PCSB PCSB Financial Corporation

PCSB Financial Corporation (the “Company”) (NASDAQ: PCSB), parent of PCSB Bank (the "Bank"), today announced net income of $2.7 million, or $0.18 per diluted share, for the three months ended September 30, 2020 compared to $3.0 million, or $0.19 per diluted share, for the three months ended June 30, 2020 and $2.8 million, or $0.18 per diluted share, for the three months ended September 30, 2019.

On a non-GAAP basis, which excludes certain nonrecurring items, the Company recorded adjusted net income of $2.7 million, or $0.17 per diluted share, for the three months ended September 30, 2020 compared to adjusted net income of $2.9 million, or $0.19 per diluted share, for the three months ended June 30, 2020 and $2.4 million, or $0.15 per diluted share, for the three months ended September 30, 2019. Reconciliations of GAAP to non-GAAP measures appear at the end of this release.

On October 21, 2020, the Board of Directors declared a regular quarterly cash dividend of $0.04 per share. The dividend is payable on or about November 27, 2020 to stockholders of record as of the close of business on November 13, 2020.

First Quarter Highlights

• Earnings before income taxes and provision for loan losses of $3.5 million for the quarter decreased $556,000 or 13.6% from the linked quarter and $429,000 or 10.8% from the same quarter last year.
• Net interest income of $11.6 million for the current quarter increased $118,000 or 1.0% from the linked quarter but decreased $421,000 or 3.5% from the same quarter last year.
• The net interest margin was 2.69% for the quarter, a decrease from 2.72% in the linked quarter and 3.03% for the same quarter last year.
• Cost of interest-bearing deposits was 0.80% for the quarter, a decrease from 0.97% in the linked quarter and 1.20% for the same quarter last year.
• The efficiency ratio was 70.68% for the quarter compared to 68.85% for the prior year quarter. The adjusted efficiency ratio (non-GAAP) was 71.28% for the quarter compared to 71.80% for the prior year quarter. Reconciliations of GAAP to non-GAAP measures appear at the end of this release.
• Average loans receivable, excluding SBA Paycheck Protection Program (“PPP”) loans, of $1.25 billion for the current quarter, an increase of 6.2% compared to the same quarter last year.
• Average deposits of $1.39 billion for the current quarter, an increase of 12.6% compared to the same quarter last year.
• Non-performing loans decreased $1.3 million year-over-year to $2.1 million, equating to 0.17% of total net loans receivable as of September 30, 2020.

President’s Comments

“While we navigate through these unprecedented times there continue to be many challenges facing the country and the banking industry as a whole,” said Joseph D. Roberto, Chairman, President and Chief Executive Officer of PCSB Financial Corporation. “Although the economy appears to be improving it remains in an uncertain position due to the prolonged pandemic. We continue to take actions to protect the health and well-being of our employees and assistance to our customers in addressing their financial needs. Our credit team has worked closely with those customers coming off payment deferrals and on a very positive note, we have currently seen almost 90% of them back to making their full monthly payments. This leaves less than 2% of the loan portfolio still in deferral status as of September 30, 2020. However, because these are still uncertain times we will continue to carefully monitor those high-risk industry sectors mostly affected by the pandemic. Additionally, our team will be assisting those small businesses as they begin the SBA’s loan application forgiveness process.”

“Meanwhile, we have seen strong deposit growth over the last two quarters. Our unparalleled customer service has allowed us to accelerate the growth in our customer base despite these uncertain economic times, by increasing the depth of our existing customer relationships, as well as increasing penetration into our local markets. Expanding the use of electronic and mobile banking products has enhanced the customer experience and will position us for more efficient operations going forward.”

“As to our first quarter’s results, adjusted net income of $2.7 million, which excludes certain nonrecurring items, shows a slight decrease ($260,000) from the previous quarter which included an additional $685,000 in swap income; however, it increased 10% compared to the year-ago period. I am pleased that in this stressed economic environment core earnings, when you exclude swap income, increased considerably and remains strong. During the September quarter we announced that our Board of Directors approved our third share repurchase program. We believe that our stable financial performance, high level of capital and strong asset quality affords us the opportunity to purchase the Company’s stock at discounted levels, creating additional value for our shareholders.”

“While the ultimate impact of the pandemic is difficult to predict, management believes the Company is well-positioned to weather this crisis and continue to deliver long-term growth and profitability for our shareholders.”

COVID-19 Response and Impact

In response to the COVID-19 pandemic, the Company has been active in providing assistance to our customers, as well as assessing the risks and potential impact on the Company’s financial position, including credit quality, earnings and capital. The following is a summary of these actions through September 30, 2020:

Loan Payment Deferrals

The COVID-19 pandemic has created extensive disruptions to the local economy and our customers. Throughout the pandemic and as of September 30, 2020, the Company has granted loan payment deferrals for 331 consumer and commercial loans whose borrowers have demonstrated financial hardship caused by COVID-19 with loan balances totaling $223.4 million. The table below summarizes the deferrals granted and their status for loans outstanding as of September 30, 2020 (dollar amounts in thousands):

									Remain on deferral as of 9/30/20										No longer on deferral as of 9/30/2020
		Number of loans			Recorded Investment				Number of loans			Recorded Investment			% of Total Amount Granted Deferral				Number of loans			Recorded Investment			% of Total Amount Granted Deferral			% of Loans 30 Days or More Past Due
Consumer			109		$	31,235				17		$	6,614			21.2	%			92		$	24,621			78.8	%		0.8	%
Commercial			210			180,758				11			15,140			8.4				199			165,618			91.6		0.3
Total			319		$	211,993				28		$	21,754			10.3	%			291		$	190,239			89.7	%		0.4	%

Of the loans still on deferral as of September 30, 2020, $17.4 million are scheduled to resume payments prior to October 31, 2020, with the remainder scheduled to resume payments prior to January 31, 2021. As we continue to assess the borrowers’ financial condition and individual circumstances in the coming weeks and months, additional payment deferrals may be granted.

Risk Assessment and Financial Impact

Capital

The Company’s capital position is strong. At September 30, 2020, all of the Bank’s regulatory capital ratios significantly exceeded well-capitalized standards. Specifically, the Bank’s Tier 1 Leverage Ratio was 12.41% as of September 30, 2020, which represents approximately 2 ½ times the well-capitalized regulatory standard of 5%. Additionally, as of September 30, 2020, PCSB Financial Corporation (parent of PCSB Bank) has $37.3 million of additional funds that could be contributed to the Bank as capital, which would result in a proforma Tier 1 Leverage ratio of 14.48%.

Credit Risk

The Company has taken actions to identify, assess and address its COVID-19-related credit exposure. Many factors are unknown, including the ultimate impacts of the government fiscal and monetary stimulus and relief measures, payment deferral programs, as well as the medium and long-term impacts COVID-19 may have on our consumer and commercial borrowers, particularly if negative trends in COVID-19 cases should result in additional business shutdowns. The following table provides, as of September 30, 2020, the Company’s commercial and construction loan exposures to those industries the Company believes to be the most directly and significantly impacted by the pandemic:

Industry Sector:	Total balance outstanding as ofSeptember 30, 2020 (1)(amounts in thousands)			% of total loans receivable			% secured by real estate collateral			% granted payment deferral (4)			% remaining on deferral as of 9/30 (4)			Loan-to-Value % (5)
Retail (2)	$	135,353			11.0	%		98.2	%		32.9	%		-	%		50.8	%
Mixed-use with retail component		103,531			8.4			100.0			21.5			-			53.0
Hotels and accommodation services (3)		32,259			2.6			100.0			31.5			23.7			59.8
Food service (incl. restaurants)		26,376			2.1			96.3			65.1			22.9			54.3
Arts, entertainment and recreation		10,008			0.8			97.9			29.8			-			56.8
Total	$	307,527			24.9	%		98.8	%		31.6	%		4.5	%		53.0	%
(1)   Excludes PPP loans.(2)   Includes $74.3 million of loans supported by properties with credit-rated or anchored tenants.(3)   Includes one construction relationship with an outstanding balance of $4.8 million.(4)   Percentage of total balance outstanding. All loans remaining on deferral as of September 30, 2020 are secured by real estate, with a weighted average loan-to-value ratio of 54.3% as of September 30, 2020. (5)   Generally based on collateral values upon origination.

As of September 30, 2020, the Company had no exposure to leveraged lending, shared national credits, energy exploration or credit cards.

Income Statement Summary

Net interest income was $11.6 million for the quarter ended September 30, 2020, an increase of $118,000, or 1.0%, compared to the quarter ended June 30, 2020, and a decrease of $421,000, or 3.5%, compared to the quarter ended September 30, 2019. The decrease in net interest income compared to the prior year period is primarily the result of a 34 basis point decrease in net interest margin, partially offset by an increase in average interest-earning assets of $138.8 million, or 8.7%. The increase in net interest income compared to the prior quarter is primarily the result of an increase in average interest-earning assets of $42.3 million, partially offset by a 3 basis point decrease in net interest margin.

The net interest margin was 2.69% for the current quarter reflecting decreases of 3 basis points compared to 2.72% in the prior quarter and 34 basis points compared to 3.03% in the prior year quarter. Despite continued asset growth, along with a decrease in funding costs, margin compression has resulted from significant decreases in market interest rates over the past year, stemming from decreases in the Fed Funds rate in mid-March, which has disproportionately reduced asset yields. The reduction in funding costs has continued in the current quarter, however, the significant increase in cash and cash equivalents, driven by the significant increase in deposits experienced in the prior quarter, has resulted in a less profitable asset mix.

The yield on interest-earning assets for the current quarter was 3.36%, a 16 basis point decrease from the prior quarter and a 68 basis point decrease from the prior year quarter. Despite significant loan portfolio growth, decreases in market interest rates driven most significantly by Fed Funds rate cuts in mid-March, the origination of lower yielding PPP loans, as well as the significant increases in liquidity over the last quarter has decreased asset yields.

The cost of interest-bearing deposits was 0.80% for the current quarter, a decrease of 17 basis points from 0.97% in the prior quarter and 40 basis points from 1.20% in the prior year quarter. In response to the significant decrease in market interest rates in mid-March, deposit rate reductions were implemented, the effects of which have been realized in the last two quarters. At September 30, 2020, the weighted average cost of interest-bearing deposits was 0.66%. The cost of interest-bearing liabilities was 0.89% for the current quarter, a decrease of 16 basis points from 1.05% in the prior quarter and 43 basis points from 1.32% in the prior year quarter. Over the remainder of the current fiscal year, the Company has $77.5 million of wholesale funding maturing, including FHLB advances and brokered time deposits, with a weighted average cost of 2.29%.

The provision for loan losses was $109,000 for the three months ended September 30, 2020 compared to $335,000 for the same quarter in 2019. Charge-offs, net of recoveries, were $76,000 for the three months ended September 30, 2020 compared to $17,000 for the three months ended June 30, 2020 and $6,000 for the three months ended September 30, 2019. Non-performing loans as a percent of total loans receivable was 0.17% as of September 30, 2020, an increase from 0.14% as of June 30, 2020 and a decrease from 0.29% as of September 30, 2019.

Noninterest income of $594,000 for the three months ended September 30, 2020 decreased $583,000 compared to the linked quarter and $171,000 compared to the prior year period. The decrease compared to the linked quarter was primarily due to a $685,000 decrease in swap income, partially offset by a $95,000 increase in fees and service charges. The decrease compared to the prior year period was primarily due to decreases of $80,000 in fees and service charges, $41,000 in swap income and $47,000 in gains on the sale of foreclosed real estate. The reduction in fees and service charge income compared to the prior year quarter was due to the combined effects of reduced customer transaction activity since the start of the COVID-19 pandemic and our waiver of certain overdraft fees, ATM usage fees, wire and CD early withdrawal fees in response to COVID-19, as required by emergency regulations promulgated by the New York State Department of Financial Services. The Company began waiving such fees in accordance with these regulations on or about March 20, 2020, with approximately $175,000 in fees waived or lost in the linked quarter. The Company reinstituted these fees on July 15, 2020, resulting in the increased fees compared to the linked quarter, however, we expect to continue to be subject to some level of reduced customer activity and waivers based on customer-specific circumstances.

Noninterest expense of $8.6 million for the three months ended September 30, 2020 increased $91,000 compared to the linked quarter and decreased $163,000 compared to the same period in 2019. The increase compared to the linked quarter was primarily due to increases of $108,000 in salaries and benefits, $74,000 in communication and data processing and $72,000 in all other non-interest expenses, partially offset by a $163,000 decrease in professional fees. The decrease compared to the prior year quarter was caused primarily by decreases of $256,000 in retirement costs and $65,000 in all other expenses, partially offset by increases in FDIC insurance premiums of $113,000 and communications and data processing fees of $45,000. The Bank applied small bank assessment credits of $98,000 which fully offset its FDIC assessment for the prior year quarter. All available credits were applied as of June 30, 2020.

The effective income tax rate was 20.7% for the three months ended September 30, 2020, as compared to 22.3% for the three months ended September 30, 2019. The Company expects an effective tax rate of approximately 22.0% for the year ending June 30, 2021.

Balance Sheet Summary

Total assets were unchanged at $1.79 billion at September 30, 2020. However, the mix of assets changed due to a decrease of $33.0 million in net loans receivable, partially offset by increases of $26.4 million in cash and cash equivalents and $5.3 million in total investment securities. The $33.0 million decrease in net loans receivable was the result of decreases in commercial mortgages of $12.9 million, residential mortgages of $10.4 million and commercial loans of $8.7 million, which included a decrease in PPP loans of $13.9 million. The increase in cash and cash equivalents is a result of an increase in deposits and reduced loan originations experienced during the quarter due to reduced economic activity resulting from the COVID-19 pandemic.

Total liabilities were unchanged at $1.52 billion at September 30, 2020. However, the mix of liabilities changed due to a $3.8 million increase in deposits which was largely offset by a $3.7 million decrease in escrow accounts. Following a $93.7 million or 7.3% increase in deposits in the linked quarter, the Company continued to see deposit inflows in the current quarter, the result of numerous economic trends associated with COVID-19, including reduced consumer and commercial spending, and various forms of government stimulus.

Total shareholders’ equity decreased $34,000 to $273.7 million at September 30, 2020. This decrease was primarily due to the repurchase of $3.4 million of common stock and $630,000 of cash dividends declared and paid, partially offset by net income of $2.7 million and $1.1 million of stock-based compensation and reduction in unearned ESOP shares for plan shares earned during the period.

At September 30, 2020, the Company’s book value per share and tangible book value per share were $16.45 and $16.07, respectively, compared to $16.20 and $15.82, respectively, at June 30, 2020. Reconciliations of book value per share (GAAP measure) to tangible book value per share (non-GAAP measure) appear at the end of this release. At September 30, 2020, the Bank was considered “well capitalized” under applicable regulatory guidelines.

About PCSB Financial Corporation and PCSB Bank

PCSB Financial Corporation is the bank holding company for PCSB Bank. PCSB Bank is a New York-chartered commercial bank that has served the banking needs of its customers in the Lower Hudson Valley of New York State since 1871. It operates from its executive offices/headquarters and 15 branch offices located in Dutchess, Putnam, Rockland and Westchester Counties in New York.

This News Release contains a number of forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements may be identified by use of words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "outlook," "plan," "potential," "predict," "project," "should," "will," "would" and similar terms and phrases, including references to assumptions.

Forward-looking statements are based upon various assumptions and analyses made by the Company in light of management's experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate under the circumstances. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors (many of which are beyond the Company's control) that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These factors include, without limitation, the following: the duration, extent and severity of the recent COVID-19 pandemic, including its impact on our business and operations, including the impact of lost fee revenue and operating expenses, as well as its effect on our customers and issuers of securities, including their ability to make timely payments on obligations, service providers and on economies and markets more generally, the timing and occurrence or non-occurrence of events may be subject to circumstances beyond the Company’s control; there may be increases in competitive pressure among financial institutions or from non-financial institutions; changes in the interest rate environment may reduce interest margins; changes in deposit flows, loan demand or real estate values may adversely affect the Company's business; changes in accounting principles, policies or guidelines may cause the Company’s financial condition to be perceived differently; changes in corporate and/or individual income tax laws may adversely affect the Company's financial condition or results of operations; general economic conditions, either nationally or locally in some or all areas in which the Company conducts business, or conditions in the securities markets or the banking industry may be less favorable than the Company currently anticipates; legislation or regulatory changes may adversely affect the Company’s business; technological changes may be more difficult or expensive than the Company anticipates; success or consummation of new business initiatives may be more difficult or expensive than the Company anticipates; or litigation or other matters before regulatory agencies, whether currently existing or commencing in the future, may delay the occurrence or non-occurrence of events longer than the Company anticipates. The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.

Contact: Joseph D. RobertoChairman, President and Chief Executive Officer(914) 248-7272

PCSB Financial Corporation and SubsidiariesConsolidated Balance Sheets (unaudited)(amounts in thousands, except share and per share data)

		September 30,				June 30,
		2020				2020
ASSETS
Cash and due from banks		$	161,387			$	135,045
Federal funds sold			1,352				1,257
Cash and cash equivalents			162,739				136,302
Held to maturity debt securities, at amortized cost (fair value of $293,810 and $281,497, respectively)			287,370				275,772
Available for sale debt securities, at fair value			31,139				37,426
Total investment securities			318,509				313,198
Loans receivable, net of allowance for loan losses of $8,672 and $8,639, respectively			1,227,913				1,260,947
Accrued interest receivable			6,729				6,880
FHLB stock			6,307				6,308
Premises and equipment, net			20,195				20,853
Deferred tax asset, net			3,400				3,129
Bank-owned life insurance			25,151				25,019
Goodwill			6,106				6,106
Other intangible assets			209				229
Other assets			13,817				12,958
Total assets		$	1,791,075			$	1,791,929
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing deposits		$	1,193,168			$	1,181,357
Non interest-bearing deposits			183,844				191,898
Total deposits			1,377,012				1,373,255
Mortgage escrow funds			6,420				10,123
Advances from Federal Home Loan Bank			106,056				106,089
Other liabilities			27,908				28,749
Total liabilities			1,517,396				1,518,216
Commitments and contingencies			-				-
Preferred stock ($0.01 par value, 10,000,000 shares authorized, no shares issued or outstanding as of September 30, 2020 and June 30, 2020, respectively)			-				-
Common stock ($0.01 par value, 200,000,000 shares authorized, 18,712,295 shares issued as of September 30, 2020 and June 30, 2020, and 16,634,237 and 16,898,137 shares outstanding as of September 30, 2020 and June 30, 2020, respectively)			187				187
Additional paid in capital			187,026				186,200
Retained earnings			143,386				141,288
Unearned compensation - ESOP			(10,901	)			(11,145	)
Accumulated other comprehensive loss, net of income taxes			(6,216	)			(6,403	)
Treasury stock, at cost (2,078,058 and 1,814,158 shares as of September 30, 2020 and June 30, 2020, respectively)			(39,803	)			(36,414	)
Total shareholders' equity			273,679				273,713
Total liabilities and shareholders' equity		$	1,791,075			$	1,791,929

PCSB Financial Corporation and SubsidiariesConsolidated Statements of Operations (unaudited)(amounts in thousands, except share and per share data)

		Three Months Ended
		September 30,
		2020				2019
Interest and dividend income
Loans receivable		$	12,547			$	13,036
Investment securities			1,856				2,692
Federal funds and other			125				298
Total interest and dividend income			14,528				16,026
Interest expense
Deposits and escrow interest			2,432				3,301
FHLB advances			519				727
Total interest expense			2,951				4,028
Net interest income			11,577				11,998
Provision for loan losses			109				335
Net interest income after provision for loan losses			11,468				11,663
Noninterest income
Fees and service charges			322				402
Swap income			129				170
Bank-owned life insurance			132				137
Other			11				56
Total noninterest income			594				765
Noninterest expense
Salaries and employee benefits			5,607				5,764
Occupancy and equipment			1,318				1,315
Communications and data processing			576				531
Professional fees			400				404
Postage, printing, stationery and supplies			139				140
Advertising			100				100
Amortization of intangible assets			20				24
FDIC assessment			113				-
Other operating expenses			351				509
Total noninterest expense			8,624				8,787
Net income before income tax expense			3,438				3,641
Income tax expense			710				812
Net income		$	2,728			$	2,829
Earnings per common share:
Basic		$	0.18			$	0.18
Diluted		$	0.18			$	0.18
Weighted average common shares outstanding:
Basic			15,302,838				15,979,762
Diluted			15,302,949				16,082,276

PCSB Financial Corporation and SubsidiariesNet Interest Margin Analysis (unaudited)(dollar amounts in thousands)

	Three Months Ended
	September 30, 2020												June 30, 2020												September 30, 2019
	Average Balance				Interest / Dividends				Average Rate				Average Balance				Interest / Dividends				Average Rate				Average Balance				Interest / Dividends				Average Rate
Assets:
Loans receivable	$	1,252,595			$	12,547				4.00	%		$	1,263,600			$	12,808				4.06	%		$	1,142,025			$	13,036				4.56	%
Investment securities		315,292				1,856				2.35				304,383				1,896				2.49				399,190				2,692				2.70
Other interest-earning assets		158,038				125				0.31				115,652				117				0.41				45,914				298				2.58
Total interest-earning assets		1,725,925				14,528				3.36				1,683,635				14,821				3.52				1,587,129				16,026				4.04
Non-interest-earning assets		71,926												70,120												70,266
Total assets	$	1,797,851											$	1,753,755											$	1,657,395
Liabilities and equity:
NOW accounts	$	149,466				89				0.24			$	140,954				79				0.23			$	119,852				57				0.19
Money market accounts		250,297				238				0.38				218,023				289				0.53				149,880				463				1.23
Savings accounts and escrow		360,091				202				0.22				343,472				192				0.22				362,569				232				0.25
Time deposits		443,487				1,903				1.70				470,279				2,288				1.95				459,348				2,549				2.20
Total interest-bearing deposits		1,203,341				2,432				0.80				1,172,728				2,848				0.97				1,091,649				3,301				1.20
FHLB advances		106,067				519				1.94				106,099				514				1.94				121,855				727				2.37
Total interest-bearing liabilities		1,309,408				2,951				0.89				1,278,827				3,362				1.05				1,213,504				4,028				1.32
Non-interest-bearing deposits		184,085												176,146												140,627
Other non-interest-bearing liabilities		28,958												23,505												21,211
Total liabilities		1,522,451												1,478,478												1,375,342
Total shareholders' equity		275,400												275,277												282,053
Total liabilities and shareholders' equity	$	1,797,851											$	1,753,755											$	1,657,395
Net interest income					$	11,577											$	11,459											$	11,998
Interest rate spread (1)										2.47												2.47												2.72
Net interest margin (2)										2.69												2.72												3.03
Average interest-earning assets to interest-bearing liabilities		131.81	%											131.65	%											130.79	%
(1) Net interest rate spread represents the difference between the average yield on average interest-earning assets and the average cost of average interest-bearing liabilities.
(2) Net interest margin represents annualized net interest income divided by average interest-earning assets.

PCSB Financial Corporation and SubsidiariesCondensed Financial Information (unaudited)(amounts in thousands, except per share data)

	As of
	September 30,2020			June 30,2020			March 31,2020			December 31,2019			September 30,2019
Condensed Balance Sheets
Cash and cash equivalents	$	162,739		$	136,302		$	84,912		$	62,835		$	37,797
Total investment securities		318,509			313,198			309,618			327,835			379,007
Loans receivable, net		1,227,913			1,260,947			1,220,682			1,183,740			1,163,254
Other assets		81,914			81,482			80,663			74,757			78,550
Total assets	$	1,791,075		$	1,791,929		$	1,695,875		$	1,649,167		$	1,658,608
Total deposits and escrow	$	1,383,432		$	1,383,378		$	1,287,510		$	1,261,663		$	1,241,458
Advances from Federal Home Loan Bank		106,056			106,089			106,121			86,153			111,185
Other liabilities		27,908			28,749			29,827			21,512			24,443
Total liabilities		1,517,396			1,518,216			1,423,458			1,369,328			1,377,086
Total shareholders' equity		273,679			273,713			272,417			279,839			281,522
Total liabilities and shareholders' equity	$	1,791,075		$	1,791,929		$	1,695,875		$	1,649,167		$	1,658,608

	Quarter Ended
	September 30,2020			June 30,2020			March 31,2020			December 31,2019			September 30,2019
Condensed Income Statements
Interest income	$	14,528		$	14,821		$	15,334		$	15,729		$	16,026
Interest expense		2,951			3,362			3,809			4,032			4,028
Net interest income		11,577			11,459			11,525			11,697			11,998
Provision for loan losses		109			309			2,008			412			335
Noninterest income		594			1,177			580			547			765
Noninterest expense		8,624			8,533			8,520			8,794			8,787
Income before income tax expense		3,438			3,794			1,577			3,038			3,641
Income tax expense		710			834			360			685			812
Net income	$	2,728		$	2,960		$	1,217		$	2,353		$	2,829
Earnings per share:
Basic	$	0.18		$	0.19		$	0.08		$	0.15		$	0.18
Diluted	$	0.18		$	0.19		$	0.08		$	0.14		$	0.18

PCSB Financial Corporation and SubsidiariesSelected Financial Data (unaudited)

	Quarter Ended
	September 30,2020			June 30,2020			March 31,2020			December 31,2019			September 30,2019
Performance Ratios (1):
Return on average assets		0.61	%		0.68	%		0.29	%		0.57	%		0.68	%
Return on average equity		3.96	%		4.30	%		1.77	%		3.35	%		4.01	%
Interest rate spread		2.47	%		2.47	%		2.60	%		2.63	%		2.72	%
Net interest margin		2.69	%		2.72	%		2.89	%		2.93	%		3.03	%
Efficiency ratio		70.86	%		67.53	%		70.38	%		71.82	%		68.85	%
Adjusted efficiency ratio (2)		71.28	%		67.74	%		70.87	%		72.55	%		71.80	%
Noninterest income to average assets		0.13	%		0.27	%		0.14	%		0.13	%		0.18	%
Noninterest expense to average assets		1.92	%		1.95	%		2.06	%		2.11	%		2.12	%
Average interest-earning assets to average interest-bearing liabilities		131.81	%		131.65	%		129.78	%		130.45	%		130.79	%
Average equity to average assets		15.32	%		15.70	%		16.60	%		16.89	%		17.02	%
Dividend payout ratio (3)		23.09	%		21.25	%		52.01	%		27.62	%		23.29	%

PCSB Financial Corporation and SubsidiariesSelected Financial Data (unaudited) - Continued(dollar amounts in thousands, except share and per share data)

	As of and for the quarter ended
	September 30,2020			June 30,2020			March 31,2020			December 31,2019			September 30,2019
Loans to deposits		89.17	%		91.82	%		95.40	%		94.58	%		94.27	%
Share Data:
Shares outstanding		16,634,237			16,898,137			16,898,137			17,372,308			17,624,239
Book value per common share	$	16.45		$	16.20		$	16.12		$	16.11		$	15.97
Tangible book value per common share (4)	$	16.07		$	15.82		$	15.74		$	15.74		$	15.61
Asset Quality Ratios:
Non-performing loans receivable	$	2,083		$	1,795		$	1,802		$	1,618		$	3,425
Non-performing assets	$	2,083		$	1,795		$	1,802		$	1,897		$	4,281
Allowance for loan losses as a percent of total loans receivable		0.70	%		0.68	%		0.68	%		0.52	%		0.51	%
Allowance for loan losses as a percent of non-performing loans receivable		416.32	%		481.28	%		463.15	%		384.18	%		174.98	%
Non-performing loans as a percent of total loans receivable, net		0.17	%		0.14	%		0.15	%		0.14	%		0.29	%
Non-performing assets as a percent of total assets		0.12	%		0.10	%		0.11	%		0.12	%		0.26	%
Net charge-offs (recoveries)	$	76		$	17		$	(122	)	$	189		$	6
Net charge-offs (recoveries) to average outstanding loans during the period (1)		0.02	%		0.01	%		(0.04	%)		0.06	%		0.00	%
Capital Ratios (5):
Tier 1 capital (to adjusted total assets)		12.41	%		12.51	%		13.19	%		13.00	%		12.89	%
Common equity Tier 1 capital (to risk-weighted assets)		17.56	%		16.98	%		16.80	%		17.24	%		17.16	%
Tier 1 capital (to risk-weighted assets)		17.56	%		16.98	%		16.80	%		17.24	%		17.16	%
Total capital (to risk-weighted assets)		18.24	%		17.65	%		17.44	%		17.74	%		17.64	%
(1) Performance ratios for quarter ended periods are annualized.
(2) Adjusted efficiency ratio is a non-GAAP measure and is defined as noninterest expense, less certain nonrecurring items, divided by operating revenue, which is equal to net interest income plus non-interest income excluding certain nonrecurring items. In our judgment, the adjustments made to operating revenue allow investors and analysts to better assess our operating expenses in relation to our core operating revenue by removing the impact of certain one-time items and other discrete items that are unrelated to our core business. Reconciliations of GAAP to non-GAAP measures appear at the end of this release.
(3) Dividends declared per share divided by net income per share.
(4) Tangible book value per share is a non-GAAP measure and equals total shareholders’ equity, less goodwill and other intangible assets, divided by shares outstanding. We believe this disclosure may be meaningful to those investors who seek to evaluate our equity without giving effect to goodwill and other intangible assets. Reconciliations of GAAP to non-GAAP measures appear at the end of this release.
(5) Represents Bank ratios.

PCSB Financial Corporation and SubsidiariesLoan and Deposit Portfolios (unaudited)(amounts in thousands)

	As of
	September 30,2020			June 30,2020			March 31,2020			December 31,2019			September 30,2019
Mortgage loans:
Residential mortgages	$	245,008		$	255,382		$	266,684		$	262,441		$	264,251
Commercial mortgage		794,248			807,106			775,378			741,171			726,315
Construction		11,512			11,053			24,929			22,787			18,830
Net deferred loan origination costs		666			739			925			1,054			1,202
Total mortgage loans		1,051,434			1,074,280			1,067,916			1,027,453			1,010,598
Commercial and consumer loans:
Commercial loans (1)		155,569			164,257			128,869			129,809			125,926
Home equity credit lines		29,249			29,838			30,994			31,460			31,503
Consumer and overdrafts		308			481			444			436			437
Net deferred loan origination costs		25			730			805			798			783
Total commercial and consumer loans		185,151			195,306			161,112			162,503			158,649
Total loans receivable		1,236,585			1,269,586			1,229,028			1,189,956			1,169,247
Allowance for loan losses		(8,672	)		(8,639	)		(8,346	)		(6,216	)		(5,993	)
Loans receivable, net	$	1,227,913		$	1,260,947		$	1,220,682		$	1,183,740		$	1,163,254
(1) Includes PPP loans of $35.7 million and $49.6 million of as of September 30, 2020 and June 30, 2020, respectively, and none at all other dates.

	As of
	September 30,2020			June 30,2020			March 31,2020			December 31,2019			September 30,2019
Demand deposits	$	183,844		$	191,898		$	145,844		$	140,218		$	141,567
NOW accounts		148,176			151,797			128,103			126,346			124,062
Money market accounts		253,176			239,942			192,779			162,208			151,652
Savings		349,805			343,352			330,310			354,078			350,250
Time deposits		442,011			446,266			482,550			468,764			466,374
Total deposits	$	1,377,012		$	1,373,255		$	1,279,586		$	1,251,614		$	1,233,905

PCSB Financial Corporation and SubsidiariesReconciliation of GAAP to Non-GAAP Measures (unaudited)(dollar amounts in thousands, except share and per share data)

	Quarter Ended
	September 30,2020			June 30,2020			March 31,2020			December 31,2019			September 30,2019
Computation of Adjusted Net Income and Adjusted Earnings Per Share
Net income applicable to common stock (GAAP)	$	2,728		$	2,960		$	1,217		$	2,353		$	2,829
Adjustments (1):
Prepayment income on loans receivable and investment securities		(58	)		(30	)		(4	)		(95	)		(371	)
Gain on sale of foreclosed real estate		-			-			(31	)		-			(37	)
Gain on sale of investment securities		-			-			(29	)		-			-
Adjusted net income (Non-GAAP)	$	2,670		$	2,930		$	1,153		$	2,258		$	2,421
Average number of common shares outstanding:
Basic		15,302,838			15,334,098			15,437,173			15,837,762			15,979,762
Diluted		15,302,949			15,334,098			15,447,217			15,909,855			16,082,276
Earnings per share (GAAP):
Basic	$	0.18		$	0.19		$	0.08		$	0.15		$	0.18
Diluted	$	0.18		$	0.19		$	0.08		$	0.14		$	0.18
Adjusted earnings per common share (Non-GAAP):
Basic	$	0.17		$	0.19		$	0.07		$	0.14		$	0.15
Diluted	$	0.17		$	0.19		$	0.07		$	0.14		$	0.15
(1) Amounts included in income before income tax expense are presented net of tax.

PCSB Financial Corporation and SubsidiariesReconciliation of GAAP to Non-GAAP Measures (unaudited) - Continued(dollar amounts in thousands, except share and per share data)

	Quarter Ended
	September 30,2020			June 30,2020			September 30,2019
Computation of Adjusted Yield on Assets and Adjusted Net Interest Margin
Average interest-earning assets	$	1,725,925		$	1,683,635		$	1,587,129
Interest and dividend income (GAAP)	$	14,528		$	14,821		$	16,026
Less: Prepayment income on loans receivable and investment securities		(73	)		(39	)		(477	)
Adjusted interest and dividend income (Non-GAAP)	$	14,455		$	14,782		$	15,549
Yield on interest-earning assets (GAAP)		3.36	%		3.52	%		4.04	%
Adjusted yield on interest-earning assets (Non-GAAP)		3.35	%		3.51	%		3.92	%
Net interest income (GAAP)	$	11,577		$	11,459		$	11,998
Less: Prepayment income on loans receivable and investment securities		(73	)		(39	)		(477	)
Adjusted net interest income (Non-GAAP)	$	11,504		$	11,420		$	11,521
Net interest margin (GAAP)		2.69	%		2.72	%		3.03	%
Adjusted net interest margin (Non-GAAP)		2.67	%		2.71	%		2.90	%

PCSB Financial Corporation and SubsidiariesReconciliation of GAAP to Non-GAAP Measures (unaudited) - Continued(dollar amounts in thousands, except share and per share data)

	Quarter Ended
	September 30,2020			June 30,2020			March 31,2020			December 31,2019			September 30,2019
Computation of Efficiency Ratio
Noninterest expense (GAAP)	$	8,624		$	8,533		$	8,520		$	8,794		$	8,787
Net interest income (GAAP)	$	11,577		$	11,459		$	11,525		$	11,697		$	11,998
Noninterest income (GAAP)		594			1,177			580			547			765
Total (GAAP)		12,171			12,636			12,105			12,244			12,763
Adjustments:
Prepayment income on loans receivable and investment securities		(73	)		(39	)		(5	)		(123	)		(477	)
Gain on sale of foreclosed real estate		-			-			(40	)		-			(47	)
Gain on sale of investment securities		-			-			(38	)		-			-
Adjusted total (Non-GAAP)	$	12,098		$	12,597		$	12,022		$	12,121		$	12,239
Efficiency ratio (GAAP)		70.86	%		67.53	%		70.38	%		71.82	%		68.85	%
Adjusted efficiency ratio (Non-GAAP)		71.28	%		67.74	%		70.87	%		72.55	%		71.80	%

PCSB Financial Corporation and SubsidiariesReconciliation of GAAP to Non-GAAP Measures (unaudited) - Continued(dollar amounts in thousands, except share and per share data)

	As of
	September 30,2020			June 30,2020			March 31,2020			December 31,2019			September 30,2019
Computation of Tangible Book Value per Common Share
Total shareholders' equity (GAAP)	$	273,679		$	273,713		$	272,417		$	279,839		$	281,522
Adjustments:
Goodwill		(6,106	)		(6,106	)		(6,106	)		(6,106	)		(6,106	)
Other intangible assets		(209	)		(229	)		(250	)		(274	)		(298	)
Tangible common shareholders' equity (Non-GAAP)	$	267,364		$	267,378		$	266,061		$	273,459		$	275,118
Common shares outstanding		16,634,237			16,898,137			16,898,137			17,372,308			17,624,239
Book value per share (GAAP)	$	16.45		$	16.20		$	16.12		$	16.11		$	15.97
Adjustments:
Effects of intangible assets		(0.38	)		(0.38	)		(0.38	)		(0.37	)		(0.36	)
Tangible book value per common share (Non-GAAP)	$	16.07		$	15.82		$	15.74		$	15.74		$	15.61