Biggest changeAt or for the Fiscal Years Ended June 30, (Dollars in thousands, except per share amounts) 2023 2022 2021 Selected Balance Sheet Data: Total assets $ 20,348,469 $ 17,401,165 $ 14,265,565 Loans, net of allowance for credit losses 16,456,728 14,091,061 11,414,814 Loans held for sale, carried at fair value 23,203 4,973 29,768 Loans held for sale, lower of cost or fair value 776 10,938 12,294 Allowance for credit losses 166,680 148,617 132,958 Securities—trading 758 1,758 1,983 Securities—available-for-sale 232,350 262,518 187,335 Securities borrowed 134,339 338,980 619,088 Customer, broker-dealer and clearing receivables 374,074 417,417 369,815 Total deposits 17,123,108 13,946,422 10,815,797 Advances from the FHLB 90,000 117,500 353,500 Borrowings, subordinated debentures and other borrowings 361,779 445,244 221,358 Securities loaned 159,832 474,400 728,988 Customer, broker-dealer and clearing payables 445,477 511,654 535,425 Total stockholders’ equity 1,917,159 1,642,973 1,400,936 Selected Income Statement Data: Interest and dividend income $ 1,157,138 $ 659,728 $ 617,863 Interest expense 374,017 52,570 79,121 Net interest income 783,121 607,158 538,742 Provision for credit losses 24,750 18,500 23,750 Net interest income after provision for credit losses 758,371 588,658 514,992 Non-interest income 120,488 113,363 105,261 Non-interest expense 447,115 362,062 314,510 Income before income tax expense 431,744 339,959 305,743 Income tax expense 124,579 99,243 90,036 Net income $ 307,165 $ 240,716 $ 215,707 Net income attributable to common stock $ 307,165 $ 240,716 $ 215,518 Per Common Share Data: Net income: Basic $ 5.15 $ 4.04 $ 3.64 Diluted $ 5.07 $ 3.97 $ 3.56 Adjusted earnings per common share (Non-GAAP 1 ) $ 5.39 $ 4.23 $ 3.68 Book value per common share $ 32.53 $ 27.48 $ 23.62 Tangible book value per common share (Non-GAAP 1 ) $ 29.51 $ 24.45 $ 21.36 Weighted-average number of common shares outstanding: Basic 59,691,541 59,523,626 59,229,495 Diluted 60,566,854 60,610,954 60,519,611 Common shares outstanding at end of period 58,943,035 59,777,949 59,317,944 45 Table of Cont ents At or for the Fiscal Years Ended June 30, (Dollars in thousands, except per share amounts) 2023 2022 2021 Performance Ratios and Other Data: Loan originations for investment $ 8,452,215 $ 10,366,796 $ 6,471,864 Loan originations for sale $ 160,607 $ 656,487 $ 1,608,700 Return on average assets 1.64 % 1.57 % 1.52 % Return on average common stockholders’ equity 17.22 % 15.61 % 16.51 % Interest rate spread 2 3.44 % 3.91 % 3.70 % Net interest margin 3 4.35 % 4.13 % 3.92 % Net interest margin - Banking segment only 3 4.48 % 4.36 % 4.11 % Efficiency ratio 4 49.48 % 50.25 % 48.84 % Efficiency ratio - Banking segment only 4 47.76 % 41.61 % 41.95 % Capital Ratios: Equity to assets at end of period 9.42 % 9.44 % 9.82 % Axos Financial, Inc.: Tier 1 leverage (to adjusted average assets) 8.96 % 9.25 % 8.82 % Common equity tier 1 capital (to risk-weighted assets) 10.94 % 9.86 % 11.36 % Tier 1 capital (to risk-weighted assets) 10.94 % 9.86 % 11.36 % Total capital (to risk-weighted assets) 13.82 % 12.73 % 13.78 % Axos Bank: Tier 1 leverage (to adjusted average assets) 9.68 % 10.65 % 9.45 % Common equity tier 1 capital (to risk-weighted assets) 11.63 % 11.24 % 12.28 % Tier 1 capital (to risk-weighted assets) 11.63 % 11.24 % 12.28 % Total capital (to risk-weighted assets) 12.50 % 12.01 % 13.21 % Axos Clearing LLC: Net capital $ 35,221 $ 38,915 $ 35,950 Excess capital $ 29,905 $ 32,665 $ 27,904 Net capital as percentage of aggregate debit item 13.25 % 12.45 % 8.94 % Net capital in excess of 5% aggregate debit item $ 21,930 $ 23,290 $ 15,836 Asset Quality Ratios: Net annualized charge-offs (recoveries) to average loans outstanding 0.04 % 0.02 % 0.12 % Net annualized charge-offs (recoveries) to average loans outstanding excluding tax products 0.04 % 0.02 % 0.07 % Non-performing loans and leases to total loans 0.52 % 0.83 % 1.26 % Non-performing assets to total assets 0.47 % 0.68 % 1.07 % Allowance for credit losses - loans to total loans held for investment at end of period 1.00 % 1.04 % 1.15 % Allowance for credit losses - loans to non-performing loans 191.23 % 125.74 % 91.57 % 1 See “Management’s Discussion and Analysis of Financial Condition and Results of Operations-Use of Non-GAAP Financial Measures.” 2 Interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the weighted-average rate paid on interest-bearing liabilities. 3 Net interest margin represents net interest income as a percentage of average interest-earning assets. 4 Efficiency ratio represents non-interest expense as a percentage of the aggregate of net interest income and non-interest income. 46 Table of Cont ents AVERAGE BALANCES, NET INTEREST INCOME, YIELDS EARNED AND RATES PAID The following table presents information regarding (i) average balances; (ii) the total amount of interest income from interest-earning assets and the weighted-average yields on such assets; (iii) the total amount of interest expense on interest-bearing liabilities and the weighted-average rates paid on such liabilities; (iv) net interest income; (v) interest rate spread; and (vi) net interest margin: For the Fiscal Years Ended June 30, 2023 2022 2021 (Dollars in thousands) Average Balance 1 Interest Income / Expense Average Yields Earned / Rates Paid Average Balance 1 Interest Income / Expense Average Yields Earned / Rates Paid Average Balance 1 Interest Income / Expense Average Yields Earned / Rates Paid Assets: Loans 2,3 $ 15,571,290 $ 1,048,874 6.74 % $ 12,576,873 $ 626,628 4.98 % $ 11,332,020 $ 584,410 5.16 % Interest-earning deposits in other financial institutions 1,761,902 73,467 4.17 % 1,233,983 4,501 0.36 % 1,600,811 2,185 0.14 % Investment securities 259,473 14,669 5.65 % 176,951 6,952 3.93 % 192,420 9,560 4.97 % Securities borrowed and margin lending 4 388,386 18,657 4.80 % 687,363 20,512 2.98 % 613,735 20,466 3.33 % Stock of the regulatory agencies 20,936 1,471 7.03 % 21,844 1,135 5.20 % 20,588 1,242 6.03 % Total interest-earning assets 18,001,987 $ 1,157,138 6.43 % 14,697,014 $ 659,728 4.49 % 13,759,574 $ 617,863 4.49 % Non-interest-earning assets 735,783 658,494 394,085 Total assets $ 18,737,770 $ 15,355,508 $ 14,153,659 Liabilities and Stockholders’ Equity: Interest-bearing demand and savings $ 10,211,737 $ 305,655 2.99 % $ 6,773,321 $ 20,053 0.30 % $ 7,204,698 $ 29,031 0.40 % Time deposits 1,225,537 33,826 2.76 % 1,226,774 13,567 1.11 % 1,825,795 31,498 1.73 % Securities loaned 303,932 3,673 1.21 % 469,051 1,124 0.24 % 412,385 1,496 0.36 % Advances from the FHLB 423,612 12,644 2.98 % 349,796 4,625 1.32 % 211,077 4,672 2.21 % Borrowings, subordinated notes and debentures 362,733 18,219 5.02 % 302,454 13,201 4.36 % 340,699 12,424 3.65 % Total interest-bearing liabilities 12,527,551 $ 374,017 2.99 % 9,121,396 $ 52,570 0.58 % 9,994,654 $ 79,121 0.79 % Non-interest-bearing demand deposits 3,730,524 3,927,195 2,182,009 Other non-interest-bearing liabilities 695,617 764,542 671,581 Stockholders’ equity 1,784,078 1,542,375 1,305,415 Total liabilities and stockholders’ equity $ 18,737,770 $ 15,355,508 $ 14,153,659 Net interest income $ 783,121 $ 607,158 $ 538,742 Interest rate spread 5 3.44 % 3.91 % 3.70 % Net interest margin 6 4.35 % 4.13 % 3.92 % 1 Average balances are obtained from daily data. 2 Loans includes loans held for sale, loan premiums, discounts and unearned fees. 3 Interest income includes reductions for amortization of loan and investment securities premiums and earnings from accretion of discounts and loan fees. 4 Margin lending is the significant component of the asset titled customer, broker-dealer and clearing receivables on the audited consolidated balance sheets. 5 Interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the weighted-average rate paid on interest-bearing liabilities. 6 Net interest margin represents net interest income as a percentage of average interest-earning assets. 47 Table of Cont ents RESULTS OF OPERATIONS Our results of operations depend on our net interest income, which is the difference between interest income on interest-earning assets and interest expense on interest-bearing liabilities.
Biggest changeAt or for the Fiscal Years Ended June 30, (Dollars in thousands, except per share amounts) 2024 2023 2022 Selected Balance Sheet Data: Total assets $ 22,855,334 $ 20,348,469 $ 17,401,165 Loans—net of allowance for credit losses 19,231,385 16,456,728 14,091,061 Loans held for sale, carried at fair value 16,482 23,203 4,973 Loans held for sale, lower of cost or fair value — 776 10,938 Allowance for credit losses 260,542 166,680 148,617 Trading securities 353 758 1,758 Available-for-sale securities 141,611 232,350 262,518 Securities borrowed 67,212 134,339 338,980 Customer, broker-dealer and clearing receivables 240,028 374,074 417,417 Total deposits 19,359,217 17,123,108 13,946,422 Advances from the Federal Home Loan Bank 90,000 90,000 117,500 Borrowings, subordinated debentures and other borrowings 325,679 361,779 445,244 Securities loaned 74,177 159,832 474,400 Customer, broker-dealer and clearing payables 301,127 445,477 511,654 Total stockholders’ equity 2,290,596 1,917,159 1,642,973 Selected Income Statement Data: Interest and dividend income $ 1,655,607 $ 1,157,138 $ 659,728 Interest expense 694,178 374,017 52,570 Net interest income 961,429 783,121 607,158 Provision for credit losses 32,500 24,250 23,750 Net interest income, after provision for credit losses 928,929 758,871 583,408 Non-interest income 222,660 120,488 113,363 Non-interest expense 516,108 447,615 356,812 Income before income tax expense 635,481 431,744 339,959 Income taxes 185,473 124,579 99,243 Net income $ 450,008 $ 307,165 $ 240,716 Per Common Share Data: Net income: Basic $ 7.82 $ 5.15 $ 4.04 Diluted $ 7.66 $ 5.07 $ 3.97 Adjusted earnings per common share (Non-GAAP 1 ) $ 6.74 $ 5.39 $ 4.23 Book value per common share $ 40.26 $ 32.53 $ 27.48 Tangible book value per common share (Non-GAAP 1 ) $ 37.26 $ 29.51 $ 24.45 Weighted-average number of common shares outstanding: Basic 57,509,029 59,691,541 59,523,626 Diluted 58,725,636 60,566,854 60,610,954 Common shares outstanding at end of period 56,894,565 58,943,035 59,777,949 Common shares issued at end of period 70,221,632 69,465,446 68,859,722 38 At or for the Fiscal Years Ended June 30, (Dollars in thousands, except per share amounts) 2024 2023 2022 Performance Ratios and Other Data: Loan originations for investment $ 10,388,439 $ 8,452,215 $ 10,366,796 Loan originations for sale $ 197,305 $ 160,607 $ 656,487 Loan purchases $ 841,838 $ 1,564 $ 31,667 Return on average assets 2.08 % 1.64 % 1.57 % Return on average common stockholders’ equity 21.64 % 17.22 % 15.61 % Interest rate spread 2 3.62 % 3.44 % 3.91 % Net interest margin 3 4.62 % 4.35 % 4.13 % Net interest margin - Banking Business Segment only 3 4.68 % 4.48 % 4.36 % Efficiency ratio 4 43.59 % 49.54 % 49.52 % Efficiency ratio - Banking Business Segment only 4 38.42 % 47.82 % 40.81 % Capital Ratios: Equity to assets at end of period 10.02 % 9.42 % 9.44 % Axos Financial, Inc.: Tier 1 leverage (to adjusted average assets) 9.43 % 8.96 % 9.25 % Common equity tier 1 capital (to risk-weighted assets) 12.01 % 10.94 % 9.86 % Tier 1 capital (to risk-weighted assets) 12.01 % 10.94 % 9.86 % Total capital (to risk-weighted assets) 14.84 % 13.82 % 12.73 % Axos Bank: Tier 1 leverage (to adjusted average assets) 9.74 % 9.68 % 10.65 % Common equity tier 1 capital (to risk-weighted assets) 12.74 % 11.63 % 11.24 % Tier 1 capital (to risk-weighted assets) 12.74 % 11.63 % 11.24 % Total capital (to risk-weighted assets) 13.81 % 12.50 % 12.01 % Axos Clearing LLC: Net capital $ 101,462 $ 35,221 $ 38,915 Excess capital $ 96,654 $ 29,905 $ 32.665 Net capital as percentage of aggregate debit item 42.21 % 13.25 % 12.45 % Net capital in excess of 5% aggregate debit item $ 89,442 $ 21,930 $ 23,290 Asset Quality Ratios: Net charge-offs to average loans outstanding 0.05 % 0.04 % 0.02 % Nonaccrual loans and leases to total loans 0.57 % 0.52 % 0.83 % Non-performing assets to total assets 0.51 % 0.47 % 0.68 % Allowance for credit losses - loans to total loans held for investment 5 1.34 % 1.00 % 1.04 % Allowance for credit losses - loans to nonaccrual loans 5 229.84 % 191.23 % 125.74 % 1 See “Management’s Discussion and Analysis of Financial Condition and Results of Operations-Use of Non-GAAP Financial Measures.” 2 Interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the weighted-average rate paid on interest-bearing liabilities. 3 Net interest margin represents net interest income as a percentage of average interest-earning assets. 4 Efficiency ratio represents non-interest expense as a percentage of the aggregate of net interest income and non-interest income. 5 The increase in the ratios of the allowance for credit losses - loans to total loans held for investment and the allowance for credit losses - loans to non-performing assets at June 30, 2024 was primarily attributable to the allowance for credit losses related to the PCD loans acquired in the FDIC Loan Purchase.