Attached files

file filename
8-K - 8-K - Meridian Bancorp, Inc.ebsb-8k_20201027.htm

Exhibit 99

 

 

Meridian Bancorp, Inc. Announces Third Quarter 2020 Results

 

Strong Net Income Driven by Continued Net Interest Margin Expansion

and Reduced Efficiency Ratio

 

 

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

(978) 977-2211

Boston, Massachusetts (October 27, 2020): Meridian Bancorp, Inc. (the “Company” or “Meridian”) (NASDAQ: EBSB), the holding company for East Boston Savings Bank (the “Bank”), announced net income of $16.7 million, or $0.33 per diluted share, for the quarter ended September 30, 2020, compared to $19.7 million, or $0.38 per diluted share, for the quarter ended September 30, 2019. For the nine months ended September 30, 2020, net income was $46.9 million, or $0.93 per diluted share, down from $49.9 million, or $0.97 per diluted share, for the nine months ended September 30, 2019. The Company’s return on average assets was 1.03% for the quarter ended September 30, 2020, compared to 1.24% for the quarter ended September 30, 2019. For the nine months ended September 30, 2020, the Company’s return on average assets was 0.98%, down from 1.06% for the nine months ended September 30, 2019. The Company’s return on average equity was 8.94% for the quarter ended September 30, 2020, compared to 11.17% for the quarter ended September 30, 2019. For the nine months ended September 30, 2020, the Company’s return on average equity was 8.50%, down from 9.60% for the nine months ended September 30, 2019.

Richard J. Gavegnano, Chairman, President and Chief Executive Officer, said, “Notwithstanding the economic impacts resulting from COVID-19, I am pleased to report net income of $16.7 million for the third quarter and $46.9 million for the first nine months of 2020. Net interest income increased significantly for the quarter and nine months ended September 30, 2020, raising the net interest margin to 3.13% and 3.07%, respectively, highlighting the successful efforts of prudent balance sheet management throughout these tumultuous times. We also continued to build our allowance for loan losses, increasing the percentage of allowance to total loans to 1.20%, compared to 0.87% at December 31, 2019. We reserved $7.2 million this quarter and $17.5 million for the nine months ended September 30, 2020 through the provision for loan losses, which represents increases of $10.1 million and $19.6 million, respectively, when compared to the same periods in 2019. These results also reflect a decline in the market valuation of our equities portfolio and decreased operating expenses, despite remaining open for our customers and adding three de novo branches during the third quarter.”

Mr. Gavegnano continued, “We continue to support our loan customers with temporary repayment modifications to assist them through the pandemic, including full payment deferrals and interest-only accommodations. We have remained in close contact with these borrowers to understand their needs as the initial modification periods come to end and we expect that most of these borrowers will be able to improve their repayment status, with many returning to either full payment or interest-only payments for an additional period. As of October 19, 2020, total COVID-19 related modifications have declined nearly 50% from those reported at June 30, 2020, a trend we anticipate to continue as the initial modifications expire.”

The Company’s net interest income was $48.8 million for the quarter ended September 30, 2020, up $1.4 million, or 3.0%, from the quarter ended June 30, 2020, and up $4.6 million, or 10.4%, from the quarter ended September 30, 2019. The interest rate spread and net interest margin on a tax-equivalent basis were 2.91% and 3.13%, respectively, for the quarter ended September 30, 2020 compared to 2.86% and 3.10%, respectively, for the quarter ended June 30, 2020 and 2.52% and 2.87%, respectively, for the quarter ended September 30, 2019. For the nine months ended September 30, 2020, net interest income increased $12.0 million, or 9.3%, to $141.3 million from the nine months ended September 30, 2019. The interest rate spread and net interest margin on a tax-equivalent basis were 2.81% and 3.07% for the nine months ended September 30, 2020 compared to 2.52% and 2.86% for the nine months ended September 30, 2019. The increases in net interest income for the quarter and nine months ended September 30, 2020 compared to the respective prior periods were primarily due to the substantial reduction in the cost of funds.

Total interest and dividend income totaled $61.6 million for the quarter ended September 30, 2020, down $6.9 million, or 10.1%, from the quarter ended September 30, 2019, primarily due to a decrease in yield on loans on a tax-equivalent basis of 21 basis points and a decrease in yield on other interest-earning assets of 221 basis points. The Company’s yield on interest-earning assets on a tax-equivalent basis was 3.94% for the quarter ended September 30, 2020, down 12 basis points from the quarter ended June 30, 2020 and 48 basis points from the quarter ended September 30, 2019. For the nine months ended September 30, 2020, the Company’s total


 

interest and dividend income totaled $189.8 million, a decrease of $9.5 million, or 4.8%, from the nine months ended September 30, 2019, primarily due to a decrease in the yield on other interest-earning assets of 199 basis points to 0.74%, and a decrease in the yield on loans on a tax-equivalent basis of seven basis points to 4.41% for the nine months ended September 30, 2020 compared to the nine months ended September 30, 2019. The Company’s yield on interest-earning assets on a tax-equivalent basis decreased 27 basis points to 4.11% for the nine months ended September 30, 2020, compared to the same period in 2019, primarily due to the increase of $168.9 million, or 51.8%, in the Company’s average other interest-earning assets to $495.1 million and a 199 basis point, or 72.9%, decrease in the yield on other interest-earning assets.

Total interest expense totaled $12.8 million for the quarter ended September 30, 2020, down $2.0 million, or 13.4%, from the quarter ended June 30, 2020, and down $11.5 million, or 47.4%, from the quarter ended September 30, 2019. Interest expense on deposits decreased to $8.7 million for the quarter ended September 30, 2020, down $1.8 million, or 17.4%, from the quarter ended June 30, 2020 and down $11.4 million, or 56.7%, from the quarter ended September 30, 2019 primarily due to a decrease in the cost of average total deposits to 0.72% from 0.88% for the quarter ended June 30, 2020, and 1.61% for the quarter ended September 30, 2019. Interest expense on borrowings totaled $4.1 million for the quarter ended September 30, 2020, down $79,000, or 1.9%, from the quarter ended September 30, 2019, primarily due to a decrease of 61 basis points in the average cost of borrowings, partially offset by an increase of $177.2 million, or 28.3%, in average total borrowings to $804.3 million. The Company’s total cost of funds was 0.90% for the quarter ended September 30, 2020, down 16 basis points from the quarter ended June 30, 2020 and down 82 basis points from 1.72% for the quarter ended September 30, 2019. Interest expense totaled $48.5 million for the nine months ended September 30, 2020, down $21.5 million, or 30.7%, from the nine months ended September 30, 2019. Interest expense on deposits decreased to $36.1 million for the nine months ended September 30, 2020, down $23.9 million, or 39.8%, primarily due to a decrease in the cost of average total deposits to 0.99% from 1.62% for the nine months ended September 30, 2019. Interest expense on borrowings totaled $12.4 million for the nine months ended September 30, 2020, up $2.4 million, or 23.8%, from the nine months ended September 30, 2019, primarily due to an increase in average total borrowings to $738.1 million. The Company’s total cost of funds was 1.16% for the nine months ended September 30, 2020, down 53 basis points from 1.69% for the nine months ended September 30, 2019.

Mr. Gavegnano noted, “Our net interest margin improved to 3.13% for the quarter and 3.07% for the nine months ended September 30, 2020, due to increases in net interest income of 10% and 9%, respectively. We have been steadfast in maintaining loan yields, with the decline in yields on excess cash reserves being the primary driver of the decline in overall asset yields. However, these declines were easily outpaced by the decrease in our cost of funds, resulting in the margin improvements in the periods presented.”  

The Company’s provision for loan losses was $7.2 million for the quarter ended September 30, 2020, compared to $9.6 million for the quarter ended June 30, 2020, and a reversal of $3.0 million for the quarter ended September 30, 2019. The provision for loan losses was $17.5 million for the nine months ended September 30, 2020, compared to a reversal of $2.1 million for the same period in 2019. The allowance for loan losses was $67.6 million or 1.20% of total loans at September 30, 2020, compared to $60.5 million or 1.06% of total loans at June 30, 2020, and $50.3 million or 0.87% of total loans at December 31, 2019. The increases in the provision and coverage ratio reflect the application of economic uncertainties and market volatility caused by COVID-19 to the factors used to determine the Company’s provision.

Net charge-offs totaled $71,000 for the quarter ended September 30, 2020 compared to net charge-offs of $56,000 for the quarter ended September 30, 2019. For the nine months ended September 30, 2020, net charge-offs totaled $212,000 compared to net charge-offs of $343,000 for nine months ended September 30, 2019.

Non-accrual loans were $3.6 million, or 0.06% of total loans outstanding, at September 30, 2020, up $197,000, or 5.8%, from December 31, 2019. Non-performing assets were $3.6 million, or 0.05% of total assets, at September 30, 2020, compared to $3.4 million, or 0.05% of total assets, at December 31, 2019.

Mr. Gavegnano noted, “We have continued to build our allowance for loan losses as we assess both the short-term and long-term impacts of the pandemic on our portfolio. The increases in our provision for loan losses, and ultimately the coverage ratio, reflect the status of COVID-19 related modifications as well as the current and expected economic climate in our market. We will continue our focus on monitoring modified loans and communicating with customers as we navigate through the pandemic, providing an important component in our determination of an appropriate provision for loan losses.”  

2


 

Non-interest income was $3.6 million for the quarter ended September 30, 2020, down from $8.7 million for the quarter ended June 30, 2020 and up from $2.8 million for the quarter ended September 30, 2019. Non-interest income decreased $5.1 million, or 58.7%, compared to the quarter ended June 30, 2020, due primarily to a $4.2 million gain on sale of assets realized in the second quarter of 2020 and a decrease of $1.9 million in gain on marketable equity securities, net, reflecting decreases in market valuations in the third quarter of 2020, partially offset by increases of $586,000 in mortgage banking gains, net. Compared to the quarter ended September 30, 2019, non-interest income increased $723,000, or 25.4%, due primarily to increases of $605,000 in mortgage banking gains, net and $585,000 valuation increase on marketable equity securities, net, partially offset by decreases of $235,000 in customer service fees and $172,000 in loan fees. For the nine months ended September 30, 2020, non-interest income increased $1.8 million, or 18.4%, to $11.4 million from $9.6 million for the nine months ended September 30, 2019, due primarily to a $4.2 million gain on sale of asset, and an increase of $1.0 million in mortgage banking gains, net, partially offset by a $3.3 million valuation decrease on marketable equity securities, net for the nine months ended September 30, 2020, compared to the nine months ended September 30, 2019.

Non-interest expenses were $22.8 million, or 1.41% of average assets for the quarter ended September 30, 2020, compared to $23.8 million, or 1.50% of average assets for the quarter ended September 30, 2019. Non-interest expenses decreased $1.0 million, or 4.3%, compared to the quarter ended September 30, 2019, due primarily to decreases of $1.7 million in salaries and employee benefits and $465,000 in marketing and advertising, partially offset by an increase of $682,000 in deposit insurance. For the nine months ended September 30, 2020, non-interest expenses decreased $2.3 million, or 3.1%, to $72.5 million from $74.8 million for the nine months ended September 30, 2019, due primarily to decreases of $2.5 million in salaries and employee benefits and $666,000 in marketing and advertising, partially offset by increases of $494,000 in occupancy and equipment and $461,000 in data processing. The increases in occupancy and equipment expenses and data processing include costs associated with the expansion of our branch network, including four new branches that opened in the past 12 months, three of which were opened in the third quarter of 2020. The Company’s efficiency ratio was 43.69% for the quarter ended September 30, 2020 compared to 46.79% for the quarter ended June 30, 2020 and 50.18% for the quarter ended September 30, 2019. For the nine months ended September 30, 2020 the efficiency ratio was 48.10%, a decrease of 614 basis points compared to 54.24% for the nine months ended September 30, 2019.

Mr. Gavegnano added, “We lowered our efficiency ratio to 44% and 48%, respectively, for the quarter and nine months ended September 30, 2020, due to the efforts made to limit overhead expenses throughout the pandemic.  We also were able to do this while completing our most recent expansion to our branch network, opening new locations in Salem, Woburn and Brookline during the third quarter.”

The Company recorded a provision for income taxes of $5.7 million for the quarter ended September 30, 2020, reflecting an effective tax rate of 25.5%, compared to $6.5 million, or an effective tax rate of 24.8%, for the quarter ended September 30, 2019. For the nine months ended September 30, 2020 the provision for income taxes was $15.8 million, reflecting an effective tax rate of 25.1%, compared to $16.3 million, reflecting an effective rate of 24.6% for the nine months ended September 30, 2019.

Total assets were $6.567 billion at September 30, 2020, up $223.0 million, or 3.5%, from $6.344 billion at December 31, 2019. Net loans were $5.584 billion at September 30, 2020, down $113.7 million, or 2.0%, from December 31, 2019. Loan originations totaled $162.6 million during the quarter ended September 30, 2020 and $955.3 million for the nine months ended September 30, 2020. The net decrease in loans for the nine months ended September 30, 2020 was primarily due to decreases of $101.5 million in commercial real estate loans, $62.0 million in multi-family loans, $55.3 million in one- to four-family loans and $41.0 million in construction loans, partially offset by increases of $161.5 million in commercial and industrial loans and $4.1 million in home equity lines of credit. The increase in commercial and industrial loans includes the origination of $123.7 million in PPP loans. The allowance for loan losses increased $17.3 million, or 34.4%, to $67.6 million during the nine months ended September 30, 2020. Cash and due from banks was $702.1 million at September 30, 2020, an increase of $295.8 million, or 72.8% from December 31, 2019.

Total deposits were $4.952 billion at September 30, 2020, up $30.5 million, or 0.6%, from $4.922 billion at December 31, 2019. Core deposits, which exclude certificates of deposit, increased $349.5 million, or 10.4%, during the nine months ended September 30, 2020 to $3.701 billion, or 74.7% of total deposits, compared to 68.1% at December 31, 2019. The net increase in deposits for the nine months ended September 30, 2020 includes a $183.3 million increase, or 35.0%, in non-interest bearing demand deposits and a $319.0 million decrease in certificates of deposit, including a $187.4 million reduction in brokered deposits. Total borrowings were $804.3 million at September 30, 2020, up $168.0 million, or 26.4%, from December 31, 2019.

3


 

Total stockholders’ equity increased $21.7 million, or 3.0%, to $748.3 million at September 30, 2020 from $726.6 million at December 31, 2019. The increase for the nine months ended September 30, 2020 was primarily due to net income of $46.9 million and $4.2 million related to stock-based compensation plans, partially offset by the repurchase of one million shares of the Company’s common stock related to the stock repurchase program at a total cost of $17.7 million and dividends of $0.24 per share totaling $12.0 million. Stockholders’ equity to assets was 11.39% at September 30, 2020, compared to 11.45% at December 31, 2019. Book value per share increased to $14.28 at September 30, 2020 from $13.61 at December 31, 2019. Tangible book value per share increased to $13.85 at September 30, 2020 from $13.19 at December 31, 2019. Market price per share decreased 48.5% to $10.35 at September 30, 2020 from $20.09 at December 31, 2019. The Company and the Bank elected to be subject to the Community Bank Leverage Ratio and at September 30, 2020 exceeded the minimum requirement to be considered well capitalized.

Mr. Gavegnano concluded, “COVID-19 has and will continue to challenge the strength of the overall economy, especially the financial services industry. We are prepared to continue to meet the challenges faced by the Bank, leveraging our industry experience, seasoned risk management practices and strong liquidity and capital positions to support our customers through the pandemic and its current and future impacts on the economy.”

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 43 branches in the greater Boston metropolitan area, including 42 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, the effects of any health pandemic, 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)

 

 

 

September 30,

2020

 

 

June 30,

2020

 

 

December 31,

2019

 

 

September 30,

2019

 

 

 

(Dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

702,138

 

 

$

508,627

 

 

$

406,382

 

 

$

428,061

 

Certificates of deposit

 

 

 

 

 

 

 

 

247

 

 

 

247

 

Securities available for sale, at fair value

 

 

12,183

 

 

 

13,022

 

 

 

15,076

 

 

 

15,799

 

Marketable equity securities, at fair value

 

 

16,203

 

 

 

16,401

 

 

 

15,243

 

 

 

14,313

 

Federal Home Loan Bank stock, at cost

 

 

33,282

 

 

 

33,282

 

 

 

28,947

 

 

 

28,947

 

Loans held for sale

 

 

11,662

 

 

 

3,682

 

 

 

2,455

 

 

 

1,828

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

 

 

604,037

 

 

 

635,683

 

 

 

659,366

 

 

 

667,385

 

Home equity lines of credit

 

 

73,581

 

 

 

74,246

 

 

 

69,491

 

 

 

66,495

 

Multi-family

 

 

941,409

 

 

 

941,922

 

 

 

1,003,418

 

 

 

1,069,312

 

Commercial real estate

 

 

2,595,124

 

 

 

2,556,088

 

 

 

2,696,671

 

 

 

2,687,614

 

Construction

 

 

666,375

 

 

 

742,845

 

 

 

707,370

 

 

 

656,615

 

Commercial and industrial

 

 

766,418

 

 

 

760,546

 

 

 

604,889

 

 

 

594,683

 

Consumer

 

 

12,213

 

 

 

11,867

 

 

 

12,196

 

 

 

12,017

 

Total loans

 

 

5,659,157

 

 

 

5,723,197

 

 

 

5,753,401

 

 

 

5,754,121

 

Allowance for loan losses

 

 

(67,639

)

 

 

(60,547

)

 

 

(50,322

)

 

 

(50,831

)

Net deferred loan origination fees

 

 

(7,717

)

 

 

(8,340

)

 

 

(5,539

)

 

 

(5,670

)

Loans, net

 

 

5,583,801

 

 

 

5,654,310

 

 

 

5,697,540

 

 

 

5,697,620

 

Bank-owned life insurance

 

 

41,606

 

 

 

41,334

 

 

 

41,155

 

 

 

41,267

 

Premises and equipment, net

 

 

67,917

 

 

 

67,098

 

 

 

65,841

 

 

 

65,582

 

Accrued interest receivable

 

 

21,460

 

 

 

17,300

 

 

 

14,481

 

 

 

14,305

 

Deferred tax asset, net

 

 

17,007

 

 

 

16,873

 

 

 

16,726

 

 

 

18,393

 

Goodwill

 

 

20,378

 

 

 

20,378

 

 

 

20,378

 

 

 

20,378

 

Core deposit intangible

 

 

1,769

 

 

 

1,887

 

 

 

2,123

 

 

 

2,254

 

Other assets

 

 

37,327

 

 

 

23,776

 

 

 

17,100

 

 

 

14,146

 

Total assets

 

$

6,566,733

 

 

$

6,417,970

 

 

$

6,343,694

 

 

$

6,363,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non interest-bearing demand deposits

 

$

707,458

 

 

$

709,924

 

 

$

524,154

 

 

$

514,941

 

Interest-bearing demand deposits

 

 

1,353,153

 

 

 

1,291,458

 

 

 

1,269,211

 

 

 

1,262,552

 

Money market deposits

 

 

789,712

 

 

 

753,980

 

 

 

675,702

 

 

 

689,324

 

Regular savings and other deposits

 

 

850,810

 

 

 

833,951

 

 

 

882,550

 

 

 

848,582

 

Certificates of deposit

 

 

1,250,894

 

 

 

1,231,084

 

 

 

1,569,916

 

 

 

1,640,303

 

Total deposits

 

 

4,952,027

 

 

 

4,820,397

 

 

 

4,921,533

 

 

 

4,955,702

 

Short-term borrowings

 

 

25,000

 

 

 

25,000

 

 

 

 

 

 

 

Long-term debt

 

 

779,279

 

 

 

779,101

 

 

 

636,245

 

 

 

636,615

 

Accrued expenses and other liabilities

 

 

62,163

 

 

 

59,199

 

 

 

59,329

 

 

 

58,841

 

Total liabilities

 

 

5,818,469

 

 

 

5,683,697

 

 

 

5,617,107

 

 

 

5,651,158

 

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; 52,413,120,  52,407,179, 53,377,506 and 53,297,061 shares issued at September 30, 2020,  June 30, 2020,  December 31, 2019, and September 30, 2019, respectively

 

 

524

 

 

 

524

 

 

 

534

 

 

 

533

 

Additional paid-in capital

 

 

363,093

 

 

 

361,980

 

 

 

377,213

 

 

 

375,618

 

Retained earnings

 

 

400,649

 

 

 

387,983

 

 

 

365,742

 

 

 

352,758

 

Accumulated other comprehensive income (loss)

 

 

91

 

 

 

100

 

 

 

(147

)

 

 

48

 

Unearned compensation - ESOP, 2,222,186,  2,252,627, 2,313,509, and 2,343,949  shares at September 30, 2020,  June 30, 2020,  December 31, 2019 and September 30, 2019, respectively

 

 

(16,093

)

 

 

(16,314

)

 

 

(16,755

)

 

 

(16,975

)

Total stockholders' equity

 

 

748,264

 

 

 

734,273

 

 

 

726,587

 

 

 

711,982

 

Total liabilities and stockholders' equity

 

$

6,566,733

 

 

$

6,417,970

 

 

$

6,343,694

 

 

$

6,363,140

 

 

5


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF NET INCOME

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

2020

 

 

June 30,

2020

 

 

September 30,

2019

 

 

September 30,

2020

 

 

September 30,

2019

 

 

 

(Dollars in thousands, except per share amounts)

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

60,918

 

 

$

61,445

 

 

$

66,121

 

 

$

186,400

 

 

$

191,802

 

Interest on debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

63

 

 

 

75

 

 

 

101

 

 

 

225

 

 

 

319

 

Tax-exempt

 

 

13

 

 

 

12

 

 

 

12

 

 

 

38

 

 

 

38

 

Dividends on equity securities

 

 

118

 

 

 

145

 

 

 

137

 

 

 

357

 

 

 

384

 

Interest on certificates of deposit

 

 

 

 

 

 

 

 

18

 

 

 

1

 

 

 

73

 

Other interest and dividend income

 

 

494

 

 

 

473

 

 

 

2,136

 

 

 

2,753

 

 

 

6,656

 

Total interest and dividend income

 

 

61,606

 

 

 

62,150

 

 

 

68,525

 

 

 

189,774

 

 

 

199,272

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

8,746

 

 

 

10,591

 

 

 

20,178

 

 

 

36,106

 

 

 

59,982

 

Interest on short-term borrowings

 

 

52

 

 

 

52

 

 

 

1

 

 

 

112

 

 

 

296

 

Interest on long-term debt

 

 

3,999

 

 

 

4,136

 

 

 

4,129

 

 

 

12,278

 

 

 

9,710

 

Total interest expense

 

 

12,797

 

 

 

14,779

 

 

 

24,308

 

 

 

48,496

 

 

 

69,988

 

Net interest income

 

 

48,809

 

 

 

47,371

 

 

 

44,217

 

 

 

141,278

 

 

 

129,284

 

Provision (reversal) for loan losses

 

 

7,163

 

 

 

9,641

 

 

 

(2,978

)

 

 

17,529

 

 

 

(2,057

)

Net interest income, after provision for loan losses

 

 

41,646

 

 

 

37,730

 

 

 

47,195

 

 

 

123,749

 

 

 

131,341

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

2,193

 

 

 

1,948

 

 

 

2,428

 

 

 

6,238

 

 

 

6,813

 

Loan fees (costs)

 

 

264

 

 

 

(35

)

 

 

436

 

 

 

903

 

 

 

566

 

Mortgage banking gains, net

 

 

704

 

 

 

118

 

 

 

99

 

 

 

1,233

 

 

 

240

 

Gain on sale of asset

 

 

 

 

 

4,195

 

 

 

 

 

 

4,195

 

 

 

 

Gain (loss) on marketable equity securities, net

 

 

122

 

 

 

2,025

 

 

 

(463

)

 

 

(2,197

)

 

 

1,086

 

Income from bank-owned life insurance

 

 

272

 

 

 

273

 

 

 

285

 

 

 

842

 

 

 

846

 

Other income

 

 

17

 

 

 

134

 

 

 

64

 

 

 

185

 

 

 

80

 

Total non-interest income

 

 

3,572

 

 

 

8,658

 

 

 

2,849

 

 

 

11,399

 

 

 

9,631

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

13,426

 

 

 

13,858

 

 

 

15,101

 

 

 

43,198

 

 

 

45,649

 

Occupancy and equipment

 

 

3,734

 

 

 

3,739

 

 

 

3,657

 

 

 

11,397

 

 

 

10,903

 

Data processing

 

 

2,196

 

 

 

2,133

 

 

 

2,026

 

 

 

6,466

 

 

 

6,005

 

Marketing and advertising

 

 

554

 

 

 

1,030

 

 

 

1,019

 

 

 

2,814

 

 

 

3,480

 

Professional services

 

 

688

 

 

 

695

 

 

 

680

 

 

 

2,380

 

 

 

2,324

 

Deposit insurance

 

 

692

 

 

 

606

 

 

 

10

 

 

 

1,967

 

 

 

1,951

 

Other general and administrative

 

 

1,540

 

 

 

1,240

 

 

 

1,354

 

 

 

4,229

 

 

 

4,448

 

Total non-interest expenses

 

 

22,830

 

 

 

23,301

 

 

 

23,847

 

 

 

72,451

 

 

 

74,760

 

Income before income taxes

 

 

22,388

 

 

 

23,087

 

 

 

26,197

 

 

 

62,697

 

 

 

66,212

 

Provision for income taxes

 

 

5,714

 

 

 

5,808

 

 

 

6,508

 

 

 

15,767

 

 

 

16,284

 

Net income

 

$

16,674

 

 

$

17,279

 

 

$

19,689

 

 

$

46,930

 

 

$

49,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.33

 

 

$

0.34

 

 

$

0.39

 

 

$

0.93

 

 

$

0.98

 

Diluted

 

$

0.33

 

 

$

0.34

 

 

$

0.38

 

 

$

0.93

 

 

$

0.97

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

50,169,024

 

 

 

50,131,249

 

 

 

50,923,760

 

 

 

50,311,231

 

 

 

51,031,359

 

Diluted

 

 

50,248,048

 

 

 

50,211,234

 

 

 

51,454,186

 

 

 

50,459,326

 

 

 

51,477,206

 

 

6


 

MERIDIAN BANCORP, INC. AND SUBSIDIARIES

NET INTEREST INCOME ANALYSIS

(Unaudited)

 

 

 

Three Months Ended

 

 

September 30, 2020

 

June 30, 2020

 

September 30, 2019

 

 

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)

 

$

5,671,957

 

 

$

61,682

 

 

 

 

4.33

 

%

 

$

5,722,186

 

 

$

62,164

 

 

 

 

4.37

 

%

 

$

5,840,885

 

 

$

66,837

 

 

 

 

4.54

 

%

Securities and certificates of deposit

 

 

29,263

 

 

 

219

 

 

 

 

2.98

 

 

 

 

33,282

 

 

 

262

 

 

 

 

3.17

 

 

 

 

34,108

 

 

 

289

 

 

 

 

3.36

 

 

Other interest-earning assets (3)

 

 

604,916

 

 

 

494

 

 

 

 

0.32

 

 

 

 

478,725

 

 

 

473

 

 

 

 

0.40

 

 

 

 

335,400

 

 

 

2,136

 

 

 

 

2.53

 

 

Total interest-earning assets

 

 

6,306,136

 

 

 

62,395

 

 

 

 

3.94

 

 

 

 

6,234,193

 

 

 

62,899

 

 

 

 

4.06

 

 

 

 

6,210,393

 

 

 

69,262

 

 

 

 

4.42

 

 

Noninterest-earning assets

 

 

161,886

 

 

 

 

 

 

 

 

 

 

 

 

 

153,567

 

 

 

 

 

 

 

 

 

 

 

 

 

145,445

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,468,022

 

 

 

 

 

 

 

 

 

 

 

 

$

6,387,760

 

 

 

 

 

 

 

 

 

 

 

 

$

6,355,838

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,291,341

 

 

$

1,946

 

 

 

 

0.60

 

 

 

$

1,297,072

 

 

$

2,293

 

 

 

 

0.71

 

 

 

$

1,195,266

 

 

$

5,258

 

 

 

 

1.75

 

 

Money market deposits

 

 

769,571

 

 

 

1,270

 

 

 

 

0.66

 

 

 

 

722,148

 

 

 

1,227

 

 

 

 

0.68

 

 

 

 

683,201

 

 

 

2,281

 

 

 

 

1.32

 

 

Regular savings and other deposits

 

 

834,368

 

 

 

966

 

 

 

 

0.46

 

 

 

 

841,600

 

 

 

995

 

 

 

 

0.48

 

 

 

 

870,677

 

 

 

3,199

 

 

 

 

1.46

 

 

Certificates of deposit

 

 

1,262,433

 

 

 

4,564

 

 

 

 

1.44

 

 

 

 

1,331,999

 

 

 

6,076

 

 

 

 

1.83

 

 

 

 

1,705,718

 

 

 

9,440

 

 

 

 

2.20

 

 

Total interest-bearing deposits

 

 

4,157,713

 

 

 

8,746

 

 

 

 

0.84

 

 

 

 

4,192,819

 

 

 

10,591

 

 

 

 

1.02

 

 

 

 

4,454,862

 

 

 

20,178

 

 

 

 

1.80

 

 

Borrowings

 

 

804,281

 

 

 

4,051

 

 

 

 

2.00

 

 

 

 

754,426

 

 

 

4,188

 

 

 

 

2.23

 

 

 

 

627,063

 

 

 

4,130

 

 

 

 

2.61

 

 

Total interest-bearing liabilities

 

 

4,961,994

 

 

 

12,797

 

 

 

 

1.03

 

 

 

 

4,947,245

 

 

 

14,779

 

 

 

 

1.20

 

 

 

 

5,081,925

 

 

 

24,308

 

 

 

 

1.90

 

 

Noninterest-bearing demand deposits

 

 

702,717

 

 

 

 

 

 

 

 

 

 

 

 

 

651,517

 

 

 

 

 

 

 

 

 

 

 

 

 

516,020

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

57,636

 

 

 

 

 

 

 

 

 

 

 

 

 

57,922

 

 

 

 

 

 

 

 

 

 

 

 

 

52,663

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

5,722,347

 

 

 

 

 

 

 

 

 

 

 

 

 

5,656,684

 

 

 

 

 

 

 

 

 

 

 

 

 

5,650,608

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

745,675

 

 

 

 

 

 

 

 

 

 

 

 

 

731,076

 

 

 

 

 

 

 

 

 

 

 

 

 

705,230

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

6,468,022

 

 

 

 

 

 

 

 

 

 

 

 

$

6,387,760

 

 

 

 

 

 

 

 

 

 

 

 

$

6,355,838

 

 

 

 

 

 

 

 

 

 

 

Net interest-earning assets

 

$

1,344,142

 

 

 

 

 

 

 

 

 

 

 

 

$

1,286,948

 

 

 

 

 

 

 

 

 

 

 

 

$

1,128,468

 

 

 

 

 

 

 

 

 

 

 

Fully tax-equivalent net interest income

 

 

 

 

 

 

49,598

 

 

 

 

 

 

 

 

 

 

 

 

 

48,120

 

 

 

 

 

 

 

 

 

 

 

 

 

44,954

 

 

 

 

 

 

 

Less: tax-equivalent adjustments

 

 

 

 

 

 

(789

)

 

 

 

 

 

 

 

 

 

 

 

 

(749

)

 

 

 

 

 

 

 

 

 

 

 

 

(737

)

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

48,809

 

 

 

 

 

 

 

 

 

 

 

 

$

47,371

 

 

 

 

 

 

 

 

 

 

 

 

$

44,217

 

 

 

 

 

 

 

Interest rate spread (1)(4)

 

 

 

 

 

 

 

 

 

 

 

2.91

 

%

 

 

 

 

 

 

 

 

 

 

 

2.86

 

%

 

 

 

 

 

 

 

 

 

 

 

2.52

 

%

Net interest margin (1)(5)

 

 

 

 

 

 

 

 

 

 

 

3.13

 

%

 

 

 

 

 

 

 

 

 

 

 

3.10

 

%

 

 

 

 

 

 

 

 

 

 

 

2.87

 

%

Average interest-earning assets to average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing liabilities

 

 

 

 

 

 

127.09

 

%

 

 

 

 

 

 

 

 

 

 

 

126.01

 

%

 

 

 

 

 

 

 

 

 

 

 

122.21

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including noninterest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

demand deposits

 

$

4,860,430

 

 

$

8,746

 

 

 

 

0.72

 

%

 

$

4,844,336

 

 

$

10,591

 

 

 

 

0.88

 

%

 

$

4,970,882

 

 

$

20,178

 

 

 

 

1.61

 

%

Total deposits and borrowings, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noninterest-bearing demand deposits

 

$

5,664,711

 

 

$

12,797

 

 

 

 

0.90

 

%

 

$

5,598,762

 

 

$

14,779

 

 

 

 

1.06

 

%

 

$

5,597,945

 

 

$

24,308

 

 

 

 

1.72

 

%

 

(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 September 30, 2020, June 30, 2020 and September 30, 2019, yields on loans before tax-equivalent adjustments were 4.27%, 4.32% and 4.49%, respectively, yields on securities and certificates of deposit before tax-equivalent adjustments were 2.64%, 2.80% and 3.12%, respectively, and yield on total interest-earning assets before tax-equivalent adjustments were 3.89%, 4.01% and 4.38%, respectively. Interest rate spread before tax-equivalent adjustments for the three months ended September 30, 2020, June 30, 2020 and September 30, 2019 was 2.86%, 2.81% and 2.48%, respectively, while net interest margin before tax-equivalent adjustments for the three months ended September 30, 2020, June 30, 2020 and September 30, 2019 was 3.08%, 3.06% and 2.82%, 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)

 

 

 

Nine Months Ended

 

 

September 30, 2020

 

September 30, 2019

 

 

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)

 

$

5,711,852

 

 

$

188,603

 

 

 

 

4.41

 

%

 

$

5,782,319

 

 

$

193,902

 

 

 

 

4.48

 

%

Securities and certificates of deposit

 

 

29,201

 

 

 

676

 

 

 

 

3.09

 

 

 

 

35,679

 

 

 

873

 

 

 

 

3.27

 

 

Other interest-earning assets (3)

 

 

495,054

 

 

 

2,753

 

 

 

 

0.74

 

 

 

 

326,166

 

 

 

6,656

 

 

 

 

2.73

 

 

Total interest-earning assets

 

 

6,236,107

 

 

 

192,032

 

 

 

 

4.11

 

 

 

 

6,144,164

 

 

 

201,431

 

 

 

 

4.38

 

 

Noninterest-earning assets

 

 

159,039

 

 

 

 

 

 

 

 

 

 

 

 

 

133,279

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,395,146

 

 

 

 

 

 

 

 

 

 

 

 

$

6,277,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

1,289,479

 

 

$

8,736

 

 

 

 

0.90

 

 

 

$

1,200,110

 

 

$

15,782

 

 

 

 

1.76

 

 

Money market deposits

 

 

728,024

 

 

 

4,551

 

 

 

 

0.84

 

 

 

 

685,892

 

 

 

6,587

 

 

 

 

1.28

 

 

Regular savings and other deposits

 

 

860,593

 

 

 

4,493

 

 

 

 

0.70

 

 

 

 

915,173

 

 

 

10,962

 

 

 

 

1.60

 

 

Certificates of deposit

 

 

1,356,139

 

 

 

18,326

 

 

 

 

1.81

 

 

 

 

1,662,818

 

 

 

26,651

 

 

 

 

2.14

 

 

Total interest-bearing deposits

 

 

4,234,235

 

 

 

36,106

 

 

 

 

1.14

 

 

 

 

4,463,993

 

 

 

59,982

 

 

 

 

1.80

 

 

Borrowings

 

 

738,058

 

 

 

12,390

 

 

 

 

2.24

 

 

 

 

579,335

 

 

 

10,006

 

 

 

 

2.31

 

 

Total interest-bearing liabilities

 

 

4,972,293

 

 

 

48,496

 

 

 

 

1.30

 

 

 

 

5,043,328

 

 

 

69,988

 

 

 

 

1.86

 

 

Noninterest-bearing demand deposits

 

 

630,072

 

 

 

 

 

 

 

 

 

 

 

 

 

498,037

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

56,420

 

 

 

 

 

 

 

 

 

 

 

 

 

42,493

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

5,658,785

 

 

 

 

 

 

 

 

 

 

 

 

 

5,583,858

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

736,361

 

 

 

 

 

 

 

 

 

 

 

 

 

693,585

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

6,395,146

 

 

 

 

 

 

 

 

 

 

 

 

$

6,277,443

 

 

 

 

 

 

 

 

 

 

 

Net interest-earning assets

 

$

1,263,814

 

 

 

 

 

 

 

 

 

 

 

 

$

1,100,836

 

 

 

 

 

 

 

 

 

 

 

Fully tax-equivalent net interest income

 

 

 

 

 

 

143,536

 

 

 

 

 

 

 

 

 

 

 

 

 

131,443

 

 

 

 

 

 

 

Less: tax-equivalent adjustments

 

 

 

 

 

 

(2,258

)

 

 

 

 

 

 

 

 

 

 

 

 

(2,159

)

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

141,278

 

 

 

 

 

 

 

 

 

 

 

 

$

129,284

 

 

 

 

 

 

 

Interest rate spread (1)(4)

 

 

 

 

 

 

 

 

 

 

 

2.81

 

%

 

 

 

 

 

 

 

 

 

 

 

2.52

 

%

Net interest margin (1)(5)

 

 

 

 

 

 

 

 

 

 

 

3.07

 

%

 

 

 

 

 

 

 

 

 

 

 

2.86

 

%

Average interest-earning assets to average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest-bearing liabilities

 

 

 

 

 

 

125.42

 

%

 

 

 

 

 

 

 

 

 

 

 

121.83

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including noninterest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

demand deposits

 

$

4,864,307

 

 

$

36,106

 

 

 

 

0.99

 

%

 

$

4,962,030

 

 

$

59,982

 

 

 

 

1.62

 

%

Total deposits and borrowings, including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noninterest-bearing demand deposits

 

$

5,602,365

 

 

$

48,496

 

 

 

 

1.16

 

%

 

$

5,541,365

 

 

$

69,988

 

 

 

 

1.69

 

%

____________________

(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 nine months ended September 30, 2020 and 2019, yields on loans before tax-equivalent adjustments were 4.36% and 4.43%, respectively, yields on securities and certificates of deposit before tax-equivalent adjustments were 2.84% and 3.05%, respectively, and yield on total interest-earning assets before tax-equivalent adjustments were 4.06%, and 4.34%, respectively. Interest rate spread before tax-equivalent adjustments for the nine months ended September 30, 2020 and 2019 was 2.76%, and 2.48%, respectively, while net interest margin before tax-equivalent adjustments for the nine months ended September 30, 2020 and 2019 was 3.03% and 2.81%, 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

 

Nine Months Ended

 

 

September 30,

2020

 

June 30,

2020

 

September 30,

2019

 

September 30,

2020

 

September 30,

2019

Key Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

1.03

 

%

 

 

1.08

 

%

 

 

1.24

 

%

 

 

0.98

 

%

 

 

1.06

 

%

Return on average equity (1)

 

 

8.94

 

 

 

 

9.45

 

 

 

 

11.17

 

 

 

 

8.50

 

 

 

 

9.60

 

 

Interest rate spread  (1) (2)

 

 

2.91

 

 

 

 

2.86

 

 

 

 

2.52

 

 

 

 

2.81

 

 

 

 

2.52

 

 

Net interest margin  (1) (3)

 

 

3.13

 

 

 

 

3.10

 

 

 

 

2.87

 

 

 

 

3.07

 

 

 

 

2.86

 

 

Non-interest expense to average assets  (1)

 

 

1.41

 

 

 

 

1.46

 

 

 

 

1.50

 

 

 

 

1.51

 

 

 

 

1.59

 

 

Efficiency ratio (4)

 

 

43.69

 

 

 

 

46.79

 

 

 

 

50.18

 

 

 

 

48.10

 

 

 

 

54.24

 

 

 

 

 

September 30,

2020

 

June 30,

2020

 

December 31,

2019

 

September 30,

2019

 

 

(Dollars in thousands)

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One- to four-family

 

$

3,041

 

 

 

$

3,074

 

 

 

$

3,082

 

 

 

$

3,600

 

 

Home equity lines of credit

 

 

20

 

 

 

 

20

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

194

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

541

 

 

 

 

532

 

 

 

 

323

 

 

 

 

350

 

 

Total non-accrual loans

 

 

3,602

 

 

 

 

3,820

 

 

 

 

3,405

 

 

 

 

3,950

 

 

Foreclosed assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing assets

 

$

3,602

 

 

 

$

3,820

 

 

 

$

3,405

 

 

 

$

3,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses/total loans

 

 

1.20

 

%

 

 

1.06

 

%

 

 

0.87

 

%

 

 

0.88

 

%

Allowance for loan losses/non-accrual loans

 

 

1,877.82

 

 

 

 

1,585.00

 

 

 

 

1,477.89

 

 

 

 

1,286.86

 

 

Non-accrual loans/total loans

 

 

0.06

 

 

 

 

0.07

 

 

 

 

0.06

 

 

 

 

0.07

 

 

Non-accrual loans/total assets

 

 

0.05

 

 

 

 

0.06

 

 

 

 

0.05

 

 

 

 

0.06

 

 

Non-performing assets/total assets

 

 

0.05

 

 

 

 

0.06

 

 

 

 

0.05

 

 

 

 

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and Share Related

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity to total assets

 

 

11.39

 

%

 

 

11.44

 

%

 

 

11.45

 

%

 

 

11.19

 

%

Book value per share

 

$

14.28

 

 

 

$

14.01

 

 

 

$

13.61

 

 

 

$

13.36

 

 

Tangible book value per share (5)

 

$

13.85

 

 

 

$

13.59

 

 

 

$

13.19

 

 

 

$

12.93

 

 

Market value per share

 

$

10.35

 

 

 

$

11.60

 

 

 

$

20.09

 

 

 

$

18.75

 

 

Shares outstanding

 

52,413,120

 

 

 

52,407,179

 

 

 

53,377,506

 

 

 

53,297,061

 

 

 

(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 non-interest expense divided by the sum of net interest income and non-interest income excluding gains and losses on marketable equity securities and gains and losses on sale of assets. 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 marketable equity securities and gains and losses on sale of assets as management deems them to be either discretionary or market driven and not representative of operating performance. Presented on a basis including gains and losses on marketable equity securities and gains and losses on sale of assets the efficiency ratio was 43.58%, 41.59% and 50.67% for the quarters ended September 30, 2020, June 30, 2020, and September 30, 2019, respectively and 47.45% and 53.82% for the nine months ended September 30, 2020 and 2019, 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