Reports Fourth Quarter 2023 Net Income of
$8.5 million and Diluted EPS of
$0.58;
Capital and Asset
Quality Remain Strong at Year End
CAMDEN,
Maine, Jan. 30, 2024 /PRNewswire/ -- Camden
National Corporation (NASDAQ: CAC; "Camden National" or the
"Company"), a $5.7 billion bank
holding company headquartered in Camden,
Maine, reported net income of $8.5
million and diluted earnings per share ("EPS") of
$0.58 for the fourth quarter of 2023,
both decreases of 13% compared to the third quarter of 2023.
Throughout 2023, financial institutions, including Camden National,
were faced with many challenges due to the interest rate
environment and well-publicized bank failures. In response to these
dynamics, the Company prioritized actions designed to maintain
long-term shareholder value and to position ourselves to be able to
capitalize on future growth opportunities. We believe the actions
we took during 2023 fortified our balance sheet, stabilized net
interest margin and positioned the Company for future earnings
capacity.
Included in the Company's fourth quarter 2023 financial results
are pre-tax investment losses of $5.0
million. The Company sold lower yielding investments at a
loss in the third and fourth quarters of 2023 to adjust its balance
sheet and to improve future earnings and profitability. Adjusted
pre-tax, pre-provision income, which excludes the impact of the
investment losses (non-GAAP), was $15.8
million, a decrease of 6% from the third quarter of
2023.
On November 20, 2023, Simon Griffiths joined the Company, and he took
on the role of President and Chief Executive Officer effective
January 1, 2024. "I am honored to
join this Company and lead this talented team," said Mr. Griffiths.
"Our balance sheet is one of our strengths and is supported by
strong fundamentals, including capital, liquidity and asset
quality. As we begin 2024, we are positioned well to lean into this
strength and drive future growth."
FOURTH QUARTER 2023 HIGHLIGHTS
- Our capital position remained strong and improved compared to
the third quarter, highlighted by increases in our common equity
ratio to 8.66% and our tangible common equity ratio (non-GAAP) to
7.11% at December 31, 2023, compared
to 8.02% and 6.47%, respectively, at September 30, 2023.
- Our asset quality continues to be strong, highlighted by loans
30-89 days past due of 0.12% of total loans and non-performing
assets of 0.13% of total assets at December
31, 2023.
- Our return on average assets was 0.59% and adjusted return on
average assets (non-GAAP) was 0.87% for the fourth quarter of
2023.
- Our return on average equity was 7.20% and adjusted return on
average equity (non-GAAP) was 10.53%, while our return on average
tangible equity (non-GAAP) was 9.18% and adjusted return on average
tangible equity (non-GAAP) was 13.38% for the fourth quarter of
2023.
- Uninsured and uncollateralized1 deposits were
14.6% of total deposits and available liquidity sources were 2.0
times uninsured and uncollateralized deposits at December 31, 2023, compared to 15.3% and 2.1
times, respectively, at September 30,
2023.
FINANCIAL CONDITION
As of December 31, 2023, total
assets were $5.7 billion, a decrease
of 1% since September 30, 2023, and
an increase of 1% since December 31,
2022.
Loans
Loans at December 31, 2023 totaled
$4.1 billion, a 1% increase since
September 30, 2023, and an increase
of 2% since December 31, 2022.
- Loan growth for the fourth quarter of 2023 was spread across
all of our loan portfolios, including residential real estate,
commercial real estate and commercial loan portfolios each growing
1%, and the consumer and home equity loan portfolio growing
2%.
- The increase in loans for the year ended 2023 was driven by
residential real estate loan growth of 4% and commercial real
estate loan growth of 3%, partially offset by a decrease in
commercial loans of 6%.
- The Company shifted its loan pricing strategy in 2023 to slow
on-books loan production given the focus on deposits, net interest
margin and asset quality, which included selling more of its
residential mortgage production. The Company sold 48% of
residential mortgages it originated for the year ended December 31, 2023, compared to 20% for the year
ended December 31, 2022.
Investments
Investments totaled $1.2 billion
as of December 31, 2023, an increase
of 3% since September 30, 2023, and a
decrease of 5% since December 31,
2022. Investment balances represented 21% of the Company's
assets as of December 31, 2023,
compared to 20% at September 30, 2023
and 22% at December 31, 2022.
- The Company sold $70.4 million of
investments in the fourth quarter of 2023 with a weighted-average
yield of 3.02% at a pre-tax loss of $5.0
million. The proceeds from the sale were used to fund loan
growth or were reinvested into higher interest-earning
investments.
- As of December 31, 2023, the
Company's debt securities designated as available-for-sale ("AFS")
and held-to-maturity ("HTM") were, collectively, in a net
unrealized loss position of $111.5
million, decreasing from a net unrealized loss position of
$182.4 million and $141.5 million as of September 30, 2023 and December 31, 2022, respectively.
- As of December 31, 2023 and 2022,
the weighted-average life of the Company's debt securities was 7.8
years and the duration was 5.7 years and 5.8 years,
respectively.
Deposits
As of December 31, 2023, deposits
totaled $4.6 billion, a decrease of
2% since September 30, 2023, and a
decrease of 5% since December 31,
2022.
- Checking and savings account balances decreased $115.4 million, or 4%, in the fourth quarter of
2023, primarily due to the combination of seasonal outflows and the
shift from checking and savings accounts to higher interest-bearing
deposit accounts.
- Certificates of deposit ("CD") balances grew $57.4 million, or 10%, and money market balances
grew $8.9 million, or 1%, in the
fourth quarter of 2023.
- The loan-to-deposit ratio was 89% at December 31, 2023, compared to 87% at
September 30, 2023 and 83% at
December 31, 2022.
|
|
|
|
|
|
|
1
|
Uncollateralized
deposits are customer deposits for which the Company has not
pledged any of its assets, including investment securities, or
provided any other type of guarantee
|
Borrowings
As of December 31, 2023,
borrowings totaled $529.9 million, an
increase of 3%, since September 30,
2023, and an increase of 71%, since December 31, 2022.
- As of December 31, 2023, the
Company's borrowings consisted of: (1) $200.7 million of customer repurchase agreements,
(2) $135.0 million from the Bank Term
Funding Program ("BTFP") at a fixed rate of 4.70% which the Company
may prepay at any time without penalty, (3) $150.0 million of short-term Federal Home Loan
Bank of Boston borrowings, of
which $125.0 million supports
interest rate swap derivatives, and (4) $44.3 million of junior subordinated
debentures.
Capital
As of December 31, 2023, the
Company's regulatory capital ratios were each well in excess of
regulatory capital requirements. In addition, the Company's common
equity ratio was 8.66%, and its tangible common equity ratio
(non-GAAP) was 7.11%, compared to 8.02% and 6.47%, respectively, at
September 30, 2023, and 7.96% and
6.37%, respectively, at December 31,
2022.
On December 19, 2023, the Company
announced a cash dividend of $0.42
per share, representing an annualized dividend yield of 4.46%,
based on the Company's closing share price of $37.63, as reported by NASDAQ on December 29, 2023 (the last business day of the
fourth quarter of 2023), payable on January
31, 2024, to shareholders of record on January 15, 2024.
The Company repurchased 65,692 shares of its common stock at an
average price of $30.44 per share
during the year ended December 31,
2023. In January 2024, the
Company announced a new share repurchase program for 750,000 shares
of the Company common stock, or approximately 5% of outstanding
stock as of December 31, 2023. The
new share repurchase program replaces the prior program, which
expired in early January 2024.
ASSET QUALITY
The Company's asset quality in the fourth quarter of 2023 and as
of December 31, 2023 remained strong.
The Company continues to actively monitor its loan portfolio,
particularly its commercial real estate loan portfolio, for signs
of credit stress.
- Loans 30-89 days past due were 0.12% of total loans at
December 31, 2023, compared to 0.09%
at September 30, 2023, and 0.06% of
total loans at December 31,
2022.
- Non-performing loans were 0.18% of total loans at December 31, 2023, compared to 0.16% at
September 30, 2023, and 0.13% at
December 31, 2022.
- Annualized net charge-offs to average loans was 0.04% for the
fourth quarter of 2023, compared to 0.01% for the third quarter of
2023, and 0.03% for the fourth quarter of 2022.
FINANCIAL OPERATING RESULTS (Q4 2023 vs. Q3 2023)
Net income for the fourth quarter of 2023 was $8.5 million, a decrease of $1.3 million, or 13%, compared to the third
quarter of 2023. Excluding income taxes, provision for credit
losses, investment losses and Small Business Administration
Paycheck Protection Program ("SBA PPP") income (non-GAAP), net
income for the fourth quarter of 2023 decreased $959,000, or 6%, compared to last quarter.
Net Interest Income and Net Interest Margin
Net interest income for the fourth quarter of 2023 was
$32.7 million, an increase of
$125,000 compared to the third
quarter of 2023. The increase was driven by a 1 basis point
increase in net interest margin between periods to 2.40% for the
fourth quarter of 2023, partially offset by a decrease in average
interest-earning assets between periods of less than 1%. This
increase was aided by the adjustments to the Company's investment
portfolio that were made in the third and fourth quarters of 2023
and the balance sheet derivatives entered into during 2023.
Provision (Credit) for Credit Losses
Provision expense for the fourth quarter of 2023 was
$569,000 and increased $1.1 million over the third quarter of 2023. The
increase was driven by loan growth between periods of 1% and
completion of our annual allowance model re-assessment in the
fourth quarter, which resulted in higher loss rates across our
forecast period.
At December 31, 2023, the
allowance for credit losses ("ACL") on loans was 0.90% of total
loans, consistent with September 30,
2023. At December 31, 2023,
the ACL was 5.0 times total non-performing loans, compared to 5.5
times at September 30, 2023.
The change in provision for credit losses between periods is
highlighted in the table below:
($ in
thousands)
|
|
Q4
2023
|
|
Q3
2023
|
|
Increase
/
(Decrease)
|
Provision (credit) for
credit losses - loans
|
|
$
887
|
|
$
(456)
|
|
$
1,343
|
Credit for credit
losses - off-balance sheet
credit exposures
|
|
(318)
|
|
(118)
|
|
(200)
|
Provision (credit) for
credit losses
|
|
$
569
|
|
$
(574)
|
|
$
1,143
|
Non-Interest Income
Non-interest income for the fourth quarter of 2023 was
$6.0 million, an increase of
$914,000, or 18%, over the third
quarter of 2023. The significant changes in non-interest income
between periods included:
- An increase in mortgage banking income of $449,000, driven by a positive fair value
adjustment on the residential mortgage loan pipeline designated for
sale, which was primarily due to the sharp decrease in the 10-year
U.S. Treasury interest rate at the end of the fourth quarter.
- A smaller loss on sale of investments of $360,000.
- An increase in debit card income of $336,000, as the Company recognized its annual
Visa incentive bonus in the fourth quarter of $400,000.
Non-Interest Expense
Non-interest expense for the fourth quarter of 2023 was
$27.8 million, an increase of
$1.6 million, or 6%, compared to the
third quarter of 2023. The increase in operating expenses between
periods was driven by: (1) executive transition-related costs,
which includes compensation, legal and other consulting support,
(2) an increase in data processing costs due to the timing of the
annual upgrade to the Company's core system in the fourth quarter,
(3) an increase in occupancy-related costs during the winter
months, and (4) elevated customer fraud losses.
The Company's GAAP efficiency ratio and non-GAAP efficiency
ratio for the fourth quarter of 2023 was 71.69% and 63.48%,
respectively, compared to 69.60% and 60.63% for the third quarter
of 2023.
Q4 2023 CONFERENCE CALL
Camden National will host a conference call and webcast at
3:00 p.m., Eastern Time, on
Tuesday, January 30, 2024, to discuss
its fourth quarter 2023 financial results and outlook. Participants
should dial into the call 10 - 15 minutes before it begins.
Information about the conference call is as follows:
Live dial-in
(Domestic):
|
(833)
470-1428
|
Live dial-in (All other
locations):
|
(929)
526-1599
|
Participant access
code:
|
013733
|
Live webcast:
|
https://events.q4inc.com/attendee/843601593
|
A link to the live webcast will be available on Camden
National's website under "About — Investor Relations" at
CamdenNational.bank prior to the meeting, and a replay of the
webcast will be available on Camden National's website following
the conference call. The transcript of the conference call will
also be available on Camden National's website approximately two
days after the conference call.
ABOUT CAMDEN NATIONAL CORPORATION
Camden National Corporation (NASDAQ: CAC) is the largest
publicly traded bank holding company in Northern New England with
$5.7 billion in assets and was
proudly listed as one of the Best Places to Work in Maine for the past three years. Founded in
1875, Camden National Bank is a
full-service community bank dedicated to customers at every stage
of their financial journey. With 57 banking centers and additional
lending offices in New Hampshire
and Massachusetts, Camden National Bank offers the latest in
digital banking, complemented by award-winning, personalized
service. To learn more, visit CamdenNational.bank. Member FDIC.
Equal Housing Lender.
FORWARD-LOOKING STATEMENTS
Certain statements contained in this press release that are not
statements of historical fact constitute forward-looking statements
within the meaning of the Private Securities Litigation Reform Act
of 1995, as amended, including certain plans, expectations, goals,
projections and other statements, which are subject to numerous
risks, assumptions and uncertainties. Forward-looking statements
can be identified by the fact that they do not relate strictly to
historical or current facts. They often include words like
"believe," "expect," "anticipate," "estimate," and "intend" or
future or conditional verbs such as "will," "would," "should,"
"could" or "may." Certain factors that could cause actual results
to differ materially from expected results include increased
competitive pressures; inflation; ongoing competition in labor
markets and employee turnover; deterioration in the value of Camden
National's investment securities; changes in consumer spending and
savings habits; changes in the interest rate environment; changes
in general economic conditions; operational risks including, but
not limited to, cybersecurity, fraud and natural
disasters; legislative and regulatory changes that adversely affect
the business in which Camden National is engaged; turmoil and
volatility in the financial services industry, including failures
or rumors of failures of other depository institutions, including
Camden National, which could affect Camden National's ability to
attract and retain depositors, and could affect the ability of
financial services providers, including the Company, to borrow or
raise capital; actions taken by governmental agencies to stabilize
the financial system and the effectiveness of such actions; changes
to regulatory capital requirements in response to recent
developments affecting the banking sector; changes in the
securities markets and other risks and uncertainties disclosed from
time to time in Camden National's Annual Report on Form 10-K for
the year ended December 31, 2022, as
updated by other filings with the Securities and Exchange
Commission ("SEC"). Further, statements regarding the potential
effects of the war in Ukraine, the
COVID-19 pandemic, conflict in the Middle
East and other notable and global current events on the
Company's business, financial condition, liquidity and results of
operations may constitute forward-looking statements and are
subject to the risk that the actual effects may differ, possible
materially, from what is reflected in those forward-looking
statements due to factors and future developments that are
uncertain, unpredictable and in many cases beyond the Company's
control. Camden National does not have any obligation to update
forward-looking statements.
USE OF NON-GAAP MEASURES
In addition to evaluating the Company's results of operations in
accordance with generally accepted accounting principles in
the United States ("GAAP"),
management supplements this evaluation with certain non-GAAP
financial measures such as: adjusted net income; adjusted diluted
earnings per share; adjusted return on average assets; adjusted
return on average equity; pre-tax pre-provision income; adjusted
pre-tax pre-provision income; return on average tangible equity and
adjusted return on average tangible equity; the efficiency and
tangible common equity ratios; tangible book value per share; core
deposits and average core deposits. Management utilizes these
non-GAAP financial measures for purposes of measuring our
performance against our peer group and other financial institutions
and analyzing our internal performance. We also believe these
non-GAAP financial measures help investors better understand the
Company's operating performance and trends and allow for better
performance comparisons to other financial institutions. In
addition, these non-GAAP financial measures remove the impact of
unusual items that may obscure trends in the Company's underlying
performance. These disclosures should not be viewed as a substitute
for GAAP operating results, nor are they necessarily comparable to
non-GAAP performance measures that may be presented by other
financial institutions. Reconciliations to the comparable GAAP
financial measures can be found in this document.
ANNUALIZED DATA
Certain returns, yields and performance ratios are presented on
an "annualized" basis. This is done for analytical and
decision-making purposes to better discern underlying performance
trends when compared to full-year or year-over-year amounts.
Annualized data may not be indicative of any four-quarter period
and is presented for illustrative purposes only.
Selected Financial
Data
(unaudited)
|
|
|
|
At or For
The
Three Months
Ended
|
|
At or For
The
Year
Ended
|
(In thousands, except number of shares
and per share
data)
|
|
December 31,
2023
|
|
September
30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Financial Condition
Data
|
|
|
|
|
|
|
|
|
|
|
Investments
|
|
$ 1,190,780
|
|
$ 1,157,618
|
|
$ 1,259,161
|
|
$ 1,190,780
|
|
$ 1,259,161
|
Loans
|
|
4,098,094
|
|
4,058,413
|
|
4,010,353
|
|
4,098,094
|
|
4,010,353
|
Allowance for credit
losses on loans
|
|
36,935
|
|
36,407
|
|
36,922
|
|
36,935
|
|
36,922
|
Total assets
|
|
5,714,506
|
|
5,779,675
|
|
5,671,850
|
|
5,714,506
|
|
5,671,850
|
Deposits
|
|
4,597,360
|
|
4,678,406
|
|
4,826,929
|
|
4,597,360
|
|
4,826,929
|
Borrowings
|
|
529,938
|
|
514,471
|
|
309,507
|
|
529,938
|
|
309,507
|
Shareholders'
equity
|
|
495,064
|
|
463,298
|
|
451,278
|
|
495,064
|
|
451,278
|
Operating Data and
Per Share Data
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
8,480
|
|
$
9,787
|
|
$
15,351
|
|
$
43,383
|
|
$
61,439
|
Adjusted net income
(non-GAAP)(1)
|
|
12,410
|
|
14,002
|
|
16,064
|
|
52,980
|
|
62,159
|
Diluted earnings per
share
|
|
0.58
|
|
0.67
|
|
1.05
|
|
2.97
|
|
4.17
|
Adjusted diluted
earnings per share (non-GAAP)(1)
|
|
0.85
|
|
0.96
|
|
1.10
|
|
3.63
|
|
4.22
|
Cash dividends declared
per share
|
|
0.42
|
|
0.42
|
|
0.42
|
|
1.68
|
|
1.62
|
Book value per
share
|
|
33.99
|
|
31.82
|
|
30.98
|
|
33.99
|
|
30.98
|
Tangible book value per
share (non-GAAP)(1)
|
|
27.42
|
|
25.24
|
|
24.37
|
|
27.42
|
|
24.37
|
Profitability
Ratios
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets
|
|
0.59 %
|
|
0.68 %
|
|
1.09 %
|
|
0.76 %
|
|
1.12 %
|
Adjusted return on
average assets (non-GAAP)(1)
|
|
0.87 %
|
|
0.97 %
|
|
1.14 %
|
|
0.93 %
|
|
1.14 %
|
Return on average
equity
|
|
7.20 %
|
|
8.25 %
|
|
14.03 %
|
|
9.30 %
|
|
13.15 %
|
Adjusted return on
average equity (non-GAAP)(1)
|
|
10.53 %
|
|
11.80 %
|
|
14.69 %
|
|
11.35 %
|
|
13.31 %
|
Return on average
tangible equity (non-GAAP)(1)
|
|
9.18 %
|
|
10.48 %
|
|
18.18 %
|
|
11.83 %
|
|
16.71 %
|
Adjusted return on
average tangible equity (non-GAAP)(1)
|
|
13.38 %
|
|
14.94 %
|
|
19.01 %
|
|
14.42 %
|
|
16.90 %
|
GAAP efficiency
ratio
|
|
71.96 %
|
|
69.60 %
|
|
57.72 %
|
|
65.75 %
|
|
56.72 %
|
Efficiency ratio
(non-GAAP)(1)
|
|
63.48 %
|
|
60.63 %
|
|
56.35 %
|
|
61.52 %
|
|
56.16 %
|
Net interest margin
(fully-taxable equivalent)
|
|
2.40 %
|
|
2.39 %
|
|
2.76 %
|
|
2.46 %
|
|
2.86 %
|
Asset Quality
Ratios
|
|
|
|
|
|
|
|
|
|
|
ACL on loans to total
loans
|
|
0.90 %
|
|
0.90 %
|
|
0.92 %
|
|
0.90 %
|
|
0.92 %
|
Non-performing assets
to total assets
|
|
0.13 %
|
|
0.11 %
|
|
0.09 %
|
|
0.13 %
|
|
0.09 %
|
Annualized net
charge-offs to average loans
|
|
0.04 %
|
|
0.01 %
|
|
0.03 %
|
|
0.03 %
|
|
0.02 %
|
Capital
Ratios
|
|
|
|
|
|
|
|
|
|
|
Common equity
ratio
|
|
8.66 %
|
|
8.02 %
|
|
7.96 %
|
|
8.66 %
|
|
7.96 %
|
Tangible common equity
ratio (non-GAAP)
|
|
7.11 %
|
|
6.47 %
|
|
6.37 %
|
|
7.11 %
|
|
6.37 %
|
Tier 1 leverage capital
ratio
|
|
9.40 %
|
|
9.35 %
|
|
9.22 %
|
|
9.40 %
|
|
9.22 %
|
Common equity tier 1
risk-based capital ratio
|
|
12.31 %
|
|
12.16 %
|
|
11.74 %
|
|
12.31 %
|
|
11.74 %
|
Total risk-based
capital ratio
|
|
14.36 %
|
|
14.19 %
|
|
13.80 %
|
|
14.36 %
|
|
13.80 %
|
(1) This is a non-GAAP
measure, please see "Reconciliation of non-GAAP to GAAP Financial
Measures (unaudited)."
|
Consolidated
Statements of Condition Data
(unaudited)
|
|
(In thousands)
|
|
December 31,
2023
|
|
September
30,
2023
|
|
December 31,
2022
|
ASSETS
|
|
|
|
|
|
|
Cash, cash equivalents
and restricted cash
|
|
$
99,804
|
|
$
211,514
|
|
$
75,427
|
Investments:
|
|
|
|
|
|
|
Trading
securities
|
|
4,647
|
|
4,195
|
|
3,990
|
Available-for-sale
securities, at fair value (amortized cost of $702,937, $705,019 and
$796,960,
respectively)
|
|
625,808
|
|
589,003
|
|
695,875
|
Held-to-maturity
securities, at amortized cost (fair value of $510,595, $483,547,
and $506,193,
respectively)
|
|
544,931
|
|
549,961
|
|
546,583
|
Other
investments
|
|
15,394
|
|
14,459
|
|
12,713
|
Total
investments
|
|
1,190,780
|
|
1,157,618
|
|
1,259,161
|
Loans held for sale, at
fair value (book value of $10,152, $11,299, and $5,259
respectively)
|
|
10,320
|
|
11,187
|
|
5,197
|
Loans:
|
|
|
|
|
|
|
Commercial real
estate
|
|
1,672,306
|
|
1,653,288
|
|
1,624,937
|
Commercial
|
|
403,901
|
|
400,031
|
|
430,131
|
Residential real
estate
|
|
1,763,378
|
|
1,752,401
|
|
1,700,266
|
Consumer and home
equity
|
|
258,509
|
|
252,693
|
|
255,019
|
Total
loans
|
|
4,098,094
|
|
4,058,413
|
|
4,010,353
|
Less: allowance for
credit losses on loans
|
|
(36,935)
|
|
(36,407)
|
|
(36,922)
|
Net
loans
|
|
4,061,159
|
|
4,022,006
|
|
3,973,431
|
Goodwill and core
deposit intangible assets
|
|
95,668
|
|
95,816
|
|
96,260
|
Other assets
|
|
256,775
|
|
281,534
|
|
262,374
|
Total
assets
|
|
$
5,714,506
|
|
$
5,779,675
|
|
$
5,671,850
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
Non-interest
checking
|
|
$
967,750
|
|
1,023,239
|
|
$
1,141,753
|
Interest
checking
|
|
1,553,787
|
|
1,579,991
|
|
1,763,850
|
Savings and money
market
|
|
1,364,401
|
|
1,389,180
|
|
1,439,622
|
Certificates of
deposit
|
|
609,503
|
|
552,111
|
|
300,451
|
Brokered
deposits
|
|
101,919
|
|
133,885
|
|
181,253
|
Total
deposits
|
|
4,597,360
|
|
4,678,406
|
|
4,826,929
|
Short-term
borrowings
|
|
485,607
|
|
470,140
|
|
265,176
|
Junior subordinated
debentures
|
|
44,331
|
|
44,331
|
|
44,331
|
Accrued interest and
other liabilities
|
|
92,144
|
|
123,500
|
|
84,136
|
Total
liabilities
|
|
5,219,442
|
|
5,316,377
|
|
5,220,572
|
Commitments and
Contingencies
|
|
|
|
|
|
|
Shareholders'
Equity
|
|
|
|
|
|
|
Common stock, no par
value: authorized 40,000,000 shares, issued and outstanding
14,565,952,
14,558,137, 14,567,325 on December 31, 2023,
September 30, 2023 and December 31, 2022,
respectively
|
|
115,602
|
|
114,842
|
|
115,069
|
Retained
earnings
|
|
481,014
|
|
478,664
|
|
462,164
|
Accumulated other
comprehensive loss:
|
|
|
|
|
|
|
Net unrealized loss on
debt securities, net of tax
|
|
(107,409)
|
|
(139,228)
|
|
(131,539)
|
Net unrealized gain on
cash flow hedging derivative instruments, net of tax
|
|
6,096
|
|
9,343
|
|
5,891
|
Net unrecognized loss
on postretirement plans, net of tax
|
|
(239)
|
|
(323)
|
|
(307)
|
Total
accumulated other comprehensive loss
|
|
(101,552)
|
|
(130,208)
|
|
(125,955)
|
Total Shareholders'
equity
|
|
495,064
|
|
463,298
|
|
451,278
|
Total liabilities
and shareholders' equity
|
|
$
5,714,506
|
|
$
5,779,675
|
|
$
5,671,850
|
Consolidated
Statements of Income Data
(unaudited)
|
|
|
|
For
the
Three Months
Ended
|
|
For
the
Year
Ended
|
(In thousands, except per share data)
|
|
December
31,
2023
|
|
September
30,
2023
|
|
December
31,
2022
|
|
December
31,
2023
|
|
December
31,
2022
|
Interest
Income
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
51,287
|
|
$
50,115
|
|
$
41,985
|
|
$
195,379
|
|
$
144,709
|
Taxable interest on
investments
|
|
6,638
|
|
5,814
|
|
5,944
|
|
24,267
|
|
23,339
|
Nontaxable interest on
investments
|
|
654
|
|
748
|
|
772
|
|
2,927
|
|
3,096
|
Dividend
income
|
|
273
|
|
302
|
|
182
|
|
1,061
|
|
531
|
Other interest
income
|
|
945
|
|
690
|
|
436
|
|
2,612
|
|
1,113
|
Total interest
income
|
|
59,797
|
|
57,669
|
|
49,319
|
|
226,246
|
|
172,788
|
Interest
Expense
|
|
|
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
22,838
|
|
20,969
|
|
10,520
|
|
78,884
|
|
20,305
|
Interest on
borrowings
|
|
3,700
|
|
3,577
|
|
1,277
|
|
12,949
|
|
2,649
|
Interest on junior
subordinated debentures
|
|
550
|
|
539
|
|
540
|
|
2,150
|
|
2,140
|
Total interest
expense
|
|
27,088
|
|
25,085
|
|
12,337
|
|
93,983
|
|
25,094
|
Net interest
income
|
|
32,709
|
|
32,584
|
|
36,982
|
|
132,263
|
|
147,694
|
Provision (credit)
for credit losses
|
|
569
|
|
(574)
|
|
466
|
|
2,100
|
|
4,500
|
Net interest income
after provision (credit) for credit
losses
|
|
32,140
|
|
33,158
|
|
36,516
|
|
130,163
|
|
143,194
|
Non-Interest
Income
|
|
|
|
|
|
|
|
|
|
|
Debit card
income
|
|
3,466
|
|
3,130
|
|
3,969
|
|
12,613
|
|
13,340
|
Service charges on
deposit accounts
|
|
2,102
|
|
2,040
|
|
1,882
|
|
7,839
|
|
7,587
|
Income from fiduciary
services
|
|
1,653
|
|
1,641
|
|
1,560
|
|
6,669
|
|
6,407
|
Mortgage banking
income, net
|
|
1,032
|
|
583
|
|
1,035
|
|
2,921
|
|
4,221
|
Brokerage and insurance
commissions
|
|
1,188
|
|
1,217
|
|
878
|
|
4,650
|
|
4,147
|
Bank-owned life
insurance
|
|
500
|
|
644
|
|
382
|
|
2,349
|
|
1,901
|
Net loss on sale of
securities
|
|
(4,975)
|
|
(5,335)
|
|
(903)
|
|
(10,310)
|
|
(912)
|
Other income
|
|
1,020
|
|
1,152
|
|
979
|
|
4,303
|
|
4,011
|
Total non-interest
income
|
|
5,986
|
|
5,072
|
|
9,782
|
|
31,034
|
|
40,702
|
Non-Interest
Expense
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
15,404
|
|
14,744
|
|
15,262
|
|
60,009
|
|
62,019
|
Furniture, equipment
and data processing
|
|
3,605
|
|
3,382
|
|
3,404
|
|
13,377
|
|
13,043
|
Net occupancy
costs
|
|
1,939
|
|
1,804
|
|
1,863
|
|
7,674
|
|
7,578
|
Debit card
expense
|
|
1,345
|
|
1,318
|
|
1,192
|
|
5,126
|
|
4,602
|
Consulting and
professional fees
|
|
1,193
|
|
897
|
|
959
|
|
4,520
|
|
4,073
|
Regulatory
assessments
|
|
839
|
|
861
|
|
593
|
|
3,413
|
|
2,338
|
Amortization of core
deposit intangible assets
|
|
148
|
|
148
|
|
156
|
|
592
|
|
625
|
Other real estate owned
and collection costs (recoveries),
net
|
|
67
|
|
(34)
|
|
20
|
|
42
|
|
29
|
Other
expenses
|
|
3,306
|
|
3,087
|
|
3,544
|
|
12,608
|
|
12,542
|
Total non-interest
expense
|
|
27,846
|
|
26,207
|
|
26,993
|
|
107,361
|
|
106,849
|
Income before
income tax expense
|
|
10,280
|
|
12,023
|
|
19,305
|
|
53,836
|
|
77,047
|
Income Tax
Expense
|
|
1,800
|
|
2,236
|
|
3,954
|
|
10,453
|
|
15,608
|
Net
Income
|
|
$
8,480
|
|
$
9,787
|
|
$
15,351
|
|
$
43,383
|
|
$
61,439
|
Per Share
Data
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
|
$
0.58
|
|
$
0.67
|
|
$
1.05
|
|
$
2.98
|
|
$
4.18
|
Diluted earnings per
share
|
|
0.58
|
|
0.67
|
|
1.05
|
|
2.97
|
|
4.17
|
Quarterly Average
Balance and Yield/Rate Analysis
(unaudited)
|
|
|
|
Average
Balance
|
|
Yield/Rate
|
|
|
For the Three Months
Ended
|
|
For the Three Months
Ended
|
(In
thousands)
|
|
December
31,
2023
|
|
September
30,
2023
|
|
December
31,
2022
|
|
December
31,
2023
|
|
September
30,
2023
|
|
December
31,
2022
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
deposits in other banks and
other interest-earning assets
|
|
$
44,577
|
|
$
48,401
|
|
$
28,219
|
|
6.70 %
|
|
4.04 %
|
|
3.52 %
|
Investments -
taxable
|
|
1,186,959
|
|
1,177,367
|
|
1,256,135
|
|
2.39 %
|
|
2.14 %
|
|
2.01 %
|
Investments -
nontaxable(1)
|
|
89,029
|
|
102,872
|
|
106,921
|
|
3.72 %
|
|
3.68 %
|
|
3.65 %
|
Loans(2):
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate
|
|
1,661,720
|
|
1,658,125
|
|
1,591,392
|
|
4.87 %
|
|
4.84 %
|
|
4.37 %
|
Commercial(1)
|
|
388,518
|
|
391,052
|
|
409,233
|
|
6.25 %
|
|
6.08 %
|
|
4.91 %
|
SBA
PPP
|
|
389
|
|
439
|
|
652
|
|
2.43 %
|
|
2.40 %
|
|
3.50 %
|
Municipal(1)
|
|
14,430
|
|
18,888
|
|
20,693
|
|
4.13 %
|
|
4.41 %
|
|
3.28 %
|
Residential
real estate
|
|
1,765,099
|
|
1,762,860
|
|
1,667,256
|
|
4.35 %
|
|
4.18 %
|
|
3.58 %
|
Consumer and
home equity
|
|
256,073
|
|
252,357
|
|
255,355
|
|
7.86 %
|
|
7.74 %
|
|
6.24 %
|
Total
loans
|
|
4,086,229
|
|
4,083,721
|
|
3,944,581
|
|
4.96 %
|
|
4.85 %
|
|
4.21 %
|
Total
interest-earning assets
|
|
5,406,794
|
|
5,412,361
|
|
5,335,856
|
|
4.39 %
|
|
4.23 %
|
|
3.67 %
|
Other assets
|
|
305,159
|
|
304,439
|
|
267,215
|
|
|
|
|
|
|
Total
assets
|
|
$
5,711,953
|
|
$
5,716,800
|
|
$
5,603,071
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities &
Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
checking
|
|
$
985,458
|
|
$
1,019,450
|
|
$
1,182,999
|
|
— %
|
|
— %
|
|
— %
|
Interest
checking
|
|
1,547,438
|
|
1,584,314
|
|
1,665,360
|
|
2.53 %
|
|
2.42 %
|
|
1.56 %
|
Savings
|
|
622,094
|
|
661,126
|
|
763,858
|
|
0.17 %
|
|
0.14 %
|
|
0.05 %
|
Money
market
|
|
756,407
|
|
721,423
|
|
689,738
|
|
3.14 %
|
|
2.85 %
|
|
1.46 %
|
Certificates of
deposit
|
|
583,738
|
|
497,301
|
|
289,476
|
|
3.49 %
|
|
3.05 %
|
|
0.68 %
|
Total
deposits
|
|
4,495,135
|
|
4,483,614
|
|
4,591,431
|
|
1.87 %
|
|
1.67 %
|
|
0.84 %
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
Brokered
deposits
|
|
120,920
|
|
161,623
|
|
120,150
|
|
5.24 %
|
|
5.07 %
|
|
2.75 %
|
Customer repurchase
agreements
|
|
197,920
|
|
193,297
|
|
203,105
|
|
1.68 %
|
|
1.69 %
|
|
0.82 %
|
Junior subordinated
debentures
|
|
44,331
|
|
44,331
|
|
44,331
|
|
4.92 %
|
|
4.83 %
|
|
4.83 %
|
Other
borrowings
|
|
271,316
|
|
263,705
|
|
123,142
|
|
4.19 %
|
|
4.14 %
|
|
2.76 %
|
Total
borrowings
|
|
634,487
|
|
662,956
|
|
490,728
|
|
3.66 %
|
|
3.70 %
|
|
2.14 %
|
Total funding
liabilities
|
|
5,129,622
|
|
5,146,570
|
|
5,082,159
|
|
2.10 %
|
|
1.93 %
|
|
0.96 %
|
Other
liabilities
|
|
115,157
|
|
99,480
|
|
86,827
|
|
|
|
|
|
|
Shareholders'
equity
|
|
467,174
|
|
470,750
|
|
434,085
|
|
|
|
|
|
|
Total liabilities
& shareholders' equity
|
|
$
5,711,953
|
|
$
5,716,800
|
|
$
5,603,071
|
|
|
|
|
|
|
Net interest rate
spread (fully-taxable equivalent)
|
|
2.29 %
|
|
2.30 %
|
|
2.71 %
|
Net interest margin
(fully-taxable equivalent)
|
|
2.40 %
|
|
2.39 %
|
|
2.76 %
|
(1)
|
Reported on
tax-equivalent basis calculated using the federal corporate income
tax rate of 21%, including certain commercial loans.
|
(2)
|
Non-accrual loans and
loans held for sale are included in total average loans.
|
Year-to-Date Average
Balance and Yield/Rate Analysis
(unaudited)
|
|
|
|
Average
Balance
|
|
Yield/Rate
|
|
|
For the Year
Ended
|
|
For the Year
Ended
|
(In
thousands)
|
|
December
31,
2023
|
|
December
31,
2022
|
|
December
31,
2023
|
|
December
31,
2022
|
Assets
|
|
|
|
|
|
|
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
Interest-bearing
deposits in other banks and other interest-earning
assets
|
|
$
33,676
|
|
$
52,068
|
|
5.50 %
|
|
0.99 %
|
Investments -
taxable
|
|
1,203,445
|
|
1,329,586
|
|
2.17 %
|
|
1.84 %
|
Investments -
nontaxable(1)
|
|
100,614
|
|
111,113
|
|
3.68 %
|
|
3.53 %
|
Loans(2):
|
|
|
|
|
|
|
|
|
Commercial real
estate
|
|
1,659,078
|
|
1,532,225
|
|
4.83 %
|
|
4.01 %
|
Commercial(1)
|
|
398,465
|
|
396,000
|
|
5.99 %
|
|
4.17 %
|
SBA
PPP
|
|
483
|
|
6,999
|
|
2.99 %
|
|
17.91 %
|
Municipal(1)
|
|
16,702
|
|
19,305
|
|
4.04 %
|
|
3.20 %
|
Residential
real estate
|
|
1,748,076
|
|
1,511,985
|
|
4.09 %
|
|
3.49 %
|
Consumer and
home equity
|
|
253,877
|
|
243,901
|
|
7.56 %
|
|
5.03 %
|
Total
loans
|
|
4,076,681
|
|
3,710,415
|
|
4.80 %
|
|
3.90 %
|
Total
interest-earning assets
|
|
5,414,416
|
|
5,203,182
|
|
4.19 %
|
|
3.34 %
|
Other assets
|
|
292,910
|
|
285,618
|
|
|
|
|
Total
assets
|
|
$
5,707,326
|
|
$
5,488,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities &
Shareholders' Equity
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
Non-interest
checking
|
|
$
1,020,045
|
|
$
1,206,383
|
|
— %
|
|
— %
|
Interest
checking
|
|
1,614,598
|
|
1,502,896
|
|
2.30 %
|
|
0.77 %
|
Savings
|
|
675,478
|
|
760,264
|
|
0.12 %
|
|
0.05 %
|
Money
market
|
|
717,478
|
|
706,934
|
|
2.68 %
|
|
0.76 %
|
Certificates of
deposit
|
|
453,723
|
|
295,586
|
|
2.85 %
|
|
0.50 %
|
Total
deposits
|
|
4,481,322
|
|
4,472,063
|
|
1.56 %
|
|
0.42 %
|
Borrowings:
|
|
|
|
|
|
|
|
|
Brokered
deposits
|
|
184,709
|
|
130,455
|
|
4.74 %
|
|
1.20 %
|
Customer repurchase
agreements
|
|
191,646
|
|
215,761
|
|
1.49 %
|
|
0.51 %
|
Junior subordinated
debentures
|
|
44,331
|
|
44,331
|
|
4.85 %
|
|
4.83 %
|
Other
borrowings
|
|
246,058
|
|
80,100
|
|
4.11 %
|
|
1.93 %
|
Total
borrowings
|
|
666,744
|
|
470,647
|
|
3.58 %
|
|
1.35 %
|
Total funding
liabilities
|
|
5,148,066
|
|
4,942,710
|
|
1.83 %
|
|
0.51 %
|
Other
liabilities
|
|
92,543
|
|
78,845
|
|
|
|
|
Shareholders'
equity
|
|
466,717
|
|
467,245
|
|
|
|
|
Total liabilities
& shareholders' equity
|
|
$
5,707,326
|
|
$
5,488,800
|
|
|
|
|
Net interest rate
spread (fully-taxable equivalent)
|
|
2.36 %
|
|
2.83 %
|
Net interest margin
(fully-taxable equivalent)
|
|
2.46 %
|
|
2.86 %
|
(1)
|
Reported on
tax-equivalent basis calculated using the federal corporate income
tax rate of 21%, including certain commercial loans.
|
(2)
|
Non-accrual loans and
loans held for sale are included in total average loans.
|
Asset Quality
Data
(unaudited)
|
(In
thousands)
|
|
At or For
The
Year
Ended
December 31,
2023
|
|
At or For
The
Nine Months
Ended
September 30,
2023
|
|
At or For
The
Six Months
Ended
June 30,
2023
|
|
At or For
The
Three Months
Ended
March 31,
2023
|
|
At or For
The
Year
Ended
December 31,
2022
|
Non-accrual
loans:
|
|
|
|
|
|
|
|
|
|
|
Residential real
estate
|
|
$
2,539
|
|
$
2,775
|
|
$
1,781
|
|
$
1,713
|
|
$
1,733
|
Commercial real
estate
|
|
386
|
|
92
|
|
56
|
|
56
|
|
57
|
Commercial
|
|
1,725
|
|
1,083
|
|
729
|
|
748
|
|
715
|
Consumer and home
equity
|
|
798
|
|
674
|
|
482
|
|
441
|
|
486
|
Total non-accrual
loans
|
|
5,448
|
|
4,624
|
|
3,048
|
|
2,958
|
|
2,991
|
Accruing
troubled-debt restructured loans not
included
above
|
|
1,990
|
|
1,997
|
|
2,140
|
|
2,154
|
|
2,114
|
Total non-performing
loans
|
|
7,438
|
|
6,621
|
|
5,188
|
|
5,112
|
|
5,105
|
Other real estate
owned
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Total non-performing
assets
|
|
$
7,438
|
|
$
6,621
|
|
$
5,188
|
|
$
5,112
|
|
$
5,105
|
Loans 30-89 days
past due:
|
|
|
|
|
|
|
|
|
|
|
Residential real
estate
|
|
$
1,290
|
|
$
751
|
|
$
1,192
|
|
$
313
|
|
$
1,038
|
Commercial real
estate
|
|
740
|
|
188
|
|
112
|
|
111
|
|
323
|
Commercial
|
|
2,007
|
|
2,260
|
|
294
|
|
1,030
|
|
802
|
Consumer and home
equity
|
|
922
|
|
603
|
|
653
|
|
684
|
|
391
|
Total loans 30-89
days past due
|
|
$
4,959
|
|
$
3,802
|
|
$
2,251
|
|
$
2,138
|
|
$
2,554
|
ACL on loans at the
beginning of the period
|
|
$
36,922
|
|
$
36,922
|
|
$
36,922
|
|
$
36,922
|
|
$
33,256
|
Provision for loan
losses
|
|
1,174
|
|
288
|
|
744
|
|
439
|
|
4,430
|
Charge-offs:
|
|
|
|
|
|
|
|
|
|
|
Residential real
estate
|
|
18
|
|
18
|
|
18
|
|
18
|
|
66
|
Commercial real
estate
|
|
58
|
|
58
|
|
—
|
|
—
|
|
—
|
Commercial
|
|
1,560
|
|
1,101
|
|
846
|
|
312
|
|
1,042
|
Consumer and home
equity
|
|
91
|
|
63
|
|
31
|
|
4
|
|
134
|
Total
charge-offs
|
|
1,727
|
|
1,240
|
|
895
|
|
334
|
|
1,242
|
Total
recoveries
|
|
(566)
|
|
(437)
|
|
(212)
|
|
(107)
|
|
(478)
|
Net
charge-offs
|
|
1,161
|
|
803
|
|
683
|
|
227
|
|
764
|
ACL on loans at the
end of the period
|
|
$
36,935
|
|
$
36,407
|
|
$
36,983
|
|
$
37,134
|
|
$
36,922
|
Components of
ACL:
|
|
|
|
|
|
|
|
|
|
|
ACL on
loans
|
|
$
36,935
|
|
$
36,407
|
|
$
36,983
|
|
$
37,134
|
|
$
36,922
|
ACL on off-balance
sheet credit exposures(1)
|
|
2,353
|
|
2,670
|
|
2,788
|
|
2,990
|
|
3,265
|
ACL, end of
period
|
|
$
39,288
|
|
$
39,077
|
|
$
39,771
|
|
$
40,124
|
|
$
40,187
|
Ratios:
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans to
total loans
|
|
0.18 %
|
|
0.16 %
|
|
0.13 %
|
|
0.13 %
|
|
0.13 %
|
Non-performing assets
to total assets
|
|
0.13 %
|
|
0.11 %
|
|
0.09 %
|
|
0.09 %
|
|
0.09 %
|
ACL on loans to total
loans
|
|
0.90 %
|
|
0.90 %
|
|
0.90 %
|
|
0.91 %
|
|
0.92 %
|
Net charge-offs to
average loans (annualized)
|
|
|
|
|
|
|
|
|
|
|
Quarter-to-date
|
|
0.04 %
|
|
0.01 %
|
|
0.04 %
|
|
0.02 %
|
|
0.03 %
|
Year-to-date
|
|
0.03 %
|
|
0.03 %
|
|
0.03 %
|
|
0.02 %
|
|
0.02 %
|
ACL on loans to
non-performing loans
|
|
496.57 %
|
|
549.87 %
|
|
712.86 %
|
|
726.41 %
|
|
723.25 %
|
Loans 30-89 days past
due to total loans
|
|
0.12 %
|
|
0.09 %
|
|
0.05 %
|
|
0.05 %
|
|
0.06 %
|
(1)
Presented within accrued interest and other liabilities on the
consolidated statements of condition
|
Reconciliation of
non-GAAP to GAAP Financial Measures (unaudited)
|
|
Adjusted Net
Income; Adjusted Diluted Earnings per Share; Adjusted Return on
Average Assets; and Adjusted Return on Average
Equity:
|
|
|
For
the
Three Months
Ended
|
|
For
the
Year
Ended
|
(In thousands,
except number of shares, per
share data and ratios)
|
|
December 31,
2023
|
|
September
30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Adjusted Net
Income:
|
|
|
|
|
|
|
|
|
|
|
Net income, as
presented
|
|
$
8,480
|
|
$
9,787
|
|
$
15,351
|
|
$
43,383
|
|
$
61,439
|
Adjustment for
net loss on sale of securities
|
|
4,975
|
|
5,335
|
|
903
|
|
10,310
|
|
912
|
Adjustment for
Signature Bank bond write-off
|
|
—
|
|
—
|
|
—
|
|
1,838
|
|
—
|
Tax impact of
above adjustments(1)
|
|
(1,045)
|
|
(1,120)
|
|
(190)
|
|
(2,551)
|
|
(192)
|
Adjusted net
income
|
|
$
12,410
|
|
$
14,002
|
|
$
16,064
|
|
$
52,980
|
|
$
62,159
|
Adjusted Diluted
Earnings per Share:
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share, as presented
|
|
$
0.58
|
|
$
0.67
|
|
$
1.05
|
|
$
2.97
|
|
$
4.17
|
Adjustment for
net loss on sale of securities
|
|
0.34
|
|
0.37
|
|
0.06
|
|
0.71
|
|
0.06
|
Adjustment for
Signature Bank bond write-off
|
|
—
|
|
—
|
|
—
|
|
0.13
|
|
—
|
Tax impact of
above adjustments(1)
|
|
(0.07)
|
|
(0.08)
|
|
(0.01)
|
|
(0.18)
|
|
(0.01)
|
Adjusted diluted
earnings per share
|
|
$
0.85
|
|
$
0.96
|
|
$
1.10
|
|
$
3.63
|
|
$
4.22
|
Adjusted Return
on Average Assets:
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets, as presented
|
|
0.59 %
|
|
0.68 %
|
|
1.09 %
|
|
0.76 %
|
|
1.12 %
|
Adjustment for
net loss on sale of securities
|
|
0.35 %
|
|
0.37 %
|
|
0.06 %
|
|
0.18 %
|
|
0.02 %
|
Adjustment for
Signature Bank bond write-off
|
|
—
|
|
—
|
|
—
|
|
0.03 %
|
|
—
|
Tax impact of
above adjustments(1)
|
|
(0.07) %
|
|
(0.08) %
|
|
(0.01) %
|
|
(0.04) %
|
|
—
|
Adjusted return on
average assets
|
|
0.87 %
|
|
0.97 %
|
|
1.14 %
|
|
0.93 %
|
|
1.14 %
|
Adjusted Return
on Average Equity:
|
|
|
|
|
|
|
|
|
|
|
Return on average
equity, as presented
|
|
7.20 %
|
|
8.25 %
|
|
14.03 %
|
|
9.30 %
|
|
13.15 %
|
Adjustment for
net loss on sale of securities
|
|
4.22 %
|
|
4.50 %
|
|
0.83 %
|
|
2.21 %
|
|
0.20 %
|
Adjustment for
Signature Bank bond write-off
|
|
—
|
|
—
|
|
—
|
|
0.39 %
|
|
—
|
Tax impact of
above adjustments(1)
|
|
(0.89) %
|
|
(0.95) %
|
|
(0.17) %
|
|
(0.55) %
|
|
(0.04) %
|
Adjusted return on
average equity
|
|
10.53 %
|
|
11.80 %
|
|
14.69 %
|
|
11.35 %
|
|
13.31 %
|
(1) Assumed a 21% tax
rate.
|
Pre-Tax,
Pre-Provision Income and Adjusted Pre-Tax, Pre-Provision
Income:
|
|
|
For
the
Three Months
Ended
|
|
For
the
Year
Ended
|
(In
thousands)
|
|
December 31,
2023
|
|
September
30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Net income, as
presented
|
|
$
8,480
|
|
$
9,787
|
|
$
15,351
|
|
$
43,383
|
|
$
61,439
|
Adjustment for
provision (credit) for credit
losses
|
|
569
|
|
(574)
|
|
466
|
|
2,100
|
|
4,500
|
Adjustment for
income tax expense
|
|
1,800
|
|
2,236
|
|
3,954
|
|
10,453
|
|
15,608
|
Pre-tax, pre-provision
income
|
|
$
10,849
|
|
$
11,449
|
|
$
19,771
|
|
$
55,936
|
|
$
81,547
|
Adjustment for
net loss on sale of securities
|
|
4,975
|
|
5,335
|
|
903
|
|
10,310
|
|
912
|
Adjustment for
SBA PPP loan income
|
|
(2)
|
|
(3)
|
|
(6)
|
|
(14)
|
|
(1,254)
|
Adjusted pre-tax,
pre-provision income
|
|
$
15,822
|
|
$
16,781
|
|
$
20,668
|
|
$
66,232
|
|
$
81,205
|
Efficiency
Ratio:
|
|
|
For
the
Three Months
Ended
|
|
For
the
Year
Ended
|
(Dollars in
thousands)
|
|
December 31,
2023
|
|
September
30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Non-interest expense,
as presented
|
|
$
27,846
|
|
$
26,207
|
|
$
26,993
|
|
$ 107,361
|
|
$ 106,849
|
Net interest income, as
presented
|
|
$
32,709
|
|
$
32,584
|
|
$
36,982
|
|
$ 132,263
|
|
$ 147,694
|
Adjustment for the
effect of tax-exempt
income(1)
|
|
199
|
|
237
|
|
237
|
|
901
|
|
937
|
Non-interest income, as
presented
|
|
5,986
|
|
5,072
|
|
9,782
|
|
31,034
|
|
40,702
|
Adjustment for net
loss on sale of
securities
|
|
4,975
|
|
5,335
|
|
903
|
|
10,310
|
|
912
|
Adjusted net interest
income plus non-
interest income
|
|
$
43,869
|
|
$
43,228
|
|
$
47,904
|
|
$ 174,508
|
|
$ 190,245
|
GAAP efficiency
ratio
|
|
71.96 %
|
|
69.60 %
|
|
57.72 %
|
|
65.75 %
|
|
56.72 %
|
Non-GAAP efficiency
ratio
|
|
63.48 %
|
|
60.63 %
|
|
56.35 %
|
|
61.52 %
|
|
56.16 %
|
(1) Assumed a 21% tax
rate.
|
Return on Average
Tangible Equity and Adjusted Return on Average Tangible
Equity:
|
|
|
For
the
Three Months
Ended
|
|
For
the
Year
Ended
|
(Dollars in
thousands)
|
|
December
31,
2023
|
|
September
30,
2023
|
|
December
31,
2022
|
|
December
31,
2023
|
|
December
31,
2022
|
Return on Average
Tangible Equity:
|
|
|
|
|
|
|
|
|
|
|
Net income, as
presented
|
|
$
8,480
|
|
$
9,787
|
|
$
15,351
|
|
$
43,383
|
|
$
61,439
|
Adjustment for
amortization of core deposit
intangible assets
|
|
148
|
|
148
|
|
156
|
|
592
|
|
625
|
Tax impact of above
adjustment(1)
|
|
(31)
|
|
(31)
|
|
(33)
|
|
(124)
|
|
(131)
|
Net income, adjusted
for amortization of core
deposit intangible assets
|
|
$
8,597
|
|
$
9,904
|
|
$
15,474
|
|
$
43,851
|
|
$
61,933
|
Average equity, as
presented
|
|
$ 467,174
|
|
$ 470,750
|
|
$ 434,085
|
|
$ 466,717
|
|
$ 467,245
|
Adjustment for average
goodwill and core
deposit intangible assets
|
|
(95,739)
|
|
(95,888)
|
|
(96,336)
|
|
(95,962)
|
|
(96,572)
|
Average tangible
equity
|
|
$ 371,435
|
|
$ 374,862
|
|
$ 337,749
|
|
$ 370,755
|
|
$ 370,673
|
Return on average
equity
|
|
7.20 %
|
|
8.25 %
|
|
14.03 %
|
|
9.30 %
|
|
13.15 %
|
Return on average
tangible equity
|
|
9.18 %
|
|
10.48 %
|
|
18.18 %
|
|
11.83 %
|
|
16.71 %
|
Adjusted Return
on Average Tangible Equity:
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
(see "Adjusted Net
Income" table above)
|
|
$
12,410
|
|
$
14,002
|
|
$
16,064
|
|
$
52,980
|
|
$
62,159
|
Adjustment for
amortization of core deposit
intangible assets
|
|
148
|
|
148
|
|
156
|
|
592
|
|
625
|
Tax impact of above
adjustment(1)
|
|
(31)
|
|
(31)
|
|
(33)
|
|
(124)
|
|
(131)
|
Adjusted net income,
adjusted for
amortization of core deposit intangible
assets
|
|
$
12,527
|
|
$
14,119
|
|
$
16,187
|
|
$
53,448
|
|
$
62,653
|
Adjusted return on
average tangible equity
|
|
13.38 %
|
|
14.94 %
|
|
19.01 %
|
|
14.42 %
|
|
16.90 %
|
(1) Assumed a 21% tax
rate.
|
Tangible Book
Value Per Share and Tangible Common Equity
Ratio:
|
|
|
December 31,
2023
|
|
September
30,
2023
|
|
December 31,
2022
|
(In thousands,
except number of shares and per share data)
|
|
Tangible Book
Value Per Share:
|
|
|
|
|
|
|
Shareholders' equity,
as presented
|
|
$
495,064
|
|
$
463,298
|
|
$
451,278
|
Adjustment for
goodwill and core deposit intangible assets
|
|
(95,668)
|
|
(95,816)
|
|
(96,260)
|
Tangible shareholders'
equity
|
|
$
399,396
|
|
$
367,482
|
|
$
355,018
|
Shares outstanding at
period end
|
|
14,565,952
|
|
14,558,137
|
|
14,567,325
|
Book value per
share
|
|
$
33.99
|
|
$
31.82
|
|
$
30.98
|
Tangible book value per
share
|
|
27.42
|
|
25.24
|
|
24.37
|
Tangible Common
Equity Ratio:
|
Total assets
|
|
$
5,714,506
|
|
$
5,779,675
|
|
$
5,671,850
|
Adjustment for
goodwill and core deposit intangible assets
|
|
(95,668)
|
|
(95,816)
|
|
(96,260)
|
Tangible
assets
|
|
$
5,618,838
|
|
$
5,683,859
|
|
$
5,575,590
|
Common equity
ratio
|
|
8.66 %
|
|
8.02 %
|
|
7.96 %
|
Tangible common equity
ratio
|
|
7.11 %
|
|
6.47 %
|
|
6.37 %
|
Core
Deposits:
|
(Dollars in
thousands)
|
|
December
31,
2023
|
|
September
30,
2023
|
|
December
31,
2022
|
Total
deposits
|
|
$
4,597,361
|
|
$
4,678,406
|
|
$
4,826,929
|
Adjustment for
certificates of deposit
|
|
(609,503)
|
|
(552,111)
|
|
(300,451)
|
Adjustment for
brokered deposits
|
|
(101,919)
|
|
(133,885)
|
|
(181,253)
|
Core
deposits
|
|
$
3,885,939
|
|
$
3,992,410
|
|
$
4,345,225
|
Average Core
Deposits:
|
|
|
For
the
Three Months
Ended
|
|
For
the
Year
Ended
|
(Dollars in
thousands)
|
|
December
31,
2023
|
|
September
30,
2023
|
|
December
31,
2022
|
|
December
31,
2023
|
|
December
31,
2022
|
Total average deposits,
as presented(1)
|
|
$
4,495,135
|
|
$
4,483,614
|
|
$
4,591,431
|
|
$
4,481,322
|
|
$
4,472,063
|
Adjustment for average
certificates of
deposit
|
|
(583,738)
|
|
(497,301)
|
|
(289,476)
|
|
(453,723)
|
|
(295,586)
|
Average core
deposits
|
|
$
3,911,397
|
|
$
3,986,313
|
|
$
4,301,955
|
|
$
4,027,599
|
|
$
4,176,477
|
(1)
|
Brokered deposits are
excluded from total average deposits, as presented on the Average
Balance, Interest and Yield/Rate analysis table.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/camden-national-corporation-reports-fourth-quarter-and-year-end-2023-financial-results-302047229.html
SOURCE Camden National Corporation