Attached files

file filename
8-K - 8-K - Meridian Bancorp, Inc.ebsb-8k_20190122.htm

Exhibit 99

 

Meridian Bancorp, Inc. Reports Fourth Quarter and Record Full Year Net Income

Rise in Total Assets to Over $6 Billion on Record Loan and Deposit Growth

 

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

(978) 977-2211

Boston, Massachusetts (January 22, 2019): Meridian Bancorp, Inc. (the “Company” or “Meridian”) (NASDAQ: EBSB), the holding company for East Boston Savings Bank (the “Bank”), announced net income of $12.4 million, or $0.24 per diluted share, for the quarter ended December 31, 2018, compared to $17.4 million, or $0.33 per diluted share, for the quarter ended September 30, 2018 and $9.0 million, or $0.17 per diluted share, for the quarter ended December 31, 2017. For the year ended December 31, 2018, net income was $55.8 million, or $1.06 per diluted share, up from $42.9 million, or $0.82 per diluted share, for the year ended December 31, 2017. Net income for the quarter and year ended December 31, 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. Net income for the quarter and year ended December 31, 2017 reflected a charge of $7.1 million, or $0.13 per diluted share, related to enactment of the Tax Act. Merger and acquisition expenses totaling $114,000 for the year ended December 31, 2018, $1.8 million for the quarter and $2.1 million for the year ended December 31, 2017 related to the Company’s acquisition of Meetinghouse Bancorp, Inc. and Meetinghouse Bank (“Meetinghouse”) completed on December 29, 2017 were also reflected in the Company’s results.

The Company’s return on average assets was 0.83% for the quarter ended December 31, 2018, compared to 1.22% for the quarter ended September 30, 2018 and 0.70% for the quarter ended December 31, 2017. For the year ended December 31, 2018, the Company’s return on average assets was 0.99%, up from 0.89% for the year ended December 31, 2017. The Company’s return on average equity was 7.28% for the quarter ended December 31, 2018, compared to 10.28% for the quarter ended September 30, 2018 and 5.56% for the quarter ended December 31, 2017.  For the year ended December 31, 2018, the Company’s return on average equity was 8.36%, up from 6.82% for the year ended December 31, 2017.

Richard J. Gavegnano, Chairman, President and Chief Executive Officer, said, “I am pleased to report record net income of $55.8 million for the year 2018, up $12.8 million, or 30%, from 2017, while our net income for the quarter rose $3.3 million, or 37%, to $12.4 million from the fourth quarter of 2017. We also proudly achieved record net growth of $971 million, or 21%, in loans and $776 million, or 19%, in deposits during 2018 and increased our total assets to $6.2 billion. Over the past five years, our asset base has grown $3.5 billion for a compounded annual growth rate of 18%. This growth has resulted in steady increases in our profitability along with substantial improvement in measures of operating efficiency and expense management, asset quality and shareholder returns. Our growth plans and earnings were also enhanced in 2018 by income tax expense reductions resulting from the Tax Act’s lower federal income tax rate.”

The Company’s net interest income was $42.2 million for the quarter ended December 31, 2018, up $806,000, or 1.9%, from the quarter ended September 30, 2018 and $2.8 million, or 7.2%, from the quarter ended December 31, 2017. The interest rate spread and net interest margin on a tax-equivalent basis were 2.62% and 2.93%, respectively, for the quarter ended December 31, 2018 compared to 2.70% and 2.99%, respectively, for the quarter ended September 30, 2018 and 2.97% and 3.20%, respectively, for the quarter ended December 31, 2017. For the year ended December 31, 2018, net interest income increased $18.2 million, or 12.5%, to $164.4 million from the year ended December 31, 2017. The net interest rate spread and net interest margin on a tax-equivalent basis were 2.76% and 3.03%, respectively, for the year ended December 31, 2018 compared to 3.01% and 3.23%, respectively, for the year ended December 31, 2017. The increases in net interest income were primarily due to growth in average loan balances, partially offset by increases in the average balances of total deposits and borrowings and the cost of funds for the quarter and year ended December 31, 2018 compared to the respective prior periods. The interest rate spread and net interest margin on a tax-equivalent basis for the quarter and year ended December 31, 2018 reflect the reduction in the federal income tax rate to 21% from 35%.

Total interest and dividend income increased to $61.7 million for the quarter ended December 31, 2018, up $3.6 million, or 6.2%, from the quarter ended September 30, 2018 and $10.8 million, or 21.3%, from the quarter ended December 31, 2017, primarily due to growth in the Company’s average loan balances to $5.434 billion. The Company’s yield on interest-earning assets on a tax-equivalent basis was 4.26% for the quarter ended December 31, 2018, up eight basis points from the quarter ended September 30, 2018 and up 15 basis points from the quarter ended December 31, 2017. For the year ended December 31, 2018, the Company’s total interest and dividend income increased $42.6 million, or 23.0%, to $227.7 million from the year ended December 31, 2017 primarily due to


 

growth in the average loan balances of $832.3 million, or 19.4%, to $5.119 billion, and by an increase in the yield on loans on a tax-equivalent basis of three basis points to 4.33% for the year ended December 31, 2018 compared to the year ended December 31, 2017. The Company’s yield on interest-earning assets on a tax-equivalent basis increased 12 basis points to 4.18% for the year ended December 31, 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 year ended December 31, 2018 also reflect the reduction in the federal income tax rate to 21% from 35%.

Total interest expense increased to $19.5 million for the quarter ended December 31, 2018, up $2.8 million, or 16.7%, from the quarter ended September 30, 2018 and $8.0 million, or 69.3%, from the quarter ended December 31, 2017. Interest expense on deposits increased to $17.1 million for the quarter ended December 31, 2018, up $2.8 million, or 19.6%, from the quarter ended September 30, 2018 and $7.0 million, or 69.2%, from the quarter ended December 31, 2017 primarily due to growth in average total deposits to $4.637 billion and increases in the cost of average total deposits to 1.46% from 1.29% for the quarter ended September 30, 2018, and 1.00% for the quarter ended December 31, 2017. Interest expense on borrowings increased $1.0 million, or 69.6%, to $2.4 million for the quarter ended December 31, 2018, from the quarter ended December 31, 2017 primarily due to growth in average total borrowings of $94.7 million to $581.6 million and an increase in the average cost of borrowings of 49 basis points to 1.67%. The Company’s total cost of funds was 1.49% for the quarter ended December 31, 2018, up 16 basis points from the quarter ended September 30, 2018 and 47 basis points from the quarter ended December 31, 2017. Total interest expense increased $24.3 million, or 62.5%, to $63.2 million for the year ended December 31, 2018 from the year ended December 31, 2017. Interest expense on deposits increased $20.7 million, or 60.8%, to $54.6 million for the year ended December 31, 2018 from the year ended December 31, 2017 due to the growth in average total deposits of $624.6 million, or 16.7%, to $4.356 billion and an increase in the cost of average total deposits of 34 basis points to 1.25%. Interest expense on borrowings increased $3.7 million, or 74.5%, to $8.6 million for the year ended December 31, 2018 from the year ended December 31, 2017 due to the growth in average total borrowings of $165.7 million, or 40.3%, to $576.9 million and an increase in the cost of average total borrowings of 29 basis points to 1.49%. The Company’s cost of funds increased 34 basis points to 1.28% for the year ended December 31, 2018 compared to the year ended December 31, 2017.

Mr. Gavegnano noted, “We expect our earnings growth will continue to be driven by increases in net interest income fueled by loan and deposit growth. As expected, loan and deposit growth was strong in the fourth quarter of 2018, with new quarterly records set for net loan growth of $368 million, or 7%, and net deposit growth of $473 million, or 11%.  Our loan pipeline remains robust and our capacity to fund loan growth is increasing as we continue to roll out our branch network expansion, deposit acquisition and marketing strategies.”

The Company's provision for loan losses was $3.6 million for the quarter ended December 31, 2018, up $3.3 million from the quarter ended September 30, 2018 and up $4.3 million from the quarter ended December 31, 2017. For the year ended December 31, 2018, the provision for loan losses was $7.8 million, up from $4.9 million for the year ended December 31, 2017. The allowance for loan losses was $53.2 million or 0.94% of total loans at December 31, 2018, compared to $49.6 million or 0.94% of total loans at September 30, 2018, and $45.2 million or 0.97% of total loans at December 31, 2017. The increases in the provision and the allowance for loan losses were primarily due to growth in all commercial loan categories during the quarter and year ended December 31, 2018. The changes in the allowance for loan losses coverage ratio 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 $59,000 for the quarter ended December 31, 2018 compared to net charge-offs of $18,000 for the quarter ended September 30, 2018 and net recoveries of $257,000 for the quarter ended December 31, 2017. For the year ended December 31, 2018, net recoveries totaled $198,000, compared to net recoveries of $177,000 for the year ended December 31, 2017.

Non-accrual loans were $6.9 million, or 0.12% of total loans outstanding, at December 31, 2018; down $1.1 million, or 13.7%, from September 30, 2018; and down $1.5 million, or 17.4%, from December 31, 2017. Non-performing assets were $6.9 million, or 0.11% of total assets, at December 31, 2018, compared to $8.0 million, or 0.14% of total assets, at September 30, 2018, and $8.4 million, or 0.16% of total assets, at December 31, 2017.

Non-interest income was $135,000 for the quarter ended December 31, 2018, down from $3.7 million for the quarter ended September 30, 2018 and down from $8.7 million for the quarter ended December 31, 2017. Non-interest income decreased $3.5 million, or 96.3%, compared to the quarter ended September 30, 2018, primarily due to a $2.7 million loss on marketable equity securities, net, reflecting declines in market valuations in the fourth quarter of 2018. Compared to the quarter ended December 31, 2017, non-interest income decreased $8.6 million, or 98.4%, primarily due to a $6.1 million gain on sales of securities available for sale, net, for the fourth quarter of 2017 and a $2.7 million loss on marketable equity securities, net, for the fourth quarter of 2018. For the year ended December 31, 2018, non-interest income decreased $14.1 million, or 61.0%, to $9.0 million from $23.1 million for the year ended December 31, 2017, primarily due to a $9.3 million gain on sales of securities available for sale, net, for the year ended December 31, 2017, a $2.1 million loss on marketable equity securities, net, for the year ended December 31, 2018, a decrease of $1.5

2


 

million in gain on life insurance distribution and a decrease of $1.5 million in loan fees due to $1.3 million of loan swap fee income recognized in the second quarter of 2017, partially offset by a $548,000 increase in customer service fees.

Non-interest expenses were $23.6 million, or 1.59% of average assets for the quarter ended December 31, 2018, compared to $23.0 million, or 1.61% of average assets for the quarter ended September 30, 2018 and $23.9 million, or 1.85% of average assets for the quarter ended December 31, 2017.  Non-interest expenses increased $630,000, or 2.7%, compared to the quarter ended September 30, 2018, due primarily to increases of $420,000 in marketing and advertising, $262,000 in salaries and employee benefits and $233,000 in occupancy and equipment, partially offset by a decrease of $275,000 in deposit insurance. Non-interest expenses decreased $232,000, or 1.0%, compared to the quarter ended December 31, 2017, due primarily to decreases of $1.8 million in merger and acquisition expenses and $248,000 in deposit insurance, partially offset by increases of $887,000 in salaries and employee benefits, $416,000 in occupancy and equipment, $301,000 in data processing and $144,000 in other general and administrative expenses. For the year ended December 31, 2018, non-interest expenses increased $6.8 million, or 7.8%, to $94.8 million from $88.0 million for the year ended December 31, 2017, due to increases of $5.7 million in salaries and employee benefits, $1.2 million in occupancy and equipment expenses, $1.0 million in data processing expenses and $704,000 in other general and administrative expenses, partially offset by a $1.9 million decrease in merger and acquisition expenses. 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, one new branch opened in the first quarter of 2018, and three new branch openings in the fourth quarter of 2018. Other general and administrative expenses reflect core deposit intangible amortization of $148,000 for the quarter ended September 30, 2018 and $590,000 for the year ended December 31, 2018. The Company’s efficiency ratio was 52.52% for the quarter ended December 31, 2018 compared to 51.92% for the quarter ended September 30, 2018 and 52.61% for the quarter ended December 31, 2017. For the year ended December 31, 2018, the efficiency ratio was 53.95% compared to 53.71% for the year ended December 31, 2017.

Mr. Gavegnano added, “Even as we added four new locations to our branch network, our efficiency ratio remained under 54% during 2018. Our ratio of non-interest expenses to average assets was also reduced to below 1.7% as we grew our asset base to over $6 billion. We opened new branch locations in Boston’s Brigham Circle, Burlington and Lynnfield in the fourth quarter, and plans are underway to open two additional branches in the Cambridge area in 2019 as we expand our branch network to 40 branches. We will continue to seek and execute prudent growth strategies while maximizing infrastructure investments, operating efficiencies and economies of scale as we have repeatedly demonstrated in recent years.”

The Company recorded a provision for income taxes of $2.7 million for the quarter ended December 31, 2018, reflecting an effective tax rate of 18.2%, compared to $4.5 million, or an effective tax rate of 20.4%, for the quarter ended September 30, 2018, and $15.9 million, or an effective tax rate of 63.7%, for the quarter ended December 31, 2017. For the year ended December 31, 2018, the provision for income taxes was $15.0 million, reflecting an effective tax rate of 21.2%, compared to $33.5 million, or an effective tax rate of 43.8%, for the year ended December 31, 2017. The changes in the provision for income taxes and the effective tax rate were primarily due to the decrease in the statutory federal income tax rate to 21% from 35% effective January 1, 2018 and a $7.1 million charge in the fourth quarter of 2017 to revalue the Company’s net deferred tax asset as a result of the Tax Act.

Total assets were $6.179 billion at December 31, 2018, up $403.4 million, or 7.0%, from $5.775 billion at September 30, 2018 and $879.2 million, or 16.6%, from $5.299 billion at December 31, 2017.  Net loans were $5.593 billion at December 31, 2018, up $367.5 million, or 7.0%, from September 30, 2018, and up $970.6 million, or 21.0%, from December 31, 2017. Loan originations totaled $530.1 million during the quarter ended December 31, 2018 and $1.644 billion during the year ended December 31, 2018. The net increase in loans for the year ended December 31, 2018 was primarily due to increases of $558.2 million in commercial real estate loans, $230.9 million in multi-family loans, $99.4 million in commercial and industrial loans, $45.6 million construction loans, and $43.7 million in one- to four-family loans. Cash and due from banks was $372.0 million at December 31, 2018, a decrease of $30.7 million, or 7.6% from December 31, 2017. Securities, at fair value, were $30.6 million at December 31, 2018, a decrease of $7.8 million, or 20.2%, from $38.4 million at December 31, 2017.

Total deposits were $4.884 billion at December 31, 2018, an increase of $472.9 million, or 10.7%, from $4.411 billion at September 30, 2018 and an increase of $776.3 million, or 18.9%, from $4.108 billion at December 31, 2017.  Core deposits, which exclude certificates of deposit, increased $460.9 million, or 16.8%, during the year ended December 31, 2018 to $3.198 billion, or 65.5% of total deposits. Total borrowings were $586.9 million, down $63.9 million, or 9.8%, from September 30, 2018 and up $73.4 million, or 14.3%, from December 31, 2017.

3


 

Total stockholders’ equity decreased $4.5 million, or 0.7%, to $674.7 million at December 31, 2018 from $679.1 million at September 30, 2018, and increased $28.3 million, or 4.4%, from $646.4 million at December 31, 2017. The increase for the year ended December 31, 2018 was primarily due to net income of $55.8 million and $4.5 million related to stock-based compensation plans, partially offset by the repurchase of 1,209,734 shares of the Company’s common stock related to the stock repurchase program at a total cost of $20.4 million, dividends of $0.22 per share totaling $11.3 million, and the surrender of 192,440 shares of the Company’s stock related to the tax withholdings resulting from stock option exercises at a total cost of $3.3 million during the second half of 2018. Stock options exercised by the Company’s employees and directors totaled 354,968 during the fourth quarter of 2018 and 1,117,300 shares during year ended December 31, 2018, including 868,810 shares from stock options granted in 2008 and exercised prior to expiration on October 13, 2018. Stockholders’ equity to assets was 10.92% at December 31, 2018, compared to 11.76% at September 30, 2018 and 12.20% at December 31, 2017. Book value per share increased to $12.60 at December 31, 2018 from $11.96 at December 31, 2017. Tangible book value per share increased to $12.17 at December 31, 2018 from $11.54 at December 31, 2017. Market price per share decreased $6.28, or 30.5%, to $14.32 at December 31, 2018 from $20.60 at December 31, 2017. At December 31, 2018, the Company and the Bank continued to exceed all regulatory capital requirements.

The Company repurchased 895,724 shares of its stock at an average price of $16.00 during the quarter ended December 31, 2018. As of December 31, 2018, the Company had repurchased 3,269,345 shares of its stock at an average price of $14.87 per share, or 96.9% of the 3,373,621 shares authorized for repurchase under the Company’s repurchase program adopted in August 2015 and amended in November 2018. The amendment increased the Company’s stock repurchase program by 636,287 shares, or approximately 1.2% of its outstanding common stock.

Mr. Gavegnano concluded, “Along with expansion of our stock repurchase program and the repurchase of 895,724 shares during the fourth quarter, our Board of Directors also enhanced shareholder value by declaring a quarterly dividend of $0.07 per share, an increase of $0.02 per share, or 40%, and paid on January 2, 2019. As we look forward to 2019, we are working to further enhance shareholder returns through our increased scale resulting from substantial organic growth in loans, deposits and market share and a continued focus on improving the Bank’s efficiency.”

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 38 branches in the greater Boston metropolitan area, including 37 full-service locations and one mobile branch. 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)

 

  

 

December 31, 2018

 

 

September 30, 2018

 

 

December 31, 2017

 

 

 

(Dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

371,995

 

 

$

313,668

 

 

$

402,687

 

Certificates of deposit

 

 

5,247

 

 

 

20,891

 

 

 

69,326

 

Securities available for sale, at fair value

 

 

17,159

 

 

 

17,510

 

 

 

38,364

 

Marketable equity securities, at fair value

 

 

13,437

 

 

 

16,135

 

 

 

 

Federal Home Loan Bank stock, at cost

 

 

29,187

 

 

 

31,100

 

 

 

24,947

 

Loans held for sale

 

 

409

 

 

 

843

 

 

 

3,772

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

 

 

647,367

 

 

 

636,419

 

 

 

603,680

 

Home equity lines of credit

 

 

50,087

 

 

 

46,534

 

 

 

48,393

 

Multi-family

 

 

1,010,521

 

 

 

969,628

 

 

 

779,637

 

Commercial real estate

 

 

2,621,979

 

 

 

2,438,139

 

 

 

2,063,781

 

Construction

 

 

686,948

 

 

 

594,611

 

 

 

641,306

 

Commercial and industrial

 

 

625,018

 

 

 

585,215

 

 

 

525,604

 

Consumer

 

 

10,953

 

 

 

10,934

 

 

 

10,761

 

Total loans

 

 

5,652,873

 

 

 

5,281,480

 

 

 

4,673,162

 

Allowance for loan losses

 

 

(53,231

)

 

 

(49,609

)

 

 

(45,185

)

Net deferred loan origination fees

 

 

(6,239

)

 

 

(5,970

)

 

 

(5,179

)

Loans, net

 

 

5,593,403

 

 

 

5,225,901

 

 

 

4,622,798

 

Bank-owned life insurance

 

 

40,734

 

 

 

41,164

 

 

 

40,336

 

Premises and equipment, net

 

 

45,140

 

 

 

42,448

 

 

 

40,967

 

Accrued interest receivable

 

 

14,267

 

 

 

13,409

 

 

 

12,902

 

Deferred tax asset, net

 

 

18,196

 

 

 

15,998

 

 

 

15,244

 

Goodwill

 

 

20,378

 

 

 

19,638

 

 

 

19,638

 

Core deposit intangible

 

 

2,653

 

 

 

2,801

 

 

 

3,243

 

Other assets

 

 

6,478

 

 

 

13,822

 

 

 

5,231

 

Total assets

 

$

6,178,683

 

 

$

5,775,328

 

 

$

5,299,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Non interest-bearing demand deposits

 

$

483,777

 

 

$

490,703

 

 

$

477,428

 

Interest-bearing demand deposits

 

 

1,190,346

 

 

 

1,151,955

 

 

 

1,004,155

 

Money market deposits

 

 

729,174

 

 

 

844,183

 

 

 

921,895

 

Regular savings and other deposits

 

 

794,813

 

 

 

327,721

 

 

 

333,774

 

Certificates of deposit

 

 

1,686,074

 

 

 

1,596,691

 

 

 

1,370,609

 

Total deposits

 

 

4,884,184

 

 

 

4,411,253

 

 

 

4,107,861

 

Short-term borrowings

 

 

50,000

 

 

 

40,000

 

 

 

 

Long-term debt

 

 

536,880

 

 

 

610,772

 

 

 

513,444

 

Accrued expenses and other liabilities

 

 

32,965

 

 

 

34,160

 

 

 

31,751

 

Total liabilities

 

 

5,504,029

 

 

 

5,096,185

 

 

 

4,653,056

 

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; 53,541,429, 54,233,331, and 54,039,316 shares issued at December 31, 2018, September 30, 2018, and December 31, 2017, respectively

 

 

535

 

 

 

542

 

 

 

540

 

Additional paid-in capital

 

 

378,583

 

 

 

392,545

 

 

 

395,716

 

Retained earnings

 

 

313,521

 

 

 

304,725

 

 

 

268,533

 

Accumulated other comprehensive income (loss)

 

 

(348

)

 

 

(812

)

 

 

128

 

Unearned compensation - ESOP, 2,435,272, 2,465,713, and 2,557,036 at December 31, 2018, September 30, 2018, and December 31, 2017, respectively

 

 

(17,637

)

 

 

(17,857

)

 

 

(18,518

)

Total stockholders' equity

 

 

674,654

 

 

 

679,143

 

 

 

646,399

 

Total liabilities and stockholders' equity

 

$

6,178,683

 

 

$

5,775,328

 

 

$

5,299,455

 

 

5


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF NET INCOME

(Unaudited)

 

  

 

Three Months Ended

 

 

Years Ended

 

 

 

December 31, 2018

 

 

September 30, 2018

 

 

December 31, 2017

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

(Dollars in thousands, except per share amounts)

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

59,424

 

 

$

55,849

 

 

$

49,144

 

 

$

219,162

 

 

$

179,425

 

Interest on debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

115

 

 

 

115

 

 

 

42

 

 

 

482

 

 

 

302

 

Tax-exempt

 

 

13

 

 

 

13

 

 

 

14

 

 

 

56

 

 

 

32

 

Dividends on equity securities

 

 

121

 

 

 

101

 

 

 

223

 

 

 

504

 

 

 

1,066

 

Interest on certificates of deposit

 

 

82

 

 

 

104

 

 

 

185

 

 

 

530

 

 

 

814

 

Other interest and dividend income

 

 

1,957

 

 

 

1,932

 

 

 

1,265

 

 

 

6,938

 

 

 

3,465

 

Total interest and dividend income

 

 

61,712

 

 

 

58,114

 

 

 

50,873

 

 

 

227,672

 

 

 

185,104

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

17,090

 

 

 

14,284

 

 

 

10,100

 

 

 

54,634

 

 

 

33,982

 

Interest on short-term borrowings

 

 

183

 

 

 

8

 

 

 

 

 

 

191

 

 

 

4

 

Interest on long-term debt

 

 

2,266

 

 

 

2,455

 

 

 

1,444

 

 

 

8,412

 

 

 

4,926

 

Total interest expense

 

 

19,539

 

 

 

16,747

 

 

 

11,544

 

 

 

63,237

 

 

 

38,912

 

Net interest income

 

 

42,173

 

 

 

41,367

 

 

 

39,329

 

 

 

164,435

 

 

 

146,192

 

Provision for loan losses

 

 

3,563

 

 

 

226

 

 

 

(715

)

 

 

7,848

 

 

 

4,859

 

Net interest income, after provision for loan losses

 

 

38,610

 

 

 

41,141

 

 

 

40,044

 

 

 

156,587

 

 

 

141,333

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,371

 

 

 

2,242

 

 

 

2,170

 

 

 

9,065

 

 

 

8,517

 

Loan fees

 

 

41

 

 

 

301

 

 

 

88

 

 

 

479

 

 

 

1,970

 

Mortgage banking gains, net

 

 

25

 

 

 

74

 

 

 

109

 

 

 

295

 

 

 

457

 

Gain on sales of securities available for sale, net

 

 

 

 

 

 

 

 

6,058

 

 

 

 

 

 

9,305

 

(Loss) gain on marketable equity securities, net

 

 

(2,698

)

 

 

781

 

 

 

 

 

 

(2,066

)

 

 

 

Income from bank-owned life insurance

 

 

281

 

 

 

279

 

 

 

284

 

 

 

1,109

 

 

 

1,158

 

Gain on life insurance distribution

 

 

110

 

 

 

 

 

 

 

 

 

110

 

 

 

1,657

 

Other income

 

 

5

 

 

 

 

 

 

 

 

 

11

 

 

 

 

Total non-interest income

 

 

135

 

 

 

3,677

 

 

 

8,709

 

 

 

9,003

 

 

 

23,064

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

14,648

 

 

 

14,386

 

 

 

13,761

 

 

 

58,866

 

 

 

53,161

 

Occupancy and equipment

 

 

3,214

 

 

 

2,981

 

 

 

2,798

 

 

 

12,759

 

 

 

11,533

 

Data processing

 

 

1,832

 

 

 

1,747

 

 

 

1,531

 

 

 

6,915

 

 

 

5,912

 

Marketing and advertising

 

 

1,252

 

 

 

832

 

 

 

1,131

 

 

 

4,057

 

 

 

3,653

 

Professional services

 

 

735

 

 

 

683

 

 

 

804

 

 

 

3,383

 

 

 

3,669

 

Deposit insurance

 

 

576

 

 

 

851

 

 

 

824

 

 

 

3,006

 

 

 

2,988

 

Merger and acquisition

 

 

 

 

 

26

 

 

 

1,784

 

 

 

114

 

 

 

2,055

 

Other general and administrative

 

 

1,380

 

 

 

1,501

 

 

 

1,236

 

 

 

5,698

 

 

 

4,994

 

Total non-interest expenses

 

 

23,637

 

 

 

23,007

 

 

 

23,869

 

 

 

94,798

 

 

 

87,965

 

Income before income taxes

 

 

15,108

 

 

 

21,811

 

 

 

24,884

 

 

 

70,792

 

 

 

76,432

 

Provision for income taxes

 

 

2,750

 

 

 

4,454

 

 

 

15,863

 

 

 

15,021

 

 

 

33,487

 

Net income

 

$

12,358

 

 

$

17,357

 

 

$

9,021

 

 

$

55,771

 

 

$

42,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.24

 

 

$

0.34

 

 

$

0.18

 

 

$

1.08

 

 

$

0.84

 

Diluted

 

$

0.24

 

 

$

0.33

 

 

$

0.17

 

 

$

1.06

 

 

$

0.82

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

51,530,878

 

 

 

51,492,448

 

 

 

51,425,793

 

 

 

51,498,203

 

 

 

51,153,665

 

Diluted

 

 

51,955,139

 

 

 

52,732,340

 

 

 

53,026,141

 

 

 

52,659,752

 

 

 

52,663,597

 

 

6


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

NET INTEREST INCOME ANALYSIS

(Unaudited)

 

 

Three Months Ended

 

 

December 31, 2018

 

September 30, 2018

 

December 31, 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)

 

$

5,434,068

 

 

$

60,100

 

 

 

 

4.39

 

%

 

$

5,213,832

 

 

$

56,488

 

 

 

 

4.30

 

%

 

$

4,555,544

 

 

$

50,361

 

 

 

 

4.39

 

%

Securities and certificates of deposit

 

 

52,818

 

 

 

356

 

 

 

 

2.67

 

 

 

 

57,489

 

 

 

355

 

 

 

 

2.45

 

 

 

 

110,900

 

 

 

554

 

 

 

 

1.98

 

 

Other interest-earning assets (3)

 

 

321,924

 

 

 

1,957

 

 

 

 

2.41

 

 

 

 

310,622

 

 

 

1,932

 

 

 

 

2.47

 

 

 

 

375,712

 

 

 

1,265

 

 

 

 

1.34

 

 

Total interest-earning assets

 

 

5,808,810

 

 

 

62,413

 

 

 

 

4.26

 

 

 

 

5,581,943

 

 

 

58,775

 

 

 

 

4.18

 

 

 

 

5,042,156

 

 

 

52,180

 

 

 

 

4.11

 

 

Noninterest-earning assets

 

 

122,446

 

 

 

 

 

 

 

 

 

 

 

 

 

118,253

 

 

 

 

 

 

 

 

 

 

 

 

 

115,174

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,931,256

 

 

 

 

 

 

 

 

 

 

 

 

$

5,700,196

 

 

 

 

 

 

 

 

 

 

 

 

$

5,157,330

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,153,265

 

 

$

4,716

 

 

 

 

1.62

 

 

 

$

1,133,916

 

 

$

4,032

 

 

 

 

1.41

 

 

 

$

965,096

 

 

$

2,624

 

 

 

 

1.08

 

 

Money market deposits

 

 

782,007

 

 

 

2,449

 

 

 

 

1.24

 

 

 

 

869,248

 

 

 

2,658

 

 

 

 

1.21

 

 

 

 

920,676

 

 

 

2,176

 

 

 

 

0.94

 

 

Regular savings and other deposits

 

 

597,827

 

 

 

1,829

 

 

 

 

1.21

 

 

 

 

329,586

 

 

 

114

 

 

 

 

0.14

 

 

 

 

321,436

 

 

 

113

 

 

 

 

0.14

 

 

Certificates of deposit

 

 

1,610,632

 

 

 

8,096

 

 

 

 

1.99

 

 

 

 

1,557,998

 

 

 

7,480

 

 

 

 

1.90

 

 

 

 

1,322,382

 

 

 

5,187

 

 

 

 

1.56

 

 

Total interest-bearing deposits

 

 

4,143,731

 

 

 

17,090

 

 

 

 

1.64

 

 

 

 

3,890,748

 

 

 

14,284

 

 

 

 

1.46

 

 

 

 

3,529,590

 

 

 

10,100

 

 

 

 

1.14

 

 

Borrowings

 

 

581,619

 

 

 

2,449

 

 

 

 

1.67

 

 

 

 

612,171

 

 

 

2,463

 

 

 

 

1.60

 

 

 

 

486,882

 

 

 

1,444

 

 

 

 

1.18

 

 

Total interest-bearing liabilities

 

 

4,725,350

 

 

 

19,539

 

 

 

 

1.64

 

 

 

 

4,502,919

 

 

 

16,747

 

 

 

 

1.48

 

 

 

 

4,016,472

 

 

 

11,544

 

 

 

 

1.14

 

 

Noninterest-bearing demand deposits

 

 

493,715

 

 

 

 

 

 

 

 

 

 

 

 

 

494,366

 

 

 

 

 

 

 

 

 

 

 

 

 

462,684

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

33,036

 

 

 

 

 

 

 

 

 

 

 

 

 

27,388

 

 

 

 

 

 

 

 

 

 

 

 

 

29,596

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

5,252,101

 

 

 

 

 

 

 

 

 

 

 

 

 

5,024,673

 

 

 

 

 

 

 

 

 

 

 

 

 

4,508,752

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

679,155

 

 

 

 

 

 

 

 

 

 

 

 

 

675,523

 

 

 

 

 

 

 

 

 

 

 

 

 

648,578

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

5,931,256

 

 

 

 

 

 

 

 

 

 

 

 

$

5,700,196

 

 

 

 

 

 

 

 

 

 

 

 

$

5,157,330

 

 

 

 

 

 

 

 

 

 

 

Net interest-earning assets

 

$

1,083,460

 

 

 

 

 

 

 

 

 

 

 

 

$

1,079,024

 

 

 

 

 

 

 

 

 

 

 

 

$

1,025,684

 

 

 

 

 

 

 

 

 

 

 

Fully tax-equivalent net interest income

 

 

 

 

 

 

42,874

 

 

 

 

 

 

 

 

 

 

 

 

 

42,028

 

 

 

 

 

 

 

 

 

 

 

 

 

40,636

 

 

 

 

 

 

 

Less: tax-equivalent adjustments

 

 

 

 

 

 

(701

)

 

 

 

 

 

 

 

 

 

 

 

 

(661

)

 

 

 

 

 

 

 

 

 

 

 

 

(1,307

)

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

42,173

 

 

 

 

 

 

 

 

 

 

 

 

$

41,367

 

 

 

 

 

 

 

 

 

 

 

 

$

39,329

 

 

 

 

 

 

 

Interest rate spread (1)(4)

 

 

 

 

 

 

 

 

 

 

 

2.62

 

%

 

 

 

 

 

 

 

 

 

 

 

2.70

 

%

 

 

 

 

 

 

 

 

 

 

 

2.97

 

%

Net interest margin (1)(5)

 

 

 

 

 

 

 

 

 

 

 

2.93

 

%

 

 

 

 

 

 

 

 

 

 

 

2.99

 

%

 

 

 

 

 

 

 

 

 

 

 

3.20

 

%

Average interest-earning assets to average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing liabilities

 

 

 

 

 

 

122.93

 

%

 

 

 

 

 

 

 

 

 

 

 

123.96

 

%

 

 

 

 

 

 

 

 

 

 

 

125.54

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including noninterest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

demand deposits

 

$

4,637,446

 

 

$

17,090

 

 

 

 

1.46

 

%

 

$

4,385,114

 

 

$

14,284

 

 

 

 

1.29

 

%

 

$

3,992,274

 

 

$

10,100

 

 

 

 

1.00

 

%

Total deposits and borrowings, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noninterest-bearing demand deposits

 

$

5,219,065

 

 

$

19,539

 

 

 

 

1.49

 

%

 

$

4,997,285

 

 

$

16,747

 

 

 

 

1.33

 

%

 

$

4,479,156

 

 

$

11,544

 

 

 

 

1.02

 

%

 

(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 December 31, 2018, September 30, 2018 and December 31, 2017, yields on loans before tax-equivalent adjustments were 4.34%, 4.25% and 4.28%, respectively, yields on securities and certificates of deposit before tax-equivalent adjustments were 2.49%, 2.30% and 1.66%, respectively, and yield on total interest-earning assets before tax-equivalent adjustments were 4.22%, 4.13% and 4.00%, respectively. Interest rate spread before tax-equivalent adjustments for the three months ended December 31, 2018, September 30, 2018 and December 31, 2017 was 2.58%, 2.65% and 2.86%, respectively, while net interest margin before tax-equivalent adjustments for the three months ended December 31, 2018, September 30, 2018 and December 31, 2017 was 2.88%, 2.94% and 3.09%, 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)

 

 

Years Ended

 

 

December 31, 2018

 

December 31, 2017

 

 

Average

 

 

 

 

 

 

 

Yield/

 

Average

 

 

 

 

 

 

 

Yield/

 

 

Balance

 

 

Interest (1)

 

Cost (1)

 

Balance

 

 

Interest (1)

 

Cost (1)

 

 

(Dollars in thousands)

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2)

 

$

5,119,102

 

 

$

221,652

 

 

 

 

4.33

 

%

 

$

4,286,830

 

 

$

184,337

 

 

 

 

4.30

 

%

Securities and certificates of deposit

 

 

69,091

 

 

 

1,678

 

 

 

 

2.43

 

 

 

 

132,872

 

 

 

2,630

 

 

 

 

1.98

 

 

Other interest-earning assets (3)

 

 

319,758

 

 

 

6,938

 

 

 

 

2.17

 

 

 

 

266,945

 

 

 

3,465

 

 

 

 

1.30

 

 

Total interest-earning assets

 

 

5,507,951

 

 

 

230,268

 

 

 

 

4.18

 

 

 

 

4,686,647

 

 

 

190,432

 

 

 

 

4.06

 

 

Noninterest-earning assets

 

 

120,720

 

 

 

 

 

 

 

 

 

 

 

 

 

113,254

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,628,671

 

 

 

 

 

 

 

 

 

 

 

 

$

4,799,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,106,332

 

 

$

15,025

 

 

 

 

1.36

 

 

 

$

799,377

 

 

$

7,315

 

 

 

 

0.92

 

 

Money market deposits

 

 

845,781

 

 

 

9,490

 

 

 

 

1.12

 

 

 

 

971,692

 

 

 

8,865

 

 

 

 

0.91

 

 

Regular savings and other deposits

 

 

400,951

 

 

 

2,175

 

 

 

 

0.54

 

 

 

 

317,717

 

 

 

448

 

 

 

 

0.14

 

 

Certificates of deposit

 

 

1,513,174

 

 

 

27,944

 

 

 

 

1.85

 

 

 

 

1,193,803

 

 

 

17,354

 

 

 

 

1.45

 

 

Total interest-bearing deposits

 

 

3,866,238

 

 

 

54,634

 

 

 

 

1.41

 

 

 

 

3,282,589

 

 

 

33,982

 

 

 

 

1.04

 

 

Borrowings

 

 

576,949

 

 

 

8,603

 

 

 

 

1.49

 

 

 

 

411,200

 

 

 

4,930

 

 

 

 

1.20

 

 

Total interest-bearing liabilities

 

 

4,443,187

 

 

 

63,237

 

 

 

 

1.42

 

 

 

 

3,693,789

 

 

 

38,912

 

 

 

 

1.05

 

 

Noninterest-bearing demand deposits

 

 

489,887

 

 

 

 

 

 

 

 

 

 

 

 

 

448,952

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

28,191

 

 

 

 

 

 

 

 

 

 

 

 

 

27,221

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

4,961,265

 

 

 

 

 

 

 

 

 

 

 

 

 

4,169,962

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

667,406

 

 

 

 

 

 

 

 

 

 

 

 

 

629,939

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

5,628,671

 

 

 

 

 

 

 

 

 

 

 

 

$

4,799,901

 

 

 

 

 

 

 

 

 

 

 

Net interest-earning assets

 

$

1,064,764

 

 

 

 

 

 

 

 

 

 

 

 

$

992,858

 

 

 

 

 

 

 

 

 

 

 

Fully tax-equivalent net interest income

 

 

 

 

 

 

167,031

 

 

 

 

 

 

 

 

 

 

 

 

 

151,520

 

 

 

 

 

 

 

Less: tax-equivalent adjustments

 

 

 

 

 

 

(2,596

)

 

 

 

 

 

 

 

 

 

 

 

 

(5,328

)

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

164,435

 

 

 

 

 

 

 

 

 

 

 

 

$

146,192

 

 

 

 

 

 

 

Interest rate spread (1)(4)

 

 

 

 

 

 

 

 

 

 

 

2.76

 

%

 

 

 

 

 

 

 

 

 

 

 

3.01

 

%

Net interest margin (1)(5)

 

 

 

 

 

 

 

 

 

 

 

3.03

 

%

 

 

 

 

 

 

 

 

 

 

 

3.23

 

%

Average interest-earning assets to average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing liabilities

 

 

 

 

 

 

123.96

 

%

 

 

 

 

 

 

 

 

 

 

 

126.88

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including noninterest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

demand deposits

 

$

4,356,125

 

 

$

54,634

 

 

 

 

1.25

 

%

 

$

3,731,541

 

 

$

33,982

 

 

 

 

0.91

 

%

Total deposits and borrowings, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noninterest-bearing demand deposits

 

$

4,933,074

 

 

$

63,237

 

 

 

 

1.28

 

%

 

$

4,142,741

 

 

$

38,912

 

 

 

 

0.94

 

%

 

(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 years ended December 31, 2018, and 2017, yields on loans before tax-equivalent adjustments were 4.28% and 4.19%, respectively, yields on securities and certificates of deposit before tax-equivalent adjustments were 2.28% and 1.67%, respectively, and yield on total interest-earning assets before tax-equivalent adjustments were 4.13% and 3.95%, respectively. Interest rate spread before tax-equivalent adjustments for the years ended December 31, 2018, and 2017 was 2.71% and 2.90%, respectively, while net interest margin before tax-equivalent adjustments for the years ended December 31, 2018, and 2017 was 2.99% 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.

8


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

 

Three Months Ended

 

Years Ended

 

 

December 31, 2018

 

September 30, 2018

 

December 31, 2017

 

December 31, 2018

 

December 31, 2017

Key Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.83

 

%

 

 

1.22

 

%

 

 

0.70

 

%

 

 

0.99

 

%

 

 

0.89

 

%

Return on average equity (1)

 

 

7.28

 

 

 

 

10.28

 

 

 

 

5.56

 

 

 

 

8.36

 

 

 

 

6.82

 

 

Interest rate spread  (1) (2)

 

 

2.62

 

 

 

 

2.70

 

 

 

 

2.97

 

 

 

 

2.76

 

 

 

 

3.01

 

 

Net interest margin  (1) (3)

 

 

2.93

 

 

 

 

2.99

 

 

 

 

3.20

 

 

 

 

3.03

 

 

 

 

3.23

 

 

Non-interest expense to average assets  (1)

 

 

1.59

 

 

 

 

1.61

 

 

 

 

1.85

 

 

 

 

1.68

 

 

 

 

1.83

 

 

Efficiency ratio (4)

 

 

52.52

 

 

 

 

51.92

 

 

 

 

52.61

 

 

 

 

53.95

 

 

 

 

53.71

 

 

 

 

 

December 31, 2018

 

September 30, 2018

 

December 31, 2017

 

 

(Dollars in thousands)

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

 

$

5,888

 

 

 

$

6,977

 

 

 

$

6,890

 

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

562

 

 

Commercial real estate

 

 

342

 

 

 

 

353

 

 

 

 

388

 

 

Commercial and industrial

 

 

676

 

 

 

 

676

 

 

 

 

523

 

 

Total non-accrual loans

 

 

6,906

 

 

 

 

8,006

 

 

 

 

8,363

 

 

Foreclosed assets

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing assets

 

$

6,906

 

 

 

$

8,006

 

 

 

$

8,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses/total loans

 

 

0.94

 

%

 

 

0.94

 

%

 

 

0.97

 

%

Allowance for loan losses/non-accrual loans

 

 

770.79

 

 

 

 

619.65

 

 

 

 

540.30

 

 

Non-accrual loans/total loans

 

 

0.12

 

 

 

 

0.15

 

 

 

 

0.18

 

 

Non-accrual loans/total assets

 

 

0.11

 

 

 

 

0.14

 

 

 

 

0.16

 

 

Non-performing assets/total assets

 

 

0.11

 

 

 

 

0.14

 

 

 

 

0.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and Share Related

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity to total assets

 

 

10.92

 

%

 

 

11.76

 

%

 

 

12.20

 

%

Book value per share

 

$

12.60

 

 

 

$

12.52

 

 

 

$

11.96

 

 

Tangible book value per share (5)

 

$

12.17

 

 

 

$

12.11

 

 

 

$

11.54

 

 

Market value per share

 

$

14.32

 

 

 

$

17.00

 

 

 

$

20.60

 

 

Shares outstanding

 

53,541,429

 

 

 

54,233,331

 

 

 

54,039,316

 

 

 

(1)

Quarterly amounts are 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 and losses on sales of securities available for sale, and gains and losses on marketable 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 and losses on sales of securities available for sale and gains and losses on marketable 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 and losses on sales of securities available for sale and gains and losses on marketable equity securities, the efficiency ratio was 55.87%, 51.08% and 46.69% for the quarters ended December 31, 2018, September 30, 2018, and December 31, 2017, respectively, and 54.66% and 51.97% for the years ended December 31, 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