Attached files

file filename
8-K - 8-K - Meridian Bancorp, Inc.ebsb-8k_20180630.htm

Exhibit 99

 

Meridian Bancorp, Inc. Reports Record Net Income for the Second Quarter

and Six Months Ended June 30, 2018

 

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

(978) 977-2211

Boston, Massachusetts (July 24, 2018): Meridian Bancorp, Inc. (the “Company” or “Meridian”) (NASDAQ: EBSB), the holding company for East Boston Savings Bank (the “Bank”), announced net income of $14.1 million, or $0.27 per diluted share, for the quarter ended June 30, 2018, up from $12.0 million, or $0.23 per diluted share, for the quarter ended March 31, 2018 and $11.3 million, or $0.22 per diluted share, for the quarter ended June 30, 2017. For the six months ended June 30, 2018, net income was $26.1 million, or $0.49 per diluted share, up from $20.6 million, or $0.39 per diluted share, for the six months ended June 30, 2017. Net income for the quarter and six months ended June 30, 2018 reflects a reduction in the statutory federal income tax rate to 21% from 35% effective January 1, 2018 related to enactment of the Tax Cuts and Jobs Act (the “Tax Act”) in December 2017. The Company’s return on average assets was 1.01% for the quarter ended June 30, 2018, up from 0.90% for the quarter ended March 31, 2018 and 0.97% for the quarter ended June 30, 2017. For the six months ended June 30, 2018, the Company’s return on average assets was 0.96%, up from 0.90% for the six months ended June 30, 2017. The Company’s return on average equity was 8.50% for the quarter ended June 30, 2018, up from 7.35% for the quarter ended March 31, 2018 and 7.28% for the quarter ended June 30, 2017.  For the six months ended June 30, 2018, the Company’s return on average equity was 7.93%, up from 6.66% for the six months ended June 30, 2017.

Richard J. Gavegnano, Chairman, President and Chief Executive Officer, said, “I am proud to report record net income of $14.1 million for the second quarter of 2018, up 17% from the first quarter of 2018 and up 24% from the second quarter of 2017, and $26.1 million for the first half of 2018, up 27% from the first half of 2017. Although our earnings are enhanced this year by income tax expense reductions resulting from the Tax Act’s lower federal income tax rate, our pre-tax income also rose 7% during the first half, reflecting an 18% increase in net interest income. Our pre-tax income would have increased 14% from the first quarter of 2018, 8% from the second quarter of 2017 and 17% from the first half of 2017 if changes in the fair value of marketable equity securities required to be recognized beginning in 2018 and gains on sale of securities for these periods as reported in non-interest income were excluded.”

The Company’s net interest income was $41.0 million for the quarter ended June 30, 2018, up $1.2 million or 3.0%, from the quarter ended March 31, 2018 and $5.6 million, or 15.8%, from the quarter ended June 30, 2017. The interest rate spread and net interest margin on a tax-equivalent basis were 2.81% and 3.07%, respectively, for the quarter ended June 30, 2018 compared to 2.92% and 3.16%, respectively, for the quarter ended March 31, 2018 and 3.01% and 3.24%, respectively, for the quarter ended June 30, 2017. For the six months ended June 30, 2018, net interest income increased $12.1 million, or 17.6%, to $80.9 million from the six months ended June 30, 2017. The net interest rate spread and net interest margin on a tax-equivalent basis were 2.87% and 3.11%, respectively, for the six months ended June 30, 2018 compared to 3.01% and 3.22%, respectively, for the six months ended June 30, 2017. The increases in net interest income were primarily due to growth in average loan balances and yields, partially offset by increases in the average balances of total deposits and borrowings and the cost of funds for the quarter and six months ended June 30, 2018 compared to the respective prior periods. The interest rate spread and net interest margin on a tax-equivalent basis for the quarter and six months ended June 30, 2018 reflect the reduction in the federal income tax rate to 21% from 35%.

Total interest and dividend income increased to $55.8 million for the quarter ended June 30, 2018, up $3.8 million, or 7.4%, from the quarter ended March 31, 2018 and $11.3 million, or 25.5%, from the quarter ended June 30, 2017, primarily due to growth in the Company’s average loan balances to $5.043 billion and yields on loans to 4.33%. The Company’s yield on interest-earning assets on a tax-equivalent basis was 4.16% for the quarter ended June 30, 2018, up five basis points from the quarter ended March 31, 2018 and up 13 basis points from the quarter ended June 30, 2017. For the six months ended June 30, 2018, the Company’s total interest and dividend income increased $21.6 million, or 25.0%, to $107.8 million from the six months ended June 30, 2017 primarily due to growth in the average loan balances of $819.6 million, or 20.0%, to $4.911 billion, and by an increase in the yield on loans on a tax-equivalent basis of seven basis points to 4.31% for the six months ended June 30, 2018 compared to the six months ended June 30, 2017. The Company’s yield on interest-earning assets on a tax-equivalent basis increased 13 basis points to 4.14% for the six months ended June 30, 2018 compared to the same period in 2017. The yields on loans and interest-earning assets on a tax-equivalent basis for the quarter and six months ended June 30, 2018 also reflect the reduction in the federal income tax rate to 21% from 35%.


 

Total interest expense increased to $14.8 million for the quarter ended June 30, 2018, up $2.6 million, or 21.8%, from the quarter ended March 31, 2018 and $5.7 million, or 63.5%, from the quarter ended June 30, 2017. Interest expense on deposits increased to $12.8 million for the quarter ended June 30, 2018, up $2.2 million, or 21.3%, from the quarter ended March 31, 2018 and $4.8 million, or 60.7%, from the quarter ended June 30, 2017 primarily due to growth in average total deposits to $4.280 billion and increases in the cost of average total deposits to 1.19% from 1.04% for the quarter ended March 31, 2018, and 0.87% for the quarter ended June 30, 2017. Interest expense on borrowings increased to $2.0 million for the quarter ended June 30, 2018, up $407,000, or 24.8%, from the quarter ended March 31, 2018 and $931,000, or 83.3%, from the quarter ended June 30, 2017 primarily due to growth in average total borrowings to $591.9 million. The Company’s total cost of funds was 1.22% for the quarter ended June 30, 2018, up 16 basis points from the quarter ended March 31, 2018 and 32 basis points from the quarter ended June 30, 2017. Total interest expense increased $9.5 million, or 54.4%, to $27.0 million for the six months ended June 30, 2018 from the six months ended June 30, 2017. Interest expense on deposits increased $7.9 million, or 51.5%, to $23.3 million for the six months ended June 30, 2018 from the six months ended June 30, 2017 due to the growth in average total deposits of $598.6 million, or 16.6%, to $4.198 billion and an increase in the cost of average total deposits of 26 basis points to 1.12%. Interest expense on borrowings increased $1.6 million, or 75.9%, to $3.7 million for the six months ended June 30, 2018 from the six months ended June 30, 2017 due to the growth in average total borrowings of $213.1 million, or 62.0%, to $556.7 million and an increase in the cost of average total borrowings of 11 basis points to 1.34%. The Company’s cost of funds increased 25 basis points to 1.14% for the six months ended June 30, 2018 compared to the six months ended June 30, 2017.

Mr. Gavegnano noted, “Our strong loan pipeline continues to be the key driver of our rising net interest income. Our net loan growth was $215 million, or 4%, for the second quarter of 2018, $492 million, or 11%, for the first half of 2018, and $859 million, or 20%, since June 30, 2017. Our yield on loans also rose seven basis points to 4.33% for the second quarter of 2018 and seven basis points to 4.31% for the first half of 2018 from the same periods last year. This loan growth and improvement in our loan yield minimized the effect of the rise in our cost of funds and the lower federal income tax rate under the Tax Act on our net interest margin on a tax-equivalent basis, which declined to 3.07% for the second quarter and 3.11% for the first half of 2018. Without the tax rate change, our yields on loans and interest earning assets, the interest rate spread and the net interest margin on a tax-equivalent basis would have been four to five basis points higher than reported for 2018 periods.”

The Company's provision for loan losses was $1.9 million for the quarter ended June 30, 2018, down $319,000 from the quarter ended March 31, 2018 and up $373,000 from the quarter ended June 30, 2017. The allowance for loan losses was $49.4 million or 0.96% of total loans at June 30, 2018, compared to $47.5 million or 0.96% of total loans at March 31, 2018, $45.2 million or 0.97% of total loans at December 31, 2017, and $43.2 million or 1.00% of total loans at June 30, 2017. The changes in the provision and the allowance for loan losses were based on management’s assessment of loan portfolio growth and composition changes, declines in historical charge-off trends, reduced levels of problem loans and other improvements in asset quality trends.

Net recoveries totaled $43,000 for the quarter ended June 30, 2018, compared to net recoveries of $114,000 for the quarter ended March 31, 2018 and net charge-offs of $32,000 for the quarter ended June 30, 2017. For the six months ended June 30, 2018, net recoveries totaled $157,000, or 0.01% of average loans outstanding on an annualized basis compared to net charge-offs of $36,000 for the six months ended June 30, 2017.

Non-accrual loans were $7.9 million, or 0.15% of total loans outstanding, at June 30, 2018; down $126,000, or 1.6%, from March 31, 2018; down $458,000, or 5.5%, from December 31, 2017; and down $3.6 million, or 31.1%, from June 30, 2017. Non-performing assets were $7.9 million, or 0.14% of total assets, at June 30, 2018, compared to $8.0 million, or 0.15% of total assets, at March 31, 2018, $8.4 million, or 0.16% of total assets at December 31, 2017, and $11.5 million, or 0.24% of total assets, at June 30, 2017.

Non-interest income was $2.9 million for the quarter ended June 30, 2018, up from $2.3 million for the quarter ended March 31, 2018 and down from $5.0 million for the quarter ended June 30, 2017. Non-interest income increased $525,000, or 22.5%, as compared to the quarter ended March 31, 2018, primarily due to an increase of $925,000 in the gain on equity securities, net, partially offset by a decrease of $453,000 in loan fees. As compared to the quarter ended June 30, 2017, non-interest income decreased $2.2 million, or 43.2%, primarily due to decreases of $1.8 million in loan fee income and $808,000 in gain on sales of securities available for sale, net, partially offset by increases of $388,000 in gain on equity securities, net. For the six months ended June 30, 2018, non-interest income decreased $3.9 million, or 43.0%, to $5.2 million from $9.1 million for the six months ended June 30, 2017, primarily due to a $2.4 million decrease in gain on sales of securities available for sale, net and a $1.6 million decrease in loan fees. The decreases in loan fees are primarily due to $1.3 million of loan swap fee income recognized in the second quarter of 2017.

Non-interest expenses were $23.5 million, or 1.69% of average assets for the quarter ended June 30, 2018, compared to $24.7 million, or 1.86% of average assets for the quarter ended March 31, 2018 and $21.4 million, or 1.83% of average assets for the quarter ended June 30, 2017.  Non-interest expenses decreased $1.2 million, or 5.0%, compared to the quarter ended March 31, 2018, due primarily to decreases of $956,000 in salaries and employee benefits and $514,000 in occupancy and equipment, partially offset by an increase of $277,000 in other general and administrative expenses. Non-interest expenses increased $2.1 million, or 9.6%, compared to the

2


 

quarter ended June 30, 2017, due primarily to increases of $1.7 million in salaries and employee benefits, $276,000 in other general and administrative expenses, and $179,000 in data processing, partially offset by a decrease of $106,000 in professional services. For the six months ended June 30, 2018, non-interest expenses increased $4.9 million, or 11.3%, to $48.2 million from $43.3 million for the six months ended June 30, 2017, due to increases of $3.4 million in salaries and employee benefits, $505,000 in occupancy and equipment expenses, $483,000 in data processing expenses, $426,000 in other general and administrative expenses, and $166,000 in marketing and advertising expenses, partially offset by a $276,000 decrease in professional services. The increases in salaries and employee benefits expenses reflect annual increases in employee compensation and health benefits during the first quarter of 2018.  In addition, the increases in salaries and employee benefits, and occupancy and equipment expenses and data processing include costs associated with the expansion of our branch and support staff, including two branches acquired from Meetinghouse Bank on December 29, 2017, one new branch opened in the first quarter of 2018 and three new branch openings planned for later in 2018. Other general and administrative expenses reflect core deposit intangible amortization of $147,000 for the quarter ended June 30, 2018 and $295,000 for the six months ended June 30, 2018. The Company’s efficiency ratio was 53.89% for the quarter ended June 30, 2018 compared to 57.62% for the quarter ended March 31, 2018 and 53.95% for the quarter ended June 30, 2017. For the six months ended June 30, 2018, the efficiency ratio was 55.74% compared to 57.31% for the six months ended June 30, 2017.

Mr. Gavegnano added, “The improvement in our efficiency ratio to 53.89% for the second quarter of 2018 from 57.62% for the first quarter of 2018 was largely due to the 3% rise in net interest income coupled with the 5% decrease in non-interest expenses. Declines in our non-interest expenses in the second quarter of 2018 reflected payroll tax and 401(k) retirement plan employer-matching expenses incurred in the first quarter associated with the January 2018 payment of 2017 bonuses to the Bank’s employees and overhead cost savings following the first quarter integration of Meetinghouse Bank. Our investments in franchise expansion continue as we prepare for the opening of new branches in Boston’s Brigham Circle, Lynnfield and Burlington later in the year and evaluate additional opportunities within our metropolitan Boston market area. We believe such investments are vital to meeting our organic growth and financial performance goals.”

The Company recorded a provision for income taxes of $4.5 million for the quarter ended June 30, 2018, reflecting an effective tax rate of 24.3%, compared to $3.3 million, or an effective tax rate of 21.6%, for the quarter ended March 31, 2018, and $6.2 million, or an effective tax rate of 35.5%, for the quarter ended June 30, 2017. For the six months ended June 30, 2018, the provision for income taxes was $7.8 million, reflecting an effective tax rate of 23.1%, compared to $10.9 million, or an effective tax rate of 34.7%, for the six months ended June 30, 2017. The reductions in the provision for income taxes and the effective tax rate for 2018 primarily reflect the decrease in the statutory federal income tax rate to 21% from 35% effective January 1, 2018 as a result of the Tax Act.

Total assets were $5.678 billion at June 30, 2018, up $216.9 million, or 4.0%, from $5.461 billion at March 31, 2018 and $378.1 million, or 7.1%, from $5.299 billion at December 31, 2017.  Net loans were $5.115 billion at June 30, 2018, up $214.5 million, or 4.4%, from March 31, 2018, and up $492.1 million, or 10.6%, from December 31, 2017. Loan originations totaled $492.9 million during the quarter ended June 30, 2018 and $842.6 million during the six months ended June 30, 2018. The net increase in loans for the six months ended June 30, 2018 was primarily due to increases of $323.1 million in commercial real estate loans, $131.9 million in multi-family loans, $43.3 million in commercial and industrial loans, and $32.0 million in one- to four-family loans. Cash and due from banks was $329.6 million at June 30, 2018, a decrease of $73.1 million, or 18.2% from December 31, 2017.  Securities, at fair value, were $33.9 million at June 30, 2018, a decrease of $4.5 million, or 11.7%, from $38.4 million at December 31, 2017.

Total deposits were $4.390 billion at June 30, 2018, an increase of $200.2 million, or 4.8%, from $4.189 billion at March 31, 2018 and an increase of $281.7 million, or 6.9%, from $4.108 billion at December 31, 2017.  Core deposits, which exclude certificate of deposits, increased $81.9 million, or 3.0%, during the six months ended June 30, 2018 to $2.819 billion, or 64.2% of total deposits. Total borrowings were $591.7 million, up $9.1 million, or 1.6%, from March 31, 2018 and up $78.2 million, or 15.2%, from December 31, 2017.

Total stockholders’ equity increased $9.1 million, or 1.4%, to $664.7 million at June 30, 2018 from $655.6 million at March 31, 2018, and $18.3 million, or 2.8%, from $646.4 million at December 31, 2017. The increase for the six months ended June 30, 2018 was primarily due to net income of $26.1 million and $3.7 million related to stock-based compensation plans, partially offset by the repurchase of 314,010 shares of the Company’s common stock at a total cost of $6.1 million, and dividends of $0.10 per share totaling $5.1 million. Stockholders’ equity to assets was 11.71% at June 30, 2018, compared to 12.01% at March 31, 2018 and 12.20% at December 31, 2017. Book value per share increased to $12.33 at June 30, 2018 from $11.96 at December 31, 2017. Tangible book value per share increased to $11.91 at June 30, 2018 from $11.54 at December 31, 2017. Market price per share decreased $1.45, or 7.0%, to $19.15 at June 30, 2018 from $20.60 at December 31, 2017. At June 30, 2018, the Company and the Bank continued to exceed all regulatory capital requirements.

During the quarter ended June 30, 2018, the Company repurchased 214,010 shares of its common stock at an average price of $18.99 per share. As of June 30, 2018, the Company had repurchased 2,373,621 shares of its stock at an average price of $14.45 per share, or 86.7% of the 2,737,334 shares authorized for repurchase under the Company’s repurchase program adopted in August 2015.

3


 

Mr. Gavegnano concluded, “With 363,713 shares remaining for repurchase under our current program, we will consider buying additional shares when conditions are determined to be favorable.”

Meridian 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 34 full-service locations and one mobile location in the greater Boston metropolitan area. We offer a variety of deposit and loan products to individuals and businesses located in our primary market, which consists of Essex, Middlesex, Norfolk 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 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 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.

4


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

June 30, 2018

 

 

March 31, 2018

 

 

December 31, 2017

 

 

June 30, 2017

 

 

 

(Dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

329,588

 

 

$

316,372

 

 

$

402,687

 

 

$

234,776

 

Certificates of deposit

 

 

23,885

 

 

 

44,133

 

 

 

69,326

 

 

 

85,323

 

Securities available for sale, at fair value

 

 

18,437

 

 

 

19,507

 

 

 

38,364

 

 

 

52,362

 

Equity securities, at fair value

 

 

15,428

 

 

 

14,722

 

 

 

 

 

 

 

Federal Home Loan Bank stock, at cost

 

 

29,546

 

 

 

27,572

 

 

 

24,947

 

 

 

22,579

 

Loans held for sale

 

 

1,052

 

 

 

1,136

 

 

 

3,772

 

 

 

2,257

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

 

 

635,708

 

 

 

614,043

 

 

 

603,680

 

 

 

552,762

 

Home equity lines of credit

 

 

45,812

 

 

 

45,193

 

 

 

48,393

 

 

 

42,599

 

Multi-family

 

 

911,562

 

 

 

858,894

 

 

 

779,637

 

 

 

695,602

 

Commercial real estate

 

 

2,386,926

 

 

 

2,253,014

 

 

 

2,063,781

 

 

 

1,927,572

 

Construction

 

 

610,946

 

 

 

638,751

 

 

 

641,306

 

 

 

517,471

 

Commercial and industrial

 

 

568,897

 

 

 

533,056

 

 

 

525,604

 

 

 

557,443

 

Consumer

 

 

10,455

 

 

 

10,466

 

 

 

10,761

 

 

 

10,058

 

Total loans

 

 

5,170,306

 

 

 

4,953,417

 

 

 

4,673,162

 

 

 

4,303,507

 

Allowance for loan losses

 

 

(49,401

)

 

 

(47,488

)

 

 

(45,185

)

 

 

(43,229

)

Net deferred loan origination fees

 

 

(6,045

)

 

 

(5,593

)

 

 

(5,179

)

 

 

(4,443

)

Loans, net

 

 

5,114,860

 

 

 

4,900,336

 

 

 

4,622,798

 

 

 

4,255,835

 

Bank-owned life insurance

 

 

40,885

 

 

 

40,608

 

 

 

40,336

 

 

 

41,325

 

Premises and equipment, net

 

 

41,584

 

 

 

41,415

 

 

 

40,967

 

 

 

40,621

 

Accrued interest receivable

 

 

12,699

 

 

 

12,281

 

 

 

12,902

 

 

 

11,068

 

Deferred tax asset, net

 

 

15,896

 

 

 

15,737

 

 

 

15,244

 

 

 

21,728

 

Goodwill

 

 

19,638

 

 

 

19,638

 

 

 

19,638

 

 

 

13,687

 

Core deposit intangible

 

 

2,948

 

 

 

3,096

 

 

 

3,243

 

 

 

 

Other assets

 

 

11,142

 

 

 

4,145

 

 

 

5,231

 

 

 

5,853

 

Total assets

 

$

5,677,588

 

 

$

5,460,698

 

 

$

5,299,455

 

 

$

4,787,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non interest-bearing demand deposits

 

$

486,334

 

 

$

487,096

 

 

$

477,428

 

 

$

457,009

 

Interest-bearing demand deposits

 

 

1,129,657

 

 

 

1,098,646

 

 

 

1,004,155

 

 

 

779,208

 

Money market deposits

 

 

865,349

 

 

 

851,702

 

 

 

921,895

 

 

 

972,720

 

Regular savings and other deposits

 

 

337,796

 

 

 

343,466

 

 

 

333,774

 

 

 

321,674

 

Certificates of deposit

 

 

1,570,435

 

 

 

1,408,464

 

 

 

1,370,609

 

 

 

1,129,306

 

Total deposits

 

 

4,389,571

 

 

 

4,189,374

 

 

 

4,107,861

 

 

 

3,659,917

 

Short-term borrowings

 

 

 

 

 

 

 

 

 

 

 

40,000

 

Long-term debt

 

 

591,660

 

 

 

582,561

 

 

 

513,444

 

 

 

434,015

 

Accrued expenses and other liabilities

 

 

31,691

 

 

 

33,156

 

 

 

31,751

 

 

 

26,753

 

Total liabilities

 

 

5,012,922

 

 

 

4,805,091

 

 

 

4,653,056

 

 

 

4,160,685

 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value, 50,000,000 shares authorized; none issued

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.01 par value, 100,000,000 shares authorized; 53,905,279, 54,068,874, 54,039,316 and 53,649,946 shares issued at June 30, 2018, March 31, 2018, December 31, 2017 and June 30, 2017, respectively

 

 

539

 

 

 

540

 

 

 

540

 

 

 

537

 

Additional paid-in capital

 

 

392,955

 

 

 

395,531

 

 

 

395,716

 

 

 

392,446

 

Retained earnings

 

 

289,949

 

 

 

278,450

 

 

 

268,533

 

 

 

250,800

 

Accumulated other comprehensive income (loss)

 

 

(699

)

 

 

(616

)

 

 

128

 

 

 

1,905

 

Unearned compensation - ESOP, 2,496,154, 2,526,595, 2,557,036 and 2,617,198 at June 30, 2018, March 31, 2018, December 31, 2017 and June 30, 2017, respectively

 

 

(18,078

)

 

 

(18,298

)

 

 

(18,518

)

 

 

(18,959

)

Total stockholders' equity

 

 

664,666

 

 

 

655,607

 

 

 

646,399

 

 

 

626,729

 

Total liabilities and stockholders' equity

 

$

5,677,588

 

 

$

5,460,698

 

 

$

5,299,455

 

 

$

4,787,414

 

 

5


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF NET INCOME

(Unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2018

 

 

March 31, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

(Dollars in thousands, except per share amounts)

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

53,904

 

 

$

49,985

 

 

$

43,195

 

 

$

103,889

 

 

$

83,684

 

Interest on debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

126

 

 

 

126

 

 

 

83

 

 

 

252

 

 

 

202

 

Tax-exempt

 

 

15

 

 

 

15

 

 

 

8

 

 

 

30

 

 

 

18

 

Dividends on equity securities

 

 

134

 

 

 

148

 

 

 

291

 

 

 

282

 

 

 

568

 

Interest on certificates of deposit

 

 

141

 

 

 

203

 

 

 

196

 

 

 

344

 

 

 

408

 

Other interest and dividend income

 

 

1,527

 

 

 

1,522

 

 

 

736

 

 

 

3,049

 

 

 

1,381

 

Total interest and dividend income

 

 

55,847

 

 

 

51,999

 

 

 

44,509

 

 

 

107,846

 

 

 

86,261

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

12,751

 

 

 

10,509

 

 

 

7,935

 

 

 

23,260

 

 

 

15,354

 

Interest on short-term borrowings

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

4

 

Interest on long-term debt

 

 

2,049

 

 

 

1,642

 

 

 

1,114

 

 

 

3,691

 

 

 

2,094

 

Total interest expense

 

 

14,800

 

 

 

12,151

 

 

 

9,053

 

 

 

26,951

 

 

 

17,452

 

Net interest income

 

 

41,047

 

 

 

39,848

 

 

 

35,456

 

 

 

80,895

 

 

 

68,809

 

Provision for loan losses

 

 

1,870

 

 

 

2,189

 

 

 

1,497

 

 

 

4,059

 

 

 

3,116

 

Net interest income, after provision for loan losses

 

 

39,177

 

 

 

37,659

 

 

 

33,959

 

 

 

76,836

 

 

 

65,693

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,282

 

 

 

2,170

 

 

 

2,214

 

 

 

4,452

 

 

 

4,266

 

Loan fees

 

 

(158

)

 

 

295

 

 

 

1,634

 

 

 

137

 

 

 

1,702

 

Mortgage banking gains, net

 

 

63

 

 

 

133

 

 

 

82

 

 

 

196

 

 

 

172

 

Gain on sales of securities available for sale, net

 

 

 

 

 

 

 

 

808

 

 

 

 

 

 

2,382

 

Gain (loss) on equity securities, net

 

 

388

 

 

 

(537

)

 

 

 

 

 

(149

)

 

 

 

Income from bank-owned life insurance

 

 

277

 

 

 

272

 

 

 

292

 

 

 

549

 

 

 

580

 

Other income

 

 

6

 

 

 

 

 

 

 

 

 

6

 

 

 

 

Total non-interest income

 

 

2,858

 

 

 

2,333

 

 

 

5,030

 

 

 

5,191

 

 

 

9,102

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

14,438

 

 

 

15,394

 

 

 

12,752

 

 

 

29,832

 

 

 

26,427

 

Occupancy and equipment

 

 

3,025

 

 

 

3,539

 

 

 

3,036

 

 

 

6,564

 

 

 

6,059

 

Data processing

 

 

1,653

 

 

 

1,683

 

 

 

1,474

 

 

 

3,336

 

 

 

2,853

 

Marketing and advertising

 

 

1,006

 

 

 

967

 

 

 

953

 

 

 

1,973

 

 

 

1,807

 

Professional services

 

 

1,000

 

 

 

965

 

 

 

1,106

 

 

 

1,965

 

 

 

2,241

 

Deposit insurance

 

 

782

 

 

 

797

 

 

 

813

 

 

 

1,579

 

 

 

1,504

 

Merger and acquisition

 

 

14

 

 

 

74

 

 

 

 

 

 

88

 

 

 

 

Other general and administrative

 

 

1,547

 

 

 

1,270

 

 

 

1,271

 

 

 

2,817

 

 

 

2,391

 

Total non-interest expenses

 

 

23,465

 

 

 

24,689

 

 

 

21,405

 

 

 

48,154

 

 

 

43,282

 

Income before income taxes

 

 

18,570

 

 

 

15,303

 

 

 

17,584

 

 

 

33,873

 

 

 

31,513

 

Provision for income taxes

 

 

4,508

 

 

 

3,309

 

 

 

6,237

 

 

 

7,817

 

 

 

10,922

 

Net income

 

$

14,062

 

 

$

11,994

 

 

$

11,347

 

 

$

26,056

 

 

$

20,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.27

 

 

$

0.23

 

 

$

0.22

 

 

$

0.51

 

 

$

0.40

 

Diluted

 

$

0.27

 

 

$

0.23

 

 

$

0.22

 

 

$

0.49

 

 

$

0.39

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

51,437,726

 

 

 

51,531,835

 

 

 

51,003,967

 

 

 

51,484,521

 

 

 

50,976,950

 

Diluted

 

 

52,867,787

 

 

 

53,083,815

 

 

 

52,422,486

 

 

 

52,975,541

 

 

 

52,474,761

 

 

6


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

NET INTEREST INCOME ANALYSIS

(Unaudited)

 

 

Three Months Ended

 

 

June 30, 2018

 

March 31, 2018

 

June 30, 2017

 

 

Average

Balance

 

 

Interest

(1)

 

Yield/

Cost (1)(6)

 

Average

Balance

 

 

Interest

(1)

 

Yield/

Cost (1)(6)

 

Average

Balance

 

 

Interest

(1)

 

Yield/

Cost (1)(6)

 

 

(Dollars in thousands)

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2)

 

$

5,043,367

 

 

$

54,491

 

 

 

 

4.33

 

%

 

$

4,776,876

 

 

$

50,573

 

 

 

 

4.29

 

%

 

$

4,180,602

 

 

$

44,431

 

 

 

 

4.26

 

%

Securities and certificates of deposit

 

 

70,155

 

 

 

443

 

 

 

 

2.53

 

 

 

 

96,511

 

 

 

523

 

 

 

 

2.20

 

 

 

 

142,159

 

 

 

691

 

 

 

 

1.95

 

 

Other interest-earning assets (3)

 

 

328,659

 

 

 

1,527

 

 

 

 

1.86

 

 

 

 

317,883

 

 

 

1,522

 

 

 

 

1.94

 

 

 

 

239,590

 

 

 

736

 

 

 

 

1.23

 

 

Total interest-earning assets

 

 

5,442,181

 

 

 

56,461

 

 

 

 

4.16

 

 

 

 

5,191,270

 

 

 

52,618

 

 

 

 

4.11

 

 

 

 

4,562,351

 

 

 

45,858

 

 

 

 

4.03

 

 

Noninterest-earning assets

 

 

118,324

 

 

 

 

 

 

 

 

 

 

 

 

 

125,293

 

 

 

 

 

 

 

 

 

 

 

 

 

110,509

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,560,505

 

 

 

 

 

 

 

 

 

 

 

 

$

5,316,563

 

 

 

 

 

 

 

 

 

 

 

 

$

4,672,860

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,104,003

 

 

$

3,486

 

 

 

 

1.27

 

 

 

$

1,032,514

 

 

$

2,791

 

 

 

 

1.10

 

 

 

$

753,839

 

 

$

1,598

 

 

 

 

0.85

 

 

Money market deposits

 

 

849,177

 

 

 

2,326

 

 

 

 

1.10

 

 

 

 

883,549

 

 

 

2,057

 

 

 

 

0.94

 

 

 

 

992,382

 

 

 

2,219

 

 

 

 

0.90

 

 

Regular savings and other deposits

 

 

339,004

 

 

 

118

 

 

 

 

0.14

 

 

 

 

335,288

 

 

 

114

 

 

 

 

0.14

 

 

 

 

317,656

 

 

 

114

 

 

 

 

0.14

 

 

Certificates of deposit

 

 

1,504,883

 

 

 

6,821

 

 

 

 

1.82

 

 

 

 

1,376,113

 

 

 

5,547

 

 

 

 

1.63

 

 

 

 

1,147,440

 

 

 

4,004

 

 

 

 

1.40

 

 

Total interest-bearing deposits

 

 

3,797,067

 

 

 

12,751

 

 

 

 

1.35

 

 

 

 

3,627,464

 

 

 

10,509

 

 

 

 

1.17

 

 

 

 

3,211,317

 

 

 

7,935

 

 

 

 

0.99

 

 

Borrowings

 

 

591,862

 

 

 

2,049

 

 

 

 

1.39

 

 

 

 

521,090

 

 

 

1,642

 

 

 

 

1.28

 

 

 

 

356,325

 

 

 

1,118

 

 

 

 

1.26

 

 

Total interest-bearing liabilities

 

 

4,388,929

 

 

 

14,800

 

 

 

 

1.35

 

 

 

 

4,148,554

 

 

 

12,151

 

 

 

 

1.19

 

 

 

 

3,567,642

 

 

 

9,053

 

 

 

 

1.02

 

 

Noninterest-bearing demand deposits

 

 

482,903

 

 

 

 

 

 

 

 

 

 

 

 

 

488,459

 

 

 

 

 

 

 

 

 

 

 

 

 

456,447

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

27,018

 

 

 

 

 

 

 

 

 

 

 

 

 

26,638

 

 

 

 

 

 

 

 

 

 

 

 

 

25,732

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

4,898,850

 

 

 

 

 

 

 

 

 

 

 

 

 

4,663,651

 

 

 

 

 

 

 

 

 

 

 

 

 

4,049,821

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

661,655

 

 

 

 

 

 

 

 

 

 

 

 

 

652,912

 

 

 

 

 

 

 

 

 

 

 

 

 

623,039

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

5,560,505

 

 

 

 

 

 

 

 

 

 

 

 

$

5,316,563

 

 

 

 

 

 

 

 

 

 

 

 

$

4,672,860

 

 

 

 

 

 

 

 

 

 

 

Net interest-earning assets

 

$

1,053,252

 

 

 

 

 

 

 

 

 

 

 

 

$

1,042,716

 

 

 

 

 

 

 

 

 

 

 

 

$

994,709

 

 

 

 

 

 

 

 

 

 

 

Fully tax-equivalent net interest income

 

 

 

 

 

 

41,661

 

 

 

 

 

 

 

 

 

 

 

 

 

40,467

 

 

 

 

 

 

 

 

 

 

 

 

 

36,805

 

 

 

 

 

 

 

Less: tax-equivalent adjustments

 

 

 

 

 

 

(614

)

 

 

 

 

 

 

 

 

 

 

 

 

(619

)

 

 

 

 

 

 

 

 

 

 

 

 

(1,349

)

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

41,047

 

 

 

 

 

 

 

 

 

 

 

 

$

39,848

 

 

 

 

 

 

 

 

 

 

 

 

$

35,456

 

 

 

 

 

 

 

Interest rate spread (1)(4)

 

 

 

 

 

 

 

 

 

 

 

2.81

 

%

 

 

 

 

 

 

 

 

 

 

 

2.92

 

%

 

 

 

 

 

 

 

 

 

 

 

3.01

 

%

Net interest margin (1)(5)

 

 

 

 

 

 

 

 

 

 

 

3.07

 

%

 

 

 

 

 

 

 

 

 

 

 

3.16

 

%

 

 

 

 

 

 

 

 

 

 

 

3.24

 

%

Average interest-earning assets to average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing liabilities

 

 

 

 

 

 

124.00

 

%

 

 

 

 

 

 

 

 

 

 

 

125.13

 

%

 

 

 

 

 

 

 

 

 

 

 

127.88

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including noninterest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

demand deposits

 

$

4,279,970

 

 

$

12,751

 

 

 

 

1.19

 

%

 

$

4,115,923

 

 

$

10,509

 

 

 

 

1.04

 

%

 

$

3,667,764

 

 

$

7,935

 

 

 

 

0.87

 

%

Total deposits and borrowings, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noninterest-bearing demand deposits

 

$

4,871,832

 

 

$

14,800

 

 

 

 

1.22

 

%

 

$

4,637,013

 

 

$

12,151

 

 

 

 

1.06

 

%

 

$

4,024,089

 

 

$

9,053

 

 

 

 

0.90

 

%

 

(1)

Income on debt securities, equity securities and revenue bonds included in commercial real estate loans, as well as resulting yields, interest rate spread and net interest margin, are presented on a tax-equivalent basis. The tax-equivalent adjustments are deducted from tax-equivalent net interest income to agree to amounts reported in the consolidated statements of net income. For the three months ended June 30, 2018, March 31, 2018 and June 30, 2017, yields on loans before tax-equivalent adjustments were 4.29%, 4.24% and 4.14%, respectively, yields on securities and certificates of deposit before tax-equivalent adjustments were 2.38%, 2.07% and 1.63%, respectively, and yield on total interest-earning assets before tax-equivalent adjustments were 4.12%, 4.06% and 3.91%, respectively. Interest rate spread before tax-equivalent adjustments for the three months ended June 30, 2018, March 31, 2018 and June 30, 2017 was 2.77%, 2.87% and 2.89%, respectively, while net interest margin before tax-equivalent adjustments for the three months ended June 30, 2018, March 31, 2018 and June 30, 2017 was 3.03%, 3.11% and 3.12%, respectively.

(2)

Loans on non-accrual status are included in average balances.

(3)

Includes Federal Home Loan Bank stock and associated dividends.

(4)

Interest rate spread represents the difference between the tax-equivalent yield on interest-earning assets and the cost of interest-bearing liabilities.

(5)

Net interest margin represents net interest income (tax-equivalent basis) divided by average interest-earning assets.

(6)

Annualized.

7


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

NET INTEREST INCOME ANALYSIS

(Unaudited)

 

 

Six Months Ended

 

 

June 30, 2018

 

June 30, 2017

 

 

Average

 

 

 

 

 

 

 

Yield/

 

Average

 

 

 

 

 

 

 

Yield/

 

 

Balance

 

 

Interest (1)

 

Cost (1)

 

Balance

 

 

Interest (1)

 

Cost (1)

 

 

(Dollars in thousands)

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2)

 

$

4,910,858

 

 

$

105,064

 

 

 

 

4.31

 

%

 

$

4,091,226

 

 

$

86,121

 

 

 

 

4.24

 

%

Securities and certificates of deposit

 

 

83,260

 

 

 

966

 

 

 

 

2.34

 

 

 

 

143,990

 

 

 

1,418

 

 

 

 

1.99

 

 

Other interest-earning assets (3)

 

 

323,301

 

 

 

3,049

 

 

 

 

1.90

 

 

 

 

241,523

 

 

 

1,381

 

 

 

 

1.15

 

 

Total interest-earning assets

 

 

5,317,419

 

 

 

109,079

 

 

 

 

4.14

 

 

 

 

4,476,739

 

 

 

88,920

 

 

 

 

4.01

 

 

Noninterest-earning assets

 

 

121,096

 

 

 

 

 

 

 

 

 

 

 

 

 

111,130

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,438,515

 

 

 

 

 

 

 

 

 

 

 

 

$

4,587,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,068,456

 

 

$

6,277

 

 

 

 

1.18

 

 

 

$

704,681

 

 

$

2,817

 

 

 

 

0.81

 

 

Money market deposits

 

 

866,268

 

 

 

4,383

 

 

 

 

1.02

 

 

 

 

1,000,343

 

 

 

4,449

 

 

 

 

0.90

 

 

Regular savings and other deposits

 

 

337,156

 

 

 

232

 

 

 

 

0.14

 

 

 

 

312,825

 

 

 

222

 

 

 

 

0.14

 

 

Certificates of deposit

 

 

1,440,854

 

 

 

12,368

 

 

 

 

1.73

 

 

 

 

1,140,921

 

 

 

7,866

 

 

 

 

1.39

 

 

Total interest-bearing deposits

 

 

3,712,734

 

 

 

23,260

 

 

 

 

1.26

 

 

 

 

3,158,770

 

 

 

15,354

 

 

 

 

0.98

 

 

Borrowings

 

 

556,672

 

 

 

3,691

 

 

 

 

1.34

 

 

 

 

343,536

 

 

 

2,098

 

 

 

 

1.23

 

 

Total interest-bearing liabilities

 

 

4,269,406

 

 

 

26,951

 

 

 

 

1.27

 

 

 

 

3,502,306

 

 

 

17,452

 

 

 

 

1.00

 

 

Noninterest-bearing demand deposits

 

 

485,665

 

 

 

 

 

 

 

 

 

 

 

 

 

440,986

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

26,136

 

 

 

 

 

 

 

 

 

 

 

 

 

26,517

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

4,781,207

 

 

 

 

 

 

 

 

 

 

 

 

 

3,969,809

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

657,308

 

 

 

 

 

 

 

 

 

 

 

 

 

618,060

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

5,438,515

 

 

 

 

 

 

 

 

 

 

 

 

$

4,587,869

 

 

 

 

 

 

 

 

 

 

 

Net interest-earning assets

 

$

1,048,013

 

 

 

 

 

 

 

 

 

 

 

 

$

974,433

 

 

 

 

 

 

 

 

 

 

 

Fully tax-equivalent net interest income

 

 

 

 

 

 

82,128

 

 

 

 

 

 

 

 

 

 

 

 

 

71,468

 

 

 

 

 

 

 

Less: tax-equivalent adjustments

 

 

 

 

 

 

(1,233

)

 

 

 

 

 

 

 

 

 

 

 

 

(2,659

)

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

80,895

 

 

 

 

 

 

 

 

 

 

 

 

$

68,809

 

 

 

 

 

 

 

Interest rate spread (1)(4)

 

 

 

 

 

 

 

 

 

 

 

2.87

 

%

 

 

 

 

 

 

 

 

 

 

 

3.01

 

%

Net interest margin (1)(5)

 

 

 

 

 

 

 

 

 

 

 

3.11

 

%

 

 

 

 

 

 

 

 

 

 

 

3.22

 

%

Average interest-earning assets to average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing liabilities

 

 

 

 

 

 

124.55

 

%

 

 

 

 

 

 

 

 

 

 

 

127.82

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including noninterest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

demand deposits

 

$

4,198,399

 

 

$

23,260

 

 

 

 

1.12

 

%

 

$

3,599,756

 

 

$

15,354

 

 

 

 

0.86

 

%

Total deposits and borrowings, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noninterest-bearing demand deposits

 

$

4,755,071

 

 

$

26,951

 

 

 

 

1.14

 

%

 

$

3,943,292

 

 

$

17,452

 

 

 

 

0.89

 

%

 

(1)

Income on debt securities, equity securities and revenue bonds included in commercial real estate loans, as well as resulting yields, interest rate spread and net interest margin, are presented on a tax-equivalent basis. The tax-equivalent adjustments are deducted from tax-equivalent net interest income to agree to amounts reported in the consolidated statements of net income. For the six months ended June 30, 2018, and 2017, yields on loans before tax-equivalent adjustments were 4.27% and 4.12%, respectively, yields on securities and certificates of deposit before tax-equivalent adjustments were 2.20% and 1.67%, respectively, and yield on total interest-earning assets before tax-equivalent adjustments were 4.09% and 3.89%, respectively. Interest rate spread before tax-equivalent adjustments for the six months ended June 30, 2018, and 2017 was 2.82% and 2.89%, respectively, while net interest margin before tax-equivalent adjustments for the six months ended June 30, 2018, and 2017 was 3.07% and 3.10%, respectively.

(2)

Loans on non-accrual status are included in average balances.

(3)

Includes Federal Home Loan Bank stock and associated dividends.

(4)

Interest rate spread represents the difference between the tax-equivalent yield on interest-earning assets and the cost of interest-bearing liabilities.

(5)

Net interest margin represents net interest income (tax-equivalent basis) divided by average interest-earning assets.

(6)

Annualized.

8


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2018

 

March 31, 2018

 

June 30, 2017

 

June 30, 2018

June 30, 2017

Key Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

1.01

 

%

 

 

0.90

 

%

 

 

0.97

 

%

 

 

0.96

 

%

 

0.90

 

%

Return on average equity (1)

 

 

8.50

 

 

 

 

7.35

 

 

 

 

7.28

 

 

 

 

7.93

 

 

 

6.66

 

 

Interest rate spread  (1) (2)

 

 

2.81

 

 

 

 

2.92

 

 

 

 

3.01

 

 

 

 

2.87

 

 

 

3.01

 

 

Net interest margin  (1) (3)

 

 

3.07

 

 

 

 

3.16

 

 

 

 

3.24

 

 

 

 

3.11

 

 

 

3.22

 

 

Non-interest expense to average assets  (1)

 

 

1.69

 

 

 

 

1.86

 

 

 

 

1.83

 

 

 

 

1.77

 

 

 

1.89

 

 

Efficiency ratio (4)

 

 

53.89

 

 

 

 

57.62

 

 

 

 

53.95

 

 

 

 

55.74

 

 

 

57.31

 

 

 

 

June 30, 2018

 

March 31, 2018

 

December 31, 2017

 

June 30, 2017

 

 

 

 

(Dollars in thousands)

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

 

$

6,457

 

 

 

$

6,568

 

 

 

$

6,890

 

 

 

$

7,667

 

 

Home equity lines of credit

 

 

563

 

 

 

 

562

 

 

 

 

562

 

 

 

 

619

 

 

Commercial real estate

 

 

366

 

 

 

 

378

 

 

 

 

388

 

 

 

 

2,666

 

 

Commercial and industrial

 

 

519

 

 

 

 

523

 

 

 

 

523

 

 

 

 

529

 

 

Total non-accrual loans

 

 

7,905

 

 

 

 

8,031

 

 

 

 

8,363

 

 

 

 

11,481

 

 

Foreclosed assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing assets

 

$

7,905

 

 

 

$

8,031

 

 

 

$

8,363

 

 

 

$

11,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses/total loans

 

 

0.96

 

%

 

 

0.96

 

%

 

 

0.97

 

%

 

 

1.00

 

%

Allowance for loan losses/non-accrual loans

 

 

624.93

 

 

 

 

591.31

 

 

 

 

540.30

 

 

 

 

376.53

 

 

Non-accrual loans/total loans

 

 

0.15

 

 

 

 

0.16

 

 

 

 

0.18

 

 

 

 

0.27

 

 

Non-accrual loans/total assets

 

 

0.14

 

 

 

 

0.15

 

 

 

 

0.16

 

 

 

 

0.24

 

 

Non-performing assets/total assets

 

 

0.14

 

 

 

 

0.15

 

 

 

 

0.16

 

 

 

 

0.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and Share Related

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity to total assets

 

 

11.71

 

%

 

 

12.01

 

%

 

 

12.20

 

%

 

 

13.09

 

%

Book value per share

 

$

12.33

 

 

 

$

12.13

 

 

 

$

11.96

 

 

 

$

11.68

 

 

Tangible book value per share (5)

 

$

11.91

 

 

 

$

11.70

 

 

 

$

11.54

 

 

 

$

11.43

 

 

Market value per share

 

$

19.15

 

 

 

$

20.15

 

 

 

$

20.60

 

 

 

$

16.90

 

 

Shares outstanding

 

53,905,279

 

 

 

54,068,874

 

 

 

54,039,316

 

 

 

53,649,946

 

 

 

(1)

Annualized.

(2)

Interest rate spread represents the difference between the tax-equivalent yield on interest-earning assets and the cost of interest-bearing liabilities.

(3)

Net interest margin represents net interest income (tax-equivalent basis) divided by average interest-earning assets.

(4)

The efficiency ratio is a non-GAAP measure representing measure representing non-interest expense, excluding merger and acquisition expenses, divided by the sum of net interest income and non-interest income excluding gains or losses on sales of securities, and gains or losses on equity securities. The efficiency ratio is a common measure used by banks to understand expenses related to the generation of revenue. We have removed gains or losses on sales of securities and gains or losses on equity securities as management deems them to be either discretionary or market driven and not representative of operating performance. We have removed merger and acquisition expenses as management deems them to be not representative of operating performance. Presented on a basis including merger and acquisition expenses, gains or losses on sales of securities and gains or losses on equity securities, the efficiency ratio was 53.44%, 58.53% and 52.87% for the quarters ended June, 30, 2018, March 31, 2018, and June 30, 2017, respectively, and 55.94% and 55.55% for the six months ended June 30, 2018 and 2017, respectively.

(5)

Tangible book value per share represents total stockholders’ equity less goodwill and other intangible assets divided by the number of shares outstanding.

9