Attached files

file filename
8-K - FORM 8-K - MERIDIAN INTERSTATE BANCORP INCd474405d8k.htm

Exhibit 99

 

LOGO

Meridian Interstate Bancorp, Inc. Reports Net Income for the Fourth Quarter

and Year Ended December 31, 2012

Contact: Richard J. Gavegnano, Chairman and Chief Executive Officer

(978) 977-2211

Boston, Massachusetts (January 22, 2013): Meridian Interstate Bancorp, Inc. (the “Company” or “Meridian”) (NASDAQ: EBSB), the holding company for East Boston Savings Bank (the “Bank”), which also operates under the name Mt. Washington Bank, a Division of East Boston Savings Bank (“Mt. Washington”), announced net income of $2.1 million, or $0.10 per diluted share, for the quarter ended December 31, 2012 compared to $2.0 million, or $0.09 per diluted share, for the quarter ended December 31, 2011. For the year ended December 31, 2012, net income was $12.4 million, or $0.57 per diluted share compared to $12.0 million, or $0.55 per diluted share, for the year ended December 31, 2011. The Company recorded a pre-tax gain of $4.8 million on June 8, 2012 due to the sale of Hampshire First Bank, which was 43% owned by the Company, to NBT Bancorp, Inc. and NBT Bank, N.A. On an after-tax basis, this gain increased net income by $2.9 million, or $0.13 per diluted share, for the year ended December 31, 2012. The Company’s return on average assets was 0.38% for the quarter ended December 31, 2012 compared to 0.40% for the quarter ended December 31, 2011. For the year ended December 31, 2012, the Company’s return on average assets was 0.59% compared to 0.63% for the year ended December 31, 2011. The Company’s return on average equity was 3.59% for the quarter ended December 31, 2012 compared to 3.58% for the quarter ended December 31, 2011. For the year ended December 31, 2012, the Company’s return on average equity was 5.42% compared to 5.45% for the year ended December 31, 2011.

Richard J. Gavegnano, Chairman and Chief Executive Officer, said, “I am pleased to report net income of $2.1 million, or $0.10 per share, for the fourth quarter and $12.4 million, or $0.57 per share, for the full year of 2012. We are gratified by the extraordinary expansion the Bank experienced in conjunction with the improving Boston area economy during 2012, with total loan originations of $1.1 billion, and growth in core deposits of $279 million, or 29%. Commercial real estate loan originations for 2012 were $690 million, representing increased production of $409 million, or 146%. This growth drove the rise in net interest income of $8.2 million, or 14%, to $66.0 million and in our net interest margin by nine basis points to 3.33% for 2012, despite declining loan rates. We will continue to take advantage of our expanded capacity while we seek additional ways to increase market share and franchise value.”

Net interest income increased $2.5 million, or 16.8%, to $17.3 million for the quarter ended December 31, 2012 from $14.8 million for the quarter ended December 31, 2011. The net interest rate spread and net interest margin were 3.09% and 3.25%, respectively, for the quarter ended December 31, 2012 compared to 3.06% and 3.23%, respectively, for the quarter ended December 31, 2011. For the year ended December 31, 2012, net interest income increased $8.2 million, or 14.1%, to $66.0 million from $57.8 million for the year ended December 31, 2011. The net interest rate spread and net interest margin were 3.16% and 3.33%, respectively, for the year ended December 31, 2012 compared to 3.06% and 3.24%, respectively, for the year ended December 31, 2011. The increases in net interest income were due primarily to strong loan growth along with declines in the cost of funds for the fourth quarter and year ended December 31, 2012 compared to the same periods in 2011.

The average balance of the Company’s loan portfolio increased $320.4 million, or 26.0%, to $1.551 billion, which was partially offset by the decline in the yield on loans of 48 basis points to 4.90% for the year ended December 31, 2012 compared to the year ended December 31, 2011. The Company’s cost of total deposits declined 23 basis points to 0.92%, which was partially offset by the increase in the average balance of total deposits of $175.2 million, or 11.4%, to $1.711 billion for the year ended December 31, 2012 compared to the year ended December 31, 2011. The Company’s yield on interest-earning assets declined 13 basis points to 4.28% for the year ended December 31, 2012 compared to 4.41% for the year ended December 31, 2011, while the cost of funds declined 23 basis points to 1.02% for the year ended December 31, 2012 compared to 1.25% for the year ended December 31, 2011.


The Company’s provision for loan losses was $2.8 million for the quarter ended December 31, 2012 compared to $1.3 million for the quarter ended December 31, 2011. For the year ended December 31, 2012, the provision for loan losses was $8.6 million compared to $3.7 million for the year ended December 31, 2011. The increases in the provision for loan losses were primarily due to increases in the commercial real estate, construction and commercial business loan categories for the fourth quarter and year ended December 31, 2012 compared to the same periods in 2011. The provision for loan losses was also based on management’s assessment of loan portfolio growth and composition changes, an ongoing evaluation of credit quality and current economic conditions. The allowance for loan losses was $20.5 million or 1.13% of total loans outstanding at December 31, 2012, compared to $13.1 million or 0.96% of total loans outstanding at December 31, 2011.

Mr. Gavegnano noted, “The increase in our loan loss reserves during 2012 is a direct result of the impressive net increases of over $420 million in our commercial loan categories. Although our loans have been prudently underwritten, such growth requires us to increase our estimate of losses inherent in the loan portfolio.”

Non-performing loans declined $14.1 million, or 26.3%, to $39.6 million, or 2.19% of total loans outstanding, at December 31, 2012, from $53.7 million, or 3.97% of total loans outstanding, at December 31, 2011. Non-performing assets declined $15.4 million, or 26.7%, to $42.2 million, or 1.85% of total assets, at December 31, 2012, from $57.5 million, or 2.91% of total assets, at December 31, 2011. Non-performing assets at December 31, 2012 were comprised of $7.8 million of construction loans, $8.8 million of commercial real estate loans, $18.9 million of one- to four-family mortgage loans, $976,000 of multi-family mortgage loans, $2.7 million of home equity loans, and $424,000 of commercial business loans and foreclosed real estate of $2.6 million. Non-performing assets at December 31, 2012 included $19.5 million of assets acquired in the January 2010 Mt. Washington Co-operative Bank merger, comprised of $18.5 million of non-performing loans and $1.0 million of foreclosed real estate.

Non-interest income increased $1.2 million, or 41.2%, to $4.2 million for the quarter ended December 31, 2012 from $3.0 million for the quarter ended December 31, 2011, primarily due to an increase of $1.4 million in gain on sales of securities, net, partially offset by a decrease of $188,000 in mortgage banking gains, net. For the year ended December 31, 2012, non-interest income increased $5.9 million, or 38.2%, to $21.3 million from $15.4 million for the year ended December 31, 2011, primarily due to a $4.8 million gain on sale of the Hampshire First Bank affiliate and increases of $1.1 million in gain on sales of securities, net, $778,000 in customer service fees and $246,000 in mortgage banking gains, net, partially offset by decreases of $800,000 in equity income from the Hampshire First Bank affiliate and $245,000 in loan fees.

Non-interest expenses increased $1.9 million, or 14.0%, to $15.5 million for the quarter ended December 31, 2012 from $13.6 million for the quarter ended December 31, 2011, primarily due to increases of $2.2 million in salaries and employee benefits and $206,000 in data processing expenses, partially offset by a decrease of $453,000 in other non-interest expenses. For the year ended December 31, 2012, non-interest expenses increased $9.0 million, or 17.6%, to $59.9 million from $51.0 million for the year ended December 31, 2011, primarily due to increases of $6.9 million in salaries and employee benefits, $602,000 in data processing expenses and $1.4 million in other non-interest expenses. The increases in non-interest expenses were primarily associated with the new branches opened and costs associated with the expansion of residential and commercial lending capacity in the past year. The Company’s efficiency ratio was 78.04% for the quarter ended December 31, 2012 compared to 77.40% for the quarter ended December 31, 2011. For the year ended December 31, 2012, the efficiency ratio was 77.96%, excluding the gain on sale of the Hampshire First Bank affiliate, compared to 74.16% for the year ended December 31, 2011.

Mr. Gavegnano added, “After having risen in the first half of 2012, our efficiency ratio declined in the second half along with the rise in net interest income and fee income. We expect further improvement as an added benefit of our continuing emphasis on loan and core deposit growth.”

The Company recorded a provision for income taxes of $1.1 million for the quarter ended December 31, 2012, reflecting an effective tax rate of 33.8%, compared to $946,000, or 32.5%, for the quarter ended December 31, 2011. For the year ended December 31, 2012, the provision for income taxes was $6.3 million, reflecting an effective tax rate of 33.7%, compared to $6.6 million, or 35.5%, for the year ended December 31, 2011. The changes in the income tax provision were primarily due to changes in the components of pre-tax income.

 

2


Total assets increased $304.4 million, or 15.4%, to $2.279 billion at December 31, 2012 from $1.974 billion at December 31, 2011. Net loans increased $445.0 million, or 33.2%, to $1.786 billion at December 31, 2012 from $1.341 billion at December 31, 2011. The net increase in loans for the year ended December 31, 2012 was primarily due to increases of $267.6 million in commercial real estate loans, $80.1 million in construction loans and $76.3 million in commercial business loans. Cash and cash equivalents decreased $63.5 million, or 40.5%, to $93.2 million at December 31, 2012 from $156.7 million at December 31, 2011. Securities available for sale decreased $72.4 million, or 21.6%, to $262.8 million at December 31, 2012 from $335.2 million at December 31, 2011.

Total deposits increased $260.9 million, or 16.3%, to $1.865 billion at December 31, 2012 from $1.604 billion at December 31, 2011, reflecting net growth in core deposits of $279.1 million, or 29.1%, to $1.237 billion, or 66.3% of total deposits. Total borrowings increased $29.8 million, or 22.7%, to $161.3 million at December 31, 2012 from $131.5 million at December 31, 2011, reflecting a $46.3 million increase in Federal Home Loan Bank advances partially offset by a $16.5 million decrease in short-term borrowings.

Mr. Gavegnano said, “Our deposit base grew $261 million, or 16%, for 2012, with the five new branches we opened during the last two years contributing 60% of that growth. The opening this month of our new East Boston Savings Bank branch in the Town of Belmont and a new Mt. Washington branch in Boston’s Allston neighborhood, along with the scheduled opening later this year of a new East Boston Savings Bank branch in the City of Somerville, will provide additional growth opportunities in our Boston market area.”

Total stockholders’ equity increased $14.0 million, or 6.4%, to $233.9 million at December 31, 2012, from $219.9 million at December 31, 2011. The increase for the year ended December 31, 2012 was due primarily to $12.4 million in net income and a $930,000 increase in accumulated other comprehensive income reflecting an increase in the fair value of available for sale securities, net of tax, partially offset by a $1.0 million increase in treasury stock resulting from the Company’s repurchase of 87,504 shares. Stockholders’ equity to assets was 10.27% at December 31, 2012, compared to 11.14% at December 31, 2011. Book value per share increased to $10.57 at December 31, 2012 from $9.93 at December 31, 2011. Tangible book value per share increased to $9.95 at December 31, 2012 from $9.31 at December 31, 2011. Market price per share increased $4.33, or 34.8%, to $16.78 at December 31, 2012 from $12.45 at December 31, 2011. At December 31, 2012, the Company and the Bank continued to exceed all regulatory capital requirements.

As of December 31, 2012, the Company had repurchased 196,566 shares of its stock at an average price of $12.85 per share, or 21.7% of the 904,224 shares authorized for repurchase under the Company’s fourth repurchase program as adopted during 2011. The Company has repurchased 1,600,494 shares at an average price of $10.45 per share since December 2008.

Meridian Interstate Bancorp, Inc. is the holding company for East Boston Savings Bank. East Boston Savings Bank, a Massachusetts-chartered stock savings bank founded in 1848, operates 25 full service locations in the greater Boston metropolitan area including nine full-service locations in its Mt. Washington Bank Division. We offer a variety of deposit and loan products to individuals and businesses located in our primary market, which consists of Essex, Middlesex and Suffolk Counties, Massachusetts. For additional information, visit www.ebsb.com.

Forward Looking Statements

Certain statements herein constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by words such as “believes,” “will,” “expects,” “project,” “may,” “could,” “developments,” “strategic,” “launching,” “opportunities,” “anticipates,” “estimates,” “intends,” “plans,” “targets” and similar expressions. These statements are based upon the current beliefs and expectations of Meridian Interstate Bancorp, Inc.’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to, general economic conditions, changes in interest rates, regulatory considerations, and competition and the risk factors described in the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Meridian Interstate Bancorp, Inc.’s actual results could differ materially from those discussed. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release.

 

3


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

 

     December 31,
2012
    December 31,
2011
 
     (Dollars in thousands)  
ASSETS     

Cash and due from banks

   $ 93,129      $ 156,622   

Federal funds sold

     63        63   
  

 

 

   

 

 

 

Total cash and cash equivalents

     93,192        156,685   

Certificates of deposit—affiliate bank

     —          2,500   

Securities available for sale, at fair value

     262,785        335,230   

Federal Home Loan Bank stock, at cost

     12,064        12,538   

Loans held for sale

     14,502        4,192   

Loans

     1,806,843        1,354,354   

Less allowance for loan losses

     (20,504     (13,053
  

 

 

   

 

 

 

Loans, net

     1,786,339        1,341,301   

Bank-owned life insurance

     36,251        35,050   

Foreclosed real estate, net

     2,604        3,853   

Investment in affiliate bank

     —          12,607   

Premises and equipment, net

     38,719        36,991   

Accrued interest receivable

     6,745        7,282   

Prepaid deposit insurance

     —          1,257   

Deferred tax asset, net

     6,999        7,434   

Goodwill

     13,687        13,687   

Other assets

     4,884        3,773   
  

 

 

   

 

 

 

Total assets

   $ 2,278,771      $ 1,974,380   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS' EQUITY     

Deposits:

    

Non interest-bearing

   $ 204,079      $ 145,274   

Interest-bearing

     1,661,354        1,459,214   
  

 

 

   

 

 

 

Total deposits

     1,865,433        1,604,488   

Short-term borrowings—affiliate bank

     —          6,471   

Short-term borrowings—other

     —          10,056   

Long-term debt

     161,254        114,923   

Accrued expenses and other liabilities

     18,141        18,498   
  

 

 

   

 

 

 

Total liabilities

     2,044,828        1,754,436   
  

 

 

   

 

 

 

Stockholders' equity:

    

Common stock, no par value, 50,000,000 shares authorized; 23,000,000 shares issued

     —          —     

Additional paid-in capital

     98,338        97,669   

Retained earnings

     146,959        134,533   

Accumulated other comprehensive income

     4,915        3,985   

Treasury stock, at cost, 660,800 and 584,881 shares at December 31, 2012 and 2011, respectively

     (8,331     (7,317

Unearned compensation—ESOP, 621,000 and 662,400 shares at December 31, 2012 and 2011, respectively

     (6,210     (6,624

Unearned compensation—restricted shares, 203,345 and 265,710 at December 31, 2012 and 2011, respectively

     (1,728     (2,302
  

 

 

   

 

 

 

Total stockholders' equity

     233,943        219,944   
  

 

 

   

 

 

 

Total liabilities and stockholders' equity

   $ 2,278,771      $ 1,974,380   
  

 

 

   

 

 

 

 

4


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

 

     Three Months Ended
December 31,
    Years Ended
December 31,
 
     2012      2011     2012      2011  
     (Dollars in thousands, except per share amounts)  

Interest and dividend income:

          

Interest and fees on loans

   $ 20,358       $ 16,818      $ 76,050       $ 66,157   

Interest on debt securities

     1,339         2,475        7,117         11,086   

Dividends on equity securities

     402         285        1,444         1,033   

Interest on certificates of deposit

     —           9        26         34   

Interest on other interest-earning assets

     70         116        254         422   

Other interest and dividend income

     14         35        78         80   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total interest and dividend income

     22,183         19,738        84,969         78,812   
  

 

 

    

 

 

   

 

 

    

 

 

 

Interest expense:

          

Interest on deposits

     4,014         4,123        15,739         17,738   

Interest on short-term borrowings

     3         7        16         39   

Interest on long-term debt

     827         769        3,190         3,195   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total interest expense

     4,844         4,899        18,945         20,972   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income

     17,339         14,839        66,024         57,840   

Provision for loan losses

     2,803         1,272        8,581         3,663   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income, after provision for loan losses

     14,536         13,567        57,443         54,177   
  

 

 

    

 

 

   

 

 

    

 

 

 

Non-interest income:

          

Customer service fees

     1,727         1,671        6,645         5,867   

Loan fees

     49         147        339         584   

Mortgage banking gains, net

     459         647        2,371         2,125   

Gain on sales of securities, net

     1,624         208        5,568         4,464   

Income from bank-owned life insurance

     309         302        1,201         1,221   

Equity income (loss) on investment in affiliate bank

     —           (22     310         1,110   

Gain on sale of investment in affiliate bank

     —           —          4,819         —     

Other income

     1         —          8         17   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total non-interest income

     4,169         2,953        21,261         15,388   
  

 

 

    

 

 

   

 

 

    

 

 

 

Non-interest expenses:

          

Salaries and employee benefits

     9,799         7,645        36,386         29,474   

Occupancy and equipment

     1,955         1,980        7,932         7,831   

Data processing

     926         720        3,511         2,909   

Marketing and advertising

     771         818        2,537         2,450   

Professional services

     536         698        2,966         2,685   

Foreclosed real estate

     105         198        599         328   

Deposit insurance

     462         424        1,760         1,893   

Other general and administrative

     963         1,127        4,257         3,424   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total non-interest expenses

     15,517         13,610        59,948         50,994   
  

 

 

    

 

 

   

 

 

    

 

 

 

Income before income taxes

     3,188         2,910        18,756         18,571   

Provision for income taxes

     1,079         946        6,330         6,601   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income

   $ 2,109       $ 1,964      $ 12,426       $ 11,970   
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings per share:

          

Basic

   $ 0.10       $ 0.09      $ 0.57       $ 0.55   

Diluted

   $ 0.10       $ 0.09      $ 0.57       $ 0.55   

Weighted average shares:

          

Basic

     21,617,801         21,668,365        21,629,668         21,805,143   

Diluted

     21,925,933         21,798,777        21,858,381         21,931,863   

 

5


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Net Interest Income Analysis

(Unaudited)

 

     For the Three Months Ended December 31,  
     2012     2011  
     Average
Balance
    Interest      Yield/
Cost (5)
    Average
Balance
    Interest      Yield/
Cost (5)
 
     (Dollars in thousands)  

Assets:

              

Interest-earning assets:

              

Loans (1)

   $ 1,715,280      $ 20,358         4.72   $ 1,294,214      $ 16,818         5.16

Securities and certificates of deposits

     271,792        1,741         2.55        338,429        2,769         3.25   

Other interest-earning assets (2)

     132,104        84         0.25        190,700        151         0.31   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

     2,119,176        22,183         4.16        1,823,343        19,738         4.29   
    

 

 

        

 

 

    

Noninterest-earning assets

     120,606             136,381        
  

 

 

        

 

 

      

Total assets

   $ 2,239,782           $ 1,959,724        
  

 

 

        

 

 

      

Liabilities and stockholders' equity:

              

Interest-bearing liabilities:

              

NOW deposits

   $ 170,555        224         0.52      $ 143,624        177         0.49   

Money market deposits

     586,493        1,293         0.88        422,352        892         0.84   

Regular and other deposits

     241,148        232         0.38        212,926        206         0.38   

Certificates of deposit

     629,178        2,265         1.43        663,628        2,848         1.70   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing deposits

     1,627,374        4,014         0.98        1,442,530        4,123         1.13   

Borrowings

     165,574        830         1.99        132,876        776         2.32   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     1,792,948        4,844         1.07        1,575,406        4,899         1.23   
    

 

 

        

 

 

    

Noninterest-bearing demand deposits

     195,149             145,770        

Other noninterest-bearing liabilities

     16,934             19,373        
  

 

 

        

 

 

      

Total liabilities

     2,005,031             1,740,549        

Total stockholders' equity

     234,751             219,175        
  

 

 

        

 

 

      

Total liabilities and stockholders' equity

   $ 2,239,782           $ 1,959,724        
  

 

 

        

 

 

      

Net interest-earning assets

   $ 326,228           $ 247,937        
  

 

 

        

 

 

      

Net interest income

     $ 17,339           $ 14,839      
    

 

 

        

 

 

    

Interest rate spread (3)

          3.09          3.06

Net interest margin (4)

          3.25          3.23

Average interest-earning assets to average interest-bearing liabilities

     118.20          115.74     

Supplemental Information:

              

Total deposits, including noninterest-bearing demand deposits

   $ 1,822,523      $ 4,014         0.88   $ 1,588,300      $ 4,123         1.03

Total deposits and borrowings, including noninterest-bearing demand deposits

   $ 1,988,097      $ 4,844         0.97   $ 1,721,176      $ 4,899         1.13

 

(1) Loans on non-accrual status are included in average balances.
(2) Includes Federal Home Loan Bank stock and associated dividends.
(3) Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.
(4) Net interest margin represents net interest income divided by average interest-earning assets.
(5) Annualized.

 

6


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Net Interest Income Analysis

(Unaudited)

 

     For the Years Ended December 31,  
     2012     2011  
     Average
Balance
    Interest      Yield/
Cost
    Average
Balance
    Interest      Yield/
Cost
 
     (Dollars in thousands)  
Assets:               

Interest-earning assets:

              

Loans (1)

   $ 1,550,707      $ 76,050         4.90   $ 1,230,294      $ 66,157         5.38

Securities and certificates of deposits

     298,918        8,587         2.87        364,199        12,153         3.34   

Other interest-earning assets (2)

     135,183        332         0.25        190,634        502         0.26   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

     1,984,808        84,969         4.28        1,785,127        78,812         4.41   
    

 

 

        

 

 

    

Noninterest-earning assets

     124,727             128,955        
  

 

 

        

 

 

      

Total assets

   $ 2,109,535           $ 1,914,082        
  

 

 

        

 

 

      

Liabilities and stockholders' equity:

              

Interest-bearing liabilities:

              

NOW deposits

   $ 154,375        741         0.48      $ 134,557        613         0.46   

Money market deposits

     523,133        4,484         0.86        376,546        3,515         0.93   

Regular and other deposits

     231,274        887         0.38        205,664        1,003         0.49   

Certificates of deposit

     630,349        9,627         1.53        692,638        12,607         1.82   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing deposits

     1,539,131        15,739         1.02        1,409,405        17,738         1.26   

Borrowings

     152,730        3,206         2.10        143,346        3,234         2.26   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     1,691,861        18,945         1.12        1,552,751        20,972         1.35   
    

 

 

        

 

 

    

Noninterest-bearing demand deposits

     172,258             126,737        

Other noninterest-bearing liabilities

     16,166             15,138        
  

 

 

        

 

 

      

Total liabilities

     1,880,285             1,694,626        

Total stockholders' equity

     229,250             219,456        
  

 

 

        

 

 

      

Total liabilities and stockholders' equity

   $ 2,109,535           $ 1,914,082        
  

 

 

        

 

 

      

Net interest-earning assets

   $ 292,947           $ 232,376        
  

 

 

        

 

 

      

Net interest income

     $ 66,024           $ 57,840      
    

 

 

        

 

 

    

Interest rate spread (3)

          3.16          3.06

Net interest margin (4)

          3.33          3.24

Average interest-earning assets to average interest-bearing liabilities

     117.32          114.97     

Supplemental Information:

              

Total deposits, including noninterest-bearing demand deposits

   $ 1,711,389      $ 15,739         0.92   $ 1,536,142      $ 17,738         1.15

Total deposits and borrowings, including noninterest-bearing demand deposits

   $ 1,864,119      $ 18,945         1.02   $ 1,679,488      $ 20,972         1.25

 

(1) Loans on non-accrual status are included in average balances.
(2) Includes Federal Home Loan Bank stock and associated dividends.
(3) Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.
(4) Net interest margin represents net interest income divided by average interest-earning assets.

 

 

7


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Selected Financial Highlights

(Unaudited)

 

     At or For the Three Months Ended
December 31,
    At or For the Years Ended
December 31,
 
     2012     2011     2012     2011  

Key Performance Ratios

        

Return on average assets (1)

     0.38     0.40     0.59     0.63

Return on average equity (1)

     3.59        3.58        5.42        5.45   

Stockholders' equity to total assets

     10.27        11.14        10.27        11.14   

Interest rate spread (1) (2)

     3.09        3.06        3.16        3.06   

Net interest margin (1) (3)

     3.25        3.23        3.33        3.24   

Non-interest expense to average assets (1)

     2.77        2.78        2.84        2.66   

Efficiency ratio (4)

     78.04        77.40        77.96        74.16   
                 December 31,
2012
    December 31,
2011
 

Asset Quality Ratios

        

Allowance for loan losses/total loans

         1.13     0.96

Allowance for loan losses/non-performing loans

         51.81        24.31   

Non-performing loans/total loans

         2.19        3.97   

Non-performing loans/total assets

         1.74        2.72   

Non-performing assets/total assets

         1.85        2.91   

Share Related

        

Book value per share

       $ 10.57      $ 9.93   

Tangible book value per share

       $ 9.95      $ 9.31   

Market value per share

       $ 16.78      $ 12.45   

Shares outstanding

         22,135,855        22,149,409   

 

(1) Annualized.
(2) Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.
(3) Net interest margin represents net interest income divided by average interest-earning assets.
(4) The efficiency ratio represents non-interest expense divided by the sum of net interest income and non-interest income excluding gains or losses on securities and gain on sale of investment in affiliate bank.