Attached files

file filename
8-K - 8-K - Meridian Bancorp, Inc.d292547d8k.htm

Exhibit 99

 

LOGO

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

And Year Ended December 31, 2016

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

(978) 977-2211

Boston, Massachusetts (January 24, 2017): Meridian Bancorp, Inc. (the “Company” or “Meridian”) (NASDAQ: EBSB), the holding company for East Boston Savings Bank (the “Bank”) announced net income of $11.3 million, or $0.22 per diluted share, for the quarter ended December 31, 2016, up from $9.5 million, or $0.18 per diluted share, for the quarter ended September 30, 2016 and $6.9 million, or $0.13 per diluted share, for the quarter ended December 31, 2015. For the year ended December 31, 2016, net income was $34.2 million, or $0.65 per diluted share, up from $24.6 million, or $0.46 per diluted share, for the year ended December 31, 2015. The Company’s return on average assets was 1.05% for the quarter ended December 31, 2016, up from 0.94% for the quarter ended September 30, 2016 and 0.80% for the quarter ended December 31, 2015. For the year ended December 31, 2016, the Company’s return on average assets was 0.87%, up from 0.74% for the year ended December 31, 2015. The Company’s return on average equity was 7.51% for the quarter ended December 31, 2016, up from 6.39% for the quarter ended September 30, 2016 and 4.67% for the quarter ended December 31, 2015. For the year ended December 31, 2016, the Company’s return on average equity was 5.77%, up from 4.19% for the year ended December 31, 2015.

Richard J. Gavegnano, Chairman, President and Chief Executive Officer, said, “It is my great pleasure to report record net income of $34.2 million for the year 2016, up $9.6 million, or 39%, from 2015. Our net income of $11.3 million for the fourth quarter of 2016, a new quarterly record, was up $1.8 million, or 19%, from the third quarter of 2016 and $4.4 million, or 64%, from the fourth quarter of 2015. Our earnings momentum over the past year resulted from rising net interest income, driven by our strong organic growth in loans and deposits, along with increasingly favorable trends in asset quality and operating efficiency. These results are also directly related to the hard work of the entire East Boston Savings Bank team, and all of us remain committed to building on these accomplishments to further strengthen our franchise and enhance shareholder value.”

The Company’s net interest income was $33.4 million for the quarter ended December 31, 2016, up $2.1 million, or 6.8%, from the quarter ended September 30, 2016 and $6.1 million, or 22.2%, from the quarter ended December 31, 2015. The interest rate spread and net interest margin on a tax-equivalent basis were 3.09% and 3.31%, respectively, for the quarter ended December 31, 2016 compared to 3.11% and 3.32%, respectively, for the quarter ended September 30, 2016 and 3.17% and 3.39%, respectively, for the quarter ended December 31, 2015. For the year ended December 31, 2016, net interest income increased $19.7 million, or 19.1%, to $122.6 million from the year ended December 31, 2015. The net interest rate spread and net interest margin on a tax-equivalent basis were 3.13% and 3.34%, respectively, for the year ended December 31, 2016 compared to 3.09% and 3.31%, respectively, for the year ended December 31, 2015. The increases in net interest income were due primarily to loan growth, partially offset by increases in the average balances and costs of total deposits and borrowings for the quarter and year ended December 31, 2016 compared to the respective prior periods.

Total interest and dividend income increased to $41.2 million for the quarter ended December 31, 2016, up $2.8 million, or 7.4%, from the quarter ended September 30, 2016 and $8.6 million, or 26.4%, from the quarter ended December 31, 2015, primarily due to growth in the Company’s average loan balances to $3.793 billion. The Company’s yield on interest-earning assets on a tax-equivalent basis was 4.05% for the quarter ended December 31, 2016, up one basis point from the quarter ended September 30, 2016 and up two basis points from the quarter ended December 31, 2015.

Total interest expense increased to $7.8 million for the quarter ended December 31, 2016, up $712,000, or 10.0%, from the quarter ended September 30, 2016 and $2.5 million, or 47.7%, from the quarter ended December 31, 2015. Interest expense on deposits increased to $7.0 million for the quarter ended December 31, 2016, up $689,000, or 11.0%, from the quarter ended September 30, 2016 and $2.2 million, or 45.0%, from the quarter ended December 31, 2015 primarily due to growth in average total deposits to $3.343 billion and an increase in the cost of average total deposits to 0.83%. Interest expense on borrowings increased to $868,000 for the quarter ended December 31, 2016, up $23,000, or 2.7%, from the quarter ended September 30, 2016 and $368,000, or 73.6%, from the quarter ended December 31, 2015 primarily due to growth in average total borrowings to $325.4 million, partially offset by a decrease in the cost of average total borrowings to 1.06%. The Company’s cost of funds was 0.85% for the quarter ended December 31, 2016, up two basis points from the quarter ended September 30, 2016 and 10 basis points from the quarter ended December 31, 2015.


For the year ended December 31, 2016, the Company’s total interest and dividend income increased $26.4 million, or 21.4%, to $149.7 million from the year ended December 31, 2015 primarily due to growth in the average loan balances of $693.1 million, or 24.7%, to $3.495 billion, partially offset by a decrease in the yield on loans on a tax-equivalent basis of five basis points to 4.30% for the year ended December 31, 2016 compared to 4.35% for the year ended December 31, 2015. The Company’s yield on interest-earning assets on a tax-equivalent basis increased 11 basis points to 4.05% for the year ended December 31, 2016 compared to 3.94% for the year ended December 31, 2015.

Total interest expense increased $6.7 million, or 32.7%, to $27.1 million for the year ended December 31, 2016 compared to $20.5 million for the year ended December 31, 2015. Interest expense on deposits increased $5.6 million, or 30.5%, to $24.1 million for the year ended December 31, 2016 from the year ended December 31, 2015 primarily due to growth in average total deposits of $462.1 million, or 17.9%, to $3.049 billion and an increase in the cost of average total deposits of eight basis points to 0.79%. Interest expense on borrowings increased $1.0 million, or 52.8%, to $3.0 million for the year ended December 31, 2016 from the year ended December 31, 2015 primarily due to growth in average total borrowings of $131.2 million, or 89.7%, to $277.6 million, partially offset by a decrease in the cost of average total borrowings of 26 basis points to 1.09%. The Company’s cost of funds increased seven basis points to 0.82% for the year ended December 31, 2016 compared to 0.75% for the year ended December 31, 2015.

Mr. Gavegnano noted, “The robust increases in net interest income have been driven by our proven capabilities to attract and retain high quality commercial loan and core deposit relationships. Over the past five years, our net interest income has steadily risen each consecutive quarter as our total loan portfolio increased $2.6 billion, for a compounded annual growth rate of 24%, and core deposits increased $1.4 billion, for a compounded annual growth rate of 20%.”

The Company’s provision for loan losses was $1.3 million for the quarter ended December 31, 2016, up from $858,000 for the quarter ended September 30, 2016 and $544,000 for the quarter ended December 31, 2015. For the year ended December 31, 2016, the provision for loan losses was $7.2 million compared to $6.7 million for the year ended December 31, 2015. The allowance for loan losses was $40.1 million or 1.02% of total loans at December 31, 2016, compared to $38.7 million or 1.04% of total loans at September 30, 2016 and $33.4 million or 1.08% of total loans at December 31, 2015. The changes in the provision and the allowance for loan losses were based on management’s assessment of loan portfolio growth and composition changes, declines in historical charge-off trends, reductions in problem loans and other improving asset quality trends, partially offset by growth in the multi-family, commercial real estate, construction, and commercial and industrial loan categories. The changes also reflected provisions and charge-offs on a multi-family construction loan relationship of $486,000 during the third quarter of 2016 and $2.3 million during the second quarter of 2015.

Net recoveries totaled $147,000 for the quarter ended December 31, 2016, or 0.02% of average loans outstanding on an annualized basis compared to net charge-offs of $478,000 for the quarter ended September 30, 2016, or 0.05% of average loans outstanding on an annualized basis and net recoveries of $274,000 for the quarter ended December 31, 2015, or 0.04% of average loans outstanding on an annualized basis. For the year ended December 31, 2016, net charge-offs totaled $436,000, or 0.01% of average loans outstanding compared to net charge-offs of $1.7 million for the year ended December 31, 2015, or 0.06% of average loans outstanding.

Non-accrual loans were $13.4 million, or 0.34% of total loans outstanding, at December 31, 2016, down $1.8 million, or 11.6%, from September 30, 2016 and $17.9 million, or 57.1%, from December 31, 2015. The reductions in non-accrual loans were primarily due to the sale at foreclosure during the third quarter of 2016 of an $11.5 million multi-family construction loan in Boston that was originally placed on non-accrual status during the second quarter of 2015, along with steady reductions across all categories of non-accrual loans. Non-performing assets, comprised entirely of non-accrual loans, were $13.4 million, or 0.30% of total assets, at December 31, 2016, down from $15.2 million, or 0.36% of total assets, at September 30, 2016 and $31.3 million, or 0.89% of total assets, at December 31, 2015.

Mr. Gavegnano commented, “During 2016, we successfully reduced our non-performing assets to the lowest levels since before the Great Recession, while our loan charge-off rates have remained at historic lows. These results were achieved through highly selective loan underwriting, diligent credit monitoring and effective collection processes.”

Non-interest income was $5.6 million for the quarter ended December 31, 2016, up from $3.3 million for the quarter ended September 30, 2016 and $2.7 million for the quarter ended December 31, 2015 primarily due to an increase in gain on sale of securities, net. For the year ended December 31, 2016, non-interest income increased $1.2 million, or 8.8%, to $14.2 million from $13.0 million for the year ended December 31, 2015 primarily due to increases of $561,000 in customer service fees and $588,000 in gain on sales of securities, net.

 

2


Non-interest expenses were $19.8 million, or 1.84% of average assets for the quarter ended December 31, 2016, compared to $19.2 million, or 1.90% of average assets for the quarter ended September 30, 2016 and $19.2 million, or 2.24% of average assets for the quarter ended December 31, 2015. As compared to the quarter ended December 31, 2015, non-interest expenses increased $591,000, or 3.1%, primarily due to increases of $549,000 in salaries and employee benefits, $399,000 in occupancy and equipment expenses and $317,000 in professional fees, partially offset by decreases of $187,000 in marketing and advertising expenses, $107,000 in foreclosed real estate expenses and $348,000 in other general and administrative expenses. For the year ended December 31, 2016, non-interest expenses increased $4.8 million, or 6.6%, to $77.5 million from $72.7 million for the year ended December 31, 2015, primarily due to increases of $4.1 million in salaries and employee benefits, $933,000 in occupancy and equipment expenses, $332,000 in professional services and $170,000 in other general and administrative expenses, partially offset by decreases of $498,000 in marketing and advertising expenses and $204,000 in foreclosed real estate expenses. The increases in salaries and employee benefits expenses were primarily due to annual increases in employee compensation and health benefits, and expenses associated with the November 2015 grant of restricted stock and stock options to the Company’s directors, officers and employees. In addition, increases in salaries and employee benefits expenses, occupancy and equipment expenses and other general and administrative expenses reflect costs associated with two new branches opened over the past year. The decreases in marketing and advertising expenses reflect lower advertising production and direct mail costs and cost savings associated with the 2015 rebranding of the former Mt. Washington Bank Division into the East Boston Savings Bank brand. The Company’s efficiency ratio improved to 54.33% for the quarter ended December 31, 2016 from 55.81% for the quarter ended September 30, 2016 and 63.81% for the quarter ended December 31, 2015. For the year ended December 31, 2016, the efficiency ratio was 57.95% compared to 64.05% for the year ended December 31, 2015.

Mr. Gavegnano added, “Our efficiency ratio has steadily improved over the past four years from a high of 77.96% for the year 2012 to 57.95% for the year 2016, with further improvement in the ratio to 54.33% for the fourth quarter, reflecting our growth-driven rise in net interest income and prudent management of non-interest expenses. These improvements were realized during a period when we expanded our core banking franchise in the lucrative metropolitan Boston market area to 31 branches. We have opened eight new branches since the end of 2011, including the March opening in Boston’s Chinatown neighborhood, the June roll-out of our innovative mobile branch and the December addition of a second Brookline location during 2016. This expansion has enabled the Bank to attract new business and consumer relationships with the resulting gains in market share of loans and deposits.”

The Company recorded a provision for income taxes of $6.6 million for the quarter ended December 31, 2016, reflecting an effective tax rate of 37.0%, compared to $5.1 million for the quarter ended September 30, 2016, reflecting an effective tax rate of 34.9% and $3.4 million, or a 33.1% effective tax rate, for the quarter ended December 31, 2015. For the year ended December 31, 2016, the provision for income taxes was $17.9 million, reflecting an effective tax rate of 34.3%, compared to $12.0 million, or 32.7%, for the year ended December 31, 2015. The changes in the income tax provision and effective tax rate were primarily due to changes in the components of pre-tax income.

Total assets were $4.436 billion at December 31, 2016, an increase of $262.9 million, or 6.3%, from $4.173 billion at September 30, 2016 and an increase of $911.5 million, or 25.9%, from $3.525 billion at December 31, 2015. Net loans were $3.899 billion at December 31, 2016, an increase of $237.1 million, or 6.5%, from September 30, 2016 and an increase of $853.4 million, or 28.0% from December 31, 2015. Loan originations totaled $550.3 million during the quarter ended December 31, 2016 and $1.6 billion during the year ended December 31, 2016. The net increase in loans for the year ended December 31, 2016 was primarily due to increases of $482.8 million in commercial real estate loans, $189.9 million in multi-family loans, $115.4 million in commercial and industrial loans and $81.2 million in construction loans, partially offset by a decrease of $4.8 million in one- to four-family loans. These net changes exclude reclassifications during the third quarter of $44.3 million in multi-family loans and $34.5 million in commercial real estate loans to one- to four-family loans in accordance with regulatory guidance. Cash and due from banks was $236.4 million at December 31, 2016, an increase of $53.6 million, or 29.3%, from September 30, 2016 and an increase of $140.1 million, or 145.3% from December 31, 2015. Securities available for sale were $67.7 million at December 31, 2016, a decrease of $74.0 million, or 52.2%, from $141.6 million at December 31, 2015 primarily due to $56.4 million in maturities, calls and principal payments and $35.4 million in sales, partially offset by $12.5 million in purchases and $6.4 million in market value appreciation.

Total deposits were $3.476 billion at December 31, 2016, an increase of $246.3 million, or 7.6%, from $3.230 billion at September 30, 2016 and an increase of $732.8 million, or 26.7%, from $2.743 billion at December 31, 2015. Core deposits, which exclude certificate of deposits, increased $493.2 million, or 26.6%, during the year ended December 31, 2016 to $2.348 billion, or 67.5% of total deposits. Total borrowings were $322.5 million, an increase of $2.7 million, or 0.8%, from September 30, 2016 and an increase of $155.3 million, or 92.9%, from December 31, 2015.

 

3


Total stockholders’ equity was $607.3 million, an increase of $10.2 million, or 1.7%, from $597.1 million at September 30, 2016 and an increase of $19.2 million, or 3.3%, from $588.1 million at December 31, 2015. The increase for the year ended December 31, 2016 was primarily due to net income of $34.2 million, $6.0 million related to stock-based compensation plans and $3.9 million in accumulated other comprehensive income, reflecting an increase in the fair value of available-for-sale securities, partially offset by a $18.8 million repurchase of 1,337,507 shares of the Company’s common stock and four quarterly dividends of $0.03 per share totaling $6.1 million. Stockholders’ equity to assets was 13.69% at December 31, 2016, compared to 14.31% at September 30, 2016 and 16.69% at December 31, 2015. Book value per share increased to $11.33 at December 31, 2016 from $10.72 at December 31, 2015. Tangible book value per share increased to $11.08 at December 31, 2016 from $10.47 at December 31, 2015. Market price per share increased $4.80, or 34.0%, to $18.90 at December 31, 2016 from $14.10 at December 31, 2015. At December 31, 2016, the Company and the Bank continued to exceed all regulatory capital requirements.

During the quarter ended December 31, 2016, the Company repurchased 116,796 shares of its stock at an average price of $15.79 per share. As of December 31, 2016, the Company had repurchased 2,059,611 shares of its stock at an average price of $13.71 per share, or 75.2% of the 2,737,334 shares authorized for repurchase under the Company’s repurchase program as adopted in August 2015.

Meridian 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 31 full-service locations in the greater Boston metropolitan area. 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 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 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.

 

4


MERIDIAN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

     December 31,
2016
    September 30,
2016
    December 31,
2015
 
     (Dollars in thousands)  

ASSETS

      

Cash and due from banks

   $ 236,423      $ 182,852      $ 96,363   

Certificates of deposit

     80,323        30,342        99,062   

Securities available for sale, at fair value

     67,663        145,441        141,646   

Federal Home Loan Bank stock, at cost

     18,175        17,818        10,931   

Loans held for sale

     3,944        2,854        4,669   

Loans:

      

One- to four-family

     532,450        526,828        458,423   

Home equity lines of credit

     42,913        46,249        46,660   

Multi-family

     562,948        522,444        417,388   

Commercial real estate

     1,776,601        1,607,276        1,328,344   

Construction

     502,753        490,016        421,531   

Commercial and industrial

     515,430        501,976        400,051   

Consumer

     9,712        9,680        10,028   
  

 

 

   

 

 

   

 

 

 

Total loans

     3,942,807        3,704,469        3,082,425   

Allowance for loan losses

     (40,149     (38,697     (33,405

Net deferred loan origination fees

     (3,990     (4,159     (3,778
  

 

 

   

 

 

   

 

 

 

Loans, net

     3,898,668        3,661,613        3,045,242   

Bank-owned life insurance

     40,745        40,451        39,557   

Premises and equipment, net

     41,427        40,747        40,248   

Accrued interest receivable

     10,381        9,209        8,574   

Deferred tax asset, net

     21,461        19,835        21,246   

Goodwill

     13,687        13,687        13,687   

Other assets

     3,105        8,281        3,284   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 4,436,002      $ 4,173,130      $ 3,524,509   
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

      

Deposits:

      

Non interest-bearing demand deposits

   $ 431,222      $ 410,667      $ 370,546   

NOW deposits

     630,413        547,650        334,753   

Money market deposits

     980,344        863,385        860,957   

Regular savings and other deposits

     305,632        301,754        288,180   

Certificates of deposit

     1,128,226        1,106,113        888,582   
  

 

 

   

 

 

   

 

 

 

Total deposits

     3,475,837        3,229,569        2,743,018   

Short-term borrowings

     —          —          20,000   

Long-term debt

     322,512        319,820        147,226   

Accrued expenses and other liabilities

     30,356        26,685        26,139   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     3,828,705        3,576,074        2,936,383   
  

 

 

   

 

 

   

 

 

 

Stockholders’ equity:

      

Preferred stock, $0.01 par value, 50,000,000 shares authorized; none issued

     —          —          —     

Common stock, $0.01 par value, 100,000,000 shares authorized; 53,596,105, 53,714,191 and 54,875,237 shares issued at December 31, 2016, September 30, 2016 and December 31, 2015, respectively

     536        537        549   

Additional paid-in capital

     390,065        390,587        403,737   

Retained earnings

     234,290        224,509        206,214   

Accumulated other comprehensive income (loss)

     1,806        1,044        (2,092

Unearned compensation—ESOP, 2,678,800, 2,709,242 and 2,800,564 at December 31, 2016, September 30, 2016 and December 31, 2015, respectively

     (19,400     (19,621     (20,282
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     607,297        597,056        588,126   
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,436,002      $ 4,173,130      $ 3,524,509   
  

 

 

   

 

 

   

 

 

 

 

5


MERIDIAN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF NET INCOME

(Unaudited)

 

     Three Months Ended     Years Ended  
     December 31,
2016
     September 30,
2016
    December 31,
2015
    December 31,
2016
     December 31,
2015
 
     (Dollars in thousands, except per share amounts)  

Interest and dividend income:

            

Interest and fees on loans

   $ 40,172       $ 37,444      $ 31,555      $ 145,541       $ 118,586   

Interest on debt securities:

            

Taxable

     159         203        297        866         1,608   

Tax-exempt

     19         30        38        114         162   

Dividends on equity securities

     346         365        422        1,529         1,638   

Interest on certificates of deposit

     115         75        168        495         624   

Other interest and dividend income

     438         303        159        1,147         724   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest and dividend income

     41,249         38,420        32,639        149,692         123,342   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Interest expense:

            

Interest on deposits

     6,962         6,273        4,800        24,124         18,479   

Interest on short-term borrowings

     —           —          5        6         5   

Interest on long-term debt

     868         845        495        3,007         1,967   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest expense

     7,830         7,118        5,300        27,137         20,451   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Net interest income

     33,419         31,302        27,339        122,555         102,891   

Provision for loan losses

     1,304         858        544        7,180         6,667   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Net interest income, after provision for loan losses

     32,115         30,444        26,795        115,375         96,224   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Non-interest income:

            

Customer service fees

     2,231         2,170        2,114        8,484         7,923   

Loan fees

     282         293        203        865         917   

Mortgage banking gains, net

     125         274        119        573         535   

Gain (loss) on sales of securities, net

     2,627         266        (57     3,020         2,432   

Income from bank-owned life insurance

     294         296        295        1,188         1,225   

Other income

     55         2        —          60         8   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total non-interest income

     5,614         3,301        2,674        14,190         13,040   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Non-interest expenses:

            

Salaries and employee benefits

     12,167         12,169        11,618        48,828         44,737   

Occupancy and equipment

     2,881         2,577        2,482        10,809         9,876   

Data processing

     1,331         1,293        1,317        5,135         5,204   

Marketing and advertising

     973         832        1,160        3,217         3,715   

Professional services

     969         663        652        2,965         2,633   

Foreclosed real estate

     2         (11     109        30         234   

Deposit insurance

     481         572        527        2,037         1,989   

Other general and administrative

     974         1,069        1,322        4,473         4,303   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total non-interest expenses

     19,778         19,164        19,187        77,494         72,691   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Income before income taxes

     17,951         14,581        10,282        52,071         36,573   

Provision for income taxes

     6,642         5,084        3,407        17,881         11,966   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Net income

   $ 11,309       $ 9,497      $ 6,875      $ 34,190       $ 24,607   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Earnings per share:

            

Basic

   $ 0.22       $ 0.19      $ 0.13      $ 0.67       $ 0.47   

Diluted

   $ 0.22       $ 0.18      $ 0.13      $ 0.65       $ 0.46   

Weighted average shares:

            

Basic

     50,940,037         50,982,633        51,982,009        51,128,914         51,965,036   

Diluted

     52,102,511         52,093,009        53,092,652        52,248,308         53,071,932   

 

6


MERIDIAN BANCORP, INC. AND SUBSIDIARIES

NET INTEREST INCOME ANALYSIS

(Unaudited)

 

     Three Months Ended  
     December 31, 2016     September 30, 2016     December 31, 2015  
     Average
Balance
     Interest (1)     Yield/
Cost
(1)(6)
    Average
Balance
     Interest (1)     Yield/
Cost
(1)(6)
    Average
Balance
     Interest (1)     Yield/
Cost
(1)(6)
 
     (Dollars in thousands)  

Assets:

                     

Interest-earning assets:

                     

Loans (2)

   $ 3,792,961       $ 41,394        4.34   $ 3,614,168       $ 38,684        4.26   $ 2,995,593       $ 32,427        4.29

Securities and certificates of deposit

     147,509         778        2.10        157,293         823        2.08        242,945         1,100        1.80   

Other interest-earning assets (3)

     244,241         438        0.71        148,425         303        0.81        78,836         159        0.80   
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-earning assets

     4,184,711         42,610        4.05        3,919,886         39,810        4.04        3,317,374         33,686        4.03   
     

 

 

        

 

 

        

 

 

   

Noninterest-earning assets

     113,336             117,703             114,080        
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 4,298,047           $ 4,037,589           $ 3,431,454        
  

 

 

        

 

 

        

 

 

      

Liabilities and stockholders’ equity:

                     

Interest-bearing liabilities:

                     

NOW deposits

   $ 577,419       $ 1,025        0.71      $ 493,612         816        0.66      $ 308,105       $ 455        0.59   

Money market deposits

     907,157         1,955        0.86        836,941         1,715        0.82        873,355         1,762        0.80   

Regular savings and other deposits

     301,832         108        0.14        298,799         107        0.14        284,085         102        0.14   

Certificates of deposit

     1,139,816         3,874        1.35        1,085,898         3,635        1.33        831,152         2,481        1.18   
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing deposits

     2,926,224         6,962        0.95        2,715,250         6,273        0.92        2,296,697         4,800        0.83   

Borrowings

     325,421         868        1.06        320,091         845        1.05        151,416         500        1.31   
  

 

 

    

 

 

     

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     3,251,645         7,830        0.96        3,035,341         7,118        0.93        2,448,113         5,300        0.86   
     

 

 

        

 

 

        

 

 

   

Noninterest-bearing demand deposits

     416,727             383,953             370,061        

Other noninterest-bearing liabilities

     26,977             23,977             24,285        
  

 

 

        

 

 

        

 

 

      

Total liabilities

     3,695,349             3,443,271             2,842,459        

Total stockholders’ equity

     602,698             594,318             588,995        
  

 

 

        

 

 

        

 

 

      

Total liabilities and stockholders’ equity

   $ 4,298,047           $ 4,037,589           $ 3,431,454        
  

 

 

        

 

 

        

 

 

      

Net interest-earning assets

   $ 933,066           $ 884,545           $ 869,261        
  

 

 

        

 

 

        

 

 

      

Fully tax-equivalent net interest income

        34,780             32,692             28,386     

Less: tax-equivalent adjustments

        (1,361          (1,390          (1,047  
     

 

 

        

 

 

        

 

 

   

Net interest income

      $ 33,419           $ 31,302           $ 27,339     
     

 

 

        

 

 

        

 

 

   

Interest rate spread (1)(4)

          3.09          3.11          3.17

Net interest margin (1)(5)

          3.31          3.32          3.39

Average interest-earning assets to average interest-bearing liabilities

        128.70          129.14          135.51  

Supplemental Information:

                     

Total deposits, including noninterest-bearing demand deposits

   $ 3,342,951       $ 6,962        0.83   $ 3,099,203       $ 6,273        0.81   $ 2,666,758       $ 4,800        0.71

Total deposits and borrowings, including noninterest-bearing demand deposits

   $ 3,668,372       $ 7,830        0.85   $ 3,419,294       $ 7,118        0.83   $ 2,818,174       $ 5,300        0.75

 

(1) Income on debt securities, equity securities and revenue bonds included in commercial real estate loans, as well as resulting yields, interest rate spread and net interest margin, are presented on a tax-equivalent basis. The tax-equivalent adjustments are deducted from tax-equivalent net interest income to agree to amounts reported in the consolidated statements of net income. For the three months ended December 31, 2016, September 30, 2016 and December 31, 2015, yields on loans before tax-equivalent adjustments were 4.21%, 4.12% and 4.18%, respectively, yields on securities and certificates of deposit before tax-equivalent adjustments were 1.72%, 1.70% and 1.51%, respectively, and yield on total interest-earning assets before tax-equivalent adjustments were 3.92%, 3.90% and 3.90%, respectively. Interest rate spread before tax-equivalent adjustments for the three months ended December 31, 2016, September 30, 2016 and December 31, 2015 was 2.96%, 2.97% and 3.04%, respectively, while net interest margin before tax-equivalent adjustments for the three months ended December 31, 2016, September 30, 2016 and December 31, 2015 was 3.18%, 3.18% and 3.27%, respectively.
(2) Loans on non-accrual status are included in average balances.
(3) Includes Federal Home Loan Bank stock and associated dividends.
(4) Interest rate spread represents the difference between the tax-equivalent yield on interest-earning assets and the cost of interest-bearing liabilities.
(5) Net interest margin represents net interest income (tax-equivalent basis) divided by average interest-earning assets.
(6) Annualized.

 

7


MERIDIAN BANCORP, INC. AND SUBSIDIARIES

NET INTEREST INCOME ANALYSIS

(Unaudited)

 

     Years Ended December 31,  
     2016     2015  
     Average
Balance
     Interest (1)     Yield
Cost
(1)
    Average
Balance
     Interest (1)     Yield
Cost
(1)
 
     (Dollars in thousands)  

Assets:

              

Interest-earning assets:

              

Loans (2)

   $ 3,495,088       $ 150,182        4.30   $ 2,801,970       $ 121,859        4.35

Securities and certificates of deposit

     183,828         3,629        1.97        268,398         4,719        1.76   

Other interest-earning assets (3)

     146,786         1,147        0.78        158,463         724        0.46   
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-earning assets

     3,825,702         154,958        4.05        3,228,831         127,302        3.94   
     

 

 

        

 

 

   

Noninterest-earning assets

     116,985             114,081        
  

 

 

        

 

 

      

Total assets

   $ 3,942,687           $ 3,342,912        
  

 

 

        

 

 

      

Liabilities and stockholders’ equity:

              

Interest-bearing liabilities:

              

NOW deposits

   $ 469,103       $ 2,988        0.64      $ 295,958       $ 1,709        0.58   

Money market deposits

     857,952         7,025        0.82        928,712         7,663        0.83   

Regular savings and other deposits

     296,951         424        0.14        281,389         459        0.16   

Certificates of deposit

     1,042,425         13,687        1.31        745,866         8,648        1.16   
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing deposits

     2,666,431         24,124        0.90        2,251,925         18,479        0.82   

Borrowings

     277,586         3,013        1.09        146,364         1,972        1.35   
  

 

 

    

 

 

     

 

 

    

 

 

   

Total interest-bearing liabilities

     2,944,017         27,137        0.92        2,398,289         20,451        0.85   
     

 

 

        

 

 

   

Noninterest-bearing demand deposits

     382,644             335,060        

Other noninterest-bearing liabilities

     23,879             22,605        
  

 

 

        

 

 

      

Total liabilities

     3,350,540             2,755,954        

Total stockholders’ equity

     592,147             586,958        
  

 

 

        

 

 

      

Total liabilities and stockholders’ equity

   $ 3,942,687           $ 3,342,912        
  

 

 

        

 

 

      

Net interest-earning assets

   $ 881,685           $ 830,542        
  

 

 

        

 

 

      

Fully tax-equivalent net interest income

        127,821             106,851     

Less: tax-equivalent adjustments

        (5,266          (3,960  
     

 

 

        

 

 

   

Net interest income

      $ 122,555           $ 102,891     
     

 

 

        

 

 

   

Interest rate spread (1)(4)

          3.13          3.09

Net interest margin (1)(5)

          3.34          3.31

Average interest-earning assets to average interest-bearing liabilities

        129.95          134.63  

Supplemental Information:

              

Total deposits, including noninterest-bearing demand deposits

   $ 3,049,075       $ 24,124        0.79   $ 2,586,985       $ 18,479        0.71

Total deposits and borrowings, including noninterest-bearing demand deposits

   $ 3,326,661       $ 27,137        0.82   $ 2,733,349       $ 20,451        0.75

 

(1) Income on debt securities, equity securities and revenue bonds included in commercial real estate loans, as well as resulting yields, interest rate spread and net interest margin, are presented on a tax-equivalent basis. The tax-equivalent adjustments are deducted from tax-equivalent net interest income to agree to amounts reported in the consolidated statements of net income. For the years ended December 31, 2016 and 2015, yields on loans before tax-equivalent adjustments were 4.16% and 4.23%, respectively, yields on securities and certificates of deposit before tax-equivalent adjustments were 1.63% and 1.50%, respectively, and yield on total interest-earning assets before tax-equivalent adjustments were 3.91% and 3.82%, respectively. Interest rate spread before tax-equivalent adjustments for the years ended December 31, 2016 and 2015 was 2.99% and 2.97%, respectively, while net interest margin before tax-equivalent adjustments for the years ended December 31, 2016 and 2015 was 3.20% and 3.19%, respectively.
(2) Loans on non-accrual status are included in average balances.
(3) Includes Federal Home Loan Bank stock and associated dividends.
(4) Interest rate spread represents the difference between the tax-equivalent yield on interest-earning assets and the cost of interest-bearing liabilities.
(5) Net interest margin represents net interest income (tax-equivalent basis) divided by average interest-earning assets.

 

8


MERIDIAN BANCORP, INC. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

 

     Three Months Ended     Years Ended  
     December 31,
2016
    September 30,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Key Performance Ratios

          

Return on average assets (1)

     1.05     0.94     0.80     0.87     0.74

Return on average equity (1)

     7.51        6.39        4.67        5.77        4.19   

Interest rate spread (1) (2)

     3.09        3.11        3.17        3.13        3.09   

Net interest margin (1) (3)

     3.31        3.32        3.39        3.34        3.31   

Non-interest expense to average assets (1)

     1.84        1.90        2.24        1.97        2.17   

Efficiency ratio (4)

     54.33        55.81        63.81        57.95        64.05   

 

     December 31,
2016
    September 30,
2016
    December 31,
2015
 
     (Dollars in thousands)  

Asset Quality

      

Non-accrual loans:

      

One- to four-family

   $ 8,487      $ 8,828      $ 9,264   

Home equity lines of credit

     674        746        1,763   

Multi-family

     —          —          —     

Commercial real estate

     2,807        2,871        3,663   

Construction

     815        2,031        15,849   

Commercial and industrial

     653        730        805   

Consumer

     —          —          —     
  

 

 

   

 

 

   

 

 

 

Total non-accrual loans

     13,436        15,206        31,344   

Foreclosed assets

     —          —          —     
  

 

 

   

 

 

   

 

 

 

Total non-performing assets

   $ 13,436      $ 15,206      $ 31,344   
  

 

 

   

 

 

   

 

 

 

Allowance for loan losses/total loans

     1.02     1.04     1.08

Allowance for loan losses/non-accrual loans

     298.82        254.49        106.58   

Non-accrual loans/total loans

     0.34        0.41        1.02   

Non-accrual loans/total assets

     0.30        0.36        0.89   

Non-performing assets/total assets

     0.30        0.36        0.89   

Capital and Share Related

      

Stockholders’ equity to total assets

     13.69     14.31     16.69

Book value per share

   $ 11.33      $ 11.12      $ 10.72   

Tangible book value per share

   $ 11.08      $ 10.86      $ 10.47   

Market value per share

   $ 18.90      $ 15.57      $ 14.10   

Shares outstanding

     53,596,105        53,714,191        54,875,237   

 

(1) Annualized.
(2) Interest rate spread represents the difference between the tax-equivalent yield on interest-earning assets and the cost of interest-bearing liabilities.
(3) Net interest margin represents net interest income (tax-equivalent basis) divided by average interest-earning assets.
(4) The efficiency ratio is a non-GAAP measure representing non-interest expense divided by the sum of net interest income and non-interest income excluding gains or losses on sales of securities. The efficiency ratio is a common measure used by banks to understand expenses related to the generation of revenue. We have removed gains or losses on sales of securities as management deems them to be discretionary and not representative of operating performance.

 

9