Le Lézard
Classified in: Business
Subjects: EARNINGS, Conference Call, Webcast

Independent Bank Corp. Reports Fourth Quarter Net Income of $47.5 Million


Independent Bank Corp. (Nasdaq Global Select Market: INDB), parent of Rockland Trust Company, today announced 2019 fourth quarter net income of $47.5 million, or $1.38 per diluted share, compared to net income of $51.8 million, or $1.51 per diluted share, reported in the third quarter of 2019. On an operating basis, 2019 third quarter net income was $51.7 million, or $1.50 per diluted share, which excluded a gain on sale of residential loans and merger and acquisition expenses. There were no non-operating items included in the fourth quarter of 2019. Full year net income was $165.2 million, or $5.03 on a diluted earnings per share basis, an increase of $43.6 million, or 35.8%, as compared to the prior year. In addition, full year operating net income was $184.6 million, or $5.62 on a diluted earnings per share basis, an increase of $54.8 million, or 42.2%, as compared to 2018.

"2019 was a tremendous year for Rockland Trust," said Christopher Oddleifson, the Chief Executive Officer of Independent Bank Corp. and Rockland Trust Company. "We achieved record earnings, record profitability, and delivered a strong return on equity to our shareholders. Our outstanding 2019 performance derived from the dedication and effort of each and every one of my colleagues, and their collective outstanding commitment to our customers, the communities we serve, and to each other. Those efforts were complemented by the Blue Hills acquisition, which we closed during the first half of 2019. We enter 2020 with strong fundamentals, good momentum and a continuing clear, disciplined focus upon the priorities of our customers."

BALANCE SHEET

Total assets of $11.4 billion at December 31, 2019 decreased by $143.5 million, or 1.2%, from the prior quarter, and inclusive of the 2019 second quarter acquisition of Blue Hills Bancorp, Inc. ("BHB"), increased by $2.5 billion, or 28.7%, as compared to the year ago period.

Loan closing volumes remained strong in the fourth quarter, but were outpaced by elevated payoff activity, which continues to be partially attributable to the recently acquired BHB portfolio. The net impact of this activity resulted in total loans decreasing by $39.9 million, or 0.5%, from the prior quarter to $8.9 billion. The commercial portfolio experienced modest growth, driven primarily by increased construction lending, while paydown activity negated strong closings in the commercial and industrial and commercial real estate portfolios. The consumer portfolio decreased as compared to the linked quarter, as the Company continues to sell a majority of its residential production into the secondary market, and as demand for home equity lending remains constrained by the current interest rate environment. Inclusive of the BHB acquisition, total loans increased by $2.0 billion, or 28.5%, when compared to the year ago period.

Deposit balances of $9.1 billion at December 31, 2019 decreased by $178.7 million, or 1.9%, compared to the third quarter of 2019, which was driven primarily by cash flow volatility associated with larger commercial deposit balances as well as some runoff in the acquired BHB deposit base. This continued runoff of higher cost time deposits contributed to a decline in the cost of deposits of two basis points, to 0.48% in the fourth quarter as compared to the prior quarter. Inclusive of the BHB acquisition, total deposits increased by $1.7 billion, or 23.2%, when compared to the year ago period.

The securities portfolio remained consistent with the prior quarter, reflecting $55.5 million of purchases offset by paydowns.

Total borrowings increased by $10.3 million, or 3.5%, compared to the prior quarter, primarily due to a $45.0 million Federal Home Loan Bank overnight borrowing position partially offset by a $35.0 million redemption of subordinated debt.

Stockholders' equity at December 31, 2019 rose to $1.7 billion, an increase of 1.5% as compared to September 30, 2019, driven by continued strong earnings retention, and partially offset by a decrease in other comprehensive income of $8.0 million. Stockholders' equity increased by 59.1% when compared to the year ago period, due primarily to the issuance of common stock associated with the BHB acquisition. Book value per share increased by $0.74, or 1.5%, to $49.69 during the fourth quarter as compared to the linked quarter. The Company's ratio of common equity to assets of 14.99% increased by 41 basis points from the prior quarter and by 286 basis points from the same period a year ago. The Company's tangible book value per share at December 31, 2019 was $34.11, representing an increase from the prior quarter of $0.75, or 2.2%, and is now 19.4% higher than the year ago period. The Company's ratio of tangible common equity to tangible assets of 10.80% at December 31, 2019 is 38 basis points higher than the prior quarter and 145 basis points above the year ago period.

NET INTEREST INCOME

Net interest income for the fourth quarter decreased 4.4% to $100.0 million compared to $104.6 million in the prior quarter. The decrease reflects the cumulative impact of recent Federal Reserve rate cuts, lower acquired loan accretion income, and a decrease in overall average earning assets. The 2019 fourth quarter net interest margin of 3.90% reflects a reduction of 13 basis points from the prior quarter, and includes purchase accounting loan accretion income of $3.4 million for the fourth quarter as compared to $3.9 million in the prior quarter.

NONINTEREST INCOME

Noninterest income of $33.3 million in the fourth quarter of 2019 was $1.5 million, or 4.7%, higher than the prior quarter. Significant changes in noninterest income in the fourth quarter compared to the prior quarter included the following:

NONINTEREST EXPENSE

Noninterest expense of $67.4 million in the fourth quarter of 2019 was $88,000, or 0.1% lower than the prior quarter. Significant changes in noninterest expense in the fourth quarter compared to the prior quarter included the following:

The Company generated a return on average assets and a return on average common equity of 1.64% and 11.06%, respectively, in the fourth quarter of 2019, as compared to 1.78% and 12.33%, respectively, for the prior quarter.

The Company's effective tax rate decreased to 23.2% for the fourth quarter as compared to 24.7% in the prior quarter, which was primarily attributable to a discrete benefit of $632,0000 associated with amended state tax returns filed during the quarter, as well as a related year to date favorable adjustment in the current quarter to reflect the newly determined lower state tax rate. Approximately $370,000 of this benefit was paid out in turn and included in the aforementioned higher consulting expenses incurred during the quarter.

ASSET QUALITY

During the fourth quarter of 2019, the Company recorded total net charge-offs of $3.2 million, primarily relating to a single charge-off of $2.5 million on a recently acquired loan. As such, there was $4.0 million provision for loan losses in the fourth quarter of 2019, as provision was also needed for legacy loan growth during the quarter. Nonperforming loans increased to $48.0 million at December 31, 2019 compared to prior quarter balances of $45.7 million, and increased to 0.54% of loans in the fourth quarter compared to 0.51% in the third quarter. However, total nonperforming assets are down slightly at December 31, 2019 to $48.0 million when compared to the prior period due to the sale of other real estate owned. When compared to the year ago period, total nonperforming assets have increased modestly by $2.6 million, or 5.8%. At December 31, 2019, delinquency as a percentage of loans was 0.29%, representing an increase of three basis points from the prior quarter.

The allowance for loan losses was $67.7 million at December 31, 2019, as compared to $66.9 million at September 30, 2019. The Company's allowance for loan losses as a percentage of loans was 0.76% and 0.75% at December 31, 2019 and September 30, 2019, respectively.

CONFERENCE CALL INFORMATION

Christopher Oddleifson, Chief Executive Officer, Robert Cozzone, Chief Operating Officer, and Mark Ruggiero, Chief Financial Officer, will host a conference call to discuss fourth quarter earnings at 10:00 a.m. Eastern Time on Friday, January 17, 2020. Internet access to the call is available on the Company's website at www.rocklandtrust.com or via telephonic access by dial-in at 1-888-336-7153 reference: INDB. A replay of the call will be available by calling 1-877-344-7529, Replay Conference Number: 10136428 and will be available through January 31, 2020. Additionally, a webcast replay will be available until January 17, 2021.

ABOUT INDEPENDENT BANK CORP.

Independent Bank Corp. is the holding company for Rockland Trust Company, a full-service commercial bank headquartered in Massachusetts. Named in 2018 to The Boston Globe's "Top Places to Work" list for the 10th consecutive year, Rockland Trust offers a wide range of banking, investment, and insurance services. The Bank serves businesses and individuals through over 100 retail branches, commercial and residential lending centers, and investment management offices in eastern Massachusetts, including Greater Boston, the South Shore, the Cape and Islands, as well as in Worcester County and Rhode Island. Rockland Trust also offers a full suite of mobile, online, and telephone banking services. The Company is an FDIC member and an Equal Housing Lender. To find out why Rockland Trust is the bank "Where Each Relationship Matters®", please visit www.rocklandtrust.com.

This press release contains certain "forward-looking statements" with respect to the financial condition, results of operations and business of the Company. These statements may be identified by such forward-looking terminology as "expect," "achieve," "plan," "believe," "future," "positioned," "continued," "will," "would," "potential," or similar statements or variations of such terms. Actual results may differ from those contemplated by these forward-looking statements.

Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, but are not limited to:

The Company wishes to caution readers not to place undue reliance on any forward-looking statements as the Company's business and its forward-looking statements involve substantial known and unknown risks and uncertainties described in the Company's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q ("Risk Factors"). Except as required by law, the Company disclaims any intent or obligation to update publicly any such forward-looking statements, whether in response to new information, future events or otherwise. Any public statements or disclosures by the Company following this release which modify or impact any of the forward-looking statements contained in this release will be deemed to modify or supersede such statements in this release. In addition to the information set forth in this press release, you should carefully consider the Risk Factors.

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 earnings per share ("EPS"), operating return on average assets, operating return on average common equity, tangible book value per share and the tangible common equity ratio.

Operating net income, operating EPS, operating return on average assets and operating return on average common equity exclude items that management believes are unrelated to its core banking business such as merger and acquisition expenses, and other items, if applicable. The Company's management uses operating earnings and related ratios and operating EPS to measure the strength of the Company's core banking business and to identify trends that may to some extent be obscured by such items.

Management also supplements its evaluation of financial performance with analysis of tangible book value per share (which is computed by dividing stockholders' equity less goodwill and identifiable 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 other intangibles). The Company has included information on tangible book value per share and the tangible common equity ratio because management believes that investors may find it useful to have access to the same analytical tools 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 noncore 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, including operating earnings, operating EPS, operating return on average assets, operating return on average equity, tangible book value per share and the tangible common equity ratio, are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

INDEPENDENT BANK CORP. FINANCIAL SUMMARY

 

 

 

 

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

(Unaudited, dollars in thousands)

 

 

 

 

 

 

% Change

 

% Change

 

December 31
2019

 

September 30
2019

 

December 31
2018

 

Dec 2019 vs.

 

Dec 2019 vs.

 

 

 

 

Sept 2019

 

Dec 2018

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

114,686

 

 

$

153,000

 

 

$

127,503

 

 

(25.04

)%

 

(10.05

)%

Interest-earning deposits with banks

36,288

 

 

66,272

 

 

122,952

 

 

(45.24

)%

 

(70.49

)%

Securities

 

 

 

 

 

 

 

 

 

Trading

2,179

 

 

1,963

 

 

1,504

 

 

11.00

%

 

44.88

%

Equities

21,261

 

 

21,021

 

 

19,477

 

 

1.14

%

 

9.16

%

Available for sale

426,424

 

 

391,975

 

 

442,752

 

 

8.79

%

 

(3.69

)%

Held to maturity

740,806

 

 

777,270

 

 

611,490

 

 

(4.69

)%

 

21.15

%

Total securities

1,190,670

 

 

1,192,229

 

 

1,075,223

 

 

(0.13

)%

 

10.74

%

Loans held for sale

33,307

 

 

55,937

 

 

6,431

 

 

(40.46

)%

 

417.91

%

Loans

 

 

 

 

 

 

 

 

 

Commercial and industrial

1,395,036

 

 

1,411,516

 

 

1,093,629

 

 

(1.17

)%

 

27.56

%

Commercial real estate

4,002,359

 

 

4,000,487

 

 

3,251,248

 

 

0.05

%

 

23.10

%

Commercial construction

547,293

 

 

520,585

 

 

365,165

 

 

5.13

%

 

49.88

%

Small business

174,497

 

 

172,038

 

 

164,676

 

 

1.43

%

 

5.96

%

Total commercial

6,119,185

 

 

6,104,626

 

 

4,874,718

 

 

0.24

%

 

25.53

%

Residential real estate

1,590,569

 

 

1,644,758

 

 

923,294

 

 

(3.29

)%

 

72.27

%

Home equity - first position

649,255

 

 

644,675

 

 

654,083

 

 

0.71

%

 

(0.74

)%

Home equity - subordinate positions

484,543

 

 

492,434

 

 

438,001

 

 

(1.60

)%

 

10.63

%

Total consumer real estate

2,724,367

 

 

2,781,867

 

 

2,015,378

 

 

(2.07

)%

 

35.18

%

Other consumer

30,087

 

 

27,008

 

 

16,098

 

 

11.40

%

 

86.90

%

Total loans

8,873,639

 

 

8,913,501

 

 

6,906,194

 

 

(0.45

)%

 

28.49

%

Less: allowance for loan losses

(67,740

)

 

(66,942

)

 

(64,293

)

 

1.19

%

 

5.36

%

Net loans

8,805,899

 

 

8,846,559

 

 

6,841,901

 

 

(0.46

)%

 

28.71

%

Federal Home Loan Bank stock

14,424

 

 

14,976

 

 

15,683

 

 

(3.69

)%

 

(8.03

)%

Bank premises and equipment, net

123,674

 

 

125,026

 

 

97,581

 

 

(1.08

)%

 

26.74

%

Goodwill

506,206

 

 

504,562

 

 

256,105

 

 

0.33

%

 

97.66

%

Other intangible assets

29,286

 

 

31,307

 

 

15,250

 

 

(6.46

)%

 

92.04

%

Cash surrender value of life insurance policies

197,372

 

 

195,883

 

 

160,456

 

 

0.76

%

 

23.01

%

Other assets

343,353

 

 

352,888

 

 

132,507

 

 

(2.70

)%

 

159.12

%

Total assets

$

11,395,165

 

 

$

11,538,639

 

 

$

8,851,592

 

 

(1.24

)%

 

28.74

%

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

$

2,662,591

 

 

$

2,752,150

 

 

$

2,450,907

 

 

(3.25

)%

 

8.64

%

Savings and interest checking accounts

3,232,909

 

 

3,199,182

 

 

2,865,349

 

 

1.05

%

 

12.83

%

Money market

1,856,552

 

 

1,904,643

 

 

1,399,761

 

 

(2.52

)%

 

32.63

%

Time certificates of deposit

1,395,315

 

 

1,470,116

 

 

711,103

 

 

(5.09

)%

 

96.22

%

Total deposits

9,147,367

 

 

9,326,091

 

 

7,427,120

 

 

(1.92

)%

 

23.16

%

Borrowings

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank borrowings

115,748

 

 

70,708

 

 

147,806

 

 

63.70

%

 

(21.69

)%

Long-term borrowings, net

74,906

 

 

74,894

 

 

?

 

 

0.02

%

 

100.00%

Junior subordinated debentures, net

62,848

 

 

62,848

 

 

76,173

 

 

?

%

 

(17.49

)%

Subordinated debentures, net

49,601

 

 

84,341

 

 

34,728

 

 

(41.19

)%

 

42.83

%

Total borrowings

303,103

 

 

292,791

 

 

258,707

 

 

3.52

%

 

17.16

%

Total deposits and borrowings

9,450,470

 

 

9,618,882

 

 

7,685,827

 

 

(1.75

)%

 

22.96

%

Other liabilities

236,552

 

 

237,433

 

 

92,275

 

 

(0.37

)%

 

156.36

%

Total liabilities

9,687,022

 

 

9,856,315

 

 

7,778,102

 

 

(1.72

)%

 

24.54

%

Stockholders' equity

 

 

 

 

 

 

 

 

 

Common stock

342

 

 

342

 

 

279

 

 

?

%

 

22.58

%

Additional paid in capital

1,035,450

 

 

1,033,949

 

 

527,648

 

 

0.15

%

 

96.24

%

Retained earnings

654,182

 

 

621,831

 

 

546,736

 

 

5.20

%

 

19.65

%

Accumulated other comprehensive income (loss), net of tax

18,169

 

 

26,202

 

 

(1,173

)

 

(30.66

)%

 

1,648.93

%

Total stockholders' equity

1,708,143

 

 

1,682,324

 

 

1,073,490

 

 

1.53

%

 

59.12

%

Total liabilities and stockholders' equity

$

11,395,165

 

 

$

11,538,639

 

 

$

8,851,592

 

 

(1.24

)%

 

28.74

%

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

(Unaudited, dollars in thousands, except per share data)

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

 

December 31
2019

 

September 30
2019

 

December 31
2018

 

Dec 2019 vs.

 

Dec 2019 vs.

 

 

 

 

Sept 2019

 

Dec 2018

Interest income

 

 

 

 

 

 

 

 

 

Interest on federal funds sold and short-term investments

$

454

 

 

$

680

 

 

$

908

 

 

(33.24

)%

 

(50.00

)%

Interest and dividends on securities

8,161

 

 

8,283

 

 

7,146

 

 

(1.47

)%

 

14.20

%

Interest and fees on loans

104,724

 

 

110,205

 

 

79,807

 

 

(4.97

)%

 

31.22

%

Interest on loans held for sale

364

 

 

456

 

 

49

 

 

(20.18

)%

 

642.86

%

Total interest income

113,703

 

 

119,624

 

 

87,910

 

 

(4.95

)%

 

29.34

%

Interest expense

 

 

 

 

 

 

 

 

 

Interest on deposits

11,134

 

 

11,846

 

 

6,222

 

 

(6.01

)%

 

78.95

%

Interest on borrowings

2,576

 

 

3,180

 

 

1,396

 

 

(18.99

)%

 

84.53

%

Total interest expense

13,710

 

 

15,026

 

 

7,618

 

 

(8.76

)%

 

79.97

%

Net interest income

99,993

 

 

104,598

 

 

80,292

 

 

(4.40

)%

 

24.54

%

Provision for loan losses

4,000

 

 

?

 

 

1,200

 

 

100.00%

 

233.33

%

Net interest income after provision for loan losses

95,993

 

 

104,598

 

 

79,092

 

 

(8.23

)%

 

21.37

%

Noninterest income

 

 

 

 

 

 

 

 

 

Deposit account fees

5,255

 

 

5,299

 

 

4,687

 

 

(0.83

)%

 

12.12

%

Interchange and ATM fees

5,705

 

 

6,137

 

 

5,027

 

 

(7.04

)%

 

13.49

%

Investment management

7,630

 

 

7,188

 

 

6,627

 

 

6.15

%

 

15.14

%

Mortgage banking income

3,270

 

 

3,968

 

 

941

 

 

(17.59

)%

 

247.50

%

Increase in cash surrender value of life insurance policies

1,441

 

 

1,304

 

 

1,131

 

 

10.51

%

 

27.41

%

Gain on life insurance benefits

?

 

 

434

 

 

?

 

 

(100.00

)%

 

n/a

Loan level derivative income

2,166

 

 

2,739

 

 

826

 

 

(20.92

)%

 

162.23

%

Other noninterest income

7,830

 

 

4,747

 

 

4,252

 

 

64.95

%

 

84.15

%

Total noninterest income

33,297

 

 

31,816

 

 

23,491

 

 

4.65

%

 

41.74

%

Noninterest expenses

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

37,764

 

 

39,432

 

 

31,845

 

 

(4.23

)%

 

18.59

%

Occupancy and equipment expenses

9,098

 

 

8,555

 

 

6,883

 

 

6.35

%

 

32.18

%

Data processing and facilities management

1,633

 

 

1,515

 

 

1,288

 

 

7.79

%

 

26.79

%

FDIC assessment

?

 

 

?

 

 

560

 

 

n/a

 

(100.00

)%

Merger and acquisition expense

?

 

 

705

 

 

8,046

 

 

(100.00

)%

 

(100.00

)%

Other noninterest expenses

18,950

 

 

17,326

 

 

15,769

 

 

9.37

%

 

20.17

%

Total noninterest expenses

67,445

 

 

67,533

 

 

64,391

 

 

(0.13

)%

 

4.74

%

Income before income taxes

61,845

 

 

68,881

 

 

38,192

 

 

(10.21

)%

 

61.93

%

Provision for income taxes

14,368

 

 

17,036

 

 

8,258

 

 

(15.66

)%

 

73.99

%

Net Income

$

47,477

 

 

$

51,845

 

 

$

29,934

 

 

(8.43

)%

 

58.61

%

 

 

 

 

 

 

 

 

 

 

Weighted average common shares (basic)

34,374,953

 

 

34,361,176

 

 

27,815,437

 

 

 

 

 

Common share equivalents

46,245

 

 

39,390

 

 

58,576

 

 

 

 

 

Weighted average common shares (diluted)

34,421,198

 

 

34,400,566

 

 

27,874,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

1.38

 

 

$

1.51

 

 

$

1.08

 

 

(8.61

)%

 

27.78

%

Diluted earnings per share

$

1.38

 

 

$

1.51

 

 

$

1.07

 

 

(8.61

)%

 

28.97

%

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP):

 

 

 

 

 

 

Net income

$

47,477

 

 

$

51,845

 

 

$

29,934

 

 

 

 

 

Noninterest income components

 

 

 

 

 

 

 

 

 

Less - gain on sale of loans

?

 

 

951

 

 

?

 

 

 

 

 

Noninterest expense components

 

 

 

 

 

 

 

 

 

Add - merger and acquisition expenses

?

 

 

705

 

 

8,046

 

 

 

 

 

Noncore increases (decreases) to income before taxes

?

 

 

(246

)

 

8,046

 

 

 

 

 

Net tax expense (benefit) associated with noncore items (1)

?

 

 

72

 

 

(2,089

)

 

 

 

 

Noncore increases (decreases) to net income

?

 

 

(174

)

 

5,957

 

 

 

 

 

Operating net income

$

47,477

 

 

$

51,671

 

 

$

35,891

 

 

(8.12

)%

 

32.28

%

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, on an operating basis

$

1.38

 

 

$

1.50

 

 

$

1.29

 

 

(8.00

)%

 

6.98

%

(1) The net tax benefit associated with noncore items is determined by assessing whether each noncore 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.

Performance ratios

 

 

 

 

 

 

 

 

 

Net interest margin (FTE)

3.90

%

 

4.03

%

 

4.05

%

 

 

 

 

Return on average assets GAAP (calculated by dividing net income by average assets)

1.64

%

 

1.78

%

 

1.38

%

 

 

 

 

Return on average assets on an operating basis (calculated by dividing net operating earnings by average assets)

1.64

%

 

1.77

%

 

1.66

%

 

 

 

 

Return on average common equity GAAP (calculated by dividing net income by average common equity)

11.06

%

 

12.33

%

 

11.49

%

 

 

 

 

Return on average common equity on an operating basis (calculated by dividing net operating earnings by average common equity)

11.06

%

 

12.29

%

 

13.78

%

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

(Unaudited, dollars in thousands, except per share data)

 

 

 

 

 

 

Years Ended

 

 

 

 

 

 

 

 

% Change

 

 

December 31
2019

 

December 31
2018

 

Dec 2019 vs.

 

 

 

 

Dec 2018

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

Interest on federal funds sold and short-term investments

 

$

2,207

 

 

$

2,676

 

 

(17.53

)%

Interest and dividends on securities

 

32,456

 

 

26,573

 

 

22.14

%

Interest and fees on loans

 

411,460

 

 

294,293

 

 

39.81

%

Interest on loans held for sale

 

891

 

 

159

 

 

460.38

%

Total interest income

 

447,014

 

 

323,701

 

 

38.09

%

Interest expense

 

 

 

 

 

 

Interest on deposits

 

41,186

 

 

19,995

 

 

105.98

%

Interest on borrowings

 

12,693

 

 

5,541

 

 

129.07

%

Total interest expense

 

53,879

 

 

25,536

 

 

110.99

%

Net interest income

 

393,135

 

 

298,165

 

 

31.85

%

Provision for loan losses

 

6,000

 

 

4,775

 

 

25.65

%

Net interest income after provision for loan losses

 

387,135

 

 

293,390

 

 

31.95

%

Noninterest income

 

 

 

 

 

 

Deposit account fees

 

20,040

 

 

18,327

 

 

9.35

%

Interchange and ATM fees

 

22,152

 

 

18,916

 

 

17.11

%

Investment management

 

28,719

 

 

26,155

 

 

9.80

%

Mortgage banking income

 

11,454

 

 

4,071

 

 

181.36

%

Increase in cash surrender value of life insurance policies

 

5,013

 

 

4,060

 

 

23.47

%

Gain on life insurance benefits

 

434

 

 

1,463

 

 

(70.33

)%

Loan level derivative income

 

6,478

 

 

2,373

 

 

172.99

%

Other noninterest income

 

21,004

 

 

13,140

 

 

59.85

%

Total noninterest income

 

115,294

 

 

88,505

 

 

30.27

%

Noninterest expenses

 

 

 

 

 

 

Salaries and employee benefits

 

149,165

 

 

124,328

 

 

19.98

%

Occupancy and equipment expenses

 

33,207

 

 

27,098

 

 

22.54

%

Data processing and facilities management

 

6,516

 

 

5,125

 

 

27.14

%

FDIC assessment

 

1,394

 

 

2,774

 

 

(49.75

)%

Merger and acquisition expense

 

26,433

 

 

11,168

 

 

136.69

%

Other noninterest expenses

 

67,606

 

 

55,476

 

 

21.87

%

Total noninterest expenses

 

284,321

 

 

225,969

 

 

25.82

%

Income before income taxes

 

218,108

 

 

155,926

 

 

39.88

%

Provision for income taxes

 

52,933

 

 

34,304

 

 

54.31

%

Net Income

 

$

165,175

 

 

$

121,622

 

 

35.81

%

 

 

 

 

 

 

 

Weighted average common shares (basic)

 

32,810,433

 

 

27,592,380

 

 

 

Common share equivalents

 

45,801

 

 

61,428

 

 

 

Weighted average common shares (diluted)

 

32,856,234

 

 

27,653,808

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

5.03

 

 

$

4.41

 

 

14.06

%

Diluted earnings per share

 

$

5.03

 

 

$

4.40

 

 

14.32

%

 

 

 

 

 

 

 

Reconciliation of Net Income (GAAP) to Operating Net Income (Non-GAAP):

 

 

 

 

 

 

Net Income

 

$

165,175

 

 

$

121,622

 

 

 

Noninterest income components

 

 

 

 

 

 

Less - gain on sale of loans

 

951

 

 

?

 

 

 

Noninterest expense components

 

 

 

 

 

 

Add - merger and acquisition expenses

 

26,433

 

 

11,168

 

 

 

Noncore increases (decreases) to income before taxes

 

25,482

 

 

11,168

 

 

 

Net tax expense (benefit) associated with noncore items (1)

 

(6,686

)

 

(2,967

)

 

 

Add - adjustment for tax effect of previously incurred merger and acquisition expenses

 

650

 

 

?

 

 

 

Total tax impact

 

(6,036

)

 

(2,967

)

 

 

Noncore increases (decreases) to net income

 

$

19,446

 

 

$

8,201

 

 

 

Operating net income

 

$

184,621

 

 

$

129,823

 

 

42.21

%

 

 

 

 

 

 

 

Diluted earnings per share, on an operating basis

 

$

5.62

 

 

$

4.69

 

 

19.83

%

(1) The net tax benefit associated with noncore items is determined by assessing whether each noncore 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.

 

 

 

 

 

 

 

Performance ratios

 

 

 

 

 

 

Net interest margin (FTE)

 

4.04

%

 

3.91

%

 

 

Return on average assets GAAP (calculated by dividing net income by average assets)

 

1.52

%

 

1.46

%

 

 

Return on average assets on an operating basis (calculated by dividing net operating earnings by average assets)

 

1.70

%

 

1.56

%

 

 

Return on average common equity GAAP (calculated by dividing net income by average common equity)

 

10.85

%

 

12.31

%

 

 

Return on average common equity on an operating basis (calculated by dividing net operating earnings by average common equity)

 

12.13

%

 

13.14

%

 

 

ASSET QUALITY

 

 

(Unaudited, dollars in thousands)

 

Nonperforming Assets At

 

 

December 31
2019

 

September 30
2019

 

December 31
2018

Nonperforming loans

 

 

 

 

 

 

Commercial & industrial loans

 

$

22,574

 

 

$

23,507

 

 

$

26,310

 

Commercial real estate loans

 

3,234

 

 

1,666

 

 

3,326

 

Small business loans

 

311

 

 

112

 

 

235

 

Residential real estate loans

 

15,012

 

 

13,088

 

 

8,251

 

Home equity

 

6,835

 

 

7,231

 

 

7,278

 

Other consumer

 

83

 

 

98

 

 

18

 

Total nonperforming loans

 

48,049

 

 

45,702

 

 

45,418

 

Other real estate owned

 

?

 

 

2,500

 

 

?

 

Total nonperforming assets

 

$

48,049

 

 

$

48,202

 

 

$

45,418

 

 

 

 

 

 

 

 

Nonperforming loans/gross loans

 

0.54

%

 

0.51

%

 

0.66

%

Nonperforming assets/total assets

 

0.42

%

 

0.42

%

 

0.51

%

Allowance for loan losses/nonperforming loans

 

140.98

%

 

146.47

%

 

141.56

%

Allowance for loan losses/total loans

 

0.76

%

 

0.75

%

 

0.93

%

Delinquent loans/total loans

 

0.29

%

 

0.26

%

 

0.67

%

 

 

 

 

 

 

 

 

 

Nonperforming Assets Reconciliation for the Three Months Ended

 

 

December 31
2019

 

September 30
2019

 

December 31
2018

 

 

 

 

 

 

 

Nonperforming assets beginning balance

 

$

48,202

 

 

$

48,183

 

 

$

45,584

 

New to nonperforming

 

13,457

 

 

4,946

 

 

5,759

 

Acquired loans

 

?

 

 

?

 

 

?

 

Loans charged-off

 

(3,467

)

 

(707

)

 

(588

)

Loans paid-off

 

(7,222

)

 

(3,041

)

 

(4,453

)

Loans restored to performing status

 

(391

)

 

(714

)

 

(630

)

Acquired other real estate owned

 

?

 

 

?

 

 

?

 

Valuation write down

 

?

 

 

(389

)

 

(120

)

Sale of other real estate owned

 

(2,500

)

 

?

 

 

(70

)

Other

 

(30

)

 

(76

)

 

(64

)

Nonperforming assets ending balance

 

$

48,049

 

 

$

48,202

 

 

$

45,418

 

 

 

Net Charge-Offs (Recoveries)

 

 

Three Months Ended

 

Years Ended

 

 

December 31
2019

 

September 30
2019

 

December 31
2018

 

December 31
2019

 

December 31
2018

Net charge-offs (recoveries)

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

$

240

 

 

$

(1,003

)

 

$

(3

)

 

$

(887

)

 

$

173

 

Commercial real estate loans

 

2,532

 

 

(24

)

 

(121

)

 

2,462

 

 

(106

)

Small business loans

 

176

 

 

64

 

 

118

 

 

387

 

 

326

 

Residential real estate loans

 

(1

)

 

(140

)

 

?

 

 

(142

)

 

136

 

Home equity

 

(12

)

 

(166

)

 

4

 

 

(78

)

 

137

 

Other consumer

 

267

 

 

287

 

 

144

 

 

811

 

 

459

 

Total net charge-offs (recoveries)

 

$

3,202

 

 

$

(982

)

 

$

142

 

 

$

2,553

 

 

$

1,125

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average loans (annualized)

 

0.14

%

 

(0.04

)%

 

0.01

%

 

0.03

%

 

0.02

%

 

 

Troubled Debt Restructurings At

 

 

December 31
2019

 

September 30
2019

 

December 31
2018

Troubled debt restructurings on accrual status

 

$

19,599

 

 

$

20,182

 

 

$

23,849

 

Troubled debt restructurings on nonaccrual status

 

24,766

 

 

26,232

 

 

29,348

 

Total troubled debt restructurings

 

$

44,365

 

 

$

46,414

 

 

$

53,197

 

 

 

 

 

 

 

 

BALANCE SHEET AND CAPITAL RATIOS

 

 

 

 

 

 

 

 

December 31
2019

 

September 30
2019

 

December 31
2018

Gross loans/total deposits

 

97.01

%

 

95.58

%

 

92.99

%

Common equity tier 1 capital ratio (1)

 

12.82

%

 

12.52

%

 

11.92

%

Tier one leverage capital ratio (1)

 

11.26

%

 

10.83

%

 

10.69

%

Common equity to assets ratio GAAP

 

14.99

%

 

14.58

%

 

12.13

%

Tangible common equity to tangible assets ratio (2)

 

10.80

%

 

10.42

%

 

9.35

%

Book value per share GAAP

 

$

49.69

 

 

$

48.95

 

 

$

38.23

 

Tangible book value per share (2)

 

$

34.11

 

 

$

33.36

 

 

$

28.57

 

(1) Estimated number for December 31, 2019.
(2) See Appendix A for detailed reconciliation from GAAP to Non-GAAP ratios.

INDEPENDENT BANK CORP. SUPPLEMENTAL FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited, dollars in thousands)

 

Three Months Ended

 

 

December 31, 2019

 

September 30, 2019

 

December 31, 2018

 

 

 

 

Interest

 

 

 

 

Interest

 

 

 

 

Interest

 

 

 

 

Average

 

Earned/

Yield/

 

Average

 

Earned/

Yield/

 

Average

 

Earned/

 

Yield/

 

 

Balance

 

Paid (1)

 

Rate

 

Balance

 

Paid (1)

 

Rate

 

Balance

 

Paid (1)

 

Rate

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits with banks, federal funds sold, and short term investments

 

$

99,173

 

 

$

454

 

 

1.82

%

 

$

115,255

 

 

$

680

 

 

2.34

%

 

$

158,376

 

 

$

908

 

 

2.27

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities - trading

 

2,041

 

 

?

 

 

?

%

 

1,947

 

 

?

 

 

?

%

 

1,554

 

 

?

 

 

?

%

Securities - taxable investments

 

1,177,084

 

 

8,150

 

 

2.75

%

 

1,204,314

 

 

8,269

 

 

2.72

%

 

1,031,969

 

 

7,132

 

 

2.74

%

Securities - nontaxable investments (1)

 

1,476

 

 

14

 

 

3.76

%

 

1,739

 

 

18

 

 

4.11

%

 

1,939

 

 

18

 

 

3.68

%

Total securities

 

$

1,180,601

 

 

$

8,164

 

 

2.74

%

 

$

1,208,000

 

 

$

8,287

 

 

2.72

%

 

$

1,035,462

 

 

$

7,150

 

 

2.74

%

Loans held for sale

 

41,127

 

 

364

 

 

3.51

%

 

102,065

 

 

456

 

 

1.77

%

 

5,708

 

 

49

 

 

3.41

%

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (1)

 

1,384,063

 

 

18,534

 

 

5.31

%

 

1,380,007

 

 

20,274

 

 

5.83

%

 

1,033,345

 

 

13,087

 

 

5.02

%

Commercial real estate (1)

 

3,994,496

 

 

48,673

 

 

4.83

%

 

4,017,670

 

 

49,139

 

 

4.85

%

 

3,168,962

 

 

38,533

 

 

4.82

%

Commercial construction

 

555,328

 

 

7,226

 

 

5.16

%

 

510,277

 

 

7,155

 

 

5.56

%

 

373,042

 

 

5,116

 

 

5.44

%

Small business

 

172,647

 

 

2,560

 

 

5.88

%

 

172,942

 

 

2,626

 

 

6.02

%

 

152,722

 

 

2,309

 

 

6.00

%

Total commercial

 

6,106,534

 

 

76,993

 

 

5.00

%

 

6,080,896

 

 

79,194

 

 

5.17

%

 

4,728,071

 

 

59,045

 

 

4.95

%

Residential real estate

 

1,607,939

 

 

15,024

 

 

3.71

%

 

1,644,467

 

 

17,329

 

 

4.18

%

 

860,234

 

 

8,647

 

 

3.99

%

Home equity

 

1,134,192

 

 

12,367

 

 

4.33

%

 

1,142,137

 

 

13,309

 

 

4.62

%

 

1,085,421

 

 

12,013

 

 

4.39

%

Total consumer real estate

 

2,742,131

 

 

27,391

 

 

3.96

%

 

2,786,604

 

 

30,638

 

 

4.36

%

 

1,945,655

 

 

20,660

 

 

4.21

%

Other consumer

 

28,407

 

 

593

 

 

8.28

%

 

30,294

 

 

627

 

 

8.21

%

 

14,415

 

 

283

 

 

7.79

%

Total loans

 

$

8,877,072

 

 

$

104,977

 

 

4.69

%

 

$

8,897,794

 

 

$

110,459

 

 

4.93

%

 

$

6,688,141

 

 

$

79,988

 

 

4.74

%

Total interest-earning assets

 

$

10,197,973

 

 

$

113,959

 

 

4.43

%

 

$

10,323,114

 

 

$

119,882

 

 

4.61

%

 

$

7,887,687

 

 

$

88,095

 

 

4.43

%

Cash and due from banks

 

120,758

 

 

 

 

 

 

121,515

 

 

 

 

 

 

110,643

 

 

 

 

 

Federal Home Loan Bank stock

 

13,113

 

 

 

 

 

 

15,781

 

 

 

 

 

 

13,274

 

 

 

 

 

Other assets

 

1,122,737

 

 

 

 

 

 

1,119,388

 

 

 

 

 

 

573,854

 

 

 

 

 

Total assets

 

$

11,454,581

 

 

 

 

 

 

$

11,579,798

 

 

 

 

 

 

$

8,585,459

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest checking accounts

 

$

3,225,413

 

 

$

2,117

 

 

0.26

%

 

$

3,157,870

 

 

$

2,120

 

 

0.27

%

 

$

2,737,399

 

 

$

1,763

 

 

0.26

%

Money market

 

1,880,638

 

 

3,756

 

 

0.79

%

 

1,942,932

 

 

4,220

 

 

0.86

%

 

1,398,175

 

 

2,378

 

 

0.67

%

Time deposits

 

1,427,513

 

 

5,261

 

 

1.46

%

 

1,471,749

 

 

5,506

 

 

1.48

%

 

685,440

 

 

2,081

 

 

1.20

%

Total interest-bearing deposits

 

$

6,533,564

 

 

$

11,134

 

 

0.68

%

 

$

6,572,551

 

 

$

11,846

 

 

0.72

%

 

$

4,821,014

 

 

$

6,222

 

 

0.51

%

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank borrowings

 

74,094

 

 

410

 

 

2.20

%

 

156,054

 

 

945

 

 

2.40

%

 

53,631

 

 

280

 

 

2.07

%

Customer repurchase agreements

 

?

 

 

?

 

 

?

%

 

?

 

 

?

 

 

?

%

 

72,668

 

 

43

 

 

0.23

%

Long-term borrowings

 

74,839

 

 

612

 

 

3.24

%

 

74,885

 

 

684

 

 

3.62

%

 

?

 

 

?

 

 

?

%

Junior subordinated debentures

 

62,848

 

 

497

 

 

3.14

%

 

62,848

 

 

506

 

 

3.19

%

 

74,592

 

 

646

 

 

3.44

%

Subordinated debentures

 

66,593

 

 

1,057

 

 

6.30

%

 

84,319

 

 

1,045

 

 

4.92

%

 

34,723

 

 

427

 

 

4.88

%

Total borrowings

 

$

278,374

 

 

$

2,576

 

 

3.67

%

 

$

378,106

 

 

$

3,180

 

 

3.34

%

 

$

235,614

 

 

$

1,396

 

 

2.35

%

Total interest-bearing liabilities

 

$

6,811,938

 

 

$

13,710

 

 

0.80

%

 

$

6,950,657

 

 

$

15,026

 

 

0.86

%

 

$

5,056,628

 

 

$

7,618

 

 

0.60

%

Noninterest-bearing demand deposits

 

2,712,829

 

 

 

 

 

 

2,753,596

 

 

 

 

 

 

2,399,488

 

 

 

 

 

Other liabilities

 

226,223

 

 

 

 

 

 

207,924

 

 

 

 

 

 

95,670

 

 

 

 

 

Total liabilities

 

$

9,750,990

 

 

 

 

 

 

$

9,912,177

 

 

 

 

 

 

$

7,551,786

 

 

 

 

 

Stockholders' equity

 

1,703,591

 

 

 

 

 

 

1,667,621

 

 

 

 

 

 

1,033,673

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

11,454,581

 

 

 

 

 

 

$

11,579,798

 

 

 

 

 

 

$

8,585,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

100,249

 

 

 

 

 

 

$

104,856

 

 

 

 

 

 

$

80,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (2)

 

 

 

 

 

3.63

%

 

 

 

 

 

3.75

%

 

 

 

 

 

3.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

3.90

%

 

 

 

 

 

4.03

%

 

 

 

 

 

4.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

9,246,393

 

 

$

11,134

 

 

 

 

$

9,326,147

 

 

$

11,846

 

 

 

 

$

7,220,502

 

 

$

6,222

 

 

 

Cost of total deposits

 

 

 

 

 

0.48

%

 

 

 

 

 

0.50

%

 

 

 

 

 

0.34

%

Total funding liabilities, including demand deposits

 

$

9,524,767

 

 

$

13,710

 

 

 

 

$

9,704,253

 

 

$

15,026

 

 

 

 

$

7,456,116

 

 

$

7,618

 

 

 

Cost of total funding liabilities

 

 

 

 

 

0.57

%

 

 

 

 

 

0.61

%

 

 

 

 

 

0.41

%

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $256,000, $258,000, and $185,000 for the three months ended December 31, 2019, September 30, 2019, and December 31, 2018, respectively, determined by applying the Company's marginal tax rates in effect during each respective quarter.
(2) Interest rate spread represents the difference between weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(3) Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

 

 

Years Ended

 

 

December 31, 2019

 

December 31, 2018

 

 

 

 

Interest

 

 

 

 

 

Interest

 

 

 

 

Average

 

Earned/

 

Yield/

 

Average

 

Earned/

 

Yield/

 

 

Balance

 

Paid

 

Rate

 

Balance

 

Paid

 

Rate

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits with banks, federal funds sold, and short term investments

 

$

97,028

 

 

$

2,207

 

 

2.27

%

 

$

136,140

 

 

$

2,676

 

 

1.97

%

Securities

 

 

 

 

 

 

 

 

 

 

 

 

Securities - trading

 

1,876

 

 

?

 

 

?

%

 

1,549

 

 

?

 

 

?

%

Securities - taxable investments

 

1,176,992

 

 

32,405

 

 

2.75

%

 

999,744

 

 

26,513

 

 

2.65

%

Securities - nontaxable investments (1)

 

1,673

 

 

66

 

 

3.95

%

 

2,098

 

 

76

 

 

3.62

%

Total securities

 

$

1,180,541

 

 

$

32,471

 

 

2.75

%

 

$

1,003,391

 

 

$

26,589

 

 

2.65

%

Loans held for sale

 

40,858

 

 

891

 

 

2.18

%

 

5,396

 

 

159

 

 

2.95

%

Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (1)

 

1,321,798

 

 

74,208

 

 

5.61

%

 

958,414

 

 

45,754

 

 

4.77

%

Commercial real estate (1)

 

3,838,526

 

 

187,902

 

 

4.90

%

 

3,128,659

 

 

144,045

 

 

4.60

%

Commercial construction

 

478,865

 

 

27,263

 

 

5.69

%

 

385,771

 

 

19,615

 

 

5.08

%

Small business

 

169,381

 

 

10,280

 

 

6.07

%

 

142,850

 

 

8,362

 

 

5.85

%

Total commercial

 

5,808,570

 

 

299,653

 

 

5.16

%

 

4,615,694

 

 

217,776

 

 

4.72

%

Residential real estate

 

1,483,831

 

 

59,375

 

 

4.00

%

 

794,735

 

 

31,768

 

 

4.00

%

Home equity

 

1,127,425

 

 

51,164

 

 

4.54

%

 

1,067,365

 

 

44,505

 

 

4.17

%

Total consumer real estate

 

2,611,256

 

 

110,539

 

 

4.23

%

 

1,862,100

 

 

76,273

 

 

4.10

%

Other consumer

 

26,095

 

 

2,216

 

 

8.49

%

 

12,116

 

 

952

 

 

7.86

%

Total loans

 

$

8,445,921

 

 

$

412,408

 

 

4.88

%

 

$

6,489,910

 

 

$

295,001

 

 

4.55

%

Total interest-earning assets

 

$

9,764,348

 

 

$

447,977

 

 

4.59

%

 

$

7,634,837

 

 

$

324,425

 

 

4.25

%

Cash and due from banks

 

118,295

 

 

 

 

 

 

103,911

 

 

 

 

 

Federal Home Loan Bank stock

 

15,692

 

 

 

 

 

 

13,200

 

 

 

 

 

Other assets

 

976,962

 

 

 

 

 

 

553,226

 

 

 

 

 

Total assets

 

$

10,875,297

 

 

 

 

 

 

$

8,305,174

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest checking accounts

 

$

3,121,120

 

 

$

8,366

 

 

0.27

%

 

$

2,658,798

 

 

$

5,582

 

 

0.21

%

Money market

 

1,817,394

 

 

15,135

 

 

0.83

%

 

1,367,743

 

 

7,465

 

 

0.55

%

Time deposits

 

1,250,577

 

 

17,685

 

 

1.41

%

 

655,983

 

 

6,948

 

 

1.06

%

Total interest-bearing deposits

 

$

6,189,091

 

 

$

41,186

 

 

0.67

%

 

$

4,682,524

 

 

$

19,995

 

 

0.43

%

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank borrowings

 

178,658

 

 

4,438

 

 

2.48

%

 

59,932

 

 

1,083

 

 

1.81

%

Customer repurchase agreements

 

?

 

 

?

 

 

?

%

 

129,890

 

 

248

 

 

0.19

%

Line of Credit

 

2,673

 

 

104

 

 

3.89

%

 

?

 

 

?

 

 

?

%

Long-term borrowings

 

57,270

 

 

2,073

 

 

3.62

%

 

?

 

 

?

 

 

?

%

Junior subordinated debentures

 

67,581

 

 

2,388

 

 

3.53

%

 

73,458

 

 

2,501

 

 

3.40

%

Subordinated debentures

 

70,070

 

 

3,690

 

 

5.27

%

 

34,705

 

 

1,709

 

 

4.92

%

Total borrowings

 

$

376,252

 

 

$

12,693

 

 

3.37

%

 

$

297,985

 

 

$

5,541

 

 

1.86

%

Total interest-bearing liabilities

 

$

6,565,343

 

 

$

53,879

 

 

0.82

%

 

$

4,980,509

 

 

$

25,536

 

 

0.51

%

Noninterest-bearing demand deposits

 

2,607,763

 

 

 

 

 

 

2,252,006

 

 

 

 

 

Other liabilities

 

180,270

 

 

 

 

 

 

84,671

 

 

 

 

 

Total liabilities

 

$

9,353,376

 

 

 

 

 

 

$

7,317,186

 

 

 

 

 

Stockholders' equity

 

1,521,921

 

 

 

 

 

 

987,988

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

10,875,297

 

 

 

 

 

 

$

8,305,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

394,098

 

 

 

 

 

 

$

298,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (2)

 

 

 

 

 

3.77

%

 

 

 

 

 

3.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

4.04

%

 

 

 

 

 

3.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Information

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits, including demand deposits

 

$

8,796,854

 

 

$

41,186

 

 

 

 

$

6,934,530

 

 

$

19,995

 

 

 

Cost of total deposits

 

 

 

 

 

0.47

%

 

 

 

 

 

0.29

%

Total funding liabilities, including demand deposits

 

$

9,173,106

 

 

$

53,879

 

 

 

 

$

7,232,515

 

 

$

25,536

 

 

 

Cost of total funding liabilities

 

 

 

 

 

0.59

%

 

 

 

 

 

0.35

%

(1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $963,000 and $724,000 for the years ended December 31, 2019 and 2018, respectively.
(2) Interest rate spread represents the difference between weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(3) Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

Organic Loan and Deposit Growth

(Unaudited, dollars in thousands)

 

 

 

Year-over-Year

 

 

December 31
2019

 

December 31
2018

 

BHB
Balances
Acquired

 

Loans Sold (1)

 

Organic
Growth/(Decline)

 

Organic
Growth/(Decline)%

Loans

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,395,036

 

 

$

1,093,629

 

 

$

259,592

 

 

$

?

 

 

$

41,815

 

 

3.82

%

Commercial real estate

 

4,002,359

 

 

3,251,248

 

 

838,018

 

 

?

 

 

(86,907

)

 

(2.67

)%

Commercial construction

 

547,293

 

 

365,165

 

 

78,609

 

 

?

 

 

103,519

 

 

28.35

%

Small business

 

174,497

 

 

164,676

 

 

13,851

 

 

?

 

 

(4,030

)

 

(2.45

)%

Total commercial

 

6,119,185

 

 

4,874,718

 

 

1,190,070

 

 

?

 

 

54,397

 

 

1.12

%

Residential real estate

 

1,590,569

 

 

923,294

 

 

807,154

 

 

67,170

 

 

(72,709

)

 

(7.87

)%

Home equity

 

1,133,798

 

 

1,092,084

 

 

64,299

 

 

?

 

 

(22,585

)

 

(2.07

)%

Total consumer real estate

 

2,724,367

 

 

2,015,378

 

 

871,453

 

 

67,170

 

 

(95,294

)

 

(4.73

)%

Total other consumer

 

30,087

 

 

16,098

 

 

12,191

 

 

?

 

 

1,798

 

 

11.17

%

Total loans

 

$

8,873,639

 

 

$

6,906,194

 

 

$

2,073,714

 

 

$

67,170

 

 

$

(39,099

)

 

(0.57

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

2,662,591

 

 

$

2,450,907

 

 

$

301,276

 

 

$

?

 

 

$

(89,592

)

 

(3.66

)%

Savings and interest checking accounts

 

3,232,909

 

 

2,865,349

 

 

351,554

 

 

?

 

 

16,006

 

 

0.56

%

Money market

 

1,856,552

 

 

1,399,761

 

 

543,842

 

 

?

 

 

(87,051

)

 

(6.22

)%

Time certificates of deposit

 

1,395,315

 

 

711,103

 

 

733,764

 

 

?

 

 

(49,552

)

 

(6.97

)%

Total deposits

 

$

9,147,367

 

 

$

7,427,120

 

 

$

1,930,436

 

 

$

?

 

 

$

(210,189

)

 

(2.83

)%

(1) During the third quarter of 2019, the Company sold $67.2 million of residential mortgage loans, primarily comprised of acquired BHB loans. The table above adjusts for the amounts sold to arrive at the organic growth/(decline) exclusive of the sale.

Certain amounts in prior year financial statements have been reclassified to conform to the current year's presentation.

APPENDIX A

(Unaudited, dollars in thousands, except per share data)

The following table summarizes the calculation of the Company's tangible common equity ratio and tangible book value per share at the dates indicated:

 

 

December 31
2019

 

September 30
2019

 

December 31
2018

 

Tangible common equity

 

(Dollars in thousands, except per share data)

 

Stockholders' equity (GAAP)

 

$

1,708,143

 

 

$

1,682,324

 

 

$

1,073,490

 

(a)

Less: Goodwill and other intangibles

 

535,492

 

 

535,869

 

 

271,355

 

 

Tangible common equity

 

$

1,172,651

 

 

$

1,146,455

 

 

$

802,135

 

(b)

Tangible assets

 

 

 

 

 

 

 

Assets (GAAP)

 

$

11,395,165

 

 

$

11,538,639

 

 

$

8,851,592

 

(c)

Less: Goodwill and other intangibles

 

535,492

 

 

535,869

 

 

271,355

 

 

Tangible assets

 

$

10,859,673

 

 

$

11,002,770

 

 

$

8,580,237

 

(d)

 

 

 

 

 

 

 

 

Common Shares

 

34,377,388

 

 

34,366,781

 

 

28,080,408

 

(e)

 

 

 

 

 

 

 

 

Common equity to assets ratio (GAAP)

 

14.99

%

 

14.58

%

 

12.13

%

(a/c)

Tangible common equity to tangible assets ratio (Non-GAAP)

 

10.80

%

 

10.42

%

 

9.35

%

(b/d)

Book value per share (GAAP)

 

$

49.69

 

 

$

48.95

 

 

$

38.23

 

(a/e)

Tangible book value per share (Non-GAAP)

 

$

34.11

 

 

$

33.36

 

 

$

28.57

 

(b/e)

APPENDIX B

(Unaudited, dollars in thousands)

The following table summarizes the impact of noncore items on the Company's calculation of noninterest income and noninterest expense, as well as the impact of noncore items on noninterest income as a percentage of total revenue and the efficiency ratio for the periods indicated:

 

Three Months Ended

 

Years Ended

 

 

December 31
2019

 

September 30
2019

 

December 31
2018

 

December 31
2019

 

December 31
2018

 

Net interest income (GAAP)

$

99,993

 

 

$

104,598

 

 

$

80,292

 

 

$

393,135

 

 

$

298,165

 

(a)

 

 

 

 

 

 

 

 

 

 

 

Noninterest income (GAAP)

$

33,297

 

 

$

31,816

 

 

$

23,491

 

 

$

115,294

 

 

$

88,505

 

(b)

Less:

 

 

 

 

 

 

 

 

 

 

Gain on sale of loans

?

 

 

951

 

 

?

 

 

951

 

 

?

 

 

Noninterest income on an operating basis (Non-GAAP)

$

33,297

 

 

$

30,865

 

 

$

23,491

 

 

$

114,343

 

 

$

88,505

 

(c)

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

67,445

 

 

$

67,533

 

 

$

64,391

 

 

$

284,321

 

 

$

225,969

 

(d)

Less:

 

 

 

 

 

 

 

 

 

 

Merger and acquisition expense

?

 

 

705

 

 

8,046

 

 

26,433

 

 

11,168

 

 

Noninterest expense on an operating basis (Non-GAAP)

$

67,445

 

 

$

66,828

 

 

$

56,345

 

 

$

257,888

 

 

$

214,801

 

(e)

 

 

 

 

 

 

 

 

 

 

 

Total revenue (GAAP)

$

133,290

 

 

$

136,414

 

 

$

103,783

 

 

$

508,429

 

 

$

386,670

 

(a+b)

Total operating revenue (Non-GAAP)

$

133,290

 

 

$

135,463

 

 

$

103,783

 

 

$

507,478

 

 

$

386,670

 

(a+c)

 

 

 

 

 

 

 

 

 

 

 

Ratios

 

 

 

 

 

 

 

 

 

 

Noninterest income as a % of total revenue (GAAP based)

24.98

%

 

23.32

%

 

22.63

%

 

22.68

%

 

22.89

%

(b/(a+b))

Noninterest income as a % of total revenue on an operating basis (Non-GAAP)

24.98

%

 

22.78

%

 

22.63

%

 

22.53

%

 

22.89

%

(c/(a+c))

Efficiency ratio (GAAP based)

50.60

%

 

49.51

%

 

62.04

%

 

55.92

%

 

58.44

%

(d/(a+b))

Efficiency ratio on an operating basis (Non-GAAP)

50.60

%

 

49.33

%

 

54.29

%

 

50.82

%

 

55.55

%

(e/(a+c))

 


These press releases may also interest you

at 02:00
Cornish Metals Inc. (AIM/TSX-V: CUSN) ("Cornish Metals" or the "Company"), is pleased to announce the launch of a new interactive investor hub, intended to provide stakeholders with a more proactive method of communication and enquiry support in...

at 01:54
Skanska has signed a construction contract with a consumer goods manufacturer regarding a manufacturing facility in the Northeast region of the USA. The contract is worth USD 94M, about SEK 970M, which will be included in the US order bookings for...

at 01:49
Aker BP delivered continued strong operational performance in the first quarter of 2024, with low cost and low emissions, and with all field development projects progressing according to plan.  HighlightsIncreased production: Oil and gas production...

at 01:49
Handshake Speakeasy, Mexico City, is crowned No.1 and The Best Bar in Mexico, sponsored by Perrier This year's list features 26 U.S. bars, 15 from Mexico, 7 hailing from Canada, and 2 based in the CaribbeanCivil Liberties, Toronto, at No.21, is named...

at 01:41
Solus Power, a leading innovator in electric vehicle (EV) charging solutions, has signed a Memorandum of Understanding (MOU) with global defence and security company, QinetiQ....

at 01:25
Well positioned for the gardening season First quarter 2024            Net sales decreased by 14% to SEK 14,719m (17,167). Changes in exchange rates had a neutral effect. Planned exits of low-margin petrol-powered business impacted with -4%. Organic...



News published on and distributed by: