Attached files

file filename
8-K - FORM 8-K - United Financial Bancorp, Inc.d429788d8k.htm

Exhibit 99.1

 

LOGO

 

For Immediate Release:    October 25, 2012
Investor Relations Contact:    Media Relations Contact:
Marliese L. Shaw    Adam J. Jeamel
Senior Vice President, Investor Relations Officer    Vice President, Corporate Communications
860-291-3622    860-291-3765
mshaw@rockvillebank.com    ajeamel@rockvillebank.com

ROCKVILLE FINANCIAL, INC.

ANNOUNCES RECORD EARNINGS

AND DIVIDEND INCREASE

ROCKVILLE, Conn., October 25, 2012 – Rockville Financial, Inc. (“Rockville Financial” or the “Company”) (NASDAQ Global Select Stock Market: “RCKB”), the holding company for Rockville Bank (the “Bank”), today announced net income of $4.7 million, or $0.17 per diluted share, for the quarter ended September 30, 2012.

“I am pleased to announce that Rockville Financial, Inc. reported its highest quarterly earnings in the Company’s 154 year history, and its fourth consecutive quarter of record core earnings. The quarter’s results were in part driven by the recognition of $2.5 million of gains on sales of loans due to the expansion of our mortgage banking business. This is a 101% increase over our next highest quarter. Asset quality remains strong and Rockville continues to enjoy organic growth,” stated William (Bill) H. W. Crawford, IV, President and Chief Executive Officer (CEO) of Rockville Financial, Inc. and Rockville Bank. “The Company’s organic growth strategy is positively reflected in its increase in deposit market share. During the twelve months ending June 30, 2012, Rockville moved up in rank in the State of Connecticut to 12th position from 14th position and increased market share in all but one of its branch locations. I would like to personally thank our employees for their continued focus on superior customer service.”

Third Quarter Highlights (revenue and expense comparisons are to prior year third quarter results, unless noted otherwise)

 

   

58.3% increase in operating earnings on a linked quarter basis, 14.3% increase in operating earnings year-over-year.

 

   

12.7% growth in operating revenue on a linked quarter basis, 22.8% growth in operating revenue year-over-year.

 

   

5.0% increase in operating expense on a linked quarter basis, 36.9% increase in operating expense year-over-year.

 

RCKB – Rockville Financial, Inc.    Page 1    www.rockvillefinancialinc.com


   

240.6% increase in residential mortgage production year-over-year to $82.8 million in the third quarter of 2012 from $24.3 million in the prior year, and a 3.5% increase in residential mortgage production from $80.0 million in the linked quarter.

 

   

1.0% linked quarter net commercial loan growth, after approximately $10 million of commercial loan payoffs in the third quarter.

 

   

10.4% net interest income growth due to average loan growth and decreased funding costs.

 

   

3.80% tax equivalent net interest margin, compared to 3.70% in the prior year and 3.87% in the linked quarter.

 

   

0.79% cost of interest-bearing liabilities, decreased 44 basis points from prior year and 6 basis points from the linked quarter.

 

   

0.68% total cost of funds, decreased 40 basis points from prior year and 5 basis points from the linked quarter.

 

   

Efficiency ratio increased to 67.25% from 60.29% in the prior year and decreased from 72.14% in the linked quarter.

 

   

3.00% non-interest expense as a percentage of average assets, increased from 2.44% in the prior year and increased from 2.93% in the linked quarter.

 

   

0.00% net loan charge-offs to average loans for the quarter, 0.04% for the year-to-date.

Operating Results

The Company reported third quarter 2012 net income and core operating earnings of $4.7 million, or $0.17 per diluted share, compared to the linked quarter net income of $2.9 million, or $0.11 per diluted share. Core operating earnings for the second quarter of 2012 were $3.8 million (Non-GAAP, see attached table), or $0.14 per diluted share excluding the accelerated stock award grant expense. For the third quarter 2011, the Company recorded net income and core operating earnings of $4.1 million, or $0.14 per diluted share. This 14.3% operating earnings increase year-over-year, was attributable to strong mortgage banking revenue as a result of especially favorable market spreads and the expansion of the residential mortgage business program, and continued organic growth in both commercial loans and low cost core deposits during the third quarter 2012. Operating revenue of $21.6 million in the third quarter 2012 was an increase from $19.2 million in the second quarter and from $17.6 million in the prior year period.

Net Interest Income Increases

Net interest income of $17.0 million for the third quarter of 2012 increased by $73,000, or 0.4%, from $16.9 million for the second quarter of 2012 and by $1.6 million, or 10.4%, from the comparable 2011 period. This increase is due to both the growth in average earning assets and the continued reduction in the cost of funds. The tax equivalent net interest margin for the third quarter of 2012 was 3.80%, compared to 3.87% for the second quarter of 2012 and 3.70% for the comparable period in 2011.

The Company’s tax equivalent yield on interest-earning assets decreased 11 basis points during the quarter ending September 30, 2012 to 4.39% from 4.50% during the second quarter 2012, and decreased by 22 basis points from 4.61% during the third quarter of 2011. The reduction in the average yield during the third quarter from both a linked quarter and year-over-year basis, was

 

RCKB – Rockville Financial, Inc.    Page 2    www.rockvillefinancialinc.com


primarily attributable to the impact that the extended low interest rate environment has had on the yields of new loan originations and adjustable rate mortgage repricings. The tax equivalent yield on investment securities has benefited from the inclusion of $67.7 million of municipal bonds during the year-to-date 2012.

The cost of interest-bearing deposits decreased across all comparable periods as a result of the Company’s continued focus on growing low cost core deposits and on reducing the cost of funds as well as the continued migration out of time deposits to other interest bearing deposit types. The cost of interest-bearing deposits decreased 5 basis points to 0.69% in the third quarter of 2012 from 0.74% in the second quarter of 2012, and decreased by 34 basis points from 1.03% in the comparable 2011 period. The cost of interest-bearing liabilities decreased 6 basis points to 0.79% in the third quarter of 2012 from 0.85% in the second quarter of 2012, and decreased by 44 basis points from 1.23% during the third quarter of 2011.

Provision For Loan Losses Increases

The provision for loan losses increased $39,000, or 5.2%, to $793,000 for the three months ended September 30, 2012 compared to $754,000 for the comparable 2011 period due to growth in the loan portfolio during this time period. Net charge-offs for the third quarter were $17,000, or 0.00% of average loans outstanding, a decrease from $555,000, or 0.04% of average loans outstanding, in the prior year period. Provision expense continues to be assessed in correlation with the Company’s loan growth and risk profile.

Non-Interest Income

Non-interest income totaled $4.6 million for the third quarter 2012, an increase of $2.4 million, or 104.3%, on a linked quarter basis and up $2.4 million, or 108.6%, from the third quarter 2011. The linked quarter and year-over-year change in non-interest income is primarily attributable to the varying levels of net gains from sales of loans which totaled $2.5 million for the third quarter 2012, $44,000 in the second quarter 2012 and $405,000 in the third quarter 2011. The Company sold residential mortgage loans totaling $63.6 million in the third quarter 2012 compared to $1.0 million in the second quarter 2012 due to timing of the application process. In the third quarter 2011 the Company sold $20.2 million of residential mortgage loans. Loans held for sale totaled $5.8 million and $2.1 million at September 30, 2012 and 2011, respectively.

As the results reflect, the advantageous market spreads and the expansion of the Company’s mortgage banking business in 2012 were significant drivers to its financial performance in the third quarter. Over the course of the year, the Company hired twelve mortgage loan officers and sixteen mortgage underwriters and processors which contributed to both the significant increase in production and the mix of that production. The Company continues to evolve this business and develop efficiencies. During the third quarter 2012 the Company originated 413 loans totaling $82.8 million, an increase of 222.7% and 240.6%, respectively, from 128 loans totaling $24.3 million in the third quarter 2011. Additionally, the inclusion of mortgage loan officers in the business model allows the Company to cultivate purchase mortgage production with local realtors and has increased the volume of purchase mortgages to $32.4 million in the third quarter 2012 as compared to $8.7 million in the prior year period, a 272.4% increase in that production source.

 

RCKB – Rockville Financial, Inc.    Page 3    www.rockvillefinancialinc.com


Service charges and fee income totaled $1.6 million for the third quarter 2012, an increase of $47,000, or 3.1%, on a linked quarter basis and an increase of $64,000, or 4.2%, from the same period in the prior year. Other income totaled $301,000 for the third quarter 2012, a decrease of $258,000, or 46.2%, on a linked quarter basis and an increase of $89,000, or 42.0%, from the same period in the prior year.

Non-Interest Expense

Non-interest expense as a percentage of average assets increased to 3.00% in the third quarter of 2012 from 2.93% in the second quarter of 2012, and increased from 2.44% in the third quarter 2011.

Non-interest expense totaled $14.5 million for the third quarter of 2012, up $695,000, or 5.0%, on a linked quarter basis and up $3.9 million, or 36.9%, from the third quarter 2011. The linked quarter change in non-interest expense is primarily attributable to a $604,000, or 31.9%, increase in other expense as a result of a $275,000 increase in directors stock award expense related to the June 2012 restricted stock and stock option grant, a $244,000 increase in other public company expenses and a $179,000 increase in electronic banking operational losses related largely to debit card losses. The debit card losses are the result of charge backs at large independent third-party servicers used by merchants for standard processing of customer debit card transactions.

On a year-over-year basis, the $3.9 million increase in non-interest expense is primarily attributable to a $2.3 million, or 38.0%, increase in salaries and employee benefits costs and a $1.0 million, or 70.5%, increase in other expense. The increase in salaries and employee benefits costs is attributable to the human capital infrastructure investment, significantly in 2011 and continued to a lesser extent in 2012, and is also inclusive of a $455,000 increase in officer stock award expense related to the June 2012 restricted stock and stock option grant and a $236,000 increase in pension expense. Full-time equivalent employees increased to 306 at September 30, 2012 from 261 at September 30, 2011. The increase in other expense is primarily due to a $303,000 increase in directors stock award expense related to the June 2012 restricted stock and stock option grant, a $188,000 increase in other public company expenses, a $162,000 increase in electronic banking operational losses related largely to debit card losses, and a $153,000 increase in telephone expense as a result of a new system installation.

Organic Loan and Deposit Growth Continues;

Securities, BOLI and Borrowings Increase

Rockville Financial’s total assets increased $199.3 million, or 11.4%, to $1.95 billion at September 30, 2012 from December 31, 2011. During the nine month period, net loans grew by $73.2 million, or 5.0%, with an increase of $47.0 million, or 7.9%, in the commercial real estate portfolio, an increase of $26.6 million, or 18.5%, in the commercial business portfolio and an increase of $2.9 million, or 0.4%, in the residential mortgage portfolio.

The available for sale securities portfolio increased $94.7 million, or 62.6%, to $246.0 million at September 30, 2012 from $151.2 million at December 31, 2011. The increase includes the Company’s net purchase of $67.7 million of AA or better rated municipal bonds, $11.8 million of A and AA rated floating rate corporate bonds, $9.2 million of government sponsored multi-family mortgage-backed bonds and $8.0 million of variable rate investment grade collateralized loan obligations. The municipal bonds represent a wide geographic diversification and consist of both general obligation and revenue bonds.

 

RCKB – Rockville Financial, Inc.    Page 4    www.rockvillefinancialinc.com


Bank Owned Life Insurance (“BOLI”) increased $26.8 million during the nine months ended September 30, 2012, primarily due to the purchase of $25.0 million of new life insurance policies during the first quarter. As a result of both the BOLI and municipal bond purchases during the year-to-date, the Company’s effective tax rate has decreased to 25.6% in the third quarter 2012 from 34.5% during the prior year period.

During the three months ended September 30, 2012, the Company entered into its second interest rate swap to hedge the variable cash flows associated with a forecasted adjustable rate wholesale funding. The total notional value of two outstanding interest rate derivatives was $75 million, and both were designated as cash flow hedges of interest rate risk.

Deposits totaled $1.48 billion at September 30, 2012 and increased $150.4 million, or 11.3% from $1.33 billion at December 31, 2011, reflecting a $17.1 million, or 8.3%, increase in non-interest bearing deposits and a $133.3 million, or 11.9%, increase in interest bearing deposits. The increase in interest bearing deposits included the purchase of $41.7 million of brokered time deposits. The balance was comprised of $20.0 million and $21.7 million of six month and 4 year callable time deposits at the Company’s option, respectively. The weighted average cost of brokered deposits was 0.64% at September 30, 2012, with balances representing 2.8% of total deposits. Federal Home Loan Bank of Boston advances increased $53.0 million, or 80.4%, year-to-date to $118.9 million at September 30, 2012 due to the addition of advances with terms of three months or less with a cost ranging from 0.20% to 0.27%.

Average net loans increased $41.5 million to $1.540 billion for the quarter ended September 30, 2012 from $1.499 billion for the quarter ended June 30, 2012. Average available for sale securities increased $14.4 million to $233.1 million for the quarter ended September 30, 2012 from $218.7 million for the quarter ended June 30, 2012, while average other earning assets decreased $11.9 million to $23.4 million during the same time period.

Average total deposits increased $35.7 million to $1.469 billion for the quarter ended September 30, 2012 from $1.433 billion for the quarter ended June 30, 2012. Average core deposits increased $32.2 million to $934.0 million for the quarter ended September 30, 2012 from $901.8 million for the quarter ended June 30, 2012, while average time deposits decreased $5.5 million during the same time period.

Asset Quality

Non-performing assets increased $1.0 million to $16.6 million at September 30, 2012 from $15.6 million at December 31, 2011. The ratio of non-performing assets to total assets decreased 4 basis points to 0.85% at September 30, 2012 from 0.89% at December 31, 2011. Loans on non-accrual increased $1.4 million to $14.0 million at September 30, 2012 from $12.6 million at December 31, 2011. Included in non-accrual loans are non-accruing troubled debt restructurings. Non-accruing troubled debt restructurings (“TDR”) decreased $402,000 to $3.0 million at September 30, 2012 from $3.4 million at December 31, 2011. The ratio of non-performing loans to total loans increased 5 basis points to 0.91% at September 30, 2012 from 0.86% at December 31, 2011. At September 30, 2012, the allowance for loan losses as a percentage of non-performing loans and of total loans outstanding was 128.93% and 1.17%, compared to 127.08% and 1.09% at December 31, 2011, respectively.

 

RCKB – Rockville Financial, Inc.    Page 5    www.rockvillefinancialinc.com


Dividend Increase

The Board of Directors voted to increase the cash dividend on the Company’s common stock, declaring a dividend of $0.10 per share to shareholders of record at the close of business on November 5, 2012 and payable on November 13, 2012. The dividend is being increased by 11% from the prior dividend of $0.09 per share, and has increased by 54% since the Company’s second-step conversion in May 2011. This dividend equates to a 3.37% annualized yield based on the $11.88 average closing price of the Company’s common stock in the third quarter of 2012. The Company has paid dividends for 26 consecutive quarters. The dividend payout ratio for the quarter ended September 30, 2012 was 55%. Of note, 49% of the Company’s certificate holders have committed to purchasing additional shares of the Company’s stock on a quarterly basis since implementation of its dividend reinvestment program in April 2012.

Stock Repurchase Program

In accordance with State of Connecticut Department of Banking mutual conversion banking regulations the Company was eligible to adopt a stock repurchase program at the one year anniversary of its March 3, 2011 stock conversion. As such, the Company’s Board of Directors approved a buyback plan on March 2, 2012 and commenced the plan upon receiving satisfactory response from the Company’s regulator, the Federal Reserve Bank of Boston, on March 13, 2012. Under this plan, the Company may repurchase up to 2,951,250 shares, or 10% of the outstanding shares at the time the plan was approved. As of September 30, 2012, the Company had repurchased 1,356,379 shares at an average cost of $11.61 per share. The average closing price of the Company’s common stock over this time period was $11.69 per share.

The Company repurchased 28,000 shares during the quarter ended September 30, 2012, at an average price of $11.72, which was 104% of the Company’s tangible book value of $11.24. The closing price on the first business day of the quarter was $11.60, or 103% of the Company’s tangible book value, while the closing price on the last business day of the quarter was $12.27, or 109% of the Company’s tangible book value. The average closing price during the third quarter was $11.88, or 106% of the Company’s tangible book value.

Management Comments

“Rockville reported record quarterly earnings and has made significant progress in decreasing funding costs, accelerating commercial loan growth and mortgage loan production, protecting asset quality, and efficiently returning capital to shareholders via increased dividends and our 10% stock buyback program,” stated William (Bill) H. W. Crawford, IV, President and Chief Executive Officer (CEO). “Our total shareholder return year-over-year is 33.4% compared to the SNL thrift index of 30.0%. At Rockville, we remain focused on creating prosperity for our customers and communities and wealth for our shareholders.“

 

RCKB – Rockville Financial, Inc.    Page 6    www.rockvillefinancialinc.com


About Rockville Financial, Inc.

Rockville Financial, Inc. is the parent of Rockville Bank, which is a 21-branch community bank serving Tolland, Hartford and New London counties in Connecticut. Rockville Bank has established a New Haven County Commercial Banking Office in Hamden, Conn., and will be opening a full service branch in West Hartford, Conn., in the coming months. For more information about Rockville Bank’s services and products, call (860) 291-3600 or visit www.rockvillebank.com. For more information about Rockville Financial, Inc., visit www.rockvillefinancialinc.com.

Investor Call

Rockville Financial, Inc. is hosting a conference call on Friday, October 26, 2012 at 10:00 a.m. Eastern Time (ET) to discuss the Company’s third quarter financial results. Those wishing to participate in the call may dial toll-free 1-877-317-6789. A replay of the call will be available on October 26, 2012 by dialing 1-877-344-7529, Conference ID # 10019061, and will be available until 9:00 a.m. ET on November 12, 2012.

Forward Looking Statements

This press release may contain certain forward-looking statements about the Company. Forward-looking statements include statements regarding anticipated future events and can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as “believe,” “expect,” “anticipate,” “estimate,” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” Forward-looking statements, by their nature, are subject to risks and uncertainties. Certain factors that could cause actual results to differ materially from expected results include increased competitive pressures, changes in the interest rate environment, general economic conditions or conditions within the securities markets, and legislative and regulatory changes that could adversely affect the business in which the Company and its subsidiaries are engaged.

 

RCKB – Rockville Financial, Inc.    Page 7    www.rockvillefinancialinc.com


Rockville Financial, Inc. and Subsidiaries

Consolidated Statements of Income

(In Thousands, Except Share Data)

(Unaudited)

 

     For the Three Months
Ended September 30,
    For the Nine Months
Ended September 30,
 
     2012      2011     2012      2011  

INTEREST AND DIVIDEND INCOME:

          

Loans

   $ 17,883       $ 17,828      $ 53,377       $ 52,844   

Securities-interest

     1,733         1,244        4,742         3,579   

Securities-dividends

     42         45        127         324   

Interest-bearing deposits

     13         8        50         39   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total interest and dividend income

     19,671         19,125        58,296         56,786   
  

 

 

    

 

 

   

 

 

    

 

 

 

INTEREST EXPENSE:

          

Deposits

     2,149         2,862        6,646         8,670   

Borrowed funds

     558         899        1,669         5,587   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total interest expense

     2,707         3,761        8,315         14,257   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income

     16,964         15,364        49,981         42,529   

PROVISION FOR LOAN LOSSES

     793         754        2,678         2,260   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income after provision for loan losses

     16,171         14,610        47,303         40,269   
  

 

 

    

 

 

   

 

 

    

 

 

 

NON-INTEREST INCOME:

          

Total other-than-temporary impairment losses on equity securities

     —           —          —           (29

Service charges and fees

     1,585         1,521        4,949         4,799   

Net gain from sales of securities

     214         74        335         6,275   

Net gain from sales of loans

     2,514         405        3,083         464   

Other income

     301         212        1,176         210   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total non-interest income

     4,614         2,212        9,543         11,719   
  

 

 

    

 

 

   

 

 

    

 

 

 

NON-INTEREST EXPENSE:

          

Salaries and employee benefits

     8,314         6,023        23,905         18,307   

Service bureau fees

     946         1,110        3,234         3,297   

Occupancy and equipment

     1,254         1,097        3,355         3,363   

Professional fees

     1,049         725        2,595         1,907   

Marketing and promotions

     70         202        287         967   

FDIC assessments

     268         (29     774         991   

Other real estate owned

     110         2        444         76   

Contribution to Rockville Bank Foundation, Inc.

     —           —          —           5,043   

Loss on extinguishment of debt

     —           —          —           8,914   

Other

     2,499         1,466        6,074         4,383   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total non-interest expense

     14,510         10,596        40,668         47,248   
  

 

 

    

 

 

   

 

 

    

 

 

 

INCOME BEFORE INCOME TAXES

     6,275         6,226        16,178         4,740   

Income tax provision

     1,607         2,143        4,706         1,636   
  

 

 

    

 

 

   

 

 

    

 

 

 

NET INCOME

   $ 4,668       $ 4,083      $ 11,472       $ 3,104   
  

 

 

    

 

 

   

 

 

    

 

 

 

 

F-1


Rockville Financial, Inc. and Subsidiaries

Consolidated Statements of Income - Concluded

(In Thousands, Except Share Data)

(Unaudited)

 

     For the Three Months
Ended September 30,
     For the Nine Months
Ended September 30,
 
     2012      2011      2012      2011  

Net income per share:

           

Basic

   $ 0.17       $ 0.14       $ 0.41       $ 0.11   

Diluted

   $ 0.17       $ 0.14       $ 0.41       $ 0.11   

Weighted-average shares outstanding:

           

Basic

     27,659,996         28,913,173         27,892,886         28,952,796   

Diluted

     27,847,021         29,035,511         28,067,129         29,036,136   

 

F-2


Rockville Financial, Inc. and Subsidiaries

Consolidated Statements of Income

(In Thousands)

(Unaudited)

 

     For the Three Months Ended  
     September 30,
2012
     June 30,
2012
     March 31,
2012
     December 31,
2011
     September 30,
2011
 

INTEREST AND DIVIDEND INCOME:

              

Loans

   $ 17,883       $ 17,930       $ 17,564       $ 17,619       $ 17,828   

Securities-interest

     1,733         1,703         1,306         1,100         1,244   

Securities-dividends

     42         41         44         43         45   

Interest-bearing deposits

     13         26         11         32         8   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest and dividend income

     19,671         19,700         18,925         18,794         19,125   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INTEREST EXPENSE:

              

Deposits

     2,149         2,246         2,251         2,582         2,862   

Borrowed funds

     558         563         548         632         899   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     2,707         2,809         2,799         3,214         3,761   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

     16,964         16,891         16,126         15,580         15,364   

PROVISION FOR LOAN LOSSES

     793         1,181         704         761         754   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan losses

     16,171         15,710         15,422         14,819         14,610   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NON-INTEREST INCOME:

              

Service charges and fees

     1,585         1,538         1,826         1,565         1,521   

Net gain from sales of securities

     214         118         3         2         74   

Net gain from sales of loans

     2,514         44         525         1,251         405   

Other income

     301         559         316         222         212   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-interest income

     4,614         2,259         2,670         3,040         2,212   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NON-INTEREST EXPENSE:

              

Salaries and employee benefits

     8,314         8,468         7,123         5,938         6,023   

Service bureau fees

     946         1,231         1,057         1,041         1,110   

Occupancy and equipment

     1,254         1,036         1,065         1,038         1,097   

Professional fees

     1,049         828         718         630         725   

Marketing and promotions

     70         103         114         204         202   

FDIC assessments

     268         201         305         256         (29

Other real estate owned

     110         53         281         601         2   

Other

     2,499         1,895         1,680         2,060         1,466   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total non-interest expense

     14,510         13,815         12,343         11,768         10,596   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

INCOME BEFORE INCOME TAXES

     6,275         4,154         5,749         6,091         6,226   

Income Tax Provision

     1,607         1,205         1,894         2,103         2,143   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NET INCOME

   $ 4,668       $ 2,949       $ 3,855       $ 3,988       $ 4,083   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

F-3


Rockville Financial, Inc. and Subsidiaries

Consolidated Statements of Condition

(In Thousands)

(Unaudited)

 

     September 30,
2012
    June 30,
2012
    March 30,
2012
    December 30,
2011
    September 30,
2011
 

ASSETS

          

CASH AND CASH EQUIVALENTS:

          

Cash and due from banks

   $ 14,000      $ 20,151      $ 15,303      $ 40,677      $ 68,487   

Short-term investments

     24,365        13,739        24,549        308        312   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cash and cash equivalents

     38,365        33,890        39,852        40,985        68,799   

AVAILABLE FOR SALE SECURITIES-At fair value

     245,952        221,714        195,501        151,237        134,642   

HELD TO MATURITY SECURITIES-At amortized cost

     6,935        7,692        8,603        9,506        10,504   

TOTAL LOANS HELD FOR SALE

     5,786        598        —          —          2,081   

LOANS RECEIVABLE

     1,548,696        1,562,553        1,512,813        1,473,423        1,461,016   

Less allowance for loan losses

     (18,079     (17,303     (16,527     (16,025     (15,524
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Net Loans

     1,530,617        1,545,250        1,496,286        1,457,398        1,445,492   

FEDERAL HOME LOAN BANK STOCK, at cost

     15,867        15,867        15,867        17,007        17,007   

ACCRUED INTEREST RECEIVABLE

     5,521        5,070        4,624        4,089        4,084   

DEFERRED TAX ASSET-Net

     9,843        10,492        10,590        10,368        7,494   

PREMISES AND EQUIPMENT-Net

     18,965        17,331        16,082        15,502        15,500   

GOODWILL

     1,070        1,070        1,070        1,149        1,149   

CASH SURRENDER VALUE OF BANK-OWNED LIFE INSURANCE

     57,838        56,912        56,388        31,082        30,790   

OTHER REAL ESTATE OWNED

     2,618        2,084        2,746        3,008        303   

PREPAID FDIC ASSESSMENTS

     2,334        2,569        2,805        3,034        5,378   

CURRENT INCOME TAX RECEIVABLE

     1,316        3,121        612        2,848        3,260   

OTHER ASSETS

     6,160        4,739        4,128        2,659        3,696   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 1,949,187      $ 1,928,399      $ 1,855,154      $ 1,749,872      $ 1,750,179   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

          

LIABILITIES:

          

DEPOSITS:

          

Non-interest-bearing

   $ 223,525      $ 220,924      $ 216,567      $ 206,416      $ 181,637   

Interest-bearing

     1,253,605        1,234,750        1,165,702        1,120,350        1,115,926   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     1,477,130        1,455,674        1,382,269        1,326,766        1,297,563   

MORTGAGORS’ AND INVESTORS’ ESCROW ACCOUNTS

     3,364        6,556        3,217        5,852        3,106   

ADVANCES FROM THE FEDERAL HOME LOAN BANK

     118,865        125,871        125,876        65,882        94,887   

ACCRUED EXPENSES AND OTHER LIABILITIES

     22,539        17,593        16,142        17,901        19,267   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES

     1,621,898        1,605,694        1,527,504        1,416,401        1,414,823   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

COMMITMENTS AND CONTINGENCIES

          

STOCKHOLDERS’ EQUITY

     327,289        322,705        327,650        333,471        335,356   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 1,949,187      $ 1,928,399      $ 1,855,154      $ 1,749,872      $ 1,750,179   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

F-4


Rockville Financial, Inc. and Subsidiaries

Selected Financial Highlights

(Dollars In Thousands, Except Share Data)

(Unaudited)

 

     For the Three Months Ended  
     September 30,
2012
    June 30,
2012
    March 31,
2012
    December 31,
2011
    September 30,
2011
 

Share Data:

          

Basic net income per share common

   $ 0.17      $ 0.11      $ 0.13      $ 0.14      $ 0.14   

Diluted net income per share common

     0.17        0.11        0.13        0.14        0.14   

Dividends declared per share

     0.09        0.09        0.08        0.075        0.075   

Operating Data:

          

Total operating revenue

   $ 21,578      $ 19,150      $ 18,796      $ 18,620      $ 17,576   

Total operating expense

     14,510        13,815        12,343        11,768        10,596   

Key Ratios:

          

Return on average assets

     0.97     0.63     0.86     0.92     0.94

Return on average equity

     5.73     3.63     4.62     4.73     4.88

Tax-equivalent net interest margin

     3.80     3.87     3.83     3.77     3.70

Non-performing Assets:

          

Residential real estate

   $ 6,911      $ 8,087      $ 6,730      $ 6,332      $ 5,670   

Commercial real estate

     1,609        1,624        1,274        750        1,941   

Construction

     1,221        1,235        1,006        1,099        2,886   

Commercial business

     1,285        1,200        1,445        1,033        1,046   

Installment and collateral

     32        33        34        29        25   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-accrual loans

     11,058        12,179        10,489        9,243        11,568   

Troubled debt restructured - non-accruing

     2,965        3,071        3,166        3,367        0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans

     14,023        15,250        13,655        12,610        11,568   

Other real estate owned

     2,618        2,074        2,746        3,008        303   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing assets

   $ 16,641      $ 17,324      $ 16,401      $ 15,618      $ 11,871   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-performing loans to total loans

     0.91     0.98     0.90     0.86     0.79

Non-performing assets to total assets

     0.85     0.90     0.88     0.89     0.66

Allowance for loan losses to non-performing loans

     128.93     113.47     121.03     127.08     111.43

Allowance for loan losses to total loans

     1.17     1.11     1.09     1.09     1.06

Non-GAAP Ratios:

          

Non-interest expense to average assets

     3.00     2.93     2.77     2.70     2.43

Efficiency ratio

     67.25     72.14     65.67     63.20     60.29

Cost of interest-bearing deposits

     0.69     0.74     0.79     1.02     1.03

 

F-5


Rockville Financial, Inc. and Subsidiaries

Average Balance Sheets, Interest and Yields/Costs

(Dollars In Thousands)

(Unaudited)

 

     Three Months Ended September 30,  
     2012     2011  
     Average
Balance
     Interest
and
Dividends
     Yield/Cost     Average
Balance
     Interest
and
Dividends
     Yield/Cost  

Loans receivable, net

   $ 1,540,280       $ 17,883         4.64   $ 1,445,825       $ 17,828         4.93

Investment securities

     233,104         1,991         3.42        161,817         1,278         3.16   

Federal Home Loan Bank stock

     15,867         21         0.53        17,007         11         0.26   

Other earning assets

     23,385         12         0.22        35,039         8         0.09   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     1,812,636         19,907         4.39     1,659,688         19,125         4.61

Noninterest-earning assets

     122,068              81,687         
  

 

 

         

 

 

       

Total assets

   $ 1,934,704            $ 1,741,375         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

NOW and money market accounts

   $ 518,176         381         0.29   $ 372,542         351         0.38

Savings accounts

     209,197         47         0.09        182,068         106         0.23   

Certificates of deposit

     525,799         1,721         1.31        557,636         2,405         1.73   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing deposits

     1,253,172         2,149         0.69        1,112,246         2,862         1.03   

Advances from the Federal Home Loan Bank

     119,802         558         1.86        108,324         899         3.32   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

     1,372,974         2,707         0.79     1,220,570         3,761         1.23
     

 

 

         

 

 

    

Non-interest-bearing liabilities

     236,068              186,235         

Total liabilities

     1,609,042              1,406,805         

Stockholders’ equity

     325,662              334,570         
  

 

 

         

 

 

       

Total liabilities and Stockholders’ Equity

   $ 1,934,704            $ 1,741,375         
  

 

 

         

 

 

       

Net interest-earning assets

   $ 439,662            $ 439,118         
  

 

 

         

 

 

       

Tax equivalent net interest income

        17,200              15,364      

Tax equivalent net interest rate spread

           3.60           3.38

Tax equivalent net interest margin

           3.80           3.70

Average interest-earning assets to average interest-bearing liabilities

           132.02           135.98

Less tax equivalent adjustment

        236              —        
     

 

 

         

 

 

    

Net Interest Income

      $ 16,964            $ 15,364      
     

 

 

         

 

 

    

 

F-6


Rockville Financial, Inc. and Subsidiaries

Average Balance Sheets, Interest and Yields/Costs

(Dollars In Thousands)

(Unaudited)

 

     Nine Months Ended September 30,  
     2012     2011  
     Average
Balance
     Interest
and
Dividends
     Yield/Cost     Average
Balance
     Interest
and
Dividends
     Yield/Cost  

Interest-earning assets:

                

Loans receivable, net

   $ 1,504,986       $ 53,377         4.73   $ 1,428,073       $ 52,844         4.93

Investment securities

     209,359         5,308         3.38        162,173         3,866         3.18   

Federal Home Loan Bank stock

     16,150         63         0.52        17,007         37         0.29   

Other earning assets

     26,047         50         0.26        118,129         39         0.05   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     1,756,542         58,798         4.46     1,725,382         56,786         4.39
     

 

 

         

 

 

    

Non-interest-earning assets

     111,740              90,454         
  

 

 

         

 

 

       

Total assets

   $ 1,868,282            $ 1,815,836         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

NOW and money market accounts

   $ 475,036       $ 1,015         0.28   $ 359,101       $ 1,043         0.39

Savings accounts

     204,575         199         0.13        177,433         342         0.26   

Certificates of deposit

     523,627         5,432         1.38        556,854         7,285         1.74   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing deposits

     1,203,238         6,646         0.74        1,093,388         8,670         1.06   

Advances from the Federal Home Loan Bank

     105,852         1,669         2.10        198,950         5,587         3.74   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

     1,309,090         8,315         0.85     1,292,338         14,257         1.47
     

 

 

         

 

 

    

Non-interest-bearing liabilities

     230,963              225,713         
  

 

 

         

 

 

       

Total liabilities

     1,540,053              1,518,051         

Stockholders’ equity

     328,229              297,785         
  

 

 

         

 

 

       

Total liabilities and Stockholders’ Equity

   $ 1,868,282            $ 1,815,836         
  

 

 

         

 

 

       

Net interest-earning assets

   $ 447,452            $ 433,044         
  

 

 

         

 

 

       

Tax equivalent net interest income

        50,483              42,529      

Tax equivalent net interest rate spread

           3.61           2.92

Tax equivalent net interest margin

           3.83           3.29

Average interest-earning assets to average interest-bearing liabilities

           134.18           133.51

Less tax equivalent adjustment

        502              —        
     

 

 

         

 

 

    

Net Interest Income.

      $ 49,981            $ 42,529      
     

 

 

         

 

 

    

 

F-7


Rockville Financial, Inc. and Subsidiaries

Reconciliation of Non-GAAP Financial Measures

(In Thousands)

(Unaudited)

 

     For the Three Months Ended  
     September 30,
2012
     June 30,
2012
     March 31,
2012
     December 31,
2011
     September 30,
2011
 

Income before income taxes

   $ 6,275       $ 4,154       $ 5,749       $ 6,091       $ 6,226   

Stock-based compensation

     —           1,167         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Core operating earnings before taxes

     6,275         5,321         5,749         6,091         6,226   

Income taxes

     1,607         1,543         1,894         2,103         2,143   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Core operating earnings after taxes

   $ 4,668       $ 3,778       $ 3,855       $ 3,988       $ 4,083   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

F-8