Attached files

file filename
8-K - 8-K - CAMBRIDGE BANCORPcatc-8k_20180719.htm

 

Ex: 99.1

FOR IMMEDIATE RELEASE

 

Cambridge Bancorp Announces Second Quarter 2018 Earnings and Declares Increased Dividend

 

CAMBRIDGE, MA. (July 19, 2018) - Cambridge Bancorp (NASDAQ: CATC) (the “Company”), the parent of Cambridge Trust Company, today announced unaudited net income of $6,111,000 for the quarter ended June 30, 2018, representing an increase of $1,597,000, or 35.4%, compared to net income of $4,514,000 for the quarter ended June 30, 2017. Diluted earnings per share were $1.48 for the second quarter of 2018, representing a 34.5% increase over diluted earnings per share of $1.10 for the same quarter of 2017.

 

For the six months ended June 30, 2018, unaudited net income was $11,916,000, representing an increase of $3,074,000, or 34.8%, compared to net income of $8,842,000 for the six months ended June 30, 2017. Diluted earnings per share were $2.89 for the first six months of 2018, representing a 33.8% increase over diluted earnings per share of $2.16 for the same six months of 2017.

 

Second quarter 2018 highlights as compared to the second quarter of 2017:

 

 

Wealth Management Assets under Management and Administration now at $3.1 billion, an increase of 9.8%

 

Revenue of $23.7 million, an increase of 9.8%

 

Loan growth of $72.7 million, or 5.5%

 

Deposit growth of $172.3 million, or 10.7%

 

“We are pleased to report the Company delivered strong earnings during the second quarter of 2018,” noted Denis K. Sheahan, Chairman and CEO. “Cambridge Bancorp posted strong profitability metrics for the quarter with annualized return on average assets of 1.25% and annualized return on average shareholders’ equity of 16.09%. In the midst of the competitive greater Boston market, loan growth continued, and the Bank’s focus on core deposits, growth in noninterest income businesses, and expense control led to an increase in income before income taxes of 17.4% for the quarter ended June 30, 2018 versus the same period a year ago.”

 

Balance Sheet

 

Total assets increased $21.3 million, or 1.1%, from December 31, 2017 and were $2.0 billion as of June 30, 2018.

Total loans increased $50.3 million, or 3.7%, from December 31, 2017 and stood at $1.4 billion as of June 30, 2018. The growth in total loans was due to net loan growth in the commercial real estate, commercial & industrial, and residential mortgage loan portfolios. Commercial real estate loans increased $29.0 million, from $633.6 million at December 31, 2017 to $662.6 million at June 30, 2018. Commercial & industrial loans increased $14.9 million, from $65.3 million at December 31, 2017 to $80.2 million at June 30, 2018. Residential mortgage loans increased $11.1 million, from $538.9 million at December 31, 2017 to $550.0 million at June 30, 2018.

 

The Company’s total investment securities portfolio increased by $33.5 million, or 7.7%, from $437.2 million at December 31, 2017 to $470.7 million at June 30, 2018 as the Company invested excess cash during the year.

 

Core deposits, which the Company defines as all deposits other than certificates of deposit, increased by $35.5 million, or 2.2%, from December 31, 2017. The cost of total deposits for the quarter ended June 30, 2018 was 0.24%, as compared to 0.17% for the quarter ended June 30, 2017. The cost of total deposits for the six months

 

1

 


ended June 30, 2018 was 0.23%, as compared to 0.17% for the six months ended June 30, 2017. Total deposits at June 30, 2018 were $1.8 billion.

 

Net Interest and Dividend Income

 

For the quarter ended June 30, 2018, net interest and dividend income after provision for loan losses increased by $1.7 million, or 12.1%, to $15.9 million, as compared to $14.2 million for the quarter ended June 30, 2017. Interest on loans increased by $1.5 million, or 12.1%, which was driven by a combination of the impact of rising rates on our loan portfolio and net loan growth. The Company’s net interest margin, on a fully taxable equivalent (“FTE”) basis, increased 12 basis points to 3.37% for the quarter ended June 30, 2018, as compared to 3.25% for the quarter ended June 30, 2017.

 

For the six months ended June 30, 2018, net interest and dividend income after provision for loan losses, increased by $2.5 million, or 9.0%, to $30.7 million, as compared to $28.1 million for the six months ended June 30, 2017. Interest on loans increased by $2.5 million, or 9.9%, which was driven by a combination of the impact of rising rates on our loan portfolio and net loan growth. The Company’s net interest margin, on a fully taxable equivalent basis, increased seven basis points to 3.32% for the six months ended June 30, 2018, as compared to 3.25% for the six months ended June 30, 2017.

 

Noninterest Income

 

Total noninterest income increased by $499,000, or 6.8%, to $7.8 million for the quarter ended June 30, 2018, as compared to $7.3 million for the quarter ended June 30, 2017, primarily as a result of higher Wealth Management revenue. Noninterest income was 33.1% of total revenue for the quarter ended June 30, 2018. Wealth Management revenue increased by $555,000, or 9.9%, for the second quarter of 2018, as compared to the second quarter of 2017, primarily due to market appreciation. Wealth Management Assets under Management and Administration increased by $50.2 million from December 31, 2017 to $3.1 billion as of June 30, 2018.

 

Noninterest income increases were partially offset by lower loan related derivative income and lower gains on loans held for sale of $63,000 and $32,000, respectively, for the quarter ended June 30, 2018, as compared to the quarter ended June 30, 2017.

 

Total noninterest income increased by $1.4 million, or 9.2%, to $16.0 million for the six months ended June 30, 2018, as compared to $14.7 million for the six months ended June 30, 2017, primarily as a result of higher Wealth Management revenue and higher loan related derivative income associated with the Company’s interest rate risk strategy. Noninterest income was 34.1% of total revenue for the six months ended June 30, 2018. Wealth Management revenue increased by $1.3 million, or 12.1%, for the six months ended June 30, 2018, primarily due to market appreciation. Loan related derivative income increased $221,000 for the six months ended June 30, 2018 as compared to the six months ended June 30, 2017, due to the volume of derivative transactions executed in 2018.

 

Noninterest income increases were partially offset by lower gains on loans held for sale of $240,000 for the six months ended June 30, 2018 as compared to the six months ended June 30, 2017.

 

Noninterest Expense

 

Total noninterest expense increased by $1.0 million, or 7.0%, to $15.8 million for the quarter ended June 30, 2018, as compared to $14.7 million for the quarter ended June 30, 2017, primarily driven by higher salaries and employee benefits expense. The increase in salaries and employee benefits of $1.6 million was driven by the combination of increased staffing to support business initiatives, higher employee benefit costs including performance based equity compensation, and the current year adoption of accounting guidance (“ASU 2017-07”)

 

2

 


for net periodic pension costs and net periodic postretirement benefit costs. The 2018 adoption of ASU 2017-07 required that non-service related pension expense and income items no longer be included in salaries and employee benefits in the Company’s income statement. The non-service related pension expense and income items are instead included in other expenses. Previously reported salaries and employee benefits and other expenses have been restated to reflect the retrospective adoption. The amount added to salaries and employee benefits and deducted from other expenses from the adoption of ASU 2017-07 during the quarter ended June 30, 2018 was approximately $225,000. The retrospective application for the quarter ended June 30, 2017 was a decrease in salaries and employee benefits and an increase in other expenses of approximately $62,000.

 

Noninterest expense increases were partially offset by lower other expenses of $177,000 resulting from the adoption of ASU 2017-07 as discussed above, lower marketing expense of $137,000, lower data processing costs of $107,000, and lower occupancy and equipment expense of $106,000 for the quarter ended June 30, 2018, as compared to June 30, 2017.  

 

Total noninterest expense increased by $1.6 million, or 5.4%, to $31.3 million for the six months ended June 30, 2018, as compared to $29.7 million for the six months ended June 30, 2017, primarily driven by higher salaries and employee benefits expense. The increase in salaries and employee benefits of $2.5 million was driven by the combination of increased staffing to support business initiatives, higher employee benefit costs including performance based equity compensation, and the adoption of ASU 2017-07. The amount added to salaries and employee benefits and deducted from other expenses from the adoption of ASU 2017-07 for the six months ended June 30, 2018 was approximately $449,000. The retrospective application for the six months ended June 30, 2017 was a decrease in salaries and employee benefits and an increase in other expenses of approximately $119,000.

 

Noninterest expense increases were partially offset by lower other expenses of $595,000 resulting from the adoption of ASU 2017-07 as discussed above, lower data processing costs of $200,000, and lower occupancy and equipment expense of $132,000 for the six months ended June 30, 2018, as compared to the six months ended June 30, 2017.

 

Asset Quality

 

Loan quality remained sound with non-performing loans totaling $1.2 million, or 0.08% of total loans outstanding as of June 30, 2018. The allowance for loan losses was $15.6 million, or 1.12% of total loans outstanding at June 30, 2018, compared to $15.3 million, or 1.13% of total loans outstanding at year end 2017.

 

Income Taxes

 

In accordance with the Tax Cuts and Jobs Act of 2017, the Company’s federal statutory corporate tax rate decreased from 35% to 21% effective January 1, 2018. The effective tax rate was 23.7% for the quarter ended June 30, 2018, as compared to 33.8% for the quarter ended June 30, 2017. For the six months ended June 30, 2018, the effective tax rate was 22.8%, as compared to 32.7% for the six months ended June 30, 2017.  Additionally, the Company recognized tax benefit from the accounting for share-based payments in the amount of $57,000 for the quarter ended June 30, 2018 and $205,000 for the six months ended June 30, 2018.  

 

Dividend

 

On July 16, 2018, the Company’s Board of Directors declared a quarterly cash dividend of $0.50 per share, which is payable on August 16, 2018 to shareholders of record as of the close of business on August 2, 2018. This represents an increase of $0.02 as compared to the $0.48 dividend paid in the prior quarter.

 


 

3

 


About Cambridge Bancorp

 

Cambridge Bancorp, the parent company of Cambridge Trust Company, is based in Cambridge, Massachusetts. Cambridge Trust Company is a 128-year-old Massachusetts chartered commercial bank with $2.0 billion in assets and 10 Massachusetts locations in Cambridge, Boston, Belmont, Concord, Lexington, and Weston. Cambridge Trust Company is one of New England’s leaders in wealth management with $3.1 billion in client assets under management and administration. The Wealth Management group maintains offices in Boston, Massachusetts and Concord, Manchester, and Portsmouth, New Hampshire.

 

The accompanying unaudited condensed interim and annual consolidated financial information should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K, which is posted in the investor relations section of the Company’s website at www.cambridgetrust.com.

 

Forward-looking Statements

 

Certain statements herein may constitute “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements about the Company and its industry involve substantial risks and uncertainties. Statements other than statements of current or historical fact, including statements regarding the Company’s future financial condition, results of operations, business plans, liquidity, cash flows, projected costs, and the impact of any laws or regulations applicable to the Company, are forward-looking statements. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “plans,” “projects,” “may,” “will,” “should,” and other similar expressions are intended to identify these forward-looking statements. Such statements are subject to factors that could cause actual results to differ materially from anticipated results. Such factors include, but are not limited to, the following: economic conditions being less favorable than expected, disruptions to the credit and financial markets, weakness in the real estate market, legislative, regulatory or accounting changes that adversely affect the Company’s business and/or competitive position, the Dodd-Frank Act’s consumer protection regulations, disruptions in the Company’s ability to access the capital markets and other factors that are described in the Company’s filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year end December 31, 2017, which the Company filed on March 21, 2018. The Company does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. You are cautioned not to place undue reliance on these forward-looking statements.

 

 

 

CONTACT:

Cambridge Bancorp

Michael F. Carotenuto

Chief Financial Officer

617-520-5520

 

4

 


CAMBRIDGE BANCORP AND SUBSIDIARIES

UNAUDITED QUARTERLY RESULTS

June 30, 2018

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Dividend Income

 

$

16,936

 

 

$

15,101

 

 

$

33,068

 

 

$

29,774

 

Interest Expense

 

 

1,082

 

 

 

871

 

 

 

2,061

 

 

 

1,583

 

  Net Interest and Dividend Income

 

 

15,854

 

 

 

14,230

 

 

 

31,007

 

 

 

28,191

 

Provision for (Release of) Loan Losses

 

 

(79

)

 

 

20

 

 

 

330

 

 

 

50

 

Noninterest Income

 

 

7,844

 

 

 

7,345

 

 

 

16,022

 

 

 

14,672

 

Noninterest Expense

 

 

15,765

 

 

 

14,732

 

 

 

31,266

 

 

 

29,678

 

  Income Before Income Taxes

 

 

8,012

 

 

 

6,823

 

 

 

15,433

 

 

 

13,135

 

Income Tax Expense

 

 

1,901

 

 

 

2,309

 

 

 

3,517

 

 

 

4,293

 

  Net Income

 

$

6,111

 

 

$

4,514

 

 

$

11,916

 

 

$

8,842

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Data Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$

1.49

 

 

$

1.11

 

 

$

2.91

 

 

$

2.17

 

Diluted Earnings Per Share

 

 

1.48

 

 

 

1.10

 

 

 

2.89

 

 

 

2.16

 

Dividends Declared Per Share

 

 

0.48

 

 

 

0.46

 

 

 

0.96

 

 

 

0.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avg. Common Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

 

4,059,927

 

 

 

4,034,397

 

 

 

4,057,156

 

 

 

4,024,877

 

   Diluted

 

 

4,094,489

 

 

 

4,068,360

 

 

 

4,087,790

 

 

 

4,061,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin, FTE

 

 

3.37

%

 

 

3.25

%

 

 

3.32

%

 

 

3.25

%

Cost of Funds

 

 

0.23

%

 

 

0.19

%

 

 

0.22

%

 

 

0.18

%

Cost of Interest Bearing Liabilities

 

 

0.34

%

 

 

0.28

%

 

 

0.33

%

 

 

0.26

%

Cost of Deposits

 

 

0.24

%

 

 

0.17

%

 

 

0.23

%

 

 

0.17

%

Return on Average Assets

 

 

1.25

%

 

 

0.97

%

 

 

1.23

%

 

 

0.96

%

Return on Average Equity

 

 

16.09

%

 

 

12.95

%

 

 

15.95

%

 

 

12.93

%

Efficiency Ratio

 

 

66.52

%

 

 

68.28

%

 

 

66.48

%

 

 

69.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

June 30,

 

 

 

 

 

 

 

2018

 

 

2017

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

 

 

$

1,971,214

 

 

$

1,949,934

 

 

$

1,895,219

 

Total Loans

 

 

 

 

 

 

1,401,208

 

 

 

1,350,899

 

 

 

1,328,473

 

Non-Performing Loans

 

 

 

 

 

 

1,161

 

 

 

1,298

 

 

 

2,129

 

Allowance for Loan Losses

 

 

 

 

 

 

15,645

 

 

 

15,320

 

 

 

15,303

 

Allowance to Total Loans

 

 

 

 

 

 

1.12

%

 

 

1.13

%

 

 

1.15

%

Total Deposits

 

 

 

 

 

 

1,788,287

 

 

 

1,775,400

 

 

 

1,615,981

 

Total Shareholders’ Equity

 

 

 

 

 

 

155,692

 

 

 

147,957

 

 

 

142,298

 

Total Shareholders’ Equity to Total Assets

 

 

 

 

 

 

7.90

%

 

 

7.59

%

 

 

7.51

%

Wealth Management AUM

 

 

 

 

 

 

3,003,494

 

 

 

2,971,322

 

 

 

2,751,182

 

Wealth Management AUM & AUA

 

 

 

 

 

 

3,135,869

 

 

 

3,085,669

 

 

 

2,855,841

 

Book Value Per Share

 

 

 

 

 

 

37.93

 

 

 

36.24

 

 

 

34.88

 

 

 

 

 

 

5

 


CAMBRIDGE BANCORP AND SUBSIDIARIES

UNAUDITED CONSOLIDATED BALANCE SHEETS

 

 

 

June 30, 2018

 

 

December 31, 2017

 

 

 

(dollars in thousands, except par value)

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

35,119

 

 

$

103,591

 

Investment securities

 

 

 

 

 

 

 

 

Available for sale, at fair value (amortized cost $197,135 and $208,911, respectively)

 

 

191,011

 

 

 

205,017

 

Held to maturity, at amortized cost (fair value $276,866 and $233,554, respectively)

 

 

279,694

 

 

 

232,188

 

Total investment securities

 

 

470,705

 

 

 

437,205

 

Loans held for sale, at lower of cost or fair value

 

 

566

 

 

 

 

Loans

 

 

 

 

 

 

 

 

Residential mortgage

 

 

549,982

 

 

 

538,920

 

Commercial mortgage

 

 

662,613

 

 

 

633,649

 

Home equity

 

 

71,853

 

 

 

74,444

 

Commercial & Industrial

 

 

80,152

 

 

 

65,295

 

Consumer

 

 

36,608

 

 

 

38,591

 

Total loans

 

 

1,401,208

 

 

 

1,350,899

 

Less: allowance for loan losses

 

 

(15,645

)

 

 

(15,320

)

Net loans

 

 

1,385,563

 

 

 

1,335,579

 

Federal Home Loan Bank of Boston Stock, at cost

 

 

4,513

 

 

 

4,242

 

Bank owned life insurance

 

 

30,671

 

 

 

31,083

 

Banking premises and equipment, net

 

 

9,116

 

 

 

9,310

 

Deferred income taxes, net

 

 

8,432

 

 

 

8,273

 

Accrued interest receivable

 

 

5,279

 

 

 

5,128

 

Other assets

 

 

21,250

 

 

 

15,523

 

Total assets

 

$

1,971,214

 

 

$

1,949,934

 

Liabilities

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

Demand

 

$

547,631

 

 

$

493,613

 

Interest bearing checking

 

 

408,074

 

 

 

462,957

 

Money market

 

 

81,848

 

 

 

69,259

 

Savings

 

 

613,478

 

 

 

589,741

 

Certificates of deposit

 

 

137,256

 

 

 

159,830

 

Total deposits

 

 

1,788,287

 

 

 

1,775,400

 

Short-term borrowings

 

 

 

 

 

 

Long-term borrowings

 

 

3,494

 

 

 

3,579

 

Other liabilities

 

 

23,741

 

 

 

22,998

 

Total liabilities

 

 

1,815,522

 

 

 

1,801,977

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

Common stock, par value $1.00; Authorized 10,000,000 shares; Outstanding: 4,104,317

   shares and 4,082,188 shares, respectively

 

 

4,104

 

 

 

4,082

 

Additional paid-in capital

 

 

37,152

 

 

 

35,663

 

Retained earnings

 

 

123,276

 

 

 

114,093

 

Accumulated other comprehensive loss

 

 

(8,840

)

 

 

(5,881

)

Total shareholders’ equity

 

 

155,692

 

 

 

147,957

 

Total liabilities and shareholders’ equity

 

$

1,971,214

 

 

$

1,949,934

 

 

 

 

 

 

 

6

 


CAMBRIDGE BANCORP AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

(dollars in thousands, except share data)

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on taxable loans

 

$

14,132

 

 

$

12,555

 

 

$

27,510

 

 

$

24,928

 

Interest on tax-exempt loans

 

 

92

 

 

 

139

 

 

 

188

 

 

 

270

 

Interest on taxable investment securities

 

 

1,920

 

 

 

1,656

 

 

 

3,634

 

 

 

3,050

 

Interest on tax-exempt investment securities

 

 

604

 

 

 

660

 

 

 

1,226

 

 

 

1,325

 

Dividends on FHLB of Boston stock

 

 

58

 

 

 

43

 

 

 

109

 

 

 

85

 

Interest on overnight investments

 

 

130

 

 

 

48

 

 

 

401

 

 

 

116

 

Total interest and dividend income

 

 

16,936

 

 

 

15,101

 

 

 

33,068

 

 

 

29,774

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

1,053

 

 

 

683

 

 

 

2,015

 

 

 

1,374

 

Interest on borrowed funds

 

 

29

 

 

 

188

 

 

 

46

 

 

 

209

 

Total interest expense

 

 

1,082

 

 

 

871

 

 

 

2,061

 

 

 

1,583

 

Net interest and dividend income

 

 

15,854

 

 

 

14,230

 

 

 

31,007

 

 

 

28,191

 

Provision for loan losses

 

 

(79

)

 

 

20

 

 

 

330

 

 

 

50

 

Net interest and dividend income after provision for

   loan losses

 

 

15,933

 

 

 

14,210

 

 

 

30,677

 

 

 

28,141

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management revenue

 

 

6,139

 

 

 

5,584

 

 

 

12,265

 

 

 

10,946

 

Deposit account fees

 

 

774

 

 

 

806

 

 

 

1,524

 

 

 

1,619

 

ATM/Debit card income

 

 

310

 

 

 

286

 

 

 

581

 

 

 

545

 

Bank owned life insurance income

 

 

136

 

 

 

147

 

 

 

264

 

 

 

309

 

Gain (loss) on disposition of investment securities

 

 

2

 

 

 

(1

)

 

 

2

 

 

 

(3

)

Gain on loans held for sale

 

 

18

 

 

 

50

 

 

 

45

 

 

 

285

 

Loan related derivative income

 

 

112

 

 

 

175

 

 

 

584

 

 

 

363

 

Other income

 

 

353

 

 

 

298

 

 

 

757

 

 

 

608

 

Total noninterest income

 

 

7,844

 

 

 

7,345

 

 

 

16,022

 

 

 

14,672

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

10,443

 

 

 

8,870

 

 

 

20,516

 

 

 

18,026

 

Occupancy and equipment

 

 

2,219

 

 

 

2,325

 

 

 

4,446

 

 

 

4,578

 

Data processing

 

 

1,289

 

 

 

1,396

 

 

 

2,519

 

 

 

2,719

 

Professional services

 

 

829

 

 

 

826

 

 

 

1,716

 

 

 

1,696

 

Marketing

 

 

336

 

 

 

473

 

 

 

774

 

 

 

743

 

FDIC Insurance

 

 

135

 

 

 

151

 

 

 

286

 

 

 

312

 

Other expenses

 

 

514

 

 

 

691

 

 

 

1,009

 

 

 

1,604

 

Total noninterest expense

 

 

15,765

 

 

 

14,732

 

 

 

31,266

 

 

 

29,678

 

Income before income taxes

 

 

8,012

 

 

 

6,823

 

 

 

15,433

 

 

 

13,135

 

Income tax expense

 

 

1,901

 

 

 

2,309

 

 

 

3,517

 

 

 

4,293

 

Net income

 

$

6,111

 

 

$

4,514

 

 

$

11,916

 

 

$

8,842

 

Share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding, basic

 

 

4,059,927

 

 

 

4,034,397

 

 

 

4,057,156

 

 

 

4,024,877

 

Weighted average number of shares outstanding, diluted

 

 

4,094,489

 

 

 

4,068,360

 

 

 

4,087,790

 

 

 

4,061,286

 

Basic earnings per share

 

$

1.49

 

 

$

1.11

 

 

$

2.91

 

 

$

2.17

 

Diluted earnings per share

 

$

1.48

 

 

$

1.10

 

 

$

2.89

 

 

$

2.16

 

 

 

 


 

7

 


CAMBRIDGE BANCORP AND SUBSIDIARIES

MARGIN & YIELD ANALYSIS

 

 

 

Three Months Ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

Average

Balance

 

 

Interest

Income/

Expenses (1)

 

 

Rate

Earned/

Paid (1)

 

 

Average

Balance

 

 

Interest

Income/

Expenses (1)

 

 

Rate

Earned/

Paid (1)

 

 

 

(dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

1,379,807

 

 

$

14,132

 

 

 

4.11

%

 

$

1,303,998

 

 

$

12,555

 

 

 

3.86

%

Tax-exempt

 

 

9,954

 

 

 

116

 

 

 

4.67

 

 

 

16,027

 

 

 

213

 

 

 

5.33

 

Securities available for sale (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

200,750

 

 

 

823

 

 

 

1.64

 

 

 

243,315

 

 

 

984

 

 

 

1.62

 

Securities held to maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

194,290

 

 

 

1,097

 

 

 

2.26

 

 

 

128,115

 

 

 

672

 

 

 

2.10

 

Tax-exempt

 

 

77,170

 

 

 

764

 

 

 

3.97

 

 

 

82,649

 

 

 

1,016

 

 

 

4.93

 

Cash and due from banks

 

 

42,185

 

 

 

130

 

 

 

1.24

 

 

 

32,142

 

 

 

48

 

 

 

0.60

 

Total interest-earning assets (4)

 

 

1,904,156

 

 

 

17,062

 

 

 

3.59

%

 

 

1,806,246

 

 

 

15,488

 

 

 

3.44

%

Non interest-earning assets

 

 

71,206

 

 

 

 

 

 

 

 

 

 

 

73,947

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(15,777

)

 

 

 

 

 

 

 

 

 

 

(15,354

)

 

 

 

 

 

 

 

 

Total assets

 

$

1,959,585

 

 

 

 

 

 

 

 

 

 

$

1,864,839

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking accounts

 

$

419,403

 

 

$

52

 

 

 

0.05

%

 

$

385,384

 

 

$

20

 

 

 

0.02

%

Savings accounts

 

 

630,755

 

 

 

655

 

 

 

0.42

 

 

 

542,124

 

 

 

281

 

 

 

0.21

 

Money market accounts

 

 

63,093

 

 

 

30

 

 

 

0.19

 

 

 

73,261

 

 

 

27

 

 

 

0.15

 

Certificates of deposit

 

 

142,588

 

 

 

316

 

 

 

0.89

 

 

 

169,587

 

 

 

355

 

 

 

0.84

 

Total interest-bearing deposits

 

 

1,255,839

 

 

 

1,053

 

 

 

0.34

 

 

 

1,170,356

 

 

 

683

 

 

 

0.23

 

Other borrowed funds

 

 

5,660

 

 

 

29

 

 

 

2.06

 

 

 

65,183

 

 

 

188

 

 

 

1.16

 

Total interest-bearing liabilities

 

 

1,261,499

 

 

 

1,082

 

 

 

0.34

%

 

 

1,235,539

 

 

 

871

 

 

 

0.28

%

Non-interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

522,218

 

 

 

 

 

 

 

 

 

 

 

464,851

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

23,504

 

 

 

 

 

 

 

 

 

 

 

24,602

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,807,221

 

 

 

 

 

 

 

 

 

 

 

1,724,992

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

152,364

 

 

 

 

 

 

 

 

 

 

 

139,847

 

 

 

 

 

 

 

 

 

Total liabilities & shareholders’ equity

 

$

1,959,585

 

 

 

 

 

 

 

 

 

 

$

1,864,839

 

 

 

 

 

 

 

 

 

Net interest income on a fully taxable equivalent basis

 

 

 

 

 

 

15,980

 

 

 

 

 

 

 

 

 

 

 

14,617

 

 

 

 

 

Less taxable equivalent adjustment

 

 

 

 

 

 

(184

)

 

 

 

 

 

 

 

 

 

 

(430

)

 

 

 

 

Net interest income

 

 

 

 

 

$

15,796

 

 

 

 

 

 

 

 

 

 

$

14,187

 

 

 

 

 

Net interest spread (5)

 

 

 

 

 

 

 

 

 

 

3.25

%

 

 

 

 

 

 

 

 

 

 

3.16

%

Net interest margin (6)

 

 

 

 

 

 

 

 

 

 

3.37

%

 

 

 

 

 

 

 

 

 

 

3.25

%

 

(1)

Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21% in 2018 and 35% in 2017.

(2)

Nonaccrual loans are included in average amounts outstanding.

(3)

Average balances of securities available for sale calculated utilizing amortized cost.

(4)

Federal Home Loan Bank stock balance and dividend income is excluded from interest-earning assets.

(5)

Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(6)

Net interest margin represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.


 

8

 


CAMBRIDGE BANCORP AND SUBSIDIARIES

MARGIN & YIELD ANALYSIS

 

 

 

Six Months Ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

Average

Balance

 

 

Interest

Income/

Expenses (1)

 

 

Rate

Earned/

Paid (1)

 

 

Average

Balance

 

 

Interest

Income/

Expenses (1)

 

 

Rate

Earned/

Paid (1)

 

 

 

(dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

1,366,260

 

 

$

27,510

 

 

 

4.06

%

 

$

1,303,303

 

 

$

24,928

 

 

 

3.86

%

Tax-exempt

 

 

10,494

 

 

 

237

 

 

 

4.55

 

 

 

16,409

 

 

 

415

 

 

 

5.10

 

Securities available for sale (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

203,591

 

 

 

1,659

 

 

 

1.64

 

 

 

278,867

 

 

 

2,256

 

 

 

1.63

 

Securities held to maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

180,725

 

 

 

1,975

 

 

 

2.20

 

 

 

75,230

 

 

 

794

 

 

 

2.13

 

Tax-exempt

 

 

78,183

 

 

 

1,551

 

 

 

4.00

 

 

 

82,687

 

 

 

2,038

 

 

 

4.97

 

Cash and due from banks

 

 

59,462

 

 

 

401

 

 

 

1.36

 

 

 

39,245

 

 

 

116

 

 

 

0.60

 

Total interest-earning assets (4)

 

 

1,898,715

 

 

 

33,333

 

 

 

3.54

%

 

 

1,795,741

 

 

 

30,547

 

 

 

3.43

%

Non interest-earning assets

 

 

69,913

 

 

 

 

 

 

 

 

 

 

 

72,705

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(15,628

)

 

 

 

 

 

 

 

 

 

 

(15,301

)

 

 

 

 

 

 

 

 

Total assets

 

$

1,953,000

 

 

 

 

 

 

 

 

 

 

$

1,853,145

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking accounts

 

$

428,024

 

 

$

102

 

 

 

0.05

%

 

$

402,929

 

 

$

37

 

 

 

0.02

%

Savings accounts

 

 

621,060

 

 

 

1,200

 

 

 

0.39

 

 

 

549,365

 

 

 

576

 

 

 

0.21

 

Money market accounts

 

 

64,414

 

 

 

55

 

 

 

0.17

 

 

 

71,860

 

 

 

53

 

 

 

0.15

 

Certificates of deposit

 

 

147,706

 

 

 

658

 

 

 

0.90

 

 

 

169,960

 

 

 

708

 

 

 

0.84

 

Total interest-bearing deposits

 

 

1,261,204

 

 

 

2,015

 

 

 

0.32

%

 

 

1,194,114

 

 

 

1,374

 

 

 

0.23

%

Other borrowed funds

 

 

4,612

 

 

 

46

 

 

 

2.01

 

 

 

35,217

 

 

 

209

 

 

 

1.20

 

Total interest-bearing liabilities

 

 

1,265,816

 

 

 

2,061

 

 

 

0.33

%

 

 

1,229,331

 

 

 

1,583

 

 

 

0.26

%

Non-interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

513,167

 

 

 

 

 

 

 

 

 

 

 

461,269

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

23,335

 

 

 

 

 

 

 

 

 

 

 

24,655

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,802,318

 

 

 

 

 

 

 

 

 

 

 

1,715,255

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

150,682

 

 

 

 

 

 

 

 

 

 

 

137,890

 

 

 

 

 

 

 

 

 

Total liabilities & shareholders’ equity

 

$

1,953,000

 

 

 

 

 

 

 

 

 

 

$

1,853,145

 

 

 

 

 

 

 

 

 

Net interest income on a fully taxable equivalent basis

 

 

 

 

 

 

31,272

 

 

 

 

 

 

 

 

 

 

 

28,964

 

 

 

 

 

Less taxable equivalent adjustment

 

 

 

 

 

 

(374

)

 

 

 

 

 

 

 

 

 

 

(858

)

 

 

 

 

Net interest income

 

 

 

 

 

$

30,898

 

 

 

 

 

 

 

 

 

 

$

28,106

 

 

 

 

 

Net interest spread (5)

 

 

 

 

 

 

 

 

 

 

3.21

%

 

 

 

 

 

 

 

 

 

 

3.17

%

Net interest margin (6)

 

 

 

 

 

 

 

 

 

 

3.32

%

 

 

 

 

 

 

 

 

 

 

3.25

%

 

(1)

Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21% in 2018 and 35% in 2017.

(2)

Nonaccrual loans are included in average amounts outstanding.

(3)

Average balances of securities available for sale calculated utilizing amortized cost.

(4)

Federal Home Loan Bank stock balance and dividend income is excluded from interest-earning assets.

(5)

Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(6)

Net interest margin represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.