Attached files

file filename
8-K - FORM 8-K - MERIDIAN INTERSTATE BANCORP INCd426284d8k.htm

Exhibit 99

 

LOGO

Meridian Interstate Bancorp, Inc. Reports Net Income for the Third Quarter and Nine Months Ended September 30, 2012

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

(978) 977-2211

Boston, Massachusetts (October 23, 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 $2.7 million, or $0.12 per diluted share, for the quarter ended September 30, 2012 compared to $2.6 million, or $0.12 per diluted share, for the quarter ended September 30, 2011. For the nine months ended September 30, 2012, net income was $10.3 million, or $0.47 per diluted share compared to $10.0 million, or $0.46 per diluted share, for the nine months ended September 30, 2011. The Company recorded a pre-tax gain of $4.8 million on June 8, 2012 due to the sale of Hampshire First Bank, which was 43% owned by the Company, to NBT Bancorp, Inc. and NBT Bank, N.A. On an after-tax basis, this gain increased net income by $2.9 million, or $0.13 per diluted share, for the nine months ended September 30, 2012. The Company’s return on average assets was 0.50% for the quarter ended September 30, 2012 compared to 0.54% for the quarter ended September 30, 2011. For the nine months ended September 30, 2012, the Company’s return on average assets was 0.67% compared to 0.70% for the nine months ended September 30, 2011. The Company’s return on average equity was 4.70% for the quarter ended September 30, 2012 compared to 4.78% for the quarter ended September 30, 2011. For the nine months ended September 30, 2012, the Company’s return on average equity was 6.05% compared to 6.08% for the nine months ended September 30, 2011.

Richard J. Gavegnano, Chairman and Chief Executive Officer, said, “I am pleased to report net income of $2.7 million, or $0.12 per share, for the third quarter of 2012. Net interest income rose 15% for the third quarter of 2012, reflecting growth in the Bank’s loan portfolio of $391 million, or 32%, and core deposits of $271 million, or 30%, since September of last year. Such significant growth validates the actions taken over the past year to expand capacity in real estate and business lending, core deposit funding sources and support functions that contributed to increases in our market share and franchise value. We will continue to expand our footprint with a new East Boston Savings Bank branch in the Town of Belmont and a new Mt. Washington branch in Boston’s Allston neighborhood to be opened late this year or early next year.”

Net interest income increased $2.1 million, or 14.8%, to $16.4 million for the quarter ended September 30, 2012 from $14.3 million for the quarter ended September 30, 2011. The net interest rate spread and net interest margin were 3.05% and 3.21%, respectively, for the quarter ended September 30, 2012 compared to 2.97% and 3.15%, respectively, for the quarter ended September 30, 2011. For the nine months ended September 30, 2012, net interest income increased $5.7 million, or 13.2%, to $48.7 million from $43.0 million for the nine months ended September 30, 2011. The net interest rate spread and net interest margin were 3.18% and 3.35%, respectively, for the nine months ended September 30, 2012 compared to 3.07% and 3.24%, respectively, for the nine months ended September 30, 2011. The increases in net interest income were due primarily to strong loan growth along with declines in the cost of funds for the third quarter and nine months ended September 30, 2012 compared to the same periods in 2011.

The average balance of the Company’s loan portfolio increased $358.7 million, or 29.0%, to $1.598 billion, which was partially offset by the decline in the yield on loans of 53 basis points to 4.77% for the quarter ended September 30, 2012 compared to the quarter ended September 30, 2011. The Company’s cost of total deposits declined 24 basis points to 0.89%, which was partially offset by the increase in the average balance of total deposits of $182.6 million, or 11.7%, to $1.742 billion for the quarter ended September 30, 2012 compared to the quarter ended September 30, 2011. The Company’s yield on interest-earning assets declined 15 basis points to 4.14% for the quarter ended September 30, 2012 compared to 4.29% for the quarter ended September 30, 2011, while the cost of funds declined 23 basis points to 0.99% for the quarter ended September 30, 2012 compared to 1.22% for the quarter ended September 30, 2011.


The Company’s provision for loan losses was $2.3 million for the quarter ended September 30, 2012 compared to $1.6 million for the quarter ended September 30, 2011. For the nine months ended September 30, 2012, the provision for loan losses was $5.8 million compared to $2.4 million for the nine months ended September 30, 2011. These changes were based primarily on management’s assessment of loan portfolio growth and composition changes, an ongoing evaluation of credit quality and current economic conditions. In addition, increases in the provision for loan losses were primarily due to growth in the commercial real estate, construction and commercial business loan categories for the third quarter and nine months ended September 30, 2012 compared to the same periods in 2011. The allowance for loan losses was $18.6 million or 1.13% of total loans outstanding at September 30, 2012, compared to $13.1 million or 0.96% of total loans outstanding at December 31, 2011.

Non-performing loans declined $13.0 million, or 24.1%, to $40.7 million, or 2.48% of total loans outstanding, at September 30, 2012, from $53.7 million, or 3.97% of total loans outstanding, at December 31, 2011. Non-performing assets declined $14.3 million, or 24.9%, to $43.2 million, or 1.95% of total assets, at September 30, 2012, from $57.5 million, or 2.91% of total assets, at December 31, 2011. Non-performing assets at September 30, 2012 were comprised of $7.8 million of construction loans, $9.2 million of commercial real estate loans, $19.2 million of one- to four-family mortgage loans, $1.5 million of multi-family mortgage loans, $2.5 million of home equity loans, and $525,000 of commercial business loans and foreclosed real estate of $2.5 million. Non-performing assets at September 30, 2012 included $20.0 million of assets acquired in the January 2010 Mt. Washington Co-operative Bank merger, comprised of $19.2 million of non-performing loans and $769,000 of foreclosed real estate.

Non-interest income increased $1.0 million, or 28.9%, to $4.5 million for the quarter ended September 30, 2012 from $3.5 million for the quarter ended September 30, 2011, primarily due to increases of $1.1 million in gain on sales of securities, net and $433,000 in customer service fees, partially offset by decreases of $314,000 in equity income from the Hampshire First Bank affiliate and $123,000 in mortgage banking gains, net. For the nine months ended September 30, 2012, non-interest income increased $4.7 million, or 37.5%, to $17.1 million from $12.4 million for the nine months ended September 30, 2011, primarily due to a $4.8 million gain on sale of the Hampshire First Bank affiliate and increases of $722,000 in customer service fees and $434,000 in mortgage banking gains, net, partially offset by decreases of $822,000 in equity income from the Hampshire First Bank affiliate and $312,000 in gain on sales of securities, net.

Non-interest expenses increased $2.1 million, or 17.2%, to $14.4 million for the quarter ended September 30, 2012 from $12.3 million for the quarter ended September 30, 2011, primarily due to increases of $975,000 in salaries and employee benefits and $1.1 million in other non-interest expenses. For the nine months ended September 30, 2012, non-interest expenses increased $7.0 million, or 18.9%, to $44.4 million from $37.4 million for the nine months ended September 30, 2011, primarily due to increases of $4.8 million in salaries and employee benefits and $2.3 million in other non-interest expenses. The increases in non-interest expenses were primarily associated with the new branches opened and costs associated with the expansion of residential and commercial lending capacity in the past year. The Company’s efficiency ratio was 74.14% for the quarter ended September 30, 2012 compared to 70.58% for the quarter ended September 30, 2011. For the nine months ended September 30, 2012, the efficiency ratio was 77.93%, excluding the gain on sale of the Hampshire First Bank affiliate, compared to 73.04% for the nine months ended September 30, 2011.

Mr. Gavegnano noted, “Our efficiency ratio has declined from the higher levels reported earlier this year. We anticipate further improvement in our efficiency ratio with net interest income expected to rise as we continue to emphasize loan and deposit growth.”

The Company recorded a provision for income taxes of $1.6 million for the quarter ended September 30, 2012, reflecting an effective tax rate of 36.4%, compared to $1.4 million, or 34.5%, for the quarter ended September 30, 2011. For the nine months ended September 30, 2012, the provision for income taxes was $5.3 million, reflecting an effective tax rate of 33.7%, compared to $5.7 million, or 36.1%, for the nine months ended September 30, 2011. The changes in the income tax provision were primarily due to changes in the components of pre-tax income.

Total assets increased $245.0 million, or 12.4%, to $2.219 billion at September 30, 2012 from $1.974 billion at December 31, 2011. Net loans increased $283.8 million, or 21.2%, to $1.625 billion at September 30, 2012 from $1.341 billion at December 31, 2011. The net increase in loans for the nine months ended September 30, 2012 was primarily due to increases of $83.2 million in commercial real estate loans, $97.3 million in construction loans and $64.0 million in commercial business loans. Cash and cash equivalents increased $20.8 million, or 13.3%, to $177.5 million at September 30, 2012 from $156.7 million at December 31, 2011. Securities available for sale decreased $60.4 million, or 18.0%, to $274.8 million at September 30, 2012 from $335.2 million at December 31, 2011.

 

2


Total deposits increased $192.4 million, or 12.0%, to $1.797 billion at September 30, 2012 from $1.604 billion at December 31, 2011, reflecting net growth in core deposits of $204.4 million, or 21.3%, to $1.162 billion. Total borrowings increased $40.4 million, or 30.7%, to $171.9 million at September 30, 2012 from $131.5 million at December 31, 2011, reflecting a $46.9 million increase in Federal Home Loan Bank advances partially offset by a $6.5 million decrease in short-term borrowings.

Mr. Gavegnano added, “Our dedication to the acquisition and expansion of core deposit relationships has resulted in growth in those non-term balances to nearly $1.2 billion, or 64.7% of total deposits, at September 30, 2012, and a continuing decline in our cost of funds.”

Total stockholders’ equity increased $12.7 million, or 5.8%, to $232.7 million at September 30, 2012, from $219.9 million at December 31, 2011. The increase for the nine months ended September 30, 2012 was due primarily to $10.3 million in net income and a $2.2 million increase in accumulated other comprehensive income reflecting an increase in the fair value of available for sale securities, net of tax, partially offset by a $1.1 million increase in treasury stock resulting from the Company’s repurchase of 86,304 shares. Stockholders’ equity to assets was 10.48% at September 30, 2012, compared to 11.14% at December 31, 2011. Book value per share increased to $10.54 at September 30, 2012 from $9.93 at December 31, 2011. Tangible book value per share increased to $9.92 at September 30, 2012 from $9.31 at December 31, 2011. Market price per share increased $4.05, or 32.5%, to $16.50 at September 30, 2012 from $12.45 at December 31, 2011. At September 30, 2012, the Company and the Bank continued to exceed all regulatory capital requirements.

As of September 30, 2012, the Company had repurchased 195,366 shares of its stock at an average price of $12.83 per share, or 21.6% of the 904,224 shares authorized for repurchase under the Company’s fourth repurchase program as adopted during 2011. The Company has repurchased 1,599,294 shares at an average price of $10.45 per share since December 2008.

Mr. Gavegnano said, “We appreciate the rise in the Company’s stock price of one third during the year. We believe the strategies implemented by the Company’s management as approved by the Board of Directors are yielding impressive results from our entire team. We will continue to consider various additional opportunities to enhance shareholder 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 24 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,     December 31,  
     2012     2011  
     (Dollars in thousands)  
ASSETS   

Cash and due from banks

   $ 177,449      $ 156,622   

Federal funds sold

     63        63   
  

 

 

   

 

 

 

Total cash and cash equivalents

     177,512        156,685   

Certificates of deposit - affiliate bank

     —          2,500   

Securities available for sale, at fair value

     274,804        335,230   

Federal Home Loan Bank stock, at cost

     12,064        12,538   

Loans held for sale

     23,262        4,192   

Loans

     1,643,761        1,354,354   

Less allowance for loan losses

     (18,622     (13,053
  

 

 

   

 

 

 

Loans, net

     1,625,139        1,341,301   

Bank-owned life insurance

     35,942        35,050   

Foreclosed real estate, net

     2,487        3,853   

Investment in affiliate bank

     —          12,607   

Premises and equipment, net

     38,291        36,991   

Accrued interest receivable

     6,466        7,282   

Prepaid deposit insurance

     49        1,257   

Deferred tax asset, net

     6,069        7,434   

Goodwill

     13,687        13,687   

Other assets

     3,634        3,773   
  

 

 

   

 

 

 

Total assets

   $ 2,219,406      $ 1,974,380   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY   

Deposits:

    

Non interest-bearing

   $ 192,019      $ 145,274   

Interest-bearing

     1,604,832        1,459,214   
  

 

 

   

 

 

 

Total deposits

     1,796,851        1,604,488   

Short-term borrowings - affiliate bank

     —          6,471   

Short-term borrowings - other

     10,067        10,056   

Long-term debt

     161,784        114,923   

Accrued expenses and other liabilities

     18,026        18,498   
  

 

 

   

 

 

 

Total liabilities

     1,986,728        1,754,436   
  

 

 

   

 

 

 

Stockholders’ equity:

    

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

     —          —     

Additional paid-in capital

     98,198        97,669   

Retained earnings

     144,850        134,533   

Accumulated other comprehensive income

     6,227        3,985   

Treasury stock, at cost, 667,395 and 584,881 shares at September 30, 2012 and December 31, 2011, respectively

     (8,411     (7,317

Unearned compensation - ESOP, 631,350 and 662,400 shares at September 30, 2012 and December 31, 2011, respectively

     (6,313     (6,624

Unearned compensation - restricted shares, 256,740 and 265,710 at September 30, 2012 and December 31, 2011, respectively

     (1,873     (2,302
  

 

 

   

 

 

 

Total stockholders’ equity

     232,678        219,944   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,219,406      $ 1,974,380   
  

 

 

   

 

 

 

 

4


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

 

     Three Months Ended September 30,      Nine Months Ended September 30,  
     2012      2011      2012      2011  
     (Dollars in thousands, except per share amounts)  

Interest and dividend income:

           

Interest and fees on loans

   $ 19,139       $ 16,543       $ 55,692       $ 49,340   

Interest on debt securities

     1,574         2,610         5,778         8,611   

Dividends on equity securities

     389         249         1,042         748   

Interest on certificates of deposit

     8         8         26         25   

Interest on other interest-earning assets

     55         104         184         306   

Other interest and dividend income

     16         8         64         44   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest and dividend income

     21,181         19,522         62,786         59,074   
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest expense:

           

Interest on deposits

     3,905         4,426         11,725         13,615   

Interest on short-term borrowings

     4         9         13         32   

Interest on long-term debt

     833         769         2,363         2,426   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     4,742         5,204         14,101         16,073   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

     16,439         14,318         48,685         43,001   

Provision for loan losses

     2,344         1,563         5,778         2,391   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income, after provision for loan losses

     14,095         12,755         42,907         40,610   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-interest income:

           

Customer service fees

     1,834         1,401         4,918         4,196   

Loan fees

     51         160         290         437   

Mortgage banking gains, net

     750         873         1,912         1,478   

Gain on sales of securities, net

     1,602         467         3,944         4,256   

Income from bank-owned life insurance

     296         304         892         919   

Equity income on investment in affiliate bank

     —           314         310         1,132   

Gain on sale of investment in affiliate bank

     —           —           4,819         —     

Other income

     6         2         7         17   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-interest income

     4,539         3,521         17,092         12,435   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-interest expenses:

           

Salaries and employee benefits

     8,644         7,669         26,587         21,828   

Occupancy and equipment

     1,882         1,765         5,977         5,850   

Data processing

     896         729         2,585         2,189   

Marketing and advertising

     557         551         1,766         1,632   

Professional services

     727         548         2,430         1,989   

Foreclosed real estate

     208         30         494         130   

Deposit insurance

     427         211         1,298         1,469   

Other general and administrative

     1,025         759         3,294         2,297   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-interest expenses

     14,366         12,262         44,431         37,384   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     4,268         4,014         15,568         15,661   

Provision for income taxes

     1,554         1,384         5,251         5,655   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 2,714       $ 2,630       $ 10,317       $ 10,006   
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share:

           

Basic

   $ 0.13       $ 0.12       $ 0.48       $ 0.46   

Diluted

   $ 0.12       $ 0.12       $ 0.47       $ 0.46   

Weighted average shares:

           

Basic

     21,606,540         21,721,219         21,633,654         21,851,237   

Diluted

     21,871,578         21,843,081         21,835,894         21,976,728   

 

 

5


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Net Interest Income Analysis

(Unaudited)

 

     For the Three Months Ended September 30,  
     2012     2011  
     Average            Yield/     Average            Yield/  
     Balance      Interest     Cost (5)     Balance      Interest     Cost (5)  
     (Dollars in thousands)  

Assets:

              

Interest-earning assets:

              

Loans (1)

   $ 1,597,528       $ 19,139        4.77   $ 1,238,787       $ 16,543        5.30

Securities and certificates of deposits

     286,257         1,971        2.74        351,591         2,867        3.24   

Other interest-earning assets (2)

     152,519         71        0.19        214,075         112        0.21   
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-earning assets

     2,036,304         21,181        4.14        1,804,453         19,522        4.29   
     

 

 

        

 

 

   

Noninterest-earning assets

     122,327             128,334        
  

 

 

        

 

 

      

Total assets

   $ 2,158,631           $ 1,932,787        
  

 

 

        

 

 

      

Liabilities and stockholders’ equity:

              

Interest-bearing liabilities:

              

NOW deposits

   $ 159,302         192        0.48      $ 135,989         149        0.43   

Money market deposits

     542,576         1,173        0.86        383,240         884        0.92   

Regular and other deposits

     234,869         225        0.38        210,337         257        0.48   

Certificates of deposit

     628,017         2,315        1.47        701,655         3,136        1.77   
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing deposits

     1,564,764         3,905        0.99        1,431,221         4,426        1.23   

Borrowings

     169,736         837        1.96        136,211         778        2.27   
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     1,734,500         4,742        1.09        1,567,432         5,204        1.32   
     

 

 

        

 

 

   

Noninterest-bearing demand deposits

     177,444             128,364        

Other noninterest-bearing liabilities

     15,518             16,919        
  

 

 

        

 

 

      

Total liabilities

     1,927,462             1,712,715        

Total stockholders’ equity

     231,169             220,072        
  

 

 

        

 

 

      

Total liabilities and stockholders’ equity

   $ 2,158,631           $ 1,932,787        
  

 

 

        

 

 

      

Net interest-earning assets

   $ 301,804           $ 237,021        
  

 

 

        

 

 

      

Net interest income

      $ 16,439           $ 14,318     
     

 

 

        

 

 

   

Interest rate spread (3)

          3.05          2.97

Net interest margin (4)

          3.21          3.15

Average interest-earning assets to average interest-bearing liabilities

        117.40          115.12  

Supplemental Information:

              

Total deposits, including noninterest-bearing demand deposits

   $ 1,742,208       $ 3,905        0.89   $ 1,559,585       $ 4,426        1.13

Total deposits and borrowings, including noninterest-bearing demand deposits

   $ 1,911,944       $ 4,742        0.99   $ 1,695,796       $ 5,204        1.22

 

(1) Loans on non-accrual status are included in average balances.
(2) Includes Federal Home Loan Bank stock and associated dividends.
(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)

 

     For the Nine Months Ended September 30,  
     2012     2011  
     Average
Balance
     Interest     Yield/
Cost (5)
    Average
Balance
     Interest     Yield/
Cost (5)
 
     (Dollars in thousands)  

Assets:

              

Interest-earning assets:

              

Loans (1)

   $ 1,495,449       $ 55,692        4.97   $ 1,208,880       $ 49,340        5.46

Securities and certificates of deposits

     308,027         6,846        2.97        372,858         9,384        3.36   

Other interest-earning assets (2)

     136,217         248        0.24        190,558         350        0.25   
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-earning assets

     1,939,693         62,786        4.32        1,772,296         59,074        4.46   
     

 

 

        

 

 

   

Noninterest-earning assets

     126,110             126,470        
  

 

 

        

 

 

      

Total assets

   $ 2,065,803           $ 1,898,766        
  

 

 

        

 

 

      

Liabilities and stockholders’ equity:

              

Interest-bearing liabilities:

              

NOW deposits

   $ 148,942         517        0.46      $ 131,510         436        0.44   

Money market deposits

     501,858         3,191        0.85        361,188         2,623        0.97   

Regular and other deposits

     227,959         655        0.38        203,223         796        0.52   

Certificates of deposit

     630,742         7,362        1.56        702,357         9,760        1.86   
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing deposits

     1,509,501         11,725        1.04        1,398,278         13,615        1.30   

Borrowings

     148,417         2,376        2.14        146,866         2,458        2.24   
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     1,657,918         14,101        1.14        1,545,144         16,073        1.39   
     

 

 

        

 

 

   

Noninterest-bearing demand deposits

     164,571             120,362        

Other noninterest-bearing liabilities

     15,912             13,706        
  

 

 

        

 

 

      

Total liabilities

     1,838,401             1,679,212        

Total stockholders’ equity

     227,402             219,554        
  

 

 

        

 

 

      

Total liabilities and stockholders’ equity

   $ 2,065,803           $ 1,898,766        
  

 

 

        

 

 

      

Net interest-earning assets

   $ 281,775           $ 227,152        
  

 

 

        

 

 

      

Net interest income

      $ 48,685           $ 43,001     
     

 

 

        

 

 

   

Interest rate spread (3)

          3.18          3.07

Net interest margin (4)

          3.35          3.24

Average interest-earning assets to average interest-bearing liabilities

        117.00           114.70   

Supplemental Information:

              

Total deposits, including noninterest-bearing demand deposits

   $ 1,674,072       $ 11,725        0.94   $ 1,518,640       $ 13,615        1.20

Total deposits and borrowings, including noninterest-bearing demand deposits

   $ 1,822,489       $ 14,101        1.03   $ 1,665,506       $ 16,073        1.29

 

(1) Loans on non-accrual status are included in average balances.
(2) Includes Federal Home Loan Bank stock and associated dividends.
(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.

 

7


MERIDIAN INTERSTATE BANCORP, INC. AND SUBSIDIARIES

Selected Financial Highlights

(Unaudited)

 

     At or For the Three Months Ended     At or For the Nine Months Ended  
     September 30,     September 30,  
     2012     2011     2012     2011  

Key Performance Ratios

        

Return on average assets (1)

     0.50     0.54     0.67     0.70

Return on average equity (1)

     4.70        4.78        6.05        6.08   

Stockholders’ equity to total assets

     10.48        11.18        10.48        11.18   

Interest rate spread (1) (2)

     3.05        2.97        3.18        3.07   

Net interest margin (1) (3)

     3.21        3.15        3.35        3.24   

Non-interest expense to average assets (1)

     2.66        2.54        2.87        2.63   

Efficiency ratio (4)

     74.14        70.58        77.93        73.04   

 

    September 30,     December 31,     September 30,  
    2012     2011     2011  

Asset Quality Ratios

     

Allowance for loan losses/total loans

    1.13     0.96     0.97

Allowance for loan losses/non-performing loans

    45.71        24.31        24.72   

Non-performing loans/total loans

    2.48        3.97        3.94   

Non-performing loans/total assets

    1.84        2.72        2.52   

Non-performing assets/total assets

    1.95        2.91        2.71   

Share Related

     

Book value per share

  $ 10.54      $ 9.93      $ 9.82   

Tangible book value per share

  $ 9.92      $ 9.31      $ 9.21   

Market value per share

  $ 16.50      $ 12.45      $ 10.91   

Shares outstanding

    22,075,865        22,149,409        22,128,686   

 

(1) Annualized.
(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 divided by the sum of net interest income and non-interest income excluding gains or losses on securities and gain on sale of investment in affiliate bank.

 

8