(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
NASDAQ Global Select Stock Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR 230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR 240.12b-2). | |
Emerging growth company | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ |
Item 2.02. | Results of Operations and Financial Condition |
Item 9.01. | Financial Statements and Exhibits |
(a) | Not applicable. |
(b) | Not applicable. |
(c) | Not applicable. |
(d) | Exhibit. |
Number | Description | ||
Press Release Dated October 18, 2019. | |||
Number | Description | ||
Press Release Dated October 18, 2019. | |||
Dated: October 18, 2019 | UNITED FINANCIAL BANCORP, INC. Registrant | |||||
By: | /s/ Eric R. Newell | |||||
Eric R. Newell Executive Vice President/ Chief Financial Officer |
For Immediate Release: | October 18, 2019 | |
Investor Relations Contact: Marliese L. Shaw Executive Vice President, Investor Relations Officer United Bank 860-291-3622 MShaw@bankatunited.com | Media Relations Contact: Adam J. Jeamel Regional President, Corporate Communications United Bank 860-291-3765 AJeamel@bankatunited.com |
UBNK - United Financial Bancorp, Inc. | Page 1 | www.unitedfinancialinc.com |
UBNK - United Financial Bancorp, Inc. | Page 2 | www.unitedfinancialinc.com |
UBNK - United Financial Bancorp, Inc. | Page 3 | www.unitedfinancialinc.com |
UBNK - United Financial Bancorp, Inc. | Page 4 | www.unitedfinancialinc.com |
UBNK - United Financial Bancorp, Inc. | Page 5 | www.unitedfinancialinc.com |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Interest and dividend income: | (In thousands, except share data) | |||||||||||||||
Loans | $ | 65,255 | $ | 61,061 | $ | 195,669 | $ | 173,799 | ||||||||
Securities-taxable interest | 5,823 | 5,822 | 18,415 | 17,289 | ||||||||||||
Securities-non-taxable interest | 623 | 2,347 | 2,361 | 7,130 | ||||||||||||
Securities-dividends | 572 | 748 | 1,881 | 2,121 | ||||||||||||
Interest-bearing deposits | 232 | 213 | 798 | 476 | ||||||||||||
Total interest and dividend income | 72,505 | 70,191 | 219,124 | 200,815 | ||||||||||||
Interest expense: | ||||||||||||||||
Deposits | 20,740 | 15,767 | 61,235 | 39,658 | ||||||||||||
Borrowed funds | 5,359 | 5,995 | 17,536 | 18,004 | ||||||||||||
Total interest expense | 26,099 | 21,762 | 78,771 | 57,662 | ||||||||||||
Net interest income | 46,406 | 48,429 | 140,353 | 143,153 | ||||||||||||
Provision for loan losses | 2,037 | 2,007 | 6,552 | 6,296 | ||||||||||||
Net interest income after provision for loan losses | 44,369 | 46,422 | 133,801 | 136,857 | ||||||||||||
Non-interest income: | ||||||||||||||||
Service charges and fees | 6,616 | 6,623 | 20,339 | 19,324 | ||||||||||||
Net gain (loss) from sales of securities | 107 | (58 | ) | 981 | 120 | |||||||||||
Income from mortgage banking activities | 523 | 1,486 | 704 | 4,061 | ||||||||||||
Bank-owned life insurance income | 2,014 | 1,460 | 5,481 | 4,777 | ||||||||||||
Net loss on limited partnership investments | (244 | ) | (221 | ) | (8,745 | ) | (1,771 | ) | ||||||||
Other income | 149 | 265 | 225 | 693 | ||||||||||||
Total non-interest income | 9,165 | 9,555 | 18,985 | 27,204 | ||||||||||||
Non-interest expense: | ||||||||||||||||
Salaries and employee benefits | 21,545 | 22,643 | 65,670 | 65,954 | ||||||||||||
Service bureau fees | 2,360 | 2,209 | 6,595 | 6,592 | ||||||||||||
Occupancy and equipment | 5,136 | 4,487 | 15,787 | 14,104 | ||||||||||||
Professional fees | 2,957 | 1,013 | 6,664 | 3,282 | ||||||||||||
Marketing and promotions | 677 | 1,119 | 2,317 | 2,993 | ||||||||||||
FDIC insurance assessments | (63 | ) | 655 | 1,365 | 2,129 | |||||||||||
Core deposit intangible amortization | 372 | 288 | 1,179 | 930 | ||||||||||||
Other | 5,570 | 6,529 | 17,621 | 18,065 | ||||||||||||
Total non-interest expense | 38,554 | 38,943 | 117,198 | 114,049 | ||||||||||||
Income before income taxes | 14,980 | 17,034 | 35,588 | 50,012 | ||||||||||||
Provision for income taxes | 2,250 | 726 | 13,449 | 2,271 | ||||||||||||
Net income | $ | 12,730 | $ | 16,308 | $ | 22,139 | $ | 47,741 | ||||||||
Net income per share: | ||||||||||||||||
Basic | $ | 0.25 | $ | 0.32 | $ | 0.44 | $ | 0.94 | ||||||||
Diluted | $ | 0.25 | $ | 0.32 | $ | 0.44 | $ | 0.94 | ||||||||
Weighted-average shares outstanding: | ||||||||||||||||
Basic | 50,651,762 | 50,624,832 | 50,629,153 | 50,535,569 | ||||||||||||
Diluted | 50,813,908 | 51,104,776 | 50,780,547 | 51,026,105 |
F - 1 |
For the Three Months Ended | ||||||||||||||||||||
September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | September 30, 2018 | ||||||||||||||||
Interest and dividend income: | (In thousands, except share data) | |||||||||||||||||||
Loans | $ | 65,255 | $ | 65,650 | $ | 64,764 | $ | 63,227 | $ | 61,061 | ||||||||||
Securities-taxable interest | 5,823 | 6,117 | 6,475 | 5,705 | 5,822 | |||||||||||||||
Securities-non-taxable interest | 623 | 644 | 1,094 | 2,339 | 2,347 | |||||||||||||||
Securities-dividends | 572 | 653 | 656 | 702 | 748 | |||||||||||||||
Interest-bearing deposits | 232 | 341 | 225 | 250 | 213 | |||||||||||||||
Total interest and dividend income | 72,505 | 73,405 | 73,214 | 72,223 | 70,191 | |||||||||||||||
Interest expense: | ||||||||||||||||||||
Deposits | 20,740 | 20,564 | 19,931 | 18,183 | 15,767 | |||||||||||||||
Borrowed funds | 5,359 | 5,831 | 6,346 | 5,678 | 5,995 | |||||||||||||||
Total interest expense | 26,099 | 26,395 | 26,277 | 23,861 | 21,762 | |||||||||||||||
Net interest income | 46,406 | 47,010 | 46,937 | 48,362 | 48,429 | |||||||||||||||
Provision for loan losses | 2,037 | 2,472 | 2,043 | 2,618 | 2,007 | |||||||||||||||
Net interest income after provision for loan losses | 44,369 | 44,538 | 44,894 | 45,744 | 46,422 | |||||||||||||||
Non-interest income: | ||||||||||||||||||||
Service charges and fees | 6,616 | 7,538 | 6,185 | 7,447 | 6,623 | |||||||||||||||
Net gain (loss) from sales of securities | 107 | 137 | 737 | 25 | (58 | ) | ||||||||||||||
Income (loss) from mortgage banking activities | 523 | (410 | ) | 591 | 698 | 1,486 | ||||||||||||||
Bank-owned life insurance income | 2,014 | 1,521 | 1,946 | 1,517 | 1,460 | |||||||||||||||
Net loss on limited partnership investments | (244 | ) | (7,898 | ) | (603 | ) | (405 | ) | (221 | ) | ||||||||||
Other income (loss) | 149 | (48 | ) | 124 | 211 | 265 | ||||||||||||||
Total non-interest income | 9,165 | 840 | 8,980 | 9,493 | 9,555 | |||||||||||||||
Non-interest expense: | ||||||||||||||||||||
Salaries and employee benefits | 21,545 | 21,923 | 22,202 | 25,341 | 22,643 | |||||||||||||||
Service bureau fees | 2,360 | 2,198 | 2,037 | 2,309 | 2,209 | |||||||||||||||
Occupancy and equipment | 5,136 | 5,111 | 5,540 | 6,384 | 4,487 | |||||||||||||||
Professional fees | 2,957 | 2,414 | 1,293 | 1,136 | 1,013 | |||||||||||||||
Marketing and promotions | 677 | 782 | 858 | 1,108 | 1,119 | |||||||||||||||
FDIC insurance assessments | (63 | ) | 769 | 659 | 611 | 655 | ||||||||||||||
Core deposit intangible amortization | 372 | 388 | 420 | 420 | 288 | |||||||||||||||
Other | 5,570 | 5,872 | 6,178 | 6,409 | 6,529 | |||||||||||||||
Total non-interest expense | 38,554 | 39,457 | 39,187 | 43,718 | 38,943 | |||||||||||||||
Income before income taxes | 14,980 | 5,921 | 14,687 | 11,519 | 17,034 | |||||||||||||||
Provision (benefit) for income taxes | 2,250 | 9,169 | 2,030 | (646 | ) | 726 | ||||||||||||||
Net income (loss) | $ | 12,730 | $ | (3,248 | ) | $ | 12,657 | $ | 12,165 | $ | 16,308 | |||||||||
Net income (loss) per share: | ||||||||||||||||||||
Basic | $ | 0.25 | $ | (0.06 | ) | $ | 0.25 | $ | 0.24 | $ | 0.32 | |||||||||
Diluted | $ | 0.25 | $ | (0.06 | ) | $ | 0.25 | $ | 0.24 | $ | 0.32 | |||||||||
Weighted-average shares outstanding: | ||||||||||||||||||||
Basic | 50,651,762 | 50,620,236 | 50,615,059 | 50,613,498 | 50,624,832 | |||||||||||||||
Diluted | 50,813,908 | 50,620,236 | 50,907,092 | 50,970,000 | 51,104,776 |
F - 2 |
September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | September 30, 2018 | ||||||||||||||||
ASSETS | (In thousands) | |||||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Cash and due from banks | $ | 66,727 | $ | 67,939 | $ | 50,823 | $ | 36,434 | $ | 48,786 | ||||||||||
Short-term investments | 35,731 | 46,807 | 104,350 | 61,530 | 29,809 | |||||||||||||||
Total cash and cash equivalents | 102,458 | 114,746 | 155,173 | 97,964 | 78,595 | |||||||||||||||
Available for sale securities – At fair value | 823,247 | 840,500 | 848,541 | 973,347 | 972,035 | |||||||||||||||
Loans held for sale | 11,108 | 38,809 | 16,172 | 78,788 | 86,948 | |||||||||||||||
Loans: | ||||||||||||||||||||
Commercial real estate loans: | ||||||||||||||||||||
Owner-occupied | 457,601 | 459,648 | 439,366 | 443,398 | 434,906 | |||||||||||||||
Investor non-owner occupied | 1,964,650 | 1,971,103 | 1,932,137 | 1,911,070 | 1,888,848 | |||||||||||||||
Construction | 91,143 | 80,063 | 94,649 | 87,493 | 78,235 | |||||||||||||||
Total commercial real estate loans | 2,513,394 | 2,510,814 | 2,466,152 | 2,441,961 | 2,401,989 | |||||||||||||||
Commercial business loans | 836,476 | 910,473 | 920,165 | 886,770 | 861,030 | |||||||||||||||
Consumer loans: | ||||||||||||||||||||
Residential real estate | 1,300,676 | 1,306,208 | 1,322,423 | 1,313,373 | 1,283,126 | |||||||||||||||
Home equity | 553,349 | 575,683 | 583,368 | 583,454 | 579,907 | |||||||||||||||
Residential construction | 5,183 | 12,542 | 13,620 | 20,632 | 32,750 | |||||||||||||||
Other consumer | 466,204 | 439,413 | 425,854 | 410,249 | 369,781 | |||||||||||||||
Total consumer loans | 2,325,412 | 2,333,846 | 2,345,265 | 2,327,708 | 2,265,564 | |||||||||||||||
Total loans | 5,675,282 | 5,755,133 | 5,731,582 | 5,656,439 | 5,528,583 | |||||||||||||||
Net deferred loan costs and premiums | 17,002 | 17,965 | 17,901 | 17,786 | 16,603 | |||||||||||||||
Allowance for loan losses | (53,751 | ) | (53,206 | ) | (52,041 | ) | (51,636 | ) | (49,909 | ) | ||||||||||
Loans receivable - net | 5,638,533 | 5,719,892 | 5,697,442 | 5,622,589 | 5,495,277 | |||||||||||||||
Federal Home Loan Bank of Boston stock, at cost | 29,421 | 34,335 | 37,702 | 41,407 | 42,032 | |||||||||||||||
Accrued interest receivable | 23,930 | 24,938 | 25,061 | 24,823 | 25,485 | |||||||||||||||
Deferred tax asset, net | 25,561 | 27,366 | 27,600 | 32,706 | 31,473 | |||||||||||||||
Premises and equipment, net | 60,748 | 62,304 | 63,863 | 68,657 | 67,612 | |||||||||||||||
Operating lease right-of-use assets | 42,079 | 43,171 | 44,377 | — | — | |||||||||||||||
Financing lease right-of-use assets | 4,177 | 4,266 | 4,356 | — | — | |||||||||||||||
Goodwill | 116,709 | 116,709 | 116,727 | 116,769 | 115,281 | |||||||||||||||
Core deposit intangible asset | 4,847 | 5,219 | 5,607 | 6,027 | 3,561 | |||||||||||||||
Cash surrender value of bank-owned life insurance | 196,239 | 195,993 | 194,496 | 193,429 | 181,928 | |||||||||||||||
Other assets | 100,999 | 107,707 | 102,823 | 100,368 | 107,271 | |||||||||||||||
Total assets | $ | 7,180,056 | $ | 7,335,955 | $ | 7,339,940 | $ | 7,356,874 | $ | 7,207,498 | ||||||||||
F - 3 |
September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | September 30, 2018 | ||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
Liabilities: | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Non-interest-bearing | $ | 838,913 | $ | 843,926 | $ | 777,969 | $ | 799,785 | $ | 759,210 | ||||||||||
Interest-bearing | 4,813,137 | 4,882,622 | 4,886,283 | 4,870,814 | 4,741,153 | |||||||||||||||
Total deposits | 5,652,050 | 5,726,548 | 5,664,252 | 5,670,599 | 5,500,363 | |||||||||||||||
Mortgagors’ and investor escrow accounts | 7,498 | 14,541 | 11,510 | 4,685 | 9,597 | |||||||||||||||
Federal Home Loan Bank advances and other borrowings | 643,501 | 741,989 | 826,668 | 899,626 | 926,592 | |||||||||||||||
Operating lease liabilities | 54,163 | 55,197 | 56,265 | — | — | |||||||||||||||
Financing lease liabilities | 4,450 | 4,518 | 4,585 | — | — | |||||||||||||||
Accrued expenses and other liabilities | 88,112 | 73,140 | 52,562 | 69,446 | 61,128 | |||||||||||||||
Total liabilities | 6,449,774 | 6,615,933 | 6,615,842 | 6,644,356 | 6,497,680 | |||||||||||||||
Total stockholders’ equity | 730,282 | 720,022 | 724,098 | 712,518 | 709,818 | |||||||||||||||
Total liabilities and stockholders’ equity | $ | 7,180,056 | $ | 7,335,955 | $ | 7,339,940 | $ | 7,356,874 | $ | 7,207,498 |
F - 4 |
At or For the Three Months Ended | |||||||||||||||||||
September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | September 30, 2018 | |||||||||||||||
Share Data: | |||||||||||||||||||
Basic net income (loss) per share | $ | 0.25 | $ | (0.06 | ) | $ | 0.25 | $ | 0.24 | $ | 0.32 | ||||||||
Diluted net income (loss) per share | 0.25 | (0.06 | ) | 0.25 | 0.24 | 0.32 | |||||||||||||
Dividends declared per share | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | ||||||||||||||
Tangible book value per share | $ | 11.90 | $ | 11.71 | $ | 11.78 | $ | 11.54 | $ | 11.55 | |||||||||
Key Statistics: | |||||||||||||||||||
Total revenue | $ | 55,571 | $ | 47,850 | $ | 55,917 | $ | 57,855 | $ | 57,984 | |||||||||
Total non-interest expense | 38,554 | 39,457 | 39,187 | 43,718 | 38,943 | ||||||||||||||
Average earning assets | 6,680,059 | 6,706,237 | 6,783,604 | 6,708,701 | 6,671,424 | ||||||||||||||
Key Ratios: | |||||||||||||||||||
Return (loss) on average assets (annualized) | 0.70 | % | (0.18 | %) | 0.69 | % | 0.67 | % | 0.91 | % | |||||||||
Return (loss) on average equity (annualized) | 7.05 | % | (1.79 | %) | 7.13 | % | 6.89 | % | 9.26 | % | |||||||||
Tax-equivalent net interest margin (annualized) | 2.77 | % | 2.82 | % | 2.81 | % | 2.90 | % | 2.92 | % | |||||||||
Non-interest expense to average assets (annualized) | 2.13 | % | 2.16 | % | 2.13 | % | 2.41 | % | 2.17 | % | |||||||||
Cost of funds (annualized) (1) | 1.64 | % | 1.64 | % | 1.61 | % | 1.48 | % | 1.36 | % | |||||||||
Total revenue growth rate | 16.14 | % | (14.43 | %) | (3.35 | %) | (0.22 | )% | 2.55 | % | |||||||||
Total revenue growth rate (annualized) | 64.54 | % | (57.71 | %) | (13.40 | %) | (0.89 | )% | 10.21 | % | |||||||||
Average earning asset growth rate | (0.39 | %) | (1.14 | %) | 1.12 | % | 0.56 | % | 1.31 | % | |||||||||
Average earning asset growth rate (annualized) | (1.56 | %) | (4.56 | %) | 4.47 | % | 2.24 | % | 5.25 | % | |||||||||
Residential Mortgage Production: | |||||||||||||||||||
Dollar volume (total) | $ | 62,878 | $ | 46,549 | $ | 31,882 | $ | 128,209 | $ | 143,673 | |||||||||
Mortgages originated for purchases | 31,241 | 24,409 | 21,434 | 101,266 | 111,555 | ||||||||||||||
Loans sold | 68,031 | 22,352 | 89,980 | 108,663 | 99,372 | ||||||||||||||
Income (loss) from mortgage banking activities | 523 | (410 | ) | 591 | 698 | 1,486 | |||||||||||||
Non-performing Assets: | |||||||||||||||||||
Residential real estate | $ | 13,015 | $ | 12,893 | $ | 13,742 | $ | 13,217 | $ | 11,949 | |||||||||
Home equity | 4,890 | 5,051 | 4,577 | 4,735 | 4,005 | ||||||||||||||
Investor-owned commercial real estate | 1,928 | 2,357 | 739 | 1,131 | 1,525 | ||||||||||||||
Owner-occupied commercial real estate | 1,408 | 1,989 | 1,830 | 2,450 | 1,202 | ||||||||||||||
Construction | — | 137 | 171 | 199 | 243 | ||||||||||||||
Commercial business | 1,660 | 1,666 | 1,627 | 944 | 985 | ||||||||||||||
Other consumer | 1,143 | 657 | 1,034 | 1,030 | 597 | ||||||||||||||
Non-accrual loans | 24,044 | 24,750 | 23,720 | 23,706 | 20,506 | ||||||||||||||
Troubled debt restructured – non-accruing | 5,309 | 5,820 | 5,479 | 6,971 | 6,706 | ||||||||||||||
Total non-performing loans | 29,353 | 30,570 | 29,199 | 30,677 | 27,212 | ||||||||||||||
Other real estate owned | 1,347 | 1,455 | 1,429 | 1,389 | 1,808 | ||||||||||||||
Total non-performing assets | $ | 30,700 | $ | 32,025 | $ | 30,628 | $ | 32,066 | $ | 29,020 | |||||||||
Non-performing loans to total loans | 0.52 | % | 0.53 | % | 0.51 | % | 0.54 | % | 0.49 | % | |||||||||
Non-performing assets to total assets | 0.43 | % | 0.44 | % | 0.42 | % | 0.44 | % | 0.40 | % | |||||||||
Allowance for loan losses to non-performing loans | 183.12 | % | 174.05 | % | 178.23 | % | 168.32 | % | 183.41 | % | |||||||||
Allowance for loan losses to total loans | 0.95 | % | 0.92 | % | 0.91 | % | 0.91 | % | 0.90 | % | |||||||||
Non-GAAP Ratios: (2) | |||||||||||||||||||
Efficiency ratio | 65.33 | % | 69.99 | % | 69.67 | % | 69.18 | % | 65.61 | % | |||||||||
Return (loss) on average tangible common equity (annualized) | 8.68 | % | (1.94 | %) | 8.85 | % | 8.55 | % | 11.30 | % | |||||||||
Pre-provision net revenue to average assets | 1.06 | % | 0.92 | % | 0.92 | % | 1.00 | % | 1.12 | % |
(1) | The cost of funds ratio represents interest incurred on liabilities as a percentage of average non-interest-bearing deposits and interest-bearing liabilities. |
(2) | Non-GAAP ratios are not financial measurements required by generally accepted accounting principles; however, management believes such information is useful to investors in evaluating Company performance. Calculations of these non-GAAP metrics are provided after the reconciliations of non-GAAP financial measures and appear on pages F-11 and F-12. |
F - 5 |
For the Three Months Ended | |||||||||||||||||||||
September 30, 2019 | September 30, 2018 | ||||||||||||||||||||
Average Balance | Interest and Dividends | Yield/Cost | Average Balance | Interest and Dividends | Yield/Cost | ||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||
Residential real estate | $ | 1,353,068 | $ | 12,939 | 3.82 | % | $ | 1,375,948 | $ | 12,451 | 3.65 | % | |||||||||
Commercial real estate | 2,430,138 | 27,662 | 4.45 | 2,320,375 | 26,105 | 4.40 | |||||||||||||||
Construction | 93,461 | 1,260 | 5.27 | 114,068 | 1,379 | 4.73 | |||||||||||||||
Commercial business | 874,423 | 10,532 | 4.71 | 841,936 | 9,428 | 4.38 | |||||||||||||||
Home equity | 561,172 | 7,561 | 5.35 | 584,706 | 7,471 | 5.07 | |||||||||||||||
Other consumer | 451,562 | 5,800 | 5.10 | 351,892 | 4,532 | 5.11 | |||||||||||||||
Investment securities | 843,963 | 6,604 | 3.11 | 995,405 | 8,686 | 3.48 | |||||||||||||||
Federal Home Loan Bank stock | 32,310 | 534 | 6.61 | 45,016 | 715 | 6.35 | |||||||||||||||
Other earning assets | 39,962 | 236 | 2.34 | 42,078 | 216 | 2.04 | |||||||||||||||
Total interest-earning assets | 6,680,059 | 73,128 | 4.32 | 6,671,424 | 70,983 | 4.21 | |||||||||||||||
Allowance for loan losses | (53,741 | ) | (49,823 | ) | |||||||||||||||||
Non-interest-earning assets | 629,146 | 569,471 | |||||||||||||||||||
Total assets | $ | 7,255,464 | $ | 7,191,072 | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||
NOW and money market | $ | 2,610,253 | $ | 10,511 | 1.60 | % | $ | 2,515,660 | $ | 8,461 | 1.33 | % | |||||||||
Savings | 482,639 | 75 | 0.06 | 501,700 | 75 | 0.06 | |||||||||||||||
Certificates of deposit | 1,769,455 | 10,154 | 2.28 | 1,691,382 | 7,231 | 1.70 | |||||||||||||||
Total interest-bearing deposits | 4,862,347 | 20,740 | 1.69 | 4,708,742 | 15,767 | 1.33 | |||||||||||||||
Federal Home Loan Bank advances | 608,551 | 4,074 | 2.62 | 844,207 | 4,591 | 2.13 | |||||||||||||||
Other borrowings | 87,707 | 1,285 | 5.73 | 111,760 | 1,404 | 4.92 | |||||||||||||||
Total interest-bearing liabilities | 5,558,605 | 26,099 | 1.86 | 5,664,709 | 21,762 | 1.52 | |||||||||||||||
Non-interest-bearing deposits | 810,523 | 750,503 | |||||||||||||||||||
Other liabilities | 163,994 | 71,554 | |||||||||||||||||||
Total liabilities | 6,533,122 | 6,486,766 | |||||||||||||||||||
Stockholders’ equity | 722,342 | 704,306 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 7,255,464 | $ | 7,191,072 | |||||||||||||||||
Net interest-earning assets | $ | 1,121,454 | $ | 1,006,715 | |||||||||||||||||
Tax-equivalent net interest income | 47,029 | 49,221 | |||||||||||||||||||
Tax-equivalent net interest rate spread (1) | 2.46 | % | 2.69 | % | |||||||||||||||||
Tax-equivalent net interest margin (2) | 2.77 | % | 2.92 | % | |||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 120.18 | % | 117.77 | % | |||||||||||||||||
Less tax-equivalent adjustment | 623 | 792 | |||||||||||||||||||
Net interest income | $ | 46,406 | $ | 48,429 |
F - 6 |
For the Three Months Ended | |||||||||||||||||||||
September 30, 2019 | June 30, 2019 | ||||||||||||||||||||
Average Balance | Interest and Dividends | Yield/Cost | Average Balance | Interest and Dividends | Yield/Cost | ||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||
Residential real estate | $ | 1,353,068 | $ | 12,939 | 3.82 | % | $ | 1,351,571 | $ | 12,520 | 3.71 | % | |||||||||
Commercial real estate | 2,430,138 | 27,662 | 4.45 | 2,379,330 | 27,503 | 4.57 | |||||||||||||||
Construction | 93,461 | 1,260 | 5.27 | 105,801 | 1,387 | 5.19 | |||||||||||||||
Commercial business | 874,423 | 10,532 | 4.71 | 916,928 | 11,487 | 4.96 | |||||||||||||||
Home equity | 561,172 | 7,561 | 5.35 | 576,046 | 7,771 | 5.41 | |||||||||||||||
Other consumer | 451,562 | 5,800 | 5.10 | 433,971 | 5,496 | 5.08 | |||||||||||||||
Investment securities | 843,963 | 6,604 | 3.11 | 846,711 | 6,921 | 3.26 | |||||||||||||||
Federal Home Loan Bank stock | 32,310 | 534 | 6.61 | 35,513 | 620 | 6.98 | |||||||||||||||
Other earning assets | 39,962 | 236 | 2.34 | 60,366 | 344 | 2.29 | |||||||||||||||
Total interest-earning assets | 6,680,059 | 73,128 | 4.32 | 6,706,237 | 74,049 | 4.39 | |||||||||||||||
Allowance for loan losses | (53,741 | ) | (52,680 | ) | |||||||||||||||||
Non-interest-earning assets | 629,146 | 636,544 | |||||||||||||||||||
Total assets | $ | 7,255,464 | $ | 7,290,101 | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||
NOW and money market | $ | 2,610,253 | $ | 10,511 | 1.60 | % | $ | 2,517,212 | $ | 10,267 | 1.64 | % | |||||||||
Savings | 482,639 | 75 | 0.06 | 504,186 | 81 | 0.06 | |||||||||||||||
Certificates of deposit | 1,769,455 | 10,154 | 2.28 | 1,830,763 | 10,215 | 2.24 | |||||||||||||||
Total interest-bearing deposits | 4,862,347 | 20,740 | 1.69 | 4,852,161 | 20,563 | 1.70 | |||||||||||||||
Federal Home Loan Bank advances | 608,551 | 4,074 | 2.62 | 694,082 | 4,542 | 2.59 | |||||||||||||||
Other borrowings | 87,707 | 1,285 | 5.73 | 87,875 | 1,290 | 5.81 | |||||||||||||||
Total interest-bearing liabilities | 5,558,605 | 26,099 | 1.86 | 5,634,118 | 26,395 | 1.87 | |||||||||||||||
Non-interest-bearing deposits | 810,523 | 796,504 | |||||||||||||||||||
Other liabilities | 163,994 | 134,924 | |||||||||||||||||||
Total liabilities | 6,533,122 | 6,565,546 | |||||||||||||||||||
Stockholders’ equity | 722,342 | 724,555 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 7,255,464 | $ | 7,290,101 | |||||||||||||||||
Net interest-earning assets | $ | 1,121,454 | $ | 1,072,119 | |||||||||||||||||
Tax-equivalent net interest income | 47,029 | 47,654 | |||||||||||||||||||
Tax-equivalent net interest rate spread (1) | 2.46 | % | 2.52 | % | |||||||||||||||||
Tax-equivalent net interest margin (2) | 2.77 | % | 2.82 | % | |||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 120.18 | % | 119.03 | % | |||||||||||||||||
Less tax-equivalent adjustment | 623 | 644 | |||||||||||||||||||
Net interest income | $ | 46,406 | $ | 47,010 |
F - 7 |
For the Nine Months Ended | |||||||||||||||||||||
September 30, 2019 | September 30, 2018 | ||||||||||||||||||||
Average Balance | Interest and Dividends | Yield/Cost | Average Balance | Interest and Dividends | Yield/Cost | ||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||
Residential real estate | $ | 1,361,721 | $ | 38,345 | 3.75 | % | $ | 1,342,955 | $ | 35,977 | 3.59 | % | |||||||||
Commercial real estate | 2,389,734 | 82,467 | 4.55 | 2,303,188 | 74,522 | 4.27 | |||||||||||||||
Construction | 103,422 | 4,073 | 5.19 | 116,144 | 4,035 | 4.58 | |||||||||||||||
Commercial business | 893,211 | 32,632 | 4.82 | 833,612 | 26,949 | 4.26 | |||||||||||||||
Home equity | 573,056 | 23,206 | 5.41 | 583,876 | 21,056 | 4.82 | |||||||||||||||
Other consumer | 434,652 | 16,470 | 5.07 | 324,802 | 12,394 | 5.10 | |||||||||||||||
Investment securities | 885,389 | 21,344 | 3.21 | 1,018,609 | 26,305 | 3.44 | |||||||||||||||
Federal Home Loan Bank stock | 36,069 | 1,781 | 6.59 | 48,513 | 2,024 | 5.56 | |||||||||||||||
Other earning assets | 45,667 | 808 | 2.37 | 36,856 | 487 | 1.77 | |||||||||||||||
Total interest-earning assets | 6,722,921 | 221,126 | 4.36 | 6,608,555 | 203,749 | 4.09 | |||||||||||||||
Allowance for loan losses | (52,842 | ) | (48,750 | ) | |||||||||||||||||
Non-interest-earning assets | 635,164 | 559,792 | |||||||||||||||||||
Total assets | $ | 7,305,243 | $ | 7,119,597 | |||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||
NOW and money market | $ | 2,565,190 | $ | 31,089 | 1.62 | % | $ | 2,307,660 | $ | 19,517 | 1.13 | % | |||||||||
Savings | 495,599 | 230 | 0.06 | 510,137 | 225 | 0.06 | |||||||||||||||
Certificates of deposit | 1,807,829 | 29,916 | 2.21 | 1,745,332 | 19,916 | 1.53 | |||||||||||||||
Total interest-bearing deposits | 4,868,618 | 61,235 | 1.68 | 4,563,129 | 39,658 | 1.16 | |||||||||||||||
Federal Home Loan Bank advances | 700,461 | 13,660 | 2.57 | 945,085 | 13,829 | 1.93 | |||||||||||||||
Other borrowings | 88,109 | 3,876 | 5.80 | 113,937 | 4,175 | 4.83 | |||||||||||||||
Total interest-bearing liabilities | 5,657,188 | 78,771 | 1.86 | 5,622,151 | 57,662 | 1.37 | |||||||||||||||
Non-interest-bearing deposits | 784,334 | 734,253 | |||||||||||||||||||
Other liabilities | 144,741 | 66,491 | |||||||||||||||||||
Total liabilities | 6,586,263 | 6,422,895 | |||||||||||||||||||
Stockholders’ equity | 718,980 | 696,702 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 7,305,243 | $ | 7,119,597 | |||||||||||||||||
Net interest-earning assets | $ | 1,065,733 | $ | 986,404 | |||||||||||||||||
Tax-equivalent net interest income | 142,355 | 146,087 | |||||||||||||||||||
Tax-equivalent net interest rate spread (1) | 2.50 | % | 2.72 | % | |||||||||||||||||
Tax-equivalent net interest margin (2) | 2.80 | % | 2.93 | % | |||||||||||||||||
Average interest-earning assets to average interest-bearing liabilities | 118.84 | % | 117.54 | % | |||||||||||||||||
Less tax-equivalent adjustment | 2,002 | 2,934 | |||||||||||||||||||
Net interest income | $ | 140,353 | $ | 143,153 |
F - 8 |
F - 9 |
Three Months Ended | |||||||||||||||||||
September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | September 30, 2018 | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Net Income (Loss) (GAAP) | $ | 12,730 | $ | (3,248 | ) | $ | 12,657 | $ | 12,165 | $ | 16,308 | ||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Non-interest income | (638 | ) | (137 | ) | (1,158 | ) | (25 | ) | 58 | ||||||||||
Non-interest expense | 1,932 | 570 | — | 2,677 | (129 | ) | |||||||||||||
Income tax benefit related to tax reform | — | — | — | (1,717 | ) | — | |||||||||||||
Related income tax expense (benefit) | (116 | ) | 29 | 155 | (557 | ) | 15 | ||||||||||||
Net adjustment | 1,178 | 462 | (1,003 | ) | 378 | (56 | ) | ||||||||||||
Total net income (loss) (non-GAAP) | $ | 13,908 | $ | (2,786 | ) | $ | 11,654 | $ | 12,543 | $ | 16,252 | ||||||||
Non-interest income (GAAP) | $ | 9,165 | $ | 840 | $ | 8,980 | $ | 9,493 | $ | 9,555 | |||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Net (gain) loss on sales of securities | (107 | ) | (137 | ) | (737 | ) | (25 | ) | 58 | ||||||||||
BOLI claim benefit | (531 | ) | — | (421 | ) | — | — | ||||||||||||
Net adjustment | (638 | ) | (137 | ) | (1,158 | ) | (25 | ) | 58 | ||||||||||
Total non-interest income (non-GAAP) | 8,527 | 703 | 7,822 | 9,468 | 9,613 | ||||||||||||||
Total net interest income | 46,406 | 47,010 | 46,937 | 48,362 | 48,429 | ||||||||||||||
Total revenue (non-GAAP) | $ | 54,933 | $ | 47,713 | $ | 54,759 | $ | 57,830 | $ | 58,042 | |||||||||
Non-interest expense (GAAP) | $ | 38,554 | $ | 39,457 | $ | 39,187 | $ | 43,718 | $ | 38,943 | |||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Merger related expense | (1,932 | ) | (570 | ) | — | — | — | ||||||||||||
Lease exit/disposal cost obligation | — | — | — | (466 | ) | 129 | |||||||||||||
Effect of position eliminations | — | — | — | (2,211 | ) | — | |||||||||||||
Net adjustment | (1,932 | ) | (570 | ) | — | (2,677 | ) | 129 | |||||||||||
Total non-interest expense (non-GAAP) | $ | 36,622 | $ | 38,887 | $ | 39,187 | $ | 41,041 | $ | 39,072 | |||||||||
Total loans | $ | 5,675,282 | $ | 5,755,133 | $ | 5,731,582 | $ | 5,656,439 | $ | 5,528,583 | |||||||||
Non-covered loans (1) | (585,555 | ) | (618,176 | ) | (658,455 | ) | (675,112 | ) | (708,621 | ) | |||||||||
Total covered loans | $ | 5,089,727 | $ | 5,136,957 | $ | 5,073,127 | $ | 4,981,327 | $ | 4,819,962 | |||||||||
Allowance for loan losses | $ | 53,751 | $ | 53,206 | $ | 52,041 | $ | 51,636 | $ | 49,909 | |||||||||
Allowance for loan losses to total loans | 0.95 | % | 0.92 | % | 0.91 | % | 0.91 | % | 0.90 | % | |||||||||
Allowance for loan losses to total covered loans | 1.06 | % | 1.04 | % | 1.03 | % | 1.04 | % | 1.04 | % |
F - 10 |
Three Months Ended | |||||||||||||||||||
September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | September 30, 2018 | |||||||||||||||
Efficiency Ratio: | |||||||||||||||||||
Non-Interest Expense (GAAP) | $ | 38,554 | $ | 39,457 | $ | 39,187 | $ | 43,718 | $ | 38,943 | |||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Other real estate owned expense | (170 | ) | (83 | ) | (105 | ) | (108 | ) | (256 | ) | |||||||||
Merger related expense | (1,932 | ) | (570 | ) | — | — | — | ||||||||||||
Lease exit/disposal cost obligation | — | — | — | (466 | ) | 129 | |||||||||||||
Effect of position eliminations | — | — | — | (2,211 | ) | — | |||||||||||||
Non-Interest Expense for Efficiency Ratio (non-GAAP) | $ | 36,452 | $ | 38,804 | $ | 39,082 | $ | 40,933 | $ | 38,816 | |||||||||
Net Interest Income (GAAP) | $ | 46,406 | $ | 47,010 | $ | 46,937 | $ | 48,362 | $ | 48,429 | |||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Tax-equivalent adjustment for tax-exempt loans and investment securities | 623 | 644 | 736 | 938 | 895 | ||||||||||||||
Non-Interest Income (GAAP) | 9,165 | 840 | 8,980 | 9,493 | 9,555 | ||||||||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Net (gain) loss on sales of securities | (107 | ) | (137 | ) | (737 | ) | (25 | ) | 58 | ||||||||||
Net loss on limited partnership investments | 244 | 7,898 | 603 | 405 | 221 | ||||||||||||||
BOLI claim benefit | (531 | ) | — | (421 | ) | — | — | ||||||||||||
Total Revenue for Efficiency Ratio (non-GAAP) | $ | 55,800 | $ | 56,255 | $ | 56,098 | $ | 59,173 | $ | 59,158 | |||||||||
Efficiency Ratio (Non-Interest Expense for Efficiency Ratio (non-GAAP)/Total Revenue for Efficiency Ratio (non-GAAP)) | 65.33 | % | 68.98 | % | 69.67 | % | 69.18 | % | 65.61 | % | |||||||||
F - 11 |
Three Months Ended | |||||||||||||||||||
September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | September 30, 2018 | |||||||||||||||
Pre-Provision Net Revenue ("PPNR") to Average Assets (Annualized): | |||||||||||||||||||
Net Interest Income (GAAP) | $ | 46,406 | $ | 47,010 | $ | 46,937 | $ | 48,362 | $ | 48,429 | |||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Tax-equivalent adjustment for tax-exempt loans and investment securities | 623 | 644 | 736 | 938 | 895 | ||||||||||||||
Total tax-equivalent net interest income (A) | $ | 47,029 | $ | 47,654 | $ | 47,673 | $ | 49,300 | $ | 49,324 | |||||||||
Non-Interest Income (GAAP) | 9,165 | 840 | 8,980 | 9,493 | 9,555 | ||||||||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Net (gain) loss on sales of securities | (107 | ) | (137 | ) | (737 | ) | (25 | ) | 58 | ||||||||||
Net loss on limited partnership investments | 244 | 7,898 | 603 | 405 | 221 | ||||||||||||||
BOLI claim benefit | (531 | ) | — | (421 | ) | — | — | ||||||||||||
Non-Interest Income for PPNR (non-GAAP) (B) | $ | 8,771 | $ | 8,601 | $ | 8,425 | $ | 9,873 | $ | 9,834 | |||||||||
Non-Interest Expense (GAAP) | $ | 38,554 | $ | 39,457 | $ | 39,187 | $ | 43,718 | $ | 38,943 | |||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Merger related expense | (1,932 | ) | (570 | ) | — | — | — | ||||||||||||
Lease exit/disposal cost obligation | — | — | — | (466 | ) | 129 | |||||||||||||
Effect of position eliminations | — | — | — | (2,211 | ) | — | |||||||||||||
Non-Interest Expense for PPNR (non-GAAP) (C) | $ | 36,622 | $ | 38,887 | $ | 39,187 | $ | 41,041 | $ | 39,072 | |||||||||
Total PPNR (non-GAAP) (A + B - C) : | $ | 19,178 | $ | 17,368 | $ | 16,911 | $ | 18,132 | $ | 20,086 | |||||||||
Average Assets | 7,255,464 | 7,290,101 | 7,371,438 | 7,244,396 | 7,191,072 | ||||||||||||||
PPNR to Average Assets (Annualized) | 1.06 | % | 0.95 | % | 0.92 | % | 1.00 | % | 1.12 | % | |||||||||
Return on Average Tangible Common Equity (Annualized): | |||||||||||||||||||
Net Income (Loss) (GAAP) | $ | 12,730 | $ | (3,248 | ) | $ | 12,657 | $ | 12,165 | $ | 16,308 | ||||||||
Non-GAAP adjustments: | |||||||||||||||||||
Intangible assets amortization, tax effected at 21% | 294 | 307 | 332 | 332 | 228 | ||||||||||||||
Net Income (Loss) excluding intangible assets amortization, tax effected at 21% | $ | 13,024 | $ | (2,941 | ) | $ | 12,989 | $ | 12,497 | $ | 16,536 | ||||||||
Average stockholders' equity (non-GAAP) | $ | 722,342 | $ | 724,555 | $ | 709,905 | $ | 706,124 | $ | 704,306 | |||||||||
Average goodwill & other intangible assets (non-GAAP) | 122,132 | 119,287 | 122,597 | 121,614 | 119,009 | ||||||||||||||
Average tangible common stockholders' equity (non-GAAP) | $ | 600,210 | $ | 605,268 | $ | 587,308 | $ | 584,510 | $ | 585,297 | |||||||||
Return (Loss) on Average Tangible Common Equity (non-GAAP) | 8.68 | % | (1.94 | )% | 8.85 | % | 8.55 | % | 11.30 | % |
F - 12 |
LG?86[!;,!+N_.D6O/*=]^QAF];&/F@^@5, M0!R"&YHL?SQ ]CF%S#!&/T9IH'=6<1/8UV0G-VL<'+N