Attached files
file | filename |
---|---|
8-K - FORM 8-K - Legacy Bancorp, Inc. | b84525e8vk.htm |
Exhibit 99.1
For Immediate Release
Date: January 26, 2011
Contacts:
|
Patrick J. Sullivan | Paul H. Bruce | ||
President | Chief Financial Officer | |||
Phone:
|
413-445-3409 | 413-445-3513 | ||
Email:
|
pat.sullivan@legacybanks.com | paul.bruce@legacybanks.com |
Legacy Bancorp, Inc. Reports Results for Quarter Ended December 31, 2010
PITTSFIELD, MASSACHUSETTS (January 26, 2011): Legacy Bancorp, Inc. (the Company or Legacy)
(NASDAQ: LEGC), the holding company for Legacy Banks (the Bank), today reported a net loss of
$4.5 million or $0.57 per share, for the quarter ended December 31, 2010, compared to a net loss of
$3.8 million, or $0.48 per share, in the fourth quarter of 2009. For all of 2010 the Company
incurred a net loss of $7.9 million, or $0.99 per share, as compared to a net loss of $7.8 million,
or $0.98 per share in 2009. The year to date change in net loss includes a decrease in the loss on
the sale of securities and charges on investments deemed to be other-than-temporarily impaired
(OTTI), offset by an increase in the provision for loan losses and operating expenses and a
decrease in net interest margin. The 2010 fourth quarter and full year loss also include a charge
of $1.5 million on the prepayment of approximately $34.7 million of advances from the Federal Home
Loan Bank (FHLB). The total shares outstanding resulted in a book value per share and tangible
book value per share of $12.92 and $11.17, respectively, at December 31, 2010.
J. Williar Dunlaevy, Chief Executive Officer, commented, The fourth quarter concluded a pivotal
and transitional year for Legacy Bancorp and sets the stage for improved performance and dynamic
change for our company, customers, employees and community. In April, following a national search,
Pat Sullivan joined us as President of the company and President & CEO of Legacy Banks. On the
operating side, Pat quickly moved to put in place a profit improvement plan. He also quickly
assumed the reins as chief lending officer and aggressively worked to resolve problem assets and
remove risk from the balance sheet, which unfortunately overshadowed the profitability
improvements.
On the more strategic front, we worked with the board on how best to create long term shareholder
value. The conclusion was the decision announced in December to join forces with Berkshire Hills
Bancorp, our long term in-market competitor, to create a dynamic regional community bank building
on the financial strength and talent of each company
Patrick J. Sullivan, President, added, My first year has been primarily focused on improving all
measures of asset quality as well as addressing cost management throughout the bank. 2010 is
reflective of all those actions. Our recently announced merger with Berkshire Hills Bancorp
creates further opportunities for building a strong Western Mass based financial institution.
The Companys total assets decreased by $29.4 million, or 3.1%, from $946.3 million at December 31,
2009 to $916.9 million at December 31, 2010. Within the overall asset balances, the gross loan
portfolio, excluding loans held for sale, decreased by $47.5 million, or 7.2%, in 2010.
Residential mortgages have decreased $8.9 million, or 3.1%, as the majority of the residential
mortgage activity was in the 30 year fixed rate category, a product which the Bank currently sells
in the secondary market with servicing retained, while Home Equity Lines of Credit increased by
$4.7 million, or 6.8%. Commercial real estate loans decreased $38.9 million, or 14.7%, primarily
due to loan payoffs and specific loan charge-offs during the year. Additionally, in the fourth
quarter of 2010 management decided to reduce the Banks portfolio of out of market commercial real
estate loans by executing the sale of approximately $16.2 million of these loans. The
available-for-sale investment portfolio increased by $18.3 million, or 10.9%, while cash and cash
equivalents decreased by $13.1 million, or 32.5%, at December 31, 2010 as compared to the prior
year end.
Deposits have increased by $33.9 million, or 5.2%, to $685.2 million from a balance of $651.4
million at December 31, 2009. The Company had increases in most deposit categories, with the
largest increase in relationship savings balances which increased $16.8 million, or 13.4%. Money
market accounts and certificates of deposit also experienced good growth in 2010, increasing $5.5
million, or 8.8%, and $8.4 million, or 2.9%, respectively. As part of a strategy to improve net
interest margin (NIM) going forward, the Bank prepaid approximately $34.7 million of FHLB advances
during the fourth quarter of 2010. This prepayment along with other maturities throughout the year
reduced the balance of FHLB advances by $55.0 million, or 34.3%, at December 31, 2010 as compared
to the end of 2009.
Overall stockholders equity decreased by $9.8 million, or 8.1%, in 2010 as equity was impacted by
the net loss of $7.9 million, the declaration of a dividend of $0.05 per share during each quarter
of 2010, a decrease in the unrealized gain on available-for-sale investment securities and the
purchase of 104,000 shares of stock at an average price of $8.57 per share as part of the Stock
Repurchase Program announced in March 2009. These decreases to equity were partially offset by the
amortization of unearned compensation.
Total nonperforming assets (NPAs) were $15.0 million at December 31, 2010, a decrease of $5.8
million as compared to the end of 2009. This decrease was primarily the result of the Bank
charging off $12.6 million of loan balances, $4.3 million of which had been reserved for prior to
2010. These charge-offs also reduced the overall ratio of nonperforming assets to total assets to
1.63% at December 31, 2010 as compared to 2.20% at December 31, 2009. Total NPAs include $2.2
million of other real estate owned (OREO) as of December 31, 2010 as compared to $1.2 million at
the end of 2009.
The provision for loan losses was $2.1 million in the fourth quarter of 2010, with a portion
attributable to the out of market commercial real estate loans sold during the quarter. The
quarterly provision represents a decrease of $431,000 as compared to the same period in 2009.
Through December 31, 2010 the provision expense was $10.5 million, which represents an increase of
$5.6 million as compared to 2009. This increase reflected both the difference in the amount of and
mix of the net change in loan balances in each period as well as higher specific reserves
established against certain loans in 2010. Additionally, as part of a continuous review and
analysis of current market and economic conditions by management, the Company adjusted the reserve
ratio applied to certain loan categories in 2010. The loan charge-offs also resulted in
the reduction in the ratio of the allowance for loan losses to total loans to 1.47% at December 31,
2010, as compared to 1.67% at December 31, 2009.
The Companys net interest income decreased by $355,000, or 5.3%, in the fourth quarter of 2010 as
compared to the same period in 2009 and by $1.1 million, or 3.9%, for all of 2010 as compared to
2009. The NIM was 2.90% for the three months ended December 31, 2010, a decrease of 13 basis points
from the third quarter of 2010, and a decrease of 15 basis points from the fourth quarter of 2009.
For all of 2010, the NIM was 3.05% as compared to 3.13% in 2009 as decreases to the cost of funds
resulting from the Banks diligent efforts in lowering deposit costs were offset by a decrease in
asset yields.
Non-interest income for the fourth quarter decreased $157,000 from the same period of 2009. Year
to date, non-interest income totaled $3.2 million as compared to a net charge of $4.6 million for
2009. The primary cause of the improvement year to date was the decrease in the amount of
writedowns taken on investments deemed to be OTTI as well as an increase in the net gain on the
sale of investment securities. The Company recorded $3.9 million of OTTI credit losses on certain
limited partnership and equity investments during 2010 as compared to a charge of $7.2 million on
certain bonds, equities and limited partnership investments in 2009. Similarly, the Company
recorded a net gain of $2.0 million on the sale of investments in 2010 as compared to a net loss of
$3.0 million in 2009. The Company also incurred a charge of $1.5 million in the forth quarter of
2010 related to the prepayment of certain FHLB advances. Portfolio management fees increased
$961,000, or 95.4%, as a result of Legacys acquisition of the Renaissance Investment Group, LLC in
the second quarter of 2010. Legacy also had increases in customer fees and insurance and other
fees, partially offset by a decrease on the gain on sale of mortgages.
Operating expenses increased by $1.3 million, or 18.7%, for the fourth quarter of 2010 as compared
to the same period of 2009, and by $2.2 million, or 7.7%, year to date. Salaries and benefits were
impacted by severance and other management restructuring expenses of approximately $494,000 in the
twelve month period ending December 31, 2010. Full year increases in data processing expenses were
partially offset by decreases in FDIC deposit insurance, occupancy and advertising expense. The
increase in professional fees in 2010 is primarily the result of the Company incurring $473,000
related to the merger transaction with Berkshire Hills Bancorp, Inc. announced in December 2010.
The increase in other general and administration expenses was primarily due to higher expenses
related to OREO and other commercial real estate workout expenses of $528,000 and $972,000 for the
three and twelve months ending December 31, 2010, respectively, as compared to $142,000 and
$163,000 in the same periods of 2009. Other general and administrative expenses also include
$40,000 and $107,000 for the three and twelve months ending December 31, 2010, respectively, in
amortization of intangibles acquired as part of the Companys acquisition of substantially all of
the assets of Renaissance. The Companys core efficiency ratio (reported efficiency ratio net of
effect of non-core adjustments) for the quarter has increased to 93.1% as compared to 85.0% in the
fourth quarter of 2009 primary due to the decrease in net investment income and the increase in
operating expenses. Year to date the core efficiency ratio has increased to 90.4% in 2010 from
83.7% in 2009.
CONFERENCE CALL
J. Williar Dunlaevy, Chairman and Chief Executive Officer, Patrick J. Sullivan, President, and Paul
H. Bruce, Chief Financial Officer, will host a conference call at 3:00 p.m. (Eastern Time)
on Thursday January 27, 2011. Persons wishing to access the conference call may do so by dialing
877-407-0778. Replays of the conference call will be available beginning January 27, 2011 at 6:00
p.m. (Eastern Time) through February 27, 2011 at 11:59 p.m. (Eastern Time) by dialing 877-660-6853
and using Account #286 and Conference ID #364753 (both numbers are needed to access the replay).
FORWARD LOOKING STATEMENTS
Certain statements herein constitute forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. These statements are based on the beliefs and
expectations of management, as well as the assumptions made using information currently available
to management. Since these statements reflect the views of management concerning future events,
these statements involve risks, uncertainties and assumptions. As a result, actual results may
differ from those contemplated by these statements. Forward-looking statements can be identified by
the fact that they do not relate strictly to historical or current facts. They often include words
like believe, expect, anticipate, estimate, and intend or future or conditional verbs
such as will, would, should, could or may. Certain factors that could cause actual
results to differ materially from expected results include changes in the interest rate
environment, changes in general economic conditions, legislative and regulatory changes that
adversely affect the businesses in which Legacy Bancorp is engaged and changes in the securities
market. Readers are cautioned not to place undue reliance on these forward-looking statements,
which speak only as of the date of this release and the associated conference call. The Company
disclaims any intent or obligation to update any forward-looking statements, whether in response to
new information, future events or otherwise.
NON-GAAP FINANCIAL MEASURES
In addition to results presented in accordance with GAAP, this press release contains certain
non-GAAP financial measures. We believe that providing certain non-GAAP financial measures, such as
core efficiency ratio, provides investors with information useful in understanding our financial
performance, our performance trends and financial position. A reconciliation of non-GAAP to GAAP
financial measures is included in the accompanying financial tables, elsewhere in this report.
LEGACY BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share amounts)
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share amounts)
December 31, | December 31, | |||||||
2010 | 2009 | |||||||
(Unaudited) | ||||||||
ASSETS |
||||||||
Cash and due from banks |
$ | 12,186 | $ | 11,281 | ||||
Short-term investments |
14,906 | 28,874 | ||||||
Cash and cash equivalents |
27,092 | 40,155 | ||||||
Securities Available for sale |
185,688 | 167,426 | ||||||
Securities Held to maturity |
97 | 97 | ||||||
Restricted equity securities and other investments at cost |
16,546 | 17,193 | ||||||
Loans held for sale |
3,839 | 706 | ||||||
Loans, net of allowance for loan losses of $9,010
in 2010 and $11,089 in 2009 |
607,102 | 652,628 | ||||||
Premises and equipment, net |
19,142 | 19,568 | ||||||
Accrued interest receivable |
2,631 | 3,306 | ||||||
Goodwill, net |
11,558 | 9,730 | ||||||
Other intangible assets |
3,625 | 2,654 | ||||||
Net deferred tax asset |
12,684 | 10,202 | ||||||
Bank-owned life insurance |
17,047 | 16,263 | ||||||
Foreclosed assets |
2,216 | 1,195 | ||||||
Other assets |
7,610 | 5,142 | ||||||
$ | 916,877 | $ | 946,265 | |||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Deposits: |
||||||||
Noninterest-bearing |
$ | 75,116 | $ | 75,232 | ||||
Interest-bearing |
610,129 | 576,146 | ||||||
Total deposits |
685,245 | 651,378 | ||||||
Securities sold under agreements to repurchase |
5,329 | 6,386 | ||||||
Federal Home Loan Bank advances |
105,388 | 160,352 | ||||||
Mortgagors escrow accounts |
1,211 | 1,058 | ||||||
Accrued expenses and other liabilities |
8,145 | 5,724 | ||||||
Total liabilities |
805,318 | 824,898 | ||||||
Commitments and contingencies |
||||||||
Stockholders Equity: |
||||||||
Preferred Stock ($.01 par value, 10,000,000 shares
authorized, none issued or outstanding) |
| | ||||||
Common Stock ($.01 par value, 40,000,000 shares
authorized and 10,308,600 issued at December 31,
2010 and
December 31, 2009; 8,631,732 outstanding at
December 31,
2010 and 8,734,712 outstanding at December 31, 2009) |
103 | 103 | ||||||
Additional paid-in-capital |
103,168 | 102,788 | ||||||
Unearned Compensation ESOP |
(6,956 | ) | (7,322 | ) | ||||
Unearned Compensation Equity Incentive Plans |
(1,053 | ) | (2,078 | ) | ||||
Retained earnings |
39,114 | 48,998 | ||||||
Accumulated other comprehensive income (loss) |
(233 | ) | 711 | |||||
Treasury stock, at cost (1,676,868 shares at December 31, 2010
and 1,573,888 shares at December 31, 2009) |
(22,584 | ) | (21,833 | ) | ||||
Total stockholders equity |
111,559 | 121,367 | ||||||
$ | 916,877 | $ | 946,265 | |||||
LEGACY BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Interest and dividend income: |
||||||||||||||||
Loans |
$ | 8,687 | $ | 9,371 | $ | 36,014 | $ | 38,849 | ||||||||
Securities: |
||||||||||||||||
Taxable |
951 | 1,390 | 4,485 | 6,302 | ||||||||||||
Tax-Exempt |
32 | 167 | 442 | 656 | ||||||||||||
Short-term investments |
5 | 2 | 23 | 11 | ||||||||||||
Total interest and dividend
income |
9,675 | 10,930 | 40,964 | 45,818 | ||||||||||||
Interest expense: |
||||||||||||||||
Deposits |
2,018 | 2,611 | 8,928 | 11,071 | ||||||||||||
Federal Home Loan Bank advances |
1,351 | 1,649 | 5,600 | 7,210 | ||||||||||||
Other borrowed funds |
6 | 15 | 30 | 67 | ||||||||||||
Total interest expense |
3,375 | 4,275 | 14,558 | 18,348 | ||||||||||||
Net interest income |
6,300 | 6,655 | 26,406 | 27,470 | ||||||||||||
Provision for loan losses |
2,118 | 2,549 | 10,468 | 4,883 | ||||||||||||
Net interest income after provision for loan
losses |
4,182 | 4,106 | 15,938 | 22,587 | ||||||||||||
Non-interest income: |
||||||||||||||||
Customer service fees |
751 | 730 | 2,967 | 2,870 | ||||||||||||
Portfolio management fees |
612 | 284 | 1,968 | 1,007 | ||||||||||||
Income from bank owned life insurance |
216 | 292 | 689 | 710 | ||||||||||||
Insurance, annuities and mutual fund fees |
70 | 45 | 173 | 129 | ||||||||||||
Gain (loss) on sales of securities, net |
451 | (3,273 | ) | 2,024 | (3,032 | ) | ||||||||||
Impairment losses on securities, net |
(3,491 | ) | (571 | ) | (3,870 | ) | (7,235 | ) | ||||||||
Gain (loss) on sales of loans, net |
358 | 135 | 607 | 860 | ||||||||||||
Miscellaneous |
44 | 45 | 116 | 78 | ||||||||||||
FHLB prepayment penalty |
(1,481 | ) | | (1,481 | ) | | ||||||||||
Total non-interest income (loss) |
(2,470 | ) | (2,313 | ) | 3,193 | (4,613 | ) | |||||||||
Non-interest expenses: |
||||||||||||||||
Salaries and employee benefits |
3,819 | 3,411 | 14,797 | 13,754 | ||||||||||||
Occupancy and equipment |
956 | 919 | 3,912 | 3,921 | ||||||||||||
Data processing |
731 | 635 | 2,934 | 2,659 | ||||||||||||
Professional fees |
974 | 319 | 1,924 | 1,083 | ||||||||||||
Advertising |
97 | 333 | 1,047 | 1,405 | ||||||||||||
FDIC deposit insurance |
285 | 301 | 1,109 | 1,491 | ||||||||||||
Other general and administrative |
1,607 | 1,217 | 5,320 | 4,519 | ||||||||||||
Total non-interest expenses |
8,469 | 7,135 | 31,043 | 28,832 | ||||||||||||
Loss before income taxes |
(6,757 | ) | (5,342 | ) | (11,912 | ) | (10,858 | ) | ||||||||
Benefit for income taxes |
(2,260 | ) | (1,527 | ) | (4,016 | ) | (3,060 | ) | ||||||||
Net loss |
$ | (4,497 | ) | $ | (3,815 | ) | $ | (7,896 | ) | $ | (7,798 | ) | ||||
Earnings (loss) per share |
||||||||||||||||
Basic |
$ | (0.57 | ) | $ | (0.48 | ) | $ | (0.99 | ) | $ | (0.98 | ) | ||||
Diluted |
$ | (0.57 | ) | $ | (0.48 | ) | $ | (0.99 | ) | $ | (0.98 | ) | ||||
Weighted average shares outstanding |
||||||||||||||||
Basic |
7,950,583 | 7,966,446 | 7,990,167 | 7,977,363 | ||||||||||||
Diluted |
7,950,583 | 7,966,446 | 7,990,167 | 7,977,363 |
LEGACY BANCORP, INC. AND SUBSIDIARIES
SELECTED CONSOLIDATED FINANCIAL HIGHLIGHTS AND OTHER DATA
(Dollars in thousands except per share data)
SELECTED CONSOLIDATED FINANCIAL HIGHLIGHTS AND OTHER DATA
(Dollars in thousands except per share data)
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Financial Highlights: |
||||||||||||||||
Net interest income |
$ | 6,300 | $ | 6,655 | $ | 26,406 | $ | 27,470 | ||||||||
Net income (loss) |
(4,497 | ) | (3,815 | ) | (7,896 | ) | (7,798 | ) | ||||||||
Per share data: |
||||||||||||||||
Earnings (loss) basic |
(0.57 | ) | (0.48 | ) | (0.99 | ) | (0.98 | ) | ||||||||
Earnings (loss) diluted |
(0.57 | ) | (0.48 | ) | (0.99 | ) | (0.98 | ) | ||||||||
Dividends declared |
0.05 | 0.05 | 0.20 | 0.20 | ||||||||||||
Book value per share end of
period |
12.92 | 13.89 | 12.92 | 13.89 | ||||||||||||
Tangible book value per share
end of period |
11.17 | 12.48 | 11.17 | 12.48 | ||||||||||||
Ratios and Other Information: |
||||||||||||||||
Return (loss) on average assets |
(1.89 | )% | (1.61 | )% | (0.84 | )% | (0.82 | )% | ||||||||
Return (loss) on average equity |
(15.04 | )% | (12.13 | )% | (6.48 | )% | (6.20 | )% | ||||||||
Net interest rate spread (1) |
2.65 | % | 2.71 | % | 2.79 | % | 2.78 | % | ||||||||
Net interest margin (2) |
2.90 | % | 3.05 | % | 3.05 | % | 3.13 | % | ||||||||
Efficiency ratio (3) |
120.1 | % | 85.0 | % | 96.1 | % | 84.9 | % | ||||||||
Average interest-earning assets to
average
interest-bearing liabilities |
115.98 | % | 117.24 | % | 115.86 | % | 116.87 | % | ||||||||
At period end: |
||||||||||||||||
Stockholders equity |
$ | 111,559 | $ | 121,367 | ||||||||||||
Total assets |
916,877 | 946,265 | ||||||||||||||
Equity to total assets |
12.2 | % | 12.8 | % | ||||||||||||
Non-performing assets to total assets |
1.63 | % | 2.20 | % | ||||||||||||
Non-performing loans to total loans |
2.07 | % | 2.96 | % | ||||||||||||
Allowance for loan losses to
non-performing loans |
70.70 | % | 56.64 | % | ||||||||||||
Allowance for loan losses to total loans |
1.47 | % | 1.67 | % | ||||||||||||
Number of full service offices |
19 | 19 |
(1) | The net interest rate spread represents the difference between the yield on total average interest-earning assets and the cost of total average interest-bearing liabilities for the period. | |
(2) | The net interest margin represents net interest income as a percent of average interest-earning assets for the period. | |
(3) | The efficiency ratio represents non-interest expense for the period minus expenses related to the amortization of intangible assets other than the amortization of mortgage servicing rights, divided by the sum of net interest income (before the loan loss provision) and non-interest income (excluding net gains or losses on the sale or impairment of securities). |
Analysis
of Net Interest Margin Fourth Quarter:
Three Months Ended December 31, 2010 | Three Months Ended December 31, 2009 | |||||||||||||||||||||||
Average | Average | |||||||||||||||||||||||
Outstanding | Outstanding | |||||||||||||||||||||||
Balance | Interest | Yield/ Rate(1) | Balance | Interest | Yield/ Rate(1) | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans net (2) |
$ | 630,428 | $ | 8,687 | 5.51 | % | $ | 658,100 | $ | 9,371 | 5.70 | % | ||||||||||||
Investment securities |
226,283 | 983 | 1.74 | % | 196,888 | 1,557 | 3.16 | % | ||||||||||||||||
Short-term investments |
13,430 | 5 | 0.15 | % | 17,088 | 2 | 0.05 | % | ||||||||||||||||
Total interest-earning assets |
870,141 | 9,675 | 4.45 | % | 872,076 | 10,930 | 5.01 | % | ||||||||||||||||
Non-interest-earning assets |
79,580 | 73,540 | ||||||||||||||||||||||
Total assets |
$ | 949,721 | $ | 945,616 | ||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Savings deposits |
$ | 52,685 | 28 | 0.21 | % | $ | 50,674 | 37 | 0.29 | % | ||||||||||||||
Relationship savings |
141,432 | 214 | 0.61 | % | 125,059 | 355 | 1.14 | % | ||||||||||||||||
Money market |
65,181 | 87 | 0.53 | % | 63,813 | 139 | 0.87 | % | ||||||||||||||||
NOW accounts |
47,291 | 32 | 0.27 | % | 44,096 | 39 | 0.35 | % | ||||||||||||||||
Certificates of deposit |
296,302 | 1,657 | 2.24 | % | 289,687 | 2,041 | 2.82 | % | ||||||||||||||||
Total interest-bearing deposits |
602,891 | 2,018 | 1.34 | % | 573,329 | 2,611 | 1.82 | % | ||||||||||||||||
Borrowed funds |
147,368 | 1,357 | 3.68 | % | 170,523 | 1,664 | 3.90 | % | ||||||||||||||||
Total interest-bearing
liabilities |
750,259 | 3,375 | 1.80 | % | 743,852 | 4,275 | 2.30 | % | ||||||||||||||||
Non-interest-bearing liabilities |
79,902 | 75,977 | ||||||||||||||||||||||
Total liabilities |
830,161 | 819,829 | ||||||||||||||||||||||
Equity |
119,560 | 125,787 | ||||||||||||||||||||||
Total liabilities and equity |
$ | 949,721 | $ | 945,616 | ||||||||||||||||||||
Net interest income |
$ | 6,300 | $ | 6,655 | ||||||||||||||||||||
Net interest rate spread (3) |
2.65 | % | 2.71 | % | ||||||||||||||||||||
Net interest-earning assets (4) |
$ | 119,882 | $ | 128,224 | ||||||||||||||||||||
Net interest margin (5) |
2.90 | % | 3.05 | % | ||||||||||||||||||||
Average interest-earning assets
to interest-bearing liabilities |
115.98 | % | 117.24 | % |
(1) | Yields and rates for the three months ended December 31, 2010 and 2009 are annualized. | |
(2) | Includes loans held for sale and non-accrual loans. | |
(3) | Net interest rate spread represents the difference between the yield on total average interest-earning assets and the cost of total average interest-bearing liabilities. | |
(4) | Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities. | |
(5) | Net interest margin represents net interest income divided by average total interest-earning assets. |
Analysis of Net Interest Margin Year to date:
Twelve Months Ended December 31, 2010 | Twelve Months Ended December 31, 2009 | |||||||||||||||||||||||
Average | Average | |||||||||||||||||||||||
Outstanding | Outstanding | |||||||||||||||||||||||
Balance | Interest | Yield/ Rate(1) | Balance | Interest | Yield/ Rate(1) | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans net (2) |
$ | 641,498 | $ | 36,014 | 5.61 | % | $ | 675,661 | $ | 38,849 | 5.75 | % | ||||||||||||
Investment securities |
209,559 | 4,927 | 2.35 | % | 181,642 | 6,958 | 3.83 | % | ||||||||||||||||
Short-term investments |
13,959 | 23 | 0.16 | % | 19,165 | 11 | 0.06 | % | ||||||||||||||||
Total interest-earning assets |
865,016 | 40,964 | 4.74 | % | 876,468 | 45,818 | 5.23 | % | ||||||||||||||||
Non-interest-earning assets |
79,219 | 73,378 | ||||||||||||||||||||||
Total assets |
$ | 944,235 | $ | 949,846 | ||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Savings deposits |
$ | 52,076 | 125 | 0.24 | % | $ | 50,724 | 170 | 0.34 | % | ||||||||||||||
Relationship savings |
137,742 | 1,108 | 0.80 | % | 123,297 | 1,595 | 1.29 | % | ||||||||||||||||
Money market |
66,007 | 433 | 0.66 | % | 65,602 | 684 | 1.04 | % | ||||||||||||||||
NOW accounts |
45,647 | 131 | 0.29 | % | 43,527 | 173 | 0.40 | % | ||||||||||||||||
Certificates of deposit |
291,520 | 7,131 | 2.45 | % | 282,730 | 8,449 | 2.99 | % | ||||||||||||||||
Total interest-bearing
deposits |
592,992 | 8,928 | 1.51 | % | 565,880 | 11,071 | 1.96 | % | ||||||||||||||||
Borrowed funds |
153,591 | 5,630 | 3.67 | % | 184,081 | 7,277 | 3.95 | % | ||||||||||||||||
Total interest-bearing
liabilities |
746,583 | 14,558 | 1.95 | % | 749,961 | 18,348 | 2.45 | % | ||||||||||||||||
Non-interest-bearing liabilities |
75,848 | 74,007 | ||||||||||||||||||||||
Total liabilities |
822,431 | 823,968 | ||||||||||||||||||||||
Equity |
121,804 | 125,878 | ||||||||||||||||||||||
Total liabilities and equity |
$ | 944,235 | $ | 949,846 | ||||||||||||||||||||
Net interest income |
$ | 26,406 | $ | 27,470 | ||||||||||||||||||||
Net interest rate spread (3) |
2.79 | % | 2.78 | % | ||||||||||||||||||||
Net interest-earning assets (4) |
$ | 118,433 | $ | 126,507 | ||||||||||||||||||||
Net interest margin (5) |
3.05 | % | 3.13 | % | ||||||||||||||||||||
Average interest-earning assets
to interest-bearing liabilities |
115.86 | % | 116.87 | % |
(1) | Yields and rates for the twelve months ended December 31, 2010 and 2009 are annualized. | |
(2) | Includes loans held for sale and non-accrual loans. | |
(3) | Net interest rate spread represents the difference between the yield on total average interest-earning assets and the cost of total average interest-bearing liabilities. | |
(4) | Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities. | |
(5) | Net interest margin represents net interest income divided by average total interest-earning assets. |
Loan Portfolio Information:
At December 31, 2010:
Portfolio Balance | Nonperforming (NPAs) | Troubled Debt Restructurings | |||||||||||||||||||||||||||
% of | Included | Not Included | |||||||||||||||||||||||||||
Amount | Percent | Amount | Portfolio | In NPAs | In NPAs | Total | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||
Mortgage loans on real estate: |
|||||||||||||||||||||||||||||
Residential |
$ | 276,765 | 45.02 | % | $ | 4,176 | 1.51 | % | $ | | $ | 356 | $ | 356 | |||||||||||||||
Commercial In market |
174,621 | 28.40 | 8,128 | 4.65 | 2,451 | 1,568 | 4,019 | ||||||||||||||||||||||
Commercial Out of market |
50,406 | 8.20 | | | | | | ||||||||||||||||||||||
Home equity |
74,328 | 12.09 | 120 | 0.16 | | | | ||||||||||||||||||||||
576,120 | 93.71 | 12,424 | 2.16 | 2,451 | 1,924 | 4,375 | |||||||||||||||||||||||
Other loans: |
|||||||||||||||||||||||||||||
Commercial |
28,123 | 4.58 | 315 | 1.12 | | 174 | 174 | ||||||||||||||||||||||
Consumer and other |
10,518 | 1.71 | 5 | 0.05 | | | | ||||||||||||||||||||||
38,641 | 6.29 | 320 | 0.83 | | 174 | 174 | |||||||||||||||||||||||
Total loans |
614,761 | 100.00 | % | $ | 12,744 | 2.07 | % | $ | 2,451 | $ | 2,098 | $ | 4,549 | ||||||||||||||||
Other Items: |
|||||||||||||||||||||||||||||
Net deferred loan costs |
1,351 | ||||||||||||||||||||||||||||
Allowance for loan losses |
(9,010 | ) | |||||||||||||||||||||||||||
Total loans, net |
$ | 607,102 | |||||||||||||||||||||||||||
Other information: |
|||||||||||||||||||||||||||||
Other real estate owned (OREO) |
2,216 | ||||||||||||||||||||||||||||
Total nonperforming assets |
$ | 14,960 | |||||||||||||||||||||||||||
Non-performing assets to total
assets |
1.63 | % | |||||||||||||||||||||||||||
At December 31, 2009:
Portfolio Balance | Nonperforming (NPAs) | Troubled Debt Restructurings | |||||||||||||||||||||||||||
% of | Included | Not Included | |||||||||||||||||||||||||||
Amount | Percent | Amount | Portfolio | In NPAs | In NPAs | Total | |||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||
Mortgage loans on real estate: |
|||||||||||||||||||||||||||||
Residential |
$ | 285,618 | 43.12 | % | $ | 4,822 | 1.69 | % | $ | | $ | | $ | | |||||||||||||||
Commercial In market |
189,945 | 28.68 | 12,041 | 6.34 | 5,804 | 892 | 6,696 | ||||||||||||||||||||||
Commercial Out of market |
73,951 | 11.17 | 1,901 | 2.57 | | 3,994 | 3,994 | ||||||||||||||||||||||
Home equity |
69,625 | 10.51 | 70 | 0.10 | | | | ||||||||||||||||||||||
619,139 | 93.48 | 18,834 | 3.04 | 5,804 | 4,886 | 10,690 | |||||||||||||||||||||||
Other loans: |
|||||||||||||||||||||||||||||
Commercial |
31,373 | 4.74 | 743 | 2.37 | 100 | | 100 | ||||||||||||||||||||||
Consumer and other |
11,791 | 1.78 | 1 | 0.01 | | | | ||||||||||||||||||||||
43,164 | 6.52 | 744 | 1.72 | 100 | | 100 | |||||||||||||||||||||||
Total loans |
662,303 | 100.00 | % | $ | 19,578 | 2.96 | % | $ | 5,904 | $ | 4,886 | $ | 10,790 | ||||||||||||||||
Other Items: |
|||||||||||||||||||||||||||||
Net deferred loan costs |
1,414 | ||||||||||||||||||||||||||||
Allowance for loan losses |
(11,089 | ) | |||||||||||||||||||||||||||
Total loans, net |
$ | 652,628 | |||||||||||||||||||||||||||
Other information: |
|||||||||||||||||||||||||||||
Other real estate owned (OREO) |
1,195 | ||||||||||||||||||||||||||||
Total nonperforming assets |
$ | 20,773 | |||||||||||||||||||||||||||
Non-performing assets to total
assets |
2.20 | % | |||||||||||||||||||||||||||
Securities and Other Investment Portfolio Composition:
At December 31, 2010 | At December 31, 2009 | |||||||||||||||
Amortized | Amortized | |||||||||||||||
Cost | Fair Value | Cost | Fair Value | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Securities available for sale: |
||||||||||||||||
Government-sponsored enterprises (GSE) |
$ | 132,221 | $ | 131,624 | $ | 80,393 | $ | 79,976 | ||||||||
Municipal bonds |
3,145 | 3,145 | 17,521 | 17,875 | ||||||||||||
Corporate bonds and other obligations |
401 | 402 | 1,321 | 1,351 | ||||||||||||
GSE residential mortgage-backed |
6,370 | 6,594 | 29,591 | 30,503 | ||||||||||||
U.S. Government guaranteed residential mortgage-backed |
42,775 | 42,967 | 33,625 | 33,636 | ||||||||||||
Total debt securities |
184,912 | 184,732 | 162,451 | 163,341 | ||||||||||||
Marketable equity securities |
888 | 956 | 3,239 | 4,085 | ||||||||||||
Total securities available for sale |
185,800 | 185,688 | 165,690 | 167,426 | ||||||||||||
Securities held to maturity: |
||||||||||||||||
Other bonds and obligations |
97 | 97 | 97 | 97 | ||||||||||||
Restricted equity securities and other investments: |
||||||||||||||||
Federal Home Loan Bank of Boston stock |
10,932 | 10,932 | 10,932 | 10,932 | ||||||||||||
Savings Bank Life Insurance |
1,709 | 1,709 | 1,709 | 1,709 | ||||||||||||
Real estate partnerships |
3,815 | 3,815 | 4,397 | 4,397 | ||||||||||||
Other investments |
90 | 90 | 155 | 155 | ||||||||||||
Total restricted equity securities
and other investments |
16,546 | 16,546 | 17,193 | 17,193 | ||||||||||||
Total securities |
$ | 202,443 | $ | 202,331 | $ | 182,980 | $ | 184,716 | ||||||||
Deposit Accounts Composition:
At December 31, 2010 | At December 31, 2009 | |||||||||||||||
Balance | Percent | Balance | Percent | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Deposit type: |
||||||||||||||||
Demand |
$ | 75,116 | 10.96 | % | $ | 75,232 | 11.55 | % | ||||||||
Regular savings |
53,504 | 7.81 | 49,883 | 7.66 | ||||||||||||
Relationship savings |
142,110 | 20.74 | 125,328 | 19.24 | ||||||||||||
Money market
deposits |
68,611 | 10.01 | 63,077 | 9.68 | ||||||||||||
NOW deposits |
48,197 | 7.03 | 48,546 | 7.45 | ||||||||||||
Total transaction
accounts |
387,538 | 56.55 | 362,066 | 55.58 | ||||||||||||
Term certificates
less than $100,000 |
162,408 | 23.70 | 174,284 | 26.76 | ||||||||||||
Term certificates
$100,000 or more |
135,299 | 19.75 | 115,028 | 17.66 | ||||||||||||
Total certificate
accounts |
297,707 | 43.45 | 289,312 | 44.42 | ||||||||||||
Total deposits |
$ | 685,245 | 100.00 | % | $ | 651,378 | 100.00 | % | ||||||||
Reconciliation of Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance
with accounting principles generally accepted in the United States of America (GAAP). The
Companys management uses these non-GAAP measures in its analysis of the Companys performance.
These measures typically adjust GAAP performance measures to exclude significant gains or losses
that are expected to be non-recurring. Because these items and their impact on the Companys
performance are difficult to predict, management believes that presentations of financial measures
excluding the impact of these items provide useful supplemental information that is essential to a
proper understanding of the operating results of the Companys core businesses. These disclosures
should not be viewed as a substitute for operating results determined in accordance with GAAP, nor
are they necessarily comparable to non-GAAP performance measures that may be presented by other
companies.
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Net Income (loss) (GAAP) |
$ | (4,497 | ) | $ | (3,815 | ) | $ | (7,896 | ) | $ | (7,798 | ) | ||||
Less: (Gain) loss on sale or impairment of
securities, net |
3,040 | 3,844 | 1,846 | 10,267 | ||||||||||||
Add: FHLB advance prepayment charge |
1,481 | | 1,481 | | ||||||||||||
Add: FDIC deposit insurance special assessment |
| | | 423 | ||||||||||||
Add: Merger related expenses |
473 | | 473 | | ||||||||||||
Adjustment: Income taxes related to non-recurring adjustments noted above |
(1,859 | ) | (1,173 | ) | (1,362 | ) | (3,261 | ) | ||||||||
Adjustment to deferred tax valuation reserves |
255 | 1,409 | 516 | 1,409 | ||||||||||||
Net Income (loss) (Core) |
$ | (1,107 | ) | $ | 265 | $ | (4,942 | ) | $ | 1,040 | ||||||
Efficiency Ratio (As Reported) |
120.1 | % | 85.0 | % | 96.1 | % | 84.9 | % | ||||||||
Effect of gain or loss on sale or impairment of
securities, net |
| | | | ||||||||||||
Effect of FHLB advance prepayment charge |
(20.4 | ) | | (4.3 | ) | | ||||||||||
Effect of FDIC deposit insurance special assessment |
| | | (1.2 | ) | |||||||||||
Effect of merger related expenses |
(6.6 | ) | | (1.4 | ) | | ||||||||||
Efficiency Ratio (Core) |
93.1 | % | 85.0 | % | 90.4 | % | 83.7 | % | ||||||||