Amalgamated Bank Reports Second Quarter 2019 Financial Results

Loading...
Loading...

NEW YORK, July 29, 2019 (GLOBE NEWSWIRE) -- Amalgamated Bank AMAL ("Amalgamated") today announced financial results for the second quarter ended June 30, 2019. 

Second Quarter 2019 Highlights

  • Net income for the quarter of $11.2 million, or $0.35 per diluted share, compared to $11.6 million, or $0.39 per diluted share, for the second quarter of 2018
  • Core earnings (non-GAAP) for the quarter of $11.6 million, or $0.36 per diluted share, compared to $11.8 million, or $0.40 per diluted share, for the second quarter of 2018
  • Deposit growth of $29.4 million, or 2.9% annualized, from $4.1 billion at March 31, 2019
  • Average deposit growth of $190.4 million during the second quarter, or 19.4% annualized, from an average balance of $4.0 billion in the first quarter of 2019
  • Loan growth of $23.9 million, or 2.9% annualized during the second quarter, net of $136.8 million strategic reduction of indirect C&I loans, as compared to March 31, 2019
  • Cost of deposits was 0.34%, or 0.31% excluding non-relationship brokered deposits, compared to 0.31% for the first quarter of 2019 and 0.24% for the second quarter of 2018
  • Net interest margin was 3.66%, compared to 3.65% for the first quarter of 2019 and 3.56% for the second quarter of 2018
  • Tier 1 Leverage, Common Equity Tier 1, and Total Risk-Based capital ratios were 9.04%, 13.57%, and 14.67%, respectively, at June 30, 2019

Keith Mestrich, President and Chief Executive Officer of Amalgamated Bank, commented, "Our second quarter results validate the successful execution of our strategy to grow our franchise while building on our reputation as ‘America's socially responsible bank.'  Signs of this can be seen in Amalgamated's deposit franchise which continues to offer a competitive advantage for the Bank, as we benefit from what is one of the lowest cost of funds in the industry.  The 2020 Presidential race and recent debates have provided an acceleration to the growth in our political deposit base with the addition of $148.5 million during the quarter.  We also made great strides this quarter reducing our indirect C&I portfolio which declined by $136.8 million as we took advantage of an attractive market this Spring to continue to de-risk our balance sheet.  Despite this deliberate run-off, we delivered 2.9% annualized loan growth driven by residential first lien and property assessed clean energy, ‘PACE', loans as we continue to gain traction in clean energy lending through our expansion into California last year."

Results of Operations, Quarter Ended June 30, 2019

Net income for the second quarter of 2019 was $11.2 million, or $0.35 per diluted share, compared to $10.8 million, or $0.33 per diluted share, for the first quarter of 2019 and $11.6 million, or $0.39 per diluted share, for the second quarter of 2018.  The $0.4 million decrease in net income for the second quarter of 2019, compared to the second quarter of 2018, was primarily due to a $4.9 million increase in provision for loan losses primarily due to an increase in allowance on criticized and classified loans in the indirect C&I portfolio compared to a release in 2018, and a $0.9 million increase in non-interest expense, partially offset by a $5.2 million increase in net interest income.

Core earnings (non-GAAP) for the second quarter of 2019 were $11.6 million, or $0.36 per diluted share, compared to $10.7 million, or $0.33 per diluted share, for the first quarter of 2019 and $11.8 million, or $0.40 per diluted share, for the second quarter of 2018.  Core earnings for the second quarter of 2019 exclude severance, loss on the sale of securities and the tax effect of such adjustments.

Net interest income was $41.9 million for the second quarter of 2019, compared to $40.8 million for the first quarter of 2019 and $36.7 million for the second quarter of 2018.  The year-over-year increase of $5.2 million, or 14.1%, was primarily attributable to an increase in average loans of $233.9 million, an increase in average securities of $242.3 million, an increase in the yield on average loans of nine basis points, and an increase in the yield on average securities and FHLB stock of 41 basis points. These increases were partially offset by an increase in average interest bearing deposits of $355.8 million, an increase in the average rate paid on interest bearing deposits of 15 basis points, and an increase in the rate paid on FHLB borrowings of 73 basis points. We also recognized $0.9 million of accretion income on acquired loans, adding eight basis points to our net interest margin in the second quarter of 2019.

Net interest margin was 3.66% for the second quarter of 2019, an increase of one basis point from 3.65% in the first quarter of 2019, and an increase of 10 basis points from 3.56% in the second quarter of 2018. 

Provisions for loan losses totaled an expense of $2.1 million in the second quarter of 2019 compared to $2.2 million in the first quarter of 2019 and a release of $2.8 million for the second quarter of 2018.  The provision expense in the second quarter of 2019 was primarily driven by the migration of an indirect C&I loan into the criticized and classified risk rating, an increase in qualitative factors related to multifamily loans due to recent regulatory changes, and other factors.  The provision release for the second quarter of 2018 was primarily due to the strategic reduction of the indirect C&I portfolio and a reduction in loss factors.

Non-interest income was $6.3 million in the second quarter of 2019 compared to $7.4 million in the first quarter of 2019, and $6.2 million in the second quarter of 2018.  The $1.1 million decrease in non-interest income in the second quarter of 2019 compared to the linked quarter was primarily due to a loss on the sale of securities compared to a gain on the sale of securities in the previous quarter.

Non-interest expense for the second quarter of 2019 was $31.0 million, a decrease of $0.4 million from $31.4 million in the first quarter of 2019, and an increase of $0.9 million from $30.1 million in the second quarter of 2018.

The second quarter of 2019 included a provision for income tax expense of $3.9, compared to a provision of $3.7 million for first quarter of 2019, and provision of $3.9 million for the second quarter of 2018.  Our effective tax rate was 25.8% for the three months ended June 30, 2019, compared to 25.3% and 25.7% for the same period in 2018 and the linked quarter respectively.

Total loans at June 30, 2019 were $3.3 billion, an increase of $23.9 million, or 2.9% annualized, compared to March 31, 2019, and an increase of $204.2 million, or 6.6%, as compared to $3.1 billion as of June 30, 2018.  Loan growth in the second quarter of 2019 was primarily driven by a $85.0 million increase in residential first lien and PACE loans and an increase of $24.9 million in commercial real estate loans, partially offset by $136.8 million strategic reduction in indirect C&I loans.

Deposits at June 30, 2019 were $4.1 billion, an increase of $29.4 million, or 2.9% annualized, as compared to $4.1 billion as of March 31, 2019, and an increase of $174.0 million, or 4.4%, compared to $4.0 billion as of June 30, 2018. Deposits held by politically-active customers, such as campaigns, PACs and state and national party committees were $419.4 million as of June 30, 2019, an increase of $148.5 million, compared to $271.0 million as of March 31, 2019, and an increase of $3.0 million compared to $416.4 million, as of June 30, 2018.  Noninterest-bearing deposits represented 42.9% of average deposits and 46.1% of ending deposits for the three months ended June 30, 2019.

Results of Operations, Six Months Ended June 30, 2019

Net income for the six months ended June 30, 2019 of $22.0 million, or $0.68 per diluted share, compared to $19.3 million, or $0.67 per diluted share, for same period in 2018.  The $2.7 million increase in net income for the six months ended June 30, 2019, compared to the same period in 2018, was primarily due to a $13.1 million increase in net interest income and a $0.5 million increase in non-interest income, partially offset by a $6.2 million increase in the provision for loan losses, a $3.5 million increase in non-interest expense, and a $1.2 million increase in income tax expense.

Core earnings (non-GAAP) for the six months ended June 30, 2019 were $22.3 million, or $0.69 per diluted share, compared to $19.7 million or $0.68 per diluted share, for the same period last year. Core earnings for the first six months of 2019 exclude severance, loss on the sale of securities, and the tax effect of such adjustments.

Net interest income was $82.6 million for the six months ended June 30, 2019, an increase of $13.1 million, or 18.9%, from the same period in 2018.  This increase was primarily attributable to an increase in average loans of $306.1 million, an increase in average securities of $258.8 million, an increase in the yield on average loans of 18 basis points, and an increase in the yield on average securities and FHLB stock of 47 basis points. These increases were partially offset by an increase in average interest bearing deposits of $398.6 million, an increase in the rate paid on interest bearing deposits of 11 basis points, and an increase in the rate paid on FHLB borrowings of 89 basis points.

We had income tax expense of $7.6 million for the six months ended June 30, 2019, compared to $6.5 million for the same period in 2018. The $1.2 million increase in income tax expense was primarily due to an increase in pre-tax earnings of $3.9 million in the six months ended June 30, 2019, compared to the same period in 2018. Our effective tax rate was 25.8% for the six months ended June 30, 2019, compared to 25.1% for the same period in 2018.

Financial Condition

Loading...
Loading...

Total assets were $4.9 billion at June 30, 2019, compared to $4.7 billion at December 31, 2018. The increase of $252.3 million was driven primarily by a $128.2 million increase in investments securities, an $80.3 million increase in loan receivables and the addition of a $53.3 million "Rights to use" asset as the result of adopting ASC 842 – leases in the first quarter of 2019.

Nonperforming assets totaled $73.9 million, or 1.50% of total assets at June 30, 2019, an increase of $17.4 million, compared with $56.6 million, or 1.15% of period end total assets at March 31, 2019.  The increase in nonperforming assets at June 30, 2019 compared to the quarter ended March 31, 2019 was primarily driven by an increase of $6.8 million in loans 90 days past due and accruing and the troubled-debt restructuring of one substandard loan of $10.8 million in the indirect C&I portfolio.

The allowance for loan losses increased $2.2 million to $33.6 million at June 30, 2019 from $31.4 million at March 31, 2019, primarily due to additional allowance on criticized and classified indirect C&I loans and an increase in qualitative loan factors related to multi-family loans.  At June 30, 2019, the Bank had $59.3 million of impaired loans for which a specific allowance of $3.9 million was made, compared to $48.1 million of impaired loans at March 31, 2019 for which a specific allowance of $1.5 million was made. The ratio of allowance to total loans was 1.01% at June 30, 2019, 0.95% at March 31, 2019 and 1.13% at June 30, 2018.

Capital

As of June 30, 2019, our Tier 1 Leverage Capital Ratio was 9.04%, Common Equity Tier 1 Capital Ratio was 13.57%, and Total Risk-Based Capital Ratio was 14.67%, compared to 8.90%, 13.31%, and 14.33%, respectively, as of March 31, 2019. As of  June 30, 2018, our Tier 1 Leverage, Common Equity Tier 1, and Total Risk-Based capital ratios were 8.59%, 12.46%, and 13.71%, respectively.  Stockholders' equity at June 30, 2019 was $474.9 million, compared to $455.5 million at March 31, 2019. 

Tangible book value (or tangible common equity) per share was $14.25 as of June 30, 2019 compared to $13.68 as of March 31, 2019 and $12.06 as of June 30, 2018. 

Conference Call

As previously announced, Amalgamated Bank will host a conference call to discuss its second quarter 2019 results today, July 29, 2019 at 10:00am (Eastern Time). The conference call can be accessed by dialing 1-877-407-9716 (domestic) or 1-201-493-6779 (international) and asking for the Amalgamated Bank Second Quarter 2019 Earnings Call. A telephonic replay will be available approximately two hours after the conclusion of the call and can be accessed by dialing 1-844-512-2921, or for international callers 1-412-317-6671 and providing the access code 13692278. The telephonic replay will be available until 11:59 pm (Eastern Time) on August 5, 2019.

Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the investor relations section of our website at http://ir.amalgamatedbank.com/. The online replay will remain available for a limited time beginning immediately following the call.

The presentation materials for the call can be accessed on the investor relations section of our website at http://ir.amalgamatedbank.com/.

About Amalgamated Bank 

Amalgamated Bank is a New York-based full-service commercial bank and a chartered trust company with a combined network of 14 branches in New York City, Washington D.C., and San Francisco, and a presence in Pasadena, CA and Boulder, CO. Amalgamated was formed in 1923 as Amalgamated Bank of New York by the Amalgamated Clothing Workers of America, one of the country's oldest labor unions. Amalgamated provides commercial banking and trust services nationally and offers a full range of products and services to both commercial and retail customers. Amalgamated is a proud member of the Global Alliance for Banking on Values and is a certified B Corporation®. As of June 30, 2019, our total assets were $4.9 billion, total net loans were $3.3 billion, and total deposits were $4.1 billion. Additionally, as of June 30, 2019, the trust business held $31.0 billion in assets under custody and $12.4 billion in assets under management.

Non-GAAP Financial Measures

This release contains certain non-GAAP financial measures including, without limitation, "Core operating revenue," "Core non-interest expense," "Core earnings," "Tangible common equity," "Tangible book value," "Core return on average assets," "Core return on average tangible common equity," and "Core efficiency ratio."

Our management utilizes this information to compare our operating performance for 2019 versus certain periods in 2018 and to internally prepared projections.  We believe these non-GAAP financial measures facilitate making period-to-period comparisons and are meaningful indications of our operating performance.  In addition, because intangible assets such as goodwill and other discrete items unrelated to our core business that are excluded vary extensively from company to company, we believe that the presentation of this information allows investors to more easily compare our results to those of other companies. 

The presentation of non-GAAP financial information, however, is not intended to be considered in isolation or as a substitute for GAAP financial measures.  We strongly encourage readers to review the GAAP financial measures included in this release and not to place undue reliance upon any single financial measure. In addition, because non-GAAP financial measures are not standardized, it may not be possible to compare the non-GAAP financial measures presented in this release with other companies' non-GAAP financial measures having the same or similar names. Reconciliations of non-GAAP financial disclosures to what we believe to be the most directly comparable GAAP measures are set forth in the final pages of this release and also may be viewed on our website, amalgamatedbank.com.

Media Contact:
Kaye Verville
The Levinson Group
kaye@mollylevinson.com
202-244-1785

Investor Contact:
Jamie Lillis
Solebury Trout
shareholderrelations@amalgamatedbank.com
800-895-4172

 

Consolidated Statements of Income (Unaudited)
       (Dollars in thousands, except for per share amount)

 Three Months Ended Six Months Ended
 June 30, March 31, June 30, June 30, June 30,
  2019   2019   2018   2019   2018 
          
INTEREST AND DIVIDEND INCOME         
  Loans$  35,559  $  35,296  $  32,322  $  70,855  $  61,496 
  Securities   10,524     9,875     7,374     20,398     13,618 
  Federal Home Loan Bank of New York stock   191     310     248     501     639 
  Interest-bearing deposits in banks   254      293      216      548      651  
  Total interest and dividend income   46,528      45,774      40,160      92,302      76,404  
INTEREST EXPENSE         
  Deposits   3,499     2,946     2,212     6,444     4,301 
  Borrowed funds   1,173      2,055      1,253      3,229      2,606  
  Total interest expense   4,672      5,001      3,465      9,673      6,907  
NET INTEREST INCOME   41,856     40,773     36,695     82,629     69,497 
  Provision for (recovery of) loan losses   2,127      2,186      (2,766)    4,312      (1,916)
  Net interest income after provision for loan losses   39,729     38,587     39,461     78,317     71,413 
NON-INTEREST INCOME         
  Trust Department fees    4,508     4,721     4,636     9,229     9,285 
  Service charges on deposit accounts    2,068     1,871     1,991     3,939     3,770 
  Bank-owned life insurance    408     420     399     828     803 
  Gain (loss) on sale of investment securities available for sale, net   (377)    292     (9)    (85)    (110)
  Gain (loss) on other real estate owned, net   (315)    (249)    (486)    (564)    (513)
  Other   57      362      (327)    419      (18)
  Total non-interest income   6,349      7,417      6,204      13,766      13,217  
NON-INTEREST EXPENSE         
  Compensation and employee benefits, net   16,992     17,430     16,839     34,422     32,215 
  Occupancy and depreciation   4,145     4,271     4,060     8,417     8,062 
  Professional fees   2,401     3,165     2,427     5,566     5,620 
  Data processing   2,729     2,749     2,462     5,478     4,798 
  Office maintenance and depreciation   830     887     927     1,716     1,873 
  Amortization of intangible assets   298     389     174     687     174 
  Advertising and promotion   692     622     871     1,313     1,517 
  Other   2,915      1,935      2,378      4,851      4,667  
  Total non-interest expense   31,002      31,448      30,138      62,450      58,926  
Income before income taxes   15,076     14,556     15,527     29,633     25,704 
  Income tax expense (benefit)   3,891      3,743      3,935      7,634      6,451  
  Net income   11,185     10,813     11,592     21,999     19,253 
Net income attributable to noncontrolling interests   -     -     -     -     - 
Net income attributable to Amalgamated Bank and subsidiaries$  11,185   $  10,813   $  11,592   $  21,999   $  19,253  
Earnings per common share - basic (1)$  0.35   $  0.34   $  0.39   $  0.69   $  0.67  
Earnings per common share - diluted (1)$  0.35   $  0.33   $  0.39   $  0.68   $  0.67  
          
(1) effected for stock split that occurred on July 27, 2018         
          

Consolidated Statements of Financial Condition (Unaudited)
      (Dollars in thousands)

    
 June 30, December 31,
  2019   2018 
Assets(Unaudited)  
Cash and due from banks$  7,587  $  10,510 
Interest-bearing deposits in banks   98,301     70,335 
  Total cash and cash equivalents   105,888     80,845 
Securities:   
  Available for sale, at fair value (amortized cost of $1,279,722 and $1,246,844, respectively)   1,288,072     1,175,170 
  Held-to-maturity (fair value of $19,808 and $4,105, respectively)   19,336     4,081 
    
Loans receivable, net of deferred loan origination costs (fees)   3,324,580     3,247,831 
  Allowance for loan losses   (33,630)    (37,195)
Loans receivable, net   3,290,950     3,210,636 
    
Accrued interest and dividends receivable   16,249     14,387 
Premises and equipment, net   19,870     21,654 
Bank-owned life insurance   79,894     79,149 
Right-of-use lease asset   51,754     - 
Deferred tax asset   33,316     39,697 
Goodwill and other intangible assets   20,352     21,039 
Other assets   12,145     38,831 
  Total assets$  4,937,826  $  4,685,489 
Liabilities   
Deposits$  4,136,462  $  4,105,306 
Borrowed funds   227,675     92,875 
Operating leases   66,639     - 
Other liabilities   32,106     47,937 
  Total liabilities   4,462,882     4,246,118 
    
Commitments and contingencies   -     - 
    
Stockholders' equity   
  Common stock, par value $.01 per share (70,000,000 shares authorized; 31,886,669 and    
  31,771,585 shares issued and outstanding, respectively)   318     318 
  Additional paid-in capital   310,186     308,678 
  Retained earnings   160,412     142,231 
  Accumulated other comprehensive income (loss), net of income taxes   3,894     (11,990)
  Total Amalgamated Bank stockholders' equity   474,810     439,237 
  Noncontrolling interests   134     134 
  Total stockholders' equity   474,944     439,371 
  Total liabilities and stockholders' equity$  4,937,826  $  4,685,489 
    

Select Financial Data

  As of and for the Three Months Ended As of and for the Six Months
  June 30, March 31, June 30, Ended June 30,
  2019 2019 2018 2019 2018
Selected Financial Ratios and Other Data (1)          
Earnings per share           
  Basic $  0.35 $  0.34 $  0.39 $  0.69 $  0.67
  Diluted     0.35    0.33    0.39    0.68    0.67
Core Earnings per share (non-GAAP)          
  Basic $  0.36 $  0.34 $  0.40 $  0.70 $  0.68
  Diluted     0.36    0.33    0.40    0.69    0.68
Book value per common share     14.89    14.33    12.78    14.89    12.78
(excluding minority interest)          
Tangible book value per share (non-GAAP)    14.25    13.68    12.06    14.25    12.06
Common shares outstanding    31,886,669    31,771,585    31,771,585    31,886,669    31,771,585
Weighted average common shares     31,824,930    31,771,585    29,814,353    31,798,405    28,942,520
  outstanding, basic          
Weighted average common shares    32,237,116    32,321,585    29,814,353    32,279,342    28,942,520
  outstanding, diluted          
           
(1) Effected for stock split that occurred on July 27, 2018          

Select Financial Data

          
 As of and for the Three As of and for the Six
 Months Ended Months Ended
 June 30, March 31, June 30, June 30,
 2019  2019  2018  2019  2018 
          
Selected Performance Metrics:         
Return on average assets0.92% 0.92% 1.07% 0.92% 0.93%
Core return on average assets (non-GAAP)0.96% 0.90% 1.10% 0.93% 0.95%
Return on average equity9.65% 9.82% 12.31% 9.73% 10.71%
Core return on average tangible common equity (non-GAAP)10.45% 10.18% 13.08% 10.32% 11.32%
Loan yield 4.42% 4.44% 4.33% 4.43% 4.25%
Securities yield 3.34% 3.37% 2.93% 3.35% 2.88%
Deposit cost 0.34% 0.31% 0.24% 0.32% 0.25%
Net interest margin3.66% 3.65% 3.56% 3.66% 3.50%
Efficiency ratio64.31% 65.26% 70.25% 64.79% 71.24%
Core efficiency ratio (non-GAAP)63.50% 65.41% 69.51% 64.45% 70.52%
          
Asset Quality Ratios:         
Nonaccrual loans to total loans0.49% 0.45% 0.63% 0.49% 0.63%
Nonperforming assets to total assets1.50% 1.15% 1.13% 1.50% 1.13%
Allowance for loan losses to nonaccrual loans209% 212% 179% 209% 179%
Allowance for loan losses to total loans1.01% 0.95% 1.13% 1.01% 1.13%
Net charge-offs (recoveries) to average loans(0.01%) 1.00% (0.02%) 0.49% (0.04%)
          
Capital Ratios:         
Tier 1 leverage capital ratio9.04% 8.90% 8.59% 9.04% 8.59%
Tier 1 risk-based capital ratio13.57% 13.31% 12.46% 13.57% 12.46%
Total risk-based capital ratio14.67% 14.33% 13.71% 14.67% 13.71%
Common equity tier 1 capital ratio13.57% 13.31% 12.46% 13.57% 12.46%
          

Loan Portfolio Composition

(In thousands)At June 30, 2019 At March 31, 2019 At June 30, 2018
 Amount % of total loans Amount % of total loans Amount % of total loans
Commercial portfolio:        
Commercial and industrial$  424,319  12.8% $  527,200  16.0% $  627,113  20.1%
Multifamily mortgages   925,747  27.9%    921,588  28.0%    925,483  29.7%
Commercial real estate mortgages   453,393  13.7%    428,534  13.0%    436,669  14.0%
Construction and land development mortgages   58,696  1.7%    45,734  1.4%    32,727  1.0%
  Total commercial portfolio    1,862,155  56.1%    1,923,056  58.4%    2,021,992  64.8%
    
Retail portfolio:      
Residential 1-4 family (1st mortgage)   1,261,488  38.0%    1,176,551  35.8%    958,145  30.7%
Residential 1-4 family (2nd mortgage)   25,174  0.8%    26,906  0.8%    29,278  0.9%
Consumer and other    168,201  5.1%    164,412  5.0%    110,008  3.6%
  Total retail    1,454,863  43.9%    1,367,869  41.6%    1,097,431  35.2%
  Total loans    3,317,018  100.0%    3,290,925  100.0%    3,119,423  100.0%
  
Net deferred loan origination fees (costs)   7,562       7,482       2,641   
Allowance for loan losses    (33,630)      (31,392)      (35,353)  
  Total loans, net $  3,290,950    $  3,267,015    $  3,086,711   
       

Net Interest Income Analysis

  Three Months Ended Three Months Ended Three Months Ended
  June 30, 2019 March 31, 2019 June 30, 2018
(In thousands) Average
Balance
 Income /
Expense
 Yield /
Rate
 Average
Balance
 Income /
Expense
 Yield /
Rate
 Average
Balance
 Income /
Expense
 Yield /
Rate
                   
  Interest earning assets:                  
Interest-bearing deposits in banks $  70,442 $  254 1.45% $  73,296 $  293 1.62% $  74,668 $  216 1.16%
Securities and FHLB stock    1,287,520    10,715 3.34%    1,225,700    10,185 3.37%    1,045,196    7,622 2.93%
Loans held for sale    -    - 0.00%    2,818    - 0.00%    28,042    - 0.00%
Total loans, net (1)    3,225,129    35,559 4.42%    3,224,604    35,296 4.44%    2,991,273    32,322 4.33%
  Total interest earning assets    4,583,091    46,528 4.07%    4,526,418    45,774 4.10%    4,139,179    40,160 3.89%
  Non-interest earning assets:                  
Cash and due from banks    6,838        9,988        13,825    
Other assets    264,046        251,468        180,418    
  Total assets $  4,853,975     $  4,787,874     $  4,333,422    
                   
  Interest bearing liabilities:                  
Savings, NOW and money market deposits $  1,857,715 $  1,962 0.42% $  1,877,349 $  1,867 0.40% $  1,587,825 $  1,386 0.35%
Time deposits    486,652    1,537 1.27%    440,428    1,079 0.99%    400,778    826 0.83%
  Total deposits    2,344,367    3,499 0.60%    2,317,777    2,946 0.52%    1,988,603    2,212 0.45%
Federal Home Loan Bank advances    190,501    1,166 2.46%    328,476    2,046 2.53%    291,023    1,253 1.73%
Other Borrowings    1,099    7 2.56%    1,333    9 2.64%    -    - 0.00%
  Total borrowings    191,600    1,173 2.46%    329,809    2,055 2.53%    291,023    1,253 1.73%
  Total interest bearing liabilities    2,535,967    4,672 0.74%    2,647,586    5,001 0.77%    2,279,626    3,465 0.61%
  Non interest bearing liabilities:                  
Demand and transaction deposits    1,762,426        1,598,637        1,636,294    
Other liabilities    90,680        95,187        39,647    
  Total liabilities    4,389,073        4,341,410        3,955,567    
  Stockholders' equity    464,902        446,464        377,855    
  Total liabiliites and stockholders' equity $  4,853,975     $  4,787,874     $  4,333,422    
                   
  Net interest income / interest rate spread   $  41,856 3.33%   $  40,773 3.34%   $  36,695 3.28%
  Net interest earning assets / net interest margin $  2,047,124   3.66% $  1,878,832   3.65% $  1,859,553   3.56%
                   
                   
(1) Amounts are net of deferred origination costs / (fees) and the allowance for loan losses 
                   

Net Interest Income Analysis

  Six Months Ended Six Months Ended
  June 30, 2019 June 30, 2018
(In thousands) Average
Balance
 Income /
Expense
 Yield /
Rate
 Average
Balance
 Income /
Expense
 Yield /
Rate
             
  Interest earning assets:            
Interest-bearing deposits in banks $  71,861 $  548 1.54% $  74,872 $  651 1.75%
Securities and FHLB stock    1,256,781    20,899 3.35%    997,932    14,257 2.88%
Loans held for sale    -    - 0.00%    14,607    - 0.00%
Total loans, net (1)    3,224,868    70,855 4.43%    2,918,726    61,496 4.25%
  Total interest earning assets    4,553,510    92,302 4.09%    4,006,137    76,404 3.85%
  Non-interest earning assets:            
Cash and due from banks    8,404        10,385    
Other assets    259,194        178,347    
  Total assets $  4,821,108     $  4,194,869    
             
  Interest bearing liabilities:            
Savings, NOW and money market deposits $  1,867,478 $  3,829 0.41% $  1,539,029 $  2,687 0.35%
Time deposits    463,668    2,615 1.14%    393,557    1,614 0.83%
  Total deposits    2,331,146    6,444 0.56%    1,932,586    4,301 0.45%
Federal Home Loan Bank advances    259,108    3,213 2.50%    325,371    2,606 1.62%
Other Borrowings    1,215    16 2.66%    -    - 0.00%
  Total borrowings    260,323    3,229 2.50%    325,371    2,606 1.62%
  Total interest bearing liabilities    2,591,469    9,673 0.75%    2,257,957    6,907 0.62%
  Non interest bearing liabilities:            
Demand and transaction deposits    1,680,984        1,530,460    
Other liabilities    92,921        43,975    
  Total liabilities    4,365,374        3,832,392    
  Stockholders' equity    455,734        362,477    
  Total liabiliites and stockholders' equity $  4,821,108     $  4,194,869    
             
  Net interest income / interest rate spread   $  82,629 3.33%   $  69,497 3.23%
  Net interest earning assets / net interest margin $  1,962,041   3.66% $  1,748,180   3.50%
             
(1) Amounts are net of deferred origination costs / (fees) and the allowance for loan losses 
             

Deposit Portfolio Composition

 Three Months Ended
(in thousands)June 30, 2019 March 31, 2019 June 30, 2018
      
Non-interest bearing demand deposit accounts$  1,908,741 $  1,709,921 $  1,814,851
NOW accounts   216,834    223,195    189,266
Savings accounts   340,258    342,713    320,767
Money market deposit accounts   1,239,387    1,377,129    1,214,833
Time deposits   411,251    439,136    422,719
Brokered CD   19,991    14,981    -
 $  4,136,462 $  4,107,075 $  3,962,436
      


       
  Three Months Ended 
(in thousands) June 30, 2019 March 31, 2019 June 30, 2018
  Average
Amount
 Weighted
Average Rate
 Average
Amount
 Weighted
Average Rate
 Average
Amount
 Weighted
Average Rate
             
Non-interest bearing demand deposit accounts $  1,762,426 0.00% $  1,598,637 0.00% $  1,636,294 0.00%
NOW accounts    220,517 0.47%    224,686 0.45%    202,309 0.38%
Savings accounts    339,165 0.22%    337,477 0.21%    313,694 0.15%
Money market deposit accounts    1,298,033 0.47%    1,315,186 0.44%    1,071,822 0.40%
Time deposits    424,848 1.10%    432,771 0.96%    400,778 0.83%
Brokered CD     61,804 2.45%    7,657 2.93%    - - 
  $  4,106,793 0.34% $  3,916,414 0.31% $  3,624,897 0.24%
             


       
  Six  Months Ended June 30,
(in thousands)  2019   2018 
  Average
Amount
 Weighted
Average Rate
 Average
Amount
 Weighted
Average Rate
         
Non-interest bearing demand deposit accounts $  1,680,984 0.00% $  1,530,460 0.00%
NOW accounts    222,589 0.46%    204,455 0.34%
Savings accounts    338,326 0.21%    309,466 0.14%
Money market deposit accounts    1,306,562 0.46%    1,025,108 0.42%
Time deposits    428,788 1.03%    393,557 0.83%
Brokered CD     34,880 2.50%    - - 
  $  4,012,129 0.32% $  3,463,046 0.25%
         


Asset Quality

 June 30, March 31, December 31,
(In thousands) 2019   2019   2018 
Loans 90 days past due and accruing $  13,939  $  7,157  $  - 
Nonaccrual loans excluding held for sale loans and restructured loans   9,893     9,351     8,379 
Restructured loans - nonaccrual   6,221     5,455     15,482 
Restructured loans - accruing   43,277     33,441     34,457 
Other real estate owned    526     1,057     844 
Impaired securities   88     90     93 
Total nonperforming assets$  73,944  $  56,551  $  59,255 
      
Nonaccrual loans:     
  Commercial and industrial $  4,180  $  3,734  $  12,153 
  Commercial real estate    3,832     4,019     4,112 
  Total commercial portfolio   8,012     7,753     16,265 
      
  Residential 1-4 family 1st mortgages    6,330     5,769     6,287 
  Residential 1-4 family 2nd mortgages   1,267     1,078     1,299 
  Consumer and other    505     206     10 
  Total retail portfolio   8,102     7,053     7,596 
  Total nonaccrual loans$  16,114  $  14,806  $  23,861 
      
      
Nonperforming assets to total assets 1.50%  1.15%  1.27%
Nonaccrual assets to total assets 0.34%  0.32%  0.53%
Nonaccrual loans to total loans  0.49%  0.45%  0.74%
Allowance for loan losses to nonaccrual loans 209%  212%  156%
      
Troubled debt restructurings:     
  TDRs included in nonaccrual loans $  6,221  $  5,455  $  15,482 
  TDRs in compliance with modified terms $  43,277  $  33,441  $  34,457 
      

Reconciliation of GAAP to Non-GAAP Financial Measures
The information provided below presents a reconciliation of each of our non-GAAP financial measures to the most directly comparable GAAP financial measure. 

 For the Three For the Six
 Months Ended Months Ended
(in thousands)June 30, March 31, June 30, June 30,
  2019   2019   2018   2019   2018 
Core operating revenue         
Net interest income (GAAP)$  41,856  $  40,773  $  36,695  $  82,629  $  69,497 
Non interest income (GAAP)   6,349     7,417     6,204     13,766     13,217 
Add: Securities loss (gain)   377     (292)    9     85     110 
Core operating revenue (non-GAAP)$  48,582  $  47,898  $  42,908  $  96,480  $  82,824 
          
          
Core non-interest expenses         
Non-interest expense (GAAP)$  31,002  $  31,448  $  30,138  $  62,450  $  58,926 
Less: Prepayment fees on borrowings   -     -     (4)    -     (4)
Less: Acquisition cost(1)   -     -     (307)    -     (537)
Less: Severance (2)   (154)    (117)    -     (271)    23 
Core non-interest expense (non-GAAP)$  30,848  $  31,331  $  29,827  $  62,179  $  58,408 
          
Core Earnings          
Net Income  (GAAP)$  11,185  $  10,813  $  11,592  $  21,999  $  19,253 
Add: Securities loss (gain)   377     (292)    9     85     110 
Add: Prepayment fees on borrowings   -     -     4     -     4 
Add: Acquisition cost(1)   -     -     307     -     537 
Add: Severance (2)   154     117     -     271     (23)
Less: Tax on notable items    (137)    45     (81)    (92)    (158)
Core earnings (non-GAAP)$  11,579  $  10,683  $  11,831  $  22,263  $  19,723 
          
Tangible common equity         
Stockholders Equity (GAAP)$  474,944  $  455,480  $  406,311  $  474,944  $  406,311 
Less: Minority Interest (GAAP)   (134)    (134)    (134)    (134)    (134)
Less: Goodwill (GAAP)   (12,936)    (12,936)    (14,124)    (12,936)    (14,124)
Less: Core deposit intangible (GAAP)   (7,415)    (7,713)    (8,897)    (7,415)    (8,897)
Tangible common equity (non-GAAP)$  454,459  $  434,697  $  383,156  $  454,459  $  383,156 
          
Average tangible common equity         
Average Stockholders Equity (GAAP)$  464,902  $  446,464  $  377,855  $  455,734  $  362,476 
Less: Minority Interest (GAAP)   (134)    (134)    (134)    (134)    (134)
Less: Preferred Stock (GAAP)   -     -     (4,418)    -     (5,552)
Less: Goodwill (GAAP)   (12,936)    (12,936)    (6,612)    (12,936)    (3,324)
Less: Core deposit intangible (GAAP)   (7,575)    (7,903)    (3,927)    (7,738)    (1,974)
Average tangible common equity (non-GAAP)$  444,257  $  425,491  $  362,765  $  434,926  $  351,491 
          
Core return on average assets          
Core earnings (numerator) (non-GAAP)   11,579     10,683     11,831     22,263     19,723 
Divided: Total average assets (denominator) (GAAP)   4,853,975     4,787,874     4,333,422     4,821,107     4,194,869 
Core return on average assets (non-GAAP) 0.96%  0.90%  1.10%  0.93%  0.95%
          
Core return on average tangible common equity          
Core earnings (numerator) (non-GAAP)   11,579     10,682     11,831     22,263     19,723 
Divided: Average tangible common equity (denominator) (non-GAAP)   444,257     425,491     362,765     434,926     351,491 
Core return on average tangible common equity (non-GAAP) 10.45%  10.18%  13.08%  10.32%  11.32%
          
Core efficiency ratio         
Core non-interest expense (numerator) (non-GAAP)   30,848     31,331     29,827     62,179     58,408 
Core operating revenue (denominator) (non-GAAP)   48,582     47,897     42,908     96,480     82,824 
Core efficiency ratio (non-GAAP) 63.50%  65.41%  69.51%  64.45%  70.52%
          
(1) Expense related to New Resource Bank acquisition 
(2) Salary and COBRA reimbursement expense for positions eliminated  

 

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress Releases
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!

Loading...