock.
|
|
(i)
|
Natural
persons residing in the counties and metropolitan statistical areas in
which we have a home or branch
office;
|
(i)
|
No
person may purchase fewer than 25 shares of common
stock;
|
(ii)
|
The
maximum number of shares of common stock that may be purchased by a person
or persons exercising subscription rights through a single qualifying
deposit account held jointly is 7, 000 ,000
shares;
|
(iii)
|
Our
tax-qualified employee stock benefit plan, consisting of our employee
stock ownership plan, may purchase in the aggregate up to 10% of the
shares of common stock sold in the
offering;
|
(iv)
|
Except
for the tax-qualified employee stock benefit plans described above, no
person or entity, together with associates or persons acting in concert
with such person or entity, may purchase more than $ 70 .0 million (7, 000 ,000
shares) of common stock in all categories of the offering
combined;
|
(v)
|
Current
stockholders of CFF are subject to an ownership limitation. As
previously described, current stockholders of CFF will receive shares of
Capitol Federal Financial, Inc. common stock in exchange for their
existing shares of CFF common stock at the conclusion of the
offering. The number of shares of common stock that a
stockholder may purchase in the offering, together with associates or
persons acting in concert with such stockholder, when combined with the
shares that the stockholder and his or her associates will receive in
exchange for existing CFF common stock, may not exceed 5% of the shares of
common stock of Capitol Federal Financial, Inc. to be issued and
outstanding at the completion of the conversion;
and
|
(vi)
|
The
maximum number of shares of common stock that may be purchased in all
categories of the offering by executive officers and directors of Capitol
Federal Savings Bank and their associates, in the aggregate, when combined
with shares of common stock issued in exchange for existing shares, may
not exceed 25% of the shares of Capitol Federal Financial, Inc. common
stock outstanding upon completion of the
conversion.
|
(i)
|
any
corporation or organization, other than Capitol Federal Savings Bank MHC,
CFF, Capitol Federal Savings Bank or a majority-owned subsidiary of CFF or
Capitol Federal Savings Bank, of which the person is a senior officer,
partner or beneficial owner, directly or indirectly, of 10% or more of any
equity security;
|
(ii)
|
any
trust or other estate in which the person has a substantial beneficial
interest or serves as a trustee or in a similar fiduciary capacity;
provided, however, that for the purposes of subscriptions in the offering
and restrictions on the sale of stock after the conversion, the term
associate does not include a person who has a substantial beneficial
interest in an employee stock benefit plan of Capitol Federal Savings
Bank, or who is a trustee or fiduciary of such plan, and for purposes of
aggregating total shares that may be held by officers and directors of
Capitol Federal Savings Bank MHC, CFF or Capitol Federal Savings Bank the
term associate does not include any tax-qualified employee stock benefit
plan of Capitol Federal Savings Bank;
and
|
(iii)
|
any
blood or marriage relative of the person, who either has the same home as
the person or who is a director or officer of Capitol Federal Savings Bank
MHC, CFF or Capitol Federal Savings
Bank.
|
(i)
|
knowing
participation in a joint activity or interdependent conscious parallel
action towards a common goal whether or not pursuant to an express
agreement; or
|
(ii)
|
a
combination or pooling of voting or other interests in the securities of
an issuer for a common purpose pursuant to any contract, understanding,
relationship, agreement or other arrangement, whether written or
otherwise.
|
●
|
consulting
with us as to the financial and securities market implications of the plan
of conversion and reorganization;
|
●
|
consulting
with us as to the financial and securities market implications of proposed
or actual changes in laws or regulations affecting
us;
|
●
|
reviewing
with our Board of Directors the financial impact of the offering on
us, based upon the independent appraiser’s appraisal of the common
stock;
|
●
|
reviewing
all offering documents, including the prospectus, stock order forms and
related offering materials (we are responsible for the preparation and
filing of such documents);
|
●
|
assisting
in the design and implementation of a marketing strategy for the
offering;
|
●
|
assisting
management in scheduling and preparing for meetings with potential
investors and other broker-dealers in connection with the offering,
including assistance in preparing presentation materials for such
meetings; and
|
●
|
providing
such other general advice and assistance we may request to promote the
successful completion of the
offering.
|
(i)
|
personal
check, bank check or money order, made payable to Capitol Federal
Financial, Inc.; or
|
(ii)
|
authorization
of withdrawal from the types of Capitol Federal Savings Bank deposit
accounts designated on the stock order
form.
|
1.
|
The
merger of Capitol Federal Savings Bank MHC with and into CFF will qualify
as a tax free reorganization within the meaning of Section 368(a)(1)(A) of
the Internal Revenue Code.
|
2.
|
The
constructive exchange of the Eligible Account Holders’ and Supplemental
Eligible Account Holders’ voting and liquidation rights in Capitol Federal
Savings Bank MHC for liquidation interests in CFF in the merger will
satisfy the continuity of interest requirement of Section 1.368-1(b) of
the Federal Income Tax Regulations.
|
3.
|
Capitol
Federal Savings Bank MHC will not recognize any gain or loss on the
transfer of its assets to CFF and CFF’s assumption of its liabilities, if
any, in constructive exchange for liquidation interests in CFF or on the
constructive distribution of such liquidation interests to the members of
Capitol Federal Savings Bank MHC who are Eligible Account Holders or
Supplemental Eligible Account Holders of Capitol Federal Savings
Bank. (Section 361(a), 361(c) and 357(a) of the Internal
Revenue Code)
|
4.
|
No
gain or loss will be recognized by CFF upon the receipt of the assets of
Capitol Federal Savings Bank MHC in the merger in exchange for the
constructive transfer of liquidation interests in CFF to the members of
Capitol Federal Savings Bank MHC who are Eligible Account Holders and
Supplemental Eligible Account Holders. (Section 1032(a) of the
Internal Revenue Code)
|
5.
|
Eligible
Account Holders and Supplemental Eligible Account Holders will recognize
no gain or loss upon the constructive receipt of liquidation interests in
CFF in exchange for their voting and liquidation rights in Capitol Federal
Savings Bank MHC. (Section 354(a) of the Internal Revenue
Code)
|
6.
|
The
basis of the assets of Capitol Federal Savings Bank MHC to be received by
CFF in the merger will be the same as the basis of such assets in the
hands of Capitol Federal Savings Bank MHC immediately prior to the
transfer. (Section 362(b) of the Internal Revenue
Code)
|
7.
|
The
holding period of the assets of Capitol Federal Savings Bank MHC to be
received by CFF in the merger will include the holding period of those
assets in the hands of Capitol Federal Savings Bank MHC immediately prior
to the transfer. (Section 1223(2) of the Internal Revenue
Code)
|
8.
|
The
merger of CFF with and into Capitol Federal Financial, Inc. will constitute a
mere change in identity, form or place of organization within the meaning
of Section 368(a)(1)(F) of the Internal Revenue Code and will qualify as a
tax-free reorganization within the meaning of Section 368(a)(1)(F) of the
Internal Revenue Code.
|
9.
|
The
exchange of common stock of CFF held by stockholders other than Capitol
Federal Savings Bank MHC for Capitol Federal Financial, Inc. common stock and
the constructive exchange of the Eligible Account Holders’ and
Supplemental Eligible Account Holders’ liquidation interests in CFF for
interests in the liquidation account of Capitol Federal Financial,
Inc. will
satisfy the continuity of interest requirement of Section 1.368-1(b) of
the Federal Income Tax Regulations.
|
10.
|
CFF
will not recognize any gain or loss on the transfer of its assets to
Capitol Federal Financial, Inc. and Capitol Federal Financial, Inc.’s
assumption of its liabilities in the merger pursuant to which shares of
common stock will be received by stockholders of CFF other than Capitol
Federal Savings Bank MHC in exchange for their shares of CFF common stock
and Eligible Account Holders and Supplemental Eligible Account Holders
will receive interests in the liquidation account of Capitol Federal
Financial, Inc. in exchange for their liquidation interests in
CFF. (Sections 361(a), 361(c) and 357(a) of the Internal
Revenue Code)
|
11.
|
No
gain or loss will be recognized by Capitol Federal Financial, Inc. upon the receipt
of the assets of CFF in the merger. (Section 1032(a) of the
Internal Revenue Code)
|
12.
|
Eligible
Account Holders and Supplemental Eligible Account Holders will not
recognize any gain or loss upon their constructive exchange of their
liquidation interests in CFF for interests in the liquidation account of
Capitol Federal Financial, Inc. (Section 354 of the Internal
Revenue Code)
|
13.
|
No
gain or loss will be recognized by stockholders of CFF other than Capitol
Federal Savings Bank MHC upon their exchange of shares of CFF common stock
for Capitol Federal Financial, Inc. common stock in
the merger, except for cash paid in lieu of fractional share
interests. (Section 354 of the Internal Revenue
Code)
|
14.
|
The
basis of the assets of CFF to be received by Capitol Federal Financial,
Inc. in the merger will be the same as the basis of those assets in the
hands of CFF immediately prior to the transfer. (Section 362(b)
of the Internal Revenue Code)
|
15.
|
The
holding period of the assets of CFF to be received by Capitol Federal
Financial, Inc. in the merger will include the holding period of those
assets in the hands of CFF immediately prior to the
transfer. (Section 1223(2) of the Internal Revenue
Code)
|
16.
|
It
is more likely than not that the fair market value of the nontransferable
subscription rights to purchase Capitol Federal Financial, Inc. common stock is
zero. Accordingly, it is more likely than not that no gain or
loss will be recognized by Eligible Account Holders, Supplemental Eligible
Account Holders and Other Members upon distribution to them of
nontransferable subscription rights to purchase shares of Capitol Federal
Financial, Inc. common
stock. (Section 356(a) of the Internal Revenue
Code) Gain, if any, realized by these account holders and
members will not exceed the fair market value of the subscription rights
distributed. Eligible Account Holders, Supplemental Eligible
Account Holders and Other Members will not recognize any gain as the
result of the exercise by them of nontransferable subscription
rights.
|
17.
|
It
is more likely than not that the fair market value of the benefit provided
by the liquidation account of Capitol Federal Savings Bank supporting the
payment of the liquidation account of Capitol Federal Financial, Inc. in the event
Capitol Federal Financial, Inc. lacks sufficient
net assets is zero. Accordingly, it is more likely than not
that no gain or loss will be recognized by Capitol Federal Financial,
Inc. or
Eligible Account Holders and Supplemental Eligible Account Holders from
the establishment or maintenance of the liquidation account of Capitol
Federal Savings Bank or the distribution to Capitol Federal Financial,
Inc. of
rights in, or deemed distribution to Eligible Account Holders and
Supplemental Eligible Account Holders of rights in the liquidation account
of Capitol Federal Savings Bank in the merger. (Section 356(a)
of the Internal Revenue Code)
|
18.
|
Each
stockholder’s aggregate basis in his or her Capitol Federal Financial,
Inc. common
stock received in exchange for shares of CFF common stock in the merger
will be the same as the aggregate basis of the shares surrendered in
exchange therefor, subject to the cash in lieu of the fractional share
interest provisions of Paragraph 23 below. (Section 358(a) of
the Internal Revenue Code)
|
19.
|
It
is more likely than not that the basis of the Capitol Federal Financial,
Inc. common
stock purchased in the offering through the exercise of nontransferable
subscription rights will be the purchase price
thereof. (Section 1012 of the Internal Revenue
Code)
|
20.
|
Each
stockholder’s holding period in his or her Capitol Federal Financial,
Inc. common
stock received in exchange for shares in CFF common stock in the merger
will include the period during which these shares were held, provided that
the shares are a capital asset in the hands of the stockholder on the date
of the exchange. (Section 1223(1) of the Internal Revenue
Code)
|
21.
|
The
holding period of the Capitol Federal Financial, Inc. common stock
purchased pursuant to the exercise of subscription rights will commence on
the date on which the right to acquire this stock was
exercised. (Section 1223(5) of the Internal Revenue
Code)
|
22.
|
No
gain or loss will be recognized by Capitol Federal Financial, Inc. on the receipt of
money in exchange for Capitol Federal Financial, Inc. common stock sold
in the offering. (Section 1032 of the Internal Revenue
Code)
|
23.
|
The
payment of cash to former holders of CFF common stock in lieu of
fractional share interests of Capitol Federal Financial, Inc. will be treated as
though fractional share interests of Capitol Federal Financial, Inc. common stock were
distributed as part of the merger and then redeemed by Capitol Federal
Financial, Inc. The cash payments will be treated as
distributions in full payment for the fractional share interests deemed
redeemed under Section 302(a) of the Internal Revenue Code, with the
result that such stockholders will have short-term or long-term capital
gain or loss to the extent that the cash they receive differs from the
basis allocable to such fractional share
interests.
|
|
(i)
|
any
dividends that may be paid on Capitol Federal Financial, Inc. shares of
common stock in the future;
|
|
(ii)
|
within
the limits of applicable federal and state laws, loans collateralized by
the shares of common stock; or
|
|
(iii)
|
the
proceeds of the sale of any of the shares of common stock in the open
market from time to time.
|
|
●
|
the
Office of Thrift Supervision may examine the charitable foundation at the
foundation’s expense;
|
|
●
|
the
charitable foundation must comply with all supervisory directives imposed
by the Office of Thrift
Supervision;
|
|
●
|
the
charitable foundation must provide annually to the Office of Thrift
Supervision a copy of the annual report that the charitable foundation
submits to the Internal Revenue
Service;
|
|
●
|
the
charitable foundation must operate according to written policies adopted
by its board of trustees, including a conflict of interest
policy;
|
|
●
|
the
charitable foundation may not engage in self-dealing and must comply with
all laws necessary to maintain its tax-exempt status under the Internal
Revenue Code; and
|
|
●
|
the
charitable foundation must vote its shares of our common stock in the same
ratio as all of the other shares voted on each proposal considered by our
stockholders.
|
(i)
|
it
does not involve an interim savings
institution;
|
(ii)
|
CFF’s
federal stock charter is not
changed;
|
(iii)
|
each
share of CFF’s stock outstanding immediately prior to the effective date
of the transaction will be an identical outstanding share or a treasury
share of CFF after such effective date;
and
|
(iv)
|
either:
|
|
(a)
|
no
shares of voting stock of CFF and no securities convertible into such
stock are to be issued or delivered under the plan of combination;
or
|
|
(b)
|
the
authorized but unissued shares or the treasury shares of voting stock of
CFF to be issued or delivered under the plan of combination, plus those
initially issuable upon conversion of any securities to be issued or
delivered under such plan, do not exceed 15% of the total shares of voting
stock of CFF outstanding immediately prior to the effective date of the
transaction.
|
●
|
a
merger of a 90% or more owned subsidiary with and into its parent may be
approved without stockholder approval; provided, however
that: (1) the charter of the successor is not amended in the
merger other than to change its name, the name or other designation or the
par value of any class or series of its stock or the aggregate par value
of its stock; and (2) the contractual rights of any stock of the successor
issued in the merger in exchange for stock of the other corporation
participating in the merger are identical to the contract rights of the
stock for which the stock of the successor was
exchanged;
|
●
|
a
share exchange need not be approved by the stockholders of the
successor;
|
●
|
a
transfer of assets need not be approved by the stockholders of the
transferee; and
|
●
|
a
merger need not be approved by the stockholders of a Maryland successor
corporation provided that the merger does not reclassify or change the
terms of any class or series of its stock that is outstanding immediately
before the merger becomes effective or otherwise amend its charter, and
the number of shares of stock of such class or series outstanding
immediately after the effective time of the merger does not increase by
more than 20% of the number of shares of the class or series of stock that
is outstanding immediately before the merger becomes
effective.
|
●
|
the
beneficial owner, directly or indirectly, of more than 10% of the voting
power of the then outstanding voting stock of Capitol Federal Financial,
Inc.;
|
●
|
an
affiliate of Capitol Federal Financial, Inc. who or which at any time in
the two-year period before the date in question was the beneficial owner
of 10% or more of the voting power of the then outstanding voting stock of
Capitol Federal Financial, Inc.; or
|
●
|
an
assignee of or an entity that has otherwise succeeded to any
shares of voting stock that were at any time within the two-year period
immediately before the date in question beneficially owned by any
interested stockholder, if such assignment or succession shall have
occurred in the course of a transaction or series of transactions not
involving a public offering within the meaning of the Securities Act of
1933, as amended.
|
●
|
any
merger or consolidation of Capitol Federal Financial, Inc. or any of its
subsidiaries with: (1) any interested stockholder; or (2) any
other corporation, which is, or after such merger or consolidation would
be, an affiliate of an interested
stockholder;
|
●
|
any
sale, lease, exchange or other disposition to or with any interested
stockholder, or any affiliate of any interested stockholder, of any assets
of Capitol Federal Financial, Inc. or any of its subsidiaries having an
aggregate fair market value equaling or exceeding 25% or more of the
combined assets of Capitol Federal Financial, Inc. and its
subsidiaries;
|
●
|
the
issuance or transfer by Capitol Federal Financial, Inc. or any of its
subsidiaries of any securities of Capitol Federal Financial, Inc. or any
of its subsidiaries to any interested stockholder or any affiliate of any
interested stockholder in exchange for cash, securities or other property
having an aggregate fair market value equaling or exceeding 25% of the
combined fair market value of the outstanding common stock of Capitol
Federal Financial, Inc., except for any issuance or transfer pursuant to
an employee benefit plan of Capitol Federal Financial, Inc. or any of its
subsidiaries;
|
●
|
the
adoption of any plan for the liquidation or dissolution of Capitol Federal
Financial, Inc. proposed by or on behalf of any interested stockholder or
any affiliate or associate of such interested stockholder;
or
|
●
|
any
reclassification of securities, or recapitalization of Capitol Federal
Financial, Inc., or any merger or consolidation of Capitol Federal
Financial, Inc. with any of its subsidiaries or any other transaction
(whether or not with or into or otherwise involving an interested
stockholder) which has the effect, directly or indirectly, of increasing
the proportionate share of the outstanding shares of any class of equity
or convertible securities of Capitol Federal Financial, Inc. or any of its
subsidiaries, which is directly or indirectly owned by any interested
stockholder or any affiliate of any interested
stockholder.
|
●
|
the
economic effect, both immediate and long-term, upon Capitol Federal
Financial, Inc.’s stockholders, including stockholders, if any, who do not
participate in the transaction;
|
●
|
the
social and economic effect on the present and future employees, creditors
and customers of, and others dealing with, Capitol Federal Financial, Inc.
and its subsidiaries and on the communities in which Capitol Federal
Financial, Inc. and its subsidiaries operate or are
located;
|
●
|
whether
the proposal is acceptable based on the historical, current or projected
future operating results or financial condition of Capitol Federal
Financial, Inc.;
|
●
|
whether
a more favorable price could be obtained for Capitol Federal Financial,
Inc.’s stock or other securities in the
future;
|
●
|
the
reputation and business practices of the other entity to be involved in
the transaction and its management and affiliates as they would affect the
employees of Capitol Federal Financial, Inc. and its
subsidiaries;
|
●
|
the
future value of the stock or any other securities of Capitol Federal
Financial, Inc. or the other entity to be involved in the proposed
transaction;
|
●
|
any
antitrust or other legal and regulatory issues that are raised by the
proposal;
|
●
|
the
business and historical, current or expected future financial condition or
operating results of the other entity to be involved in the transaction,
including, but not limited to, debt service and other existing financial
obligations, financial obligations to be incurred in connection with the
proposed transaction, and other likely financial obligations of the other
entity to be involved in the proposed transaction;
and
|
●
|
the
ability of Capitol Federal Financial, Inc. to fulfill its objectives as a
financial institution holding company and on the ability of its subsidiary
financial institution(s) to fulfill the objectives of a federally insured
financial institution under applicable statutes and
regulations.
|
(i)
|
The
limitation on voting rights of persons who directly or indirectly
beneficially own more than 10% of the outstanding shares of common
stock;
|
(ii)
|
The
division of the Board of Directors into three staggered
classes;
|
(iii)
|
The
ability of the Board of Directors to fill vacancies on the
board;
|
(iv)
|
The
requirement that at least a majority of the votes eligible to be cast by
stockholders must vote to remove directors, and can only remove directors
for cause;
|
(v)
|
The
ability of the Board of Directors and stockholders to amend and repeal the
bylaws;
|
(vi)
|
The
authority of the Board of Directors to provide for the issuance of preferred
stock;
|
(vii)
|
The
validity and effectiveness of any action lawfully authorized by the
affirmative vote of the holders of a majority of the total number of
outstanding shares of common stock;
|
(viii)
|
The
number of stockholders constituting a quorum or required for stockholder
consent;
|
(ix)
|
The
indemnification of current and former directors and officers, as well as
employees and other agents, by Capitol Federal Financial,
Inc.;
|
(x)
|
The
limitation of liability of officers and directors to Capitol Federal
Financial, Inc. for money damages;
|
(xi)
|
The
inability of stockholders to cumulate their votes in the election of
directors;
|
(xii)
|
The
advance notice requirements for stockholder proposals and nominations;
and
|
(xiii)
|
The
provision of the articles of incorporation requiring approval of at least
80% of the outstanding voting stock to amend the provisions of the
articles of incorporation provided in (i) through (xiii) of this
list.
|
●
|
any
merger or consolidation of Capitol Federal Financial, Inc. or any of its
subsidiaries with any interested stockholder or affiliate of an interested
stockholder or any corporation which is, or after such merger or
consolidation would be, an affiliate of an interested
stockholder;
|
●
|
any
sale or other disposition to or with any interested stockholder of 25% or
more of the assets of Capitol Federal Financial, Inc. or combined assets
of Capitol Federal Financial, Inc. and its
subsidiaries;
|
●
|
the
issuance or transfer to any interested stockholder or its affiliate by
Capitol Federal Financial, Inc. (or any subsidiary) of any securities of
Capitol Federal Financial, Inc. (or any subsidiary) in exchange for cash,
securities or other property the value of which equals or exceeds 25% of
the fair market value of the common stock of Capitol Federal Financial,
Inc.;
|
●
|
the
adoption of any plan for the liquidation or dissolution of Capitol Federal
Financial, Inc. proposed by or on behalf of any interested stockholder or
its affiliate; and
|
●
|
any
reclassification of securities, recapitalization, merger or consolidation
of Capitol Federal Financial, Inc. with any of its subsidiaries which has
the effect of increasing the proportionate share of common stock or any
class of equity or convertible securities of Capitol Federal Financial,
Inc. or subsidiary owned directly or indirectly, by an interested
stockholder or its affiliate.
|
●
|
the
economic effect, both immediate and long-term, upon Capitol Federal
Financial, Inc.’s stockholders, including stockholders, if any, who do not
participate in the transaction;
|
●
|
the
social and economic effect on the present and future employees, creditors
and customers of, and others dealing with, Capitol Federal Financial, Inc.
and its subsidiaries and on the communities in which Capitol Federal
Financial, Inc. and its subsidiaries operate or are
located;
|
●
|
whether
the proposal is acceptable based on the historical, current or projected
future operating results or financial condition of Capitol Federal
Financial, Inc.;
|
●
|
whether
a more favorable price could be obtained for Capitol Federal Financial,
Inc.’s stock or other securities in the
future;
|
●
|
the
reputation and business practices of the other entity to be involved in
the transaction and its management and affiliates as they would affect the
employees of Capitol Federal Financial, Inc. and its
subsidiaries;
|
●
|
the
future value of the stock or any other securities of Capitol Federal
Financial, Inc. or the other entity to be involved in the proposed
transaction;
|
●
|
any
antitrust or other legal and regulatory issues that are raised by the
proposal;
|
●
|
the
business and historical, current or expected future financial condition or
operating results of the other entity to be involved in the transaction,
including, but not limited to, debt service and other existing financial
obligations, financial obligations to be incurred in connection with the
proposed transaction, and other likely financial obligations of the other
entity to be involved in the proposed transaction;
and
|
●
|
the
ability of Capitol Federal Financial, Inc. to fulfill its objectives as a
financial institution holding company and on the ability of its subsidiary
financial institution(s) to fulfill the objectives of a federally insured
financial institution under applicable statutes and
regulations.
|
(i)
|
the
acquisition would result in a monopoly or substantially lessen
competition;
|
(ii)
|
the
financial condition of the acquiring person might jeopardize the financial
stability of the institution; or
|
(iii)
|
the
competence, experience or integrity of the acquiring person indicates that
it would not be in the interest of the depositors or the public to permit
the acquisition of control by such
person.
|
F-2
|
||
F-3
|
||
F-5
|
||
F-7
|
||
F-11
|
||
F-14
|
||
All financial statement schedules have been omitted as the
required information either is not applicable or is included in the
financial statements or related
notes.
|
CAPITOL
FEDERAL FINANCIAL AND SUBSIDIARY
|
||||||||||||
(in
thousands)
|
||||||||||||
March 31,
|
September
30,
|
|||||||||||
ASSETS
|
2010
|
2009
|
2008
|
|||||||||
(unaudited)
|
||||||||||||
CASH
AND CASH EQUIVALENTS (includes interest-earning deposits of
$ 46,059 , $32,319 and
$77,246)
|
$ | 60,735 | $ | 41,154 | $ | 87,138 | ||||||
INVESTMENT
SECURITIES:
|
||||||||||||
Available-for-sale
(“AFS”),
at fair value (amortized cost of $ 142,002 ,
$235,185 and $51,700)
|
141,893 | 234,784 | 49,586 | |||||||||
Held-to-maturity
(“HTM”),
at cost (fair value of $ 831,112 , $248,929 and
$92,211)
|
828,538 | 245,920 | 92,773 | |||||||||
MORTGAGE-BACKED
SECURITIES (“MBS”):
|
||||||||||||
AFS,
at fair value (amortized cost of $1, 163,420 ,
$1,334,357 and $1,491,536)
|
1, 212,991 | 1,389,211 | 1,484,055 | |||||||||
HTM,
at cost (fair value of $ 566,397 , $627,829 and
$743,764)
|
544,319 | 603,256 | 750,284 | |||||||||
LOANS
RECEIVABLE, net (less allowance for loan losses of $ 14,739 , $10,150 and
$5,791 )
|
5, 380,852 | 5,603,965 | 5,320,780 | |||||||||
BANK-OWNED
LIFE INSURANCE (“BOLI”)
|
54,000 | 53,509 | 52,350 | |||||||||
CAPITAL
STOCK OF FEDERAL HOME LOAN BANK (“FHLB”), at cost
|
135,050 | 133,064 | 124,406 | |||||||||
ACCRUED
INTEREST RECEIVABLE
|
31, 789 | 32,640 | 33,704 | |||||||||
PREMISES
AND EQUIPMENT, net
|
40,379 | 37,709 | 29,874 | |||||||||
REAL
ESTATE OWNED, (“REO”) net
|
6, 861 | 7,404 | 5,146 | |||||||||
PREPAID
FEDERAL INSURANCE PREMIUM
|
24,005 | -- | -- | |||||||||
OTHER
ASSETS
|
24, 053 | 21,064 | 25,153 | |||||||||
TOTAL
ASSETS
|
$ | 8, 485,465 | $ | 8,403,680 | $ | 8,055,249 | ||||||
CAPITOL
FEDERAL FINANCIAL AND SUBSIDIARY
|
||||||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||||||
(in
thousands, except share amounts)
|
||||||||||||
March 31,
|
September
30,
|
|||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
2010
|
2009
|
2008
|
|||||||||
(unaudited)
|
||||||||||||
LIABILITIES:
|
||||||||||||
Deposits
|
$ | 4, 319,066 | $ | 4,228,609 | $ | 3,923,883 | ||||||
Advances
from FHLB
|
2, 395,842 | 2,392,570 | 2,447,129 | |||||||||
Other
borrowings
|
713,609 | 713,609 | 713,581 | |||||||||
Advance
payments by borrowers for taxes and insurance
|
48,806 | 55,367 | 53,213 | |||||||||
Income
taxes payable, net
|
2,441 | 6,016 | 6,554 | |||||||||
Deferred
income taxes, net
|
31, 335 | 30,970 | 3,223 | |||||||||
Accounts
payable and accrued expenses
|
28,293 | 35,241 | 36,450 | |||||||||
Total
liabilities
|
7, 539,392 | 7,462,382 | 7,184,033 | |||||||||
COMMITMENTS
AND CONTINGENCIES (NOTE 13)
|
||||||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||||||
Preferred
stock, $.01 par value; 50,000,000 shares authorized, no shares
issued or outstanding
|
-- | -- | -- | |||||||||
Common
stock, $.01 par value; 450,000,000 shares authorized, 91,512,287
shares issued; 73,983,078 , 74,099,355 and
74,079,868 shares outstanding as of March 31,
2010 (unaudited), September
30, 2009 and 2008, respectively
|
915 | 915 | 915 | |||||||||
Additional
paid-in capital
|
455,413 | 452,872 | 445,391 | |||||||||
Unearned
compensation - Employee Stock Ownership Plan (“ESOP”)
|
(7, 057 | ) | (8,066 | ) | (10,082 | ) | ||||||
Unearned
compensation - Recognition and Retention Plan (“RRP”)
|
( 341 | ) | (330 | ) | (553 | ) | ||||||
Retained
earnings
|
789,831 | 781,604 | 759,375 | |||||||||
Accumulated other
comprehensive income (loss), net of tax es of $18,697,
$20,583 and $(3,627)
|
30, 765 | 33,870 | (5,968 | ) | ||||||||
1, 269,526 | 1,260,865 | 1,189,078 | ||||||||||
Treasury
stock, at cost; 17, 529,209 , 17,412,932 and
17,432,419 shares as of March 31, 2010 (unaudited), September 30, 2009 and 2008,
respectively
|
||||||||||||
( 323,453 | ) | (319,567 | ) | (317,862 | ) | |||||||
Total
stockholders’ equity
|
946,073 | 941,298 | 871,216 | |||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 8, 485,465 | $ | 8,403,680 | $ | 8,055,249 |
See notes to consolidated financial statements. | (Concluded) |
CAPITOL
FEDERAL FINANCIAL AND SUBSIDIARY
|
||||||||||||||||||||
(in
thousands, except share and per share amounts)
|
||||||||||||||||||||
For the Six Months Ended
|
For
the Year Ended
|
|||||||||||||||||||
March 31 (unaudited),
|
September
30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
INTEREST
AND DIVIDEND INCOME:
|
||||||||||||||||||||
Loans
receivable
|
$ | 144,841 | $ | 154,162 | $ | 305,782 | $ | 302,020 | $ | 294,744 | ||||||||||
MBS
|
39,381 | 51,490 | 97,926 | 88,395 | 68,752 | |||||||||||||||
Investment
securities
|
6,285 | 2,281 | 5,533 | 9,917 | 30,849 | |||||||||||||||
Capital
stock of FHLB
|
1, 986 | 1,558 | 3,344 | 6,921 | 10,017 | |||||||||||||||
Cash
and cash equivalents
|
101 | 117 | 201 | 3,553 | 7,188 | |||||||||||||||
Total
interest and dividend income
|
192,594 | 209,608 | 412,786 | 410,806 | 411,550 | |||||||||||||||
INTEREST
EXPENSE:
|
||||||||||||||||||||
FHLB
advances
|
49,118 | 56,198 | 106,551 | 125,748 | 153,363 | |||||||||||||||
Deposits
|
41,881 | 51,496 | 100,471 | 133,435 | 147,279 | |||||||||||||||
Other
borrowings
|
14,058 | 14,834 | 29,122 | 17,455 | 4,468 | |||||||||||||||
Total
interest expense
|
105,057 | 122,528 | 236,144 | 276,638 | 305,110 | |||||||||||||||
NET
INTEREST AND DIVIDEND INCOME
|
87,537 | 87,080 | 176,642 | 134,168 | 106,440 | |||||||||||||||
PROVISION
(RECOVERY) FOR LOAN LOSSES
|
6,315 | 2,656 | 6,391 | 2,051 | (225 | ) | ||||||||||||||
NET
INTEREST AND DIVIDEND INCOME AFTER PROVISION
(RECOVERY) FOR LOAN LOSSES
|
||||||||||||||||||||
81,222 | 84,424 | 170,251 | 132,117 | 106,665 | ||||||||||||||||
OTHER
INCOME:
|
||||||||||||||||||||
Retail
fees and charges
|
8,936 | 8,561 | 18,023 | 17,805 | 16,120 | |||||||||||||||
Insurance
commissions
|
1,335 | 1,364 | 2,440 | 2,238 | 2,059 | |||||||||||||||
Loan
fees
|
1,255 | 1,166 | 2,327 | 2,325 | 2,467 | |||||||||||||||
Income
from BOLI
|
491 | 625 | 1,158 | 2,323 | 27 | |||||||||||||||
Gains
on securities and loans receivable, net
|
6, 617 | 540 | 2,171 | 829 | 75 | |||||||||||||||
Other,
net
|
1,033 | 1,322 | 2,475 | 4,507 | 3,218 | |||||||||||||||
Total
other income
|
19,667 | 13,578 | 28,594 | 30,027 | 23,966 | |||||||||||||||
(Continued)
|
CAPITOL
FEDERAL FINANCIAL AND SUBSIDIARY
|
||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME
|
||||||||||||||||||||
(in
thousands, except share and per share amounts)
|
||||||||||||||||||||
For the Six Months Ended
|
For
the Year Ended
|
|||||||||||||||||||
March 31 (unaudited),
|
September
30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
OTHER
EXPENSES:
|
||||||||||||||||||||
Salaries
and employee benefits
|
21,339 | 21,732 | 43,318 | 43,498 | 41,269 | |||||||||||||||
Occupancy
of premises
|
7,796 | 7,492 | 15,226 | 13,957 | 13,135 | |||||||||||||||
Federal
insurance premium
|
3,659 | 393 | 7,558 | 735 | 490 | |||||||||||||||
Advertising
|
2,981 | 3,689 | 6,918 | 4,925 | 4,317 | |||||||||||||||
Deposit
and loan transaction costs
|
2,696 | 2,722 | 5,434 | 5,240 | 4,709 | |||||||||||||||
Regulatory
and outside services
|
2,442 | 2,129 | 4,318 | 5,457 | 7,078 | |||||||||||||||
Mortgage
servicing activity, net
|
582 | 1,644 | 3,148 | 1,108 | 1,421 | |||||||||||||||
Office
supplies and related expenses
|
1,414 | 1,448 | 2,636 | 2,234 | 2,913 | |||||||||||||||
Other,
net
|
2,940 | 2,933 | 5,065 | 4,835 | 2,393 | |||||||||||||||
Total
other expenses
|
45,849 | 44,182 | 93,621 | 81,989 | 77,725 | |||||||||||||||
INCOME
BEFORE INCOME TAX EXPENSE
|
55,040 | 53,820 | 105,224 | 80,155 | 52,906 | |||||||||||||||
INCOME
TAX EXPENSE
|
19,405 | 19,836 | 38,926 | 29,201 | 20,610 | |||||||||||||||
NET
INCOME
|
$ | 35,635 | $ | 33,984 | $ | 66,298 | $ | 50,954 | $ | 32,296 | ||||||||||
Basic
earnings per share
|
$ | 0. 49 | $ | 0. 46 | $ | 0.91 | $ | 0.70 | $ | 0.44 | ||||||||||
Diluted
earnings per share
|
$ | 0. 49 | $ | 0. 46 | $ | 0.91 | $ | 0.70 | $ | 0.44 | ||||||||||
Dividends
declared per public share
|
$ | 1.29 | $ | 1.11 | $ | 2.11 | $ | 2.00 | $ | 2.09 | ||||||||||
Basic
weighted average common shares
|
73, 240,538 | 73, 087,907 | 73,144,116 | 72,938,871 | 72,849,095 | |||||||||||||||
Diluted
weighted average common shares
|
73, 263,798 | 73, 168,070 | 73,208,101 | 73,012,666 | 72,970,388 | |||||||||||||||
(Concluded)
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||
Additional
|
Unearned
|
Unearned
|
Other
|
Total | ||||||||||||||||||||||||||||||||||||
Common Stock |
Paid-In
|
Compensation-
|
Compensation- |
Retained
|
Comprehensive
|
Treasury
Stock
|
Stockholders’
|
|||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
ESOP
|
RRP
|
Earnings
|
Income
(Loss)
|
Shares
|
Amount
|
Equity
|
|||||||||||||||||||||||||||||||
BALANCE,
October 1, 2006
|
91,512,287 | $ | 915 | $ | 429,286 | $ | (14,784 | ) | $ | (825 | ) | $ | 760,890 | $ | (1,543 | ) | $ | 17,480,357 | $ | (310,720 | ) | $ | 863,219 | |||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||||||||||||||
Net
income for the year ended, September 30, 2007
|
32,296 | 32,296 | ||||||||||||||||||||||||||||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||
Changes
in unrealized gains/losses on securities AFS, net of
deferred income taxes of $1,730
|
2,830 | 2,830 | ||||||||||||||||||||||||||||||||||||||
Total
comprehensive income
|
35,126 | |||||||||||||||||||||||||||||||||||||||
ESOP
activity, net
|
5,497 | 2,686 | 8,183 | |||||||||||||||||||||||||||||||||||||
RRP
activity, net
|
180 | 195 | (4,600 | ) | 42 | 417 | ||||||||||||||||||||||||||||||||||
Stock
based compensation – stock options and RRP
|
294 | 294 | ||||||||||||||||||||||||||||||||||||||
Acquisition
of treasury stock
|
88,188 | (3,198 | ) | (3,198 | ) | |||||||||||||||||||||||||||||||||||
Stock
options exercised
|
3,707 | (310,635 | ) | 2,883 | 6,590 | |||||||||||||||||||||||||||||||||||
Dividends
on common stock to stockholders ($2.09 per public
share)
|
(43,000 | ) | (43,000 | ) | ||||||||||||||||||||||||||||||||||||
BALANCE,
September 30, 2007
|
91,512,287 | 915 | 438,964 | (12,098 | ) | (630 | ) | 750,186 | 1,287 | 17,253,310 | (310,993 | ) | 867,631 | |||||||||||||||||||||||||||
See
notes to consolidated financial statements.
|
(Continued)
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||
Additional
|
Unearned
|
Unearned
|
Other
|
Total | ||||||||||||||||||||||||||||||||||||
Common Stock |
Paid-In
|
Compensation-
|
Compensation- |
Retained
|
Comprehensive
|
Treasury
Stock
|
Stockholders’
|
|||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Capital |
ESOP
|
RRP
|
Earnings
|
Income
(Loss)
|
Shares
|
Amount
|
Equity
|
|||||||||||||||||||||||||||||||
Cumulative
effect of adopting
Accounting
Standards Codification
(“ASC”)
740 ,
Income
Taxes
|
(339 | ) | (339 | ) | ||||||||||||||||||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||||||||||||||
Net
income for the year ended, September 30,
2008
|
50,954 | 50,954 | ||||||||||||||||||||||||||||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||
Changes
in unrealized gains/losses on securities AFS,
net of deferred income taxes of
$4,414
|
(7,255 | ) | (7,255 | ) | ||||||||||||||||||||||||||||||||||||
Total
comprehensive income
|
43,699 | |||||||||||||||||||||||||||||||||||||||
ESOP
activity, net
|
5,471 | 2,016 | 7,487 | |||||||||||||||||||||||||||||||||||||
RRP
activity, net
|
238 | 77 | (10,000 | ) | 96 | 411 | ||||||||||||||||||||||||||||||||||
Stock
based compensation – stock options and RRP
|
323 | 323 | ||||||||||||||||||||||||||||||||||||||
Acquisition
of treasury stock
|
225,042 | (7,307 | ) | (7,307 | ) | |||||||||||||||||||||||||||||||||||
Stock
options exercised
|
395 | (35,933 | ) | 342 | 737 | |||||||||||||||||||||||||||||||||||
Dividends
on common stock to stockholders ($2.00 per public
share)
|
(41,426 | ) | (41,426 | ) | ||||||||||||||||||||||||||||||||||||
BALANCE,
September 30, 2008
|
91,512,287 | 915 | 445,391 | (10,082 | ) | (553 | ) | 759,375 | (5,968 | ) | 17,432,419 | (317,862 | ) | 871,216 | ||||||||||||||||||||||||||
See
notes to consolidated financial statements.
|
(Continued)
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||
Additional
|
Unearned
|
Unearned
|
Other
|
Total | ||||||||||||||||||||||||||||||||||||
Common Stock |
Paid-In
|
Compensation-
|
Compensation- |
Retained
|
Comprehensive
|
Treasury
Stock
|
Stockholders’
|
|||||||||||||||||||||||||||||||||
Shares
|
Amount | Capital |
ESOP
|
RRP
|
Earnings
|
Income
(Loss)
|
Shares
|
Amount
|
Equity
|
|||||||||||||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||||||||||||||
Net
income for the year ended, September 30,
2009
|
66,298 | 66,298 | ||||||||||||||||||||||||||||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||
Changes
in unrealized gains/losses on securities AFS, net of deferred
income taxes of
$24,210
|
39,838 | 39,838 | ||||||||||||||||||||||||||||||||||||||
Total
comprehensive income
|
106,136 | |||||||||||||||||||||||||||||||||||||||
ESOP
activity, net
|
5,913 | 2,016 | 7,929 | |||||||||||||||||||||||||||||||||||||
RRP
activity, net
|
131 | (100 | ) | (2,500 | ) | 24 | 55 | |||||||||||||||||||||||||||||||||
Stock
based compensation – stock options and RRP
|
281 | 323 | 604 | |||||||||||||||||||||||||||||||||||||
Acquisition
of treasury stock
|
56,063 | (2,426 | ) | (2,426 | ) | |||||||||||||||||||||||||||||||||||
Stock
options exercised
|
1,156 | (73,050 | ) | 697 | 1,853 | |||||||||||||||||||||||||||||||||||
Dividends
on common stock to stockholders ($2.11 per public
share)
|
(44,069 | ) | (44,069 | ) | ||||||||||||||||||||||||||||||||||||
BALANCE,
September 30, 2009
|
91,512,287 | $ | 915 | $ | 452,872 | $ | (8,066 | ) | $ | (330 | ) | $ | 781,604 | $ | 33,870 | 17,412,932 | $ | (319,567 | ) | $ | 941,298 | |||||||||||||||||||
See
notes to consolidated financial statements.
|
(Concluded)
|
Additional
|
Unearned
|
Unearned
|
Accumulated Other |
Total | ||||||||||||||||||||||||||||||||||||
Common |
Paid-In
|
Compensation-
|
Compensation- |
Retained
|
Comprehensive
|
Treasury
Stock
|
Stockholders’
|
|||||||||||||||||||||||||||||||||
Shares
|
Amount | Capital |
ESOP
|
RRP
|
Earnings
|
Income
|
Shares
|
Amount
|
Equity
|
|||||||||||||||||||||||||||||||
Balance
at October 1, 2009
|
91,512,287 | $ | 915 | $ | 452,872 | $ | (8,066 | ) | $ | (330 | ) | $ | 781,604 | $ | 33,870 | 17,412,932 | $ | (319,567 | ) | $ | 941,298 | |||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||||||||||||||
Net
income
|
35,635 | 35,635 | ||||||||||||||||||||||||||||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||
Changes
in unrealized gain/losses on securities AFS, net of deferred income
taxes of $1, 886
|
(3,105 | ) | (3,105 | ) | ||||||||||||||||||||||||||||||||||||
Total
comprehensive income
|
32,530 | |||||||||||||||||||||||||||||||||||||||
ESOP
activity, net
|
2,254 | 1,009 | 3,263 | |||||||||||||||||||||||||||||||||||||
RRP
activity, net
|
120 | (163 | ) | (5,000 | ) | 47 | 4 | |||||||||||||||||||||||||||||||||
Stock
based compensation - stock options and RRP
|
133 | 152 | 285 | |||||||||||||||||||||||||||||||||||||
Acquisition
of treasury stock
|
130,368 | (4,019 | ) | (4,019 | ) | |||||||||||||||||||||||||||||||||||
Stock options exercised
|
34 | (9,091 | ) | 86 | 120 | |||||||||||||||||||||||||||||||||||
Dividends
on common stock to stockholders ($ 1.29
per public share)
|
(27,408 | ) | (27,408 | ) | ||||||||||||||||||||||||||||||||||||
Balance, March 31, 2010
|
91,512,287 | $ | 915 | $ | 455,413 | $ | (7, 057 | ) | $ | ( 341 | ) | $ | 789,831 | $ | 30, 765 | 17,529,209 | $ | ( 323,453 | ) | $ | 946,073 | |||||||||||||||||||
See
notes to consolidated financial statements
|
|
For
the Six Months Ended
March 31, (unaudited)
|
For
the Year Ended
September
30,
|
||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||
Net
income
|
$ | 35,635 | $ | 33,984 | $ | 66,298 | $ | 50,954 | $ | 32,296 | ||||||||||
Adjustments
to reconcile net income to net cash provided by
|
||||||||||||||||||||
operating
activities:
|
||||||||||||||||||||
FHLB
stock dividends
|
(1, 986 | ) | (1,558 | ) | (3,344 | ) | (6,921 | ) | (10,017 | ) | ||||||||||
Provision
(recovery) for loan losses
|
6,315 | 2,656 | 6,391 | 2,051 | (225 | ) | ||||||||||||||
Originations
of loans receivable held-for-sale (“LHFS”)
|
(5,035 | ) | (863 | ) | (851 | ) | (47,062 | ) | (4,062 | ) | ||||||||||
Proceeds
from sales of LHFS
|
3,188 | 31,631 | 97,838 | 48,444 | 3,405 | |||||||||||||||
Amortization
and accretion of premiums and discounts on
|
||||||||||||||||||||
MBS
and investment securities
|
3,005 | 503 | 2,644 | 717 | (177 | ) | ||||||||||||||
Principal
collected on trading securities
|
-- | -- | -- | -- | 7,729 | |||||||||||||||
Proceeds
from sale of trading securities
|
-- | -- | -- | -- | 389,209 | |||||||||||||||
Depreciation
and amortization of premises and equipment
|
2,410 | 2,415 | 5,132 | 5,428 | 4,510 | |||||||||||||||
Deferred
gain on termination of interest rate swaps
|
-- | -- | -- | 1,665 | -- | |||||||||||||||
Amortization
of deferred amounts related to FHLB advances, net
|
3,272 | 584 | 3,829 | (536 | ) | -- | ||||||||||||||
Common
stock committed to be released for allocation - ESOP
|
3,263 | 4,153 | 7,929 | 7,487 | 7,513 | |||||||||||||||
Stock
based compensation - stock options and RRP
|
285 | 309 | 604 | 722 | 669 | |||||||||||||||
Gain
on the sale of trading securities received in the loan swap
transaction
|
(6,454 | ) | -- | -- | -- | -- | ||||||||||||||
Provision for deferred income
taxes
|
2,224 | 2,233 | 3,548 | 8,160 | 18,714 | |||||||||||||||
Other, net
|
(1,693 | ) | 41 | (1,947 | ) | (1,271 | ) | (648 | ) | |||||||||||
Changes
in:
|
||||||||||||||||||||
Prepaid federal
insurance premium, net
|
(24,005 | ) | -- | -- | -- | -- | ||||||||||||||
Accured interest
receivable
|
851 | 1, 140 | 1,064 | 2,165 | 2, 163 | |||||||||||||||
Other
assets
|
1,064 | 4, 665 | 2,784 | (4,871 | ) | 2,241 | ||||||||||||||
Income taxes payable /receivable
|
(3,545 | ) | 1, 979 | 8 | 12,978 | (1,239 | ) | |||||||||||||
Accounts payable and
accrued expenses
|
(6,948 | ) | (4,120 | ) | (1,209 | ) | 1,610 | (5,367 | ) | |||||||||||
Net
cash provided by operating activities
|
11,846 | 79,752 | 190,718 | 81,720 | 446,714 |
|
For
the Six Months Ended
|
For
the Year Ended
|
||||||||||||||||||
|
March 31 (unaudited),
|
September
30,
|
||||||||||||||||||
|
||||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||
Proceeds
from sale of trading securities received in the loan swap
transaction
|
199,144 | -- | -- | -- | -- | |||||||||||||||
Proceeds
from maturities or calls of investment securities AFS
|
92,046 | 19,996 | 70,057 | 99,810 | 88,990 | |||||||||||||||
Purchases
of investment securities AFS
|
-- | (127,151 | ) | (255,046 | ) | (49,248 | ) | (1,520 | ) | |||||||||||
Proceeds
from maturities or calls of investment securities HTM
|
28,090 | 39,600 | 39,703 | 514,208 | 511,500 | |||||||||||||||
Purchases
of investment securities HTM
|
(611,685 | ) | (3,962 | ) | (193,507 | ) | (185,138 | ) | (689,519 | ) | ||||||||||
Principal
collected on MBS AFS
|
170,042 | 119,712 | 326,044 | 233,225 | 230,934 | |||||||||||||||
Purchases
of MBS AFS
|
-- | (118,469 | ) | (169,452 | ) | (1,324,872 | ) | (91,294 | ) | |||||||||||
Proceeds
from sale of MBS AFS
|
-- | -- | -- | -- | 15,237 | |||||||||||||||
Principal
collected on MBS HTM
|
63,973 | 77,870 | 168,888 | 266,853 | 256,083 | |||||||||||||||
Purchases
of MBS HTM
|
(5,032 | ) | -- | (21,756 | ) | (5,483 | ) | (136,798 | ) | |||||||||||
Proceeds
from the redemption of capital stock of FHLB
|
-- | 3,688 | 3,688 | 35,261 | 38,287 | |||||||||||||||
Purchases
of capital stock of FHLB
|
-- | (9,002 | ) | (9,002 | ) | (13,085 | ) | (2,801 | ) | |||||||||||
Loan
originations, net of principal collected
|
20,860 | (84,890 | ) | (293,947 | ) | (92,656 | ) | (144,710 | ) | |||||||||||
Loan
purchases, net of principal collected
|
(2,587 | ) | (155,984 | ) | (102,939 | ) | 51,872 | 71,399 | ||||||||||||
Purchase
of BOLI
|
-- | -- | -- | -- | (50,000 | ) | ||||||||||||||
Net
deferred fee activity
|
(578 | ) | 490 | 2,101 | 195 | 574 | ||||||||||||||
Purchases
of premises and equipment
|
(5,094 | ) | (5,838 | ) | (13,053 | ) | (8,721 | ) | (4,625 | ) | ||||||||||
Proceeds
from sales of REO
|
5,967 | 3,273 | 7,669 | 5,197 | 4,929 | |||||||||||||||
Net
cash (used in) provided by investing
activities
|
(44,854 | ) | (240,667 | ) | (440,552 | ) | (472,582 | ) | 96,666 | |||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||
Dividends
paid
|
(27,408 | ) | (23,173 | ) | (44,069 | ) | (41,426 | ) | (43,000 | ) | ||||||||||
Dividends
in excess of debt service cost of ESOP, net
|
-- | -- | -- | -- | 670 | |||||||||||||||
Deposits,
net of withdrawals
|
90,457 | 192,631 | 304,726 | 1,101 | 22,351 | |||||||||||||||
Proceeds
from advances/line of credit from FHLB
|
-- | 1,261,102 | 1,561,612 | 834,700 | 206,901 | |||||||||||||||
Repayments
on advances/line of credit from FHLB
|
-- | (1,261,102 | ) | (1,581,612 | ) | (1,134,700 | ) | (756,901 | ) | |||||||||||
Deferred
FHLB prepayment penalty
|
-- | (36,153 | ) | (38,388 | ) | -- | -- | |||||||||||||
Proceeds
from repurchase agreements
|
-- | -- | -- | 660,000 | -- | |||||||||||||||
Change
in advance payments by borrowers for taxes and insurance
|
(6,561 | ) | (6,780 | ) | 2,154 | 2,104 | 2,756 | |||||||||||||
Acquisitions
of treasury stock
|
(4,019 | ) | (2,426 | ) | (2,426 | ) | (7,307 | ) | (3,198 | ) | ||||||||||
Stock
options exercised
|
86 | 1, 203 | 1, 337 | 623 | 3,942 | |||||||||||||||
Excess tax benefits from stock
options
|
34 | 500 | 516 | 114 | 2,648 | |||||||||||||||
Net
cash provided by (used in) financing activities
|
52,589 | 125,802 | 203,850 | 315,209 | (563,831 | ) | ||||||||||||||
(Continued)
|
For the Six Months Ended
|
For the Year Ended
|
|||||||||||||||||||
March 31 (unaudited),
|
September 30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS
|
19,581 | (35,113 | ) | (45,984 | ) | (75,653 | ) | (20,451 | ) | |||||||||||
CASH
AND CASH EQUIVALENTS:
|
||||||||||||||||||||
Beginning
of Period
|
41,154 | 87,138 | 87,138 | 162,791 | 183,242 | |||||||||||||||
End
of Period
|
$ | 60,735 | $ | 52,025 | $ | 41,154 | $ | 87,138 | $ | 162,791 | ||||||||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||||||||||||
Income
tax payments, net of refunds
|
$ | 20,687 | $ | 15,596 | $ | 35,334 | $ | 8,050 | $ | 711 | ||||||||||
Interest payments, net of interest credited to deposits of
$43,631, $52,850, $102,245, $134,545 and $143,383, respectively
|
||||||||||||||||||||
$ | 59,550 | $ | 71,907 | $ | 133,892 | $ | 140,774 | $ | 163,158 | |||||||||||
SUPPLEMENTAL
DISCLOSURE OF NONCASH INVESTING AND FINANCING
ACTIVITIES:
|
||||||||||||||||||||
Loans
transferred to REO
|
$ | 5,344 | $ | 5,137 | $ | 10,730 | $ | 8,159 | $ | 4,008 | ||||||||||
Market
value change related to fair value hedge:
|
||||||||||||||||||||
Interest
rate swaps hedging FHLB advances
|
$ | -- | $ | -- | $ | -- | $ | (13,817 | ) | $ | (13,478 | ) | ||||||||
Transfer
of loans receivable to LHFS, net
|
$ | -- | $ | 175,862 | $ | 94,672 | $ | -- | $ | -- | ||||||||||
Swap
of loans for trading securities
|
$ | 193,889 | $ | -- | $ | -- | $ | -- | $ | -- |
1.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
Total
voting shares outstanding at March 31, 2010
|
73,983,078 | |||
Unvested
shares in ESOP
|
(806,556 | ) | ||
Shares
held by MHC
|
(52,192,817 | ) | ||
Total
public shares at March 31, 2010
|
20,983,705 |
For
the Six Months Ended
|
For
the Year Ended
|
|||||||||||||||||||
March 31 (unaudited),
|
September
30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
Net
income(1)
|
$ | 35,635 | $ | 33,984 | $ | 66,298 | $ | 50,954 | $ | 32,296 | ||||||||||
Average
common shares outstanding
|
73, 215,056 | 73,062, 425 | 73,067,880 | 72,862,705 | 72,772,859 | |||||||||||||||
Average
committed ESOP shares outstanding
|
25,482 | 25,482 | 76,236 | 76,166 | 76,236 | |||||||||||||||
Total
basic average common shares outstanding
|
73, 240,538 | 73, 087,907 | 73,144,116 | 72,938,871 | 72,849,095 | |||||||||||||||
Effect
of dilutive RRP
|
3,985 | 6,535 | 5,378 | 5,460 | 5,902 | |||||||||||||||
Effect
of dilutive stock options
|
19,275 | 73,628 | 58,607 | 68,335 | 115,391 | |||||||||||||||
Total
diluted average common shares outstanding
|
73, 263,798 | 73, 168,070 | 73,208,101 | 73,012,666 | 72,970,388 | |||||||||||||||
Net
EPS:
|
||||||||||||||||||||
Basic
|
$ | 0. 49 | $ | 0. 46 | $ | 0.91 | $ | 0.70 | $ | 0.44 | ||||||||||
Diluted
|
$ | 0. 49 | $ | 0. 46 | $ | 0.91 | $ | 0.70 | $ | 0.44 | ||||||||||
Antidilutive
stock options and RRP, excluded from the diluted average
common shares outstanding calculation
|
285 ,350 | 55,800 | 74,050 | 31,100 | 31,500 |
___________________
|
(1)
|
Net
income available to participating securities (unvested RRP shares) was
inconsequential for the six months ended March 31, 2010 and 2009
(unaudited) and for the years ended September 30, 2009, 2008 and
2007.
|
March 31, 2010 (unaudited)
|
||||||||||||||||
|
Gross
|
Gross
|
Estimated
|
|||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
AFS:
|
||||||||||||||||
U.S.
government sponsored
enterprises
|
$ | 135,596 | $ | 498 | $ | -- | $ | 136,094 | ||||||||
Municipal bonds
|
2, 658 | 90 | 13 | 2, 735 | ||||||||||||
Trust preferred securities
|
3, 748 | -- | 684 | 3,064 | ||||||||||||
MBS
|
1, 163,420 | 49,640 | 69 | 1, 212,991 | ||||||||||||
1, 305,422 | 50,228 | 766 | 1, 354,884 | |||||||||||||
HTM:
|
||||||||||||||||
U.S.
government sponsored
enterprises
|
759,389 | 1,280 | 289 | 760,380 | ||||||||||||
Municipal
bonds
|
69, 149 | 1, 686 | 103 | 70,732 | ||||||||||||
MBS
|
544,319 | 22,199 | 121 | 566,397 | ||||||||||||
1,372,857 | 25,165 | 513 | 1, 397,509 | |||||||||||||
$ | 2, 678,279 | $ | 75,393 | $ | 1,279 | $ | 2, 752,393 |
September
30, 2009
|
||||||||||||||||
|
Gross
|
Gross
|
Estimated
|
|||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
|
(Dollars
in thousands)
|
|||||||||||||||
AFS:
|
||||||||||||||||
U.S.
government sponsored
enterprises
|
$ | 228,743 | $ | 1,132 | $ | -- | $ | 229,875 | ||||||||
Municipal bonds
|
2,668 | 131 | -- | 2,799 | ||||||||||||
Trust preferred securities
|
3,774 | -- | 1,664 | 2,110 | ||||||||||||
MBS
|
1,334,357 | 55,552 | 698 | 1,389,211 | ||||||||||||
1,569,542 | 56,815 | 2,362 | 1,623,995 | |||||||||||||
HTM:
|
||||||||||||||||
U.S.
government sponsored
enterprises
|
175,394 | 535 | -- | 175,929 | ||||||||||||
Municipal bonds
|
70,526 | 2,514 | 40 | 73,000 | ||||||||||||
MBS
|
603,256 | 24,645 | 72 | 627,829 | ||||||||||||
849,176 | 27,694 | 112 | 876,758 | |||||||||||||
$ | 2,418,718 | $ | 84,509 | $ | 2,474 | $ | 2,500,753 |
September
30, 2008
|
||||||||||||||||
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
AFS:
|
||||||||||||||||
U.S.
government sponsored
enterprises
|
$ | 45,155 | $ | -- | $ | 967 | $ | 44,188 | ||||||||
Municipal
bonds
|
2,686 | 61 | 4 | 2,743 | ||||||||||||
Trust
preferred securities
|
3,859 | -- | 1,204 | 2,655 | ||||||||||||
MBS
|
1,491,536 | 3,940 | 11,421 | 1,484,055 | ||||||||||||
1,543,236 | 4,001 | 13,596 | 1,533,641 | |||||||||||||
HTM:
|
||||||||||||||||
U.S.
government sponsored
enterprises
|
37,397 | 19 | 647 | 36,769 | ||||||||||||
Municipal
bonds
|
55,376 | 408 | 342 | 55,442 | ||||||||||||
MBS
|
750,284 | 2,105 | 8,625 | 743,764 | ||||||||||||
843,057 | 2,532 | 9,614 | 835,975 | |||||||||||||
$ | 2,386,293 | $ | 6,533 | $ | 23,210 | $ | 2,369,616 |
At
|
At
September 30, |
|||||||||||
March
31, 2010(unaudited)
|
2009 | 2008 | ||||||||||
(Dollars
in thousands)
|
||||||||||||
FNMA
|
$ | 919,813 | $ | 1,035,271 | $ | 1,150,224 | ||||||
FHLMC
|
830,994 | 949,639 | 1,073,935 | |||||||||
GNMA
|
2,642 | 2,921 | 3,536 | |||||||||
Private Issuer
|
3,861 | 4,636 | 6,644 | |||||||||
$ | 1,757,310 | $ | 1,992,467 | $ | 2,234,339 |
For the Six Months Ended
|
For the Year Ended
|
|||||||||||||||||||
March 31 (unaudited),
|
September 30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Taxable
|
$ | 5,213 | $ | 1,300 | $ | 3,526 | $ | 8,313 | $ | 30,444 | ||||||||||
Non-taxable
|
1,072 | 981 | 2,007 | 1,604 | 405 | |||||||||||||||
$ | 6,285 | $ | 2,281 | $ | 5,533 | $ | 9,917 | $ | 30,849 |
March 31, 2010
(unaudited)
|
||||||||||||||||||||||||
Less
Than
|
Equal
to or Greater
|
|||||||||||||||||||||||
12
Months
|
Than
12 Months
|
|||||||||||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||||
Count
|
Value
|
Losses
|
Count
|
Value
|
Losses
|
|||||||||||||||||||
AFS:
|
(Dollars
in thousands)
|
|||||||||||||||||||||||
U.S.
government sponsored
enterprises
|
-- | $ | -- | $ | -- | -- | $ | -- | $ | -- | ||||||||||||||
Municipal
bonds
|
1 | 412 | 13 | -- | -- | -- | ||||||||||||||||||
Trust
preferred securities
|
-- | -- | -- | 1 | 3,064 | 684 | ||||||||||||||||||
MBS
|
43 | 12,174 | 53 | 10 | 1,640 | 16 | ||||||||||||||||||
44 | $ | 12,586 | $ | 66 | 11 | $ | 4, 704 | $ | 700 | |||||||||||||||
HTM:
|
||||||||||||||||||||||||
U.S.
government sponsored
enterprises
|
9 | $ | 217,763 | $ | 289 | -- | $ | -- | $ | -- | ||||||||||||||
Municipal
bonds
|
10 | 5,966 | 46 | 2 | 1, 322 | 57 | ||||||||||||||||||
MBS
|
7 | 16,280 | 121 | 1 | 53 | -- | ||||||||||||||||||
26 | $ | 240,009 | $ | 456 | 3 | $ | 1, 375 | $ | 57 |
September
30, 2009
|
||||||||||||||||||||||||
Less
Than
|
Equal
to or Greater
|
|||||||||||||||||||||||
12
Months
|
Than
12 Months
|
|||||||||||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||||
Count
|
Value
|
Losses
|
Count
|
Value
|
Losses
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
AFS:
|
||||||||||||||||||||||||
Trust
preferred securities
|
-- | $ | -- | $ | -- | 1 | $ | 2,110 | $ | 1,664 | ||||||||||||||
MBS
|
16 | 57,157 | 600 | 37 | 15,804 | 98 | ||||||||||||||||||
16 | $ | 57,157 | $ | 600 | 38 | $ | 17,914 | $ | 1,762 | |||||||||||||||
HTM:
|
||||||||||||||||||||||||
Municipal
bonds
|
4 | $ | 1,930 | $ | 36 | 1 | $ | 495 | $ | 4 | ||||||||||||||
MBS
|
3 | 5,563 | 26 | 4 | 11,043 | 46 | ||||||||||||||||||
7 | $ | 7,493 | $ | 62 | 5 | $ | 11,538 | $ | 50 | |||||||||||||||
September
30, 2008
|
||||||||||||||||||||||||
Less
Than
|
Equal
to or Greater
|
|||||||||||||||||||||||
12
Months
|
Than
12 Months
|
|||||||||||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||||
Count
|
Value
|
Losses
|
Count
|
Value
|
Losses
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
AFS:
|
||||||||||||||||||||||||
U.S.
government sponsored
enterprises
|
2 | $ | 44,189 | $ | 967 | -- | $ | -- | $ | -- | ||||||||||||||
Municipal
bonds
|
2 | 491 | 4 | -- | -- | -- | ||||||||||||||||||
Trust
preferred securities
|
1 | 2,655 | 1,204 | -- | -- | -- | ||||||||||||||||||
MBS
|
150 | 956,968 | 10,191 | 62 | 51,515 | 1,230 | ||||||||||||||||||
155 | $ | 1,004,303 | $ | 12,366 | 62 | $ | 51,515 | $ | 1,230 | |||||||||||||||
HTM:
|
||||||||||||||||||||||||
U.S.
government sponsored
enterprises
|
1 | $ | 24,353 | $ | 647 | -- | $ | -- | $ | -- | ||||||||||||||
Municipal
bonds
|
47 | 24,522 | 342 | -- | -- | -- | ||||||||||||||||||
MBS
|
42 | 417,400 | 5,004 | 30 | 166,807 | 3,621 | ||||||||||||||||||
90 | $ | 466,275 | $ | 5,993 | 30 | $ | 166,807 | $ | 3,621 |
March 31, 2010
(unaudited)
|
||||||||||||||||||||||||
AFS
|
HTM
|
Total
|
||||||||||||||||||||||
|
Estimated
|
Estimated
|
Estimated
|
|||||||||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||||||||
Cost
|
Value
|
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
One
year or less
|
$ | 25, 543 | $ | 25,750 | $ | 1, 676 | $ | 1, 703 | $ | 27, 219 | $ | 27, 453 | ||||||||||||
One
year through five years
|
110,635 | 110,931 | 779,841 | 781,414 | 890,476 | 892,345 | ||||||||||||||||||
Five
years through ten years
|
133,073 | 141,601 | 334,160 | 348,959 | 467,233 | 490,560 | ||||||||||||||||||
Ten
years and thereafter
|
1, 036,171 | 1, 076,602 | 257,180 | 265,433 | 1,293,351 | 1,342,035 | ||||||||||||||||||
$ | 1, 305,422 | $ | 1, 354,884 | $ | 1,372,857 | $ | 1, 397,509 | $ | 2, 678,279 | $ | 2, 752,393 | |||||||||||||
September
30, 2009
|
||||||||||||||||||||||||
AFS
|
HTM
|
Total
|
||||||||||||||||||||||
Estimated
|
Estimated
|
Estimated
|
||||||||||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||||||||
Cost
|
Value
|
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
One
year or less
|
$ | -- | $ | -- | $ | 247 | $ | 251 | $ | 247 | $ | 251 | ||||||||||||
One
year through five years
|
229,118 | 230,260 | 196,386 | 197,492 | 425,504 | 427,752 | ||||||||||||||||||
Five
years through ten years
|
97,211 | 103,487 | 371,221 | 389,827 | 468,432 | 493,314 | ||||||||||||||||||
Ten
years and thereafter
|
1,243,213 | 1,290,248 | 281,322 | 289,188 | 1,524,535 | 1,579,436 | ||||||||||||||||||
$ | 1,569,542 | $ | 1,623,995 | $ | 849,176 | $ | 876,758 | $ | 2,418,718 | $ | 2,500,753 |
March 31,
|
September
30,
|
|||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||
(Dollars
in thousands)
|
||||||||||||
Mortgage
loans:
|
||||||||||||
Residential
- one- to-four family
|
$ | 5, 122,227 | $ | 5,321,935 | $ | 5,026,358 | ||||||
Multi-family
and commercial
|
70,447 | 80,493 | 56,081 | |||||||||
Construction
|
34,297 | 39,535 | 85,178 | |||||||||
5, 226,971 | 5,441,963 | 5,167,617 | ||||||||||
Other
loans:
|
||||||||||||
Home
equity
|
189,959 | 195,557 | 202,956 | |||||||||
Other
|
8,528 | 9,430 | 9,272 | |||||||||
198,487 | 204,987 | 212,228 | ||||||||||
Less:
|
||||||||||||
Undisbursed
loan funds
|
( 18,995 | ) | (20,649 | ) | (43,186 | ) | ||||||
Allowance
for loan losses
|
( 14,739 | ) | (10,150 | ) | (5,791 | ) | ||||||
Unearned
loan fees and deferred costs
|
(10, 872 | ) | (12,186 | ) | (10,088 | ) | ||||||
$ | 5, 380,852 | $ | 5,603,965 | $ | 5,320,780 |
March 31,
|
September
30,
|
||||||||||||
2010 (unaudited)
|
2009
|
2008
|
|||||||||||
(Dollars
in thousands)
|
|||||||||||||
Impaired
loans without a specific valuation allowance
|
$ | 33,207 | $ | 19,052 | $ | 7,646 | |||||||
Impaired
loans with a specific valuation allowance
|
20,352 | 22,347 | 6,020 | ||||||||||
$ | 53,559 | $ | 41,399 | $ | 13,666 | ||||||||
Specific
valuation allowance related to impaired loans
|
$ | 4, 535 | $ | 4,596 | $ | 758 |
For
the Six Months Ended
March 31
(unaudited),
|
For
the Year Ended September 30, |
||||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
|||||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||||
Average
investment in impaired loans
|
$ | 38,773 | $ | 16,382 | $ | 25,156 | $ | 10,878 | $ | 6,606 | |||||||||||
Interest
income recognized on impaired loans
|
$ | 238 | $ | 139 | $ | 473 | $ | 150 | $ | 111 |
For
the Six Months Ended
|
For
the Year Ended
|
|||||||||||||||||||
March 31 (unaudited),
|
September
30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||
Balance
at beginning of period
|
$ | 10,150 | $ | 5,791 | $ | 5,791 | $ | 4,181 | $ | 4,433 | ||||||||||
Provision
(recovery) charged to expense
|
6,315 | 2,656 | 6,391 | 2,051 | (225 | ) | ||||||||||||||
Charge-offs:
|
||||||||||||||||||||
Residential
- one- to four-family
|
( 1,730 | ) | ( 970 | ) | (2,007 | ) | (407 | ) | (8 | ) | ||||||||||
Home
equity
|
(23 | ) | (13 | ) | (1 | ) | (2 | ) | (3 | ) | ||||||||||
Other
loans
|
( 10 | ) | -- | (24 | ) | (32 | ) | (16 | ) | |||||||||||
Total
charge-offs
|
( 1,763 | ) | ( 983 | ) | (2,032 | ) | (441 | ) | (27 | ) | ||||||||||
Recoveries
|
172 | -- | -- | -- | -- | |||||||||||||||
Allowance
on loans in the loan swap transaction
|
(135 | ) | -- | -- | -- | -- | ||||||||||||||
Balance
at end of period
|
$ | 14,739 | $ | 7,464 | $ | 10,150 | $ | 5,791 | $ | 4,181 |
March 31,
|
September
30,
|
|||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||
(Dollars
in thousands)
|
||||||||||||
Land
|
$ | 7,872 | $ | 7,866 | $ | 7,618 | ||||||
Building
and leasehold improvements
|
43,134 | 40,167 | 31,027 | |||||||||
Furniture,
fixtures and equipment
|
37,074 | 35,874 | 32,419 | |||||||||
88,080 | 83,907 | 71,064 | ||||||||||
Less
accumulated depreciation
|
(47,701 | ) | (46,198 | ) | (41,190 | ) | ||||||
$ | 40,379 | $ | 37,709 | $ | 29,874 |
2010
|
$ | 514 | ||
2011
|
1, 004 | |||
2012
|
899 | |||
2013
|
775 | |||
2014
|
763 | |||
2015
|
708 | |||
Thereafter
|
7,732 | |||
$ | 12, 395 |
2010
|
$ | 1,129 | ||
2011
|
990 | |||
2012
|
861 | |||
2013
|
748 | |||
2014
|
706 | |||
Thereafter
|
8,334 | |||
$ | 12,768 |
March 31,
|
September
30,
|
|||||||||||||||||||||||||||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||||||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||||||||||||||
Average
|
%
of
|
Average
|
%
of
|
Average
|
%
of
|
|||||||||||||||||||||||||||||||
Amount
|
Rate
|
Total
|
Amount
|
Rate
|
Total
|
Amount
|
Rate
|
Total
|
||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||
Non-certificates:
|
||||||||||||||||||||||||||||||||||||
Checking
|
$ | 493,929 | 0.13 | % | 11. 4 | % | $ | 439,975 | 0.17 | % | 10.4 | % | $ | 400,461 | 0.21 | % | 10.2 | % | ||||||||||||||||||
Savings
|
239,651 | 0. 54 | 5. 6 | 226,396 | 0.66 | 5.4 | 232,103 | 1.51 | 5.9 | |||||||||||||||||||||||||||
Money
market
|
934,071 | 0. 72 | 21. 6 | 848,157 | 0.82 | 20.1 | 772,323 | 1.48 | 19.7 | |||||||||||||||||||||||||||
Total
non-certificates
|
1, 667,651 | 0.52 | 38. 6 | 1,514,528 | 0.61 | 35.9 | 1,404,887 | 1.12 | 35.8 | |||||||||||||||||||||||||||
Certificates
of deposit:
|
||||||||||||||||||||||||||||||||||||
0.00
– 0.99%
|
143,493 | 0. 50 | 3 .3 | 78,036 | 0.55 | 1.8 | 114 | 0.59 | -- | |||||||||||||||||||||||||||
1.00
– 1.99%
|
712,367 | 1. 48 | 16.5 | 254,846 | 1.55 | 6.0 | 7,426 | 1.98 | 0.2 | |||||||||||||||||||||||||||
2.00
– 2.99%
|
781,931 | 2. 44 | 18.1 | 971,605 | 2.42 | 23.0 | 413,102 | 2.78 | 10.5 | |||||||||||||||||||||||||||
3.00
– 3.99%
|
615,619 | 3. 49 | 14.3 | 848,991 | 3.45 | 20.1 | 935,470 | 3.39 | 23.8 | |||||||||||||||||||||||||||
4.00
– 4.99%
|
255,487 | 4.43 | 5.9 | 326,087 | 4.41 | 7.7 | 747,612 | 4.52 | 19.1 | |||||||||||||||||||||||||||
5.00
– 5.99%
|
141,682 | 5.16 | 3. 3 | 233,572 | 5.17 | 5.5 | 414,347 | 5.17 | 10.6 | |||||||||||||||||||||||||||
6.00
– 6.99%
|
836 | 6. 44 | -- | 944 | 6.48 | -- | 925 | 6.47 | -- | |||||||||||||||||||||||||||
Total
certificates of deposit
|
2, 651,415 | 2. 66 | 61.4 | 2,714,081 | 3.09 | 64.1 | 2,518,996 | 3.91 | 64.2 | |||||||||||||||||||||||||||
$ | 4, 319,066 | 1.83 | % | 100.0 | % | $ | 4,228,609 | 2.20 | % | 100.0 | % | $ | 3,923,883 | 2.91 | % | 100.0 | % |
Six Months Ended
March 31 (unaudited),
|
Year Ended September 30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
Checking
|
$ | 319 | $ | 425 | $ | 879 | $ | 819 | $ | 850 | ||||||||||
Savings
|
678 | 1,032 | 1,873 | 4,105 | 4,952 | |||||||||||||||
Money market
|
3,336 | 4,691 | 8,512 | 16,771 | 26,566 | |||||||||||||||
Certificates
|
37,548 | 45,348 | 89,207 | 111,740 | 114,911 | |||||||||||||||
$ | 41,881 | $ | 51,496 | $ | 100,471 | $ | 133,435 | $ | 147,279 |
March 31, 2010 (unaudited)
|
September 30, 2009
|
|||||||||||||||
Amount
|
Weighted
Average Rate
|
Amount
|
Weighted
Average Rate
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Within
one year or less
|
$ | 1, 519,123 | 2. 47 | % | $ | 1,634,399 | 2.97 | % | ||||||||
Between
one and two years
|
710,310 | 2.89 | 609,704 | 3.15 | ||||||||||||
Between
two and three years
|
238,718 | 3. 00 | 333,648 | 3.49 | ||||||||||||
Between
three and four years
|
143,758 | 2.95 | 115,465 | 3.22 | ||||||||||||
Between
four and five years
|
38,156 | 3. 02 | 19,744 | 3.15 | ||||||||||||
Thereafter
|
1, 350 | 3. 42 | 1,121 | 3.61 | ||||||||||||
$ | 2, 651,415 | 2.66 | % | $ | 2,714,081 | 3.09 | % |
March 31, | September 30, | |||||||||||
2010 (unaudited)
|
2009
|
2008 | ||||||||||
(Dollars in thousands) | ||||||||||||
Fixed-rate
FHLB advances
|
$ | 2,426,000 | $ | 2,426,000 | $ | 2,446,000 | ||||||
Deferred
prepayment penalty
|
( 30,873 | ) | (34,227 | ) | -- | |||||||
Deferred
gain on terminated interest rate swaps
|
715 | 797 | 1,129 | |||||||||
|
$ | 2, 395,842 | $ | 2,392,570 | $ | 2,447,129 | ||||||
Weighted
average contractual interest rate on FHLB advances
|
3.79 | % | 3.79 | % | 4.77 | % | ||||||
Weighted
average effective interest rate on FHLB advances (1)
|
4.13 | % | 4.13 | % | 4.75 | % |
(1)
|
The
effective rate includes the net impact of the amortization of deferred
prepayment penalties related to the prepayment of certain FHLB advances
and deferred gains related to the termination of interest rate
swaps.
|
March 31,
|
September
30,
|
|||||||||||||||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||
Contractual
|
Contractual
|
Contractual
|
||||||||||||||||||||||
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
Repurchase
agreements
|
$ | 660,000 | 3.97 | % | $ | 660,000 | 3.97 | % | $ | 660,000 | 3.97 | % | ||||||||||||
Debentures
|
53,609 | 3. 00 | 53,609 | 3.26 | 53,581 | 5.54 | ||||||||||||||||||
$ | 713,609 | 3.90 | % | $ | 713,609 | 3.91 | % | $ | 713,581 | 4.09 | % |
At
March 31, 2010
(unaudited)
|
||||||||||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||||||||
FHLB
|
Repurchase
|
Total
|
Average
|
Average
|
||||||||||||||||||||
Advances
|
Agreements
|
Debentures
|
Borrowings
|
Contractual
|
Effective
|
|||||||||||||||||||
Amount
|
Amount
|
Amount
|
Amount
|
Rate
|
Rate
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
2010
|
$ | 350,000 | $ | 45,000 | $ | -- | $ | 395,000 | 4.33 | % | 4.33 | % | ||||||||||||
2011
|
276,000 | 200,000 | -- | 476,000 | 4.42 | 4.42 | ||||||||||||||||||
2012
|
350,000 | 150,000 | -- | 500,000 | 3.67 | 3.67 | ||||||||||||||||||
2013
|
525,000 | 145,000 | -- | 670,000 | 3.74 | 4.00 | ||||||||||||||||||
2014
|
450,000 | 100,000 | -- | 550,000 | 3.33 | 3.96 | ||||||||||||||||||
2015
|
200,000 | 20,000 | -- | 220,000 | 3.50 | 4.16 | ||||||||||||||||||
Thereafter
|
275,000 | -- | 53,609 | 328,609 | 3.72 | 4. 16 | ||||||||||||||||||
$ | 2,426,000 | $ | 660,000 | $ | 53,609 | $ | 3,139,609 | 3.82 | % | 4.07 | % | |||||||||||||
At
September 30, 2009
|
||||||||||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||||||||
FHLB
|
Repurchase
|
Total
|
Average
|
Average
|
||||||||||||||||||||
Advances
|
Agreements
|
Debentures
|
Borrowings
|
Contractual
|
Effective
|
|||||||||||||||||||
Amount
|
Amount
|
Amount
|
Amount
|
Rate
|
Rate
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
2010
|
$ | 350,000 | $ | 45,000 | $ | -- | $ | 395,000 | 4.33 | % | 4.33 | % | ||||||||||||
2011
|
276,000 | 200,000 | -- | 476,000 | 4.42 | 4.42 | ||||||||||||||||||
2012
|
350,000 | 150,000 | -- | 500,000 | 3.67 | 3.67 | ||||||||||||||||||
2013
|
525,000 | 145,000 | -- | 670,000 | 3.74 | 4.00 | ||||||||||||||||||
2014
|
450,000 | 100,000 | -- | 550,000 | 3.33 | 3.96 | ||||||||||||||||||
2015
|
200,000 | 20,000 | -- | 220,000 | 3.50 | 4.16 | ||||||||||||||||||
Thereafter
|
275,000 | -- | 53,609 | 328,609 | 3.76 | 4.21 | ||||||||||||||||||
$ | 2,426,000 | $ | 660,000 | $ | 53,609 | $ | 3,139,609 | 3.82 | % | 4.08 | % |
March 31 (unaudited), | September 30, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 |
2007
|
||||||||||||||||
Current:
|
(Dollars in thousands) | |||||||||||||||||||
Federal
|
$ | 15,710 | $ | 16,154 | $ | 32,590 | $ | 19,523 | $ | 1,563 | ||||||||||
State
|
1,471 | 1,450 | 2,788 | 1,518 | 333 | |||||||||||||||
17,181 | 17,604 | 35,378 | 21,041 | 1,896 | ||||||||||||||||
Deferred:
|
||||||||||||||||||||
Federal
|
2,059 | 2,067 | 3,285 | 7,556 | 17,328 | |||||||||||||||
State
|
165 | 165 | 263 | 604 | 1,386 | |||||||||||||||
2,224 | 2,232 | 3,548 | 8,160 | 18,714 | ||||||||||||||||
$ | 19,405 | $ | 19,836 | $ | 38,926 | $ | 29,201 | $ | 20,610 |
March 31 (unaudited), | September 30, | |||||||||||||||||||||||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
Federal
income tax expense
|
||||||||||||||||||||||||||||||||||||||||
computed
at statutory Federal rate
|
$ | 19,264 | 35.0 | % | $ | 18,837 | 35.0 | % | $ | 36,828 | 35.0 | % | $ | 28,054 | 35.0 | % | $ | 18,517 | 35.0 | % | ||||||||||||||||||||
Increases
in taxes resulting from:
|
||||||||||||||||||||||||||||||||||||||||
State
taxes, net of Federal tax effect
|
1,525 | 2.8 | 1,512 | 2.8 | 3,051 | 2.9 | 2,122 | 2.6 | 1,719 | 3.3 | ||||||||||||||||||||||||||||||
Net tax-exempt interest income
|
(884 | ) | (1 .6 | ) | (797 | ) | (1.5 | ) | (579 | ) | (0. 6 | ) | (450 | ) | (0.6 | ) | (112 | ) | ( 0. 2 | ) | ||||||||||||||||||||
Other | (500 | ) | (0.9 | ) | 284 | 0.6 | (374 | ) | ( 0 .3 | ) | (525 | ) | (0.6 | ) | 486 | 0 .9 | ||||||||||||||||||||||||
$ | 19,405 | 35.3 | % | $ | 19,836 | 36.9 | % | $ | 38,926 | 37.0 | % | $ | 29,201 | 36.4 | % | $ | 20,610 | 39.0 | % |
March 31 (unaudited), | September 30, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
FHLB
prepayment penalty
|
$ | 644 | $ | 2,308 | $ | 4,601 | $ | 10,586 | $ | 21,225 | ||||||||||
FHLB
stock dividends
|
2,855 | ( 88 | ) | 694 | (1,901 | ) | (440 | ) | ||||||||||||
Allowance
for loan losses
|
(1,719 | ) | -- | (1,628 | ) | (611 | ) | 117 | ||||||||||||
Other,
net
|
444 | 12 | (119 | ) | 86 | (2,188 | ) | |||||||||||||
$ | 2, 224 | $ | 2,232 | $ | 3,548 | $ | 8,160 | $ | 18,714 |
March 31,
|
September
30,
|
|||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||
(Dollars
in thousands)
|
||||||||||||
Deferred
income tax assets:
|
||||||||||||
FHLB
prepayment penalty
|
$ | 639 | $ | 1,283 | $ | 5,884 | ||||||
Unrealized
loss on AFS securities
|
-- | -- | 3,627 | |||||||||
Salaries
and employee benefits
|
1, 279 | 1,259 | 1,567 | |||||||||
Allowance
for loan losses
|
3,614 | 1,895 | 267 | |||||||||
ESOP
compensation
|
887 | 887 | 977 | |||||||||
Other
|
1, 925 | 2,401 | 2,018 | |||||||||
Gross
deferred income tax assets
|
8,344 | 7,725 | 14,340 | |||||||||
Valuation
allowance
|
(261 | ) | (261 | ) | (241 | ) | ||||||
Gross deferred income tax asset, net of valuation allowance | 8,083 | 7,464 | 14,099 | |||||||||
Deferred
income tax liabilities:
|
||||||||||||
Unrealized
gain on AFS securities
|
18, 697 | 20,583 | -- | |||||||||
FHLB
stock dividends
|
18,045 | 15,190 | 14,496 | |||||||||
Other
|
2, 676 | 2,661 | 2,826 | |||||||||
Gross
deferred income tax liabilities
|
39,418 | 38,434 | 17,322 | |||||||||
Net
deferred tax liabilities
|
$ | (31, 335 | ) | $ | (30,970 | ) | $ | (3,223 | ) |
March 31,
|
September
30,
|
|||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||
(Dollars
in thousands)
|
||||||||||||
Balance
at beginning of period
|
$ | 2,848 | $ | 2,409 | $ | 3,773 | ||||||
Additions
for tax positions related to the current period
|
-- | 109 | -- | |||||||||
Additions
for tax positions of prior years
|
8 | 888 | 130 | |||||||||
Reductions
for tax positions of prior years
|
(194 | ) | -- | (915 | ) | |||||||
Reductions
relating to settlement with taxing authorities
|
-- | (97 | ) | -- | ||||||||
Lapse
of statute of limitations
|
(2,557 | ) | (461 | ) | (579 | ) | ||||||
Balance
at end of period
|
$ | 105 | $ | 2,848 | $ | 2,409 |
March 31,
|
September
30,
|
|||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||
(Dollars
in thousands)
|
||||||||||||
Allocated
ESOP shares
|
1,680,943 | 1,751,474 | 1,604,939 | |||||||||
Unreleased
ESOP shares
|
806,556 | 806,556 | 1,008,194 | |||||||||
Total
ESOP shares
|
2,487,499 | 2,558,030 | 2,613,133 | |||||||||
Fair
value of unreleased ESOP shares
|
$ | 30,214 | $ | 26,552 | $ | 44,693 |
Six Months Ended
March 31 (unaudited),
|
Year Ended September 30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
Risk-free interest rate
|
2.1 | % | 2.4 | % | 2.1 | % | 3.2 | % | 4.8 | % | ||||||||||
Expected
life (years)
|
4 | 4 | 4 | 5 | 6 | |||||||||||||||
Expected
volatility
|
25 | % | 23 | % | 24 | % | 22 | % | 21 | % | ||||||||||
Dividend
yield
|
6.2 | % | 2.4 | % | 4.8 | % | 6.2 | % | 5.2 | % | ||||||||||
Estimated
forfeitures
|
2.7 | % | 15.0 | % | 10.5 | % | 3.0 | % | 6.2 | % |
March 31 (unaudited),
|
||||||||||||||||
2010
|
2009
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Number
|
Exercise
|
Number
|
Exercise
|
|||||||||||||
of
Options
|
Price
|
of
Options
|
Price
|
|||||||||||||
Options
outstanding
|
||||||||||||||||
at
beginning of period:
|
372,022 | $ | 33.28 | 403,322 | $ | 29.66 | ||||||||||
Granted
|
50 ,000 | 32.29 | 25,500 | 43.46 | ||||||||||||
Forfeited
|
-- | -- | -- | -- | ||||||||||||
Exercised
|
(9,091 | ) | 9.53 | ( 67,250 | ) | 17.68 | ||||||||||
Options
outstanding
|
||||||||||||||||
at
end of period
|
412,931 | $ | 33. 68 | 361,572 | $ | 32.86 |
September
30,
|
||||||||||||||||||||||||
2009
|
2008
|
2007
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||
Number
|
Exercise
|
Number
|
Exercise
|
Number
|
Exercise
|
|||||||||||||||||||
of
Options
|
Price
|
of
Options
|
Price
|
of
Options
|
Price
|
|||||||||||||||||||
Options
outstanding at beginning of year:
|
403,322 | $ | 29.66 | 382,855 | $ | 28.13 | 668,457 | $ | 20.43 | |||||||||||||||
Granted
|
41,750 | 42.05 | 56,500 | 32.19 | 34,000 | 38.77 | ||||||||||||||||||
Forfeited
|
-- | -- | (100 | ) | 25.66 | (8,967 | ) | 29.37 | ||||||||||||||||
Exercised
|
(73,050 | ) | 18.31 | (35,933 | ) | 17.34 | (310,635 | ) | 12.69 | |||||||||||||||
|
||||||||||||||||||||||||
Options
outstanding at end of year
|
372,022 | $ | 33.28 | 403,322 | $ | 29.66 | 382,855 | $ | 28.13 |
Options
Outstanding
|
||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Number
|
Remaining
|
Exercise
|
Aggregate
|
|||||||||||||
Exercise
|
of
Options
|
Contractual
|
Price
per
|
Intrinsic
|
||||||||||||
Price
|
Outstanding
|
Life
(in years)
|
Share
|
Value
|
||||||||||||
(Dollars
in thousands, except per share amounts)
(unaudited)
|
||||||||||||||||
$9.22
|
10,881 | 1. 83 | $ | 9.22 | $ | 307 | ||||||||||
14.03
- 19.68
|
3,700 | 1. 28 | 18. 78 | 69 | ||||||||||||
25.66
- 28.78
|
2,500 | 2. 42 | 26.91 | 26 | ||||||||||||
30.19
- 39.83
|
370 ,350 | 8. 94 | 33.92 | 1,389 | ||||||||||||
43.46
|
25,500 | 8. 58 | 43.46 | -- | ||||||||||||
412,931 | 8. 62 | $ | 33. 68 | $ | 1,791 | |||||||||||
Options
Exercisable
|
||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Number
|
Remaining
|
Exercise
|
Aggregate
|
|||||||||||||
Exercise
|
of
Options
|
Contractual
|
Price
per
|
Intrinsic
|
||||||||||||
Price
|
Exercisable
|
Life
(in years)
|
Share
|
Value
|
||||||||||||
(Dollars
in thousands, except per share amounts)
(unaudited)
|
||||||||||||||||
$9.22
|
10,881 | 1. 83 | $ | 9.22 | $ | 307 | ||||||||||
14.03
- 19.68
|
3,700 | 1. 28 | 18. 78 | 69 | ||||||||||||
25.66
- 28.78
|
2,500 | 2. 42 | 26.91 | 26 | ||||||||||||
30.19
- 39.83
|
282,450 | 8. 63 | 33. 91 | 1,041 | ||||||||||||
43.46
|
10,200 | 8. 58 | 43.46 | -- | ||||||||||||
309,731 | 8.25 | $ | 33.12 | $ | 1,443 |
Options
Outstanding
|
||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Number
|
Remaining
|
Exercise
|
Aggregate
|
|||||||||||||
Exercise
|
of
Options
|
Contractual
|
Price
per
|
Intrinsic
|
||||||||||||
Price
|
Outstanding
|
Life
(in years)
|
Share
|
Value
|
||||||||||||
(Dollars
in thousands, except per share amounts)
|
||||||||||||||||
$9.22
|
19,381 | 1.55 | $ | 9.22 | $ | 459 | ||||||||||
14.03
- 19.68
|
4,291 | 1.68 | 18.13 | 63 | ||||||||||||
25.66
- 28.78
|
2,500 | 2.92 | 26.91 | 15 | ||||||||||||
30.19
- 38.77
|
320,350 | 8.92 | 34.18 | 123 | ||||||||||||
43.46
|
25,500 | 9.08 | 43.46 | -- | ||||||||||||
372,022 | 8.42 | $ | 33.28 | $ | 660 |
Options
Exercisable
|
||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Number
|
Remaining
|
Exercise
|
Aggregate
|
|||||||||||||
Exercise
|
of
Options
|
Contractual
|
Price
per
|
Intrinsic
|
||||||||||||
Price
|
Exercisable
|
Life
(in years)
|
Share
|
Value
|
||||||||||||
(Dollars
in thousands, except per share amounts)
|
||||||||||||||||
$9.22
|
19,381 | 1.55 | $ | 9.22 | $ | 459 | ||||||||||
14.03
- 19.68
|
4,291 | 1.68 | 18.13 | 63 | ||||||||||||
25.66
- 28.78
|
2,500 | 2.92 | 26.91 | 15 | ||||||||||||
30.19
- 38.77
|
232,450 | 8.91 | 34.05 | 90 | ||||||||||||
43.46
|
5,100 | 9.08 | 43.46 | -- | ||||||||||||
263,722 | 8.19 | $ | 32.08 | $ | 627 |
March 31 (unaudited),
|
||||||||||||||||
2010
|
2009
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Number
|
Grant
Date
|
Number
|
Grant
Date
|
|||||||||||||
of
Shares
|
Fair
Value
|
of
Shares
|
Fair
Value
|
|||||||||||||
Unvested
RRP shares at beginning of period:
|
15,100 | $ | 34.35 | 23,200 | $ | 33.68 | ||||||||||
Granted
|
5,000 | 32.66 | -- | -- | ||||||||||||
Vested
|
( 8,500 | ) | 33. 32 | ( 9,500 | ) | 33. 92 | ||||||||||
Forfeited
|
-- | -- | -- | -- | ||||||||||||
Unvested
RRP shares at end of period
|
11,600 | $ | 34. 37 | 13,700 | $ | 33. 51 |
Year
Ended September 30,
|
||||||||||||||||||||||||
2009
|
2008
|
2007
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||
Number
|
Grant
Date
|
Number
|
Grant
Date
|
Number
|
Grant
Date
|
|||||||||||||||||||
of
Shares
|
Fair
Value
|
of
Shares
|
Fair
Value
|
of
Shares
|
Fair
Value
|
|||||||||||||||||||
Unvested
RRP shares at beginning of year:
|
23,200 | $ | 33.68 | 24,300 | $ | 34.46 | 30,800 | $ | 33.37 | |||||||||||||||
Granted
|
2,500 | 39.95 | 10,000 | 32.26 | 5,000 | 38.77 | ||||||||||||||||||
Vested
|
(10,600 | ) | 34.20 | (11,100 | ) | 34.12 | (11,100 | ) | 33.35 | |||||||||||||||
Forfeited
|
-- | -- | -- | -- | (400 | ) | 35.42 | |||||||||||||||||
Unvested
RRP shares at end of year
|
15,100 | $ | 34.35 | 23,200 | $ | 33.68 | 24,300 | $ | 34.46 |
March 31,
|
September
30,
|
|||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||
(Dollars
in thousands)
|
||||||||||||
|
||||||||||||
Originate
fixed-rate
|
$ | 86,210 | $ | 105,316 | $ | 105,419 | ||||||
Originate
adjustable-rate
|
9,718 | 8,945 | 16,302 | |||||||||
Purchase
fixed-rate
|
10,534 | 12,948 | 14,366 | |||||||||
Purchase
adjustable-rate
|
4,478 | 9,000 | 133,153 | |||||||||
$ | 110,940 | $ | 136,209 | $ | 269,240 |
To
Be Well
|
||||||||||||||||||||||||
Capitalized
|
||||||||||||||||||||||||
Under
Prompt
|
||||||||||||||||||||||||
For
Capital
|
Corrective
Action
|
|||||||||||||||||||||||
Actual
|
Adequacy
Purposes
|
Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
As
of March 31, 2010
(unaudited):
|
|
|||||||||||||||||||||||
Tangible equity
|
$ | 841,861 | 10. 0 | % | $ | 126,808 | 1.5 | % | N/A | N/A | ||||||||||||||
Tier 1 (core) capital
|
841,861 | 10. 0 | 338,156 | 4.0 | $ | 422,694 | 5.0 | % | ||||||||||||||||
Tier I risk-based capital
|
841,861 | 23. 6 | N/A | N/A | 213, 896 | 6.0 | ||||||||||||||||||
Total risk-based capital
|
852,065 | 23.9 | 285,195 | 8.0 | 356,494 | 10.0 | ||||||||||||||||||
As
of September 30, 2009:
|
||||||||||||||||||||||||
Tangible equity
|
$ | 834,879 | 10.0 | % | $ | 125,505 | 1.5 | % | N/A | N/A | ||||||||||||||
Tier 1 (core) capital
|
834,879 | 10.0 | 334,681 | 4.0 | $ | 418,351 | 5.0 | % | ||||||||||||||||
Tier I risk-based capital
|
834,879 | 23.2 | N/A | N/A | 216,029 | 6.0 | ||||||||||||||||||
Total risk-based capital
|
840,439 | 23.3 | 288,039 | 8.0 | 360,048 | 10.0 | ||||||||||||||||||
As
of September 30, 2008:
|
||||||||||||||||||||||||
Tangible equity
|
$ | 806,708 | 10.0 | % | $ | 121,197 | 1.5 | % | N/A | N/A | ||||||||||||||
Tier 1 (core) capital
|
806,708 | 10.0 | 323,192 | 4.0 | $ | 403,990 | 5.0 | % | ||||||||||||||||
Tier I risk-based capital
|
806,708 | 23.1 | N/A | N/A | 209,357 | 6.0 | ||||||||||||||||||
Total risk-based capital
|
801,886 | 23.0 | 279,143 | 8.0 | 348,929 | 10.0 |
|
A
reconciliation of the Bank’s equity under GAAP to regulatory capital
amounts as of March 31, 2010 (unaudited) and September 30, 2009 and 2008 is
as follows:
|
March 31,
2010 (unaudited)
|
September 30, | |||||||||||
2009
|
2008
|
|||||||||||
(Dollars in thousands) | ||||||||||||
Total
Bank equity as reported under GAAP
|
$ | 873,053 | $ | 869,029 | $ | 803,643 | ||||||
Unrealized
(gains) losses on AFS securities
|
(30, 765 | ) | (33,870 | ) | 5,968 | |||||||
Other
|
( 427 | ) | (280 | ) | (2,903 | ) | ||||||
Total
tangible equity and Tier 1 (core) capital
|
841,861 | 834,879 | 806,708 | |||||||||
Allowance
for loan losses
|
10,204 | 5,560 | 5,008 | |||||||||
Other
|
-- | -- | (9,830 | ) | ||||||||
Total
risk based capital
|
$ | 852,065 | $ | 840,439 | $ | 801,886 |
|
● |
Level
1 — Valuation is based upon quoted prices for identical instruments traded
in active markets.
|
|
● |
Level
2 — Valuation is based upon quoted prices for similar instruments in
active markets, quoted prices for identical or similar instruments in
markets that are not active, and model-based valuation techniques for
which all significant assumptions are observable in the
market.
|
|
●
|
Level
3 — Valuation is generated from model-based techniques that use
significant assumptions not observable in the market. These unobservable
assumptions reflect the Company’s own estimates of assumptions that market
participants would use in pricing the asset or liability. Valuation
techniques include the use of option pricing models, discounted cash flow
models, and similar techniques. The results cannot be determined with
precision and may not be realized in an actual sale or immediate
settlement of the asset or liability.
|
March 31, 2010
(unaudited)
|
||||||||||||||||
Quoted
Prices
|
Significant
|
Significant
|
||||||||||||||
in
Active Markets
|
Other
|
Unobservable
|
||||||||||||||
Carrying
|
for
Identical Assets
|
Observable
Inputs
|
Inputs
|
|||||||||||||
Value
|
(Level
1)
|
(Level
2)
|
(Level
3)(1)
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
AFS
Securities:
|
||||||||||||||||
U.S.
government sponsored
enterprises
|
$ | 136,094 | $ | -- | $ | 136,094 | $ | -- | ||||||||
Municipal
bonds
|
2, 735 | -- | 2, 735 | -- | ||||||||||||
Trust
preferred securities
|
3,064 | -- | -- | 3,064 | ||||||||||||
MBS
|
1, 212,991 | -- | 1, 212,991 | -- | ||||||||||||
|
$ | 1, 354,884 | $ | -- | $ | 1, 351,820 | $ | 3,064 | ||||||||
September
30, 2009
|
||||||||||||||||
Quoted
Prices
|
Significant
|
Significant
|
||||||||||||||
in
Active Markets
|
Other
|
Unobservable
|
||||||||||||||
Carrying
|
for
Identical Assets
|
Observable
Inputs
|
Inputs
|
|||||||||||||
Value
|
(Level
1)
|
(Level
2)
|
(Level
3)( 2)
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
AFS
Securities:
|
||||||||||||||||
U.S.
government sponsored
enterprises
|
$ | 229,875 | $ | -- | $ | 229,875 | $ | -- | ||||||||
Municipal
bonds
|
2,799 | -- | 2,799 | -- | ||||||||||||
Trust
preferred securities
|
2,110 | -- | -- | 2,110 | ||||||||||||
MBS
|
1,389,211 | -- | 1,389,211 | -- | ||||||||||||
|
$ | 1,623,995 | $ | -- | $ | 1,621,885 | $ | 2,110 |
(1) | The Company’s Level 3 AFS securities have had no activity since September 30, 2009 , except for reductions in net unrealized losses recognized in other comprehensive income. Reductions of net unrealized losses included in other comprehensive income for the six months ended March 31, 2010 (unaudited) were $610 thousand. | |
(2) | The Company’s Level 3 AFS securities were not significant at September 30, 2009 and had no material activity during the year ended September 30, 2009. |
March 31, 2010
(unaudited)
|
||||||||||||||||
Quoted
Prices
|
Significant
|
Significant
|
||||||||||||||
in
Active Markets
|
Other
|
Unobservable
|
||||||||||||||
Carrying
|
for
Identical Assets
|
Observable
Inputs
|
Inputs
|
|||||||||||||
Value
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Impaired
loans
|
$ | 53,559 | $ | -- | $ | -- | $ | 53,559 | ||||||||
REO
|
6, 861 | -- | -- | 6, 861 | ||||||||||||
|
$ | 60,420 | $ | -- | $ | -- | $ | 60,420 | ||||||||
September
30, 2009
|
||||||||||||||||
Quoted
Prices
|
Significant
|
Significant
|
||||||||||||||
in
Active Markets
|
Other
|
Unobservable
|
||||||||||||||
Carrying
|
for
Identical Assets
|
Observable
Inputs
|
Inputs
|
|||||||||||||
Value
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Impaired
loans
|
$ | 41,399 | $ | -- | $ | -- | $ | 41,399 | ||||||||
REO
|
7,404 | -- | -- | 7,404 | ||||||||||||
|
$ | 48,803 | $ | -- | $ | -- | $ | 48,803 |
March 31,
|
September
30,
|
|||||||||||||||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||||||||||||||
Estimated
|
Estimated
|
Estimated
|
||||||||||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||||||||
Amount
|
Value
|
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
Financial
Assets:
|
||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 60,735 | $ | 60,735 | $ | 41,154 | $ | 41,154 | $ | 87,138 | $ | 87,138 | ||||||||||||
Investment
securities:
|
||||||||||||||||||||||||
AFS
|
141,893 | 141,893 | 234,784 | 234,784 | 49,586 | 49,586 | ||||||||||||||||||
HTM
|
828,538 | 831,112 | 245,920 | 248,929 | 92,773 | 92,211 | ||||||||||||||||||
MBS:
|
||||||||||||||||||||||||
AFS
|
1, 212,991 | 1, 212,991 | 1,389,211 | 1,389,211 | 1,484,055 | 1,484,055 | ||||||||||||||||||
HTM
|
544,319 | 566,397 | 603,256 | 627,829 | 750,284 | 743,764 | ||||||||||||||||||
Loans
receivable
|
5, 380,852 | 5, 565,577 | 5,603,965 | 5,801,724 | 5,320,780 | 5,301,179 | ||||||||||||||||||
BOLI
|
54,000 | 54,000 | 53,509 | 53,509 | 52,350 | 52,350 | ||||||||||||||||||
Capital
stock of FHLB
|
135,050 | 135,050 | 133,064 | 133,064 | 124,406 | 124,406 | ||||||||||||||||||
Financial
Liabilities:
|
||||||||||||||||||||||||
Deposits
|
4, 319,066 | 4, 374,285 | 4,228,609 | 4,294,454 | 3,923,883 | 3,934,188 | ||||||||||||||||||
Advances
from FHLB
|
2, 395,842 | 2, 535,992 | 2,392,570 | 2,554,206 | 2,447,129 | 2,485,545 | ||||||||||||||||||
Other
borrowings
|
713,609 | 740,580 | 713,609 | 742,301 | 713,581 | 716,951 |
First
|
Second
|
Third
|
Fourth
|
|||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Total
|
||||||||||||||||
(Dollars
and counts in thousands, except per share amounts)
|
||||||||||||||||||||
2010
|
||||||||||||||||||||
Total
interest and dividend income
|
$ | 98,887 | $ | 93,707 | n/a | n/a | $ | 192,594 | ||||||||||||
Net
interest and dividend income
|
44,854 | 42,683 | n/a | n/a | 87,537 | |||||||||||||||
Provision
for loan losses
|
3,115 | 3,200 | n/a | n/a | 6,315 | |||||||||||||||
Net
income
|
20,980 | 14,655 | n/a | n/a | 35,635 | |||||||||||||||
Basic
earnings per share
|
0.29 | 0.20 | n/a | n/a | 0. 49 | |||||||||||||||
Diluted
earnings per share
|
0.29 | 0.20 | n/a | n/a | 0. 49 | |||||||||||||||
Dividends
paid per public share
|
0.79 | 0.50 | n/a | n/a | 1.29 | |||||||||||||||
Average
number of shares outstanding
|
73,267 | 73,214 | n/a | n/a | 73, 241 | |||||||||||||||
2009
|
||||||||||||||||||||
Total
interest and dividend income
|
$ | 105,273 | $ | 104,335 | $ | 103,078 | $ | 100,100 | $ | 412,786 | ||||||||||
Net
interest and dividend income
|
41,218 | 45,862 | 45,922 | 43,640 | 176,642 | |||||||||||||||
Provision
for loan losses
|
549 | 2,107 | 3,112 | 623 | 6,391 | |||||||||||||||
Net
income
|
15,852 | 18,132 | 15,476 | 16,838 | 66,298 | |||||||||||||||
Basic
earnings per share
|
0.22 | 0.25 | 0.21 | 0.23 | 0.91 | |||||||||||||||
Diluted
earnings per share
|
0.22 | 0.25 | 0.21 | 0.23 | 0.91 | |||||||||||||||
Dividends
paid per public share
|
0.61 | 0.50 | 0.50 | 0.50 | 2.11 | |||||||||||||||
Average
number of shares outstanding
|
73,063 | 73,113 | 73,173 | 73,227 | 73,144 | |||||||||||||||
2008
|
||||||||||||||||||||
Total
interest and dividend income
|
$ | 101,028 | $ | 101,816 | $ | 102,785 | $ | 105,177 | $ | 410,806 | ||||||||||
Net
interest and dividend income
|
26,627 | 31,002 | 36,681 | 39,858 | 134,168 | |||||||||||||||
Provision
for loan losses
|
-- | 119 | 1,602 | 330 | 2,051 | |||||||||||||||
Net
income
|
9,113 | 11,727 | 14,355 | 15,759 | 50,954 | |||||||||||||||
Basic
earnings per share
|
0.12 | 0.16 | 0.20 | 0.22 | 0.70 | |||||||||||||||
Diluted
earnings per share
|
0.12 | 0.16 | 0.20 | 0.22 | 0.70 | |||||||||||||||
Dividends
paid per public share
|
0.50 | 0.50 | 0.50 | 0.50 | 2.00 | |||||||||||||||
Average
number of shares outstanding
|
72,956 | 72,875 | 72,933 | 72,990 | 72,939 |
BALANCE
SHEETS
|
||||||||||||
(in
thousands, except share amounts)
|
||||||||||||
March 31,
|
September
30,
|
|||||||||||
2010 (unaudited)
|
2009
|
2008
|
||||||||||
ASSETS
|
||||||||||||
Cash
and cash equivalents
|
$ | 54,525 | $ | 54,101 | $ | 44,508 | ||||||
Investment
in the Bank
|
873,053 | 869,028 | 803,643 | |||||||||
Investment
in certificates of deposit at the Bank
|
60,000 | 60,000 | 60,000 | |||||||||
Note
receivable - ESOP
|
10,411 | 10,411 | 12,667 | |||||||||
Other
assets
|
1, 922 | 1,622 | 4,621 | |||||||||
Income
tax receivable
|
146 | 162 | 67 | |||||||||
TOTAL
ASSETS
|
$ | 1,000,057 | $ | 995,324 | $ | 925,506 | ||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||
LIABILITIES:
|
||||||||||||
Accounts
payable and accrued expenses
|
$ | 375 | $ | 417 | $ | 709 | ||||||
Other
borrowings
|
53,609 | 53,609 | 53,581 | |||||||||
Total
liabilities
|
53,984 | 54,026 | 54,290 | |||||||||
STOCKHOLDERS’
EQUITY:
|
||||||||||||
Preferred stock, $.01 par value; 50,000,000 shares
authorized,
|
||||||||||||
no
shares issued or outstanding
|
-- | -- | -- | |||||||||
Common stock, $.01 par value; 450,000,000 shares authorized,
91,512,287 shares issued; 73,983,078 ,
74,099,355 and 74,079,868 shares outstanding as of March 31, 2010
(unaudited), September 30, 2009 and September 30, 2008,
respectively
|
915 | 915 | 915 | |||||||||
Additional
paid-in capital
|
455,413 | 452,872 | 445,391 | |||||||||
Unearned
compensation - ESOP
|
(7, 057 | ) | (8,066 | ) | (10,082 | ) | ||||||
Unearned
compensation - RRP
|
(341 | ) | (330 | ) | (553 | ) | ||||||
Retained
earnings
|
789,831 | 781,604 | 759,375 | |||||||||
Accumulated
other comprehensive income (loss)
|
30, 765 | 33,870 | (5,968 | ) | ||||||||
1,269,526 | 1,260,865 | 1,189,078 | ||||||||||
Treasury
stock, at cost, 17, 529,209 , 17,412,932 and
17,432,419 shares as of March 31,
2010 (unaudited), September 30, 2009 and
September 30, 2008, respectively
|
(323,453 | ) | (319,567 | ) | (317,862 | ) | ||||||
Total
stockholders’ equity
|
946,073 | 941,298 | 871,216 | |||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 1,000,057 | $ | 995,324 | $ | 925,506 |
STATEMENTS
OF INCOME
|
||||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||
For
the Six Months Ended
|
For
the Years Ended
|
|||||||||||||||||||
March 31(unaudited),
|
September
30,
|
|||||||||||||||||||
2010
|
2009
|
2009
|
2008
|
2007
|
||||||||||||||||
INTEREST
AND DIVIDEND INCOME:
|
||||||||||||||||||||
Dividend
income from the Bank
|
$ | 32,200 | $ | 31,840 | $ | 50,056 | $ | 41,511 | $ | 35,956 | ||||||||||
Interest
income from other investments
|
1,468 | 1,896 | 3,612 | 4,683 | 5,751 | |||||||||||||||
Total
interest and dividend income
|
33,668 | 33,736 | 53,668 | 46,194 | 41,707 | |||||||||||||||
INTEREST
EXPENSE
|
820 | 1, 596 | 2,573 | 3,624 | 4,468 | |||||||||||||||
NET
INTEREST AND DIVIDEND INCOME
|
32,848 | 32,140 | 51,095 | 42,570 | 37,239 | |||||||||||||||
OTHER
INCOME
|
25 | 47 | 76 | 107 | 132 | |||||||||||||||
OTHER
EXPENSES:
|
||||||||||||||||||||
Salaries
and employee benefits
|
471 | 558 | 1,108 | 975 | 945 | |||||||||||||||
Other,
net
|
619 | 278 | 471 | 380 | 438 | |||||||||||||||
Total
other expenses
|
1,090 | 836 | 1,579 | 1,355 | 1,383 | |||||||||||||||
INCOME
BEFORE INCOME TAX (BENEFIT) EXPENSE AND EQUITY IN
UNDISTRIBUTED EARNINGS OF SUBSIDIARY (EXCESS OF DISTRIBUTION
OVER)
|
||||||||||||||||||||
31,783 | 31,351 | 49,592 | 41,322 | 35,988 | ||||||||||||||||
INCOME
TAX (BENEFIT) EXPENSE
|
(146 | ) | (171 | ) | (162 | ) | (66 | ) | 11 | |||||||||||
INCOME
BEFORE EQUITY IN UNDISTRIBUTED EARNINGS OF
SUBSIDIARY
(EXCESS OF DISTRIBUTION OVER)
|
||||||||||||||||||||
31,929 | 31,522 | 49,754 | 41,388 | 35,977 | ||||||||||||||||
EQUITY
IN UNDISTRIBUTED EARNINGS OF SUBSIDIARY
(EXCESS
OF DISTRIBUTION OVER)
|
||||||||||||||||||||
3,706 | 2,462 | 16,544 | 9,566 | (3,681 | ) | |||||||||||||||
|
||||||||||||||||||||
NET
INCOME
|
$ | 35,635 | $ | 33,984 | $ | 66,298 | $ | 50,954 | $ | 32,296 |
For the Six Months Ended March 31 (unaudited), |
For
the Years Ended September 30,
|
|||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||
Net
income
|
$ | 35,635 | $ | 33,984 | $ | 66,298 | $ | 50,954 | $ | 32,296 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating
activities:
|
||||||||||||||||||||
Equity
in excess of distribution over/(undistributed) earnings of
subsidiary
|
( 3,706 | ) | (2,462 | ) | (16,544 | ) | (9,566 | ) | 3,681 | |||||||||||
Amortization
of deferred debt issuance costs
|
-- | 28 | 28 | 57 | 57 | |||||||||||||||
Other,
net
|
1 | -- | 14 | 3 | (5 | ) | ||||||||||||||
Changes
in:
|
||||||||||||||||||||
Other
assets
|
( 300 | ) | 2, 630 | 2,999 | (2,982 | ) | 33 | |||||||||||||
Income
taxes receivable/payable
|
16 | ( 105 | ) | (95 | ) | (295 | ) | 351 | ||||||||||||
Accounts
payable and accrued expenses
|
(42 | ) | (228 | ) | (292 | ) | (1,669 | ) | 1,321 | |||||||||||
Net
cash flows provided by operating activities
|
31,604 | 33,847 | 52,408 | 36,502 | 37,734 | |||||||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||
Principal
collected on notes receivable from ESOP
|
-- | -- | 2,256 | 2,132 | 2,016 | |||||||||||||||
Net
cash flows provided by investing activities
|
-- | -- | 2,256 | 2,132 | 2,016 | |||||||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||
Change in treasury stock related to RRP
shares
|
161 | (15 | ) | 87 | 322 | 180 | ||||||||||||||
Dividends
paid
|
( 27,408 | ) | (23,173 | ) | (44,069 | ) | (41,426 | ) | (43,000 | ) | ||||||||||
Acquisition
of treasury stock
|
( 4,019 | ) | (2,426 | ) | (2,426 | ) | (7,307 | ) | (3,198 | ) | ||||||||||
Stock
options exercised
|
86 | 1, 203 | 1,337 | 623 | 3,942 | |||||||||||||||
Net
cash flows used in financing activities
|
( 31,180 | ) | (24,411 | ) | (45,071 | ) | (47,788 | ) | (42,076 | ) | ||||||||||
NET
INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS
|
424 | 9,436 | 9,593 | (9,154 | ) | (2,326 | ) | |||||||||||||
CASH
AND CASH EQUIVALENTS:
|
||||||||||||||||||||
Beginning
of year
|
54,101 | 44,508 | 44,508 | 53,662 | 55,988 | |||||||||||||||
|
||||||||||||||||||||
End
of year
|
$ | 54,525 | $ | 53,944 | $ | 54,101 | $ | 44,508 | $ | 53,662 | ||||||||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||||||||||||
Interest
payments
|
$ | 862 | $ | 1, 824 | $ | 2,866 | $ | 3,929 | $ | 4,511 |
SANDLER
O’NEILL + PARTNERS, L.P.
|
KEEFE
BRUYETTE & WOODS, INC.
|
●
|
The
conversion of Capitol Federal Savings Bank from a partially public mutual
holding company form of organization to a fully public stock holding
company structure. Currently, Capitol Federal Savings Bank is a
wholly-owned subsidiary of Capitol Federal Financial (“CFF”), and Capitol
Federal Savings Bank MHC owns 71% of CFF’s common stock. The
remaining 29% of CFF’s common stock is owned by public
stockholders. As a result of the conversion, a newly formed
company, Capitol Federal Financial, Inc., will become the parent of
Capitol Federal Savings Bank. Each share of CFF common stock
owned by the public will be exchanged for shares of common stock of
Capitol Federal Financial, Inc. so that our existing public stockholders
will own the same percentage of Capitol Federal Financial, Inc. common
stock as they owned of our common stock immediately prior to the
conversion; and
|
●
|
The
contribution of $40 million in cash from the proceeds of the stock
offering, to the Capitol Federal Foundation, a Kansas corporation
not-for-profit that is dedicated to charitable purposes within the
communities in which Capitol Federal Savings Bank conducts its
business.
|
●
|
The
adjournment of the special meeting, if necessary, to solicit additional
proxies in the event that there are not sufficient votes to approve the
conversion or the contribution to the Capitol Federal
Foundation.
|
Page | ||
1
|
||
5
|
||
17
|
||
18
|
||
21
|
||
42
|
||
46
|
||
46
|
||
49
|
||
50
|
||
50
|
||
51
|
||
51
|
||
51
|
||
51
|
||
51
|
||
51
|
||
52
|
||
52
|
||
52
|
||
52
|
||
52
|
||
52
|
||
52
|
52
|
||
52
|
||
52
|
||
52
|
||
52
|
||
53
|
||
53
|
||
53
|
||
F-1
|
●
|
Approval
of a provision in Capitol Federal Financial, Inc.’s articles of
incorporation to limit the ability of stockholders to remove
directors;
|
●
|
Approval
of a provision in Capitol Federal Financial, Inc.’s articles of
incorporation requiring a super-majority vote to approve certain
amendments to Capitol Federal Financial, Inc.’s articles of
incorporation;
|
●
|
Approval
of a provision in Capitol Federal Financial, Inc.’s articles of
incorporation requiring a super-majority vote of stockholders to approve
stockholder-proposed amendments to Capitol Federal Financial, Inc.’s
bylaws; and
|
●
|
Approval
of a provision in Capitol Federal Financial, Inc.’s articles of
incorporation to limit the voting rights of shares beneficially owned in
excess of 10% of Capitol Federal Financial, Inc.’s outstanding voting
stock.
|
●
|
to
eliminate some of the uncertainties associated with proposed financial
regulatory reforms which are expected to result in changes to our primary
bank regulator and holding company regulator as well as changes in
regulations applicable to us, including, but not limited to, capital
requirements, payment of dividends and conversion to full stock
form;
|
●
|
the
stock holding company structure is a more familiar form of organization,
which we believe will make our common stock more appealing to investors,
and will give us greater flexibility to access the capital markets through
possible future equity and debt offerings, although we have no current
plans, agreements or understandings regarding any additional securities
offerings;
|
●
|
to
improve the liquidity of our shares of common stock and provide more
flexible capital management strategies;
and
|
●
|
to
finance, where opportunities are presented, the acquisition of financial
institutions or their branches or other financial service companies
primarily in, or adjacent to, our market areas, although we do not
currently have any understandings or agreements regarding any specific
acquisition transaction.
|
●
|
to
eliminate some of the uncertainties associated with proposed financial
regulatory reforms which are expected to result in changes to our primary
bank regulator and holding company regulator as well as changes in
regulations applicable to us, including, but not limited to, capital
requirements, payment of dividends and conversion to full stock
form;
|
●
|
the
stock holding company structure is a more familiar form of organization,
which we believe will make our common stock more appealing to investors,
and will give us greater flexibility to access the capital markets through
possible future equity and debt offerings, although we have no current
plans, agreements or understandings regarding any additional securities
offerings;
|
●
|
to
improve the liquidity of our shares of common stock and provide more
flexible capital management strategies;
and
|
●
|
to
finance, where opportunities are presented, the acquisition of financial
institutions or their branches or other financial service companies
primarily in, or adjacent to, our market areas, although we do not
currently have any understandings or agreements regarding any specific
acquisition transaction.
|
●
|
The
plan of conversion is approved by at least
a majority of votes eligible to be cast by members of Capitol
Federal Savings Bank MHC (depositors of Capitol Federal Savings Bank as of
[ ],
2010 and borrowers of Capitol Federal Savings Bank as of January 6, 1993
whose loan remains outstanding on the voting record
date);
|
●
|
The
plan of conversion is approved by a vote of at least
two-thirds of the outstanding shares of common stock of CFF as of
[ ],
2010, including shares held by Capitol Federal Savings Bank
MHC. (Because Capitol Federal Savings Bank MHC owns 71% of the
outstanding shares of CFF common stock, we expect that Capitol Federal
Savings Bank MHC and our directors and executive officers effectively will
control the outcome of this vote);
|
●
|
The
plan of conversion is approved by a vote of at least
a majority of the outstanding shares of common stock of CFF as of
[ ],
2010, excluding those shares held by Capitol Federal Savings Bank
MHC;
|
●
|
We
sell at least the minimum number of shares of common stock offered;
and
|
●
|
We
receive the final approval of the Office of Thrift Supervision to complete
the conversion; however, this approval does not constitute a
recommendation or endorsement of the plan of conversion by that
agency.
|
New
Shares to be Sold
in
This Offering
|
New
Shares to be
Exchanged
for
Existing
Shares of
CFF
|
Total
Shares
of
Common
Stock
to be
Outstanding
After
the
Offering
|
Exchange
Ratio
|
New
Shares
That
Would
be
Received
for
100
Existing
Shares
|
||||||||||||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||||||||
Minimum
|
144,500,000 | 70.6 | % | 60,328,085 | 29.4 | % | 204,828,085 | 2.7686 | 276 | |||||||||||||||||||
Midpoint
|
170,000,000 | 70.6 | % | 70,974,218 | 29.4 | % | 240,974,218 | 3.2572 | 325 | |||||||||||||||||||
Maximum
|
195,500,000 | 70.6 | % | 81,620,351 | 29.4 | % | 277,120,351 | 3.7457 | 374 |
Company
Name and Ticker Symbol
|
Exchange
|
Headquarters
|
Total
Assets
(in
millions)
|
|||||
Washington
Federal, Inc. (WFSL)
|
NASDAQ
|
Seattle,
WA
|
$ | 13,803 | ||||
NewAlliance
Bancshares (NAL)
|
NYSE
|
New
Haven, CT
|
$ | 8,501 | ||||
Flushing
Financial Corp. (FFIC)
|
NASDAQ
|
Lake
Success, NY
|
$ | 4,183 | ||||
Dime
Community Bancshares (DCOM)
|
NASDAQ
|
Brooklyn,
NY
|
$ | 4,114 | ||||
TrustCo
Bank Corp NY (TRST)
|
NASDAQ
|
Glenville,
NY
|
$ | 3,719 | ||||
Bank
Mutual Corp. (BKMU)
|
NASDAQ
|
Milwaukee,
WI
|
$ | 3,445 | ||||
First
Financial Holding Inc. (FFCH)
|
NASDAQ
|
Charleston,
SC
|
$ | 3,381 | ||||
Provident
NY Bancorp, Inc. (PBNY)
|
NASDAQ
|
Montebello,
NY
|
$ | 2,936 | ||||
Brookline
Bancorp, Inc. (BRKL)
|
NASDAQ
|
Brookline,
MA
|
$ | 2,639 | ||||
Danvers
Bancorp, Inc. (DNBK)
|
NASDAQ
|
Danvers,
MA
|
$ | 2,455 | ||||
Price-to-core-
earnings
multiple(1)
|
Price-to-tangible
book
value
ratio
|
|||||||
Capitol
Federal Financial, Inc.
(on
a pro forma basis, assuming
completion
of the conversion)
|
||||||||
Minimum
|
27.38 | x | 92.00 | % | ||||
Midpoint
|
31.27 | x | 98.04 | % | ||||
Maximum
|
34.95 | x | 103.09 | % | ||||
Valuation
of peer group companies,
as
of May 28, 2010
|
||||||||
Average
|
19.04 | x | 133.93 | % | ||||
Median
|
16.84 | x | 133.17 | % |
(1)
|
Information
is derived from the RP Financial, LC. appraisal report and is based upon
estimated core earnings for the twelve months ended March 31,
2010. These ratios are different from the ratios in “Pro Forma
Data.”
|
●
|
$941.8
million (50.0% of the net proceeds) will be invested in Capitol Federal
Savings Bank;
|
●
|
$78.2 million
(4.2% of the net proceeds) will be loaned by Capitol Federal Financial,
Inc. to the employee stock ownership plan to fund its purchase of our
shares of common stock;
|
●
|
$40.0 million
(2.1% of the net proceeds) will be contributed by Capitol Federal
Financial, Inc. to the Capitol Federal
Foundation;
|
●
|
$53.6
million (2.8% of the net proceeds) will be used by Capitol Federal
Financial, Inc. to repay outstanding debentures;
and
|
●
|
$770.0 million
(40.9% of the net proceeds) will be retained by Capitol Federal Financial,
Inc.
|
Number
of Shares to be Granted
or Purchased(1)
|
Value of Grants(2)
|
|||||||||||||||||||||||
At
Minimum
of
Offering
Range
|
At
Maximum
of
Offering
Range
|
As
a
Percentage
of
Common
Stock
to be
Sold
in the
Offering
|
Dilution
Resulting
From
Issuance
of
Shares
for
Stock-Based
Incentive
Plans(3)
|
At
Minimum
of
Offering
Range
|
At
Maximum
of
Offering
Range
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
Employee
stock ownership plan
|
5,780,000 | 7,820,000 | 4.00 | % |
NA
|
% | $ | 57,800 | $ | 78,200 | ||||||||||||||
Restricted
stock awards
|
2,890,000 | 3,910,000 | 2.00 | 1.39 | % | 28,900 | 39,100 | |||||||||||||||||
Stock options
|
7,225,000 | 9,775,000 | 5.00 | 3.41 | % | 17,557 | 23,753 | |||||||||||||||||
Total
|
15,895,000 | 21,505,000 | 11.00 | % | 4.71 | % | $ | 104,257 | $ | 141,053 |
(1)
|
The
table assumes that the stock-based incentive plan awards a number of
options and restricted stock equal to 5.0% and 2.0% of the shares of
common stock sold in the offering,
respectively.
|
(2)
|
The
actual value of restricted stock awards will be determined based on their
fair value as of the date grants are made. For purposes of this
table, fair value for stock awards is assumed to be the same as the
offering price of $10.00 per share. The fair value of stock
options has been estimated at $2.43 per
option using the Black-Scholes option pricing model with the following
assumptions: a grant-date share price and option exercise price of $10.00;
an expected option life of 10 years; a dividend yield of 3.0%; an interest
rate of 3.84%; and a volatility rate of 23.90%. The actual
value of option grants will be determined by the grant-date fair value of
the options, which will depend on a number of factors, including the
valuation assumptions used in the option pricing model ultimately
adopted.
|
(3)
|
Represents
the dilution of stock ownership interest. No dilution is
reflected for the employee stock ownership plan because these shares are
assumed to be purchased in the
offering.
|
Percentage
of
|
||||||||||||||
Shares
|
||||||||||||||
Outstanding
|
||||||||||||||
Existing
and New Stock-Based
|
Estimated
Value of
|
After
the
|
||||||||||||
Incentive
Plans
|
Participants
|
Shares
|
Shares
|
Conversion
|
||||||||||
Existing
employee stock ownership plan
|
Employees
|
9,317,425 | (1) | $ | 93,174,250 | 3.36 | % | |||||||
New
employee stock ownership plan
|
Employees
|
7,820,000 | 78,200,000 | 2.82 | ||||||||||
Total
employee stock ownership plan
|
Employees
|
17,137,425 | 171,374,250 | 6.18 | ||||||||||
Existing
shares of restricted stock
|
Directors,
Officers and Employees
|
593,645 | (2) | 5,936,448 | 0.21 | |||||||||
New
shares of restricted stock
|
Directors,
Officers and Employees
|
3,910,000 | 39,100,000 | (3) | 1.41 | |||||||||
Total
shares of restricted stock
|
Directors,
Officers and Employees
|
4,503,645 | 45,036,448 | 1.62 | ||||||||||
Existing
stock options
|
Directors,
Officers and Employees
|
4,706,082 | (4) | 11,435,780 | 1.70 | |||||||||
New
stock options
|
Directors,
Officers and Employees
|
9,775,000 | 23,753,250 | (5) | 3.53 | |||||||||
Total
stock options
|
Directors,
Officers and Employees
|
14,481,082 | 35,189,030 | 5.23 | ||||||||||
Total
of stock-based incentive plans
|
36,122,152 | $ | 251,599,728 | 13.03 | % |
(1)
|
As
of March 31, 2010, CFF’s existing employee stock ownership plan held
2,487,499 shares, of which 1,680,943 shares have been
allocated.
|
(2)
|
Represents
shares of restricted stock authorized for grant under our existing equity
incentive plan.
|
(3)
|
The
actual value of restricted stock awards will be determined based on their
fair value as of the date grants are made. For purposes of this table,
fair value is assumed to be the same as the offering price of $10.00 per
share.
|
(4)
|
Represents
shares underlying options authorized for grant under our existing equity
incentive plan.
|
(5)
|
The
fair value of stock options to be granted under the new stock-based
incentive plan has been estimated based on an index of publicly traded
thrift institutions at $2.43 per option using the Black-Scholes option
pricing model with the following assumptions; exercise price, $10.00;
trading price on date of grant, $10.00; dividend yield, 3.0%; expected
life, 10
years; expected volatility, 23.90%; and interest rate,
3.84%.
|
Value
of Grants
|
|||||||||||||
2,890,000
Shares
Awarded
at Minimum of
|
3,400,000
Shares
Awarded
at Midpoint of
|
3,910,000
Shares
Awarded
at Maximum of
|
|||||||||||
Share
Price
|
Range
|
Range
|
Range
|
||||||||||
$ | 8.00 | $ | 23,120,000 | $ | 27,200,000 | $ | 31,280,000 | ||||||
10.00 | 28,900,000 | 34,000,000 | 39,100,000 | ||||||||||
12.00 | 34,680,000 | 40,800,000 | 46,920,000 | ||||||||||
14.00 | 40,460,000 | 47,600,000 | 54,740,000 |
Value
of Grants
|
|||||||||||||||||
Exercise
Price
|
Option
Value
|
7,225,000
Options
at
Minimum
of
Range
|
8,500,000
Options
at
Midpoint
of
Range
|
9,775,000
Options
at
Maximum
of
Range
|
|||||||||||||
$ |
8.00
|
$ | 1.94 | $ | 14,016,500 | $ | 16,490,000 | $ | 18,963,500 | ||||||||
10.00
|
2.43 | 17,556,750 | 20,655,000 | 23,753,250 | |||||||||||||
12.00
|
2.92 | 21,097,000 | 24,820,000 | 28,543,000 | |||||||||||||
14.00
|
3.40 | 24,565,000 | 28,900,000 | 33,235,000 |
●
|
The
Plan of Conversion of Capitol Federal Savings Bank MHC,
and
|
●
|
The
contribution of $40 million in cash to the charitable
foundation.
|
●
|
The
plan of conversion is approved by at least
a majority of votes eligible to be cast by members of Capitol
Federal Savings Bank MHC (depositors of Capitol Federal Savings Bank as of
[ ],
2010 and borrowers of Capitol Federal Savings Bank as of January 6, 1993
whose loan remains outstanding on the voting record
date);
|
●
|
The
plan of conversion is approved by a vote of at least
two-thirds of the outstanding shares of common stock of CFF as of
[ ],
2010, including shares held by Capitol Federal Savings Bank
MHC. (Because Capitol Federal Savings Bank MHC owns 71% of the
outstanding shares of CFF common stock, we expect that Capitol Federal
Savings Bank MHC and our directors and executive officers effectively will
control the outcome of this vote);
|
●
|
The
plan of conversion is approved by a vote of at least
a majority of the outstanding shares of common stock of CFF as of
[ ],
2010, excluding those shares held by Capitol Federal Savings Bank
MHC;
|
●
|
We
sell at least the minimum number of shares of common stock offered;
and
|
●
|
We
receive the final approval of the Office of Thrift Supervision to complete
the conversion; however, this approval does not constitute a
recommendation or endorsement of the plan of conversion by that
agency.
|
●
|
signing
another proxy with a later date;
|
●
|
voting
by telephone or on the Internet -- your latest telephone or Internet vote
will be counted;
|
●
|
giving
written notice of the revocation of your proxy to the Secretary of CFF
prior to the special meeting; or
|
●
|
voting
in person at the special meeting. Attendance at the special
meeting will not in itself constitute revocation of your
proxy.
|
New
Shares to be Sold
in
This Offering
|
New
Shares to be
Exchanged
for
Existing
Shares of
CFF
|
Total
Shares
of
Common
Stock
to be
Outstanding
After
the
Offering
|
Exchange
Ratio
|
New
Shares
That
Would
be
Received
for
100
Existing
Shares
|
||||||||||||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||||||||
Minimum
|
144,500,000 | 70.6 | % | 60,328,085 | 29.4 | % | 204,828,085 | 2.7686 | 276 | |||||||||||||||||||
Midpoint
|
170,000,000 | 70.6 | % | 70,974,218 | 29.4 | % | 240,974,218 | 3.2572 | 325 | |||||||||||||||||||
Maximum
|
195,500,000 | 70.6 | % | 81,620,351 | 29.4 | % | 277,120,351 | 3.7457 | 374 |
●
|
the
present results and financial condition of CFF and the projected results
and financial condition of Capitol Federal Financial,
Inc.;
|
●
|
the
economic and demographic conditions in CFF’s existing market
area;
|
●
|
certain
historical, financial and other information relating to
CFF;
|
●
|
the
impact of the offering on Capitol Federal Financial, Inc.’s stockholders’
equity and earnings potential;
|
●
|
the
proposed dividend policy of Capitol Federal Financial,
Inc.;
|
●
|
the
trading market for securities of comparable institutions and general
conditions in the market for such securities;
and
|
●
|
the
contribution of cash to the charitable
foundation.
|
●
|
CFF’s
financial condition and results of
operations;
|
●
|
a
comparison of financial performance ratios of CFF to those of other
financial institutions of similar
size;
|
●
|
market
conditions generally and in particular for financial institutions;
and
|
●
|
the
historical trading price of the publicly held shares of CFF common
stock.
|
(i)
|
No
person may purchase fewer than 25 shares of common
stock;
|
(ii)
|
The
maximum number of shares of common stock that may be purchased by a person
or persons exercising subscription rights through a single qualifying
deposit account held jointly is 7,000,000
shares;
|
(iii)
|
Our
tax-qualified employee stock benefit plan, consisting of our employee
stock ownership plan, may purchase in the aggregate up to 10% of the
shares of common stock sold in the
offering;
|
(iv)
|
Except
for the tax-qualified employee stock benefit plans described above, no
person or entity, together with associates or persons acting in concert
with such person or entity, may purchase more than $70.0 million
(7,000,000 shares) of common stock in all categories of the offering
combined;
|
(v)
|
Current
stockholders of CFF are subject to an ownership limitation. As
previously described, current stockholders of CFF will receive shares of
Capitol Federal Financial, Inc. common stock in exchange for their
existing shares of CFF common stock at the conclusion of the
offering. The number of shares of common stock that a
stockholder may purchase in the offering, together with associates or
persons acting in concert with such stockholder, when combined with the
shares that the stockholder and his or her associates will receive in
exchange for existing CFF common stock, may not exceed 5% of the shares of
common stock of Capitol Federal Financial, Inc. to be issued and
outstanding at the completion of the conversion;
and
|
(vi)
|
The
maximum number of shares of common stock that may be purchased in all
categories of the offering by executive officers and directors of Capitol
Federal Savings Bank and their associates, in the aggregate, when combined
with shares of common stock issued in exchange for existing shares, may
not exceed 25% of the shares of Capitol Federal Financial, Inc. common
stock outstanding upon completion of the
conversion.
|
(i)
|
any
corporation or organization, other than Capitol Federal Savings Bank MHC,
CFF, Capitol Federal Savings Bank or a majority-owned subsidiary of CFF or
Capitol Federal Savings Bank, of which the person is a senior officer,
partner or beneficial owner, directly or indirectly, of 10% or more of any
equity security;
|
(ii)
|
any
trust or other estate in which the person has a substantial beneficial
interest or serves as a trustee or in a similar fiduciary capacity;
provided, however, that for the purposes of subscriptions in the offering
and restrictions on the sale of stock after the conversion, the term
associate does not include a person who has a substantial beneficial
interest in an employee stock benefit plan of Capitol Federal Savings
Bank, or who is a trustee or fiduciary of such plan, and for purposes of
aggregating total shares that may be held by officers and directors of
Capitol Federal Savings Bank MHC, CFF or Capitol Federal Savings Bank the
term associate does not include any tax-qualified employee stock benefit
plan of Capitol Federal Savings Bank;
and
|
(iii)
|
any
blood or marriage relative of the person, who either has the same home as
the person or who is a director or officer of Capitol Federal Savings Bank
MHC, CFF or Capitol Federal Savings
Bank.
|
(i)
|
knowing
participation in a joint activity or interdependent conscious parallel
action towards a common goal whether or not pursuant to an express
agreement; or
|
(ii)
|
a
combination or pooling of voting or other interests in the securities of
an issuer for a common purpose pursuant to any contract, understanding,
relationship, agreement or other arrangement, whether written or
otherwise.
|
●
|
consulting
with us as to the financial and securities market implications of the plan
of conversion and reorganization;
|
●
|
consulting
with us as to the financial and securities market implications of proposed
or actual changes in laws or regulations affecting
us;
|
●
|
reviewing
with our Board of Directors the financial impact of the offering on us,
based upon the independent appraiser’s appraisal of the common
stock;
|
●
|
reviewing
all offering documents, including the prospectus, stock order forms and
related offering materials (we are responsible for the preparation and
filing of such documents);
|
●
|
assisting
in the design and implementation of a marketing strategy for the
offering;
|
●
|
assisting
management in scheduling and preparing for meetings with potential
investors and other broker-dealers in connection with the offering,
including assistance in preparing presentation materials for such
meetings; and
|
●
|
providing
such other general advice and assistance we may request to promote the
successful completion of the
offering.
|
(i)
|
personal
check, bank check or money order, made payable to Capitol Federal
Financial, Inc.; or
|
(ii)
|
authorization
of withdrawal from the types of Capitol Federal Savings Bank deposit
accounts designated on the stock order
form.
|
1.
|
The
merger of Capitol Federal Savings Bank MHC with and into CFF will qualify
as a tax free reorganization within the meaning of Section 368(a)(1)(A) of
the Internal Revenue Code.
|
2.
|
The
constructive exchange of the Eligible Account Holders’ and Supplemental
Eligible Account Holders’ voting and liquidation rights in Capitol Federal
Savings Bank MHC for liquidation interests in CFF in the merger will
satisfy the continuity of interest requirement of Section 1.368-1(b) of
the Federal Income Tax Regulations.
|
3.
|
Capitol Federal
Savings Bank MHC will not recognize any gain or loss on the transfer of
its assets to CFF and CFF’s assumption of its liabilities, if any, in
constructive exchange for liquidation interests in CFF or on the
constructive distribution of such liquidation interests to the members of
Capitol Federal Savings Bank MHC who are Eligible Account Holders or
Supplemental Eligible
Account Holders of Capitol Federal Savings Bank. (Section
361(a), 361(c) and 357(a) of the Internal Revenue
Code)
|
4.
|
No
gain or loss will be recognized by CFF upon the receipt of the assets of
Capitol Federal Savings Bank MHC in the merger in exchange for the
constructive transfer of liquidation interests in CFF to the members of
Capitol Federal Savings Bank MHC who are Eligible Account Holders and
Supplemental Eligible Account Holders. (Section 1032(a) of the
Internal Revenue Code)
|
5.
|
Eligible
Account Holders and Supplemental Eligible Account Holders will recognize
no gain or loss upon the constructive receipt of liquidation interests in
CFF in exchange for their voting and liquidation rights in Capitol Federal
Savings Bank MHC. (Section 354(a) of the Internal Revenue
Code)
|
6.
|
The
basis of the assets of Capitol Federal Savings Bank MHC to be received by
CFF in the merger will be the same as the basis of such assets in the
hands of Capitol Federal Savings Bank MHC immediately prior to the
transfer. (Section 362(b) of the Internal Revenue
Code)
|
7.
|
The
holding period of the assets of Capitol Federal Savings Bank MHC to be
received by CFF in the merger will include the holding period of those
assets in the hands of Capitol Federal Savings Bank MHC immediately prior
to the transfer. (Section 1223(2) of the Internal Revenue
Code)
|
8.
|
The
merger of CFF with and into Capitol Federal Financial, Inc. will
constitute a mere change in identity, form or place of organization within
the meaning of Section 368(a)(1)(F) of the Internal Revenue Code and will
qualify as a tax-free reorganization within the meaning of Section
368(a)(1)(F) of the Internal Revenue
Code.
|
9.
|
The
exchange of common stock of CFF held by stockholders other than Capitol
Federal Savings Bank MHC for Capitol Federal Financial, Inc. common
stock and the constructive exchange of the Eligible Account Holders’ and
Supplemental Eligible Account Holders’ liquidation interests in CFF for
interests in the liquidation account of Capitol Federal Financial,
Inc. will
satisfy the continuity of interest requirement of Section 1.368-1(b) of
the Federal Income Tax Regulations.
|
10.
|
CFF
will not recognize any gain or loss on the transfer of its assets to
Capitol Federal Financial, Inc. and Capitol Federal Financial, Inc.’s
assumption of its liabilities in the merger pursuant to which shares of
common stock will be received by stockholders of CFF other than Capitol
Federal Savings Bank MHC in exchange for their shares of CFF common stock
and Eligible Account Holders and Supplemental Eligible Account Holders
will receive interests in the liquidation account of Capitol Federal
Financial, Inc. in exchange for their liquidation interests in
CFF. (Sections 361(a), 361(c) and 357(a) of the Internal
Revenue Code)
|
11.
|
No
gain or loss will be recognized by Capitol Federal Financial, Inc. upon
the receipt of the assets of CFF in the merger. (Section
1032(a) of the Internal Revenue
Code)
|
12.
|
Eligible
Account Holders and Supplemental Eligible Account Holders will not
recognize any gain or loss upon their constructive exchange of their
liquidation interests in CFF for interests in the liquidation account of
Capitol Federal Financial, Inc. (Section 354 of the Internal
Revenue Code)
|
13.
|
No
gain or loss will be recognized by stockholders of CFF other than Capitol
Federal Savings Bank MHC upon their exchange of shares of CFF common stock
for Capitol Federal Financial, Inc. common
stock in the merger, except for cash paid in lieu of fractional share
interests. (Section 354 of the Internal Revenue
Code)
|
14.
|
The
basis of the assets of CFF to be received by Capitol Federal Financial,
Inc. in the merger will be the same as the basis of those assets in the
hands of CFF immediately prior to the transfer. (Section 362(b)
of the Internal Revenue Code)
|
15.
|
The
holding period of the assets of CFF to be received by Capitol Federal
Financial, Inc. in the merger will include the holding period of those
assets in the hands of CFF immediately prior to the
transfer. (Section 1223(2) of the Internal Revenue
Code)
|
16.
|
It
is more likely than not that the fair market value of the nontransferable
subscription rights to purchase Capitol Federal Financial, Inc. common
stock is zero. Accordingly, it is more likely than not that no
gain or loss will be recognized by Eligible Account Holders, Supplemental
Eligible Account Holders and Other Members upon distribution to them of
nontransferable subscription rights to purchase shares of Capitol Federal
Financial, Inc. common
stock. (Section 356(a) of the Internal Revenue
Code) Gain, if any, realized by these account holders and
members will not exceed the fair market value of the subscription rights
distributed. Eligible Account Holders, Supplemental Eligible
Account Holders and Other Members will not recognize any gain as the
result of the exercise by them of nontransferable subscription
rights.
|
17.
|
It
is more likely than not that the fair market value of the benefit provided
by the liquidation account of Capitol Federal Savings Bank supporting the
payment of the liquidation account of Capitol Federal Financial, Inc. in
the event Capitol Federal Financial, Inc. lacks
sufficient net assets is zero. Accordingly, it is more likely
than not that no gain or loss will be recognized by Capitol Federal
Financial, Inc. or
Eligible Account Holders and Supplemental Eligible Account Holders from
the establishment or maintenance of the liquidation account of Capitol
Federal Savings Bank or the distribution to Capitol Federal Financial,
Inc. of
rights in, or deemed distribution to Eligible Account Holders and
Supplemental Eligible Account Holders of rights in the liquidation account
of Capitol Federal Savings Bank in the merger. (Section 356(a)
of the Internal Revenue Code)
|
18.
|
Each
stockholder’s aggregate basis in his or her Capitol Federal Financial,
Inc. common
stock received in exchange for shares of CFF common stock in the merger
will be the same as the aggregate basis of the shares surrendered in
exchange therefor, subject to the cash in lieu of the fractional share
interest provisions of Paragraph 23 below. (Section 358(a) of
the Internal Revenue Code)
|
19.
|
It
is more likely than not that the basis of the Capitol Federal Financial,
Inc. common
stock purchased in the offering through the exercise of nontransferable
subscription rights will be the purchase price
thereof. (Section 1012 of the Internal Revenue
Code)
|
20.
|
Each
stockholder’s holding period in his or her Capitol Federal Financial,
Inc. common
stock received in exchange for shares in CFF common stock in the merger
will include the period during which these shares were held, provided that
the shares are a capital asset in the hands of the stockholder on the date
of the exchange. (Section 1223(1) of the Internal Revenue
Code)
|
21.
|
The
holding period of the Capitol Federal Financial, Inc. common
stock purchased pursuant to the exercise of subscription rights will
commence on the date on which the right to acquire this stock was
exercised. (Section 1223(5) of the Internal Revenue
Code)
|
22.
|
No
gain or loss will be recognized by Capitol Federal Financial, Inc. on
the receipt of money in exchange for Capitol Federal Financial, Inc. common
stock sold in the offering. (Section 1032 of the Internal
Revenue Code)
|
23.
|
The
payment of cash to former holders of CFF common stock in lieu of
fractional share interests of Capitol Federal Financial, Inc. will
be treated as though fractional share interests of Capitol Federal
Financial, Inc. common
stock were distributed as part of the merger and then redeemed by Capitol
Federal Financial, Inc. The cash payments will be treated as
distributions in full payment for the fractional share interests deemed
redeemed under Section 302(a) of the Internal Revenue Code, with the
result that such stockholders will have short-term or long-term capital
gain or loss to the extent that the cash they receive differs from the
basis allocable to such fractional share
interests.
|
|
(i)
|
any
dividends that may be paid on Capitol Federal Financial, Inc. shares of
common stock in the future;
|
|
(ii)
|
within
the limits of applicable federal and state laws, loans collateralized by
the shares of common stock; or
|
|
(iii)
|
the
proceeds of the sale of any of the shares of common stock in the open
market from time to time.
|
Minimum
of Offering Range
|
Midpoint
of Offering Range
|
Maximum
of Offering Range
|
||||||||||||||||||||||
With
|
Without
|
With
|
Without
|
With
|
Without
|
|||||||||||||||||||
Foundation
|
Foundation
|
Foundation
|
Foundation
|
Foundation
|
Foundation
|
|||||||||||||||||||
(Dollars
in thousands, except per share amounts)
|
||||||||||||||||||||||||
Estimated stock
offering amount
|
$
|
1,445,000
|
$
|
1,483,250
|
$
|
1,700,000
|
$
|
1,745,000
|
$
|
1,955,000
|
$
|
2,006,750
|
||||||||||||
Estimated full
value
|
2,048,281
|
2,102,500
|
2,409,742
|
2,473,529
|
2,771,204
|
2,844,559
|
||||||||||||||||||
Total assets
|
9,711,184
|
9,770,532
|
9,942,354
|
10,007,821
|
10,173,525
|
10,245,111
|
||||||||||||||||||
Total
liabilities
|
7,485,783
|
7,485,783
|
7,485,783
|
7,485,783
|
7,485,783
|
7,485,783
|
||||||||||||||||||
Pro forma
stockholders’ equity
|
2,225,867
|
2,285,215
|
2,457,037
|
2,522,504
|
2,688,208
|
2,759,794
|
||||||||||||||||||
Pro forma net
income
|
41,611
|
42,094
|
42,730
|
43,242
|
43,848
|
44,390
|
||||||||||||||||||
Pro
forma stockholders’ equity per share
|
10.87
|
10.87
|
10.20
|
10.20
|
9.70
|
9.70
|
||||||||||||||||||
Pro forma net income
per share
|
0.21
|
0.21
|
0.18
|
0.18
|
0.16
|
0.16
|
||||||||||||||||||
Pro
forma pricing ratios:
|
||||||||||||||||||||||||
Offering
price as a percentage of pro forma
stockholders’
equity per share
|
92.00
|
%
|
92.00
|
%
|
98.04
|
%
|
98.04
|
%
|
103.09
|
%
|
103.09
|
%
|
||||||||||||
Offering
price to pro forma net income per share
|
23.81
|
x
|
23.81
|
x
|
27.78
|
x
|
27.78
|
x
|
31.25
|
x
|
31.25
|
x
|
||||||||||||
Pro
forma financial ratios:
|
||||||||||||||||||||||||
Return on assets
(annualized)
|
0.86
|
%
|
0.86
|
%
|
0.86
|
%
|
0.86
|
%
|
0.86
|
%
|
0.87
|
%
|
||||||||||||
Return on equity
(annualized)
|
3.74
|
3.68
|
3.48
|
3.43
|
3.26
|
3.22
|
||||||||||||||||||
Equity to
assets
|
22.92
|
23.39
|
24.71
|
25.21
|
26.42
|
26.94
|
|
●
|
the
Office of Thrift Supervision may examine the charitable foundation at the
foundation’s expense;
|
|
●
|
the
charitable foundation must comply with all supervisory directives imposed
by the Office of Thrift
Supervision;
|
|
●
|
the
charitable foundation must provide annually to the Office of Thrift
Supervision a copy of the annual report that the charitable foundation
submits to the Internal Revenue
Service;
|
|
●
|
the
charitable foundation must operate according to written policies adopted
by its board of directors, including a conflict of interest
policy;
|
|
●
|
the
charitable foundation may not engage in self-dealing and must comply with
all laws necessary to maintain its tax-exempt status under the Internal
Revenue Code; and
|
|
●
|
the
charitable foundation must vote its shares of our common stock in the same
ratio as all of the other shares voted on each proposal considered by our
stockholders.
|
●
|
the
purchase of shares by underwriters in connection with a public offering;
or
|
●
|
the
purchase of shares by any employee benefit plans of CFF or any
subsidiary.
|
● |
our
ability to continue to maintain overhead costs at reasonable
levels;
|
● |
our
ability to continue to originate a significant volume of one- to
four-family mortgage loans in our market area;
|
● |
our
ability to acquire funds from or invest funds in wholesale or secondary
markets;
|
● |
the
future earnings and capital levels of Capitol Federal Savings Bank, which
could affect the ability of Capitol Federal Financial, Inc. to pay
dividends in accordance with its dividend
policies;
|
● |
fluctuations
in deposit flows, loan demand, and/or real estate values, which may
adversely affect our business;
|
● |
the
credit risks of lending and investing activities, including changes in the
level and direction of loan delinquencies and write-offs and changes in
estimates of the adequacy of the allowance for loan
losses;
|
● |
results
of examinations of Capitol Federal Savings Bank by its primary regulator,
the Office of Thrift Supervision, including the possibility that the
Office of Thrift Supervision may, among other things, require Capitol
Federal Savings Bank to increase its allowance for loan
losses;
|
● |
the
strength of the U.S. economy in general and the strength of the local
economies in which we conduct operations;
|
● |
the
effects of, and changes in, trade, monetary and fiscal policies and laws,
including interest rate policies of the Board of Governors of the Federal
Reserve System;
|
● |
the
effects of, and changes in, foreign and military policies of the United
States government;
|
● |
inflation,
interest rate, market and monetary fluctuations;
|
● |
our
ability to access cost-effective funding;
|
● |
the
timely development of and acceptance of our new products and services and
the perceived overall value of these products and services by users,
including the features, pricing and quality compared to competitors’
products and services;
|
● |
the
willingness of users to substitute competitors’ products and services for
our products and services;
|
● |
our
success in gaining regulatory approval of our products and services and
branching locations, when required;
|
● |
the
impact of changes in financial services laws and regulations, including
laws concerning taxes, banking securities and insurance and the impact of
other governmental initiatives affecting the financial services
industry;
|
● |
implementing
business initiatives may be more difficult or expensive than
anticipated;
|
● |
technological
changes;
|
● |
acquisitions
and dispositions;
|
● |
changes
in consumer spending and saving habits; and
|
● |
our
success at managing the risks involved in our
business.
|
Registrant’s
Counsel Fees and Expenses
|
$ 2,400,000
|
Registrant’s
Accounting Fees and Expenses
|
1,010 ,000
|
Appraisal
Fees and Expenses
|
385,000
|
Business
Plan Preparation Fees and Expenses
|
85,000
|
Marketing
Agent Commission and Records Management Fees(1)
|
65,379,000
|
Proxy
Solicitation Fees
|
100 ,000
|
Printing,
EDGAR, Postage and Mailing
|
1,575,000
|
Filing
Fees (FINRA, Nasdaq, SEC and OTS)
|
310 ,000
|
Blue
Sky Fees
|
5,000
|
Transfer
Agent and Registrar Fees and Expenses
|
100,000
|
Other
|
10,000
|
TOTAL
|
$ 71,359 ,000
|
CAPITOL
FEDERAL FINANCIAL, INC.
|
||
By:
|
/s/ John B.
Dicus
|
|
John
B. Dicus, President and Chief Executive Officer
(Duly Authorized
Representative)
|
By: | /s/John B. Dicus | By: | /s/ B. B. Andersen | |
John B. Dicus, Chairman, President | B. B. Andersen, Director | |||
and Chief Executive Officer | ||||
(Principal Executive Officer) | ||||
Date: | June 22 , 2010 | Date: | June 22 , 2010 | |
By: | /s/ Michael T. McCoy, M.D. | By: | /s/ Kent G. Townsend | |
Michael T. McCoy, M.D., Director | Kent G. Townsend, Executive Vice President | |||
and Chief Financial Officer | ||||
(Principal Financial Officer) | ||||
Date: | June 22 , 2010 | Date: | June 22 , 2010 | |
By: | /s/ Marilyn S. Ward | By: | /s/ Jeffrey R. Thompson | |
Marilyn S. Ward, Director | Jeffrey R. Thompson, Director | |||
Date: | June 22 , 2010 | Date: | June 22 , 2010 | |
By: | /s/ Tara D. Van Houweling | By: | /s/ Jeffrey M. Johnson | |
Tara D. Van Houweling, First Vice President | Jeffrey M. Johnson, Director | |||
and Reporting Director | ||||
(Principal Accounting Officer) | ||||
Date: | June 22 , 2010 | Date: | June 22 , 2010 | |
By: | /s/ Morris J. Huey II | |||
Morris J. Huey, Director | ||||
Date: | June 22 , 2010 |
Exhibit Number
|
Document
|
1.1
|
Engagement
Letter with Sandler O'Neill + Partners, L.P. *
|
1.2
|
Form
of Agency Agreement
|
2.0
|
Amended Plan of
Conversion and Reorganization
|
3.1
|
Articles
of Incorporation of Capitol Federal Financial, Inc. *
|
3.2
|
Bylaws
of Capitol Federal Financial, Inc. *
|
5.0
|
Opinion
of Silver, Freedman & Taff, L.L.P. regarding the legality of the
shares being registered *
|
8.1
|
Opinion
of Silver, Freedman & Taff, L.L.P. regarding federal tax
matters
|
8.2
|
Opinion of
Deloitte
Tax LLP regarding state tax
matters
|
10.1(i)
|
Capitol
Federal Financial Thrift Plan filed on November 29, 2007 as Exhibit
10.1(i) to the Annual Report on Form 10-K (File No. 000-25391) and
incorporated herein by reference *
|
10.1(ii)
|
Capitol
Federal Financial Stock Ownership Plan filed on November 29, 2007 as
Exhibit 10.1(ii) to the Annual Report on Form 10-K (File No. 000-25391)
and incorporated herein by reference *
|
10.2
|
Capitol
Federal Financial 2000 Stock Option and Incentive Plan (the “Stock Option
Plan”) filed on April 13, 2000 as Appendix A to Registrant’s Revised Proxy
Statement (File No. 000-25391) and incorporated herein by reference *
|
10.3
|
Capitol
Federal Financial 2000 Recognition and Retention Plan (the “RRP”) filed on
April 13, 2000 as Appendix B to Registrant’s Revised Proxy Statement (File
No. 000-25391) and incorporated herein by reference *
|
10.4
|
Capitol
Federal Financial Deferred Incentive Bonus Plan, as amended, filed on May
5, 2009 as Exhibit 10.4 to the March 31, 2009 Form 10-Q (File No.
000-25391) and incorporated herein by reference *
|
10.5
|
Form
of Incentive Stock Option Agreement under the Stock Option Plan filed on
February 4, 2005 as Exhibit 10.5 to the December 31, 2004 Form 10-Q (File
No. 000-25391) and incorporated herein by reference *
|
10.6
|
Form
of Non-Qualified Stock Option Agreement under the Stock Option Plan filed
on February 4, 2005 as Exhibit 10.6 to the December 31, 2004 Form 10-Q
(File No. 000-25391) and incorporated herein by reference *
|
10.7
|
Form
of Restricted Stock Agreement under the RRP filed on February 4, 2005 as
Exhibit 10.7 to the December 31, 2004 Form 10-Q (File No. 000-25391) and
incorporated herein by reference *
|
10.8
|
Description
of Named Executive Officer Salary and Bonus Arrangements filed on November
30, 2009 as Exhibit 10.8 to the Capitol Federal Financial Annual Report on
Form 10-K (File No. 000-25391) for the fiscal year ended September 30,
2009 and incorporated herein by reference *
|
10.9
|
Description
of Director Fee Arrangements filed on February 4, 2009 as Exhibit 10.9 to
the Capitol Federal Financial December 31, 2008 Form 10-Q (File No.
000-25391) and incorporated herein by reference *
|
10.10
|
Short-Term
Performance Plan filed on December 1, 2008 as Exhibit 10.10 to the Capitol
Federal Financial Annual Report on Form 10-K (File No. 000-25391) for the
fiscal year ended September 30, 2008 and incorporated herein by
reference *
|
21.0
|
Subsidiaries
of the Registrant filed on November 30, 2009 as Exhibit 21 to the Capitol
Federal Financial Annual Report on Form 10-K (File No. 000-25391) for the
fiscal year ended September 30, 2009 and incorporated herein by
reference *
|
23.1
|
Consent
of Silver, Freedman & Taff, L.L.P. (contained in opinions included as
Exhibits 5.0 and 8.1)
|
23.2
|
Consent of Deloitte
Tax LLP (contained in opinion included as Exhibit
8.2)
|
23.3
|
Consent
of RP Financial, LP *
|
23.4
|
Consent
of Deloitte & Touche, LLP
|
24.0
|
Power
of Attorney (set forth on signature page)
|
99.1
|
Appraisal
Agreement with RP Financial, LP *
|
99.2
|
Appraisal
Report of RP Financial, LP
|
99.3
|
Letter
of RP Financial, LP regarding subscription rights *
|
99.4
|
Letter
of RP Financial, LP regarding liquidation account *
|
99.5
|
Subscription Order Form and
Instructions
|
99.6
|
Additional Solicitation
Materials
|
99.7
|
Form of Proxy for Capitol
Federal Financial
stockholders
|
|
________
|
|
*
Previously
filed.
|