Attached files

file filename
8-K - FORM 8-K - MERIDIAN INTERSTATE BANCORP INCd289783d8k.htm

Exhibit 99

LOGO

Meridian Interstate Bancorp, Inc. Reports Net Income for the Fourth Quarter

and Year Ended December 31, 2011

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

(978) 977-2211

Boston, Massachusetts (January 24, 2012): Meridian Interstate Bancorp, Inc. (the “Company” or “Meridian”) (NASDAQ: EBSB), the holding company for East Boston Savings Bank (the “Bank”), which also operates under the name Mt. Washington Bank, a Division of East Boston Savings Bank (“Mt. Washington”), announced net income of $2.0 million, or $0.09 per diluted share, for the quarter ended December 31, 2011 compared to $4.3 million, or $0.20 per diluted share, for the quarter ended December 31, 2010. For the year ended December 31, 2011, net income was $12.0 million, or $0.55 per diluted share compared to $13.4 million, or $0.61 per diluted share, for the year ended December 31, 2010. The Company’s return on average assets was 0.40% for the quarter ended December 31, 2011 compared to 0.95% for the quarter ended December 31, 2010. For the year ended December 31, 2011, the Company’s return on average assets was 0.63% compared to 0.77% for the year ended December 31, 2010. The Company’s return on average equity was 3.58% for the quarter ended December 31, 2011 compared to 7.99% for the quarter ended December 31, 2010. For the year ended December 31, 2011, the Company’s return on average equity was 5.45% compared to 6.38% for the year ended December 31, 2010.

Richard J. Gavegnano, Chairman and Chief Executive Officer, said, “I am pleased to report net income of $2.0 million, or $0.09 per share, for the fourth quarter and $12.0 million, or $0.55 per share, for the full year of 2011. Our actions in 2011 to build market share and earnings potential have already yielded significant results. Expansion of our residential and commercial real estate lending capacity and our entry into commercial and industrial lending contributed to net loan growth of 14% for 2011. We also had net deposit growth of 10% for 2011, with the opening of two East Boston Savings Bank branches and two Mt. Washington branches during the year contributing 40% of that growth. In addition, it is gratifying to see the increase in our quarterly net interest margin from earlier quarters in the year. Looking forward, the scheduled opening in early February of our new East Boston Savings Bank branch in Cambridge will provide an additional opportunity for growth in market share in the coming year.”

Net interest income decreased $136,000, or 0.9%, to $14.8 million for the quarter ended December 31, 2011 from $15.0 million for the quarter ended December 31, 2010. The net interest rate spread and net interest margin were 3.06% and 3.23%, respectively, for the quarter ended December 31, 2011 compared to 3.34% and 3.52%, respectively, for the quarter ended December 31, 2010. For the year ended December 31, 2011, net interest income decreased $3.2 million, or 5.2%, to $57.8 million from $61.0 million for the year ended December 31, 2010. The net interest rate spread and net interest margin were 3.06% and 3.24%, respectively, for the year ended December 31, 2011 compared to 3.62% and 3.80%, respectively, for the year ended December 31, 2010. The decreases in net interest income were due primarily to declines in yields on loans and securities for the fourth quarter and year ended December 31, 2011 compared to the same periods in 2010.

The Company’s yield on loans declined 31 basis points to 5.38%, which was partially offset by an increase in the average balance of the loan portfolio of $45.5 million, or 3.8%, to $1.230 billion for the year ended December 31, 2011 compared to the year ended December 31, 2010. For the year ended December 31, 2011, the average balance of total deposits increased $174.8 million, or 12.8%, to $1.536 billion, which was partially offset by a decline in the cost of total deposits of 13 basis points to 1.15% compared to the year ended December 31, 2010. The Company’s yield on interest-earning assets declined 70 basis points to 4.41% for the year ended December 31, 2011 compared to 5.11% for the year ended December 31, 2010, while the cost of funds declined 14 basis points to 1.25% for the year ended December 31, 2011 compared to 1.39% for the year ended December 31, 2010.

The Company’s provision for loan losses was $1.3 million for the quarter ended December 31, 2011 compared to $936,000 for the quarter ended December 31, 2010. For the year ended December 31, 2011, the provision for loan losses was $3.7 million compared to $3.2 million for the year ended December 31, 2010. The increases in the


provision for loan losses were based primarily on management’s assessment of loan portfolio growth and composition changes, an ongoing evaluation of credit quality and current economic conditions. The allowance for loan losses was $13.1 million or 0.96% of total loans outstanding at December 31, 2011, compared to $10.2 million or 0.86% of total loans outstanding at December 31, 2010.

Non-performing loans increased to $53.7 million, or 3.96% of total loans outstanding at December 31, 2011, from $43.1 million, or 3.64% of total loans outstanding at December 31, 2010. Non-performing assets increased to $57.5 million, or 2.91% of total assets, at December 31, 2011, from $47.2 million, or 2.57% of total assets, at December 31, 2010. Non-performing assets at December 31, 2011 were comprised of $22.4 million of construction loans, $11.6 million of commercial real estate loans, $15.8 million of one-to four-family mortgage loans, $1.6 million of multi-family mortgage loans, $1.8 million of home equity loans, $508,000 of commercial business loans and foreclosed real estate of $3.9 million. Non-performing assets at December 31, 2011 included $19.7 million of assets acquired in the January 2010 Mt. Washington Co-operative Bank merger, comprised of $17.4 million of non-performing loans and $2.3 million of foreclosed real estate.

Non-interest income decreased $729,000, or 19.8%, to $3.0 million for the quarter ended December 31, 2011 from $3.7 million for the quarter ended December 31, 2010, primarily due to decreases of $797,000 in gain on sales of securities, net, and $193,000 in equity income from the Company’s Hampshire First Bank affiliate, partially offset by an increase of $307,000 in customer service fees. For the year ended December 31, 2011, non-interest income increased $3.7 million, or 31.3%, to $15.4 million from $11.7 million for the year ended December 31, 2010, primarily due to increases of $2.7 million in gain on sales of securities, net, $314,000 in gain on sales of loans, net, and $618,000 in equity income from Hampshire First Bank. As announced in November 2011, Hampshire First Bank, which is approximately 40% owned by the Company, entered into an Agreement and Plan of Merger with NBT Bancorp, Inc. and NBT Bank, N.A. The merger is currently expected to be completed early in the second quarter of 2012.

Non-interest expense increased $2.5 million, or 22.9%, to $13.6 million for the quarter ended December 31, 2011 from $11.1 million for the quarter ended December 31, 2010, primarily due to increases of $1.5 million in salaries and employee benefits, $196,000 in occupancy and equipment expenses, $269,000 in marketing and advertising, $195,000 in professional services, and $322,000 in other general and administrative expenses. For the year ended December 31, 2011, non-interest expense increased $2.2 million, or 4.5%, to $51.0 million from $48.8 million for the year ended December 31, 2010, primarily due to increases of $3.8 million in salaries and employee benefits, $883,000 in occupancy and equipment expenses, $482,000 in marketing and advertising, $242,000 in professional services, and $322,000 in other general and administrative expenses, partially offset by decreases of $357,000 in deposit insurance, $160,000 in foreclosed real estate costs, $291,000 in recurring data processing costs and a $2.7 million charge during the year ended December 31, 2010 related to termination of the contract with Mt. Washington Co-operative Bank’s data processing services provider. The increases in salaries and employee benefits, occupancy and equipment and other general and administrative expenses were primarily associated with the new branches opened this year and costs associated with the expansion of residential and commercial lending capacity. The Company’s efficiency ratio was 77.40% for the quarter ended December 31, 2011 compared to 64.92% for the quarter ended December 31, 2010, excluding a reduction in the charge to terminate Mt. Washington Co-operative Bank’s data processing contract. For the year ended December 31, 2011, the efficiency ratio was 74.16% compared to 65.00% for the year ended December 31, 2010, excluding the charge to terminate Mt. Washington Co-operative Bank’s data processing contract.

Mr. Gavegnano noted, “The increases in our non-interest expenses and the efficiency ratio during 2011 are a direct result of our investment in additional lending capacity and new retail branches to expand sources of deposit funding. These investments are increasing our market share and significantly enhancing our franchise and stockholder value.”

The Company recorded a provision for income taxes of $946,000 for the quarter ended December 31, 2011, reflecting an effective tax rate of 32.5%, compared to $2.3 million, or 35.3%, for the quarter ended December 31, 2010. For the year ended December 31, 2011, the provision for income taxes was $6.6 million, reflecting an effective tax rate of 35.5%, compared to $7.4 million, or 35.6%, for the year ended December 31, 2010. The changes in the income tax provision were primarily due to the changes in pre-tax income.

 

2


Total assets increased $138.6 million, or 7.5%, to $1.974 billion at December 31, 2011 from $1.836 billion at December 31, 2010. Net loans increased $167.7 million, or 14.3%, to $1.341 billion at December 31, 2011 from $1.174 billion at December 31, 2010. Cash and cash equivalents increased $1.2 million, or 0.8%, to $156.7 million at December 31, 2011 from $155.5 million at December 31, 2010. Securities available for sale decreased $25.4 million, or 7.0%, to $335.2 million at December 31, 2011 from $360.6 million at December 31, 2010.

Total deposits increased $144.8 million, or 9.9%, to $1.604 billion at December 31, 2011 from $1.460 billion at December 31, 2010, reflecting net growth of $195.6 million in core deposits. The net deposit growth also reflects $57.4 million of new deposits in the four branches opened during 2011. Total borrowings decreased $17.2 million, or 11.6%, to $131.5 million at December 31, 2011 from $148.7 million at December 31, 2010, reflecting $21.8 million of reductions in Federal Home Loan Bank advances partially offset by a $4.5 million increase in short-term borrowings.

Mr. Gavegnano added, “Our focus on increasing core deposit relationships during 2011 resulted in growth in such non-term balances to $958.1 million, or 59.7% of total deposits at December 31, 2011.”

Total stockholders’ equity increased $4.3 million, or 2.0%, to $219.9 million at December 31, 2011, from $215.6 million at December 31, 2010. The increase for the year ended December 31, 2011 was due primarily to $12.0 million in net income, partially offset by a $5.2 million increase in treasury stock resulting from the Company’s repurchase of 392,663 shares and a $4.1 million decrease in accumulated other comprehensive income reflecting a decrease in the fair value of available for sale securities, net of tax. Stockholders’ equity to assets was 11.14% at December 31, 2011, compared to 11.74% at December 31, 2010. Book value per share increased to $9.93 at December 31, 2011 from $9.59 at December 31, 2010. Tangible book value per share increased to $9.31 at December 31, 2011 from $8.98 at December 31, 2010. Market price per share increased $0.66, or 5.6%, to $12.45 at December 31, 2011 from $11.79 at December 31, 2010. At December 31, 2011, the Company and the Bank continued to exceed all regulatory capital requirements.

As of December 31, 2011, the Company had repurchased 109,062 shares of its stock at an average price of $12.53 per share, or 12.1% of the 904,224 shares authorized for repurchase under the Company’s fourth repurchase program as adopted during 2011.

Mr. Gavegnano said, “Since late 2008, we have repurchased a total of 1,512,990 shares. We continue to consider additional stock repurchases, as well as various other opportunities to enhance stockholder value.”

Meridian Interstate Bancorp, Inc. is the holding company for East Boston Savings Bank. East Boston Savings Bank, a Massachusetts-chartered stock savings bank founded in 1848, operates 23 full service locations in the greater Boston metropolitan area including eight full service locations in its Mt. Washington Bank Division. We offer a variety of deposit and loan products to individuals and businesses located in our primary market, which consists of Essex, Middlesex and Suffolk Counties, Massachusetts. For additional information, visit www.ebsb.com.

Forward Looking Statements

Certain statements herein constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by words such as “believes,” “will,” “expects,” “project,” “may,” “could,” “developments,” “strategic,” “launching,” “opportunities,” “anticipates,” “estimates,” “intends,” “plans,” “targets” and similar expressions. These statements are based upon the current beliefs and expectations of Meridian Interstate Bancorp, Inc.’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements as a result of numerous factors. Factors that could cause such differences to exist include, but are not limited to, general economic conditions, changes in interest rates, regulatory considerations, and competition and the risk factors described in the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Meridian Interstate Bancorp, Inc.’s actual results could differ materially from those discussed. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release.

 

3


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

 

September 30, September 30,

(Dollars in thousands)

     December 31,
2011
     December 31,
2010
 

ASSETS

  

Cash and due from banks

     $ 156,622       $ 155,430   

Federal funds sold

       63         63   
    

 

 

    

 

 

 

Total cash and cash equivalents

       156,685         155,493   

Certificates of deposit—affiliate bank

       2,500         —     

Securities available for sale, at fair value

       335,230         360,602   

Federal Home Loan Bank stock, at cost

       12,538         12,538   

Loans held for sale

       4,192         13,013   

Loans

       1,354,354         1,183,717   

Less allowance for loan losses

       (13,053      (10,155
    

 

 

    

 

 

 

Loans, net

       1,341,301         1,173,562   

Bank-owned life insurance

       35,050         33,829   

Foreclosed real estate, net

       3,853         4,080   

Investment in affiliate bank

       12,607         11,497   

Premises and equipment, net

       36,991         34,425   

Accrued interest receivable

       7,282         7,543   

Prepaid deposit insurance

       1,257         3,026   

Deferred tax asset, net

       7,856         5,441   

Goodwill

       13,687         13,687   

Other assets

       3,351         7,094   
    

 

 

    

 

 

 

Total assets

     $ 1,974,380       $ 1,835,830   
    

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

  

Deposits:

       

Non interest-bearing

     $ 145,274       $ 111,423   

Interest-bearing Interest-bearing

       1,459,214         1,348,306   
    

 

 

    

 

 

 

Total deposits

       1,604,488         1,459,729   

Short-term borrowings—affiliate bank

       6,471         1,949   

Short-term borrowings—other

       10,056         10,037   

Long-term debt

       114,923         136,697   

Accrued expenses and other liabilities

       18,498         11,807   
    

 

 

    

 

 

 

Total liabilities

       1,754,436         1,620,219   
    

 

 

    

 

 

 

Stockholders’ equity:

       

Common stock, no par value, 50,000,000 shares authorized; 23,000,000 shares issued

       —           —     

Additional paid-in capital

       97,669         97,005   

Retained earnings

       134,533         122,563   

Accumulated other comprehensive income

       3,985         8,038   

Treasury stock, at cost, 584,881 and 192,218 shares at December 31, 2011 and 2010, respectively

       (7,317      (2,121

Unearned compensation—ESOP, 662,400 and 703,800 shares at December 31, 2011 and 2010, respectively

       (6,624      (7,038

Unearned compensation—restricted shares, 265,710 and 326,905 at December 31, 2011 and 2010, respectively

       (2,302      (2,836
    

 

 

    

 

 

 

Total stockholders’ equity

       219,944         215,611   
    

 

 

    

 

 

 

Total liabilities and stockholders’ equity

     $ 1,974,380       $ 1,835,830   
    

 

 

    

 

 

 

 

4


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

 

September 30, September 30, September 30, September 30,
        Three Months Ended December 31,      Years Ended December 31,  

(Dollars in thousands, except per share amounts)

     2011      2010      2011        2010  

Interest and dividend income:

               

Interest and fees on loans

     $ 16,818       $ 16,929       $ 66,157         $ 67,459   

Interest on debt securities

       2,475         3,176         11,086           13,467   

Dividends on equity securities

       285         258         1,033           923   

Interest on certificates of deposit

       9         —           34           42   

Interest on other interest-earning assets

       116         84         422           168   

Other interest and dividend income

       35         —           80           —     
    

 

 

    

 

 

    

 

 

      

 

 

 

Total interest and dividend income

       19,738         20,447         78,812           82,059   
    

 

 

    

 

 

    

 

 

      

 

 

 

Interest expense:

               

Interest on deposits

       4,123         4,580         17,738           17,444   

Interest on short-term borrowings

       7         8         39           63   

Interest on long-term debt

       769         884         3,195           3,533   
    

 

 

    

 

 

    

 

 

      

 

 

 

Total interest expense

       4,899         5,472         20,972           21,040   
    

 

 

    

 

 

    

 

 

      

 

 

 

Net interest income

       14,839         14,975         57,840           61,019   

Provision for loan losses

       1,272         936         3,663           3,181   
    

 

 

    

 

 

    

 

 

      

 

 

 

Net interest income, after provision for loan losses

       13,567         14,039         54,177           57,838   
    

 

 

    

 

 

    

 

 

      

 

 

 

Non-interest income (loss):

               

Customer service fees

       1,671         1,364         5,867           5,823   

Loan fees

       147         100         584           636   

Gain on sales of loans, net

       647         738         2,125           1,811   

Gain on sales of securities, net

       208         1,005         4,464           1,790   

Income from bank-owned life insurance

       302         304         1,221           1,169   

Equity income (loss) on investment in affiliate bank

       (22      171         1,110           492   

Other income

       —           —           17           —     
    

 

 

    

 

 

    

 

 

      

 

 

 

Total non-interest income

       2,953         3,682         15,388           11,721   
    

 

 

    

 

 

    

 

 

      

 

 

 

Non-interest expenses:

               

Salaries and employee benefits

       7,645         6,136         29,474           25,716   

Occupancy and equipment

       1,980         1,784         7,831           6,948   

Data processing

       720         918         2,909           3,200   

Data processing contract termination cost

       —           (386      —             2,689   

Marketing and advertising

       818         549         2,450           1,968   

Professional services

       698         503         2,685           2,443   

Foreclosed real estate

       198         184         328           488   

Deposit insurance

       424         580         1,893           2,250   

Other general and administrative

       1,127         805         3,424           3,102   
    

 

 

    

 

 

    

 

 

      

 

 

 

Total non-interest expenses

       13,610         11,073         50,994           48,804   
    

 

 

    

 

 

    

 

 

      

 

 

 

Income before income taxes

       2,910         6,648         18,571           20,755   

Provision for income taxes

       946         2,347         6,601           7,381   
    

 

 

    

 

 

    

 

 

      

 

 

 

Net income

     $ 1,964       $ 4,301       $ 11,970         $ 13,374   
    

 

 

    

 

 

    

 

 

      

 

 

 

Earnings per share:

               

Basic

     $ 0.09       $ 0.20       $ 0.55         $ 0.61   

Diluted

     $ 0.09       $ 0.20       $ 0.55         $ 0.61   

Weighted average shares:

               

Basic

       21,668,365         21,998,757         21,805,143           22,072,047   

Diluted

       21,798,777         22,014,612         21,931,863           22,081,005   

 

5


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Net Interest Income Analysis

(Unaudited)

 

September 30, September 30, September 30, September 30, September 30, September 30,
    For the Three Months Ended December 31,  
    2011     2010  

(Dollars in thousands)

  Average
Balance
    Interest     Yield/
Cost (5)
    Average
Balance
    Interest     Yield/
Cost (5)
 

Assets:

           

Interest-earning assets:

           

Loans (1)

  $ 1,294,214      $ 16,818        5.16   $ 1,213,440      $ 16,929        5.54

Securities and certificates of deposits

    338,429        2,769        3.25        351,433        3,434        3.88   

Other interest-earning assets (2)

    190,700        151        0.31        121,357        84        0.27   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-earning assets

    1,823,343        19,738        4.29        1,686,230        20,447        4.81   
   

 

 

       

 

 

   

Noninterest-earning assets

    136,381            129,828       
 

 

 

       

 

 

     

Total assets

  $ 1,959,724          $ 1,816,058       
 

 

 

       

 

 

     

Liabilities and stockholders’ equity:

           

Interest-bearing liabilities:

           

NOW deposits

  $ 143,624        177        0.49      $ 132,785        146        0.44   

Money market deposits

    422,352        892        0.84        317,915        830        1.04   

Regular and other deposits

    212,926        206        0.38        186,904        255        0.54   

Certificates of deposit

    663,628        2,848        1.70        682,829        3,349        1.95   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-bearing deposits

    1,442,530        4,123        1.13        1,320,433        4,580        1.38   

Borrowings

    132,876        776        2.32        153,349        892        2.31   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-bearing liabilities

    1,575,406        4,899        1.23        1,473,782        5,472        1.47   
   

 

 

       

 

 

   

Noninterest-bearing demand deposits

    145,770            117,436       

Other noninterest-bearing liabilities

    19,373            9,403       
 

 

 

       

 

 

     

Total liabilities

    1,740,549            1,600,621       

Total stockholders’ equity

    219,175            215,437       
 

 

 

       

 

 

     

Total liabilities and stockholders’ equity

  $ 1,959,724          $ 1,816,058       
 

 

 

       

 

 

     

Net interest-earning assets

  $ 247,937          $ 212,448       
 

 

 

       

 

 

     

Net interest income

    $ 14,839          $ 14,975     
   

 

 

       

 

 

   

Interest rate spread (3)

        3.06         3.34

Net interest margin (4)

        3.23         3.52

Average interest-earning assets to average interest-bearing liabilities

      115.74         114.42  

Supplemental Information:

           

Total deposits, including noninterest-bearing demand deposits

  $ 1,588,300      $ 4,123        1.03   $ 1,437,869      $ 4,580        1.26

Total deposits and borrowings, including noninterest-bearing demand deposits

  $ 1,721,176      $ 4,899        1.13   $ 1,591,218      $ 5,472        1.36

 

(1) Loans on non-accrual status are included in average balances.

 

(2) Includes Federal Home Loan Bank stock and associated dividends in 2011.

 

(3) Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.

 

(4) Net interest margin represents net interest income divided by average interest-earning assets.

 

(5) Annualized.

 

6


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Net Interest Income Analysis

(Unaudited)

 

September 30, September 30, September 30, September 30, September 30, September 30,
    For the Years Ended December 31,  
    2011     2010  

(Dollars in thousands)

  Average
Balance
    Interest     Yield/
Cost
    Average
Balance
    Interest     Yield/
Cost
 

Assets:

           

Interest-earning assets:

           

Loans (1)

  $ 1,230,294      $ 66,157        5.38   $ 1,184,816      $ 67,459        5.69

Securities and certificates of deposits

    364,199        12,153        3.34        350,038        14,432        4.12   

Other interest-earning assets (2)

    190,634        502        0.26        72,136        168        0.23   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-earning assets

    1,785,127        78,812        4.41        1,606,990        82,059        5.11   
   

 

 

       

 

 

   

Noninterest-earning assets

    128,955            131,756       
 

 

 

       

 

 

     

Total assets

  $ 1,914,082          $ 1,738,746       
 

 

 

       

 

 

     

Liabilities and stockholders’ equity:

           

Interest-bearing liabilities:

           

NOW deposits

  $ 134,557        613        0.46      $ 117,584        540        0.46   

Money market deposits

    376,546        3,515        0.93        308,756        3,447        1.12   

Regular and other deposits

    205,664        1,003        0.49        184,287        1,011        0.55   

Certificates of deposit

    692,638        12,607        1.82        644,181        12,446        1.93   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-bearing deposits

    1,409,405        17,738        1.26        1,254,808        17,444        1.39   

Borrowings

    143,346        3,234        2.26        154,123        3,596        2.33   
 

 

 

   

 

 

     

 

 

   

 

 

   

Total interest-bearing liabilities

    1,552,751        20,972        1.35        1,408,931        21,040        1.49   
   

 

 

       

 

 

   

Noninterest-bearing demand deposits

    126,737            106,549       

Other noninterest-bearing liabilities

    15,138            13,798       
 

 

 

       

 

 

     

Total liabilities

    1,694,626            1,529,278       

Total stockholders’ equity

    219,456            209,468       
 

 

 

       

 

 

     

Total liabilities and stockholders’ equity

  $ 1,914,082          $ 1,738,746       
 

 

 

       

 

 

     

Net interest-earning assets

  $ 232,376          $ 198,059       
 

 

 

       

 

 

     

Net interest income

    $ 57,840          $ 61,019     
   

 

 

       

 

 

   

Interest rate spread (3)

        3.06         3.62

Net interest margin (4)

        3.24         3.80

Average interest-earning assets to average interest-bearing liabilities

      114.97         114.06  

Supplemental Information:

           

Total deposits, including noninterest-bearing demand deposits

  $ 1,536,142      $ 17,738        1.15   $ 1,361,357      $ 17,444        1.28

Total deposits and borrowings, including noninterest-bearing demand deposits

  $ 1,679,488      $ 20,972        1.25   $ 1,515,480      $ 21,040        1.39

 

(1) Loans on non-accrual status are included in average balances.

 

(2) Includes Federal Home Loan Bank stock and associated dividends in 2011.

 

(3) Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.

 

(4) Net interest margin represents net interest income divided by average interest-earning assets.

 

 

7


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Selected Financial Highlights

(Unaudited)

 

September 30, September 30, September 30, September 30,
       At or For the Three Months Ended     At or For the Years Ended  
       December 31,     December 31,  
       2011     2010     2011     2010  

Key Performance Ratios

          

Return on average assets (1)

       0.40     0.95     0.63     0.77

Return on average equity (1)

       3.58        7.99        5.45        6.38   

Stockholders’ equity to total assets

       11.14        11.74        11.14        11.74   

Interest rate spread (1) (2)

       3.06        3.34        3.06        3.62   

Net interest margin (1) (3)

       3.23        3.52        3.24        3.80   

Non-interest expense to average assets (1)

       2.78        2.44        2.66        2.81   

Efficiency ratio (4)

       77.40        64.92        74.16        65.00   

 

September 30, September 30,
       December 31,  
       2011     2010  

Asset Quality Ratios

      

Allowance for loan losses/total loans

       0.96     0.86

Allowance for loan losses/non-performing loans

       24.31        23.54   

Non-performing loans/total loans

       3.96        3.64   

Non-performing loans/total assets

       2.72        2.35   

Non-performing assets/total assets

       2.91        2.57   

Share Related

      

Book value per share

     $ 9.93      $ 9.59   

Tangible book value per share

     $ 9.31      $ 8.98   

Market value per share

     $ 12.45      $ 11.79   

Shares outstanding

       22,149,409        22,480,877   

 

(1) Annualized for the three month periods.

 

(2) Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.

 

(3) Net interest margin represents net interest income divided by average interest-earning assets.

 

(4) The efficiency ratio represents non-interest expense excluding data processing contract termination costs divided by the sum of net interest income and non-interest income excluding gains or losses on the sale of securities.

 

8