Amalgamated Bank Reports First Quarter 2019 Financial Results
First Quarter 2019 Highlights
- Net income of
$10.8 million , or$0.33 per diluted share, compared to$7.7 million , or$0.27 per diluted share, for the first quarter of 2018 - Core earnings (non-GAAP) of
$10.7 million , or$0.33 per diluted share, compared to$7.9 million , or$0.28 per diluted share, for the first quarter of 2018 - Deposit growth of
$1.8 million , or 0.2% annualized, compared to a balance of$4.1 billion onDecember 31, 2018 - Deposits at
December 31, 2018 included$326.7 million of short term deposits that exited the bank onJanuary 2, 2019 , resulting in beginning year 2019 deposits of$3.8 billion - On an adjusted basis, excluding these short-term deposits we had deposit growth of
$328.5 million , or 34.8% annualized, compared to$3.8 billion onJanuary 2, 2019
- Deposits at
- Loan growth of
$56.4 million , or 7.0% annualized, compared to a balance of$3.2 billion onDecember 31, 2018 - Cost of deposits was 0.31%, compared to 0.27% for the fourth quarter of 2018 and 0.26% for the first quarter of 2018
- Net interest margin was 3.65%, compared to 3.57% for the fourth quarter of 2018 and 3.43% for the first quarter of 2018
- Tier 1 Leverage, Common Equity Tier 1, and Total Risk-Based capital ratios were 8.90%, 13.31%, and 14.33%, respectively, at
March 31, 2019 - Total nonperforming assets were
$56.6 million or 1.15% of total assets as ofMarch 31, 2019 , compared to$59.3 million or 1.27% of total assets atDecember 31, 2018 and$56.0 million , or 1.35% of total assets atMarch 31, 2018
Results of Operations, Quarter Ended
Net income for the first quarter of 2019 was
Core earnings (non-GAAP) for the first quarter of 2019 were
Net interest income was
Net interest margin was 3.65% for the first quarter of 2019, an increase of eight basis points from 3.57% in the fourth quarter of 2018 and an increase of 22 basis points from 3.43% in the first quarter of 2018. The net interest margin in the fourth quarter of 2018 was also impacted by a one-time adjustment to write-off
Provisions for loan losses totaled an expense of
Non-interest income was
Non-interest expense for the first quarter of 2019 was
We had a provision for income tax expense of
Financial Condition
Total assets were
Total loans at
Deposits at
Nonperforming assets totaled
The allowance for loan losses decreased
Capital
As of
Our tangible book value per share was
Conference Call
As previously announced,
Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the investor relations section of our website at http://ir.amalgamatedbank.com/. The online replay will remain available for a limited time beginning immediately following the call.
The presentation materials for the call can be accessed on the investor relations section of our website at http://ir.amalgamatedbank.com/.
About Amalgamated Bank
Non-GAAP Financial Measures
This release contains certain non-GAAP financial measures including, without limitation, “Core operating revenue,” “Core non-interest expense,” “Core earnings,” “Tangible common equity,” “Tangible book value,” “Core return on average assets,” “Core return on average tangible common equity,” and “Core efficiency ratio.”
Our management utilizes this information to compare our operating performance for 2019 versus certain periods in 2018 and to internally prepared projections. We believe these non-GAAP financial measures facilitate making period-to-period comparisons and are meaningful indications of our operating performance. In addition, because intangible assets such as goodwill and other discrete items unrelated to our core business that are excluded vary extensively from company to company, we believe that the presentation of this information allows investors to more easily compare our results to those of other companies.
The presentation of non-GAAP financial information, however, is not intended to be considered in isolation or as a substitute for GAAP financial measures. We strongly encourage readers to review the GAAP financial measures included in this release and not to place undue reliance upon any single financial measure. In addition, because non-GAAP financial measures are not standardized, it may not be possible to compare the non-GAAP financial measures presented in this release with other companies’ non-GAAP financial measures having the same or similar names. Reconciliations of non-GAAP financial disclosures to comparable GAAP measures found in this release are set forth in the final pages of this release and also may be viewed on our website, amalgamatedbank.com.
Terminology
Certain terms used in this release are defined as follows:
“Core operating revenue” is defined as total net interest income plus non-interest income excluding gains and losses on sales of securities and excluding other than temporary impairment charges (“OTTI”). We believe the most directly comparable GAAP financial measure is the total of net interest income and non-interest income.
“Core non-interest expense” is defined as total non-interest expense excluding costs related to bank acquisitions, our initial public offering and follow on costs, or restructuring/severance costs. We believe the most directly comparable GAAP financial measure is total non-interest expense.
“Core earnings” is defined as net income after tax excluding gains and losses on sales of securities and excluding OTTI, costs related to bank acquisitions, initial public offering and follow on costs, restructuring/severance, taxes on notable pre-tax items, deferred tax asset realization, and changes in tax laws. We believe the most directly comparable GAAP financial measure is net income.
“Tangible common equity” and “Tangible book value” and are defined as stockholders’ equity excluding, as applicable, minority interests, preferred stock, goodwill and core deposit intangibles. We believe that the most directly comparable GAAP financial measure is total stockholders’ equity.
“Core return on average assets” is defined as “Core earnings” divided by average total assets. We believe the most directly comparable performance ratio derived from GAAP financial measures is return on average assets calculated by dividing net income by average total assets.
“Core return on average tangible common equity” is defined as “Core earnings” divided by “Average tangible common equity.” We believe the most directly comparable performance ratio derived from GAAP financial measures is return on average equity calculated by dividing net income by average total stockholders’ equity.
“Core efficiency ratio” is defined as “Core non-interest expense” divided by “Core operating revenue.” We believe the most directly comparable performance ratio derived from GAAP financial measures is an efficiency ratio calculated by dividing total non-interest expense by the sum of net interest income and total non-interest income.
Forward Looking Statements
This press release may contain statements that are not historical in nature that are intended to be, and are hereby identified as, forward-looking statements within the meaning of the Private Securities Litigation Reform Act, Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally can be identified by forward-looking language such as “may,” “will,” “anticipate,” “should,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue” and “intend,” as well as other similar words and expressions of the future, and include, without limitation, our intentions to sell a portion of our indirect C&I portfolio. Forward-looking statements are subject to known and unknown risks, uncertainties and other factors, any or all of which could cause actual results to differ materially from the results expressed or implied by such forward-looking statements. These risks and uncertainties include, but are not limited to risk associated with the sale of our C&I portfolio that may result in that sale failing to close. Additional factors which could affect any forward looking statements can be found in Amalgamated’s Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K filed with the
Media Contact:
kaye@mollylevinson.com
202-244-1785
Investor Contact:
Solebury Trout
shareholderrelations@amalgamatedbank.com
800-895-4172
Consolidated Statements of Income (Unaudited)
(Dollars in thousands, except for per share amount)
Three Months Ended |
|||||||||||
March 31, |
December 31, |
March 31, |
|||||||||
2019 |
2018 |
2018 |
|||||||||
INTEREST AND DIVIDEND INCOME | |||||||||||
Loans | $ | 35,296 | $ | 34,620 | $ | 29,173 | |||||
Securities | 9,875 | 9,251 | 6,243 | ||||||||
Federal Home Loan Bank of New York stock | 310 | 239 | 391 | ||||||||
Interest-bearing deposits in banks | 293 | 350 | 436 | ||||||||
Total interest and dividend income | 45,774 | 44,460 | 36,243 | ||||||||
INTEREST EXPENSE | |||||||||||
Deposits | 2,946 | 2,713 | 2,089 | ||||||||
Borrowed funds | 2,055 | 1,542 | 1,353 | ||||||||
Total interest expense | 5,001 | 4,255 | 3,442 | ||||||||
NET INTEREST INCOME | 40,773 | 40,205 | 32,801 | ||||||||
Provision for (recovery of) loan losses | 2,186 | 864 | 851 | ||||||||
Net interest income after provision for loan losses | 38,587 | 39,341 | 31,950 | ||||||||
NON-INTEREST INCOME | |||||||||||
Trust Department fees | 4,721 | 4,807 | 4,649 | ||||||||
Service charges on deposit accounts | 1,871 | 2,187 | 1,779 | ||||||||
Bank-owned life insurance | 420 | 430 | 404 | ||||||||
Gain (loss) on sale of investment securities available for sale, net | 292 | (139 | ) | (101 | ) | ||||||
Gain (loss) on other real estate owned, net | (249 | ) | 19 | (27 | ) | ||||||
Other | 362 | 251 | 311 | ||||||||
Total non-interest income | 7,417 | 7,555 | 7,015 | ||||||||
NON-INTEREST EXPENSE | |||||||||||
Compensation and employee benefits, net | 17,430 | 18,166 | 15,376 | ||||||||
Occupancy and depreciation | 4,271 | 4,247 | 4,002 | ||||||||
Professional fees | 3,165 | 2,825 | 3,193 | ||||||||
FDIC deposit insurance | 491 | 406 | 554 | ||||||||
Data processing | 2,749 | 3,986 | 2,336 | ||||||||
Office maintenance and depreciation | 887 | 974 | 947 | ||||||||
Amortization of intangible assets | 389 | 389 | - | ||||||||
Advertising and promotion | 622 | 819 | 646 | ||||||||
Other | 1,444 | 3,213 | 1,734 | ||||||||
Total non-interest expense | 31,448 | 35,025 | 28,788 | ||||||||
Income before income taxes | 14,556 | 11,871 | 10,177 | ||||||||
Income tax expense (benefit) | 3,743 | (4,113 | ) | 2,516 | |||||||
Net income | 10,813 | 15,984 | 7,661 | ||||||||
Net income attributable to noncontrolling interests | - | - | - | ||||||||
Net income attributable to Amalgamated Bank and subsidiaries | $ | 10,813 | $ | 15,984 | $ | 7,661 | |||||
Earnings per common share - basic (1) | $ | 0.34 | $ | 0.50 | $ | 0.27 | |||||
Earnings per common share - diluted (1) | $ | 0.33 | $ | 0.49 | $ | 0.27 | |||||
(1) effected for stock split that occurred on July 27, 2018 | |||||||||||
Consolidated Statements of Financial Condition (Unaudited)
(Dollars in thousands)
March 31, |
December 31, |
||||||
2019 | 2018 | ||||||
Assets | (Unaudited) | ||||||
Cash and due from banks | $ | 6,691 | $ | 10,510 | |||
Interest-bearing deposits in banks | 125,463 | 70,335 | |||||
Total cash and cash equivalents | 132,154 | 80,845 | |||||
Securities: | |||||||
Available for sale, at fair value (amortized cost of $1,246,843 and $1,188,710, respectively) | 1,242,721 | 1,175,170 | |||||
Held-to-maturity (fair value of $9,481 and $4,105, respectively) | 9,317 | 4,081 | |||||
Loans receivable, net of deferred loan origination costs (fees) | 3,298,407 | 3,247,831 | |||||
Allowance for loan losses | (31,392 | ) | (37,195 | ) | |||
Loans receivable, net | 3,267,015 | 3,210,636 | |||||
Accrued interest and dividends receivable | 14,872 | 14,387 | |||||
Premises and equipment, net | 20,743 | 21,654 | |||||
Bank-owned life insurance | 79,485 | 79,149 | |||||
Right-of-use lease asset | 53,306 | - | |||||
Deferred tax asset | 35,017 | 39,697 | |||||
Goodwill and other intangible assets | 20,650 | 21,039 | |||||
Other assets | 39,199 | 38,831 | |||||
Total assets | $ | 4,914,479 | $ | 4,685,489 | |||
Liabilities | |||||||
Deposits | $ | 4,107,075 | $ | 4,105,306 | |||
Borrowed funds | 253,775 | 92,875 | |||||
Operating leases | 68,404 | - | |||||
Other liabilities | 29,746 | 47,937 | |||||
Total liabilities | 4,459,000 | 4,246,118 | |||||
Commitments and contingencies | - | - | |||||
Stockholders’ equity | |||||||
Common stock, par value $.01 per share (70,000,000 shares authorized; 31,771,585 | |||||||
shares issued and outstanding) | 318 | 318 | |||||
Additional paid-in capital | 309,033 | 308,678 | |||||
Retained earnings | 151,138 | 142,231 | |||||
Accumulated other comprehensive loss, net of income taxes | (5,144 | ) | (11,990 | ) | |||
Total Amalgamated Bank stockholders' equity | 455,345 | 439,237 | |||||
Noncontrolling interests | 134 | 134 | |||||
Total stockholders' equity | 455,479 | 439,371 | |||||
Total liabilities and stockholders’ equity | $ | 4,914,479 | $ | 4,685,489 | |||
Select Financial Data
As of and for the Three | |||||||
Months Ended | |||||||
March 31, | December 31, | March 31, | |||||
2019 | 2018 | 2018 | |||||
Selected Financial Ratios and Other Data (1) | |||||||
Earnings per share | |||||||
Basic | $ | 0.34 | $ | 0.50 | $ | 0.27 | |
Diluted | 0.33 | 0.49 | 0.27 | ||||
Core Earnings per share (non-GAAP) | |||||||
Basic | $ | 0.34 | $ | 0.30 | $ | 0.28 | |
Diluted | 0.33 | 0.30 | 0.28 | ||||
Book value per common share | 14.33 | 13.82 | 12.35 | ||||
(excluding minority interest) | |||||||
Tangible book value per share (non-GAAP) | 13.68 | 13.16 | 12.11 | ||||
Common shares outstanding | 31,771,585 | 31,771,585 | 28,060,984 | ||||
Weighted average common shares | 31,771,585 | 31,771,585 | 28,060,984 | ||||
outstanding, basic | |||||||
Weighted average common shares | 32,321,585 | 32,460,024 | 28,060,984 | ||||
outstanding, diluted | |||||||
(1) Effected for stock split that occurred on July 27, 2018 | |||||||
Select Financial Data
As of and for the Three | |||||||||
Months Ended | |||||||||
March 31, | December 31, | March 31, | |||||||
2019 | 2018 | 2018 | |||||||
Selected Performance Metrics: | |||||||||
Return on average assets | 0.92% | 1.35% | 0.77% | ||||||
Core return on average assets (non-GAAP) | 0.90% | 0.82% | 0.79% | ||||||
Return on average equity | 9.82% | 14.88% | 8.96% | ||||||
Core return on average tangible common equity (non-GAAP) | 10.18% | 9.50% | 9.46% | ||||||
Loan yield | 4.44% | 4.32% | 4.15% | ||||||
Securities yield | 3.37% | 3.14% | 2.83% | ||||||
Deposit cost | 0.31% | 0.27% | 0.26% | ||||||
Net interest margin | 3.65% | 3.57% | 3.43% | ||||||
Efficiency ratio | 65.26% | 73.33% | 71.67% | ||||||
Core efficiency ratio (non-GAAP) | 65.41% | 69.44% | 71.48% | ||||||
Asset Quality Ratios: | |||||||||
Nonaccrual loans to total loans | 0.45% | 0.74% | 0.71% | ||||||
Nonperforming assets to total assets | 1.15% | 1.27% | 1.35% | ||||||
Allowance for loan losses to nonaccrual loans | 212% | 156% | 180% | ||||||
Allowance for loan losses to total loans | 0.95% | 1.15% | 1.26% | ||||||
Net charge-offs (recoveries) to average loans | 1.00% | 0.01% | (0.02%) | ||||||
Capital Ratios: | |||||||||
Tier 1 leverage capital ratio | 8.90% | 8.88% | 8.60% | ||||||
Tier 1 risk-based capital ratio | 13.31% | 13.22% | 11.58% | ||||||
Total risk-based capital ratio | 14.33% | 14.46% | 12.83% | ||||||
Common equity tier 1 capital ratio | 13.31% | 13.22% | 11.36% | ||||||
Loan Portfolio Composition
(In thousands) | At March 31, 2019 | At December 31, 2018 | At March 31, 2018 | |||||||||||||||||||
Amount | % of total loans | Amount | % of total loans | Amount | % of total loans | |||||||||||||||||
Commercial portfolio: | ||||||||||||||||||||||
Commercial and industrial | $ | 527,200 | 16.0 | % | $ | 556,537 | 17.2 | % | $ | 666,827 | 22.9 | % | ||||||||||
Multifamily mortgages | 921,588 | 28.0 | % | 916,337 | 28.3 | % | 892,773 | 30.6 | % | |||||||||||||
Commercial real estate mortgages | 428,534 | 13.0 | % | 440,704 | 13.6 | % | 338,064 | 11.6 | % | |||||||||||||
Construction and land development mortgages | 45,734 | 1.4 | % | 46,178 | 1.4 | % | 11,582 | 0.4 | % | |||||||||||||
Total commercial portfolio | 1,923,056 | 58.4 | % | 1,959,756 | 60.5 | % | 1,909,246 | 65.5 | % | |||||||||||||
Retail portfolio: | ||||||||||||||||||||||
Residential 1-4 family (1st mortgage) | 1,176,551 | 35.8 | % | 1,083,204 | 33.4 | % | 890,027 | 30.5 | % | |||||||||||||
Residential 1-4 family (2nd mortgage) | 26,906 | 0.8 | % | 27,206 | 0.8 | % | 30,360 | 1.0 | % | |||||||||||||
Consumer and other | 164,412 | 5.0 | % | 171,184 | 5.3 | % | 88,040 | 3.0 | % | |||||||||||||
Total retail | 1,367,869 | 41.6 | % | 1,281,594 | 39.5 | % | 1,008,427 | 34.5 | % | |||||||||||||
Total loans | 3,290,925 | 100.0 | % | 3,241,350 | 100.0 | % | 2,917,673 | 100.0 | % | |||||||||||||
Net deferred loan origination fees (costs) | 7,482 | 6,481 | 1,618 | |||||||||||||||||||
Allowance for loan losses | (31,392 | ) | (37,195 | ) | (37,382 | ) | ||||||||||||||||
Total loans, net | $ | 3,267,015 | $ | 3,210,636 | $ | 2,881,909 | ||||||||||||||||
Net Interest Income Analysis
Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||
March 31, 2019 | December 31, 2018 | March 31, 2018 | |||||||||||||||||||||||||
(In thousands) | Average Balance |
Income / Expense | Yield / Rate |
Average Balance |
Income / Expense | Yield / Rate |
Average Balance |
Income / Expense | Yield / Rate |
||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||||||||
Interest-bearing deposits in banks | $ | 73,296 | $ | 293 | 1.62 | % | $ | 85,789 | $ | 350 | 1.62 | % | $ | 75,078 | $ | 436 | 2.35 | % | |||||||||
Securities and FHLB stock | 1,225,700 | 10,185 | 3.37 | % | 1,198,477 | 9,490 | 3.14 | % | 950,143 | 6,633 | 2.83 | % | |||||||||||||||
Loans held for sale | 2,818 | - | - | - | - | - | - | - | - | ||||||||||||||||||
Total loans, net (1) | 3,224,604 | 35,296 | 4.44 | % | 3,180,168 | 34,620 | 4.32 | % | 2,849,310 | 29,174 | 4.15 | % | |||||||||||||||
Total interest earning assets | 4,526,418 | 45,774 | 4.10 | % | 4,464,434 | 44,460 | 3.95 | % | 3,874,531 | 36,243 | 3.79 | % | |||||||||||||||
Non-interest earning assets: | |||||||||||||||||||||||||||
Cash and due from banks | 9,988 | 12,480 | 6,906 | ||||||||||||||||||||||||
Other assets | 251,468 | 203,321 | 173,339 | ||||||||||||||||||||||||
Total assets | $ | 4,787,874 | $ | 4,680,235 | $ | 4,054,776 | |||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||||||||
Savings, NOW and money market deposits | 1,877,349 | $ | 1,867 | 0.40 | % | 1,839,662 | $ | 1,731 | 0.37 | % | 1,489,690 | $ | 1,301 | 0.35 | % | ||||||||||||
Time deposits | 440,428 | 1,079 | 0.99 | % | 444,131 | 982 | 0.88 | % | 386,256 | 788 | 0.83 | % | |||||||||||||||
Total deposits | 2,317,777 | 2,946 | 0.52 | % | 2,283,793 | 2,713 | 0.47 | % | 1,875,946 | 2,089 | 0.45 | % | |||||||||||||||
Federal Home Loan Bank advances | 328,476 | 2,046 | 2.53 | % | 258,505 | 1,542 | 2.37 | % | 360,101 | 1,353 | 1.52 | % | |||||||||||||||
Other Borrowings | 1,333 | 9 | 2.64 | % | - | - | 0.00 | % | - | - | 0.00 | % | |||||||||||||||
Total interest bearing liabilities | 2,647,586 | 5,001 | 0.77 | % | 2,542,298 | 4,255 | 0.66 | % | 2,236,047 | 3,442 | 0.62 | % | |||||||||||||||
Non interest bearing liabilities: | |||||||||||||||||||||||||||
Demand and transaction deposits | 1,598,637 | 1,669,670 | 1,423,451 | ||||||||||||||||||||||||
Other liabilities | 95,187 | 41,976 | 48,352 | ||||||||||||||||||||||||
Total liabilities | 4,341,410 | 4,253,944 | 3,707,850 | ||||||||||||||||||||||||
Stockholders' equity | 446,464 | 426,291 | 346,926 | ||||||||||||||||||||||||
Total liabiliites and stockholders' equity | $ | 4,787,874 | $ | 4,680,235 | $ | 4,054,776 | |||||||||||||||||||||
Net interest income / interest rate spread | 40,773 | 3.34 | % | 40,205 | 3.29 | % | 32,801 | 3.17 | % | ||||||||||||||||||
Net interest earning assets / net interest margin | $ | 1,878,832 | 3.65 | % | $ | 1,922,136 | 3.57 | % | $ | 1,638,484 | 3.43 | % | |||||||||||||||
(1) Amounts are net of deferred origination costs / (fees) and the allowance for loan losses | |||||||||||||||||||||||||||
Deposit Portfolio Composition
Three Months Ended |
|||||||||||
(in thousands) | March 31, 2019 |
December 31, 2018 |
March 31, 2018 |
||||||||
Non-interest bearing demand deposit accounts | $ | 1,709,921 | $ | 1,565,503 | $ | 1,455,428 | |||||
NOW accounts | 223,195 | 230,859 | 204,936 | ||||||||
Savings accounts | 342,713 | 335,254 | 309,751 | ||||||||
Money market deposit accounts | 1,377,130 | 1,548,699 | 984,092 | ||||||||
Time deposits | 439,135 | 424,991 | 381,358 | ||||||||
Brokered CD | 14,981 | - | - | ||||||||
$ | 4,107,075 | $ | 4,105,306 | $ | 3,335,565 | ||||||
Three Months Ended | ||||||||||||||||||||
(in thousands) | March 31, 2019 | December 31, 2018 | March 31, 2018 | |||||||||||||||||
Average Amount |
Weighted Average Rate |
Average Amount |
Weighted Average Rate |
Average Amount |
Weighted Average Rate |
|||||||||||||||
Non-interest bearing demand deposit accounts | $ | 1,598,637 | 0.00 | % | $ | 1,669,670 | 0.00 | % | $ | 1,423,451 | 0.00 | % | ||||||||
NOW accounts | 224,686 | 0.45 | % | 206,107 | 0.45 | % | 206,625 | 0.29 | % | |||||||||||
Savings accounts | 337,477 | 0.21 | % | 329,192 | 0.19 | % | 305,192 | 0.14 | % | |||||||||||
Money market deposit accounts | 1,315,186 | 0.44 | % | 1,304,363 | 0.41 | % | 977,874 | 0.43 | % | |||||||||||
Time deposits | 432,771 | 0.96 | % | 444,131 | 0.88 | % | 386,256 | 0.83 | % | |||||||||||
Brokered CD | 7,657 | 2.93 | % | - | - | - | - | |||||||||||||
$ | 3,916,414 | 0.31 | % | $ | 3,953,463 | 0.27 | % | $ | 3,299,398 | 0.26 | % | |||||||||
Asset Quality
March 31, | December 31, | March 31, | |||||||||
(In thousands) | 2019 | 2018 | 2018 | ||||||||
Loans 90 days past due and accruing | $ | 7,157 | $ | - | $ | 488 | |||||
Nonaccrual loans excluding held for sale loans and restructured loans | 9,351 | 8,379 | 4,785 | ||||||||
Nonaccrual loans held for sale | - | - | 635 | ||||||||
Restructured loans - nonaccrual | 5,455 | 15,482 | 15,962 | ||||||||
Restructured loans - accruing | 33,441 | 34,457 | 32,891 | ||||||||
Other real estate owned | 1,057 | 844 | 1,098 | ||||||||
Impaired securities | 90 | 93 | 113 | ||||||||
Total nonperforming assets | $ | 56,551 | $ | 59,255 | $ | 55,972 | |||||
Nonaccrual loans: | |||||||||||
Commercial and industrial | $ | 3,734 | $ | 12,153 | $ | 12,408 | |||||
Multifamily | - | - | - | ||||||||
Commercial real estate | 4,019 | 4,112 | - | ||||||||
Construction and land development | - | - | - | ||||||||
Total commercial portfolio | 7,753 | 16,265 | 12,408 | ||||||||
Residential 1-4 family 1st mortgages | 5,769 | 6,287 | 7,684 | ||||||||
Residential 1-4 family 2nd mortgages | 1,078 | 1,299 | 627 | ||||||||
Consumer and other | 206 | 10 | 28 | ||||||||
Total retail portfolio | 7,053 | 7,596 | 8,339 | ||||||||
Total nonaccrual loans | $ | 14,806 | $ | 23,861 | $ | 20,747 | |||||
Nonperforming assets to total assets | 1.15 | % | 1.27 | % | 1.35 | % | |||||
Nonaccrual assets to total assets | 0.32 | % | 0.53 | % | 0.54 | % | |||||
Nonaccrual loans to total loans | 0.45 | % | 0.74 | % | 0.71 | % | |||||
Allowance for loan losses to nonaccrual loans | 212 | % | 156 | % | 180 | % | |||||
Troubled debt restructurings: | |||||||||||
TDRs included in nonaccrual loans | $ | 5,455 | $ | 15,482 | $ | 15,962 | |||||
TDRs in compliance with modified terms | $ | 33,441 | $ | 34,457 | $ | 32,891 | |||||
Reconciliation of GAAP to Non-GAAP Financial Measures
The information provided below presents a reconciliation of each of our non-GAAP financial measures to the most directly comparable GAAP financial measure.
For the Three | |||||||||||
Months Ended | |||||||||||
(in thousands) | March 31, | December 31, | March 31, | ||||||||
2019 | 2018 | 2018 | |||||||||
Core operating revenue | |||||||||||
Net interest income (GAAP) | $ | 40,773 | $ | 40,205 | $ | 32,801 | |||||
Non interest income (GAAP) | 7,417 | 7,555 | 7,015 | ||||||||
Less: Securities loss, net and OTTI | (293 | ) | 129 | 103 | |||||||
Core operating revenue (non-GAAP) | $ | 47,897 | $ | 47,889 | $ | 39,919 | |||||
Core non-interest expenses | |||||||||||
Non-interest expense (GAAP) | $ | 31,448 | $ | 35,025 | $ | 28,788 | |||||
Less: Acquisition cost(1) | - | (1,633 | ) | (275 | ) | ||||||
Less: Initial public offering and follow on cost (2) | - | 120 | - | ||||||||
Less: Severance (3) | (117 | ) | (257 | ) | 23 | ||||||
Core non-interest expense (non-GAAP) | $ | 31,331 | $ | 33,255 | $ | 28,536 | |||||
Core Earnings | |||||||||||
Net Income (GAAP) | $ | 10,813 | $ | 15,984 | $ | 7,661 | |||||
Add: Securities loss, net and OTTI | (293 | ) | 129 | 103 | |||||||
Add: Acquisition cost(1) | - | 1,633 | 275 | ||||||||
Add: Initial public offering and follow on cost (2) | - | (120 | ) | - | |||||||
Add: Severance (3) | 117 | 257 | (23 | ) | |||||||
Less: Tax on notable items | 45 | (563 | ) | (88 | ) | ||||||
Less: Deferred tax asset realization | - | (7,632 | ) | - | |||||||
Core earnings (non-GAAP) | $ | 10,682 | $ | 9,688 | $ | 7,929 | |||||
Tangible common equity | |||||||||||
Stockholders Equity (GAAP) | $ | 455,480 | $ | 439,371 | $ | 346,586 | |||||
Less: Minority Interest (GAAP) | (134 | ) | (134 | ) | (134 | ) | |||||
Less: Preferred Stock (GAAP) | - | - | (6,700 | ) | |||||||
Less: Goodwill (GAAP) | (12,936 | ) | (12,936 | ) | - | ||||||
Less: Core deposit intangible (GAAP) | (7,713 | ) | (8,102 | ) | - | ||||||
Tangible common equity (non-GAAP) | $ | 434,697 | $ | 418,199 | $ | 339,752 | |||||
Average tangible common equity | |||||||||||
Average Stockholders Equity (GAAP) | $ | 446,464 | $ | 426,290 | $ | 346,927 | |||||
Less: Minority Interest (GAAP) | (134 | ) | (134 | ) | (134 | ) | |||||
Less: Preferred Stock (GAAP) | - | - | (6,700 | ) | |||||||
Less: Goodwill (GAAP) | (12,936 | ) | (12,936 | ) | - | ||||||
Less: Core deposit intangible (GAAP) | (7,903 | ) | (8,291 | ) | - | ||||||
Average tangible common equity (non-GAAP) | $ | 425,491 | $ | 404,929 | $ | 340,093 | |||||
Core return on average assets | |||||||||||
Core earnings (numerator) (non-GAAP) | 10,682 | 9,688 | 7,929 | ||||||||
Divided: Total average assets (denominator) (GAAP) | 4,787,874 | $ | 4,680,235 | 4,054,776 | |||||||
Core return on average assets (non-GAAP) | 0.90 | % | 0.82 | % | 0.79 | % | |||||
Core return on average tangible common equity | |||||||||||
Core earnings (numerator) (non-GAAP) | 10,682 | 9,688 | 7,929 | ||||||||
Divided: Total average tangible common equity (denominator) (non-GAAP) | 425,491 | 404,929 | 340,093 | ||||||||
Core return on average tangible common equity (non-GAAP) | 10.18 | % | 9.50 | % | 9.46 | % | |||||
Core efficiency ratio | |||||||||||
Core non-interest expense (numerator) (non-GAAP) | 31,331 | 33,255 | 28,536 | ||||||||
Core operating revenue (denominator) (non-GAAP) | 47,897 | 47,889 | 39,919 | ||||||||
Core efficiency ratio (non-GAAP) | 65.41 | % | 69.44 | % | 71.48 | % | |||||
(1) Expense related to New Resource Bank acquisition | |||||||||||
(2) Costs related to first follow-on in November 2018 | |||||||||||
(3) Salary and COBRA reimbursement expense for positions eliminated |
Source: Amalgamated Bank