Cambridge Bancorp Announces First Quarter 2022 Earnings and Declares Quarterly Dividend

CAMBRIDGE, Mass., April 20, 2022 /PRNewswire/ -- Cambridge Bancorp CATC (the "Company"), the parent company of Cambridge Trust Company (the "Bank"), today announced unaudited net income of $13.3 million for the quarter ended March 31, 2022. Net income for the first quarter was relatively unchanged as compared to net income of $13.3 million for the quarter ended December 31, 2021. Diluted earnings per share were $1.89 for the quarter ended March 31, 2022, representing a 0.5% increase as compared to diluted earnings per share of $1.88 for the quarter ended December 31, 2021.

First Quarter 2022 Highlights:

  • Financial performance ratios for the quarter ended March 31, 2022 were strong with Operating Return on Average Assets ("ROA") of 1.09% and Operating Return on Tangible Common Shareholders' Equity ("ROTCE") of 14.13%.
  • Total loans, excluding loans under the Small Business Administration's ("SBA") Paycheck Protection Program ("PPP"), increased by $106.7 million, or 3.2%, to $3.4 billion at March 31, 2022 from $3.3 billion at December 31, 2021.
  • Core deposits at March 31, 2022 increased by $170.9 million, or 4.1%, from December 31, 2021.
  • Asset quality at March 31, 2022, remained excellent with ratios of non-performing loans to total loans and non-performing assets to total assets at 0.17% and 0.12%, respectively.

"The Cambridge Trust Team delivered another quarter of strong performance in a period of market volatility," noted Denis K. Sheahan, Chairman, President and CEO. "New business pipelines remain robust and our balance sheet is positioned to benefit in a rising rate environment."

Balance Sheet

Total assets increased by $126.8 million, or 2.6%, from $4.89 billion at December 31, 2021 to $5.02 billion at March 31, 2022.

Total loans increased by $98.1 million, or 3.0%, from $3.32 billion at December 31, 2021 to $3.42 billion at March 31, 2022. Excluding PPP loans, total loans increased by $106.7 million, or 3.2%, from December 31, 2021.

  • Residential real estate loans increased by $32.1 million, from $1.42 billion at December 31, 2021 to $1.45 billion at March 31, 2022.
  • Commercial real estate loans increased by $68.5 million, from $1.51 billion at December 31, 2021 to $1.58 billion at March 31, 2022.
  • Commercial and industrial loans, excluding PPP loans, were relatively unchanged and totaled $249.2 million at March 31, 2022 and $247.2 million at December 31, 2021.
  • PPP loans were $13.6 million and $22.2 million at March 31, 2022 and December 31, 2021, respectively, and are included in commercial and industrial loans on the consolidated balance sheets.

The Company's total investment securities portfolio increased by $129.2 million, or 11.0%, from $1.17 billion at December 31, 2021 to $1.30 billion at March 31, 2022, as the Company invested excess cash.

Total deposits increased by $142.6 million, or 3.3%, to $4.47 billion at March 31, 2022 from $4.33 billion at December 31, 2021.

  • Core deposits, which the Company defines as all deposits other than certificates of deposit, increased by $170.9 million, or 4.1%, to $4.34 billion at March 31, 2022, as a result of growth from new and existing client relationships.
  • The cost of total deposits for the quarter ended March 31, 2022 was 0.17%, as compared to 0.15% for the quarter ended December 31, 2021, an increase of two basis points. At March 31, 2022, the spot cost of deposits was 0.16%.

Net Interest and Dividend Income

Net interest and dividend income, before the release of credit losses, increased by $96,000, or 0.3%, to $31.9 million for the quarter ended March 31, 2022, from $31.8 million for the quarter ended December 31, 2021. This increase was primarily due to an increase in average earning assets, partially offset by a decrease in PPP loan income.

The Company's net interest margin on a fully taxable equivalent basis decreased by 10 basis points to 2.74% for the quarter ended March 31, 2022, as compared to 2.84% for the quarter ended December 31, 2021.

In order to provide greater disclosure of the impact of loan related merger accounting and the impact of the SBA's PPP loan program, a reconciliation of the Company's net interest margin, on a fully taxable equivalent basis, to an adjusted net interest margin, on a fully taxable equivalent basis, is shown below. Excluding the impact of merger related loan accretion and the impact of PPP loans, the adjusted net interest margin, on a fully taxable equivalent basis, for the quarter ended March 31, 2022, was 2.67%, representing a three basis point decrease from the adjusted net interest margin, on a fully taxable equivalent basis, of 2.70% for the quarter ended December 31, 2021.





Three Months Ended







March 31, 2022







Average

Balance





Interest

Income/

Expenses





Rate

Earned/

Paid







(dollars in thousands)



Total interest-earning assets (GAAP)



$

4,753,838















Net interest income on a fully taxable equivalent basis (GAAP)









$

32,111









Net interest margin on a fully taxable equivalent basis (GAAP)

















2.74

%

Less: Paycheck Protection Program loan impact





(17,650)







(311)







-0.02

%

Less: Accretion of loan fair value adjustments











(642)







-0.05

%

Adjusted net interest margin on a fully taxable equivalent basis



$

4,736,188





$

31,158







2.67

%

Release of Credit Losses 

During the quarter ended March 31, 2022, the Company recorded a release of credit losses of $412,000, as compared to a release of credit losses of $273,000 for the quarter ended December 31, 2021, as a result of improving forward-looking economic assumptions and the resulting decrease in loss expectations in the Company's allowance for credit losses modeling.

Noninterest Income 

Total noninterest income decreased by $100,000, or 0.9%, to $11.4 million for the quarter ended March 31, 2022, as compared to $11.5 million for the quarter ended December 31, 2021. This change was primarily the result of lower wealth management revenue and lower loan related derivative income, partially offset by higher other income. Noninterest income was 26.3% of total revenue for the quarter ended March 31, 2022. 

  • Wealth management revenue decreased by $451,000, or 5.0%, to $8.6 million for the first quarter of 2022, as compared to $9.0 million for the fourth quarter of 2021. Wealth Management Assets under Management and Administration were $4.7 billion at March 31, 2022, a decrease of $193.8 million, or 4.0%, from December 31, 2021, primarily due to declines within the equity markets.
  • Loan related derivative income decreased by $200,000, or 40.3%, to $296,000 for the quarter ended March 31, 2022, as compared to $496,000 for the quarter ended December 31, 2021.
  • Other income increased by $577,000, or 77.9%, to $1.3 million for the quarter ended March 31, 2022, as compared to $741,000 for the quarter ended December 31, 2021, primarily due to equity warrant revenue associated with an Innovation Banking loan in addition to gains recognized on a community development fund investment.

Noninterest Expense 

Total noninterest expense increased by $407,000, or 1.6%, to $25.9 million for the quarter ended March 31, 2022, as compared to $25.5 million for the quarter ended December 31, 2021. During the quarter ended March 31, 2022, there were increases in salary and employee benefits expense, partially offset by decreases in non-operating expenses, professional services expense, and marketing expense as compared to the quarter ended December 31, 2021. 

  • Salary and employee benefits expense increased by $1.2 million, or 7.3%, to $17.4 million for the quarter ended March 31, 2022, from $16.2 million for the quarter ended December 31, 2021, primarily due to the seasonality of higher employee benefit costs during the first quarter combined with recent staffing additions and regular merit increases.
  • There were no non-operating expenses for the quarter ended March 31, 2022, as compared to $331,000 for the quarter ended December 31, 2021.
  • Professional services decreased by $290,000, or 21.4%, to $1.1 million for the quarter ended March 31, 2022, from $1.4 million for the quarter ended December 31, 2021, primarily due to lower consulting fees associated with the wealth management system conversion completed in the fourth quarter of 2021 and lower recruiting expenses.
  • Marketing expense decreased by $288,000, or 56.3%, to $224,000 for the quarter ended March 31, 2022, from $512,000 for the quarter ended December 31, 2021, due to timing of marketing spend.

Asset Quality 

Non-performing loans totaled $5.9 million, or 0.17% of total loans outstanding, at March 31, 2022. The allowance for credit losses was $34.1 million, or 1.00% of total loans outstanding excluding PPP loans, at March 31, 2022, as compared to $34.5 million, or 1.05% of total loans outstanding excluding PPP loans, at December 31, 2021.

The Company recorded net loan recoveries of $13,000, or 0.00% of total loans (annualized), for both the quarters ended March 31, 2022 and  December 31, 2021.

The following table shows additional and historical information regarding non-performing assets, early-stage delinquency (30-89 days delinquent), and troubled debt restructurings: 





Nonperforming Assets







March 31, 2022





December 31, 2021





March 31, 2021







(dollars in thousands)



Total nonperforming loans



$

5,943





$

5,386





$

7,363



Other real estate owned

















1,820



     Total nonperforming assets



$

5,943





$

5,386





$

9,183



Troubled debt restructurings ("TDRs"):



















     Non-performing (included in total non-performing loans above)



$

737





$

758





$

796



     Performing



















          Total troubled debt restructurings



$

737





$

758





$

796



Nonperforming loans/total loans





0.17

%





0.16

%





0.23

%

Nonperforming assets/total assets





0.12

%





0.11

%





0.22

%

TDRs/total loans





0.02

%





0.02

%





0.03

%





Additional Asset Quality Indicators







March 31, 2022





December 31, 2021





March 31, 2021



Delinquent loans 30-89 days past due/total loans





0.41

%





0.32

%





0.21

%

Quarterly net recoveries (charge-offs)/total loans (annualized)





0.00

%





0.00

%





0.00

%

Year to date net recoveries (charge-offs)/total loans





0.00

%





0.00

%





0.00

%

Allowance for credit losses/nonperforming loans





573.95

%





640.48

%





484.12

%

Allowance for credit losses/total loans ex. PPP loans





1.00

%





1.05

%





1.18

%

Income Taxes 

The Company's effective tax rate was 25.0% for the quarter ended March 31, 2022, as compared to 26.5% for the quarter ended December 31, 2021.

Dividend and Capital

On April 19, 2022, the Company's Board of Directors declared a quarterly cash dividend of $0.64 per share, which is payable on May 19, 2022, to shareholders of record as of the close of business on May 5, 2022. The Company did not repurchase any shares under its previously announced share repurchase program during the three months ended March 31, 2022.

The Company's ratio of tangible common equity to tangible assets decreased to 7.69% at March 31, 2022 from 7.92% at December 31, 2021, primarily due to increases in unrealized losses within the Company's available for sale investment securities portfolio combined with asset growth during the quarter ended March 31, 2022.

Tangible book value per share decreased by $0.49, or 0.9%, to $54.52 at March 31, 2022, as compared to $55.01 at December 31, 2021, as a result of increases in unrealized losses within the Company's available for sale investment securities portfolio partially offset by income earned during the quarter ended March 31, 2022.

Investor Conference Call and Investor Presentation

An investor presentation is available on the investor relations section of the Company's website: http://ir.cambridgetrust.com or within the hyperlink provided below. This presentation includes additional details regarding the Company's loan portfolio, liquidity position, and other financial disclosures. Click here to download.

Cambridge Bancorp will also conduct a conference call/webcast at 11:00 a.m. Eastern Time on Wednesday, April 20, 2022, to discuss the results for the quarter. Participants are encouraged to pre-register for the conference call using the following link: https://dpregister.com/sreg/10163886/f179f311fe.

Callers who pre-register will be given dial-in instructions and a unique PIN to gain immediate access to the call. Participants may pre-register at any time prior to the call and will immediately receive simple instructions via email. Additionally, participants may reach the registration link and access the webcast by logging in through the investor section of the Company's website at http://ir.cambridgetrust.com.

Those parties who do not have Internet access or are otherwise unable to pre-register for this event may still participate at the above time by dialing 1-866-777-2509 and asking the operator to join the Cambridge Bancorp (CATC) earnings call. Participants are requested to dial-in a few minutes before the scheduled start of the call. The webcast will be archived for three months on our investor relations website at https://ir.cambridgetrust.com/news-market-information/presentations/default.aspx.

About Cambridge Bancorp

Cambridge Bancorp, the parent company of Cambridge Trust Company, is based in Cambridge, Massachusetts. Cambridge Trust Company is a 132-year-old Massachusetts chartered commercial bank with approximately $5.0 billion in assets at March 31, 2022, and a total of 19 Massachusetts and New Hampshire locations. Cambridge Trust Company is one of New England's leaders in private banking and wealth management with $4.7 billion in client assets under management and administration at March 31, 2022. The Wealth Management group maintains offices in Boston and Wellesley, Massachusetts and Concord, Manchester, and Portsmouth, New Hampshire.

The accompanying unaudited condensed interim and annual consolidated financial information should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K, which is posted in the investor relations section of the Company's website at http://ir.cambridgetrust.com.

Forward-looking Statements

Certain statements herein may constitute "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements about the Company and its industry involve substantial risks and uncertainties. Statements other than statements of current or historical fact, including statements regarding the Company's future financial condition, results of operations, business plans, liquidity, cash flows, projected costs, the impact of any laws or regulations applicable to the Company, and measures being taken in response to the COVID-19 pandemic and the impact of the COVID-19 pandemic on the Company's business are forward-looking statements. Words such as "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "plans," "projects," "may," "will," "should," and other similar expressions are intended to identify these forward-looking statements. Such statements are subject to factors that could cause actual results to differ materially from anticipated results. Such factors include, but are not limited to, the following: the current global economic uncertainty and economic conditions being less favorable than expected; disruptions to the credit and financial markets; changes in the Company's accounting policies or in accounting standards; weakness in the real estate market; legislative, regulatory, or accounting changes that adversely affect the Company's business and/or competitive position; the Dodd-Frank Act's consumer protection regulations; the duration and scope of the COVID-19 pandemic and its impact on levels of consumer confidence; actions that governments, businesses and individuals take in response to the COVID-19 pandemic; the impact of the COVID-19 pandemic and actions taken in response to the pandemic on global and regional economies and economic activity; a prolonged resurgence in the severity of the COVID-19 pandemic due to variants and mutations of the virus; the pace of recovery when the COVID-19 pandemic subsides; challenges from the integration of the Company and Wellesley resulting in the combined business not operating as effectively as expected; disruptions in the Company's ability to access the capital markets; the cost savings of the merger with Wellesley may not be fully realized or may take longer to realize than expected; operating costs, customer loss, and business disruption following the merger with Wellesley, including adverse effects on relationships with employees, may be greater than expected; and other factors that are described in the Company's filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year end December 31, 2021, which the Company filed on March 14, 2022. The Company does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. You are cautioned not to place undue reliance on these forward-looking statements.

Non-GAAP Measures

This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). This information includes operating net income and operating diluted earnings per share, tangible book value per share and the tangible common equity ratio, operating return on average assets, operating return on tangible common equity, and operating efficiency ratio.

Operating net income and operating diluted earnings per share exclude items that management believes are unrelated to its core banking business such as merger and acquisition expenses, gain (loss) on disposition of investment securities, and other items. The Company's management uses operating net income and operating diluted earnings per share to measure the strength of the Company's core banking business and to identify trends that may to some extent be obscured by such excluded gains or losses.

Management also supplements its evaluation of financial performance with an analysis of tangible book value per share (which is computed by dividing shareholders' equity less goodwill and acquisition related intangible assets, or "tangible common equity," by common shares outstanding), the tangible common equity ratio (which is computed by dividing tangible common equity by tangible assets, defined as total assets less goodwill and acquisition related intangibles), return on average assets and return on tangible common equity on an operating basis, and the operating efficiency ratio (which is computed by dividing noninterest expense adjusted for non-operating expenses and total revenue adjusted for gain/(loss) on disposition of investment securities). The Company has included information on these non-GAAP financial measures because the Company believes that investors may find it useful to have access to the same analytical tool used by management. As a result of merger and acquisition activity, the Company has recognized goodwill and other intangible assets in conjunction with business combination accounting principles. Excluding the impact of goodwill and other intangibles in measuring asset and capital values for the ratios provided, along with other bank standard capital ratios, provides a framework to compare the capital adequacy of the Company to other companies in the financial services industry.

These non-GAAP measures should not be viewed as a substitute for operating results and other financial measures determined in accordance with GAAP. An item which management deems to be non-operating and excludes when computing these non-GAAP measures can be of substantial importance to the Company's results for any particular quarter or year. The Company's non-GAAP performance measures are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented under "GAAP to Non-GAAP Reconciliations."

CONTACT:

Cambridge Bancorp

Michael F. Carotenuto

Chief Financial Officer

617-520-5520

 

CAMBRIDGE BANCORP AND SUBSIDIARIES

QUARTERLY UNAUDITED RESULTS











Three Months Ended







March 31,





December 31,





March 31,







2022





2021





2021







(dollars in thousands, except per share data)



Interest and Dividend Income



$

33,898





$

33,511





$

32,821



Interest Expense





2,029







1,738







1,415



  Net Interest and Dividend Income





31,869







31,773







31,406



Release of Credit Losses





(412)







(273)







(206)



Noninterest Income





11,354







11,454







10,849



Noninterest Expense





25,875







25,468







24,219



Income Before Income Taxes





17,760







18,032







18,242



Income Tax Expense





4,444







4,770







4,743



  Net Income



$

13,316





$

13,262





$

13,499























Operating Net Income*



$

13,316





$

13,501





$

13,499























Data Per Common Share:



















 Basic Earnings Per Share



$

1.91





$

1.90





$

1.95



 Diluted Earnings Per Share





1.89







1.88







1.92



 Operating Diluted Earnings Per Share*





1.89







1.92







1.92



 Dividends Declared Per Share





0.64







0.61







0.55



 Average Common Shares Outstanding:



















   Basic





6,948,040







6,934,702







6,907,861



   Diluted





7,010,983







7,007,761







6,987,216























Selected Performance Ratios:



















 Net Interest Margin, FTE





2.74

%





2.84

%





3.35

%

 Adjusted Net Interest Margin, FTE





2.67

%





2.70

%





3.16

%

 Cost of Funds





0.17

%





0.15

%





0.15

%

 Cost of Interest-Bearing Liabilities





0.27

%





0.24

%





0.23

%

 Cost of Deposits





0.17

%





0.15

%





0.15

%

 Cost of Deposits excluding Wholesale Deposits





0.17

%





0.15

%





0.14

%

 Return on Average Assets





1.09

%





1.12

%





1.35

%

 Return on Average Equity





12.37

%





12.24

%





13.53

%

 Efficiency Ratio*





59.86

%





58.92

%





57.32

%

 Operating Return on Average Assets*





1.09

%





1.15

%





1.35

%

 Operating Return on Tangible Common Equity*





14.13

%





14.27

%





15.65

%

 Operating Efficiency Ratio*





59.86

%





58.15

%





57.32

%

























March 31,





December 31,





March 31,







2022





2021





2021







(dollars in thousands, except per share data)



Total Assets



$

5,018,379





$

4,891,544





$

4,253,173



Total Loans



$

3,417,213





$

3,319,106





$

3,180,371



Total Deposits



$

4,473,735





$

4,331,152





$

3,730,065



Allowance for Credit Losses



$

34,110





$

34,496





$

35,646



Allowance to Total Loans (ex. PPP Loans)





1.00

%





1.05

%





1.18

%

Non-Performing Loans



$

5,943





$

5,386





$

7,363



Non-Performing Loans/Total Loans





0.17

%





0.16

%





0.23

%

QTD Net Recoveries (Charge-offs) to Total Loans (annualized)





0.00

%





0.00

%





0.00

%

Tangible Common Equity Ratio*





7.69

%





7.92

%





8.41

%

Book Value Per Share



$

62.30





$

62.83





$

58.57



Tangible Book Value Per Share*



$

54.52





$

55.01





$

50.70



Wealth Management AUM



$

4,464,512





$

4,656,183





$

4,083,811



Wealth Management AUM & AUA



$

4,659,297





$

4,853,119





$

4,267,326



* See GAAP to Non-GAAP Reconciliations



















 

 

CAMBRIDGE BANCORP AND SUBSIDIARIES

UNAUDITED CONSOLIDATED BALANCE SHEETS











March 31, 2022





December 31, 2021







(dollars in thousands, except par value)



Assets













Cash and cash equivalents



$

81,748





$

180,153



Investment securities













     Available for sale, at fair value (amortized cost $202,688 and $201,270, respectively)





188,205







197,803



     Held to maturity, at amortized cost (fair value $1,043,391 and $971,092, respectively)





1,115,824







977,061



          Total investment securities





1,304,029







1,174,864



Loans held for sale, at lower of cost or fair value





918







1,490



Loans













     Residential mortgage





1,447,141







1,415,079



     Commercial mortgage





1,579,494







1,511,002



     Home equity





86,559







87,960



     Commercial and industrial





262,772







269,446



     Consumer





41,247







35,619



          Total loans





3,417,213







3,319,106



     Less: allowance for credit losses on loans





(34,110)







(34,496)



          Net loans





3,383,103







3,284,610



Federal Home Loan Bank of Boston Stock, at cost





4,816







4,816



Bank owned life insurance





47,157







46,970



Banking premises and equipment, net





17,136







17,326



Right-of-use asset operating leases





29,757







31,273



Deferred income taxes, net





10,460







9,985



Accrued interest receivable





9,718







9,162



Goodwill





51,912







51,912



Merger-related intangibles, net





2,526







2,617



Other assets





75,099







76,366



               Total assets



$

5,018,379





$

4,891,544



Liabilities













Deposits













     Demand



$

1,426,310





$

1,393,935



     Interest-bearing checking





785,003







763,188



     Money market





1,209,765







1,104,238



     Savings





918,895







907,722



     Certificates of deposit





133,762







162,069



          Total deposits





4,473,735







4,331,152



Borrowings





16,140







16,510



Operating lease liabilities





32,271







33,871



Other liabilities





60,068







72,174



               Total liabilities





4,582,214







4,453,707



Shareholders' Equity













Common stock, par value $1.00; Authorized: 10,000,000 shares; Outstanding: 7,000,995 shares and 6,968,192 shares, respectively





7,001







6,968



Additional paid-in capital





228,538







229,205



Retained earnings





211,730







202,874



Accumulated other comprehensive loss





(11,104)







(1,210)



               Total shareholders' equity





436,165







437,837



               Total liabilities and shareholders' equity



$

5,018,379





$

4,891,544



 

 

CAMBRIDGE BANCORP AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME











Three Months Ended







March 31, 2022





December 31, 2021





March 31, 2021







(dollars in thousands, except share data)



Interest and dividend income



















     Interest on taxable loans



$

28,404





$

29,044





$

30,325



     Interest on tax-exempt loans





350







355







222



     Interest on taxable investment securities





4,411







3,354







1,585



     Interest on tax-exempt investment securities





654







668







658



     Dividends on FHLB of Boston stock





25







27









     Interest on overnight investments





54







63







31



          Total interest and dividend income





33,898







33,511







32,821



Interest expense



















     Interest on deposits





1,896







1,607







1,275



     Interest on borrowed funds





133







131







140



          Total interest expense





2,029







1,738







1,415



               Net interest and dividend income





31,869







31,773







31,406



Release of credit losses





(412)







(273)







(206)



               Net interest and dividend income after release of credit losses





32,281







32,046







31,612



Noninterest income



















     Wealth management revenue





8,574







9,025







8,151



     Deposit account fees





506







519







474



     ATM/Debit card income





379







423







333



     Bank owned life insurance income





187







197







196



     Gain on loans sold, net





94







53







569



     Loan related derivative income





296







496







671



     Other income





1,318







741







455



          Total noninterest income





11,354







11,454







10,849



Noninterest expense



















     Salaries and employee benefits





17,391







16,215







16,045



     Occupancy and equipment





3,542







3,516







3,576



     Data processing





2,645







2,564







2,034



     Professional services





1,064







1,354







1,272



     Marketing





224







512







463



     FDIC insurance





455







416







336



     Non-operating expenses











331









     Other expenses





554







560







493



          Total noninterest expense





25,875







25,468







24,219



               Income before income taxes





17,760







18,032







18,242



Income tax expense





4,444







4,770







4,743



               Net income



$

13,316





$

13,262





$

13,499



Share data:



















     Weighted average shares outstanding, basic





6,948,040







6,934,702







6,907,861



     Weighted average shares outstanding, diluted





7,010,983







7,007,761







6,987,216



     Basic earnings per share



$

1.91





$

1.90





$

1.95



     Diluted earnings per share



$

1.89





$

1.88





$

1.92



  

 

CAMBRIDGE BANCORP AND SUBSIDIARIES

MARGIN & YIELD ANALYSIS











Three Months Ended







March 31, 2022





December 31, 2021





March 31, 2021







Average

Balance





Interest

Income/

Expenses
 (1)





Rate

Earned/

Paid (1)





Average

Balance





Interest

Income/

Expenses (1)





Rate

Earned/

Paid (1)





Average

Balance





Interest

Income/

Expenses (1)





Rate

Earned/

Paid (1)







(dollars in thousands)



ASSETS























































Interest-earning assets























































Loans (2)























































     Taxable



$

3,314,082





$

28,404







3.48

%



$

3,231,227





$

29,044







3.57

%



$

3,142,319





$

30,325







3.91

%

     Tax-exempt





46,702







443







3.85







46,152







448







3.85







26,279







281







4.34



Securities available for

   sale (3)























































     Taxable





203,193







650







1.30







207,207







613







1.17







229,693







694







1.23



Securities held to maturity























































     Taxable





937,047







3,761







1.63







704,880







2,741







1.54







183,678







891







1.97



     Tax-exempt





104,837







828







3.20







105,731







845







3.17







102,348







832







3.30



Cash and cash equivalents





147,977







54







0.15







174,088







63







0.14







144,567







31







0.09



     Total interest-earning

        assets (4)





4,753,838







34,140







2.91

%





4,469,285







33,754







3.00

%





3,828,884







33,054







3.50

%

     Non-interest-earning

        assets





238,864



















243,647



















259,248















Allowance for credit losses





(34,780)



















(35,108)



















(35,988)















     Total assets



$

4,957,922

















$

4,677,824

















$

4,052,144















LIABILITIES AND

   SHAREHOLDERS'

   EQUITY























































Interest-bearing deposits























































     Checking accounts



$

764,706





$

44







0.02

%



$

712,123





$

67







0.04

%



$

632,754





$

83







0.05

%

     Savings accounts





923,168







177







0.08







942,118







218







0.09







977,415







272







0.11



     Money market accounts





1,187,173







1,570







0.54







969,233







1,152







0.47







586,142







537







0.37



     Certificates of deposit





144,114







105







0.30







177,960







170







0.38







239,356







383







0.65



          Total interest-bearing

             deposits





3,019,161







1,896







0.25







2,801,434







1,607







0.23







2,435,667







1,275







0.21



Other borrowed funds





16,369







133







3.30







16,636







131







3.12







22,009







140







2.58



          Total interest-bearing

             liabilities





3,035,530







2,029







0.27

%





2,818,070







1,738







0.24

%





2,457,676







1,415







0.23

%

Non-interest-bearing

   liabilities























































     Demand deposits





1,388,409



















1,324,162



















1,085,048















     Other liabilities





97,373



















105,698



















104,744















     Total liabilities





4,521,312



















4,247,930



















3,647,468















Shareholders' equity





436,610



















429,894



















404,676















     Total liabilities &

        shareholders'

        equity



$

4,957,922

















$

4,677,824

















$

4,052,144















Net interest income on a

   fully taxable equivalent

   basis











32,111



















32,016



















31,639









Less taxable equivalent

   adjustment











(267)



















(270)



















(233)









Net interest income









$

31,844

















$

31,746

















$

31,406









Net interest spread (5)

















2.64

%

















2.76

%

















3.27

%

Net interest margin (6)

















2.74

%

















2.84

%

















3.35

%





(1)

Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21% in 2022 and 2021

(2)

Nonaccrual loans are included in average amounts outstanding. 

(3)

Average balances of securities available for sale calculated utilizing amortized cost.

(4)

Federal Home Loan Bank stock balance is excluded from interest-earning assets and associated dividend income is excluded from interest income.

(5)

Net interest spread represents the difference between the weighted average yield on interest-earning assets, inclusive of PPP loans outstanding during 2022 and 2021, and the weighted average cost of interest-bearing liabilities.

(6)

Net interest margin represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets, inclusive of PPP loans outstanding during 2022 and 2021.

GAAP to Non-GAAP Reconciliations (dollars in thousands except per share data)

Statement on Non-GAAP Measures: The Company believes the presentation of the following non-GAAP financial measures provides useful supplemental information that is essential to an investor's proper understanding of the results of operations and financial condition of the Company. Management uses non-GAAP financial measures in its analysis of the Company's performance. These non-GAAP measures should not be viewed as substitutes for the financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. 





Three Months Ended



Operating Net Income / Operating Diluted Earnings Per Share



March 31, 2022





December 31, 2021





March 31, 2021







(dollars in thousands, except share data)



Net Income (a GAAP measure)



$

13,316





$

13,262





$

13,499



     Add: Non-operating expenses (GAAP)











331









Tax effect of non-operating adjustments (1)











(92)









     Operating Net Income (a non-GAAP

        measure)



$

13,316





$

13,501





$

13,499



Less: Dividends and Undistributed Earnings

   Allocated to Participating Securities (a non-GAAP measure)





(59)







(61)







(57)



     Operating Net Income Applicable to Common

        Shareholders (a non-GAAP measure)



$

13,257





$

13,440





$

13,442



Weighted Average Diluted Shares





7,010,983







7,007,761







6,987,216



     Operating Diluted Earnings Per Share

        (a non-GAAP measure)



$

1.89





$

1.92





$

1.92







(1)

The net tax benefit associated with non-operating items is determined by assessing whether each non-operating item is included or excluded from net taxable income and applying the Company's combined marginal tax rate to only those items included in net taxable income. 

 





March 31, 2022





December 31, 2021





March 31, 2021







(dollars in thousands)



Tangible Common Equity:



















Shareholders' equity (GAAP)



$

436,165





$

437,837





$

407,673



Less: Goodwill and acquisition related intangibles (GAAP)





(54,438)







(54,529)







(54,799)



Tangible Common Equity (a non-GAAP measure)



$

381,727





$

383,308





$

352,874



Total assets (GAAP)



$

5,018,379





$

4,891,544





$

4,253,173



Less: Goodwill and acquisition related intangibles (GAAP)





(54,438)







(54,529)







(54,799)



Tangible assets (a non-GAAP measure)



$

4,963,941





$

4,837,015





$

4,198,374



     Tangible Common Equity Ratio (a non-GAAP

        measure)





7.69

%





7.92

%





8.41

%





















Tangible Book Value Per Share:



















Tangible Common Equity (a non-GAAP measure)



$

381,727





$

383,308





$

352,874



Common shares outstanding





7,000,995







6,968,192







6,960,194



     Tangible Book Value Per Share (a non-GAAP measure)



$

54.52





$

55.01





$

50.70



 





Three Months Ended







March 31, 2022





December 31, 2021





March 31, 2021







(dollars in thousands)



Efficiency Ratio: (1)



















Noninterest expense



$

25,875





$

25,468





$

24,219



Net interest and dividend income



$

31,869





$

31,773





$

31,406



Total noninterest income





11,354







11,454







10,849



     Total revenue



$

43,223





$

43,227





$

42,255



          Efficiency Ratio





59.86

%





58.92

%





57.32

%





















Operating Efficiency Ratio: (2)



















Noninterest expense



$

25,875





$

25,468





$

24,219



Non-operating expenses (Pretax)











(331)









     Operating expense (a non-GAAP measure)



$

25,875





$

25,137





$

24,219



Total revenue



$

43,223





$

43,227





$

42,255



          Operating Efficiency Ratio (a non-GAAP measure)





59.86

%





58.15

%





57.32

%

























Three Months Ended







March 31, 2022





December 31, 2021





March 31, 2021







(dollars in thousands)



Operating Return on Tangible Common Equity: (3)



















Operating Net Income (a non-GAAP measure)



$

13,316





$

13,501





$

13,499



Average common equity



$

436,610





$

429,894





$

404,676



Average goodwill and merger related intangibles





(54,483)







(54,574)







(54,847)



     Average tangible common equity (a non-GAAP measure)



$

382,127





$

375,320





$

349,829



          Operating Return on Tangible Common Equity (a non-GAAP measure)





14.13

%





14.27

%





15.65

%





















Operating Return on Average Assets: (4)



















Operating Net Income (a non-GAAP measure)



$

13,316





$

13,501





$

13,499



Average assets



$

4,957,922





$

4,677,824





$

4,052,144



Operating Return on Average Assets (a non-GAAP measure)





1.09

%





1.15

%





1.35

%





(1)

The efficiency ratio represents noninterest expense as a percentage of the sum of net interest and dividend income and noninterest income.

(2)

Operating efficiency ratio represents operating expense as a percentage of total revenue. 

(3)

Operating return on tangible common equity represents operating net income as a percentage of average tangible common equity.

(4)

Operating return on average assets represents operating net income as a percentage of average assets.

 

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/cambridge-bancorp-announces-first-quarter-2022-earnings-and-declares-quarterly-dividend-301528685.html

SOURCE Cambridge Bancorp

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsDividendsPress ReleasesBanking/Financial Services
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!