Cambridge Bancorp Announces Third Quarter 2023 Results and Declares Dividend

CAMBRIDGE, Mass., Oct. 17, 2023 /PRNewswire/ -- Cambridge Bancorp (NASDAQ: CATC) (the "Company"), the parent company of Cambridge Trust Company (the "Bank"), today announced unaudited net income of $6.5 million for the three months ended September 30, 2023, a decrease of $571,000, or 8.0%, as compared to net income of $7.1 million for the three months ended June 30, 2023. Diluted earnings per share were $0.83 for the three months ended September 30, 2023, representing an 8.8% decrease as compared to $0.91 for the three months ended June 30, 2023.

For the nine months ended September 30, 2023, unaudited net income was $26.1 million, representing a decrease of  $15.5 million, or 37.3%, as compared to net income of $41.6 million for the nine months ended September 30, 2022. Diluted earnings per share were $3.32 for the nine months ended September 30, 2023, representing a 43.7% decrease as compared to diluted earnings per share of $5.90 for the nine months ended September 30, 2022.

Operating net income, which excludes non-operating items, namely merger related charges and as detailed in the accounting principles generally accepted in the United States of America ("GAAP") to non-GAAP reconciliations within this release, was $9.1 million for the three months ended September 30, 2023, a decrease of $575,000, or 6.0%, as compared to operating net income of $9.6 million for the three months ended June 30, 2023. Operating diluted earnings per share were $1.15 for the three months ended September 30, 2023, representing a decrease of $0.08, or 6.5%, as compared to operating diluted earnings per share of $1.23 for the three months ended June 30, 2023.

Operating net income was $31.4 million for the nine months ended September 30, 2023, a decrease of $10.1 million, or 24.3%, as compared to operating net income of $41.5 million for the nine months ended September 30, 2022. Operating diluted earnings per share were $4.00 for the nine months ended September 30, 2023, representing a decrease of  $1.89, or  32.1%, as compared to operating diluted earnings per share of $5.89 for the nine months ended September 30, 2022.

Merger with Eastern Bankshares, Inc.

On September 19, 2023, the Company and Eastern Bankshares, Inc. ("Eastern") announced that they have entered into an Agreement and Plan of Merger (the "Merger Agreement") pursuant to which the Company will merge with and into Eastern in an all-stock transaction (the "Eastern merger") that is anticipated to close during the first quarter of 2024. The Eastern merger is subject to regulatory approval, approval by the Company's and Eastern's shareholders, and the completion of other customary closing conditions. Under the terms of the Merger Agreement, each share of the Company's common stock will be exchanged for 4.956 shares of Eastern common stock and Denis K. Sheahan will assume the role of Chief Executive Officer of Eastern Bank.

"We are pleased to announce our plans to merge with Eastern Bank given our shared focus on delivering exceptional service to clients and the opportunity this combination brings for the employees and shareholders of both companies," said Mr. Sheahan. 

Third Quarter 2023 Highlights:

• Financial performance ratios for the three months ended September 30, 2023 were as follows:
  • Return on Average Assets ("ROA") of 0.48% and Operating ROA of 0.66%.
  • Return on Average Equity of 4.93% and Operating Return on Tangible Common Shareholders' Equity ("ROTCE") of 7.88%.
• Deposits, excluding wholesale funds, remained flat and totaled $4.08 billion at September 30, 2023 as compared to $4.09 billion at June 30, 2023.
• Asset quality at September 30, 2023 remained excellent with ratios of non-performing loans to total loans and non-performing assets to total assets at 0.19% and 0.14%, respectively.
• The common equity to assets ratio increased to 9.65% at September 30, 2023 from 9.60% at June 30, 2023. The tangible common equity to tangible assets ratio increased to 8.45% at September 30, 2023 from 8.41% at June 30, 2023.
• Available sources of liquidity at September 30, 2023 totaled approximately $2.6 billion. This is approximately two times the amount of uninsured deposits at September 30, 2023.

Balance Sheet

Total assets decreased by $37.6 million, or 0.7%, from $5.49 billion at June 30, 2023 to $5.45 billion at September 30, 2023.

Total loans were flat and totaled $4.03 billion for both June 30, 2023 and September 30, 2023.

• Residential real estate loans increased by $10.3 million, from $1.62 billion at June 30, 2023 to $1.63 billion at September 30, 2023.
• Commercial real estate loans increased by $6.3 million, to $1.92 billion at September 30, 2023.
• Home equity loans decreased by $2.6 million, from $96.0 million at June 30, 2023 to $93.4 million at September 30, 2023.
• Commercial and industrial loans decreased by $11.6 million, or 3.2%, from $367.4 million at June 30, 2023 to $355.8 million at September 30, 2023, primarily due to paydowns within the asset-backed loan portfolio, partially offset by growth in the Innovation Banking loan portfolio.

The Company's total investment securities portfolio decreased by $34.9 million, or 3.0%, from $1.15 billion at June 30, 2023 to $1.12 billion at September 30, 2023, primarily due to paydowns during the period.

Total deposits, inclusive of wholesale deposits, increased by $123.3 million, or 2.8%, to $4.57 billion at September 30, 2023, as compared to $4.44 billion at June 30, 2023, primarily due to higher wholesale deposit balances combined with higher certificates of deposit and higher money market balances. At September 30, 2023, excluding wholesale deposits, total deposits stood at $4.08 billion and remained flat as compared to June 30, 2023.

• Certificates of deposit totaled $828.4 million at September 30, 2023, representing an increase of $191.0 million, or 30.0%, from $637.3 million at June 30, 2023, primarily driven by higher wholesale deposit balances. Total wholesale certificates of deposit, which are included within certificates of deposit, were $483.3 million and $356.3 million at September 30, 2023 and June 30, 2023, respectively.
• The cost of total deposits was 2.09% for the three months ended September 30, 2023, as compared to 1.78% for the three months ended June 30, 2023. The cost of total deposits excluding wholesale deposits was 1.74% for the three months ended September 30, 2023, as compared to 1.52% for the three months ended June 30, 2023. At September 30, 2023, the spot cost of non-wholesale deposits was 1.82%, as compared to 1.66% at June 30, 2023.

Borrowings totaled $233.9 million at September 30, 2023, representing a $175.0 million decrease from $408.9 million at June 30, 2023, as the Company utilized lower cost funding sources during the quarter.

Net Interest and Dividend Income

Net interest and dividend income, before the provision for credit losses, decreased by $1.1 million, or 3.7%, to $28.6 million for the three months ended September 30, 2023, from $29.8 million for the three months ended June 30, 2023. This was primarily due to higher cost of funds, partially offset by an increase in higher yields on earning assets.

The Company's net interest margin on a fully taxable equivalent basis decreased by eight basis points to 2.18%  for the three months ended September 30, 2023, as compared to 2.26% for the three months ended June 30, 2023, as a result of higher funding costs.

Net interest and dividend income, before the provision for credit losses, decreased by $9.7 million, or 9.5%, to $92.7 million for the nine months ended September 30, 2023, from $102.3 million for the nine months ended September 30, 2022. This was primarily due to higher cost of funds, partially offset by an increase in average earning assets and higher yields on earning assets.

The Company's net interest margin on a fully taxable equivalent basis decreased by 49 basis points to 2.36% for the nine months ended September 30, 2023, as compared to 2.85% for the nine months ended September 30, 2022.

In order to provide greater disclosure of the impact of loan related merger accounting, a reconciliation of the Company's net interest margin, on a fully taxable equivalent basis, to an adjusted net interest margin, on a fully taxable equivalent basis, is shown below. Excluding the impact of merger related loan accretion, the adjusted net interest margin, on a fully taxable equivalent basis, for the three months ended September 30, 2023, was 2.13%, representing an eight basis point decrease from the adjusted net interest margin, on a fully taxable equivalent basis, of 2.21% for the three months ended June 30, 2023.

		Three Months Ended
		September 30, 2023
		Average Balance				Interest Income/ Expenses				Rate Earned/ Paid
		(dollars in thousands)
Total interest-earning assets (GAAP)		$	5,219,071
Net interest income on a fully taxable equivalent basis (GAAP)						$	28,642
Net interest margin on a fully taxable equivalent basis (GAAP)											2.18	%
Less: Accretion of loan fair value adjustments (GAAP)							(649)				-0.05	%
Adjusted net interest margin on a fully taxable equivalent basis (non-GAAP)		$	5,219,071			$	27,993				2.13	%

Excluding the impact of merger related loan accretion, the adjusted net interest margin, on a fully taxable equivalent basis, for the nine months ended September 30, 2023, was 2.31%, representing a 49 basis point decrease from the adjusted net interest margin, on a fully taxable equivalent basis, of 2.80% for the nine months ended September 30, 2022.

		Nine Months Ended
		September 30, 2023
		Average Balance				Interest Income/ Expenses				Rate Earned/ Paid
		(dollars in thousands)
Total interest-earning assets (GAAP)		$	5,264,539
Net interest income on a fully taxable equivalent basis (GAAP)						$	92,749
Net interest margin on a fully taxable equivalent basis (GAAP)											2.36	%
Less: Accretion of loan fair value adjustments (GAAP)							(1,961)				-0.05	%
Adjusted net interest margin on a fully taxable equivalent basis (non-GAAP)		$	5,264,539			$	90,788				2.31	%

Provision for (Release of) Credit Losses

During the three months ended September 30, 2023, the Company recorded a provision for credit losses of $195,000, as compared to a provision for credit losses of $80,000 for the three months ended June 30, 2023.

For the nine months ended September 30, 2023, the Company recorded a provision for credit losses of $335,000, as compared to a $200,000 provision for credit losses for the nine months ended September 30, 2022.

Noninterest Income

Total noninterest income increased by $520,000, or 5.2%, to $10.5 million for the three months ended September 30, 2023, as compared to $10.0 million for the three months ended June 30, 2023. This change was primarily the result of higher wealth management revenue and higher loan related derivative income. Noninterest income was 26.9% of total revenue for the three months ended September 30, 2023.

• Wealth management revenue increased by $437,000, or 5.4%, to $8.5 million for the three months ended September 30, 2023, as compared to $8.1 million for the three months ended June 30, 2023, primarily due to the seasonal impact of $413,000 in tax preparation fees recognized for the quarter. Wealth Management Assets under Management and Administration were $4.27 billion at September 30, 2023, a decrease of $90.9 million, or 2.1%, from $4.36 billion at June 30, 2023, primarily due to decline in the equity and bond markets, partially offset by net client asset inflows.
• Loan related derivative income increased by $65,000, to $58,000 for the three months ended September 30, 2023, as compared to a loss of $7,000 for the three months ended June 30, 2023, primarily as a result of higher volume of loan related derivative transactions.

Total noninterest income decreased by $1.7 million, or 5.0%, to $31.3 million for the nine months ended September 30, 2023, as compared to $32.9 million for the nine months ended September 30, 2022. This change was primarily the result of lower bank owned life insurance ("BOLI") income, lower wealth management revenue, and lower other income, partially offset by higher deposit account fees. Noninterest income was 25.2% of total revenue for the nine months ended September 30, 2023.

• BOLI income decreased by $1.1 million, or 65.6%, to $576,000 for the nine months ended September 30, 2023, as compared to $1.7 million for the nine months ended September 30, 2022, primarily due to a gain related to a death benefit claim and a policy surrender that occurred during the nine months ended September 30, 2022, while no such benefit claims or policy surrenders occurred during the nine months ended September 30, 2023.
• Wealth management revenue decreased by $409,000, or 1.6%, to $24.5 million for the nine months ended September 30, 2023, as compared to $24.9 million for the nine months ended September 30, 2022, primarily due to the effect of lower wealth management assets in the first half of 2023 as compared to the comparative period in 2022. Wealth Management Assets under Management and Administration were $4.3 billion at September 30, 2023, an increase of $208.6 million, or 5.1%, from $4.1 billion at December 31, 2022, primarily due to positive returns in the equity markets.
• Other income decreased by $448,000, or 18.8%, to $1.9 million for the nine months ended September 30, 2023, as compared to $2.4 million for the nine months ended September 30, 2022, primarily due to lower income associated with success fees of Innovation Banking loans recognized during the nine months ended September 30, 2023 as compared to the nine months ended September 30, 2022.
• Deposit account fees increased by $520,000, or 25.0%, to $2.6 million for the nine months ended September 30, 2023, as compared to $2.1 million for the nine months ended September 30, 2022, primarily due to increased fee revenue from commercial deposit sweep products as a result of higher interest rates.

Noninterest Expense

Total noninterest expense decreased by $696,000, or 2.3%, to $29.6 million for the three months ended  September 30, 2023, as compared to $30.3 million for the three months ended June 30, 2023. During the three months ended September 30, 2023, there was a decrease in non-operating expenses, partially offset by an increase in salary and benefits expense, as compared to the three months ended June 30, 2023.

• Non-operating expense decreased by $924,000, to $2.6 million for the three months ended September 30, 2023, from $3.5 million for the three months ended June 30, 2023. The Company recorded $2.6 million of merger related expenses associated with the Eastern merger during the three months ended September 30, 2023. The Company recorded $3.5 million for the Northmark Bank ("Northmark") merger ("Northmark merger") related expenses associated with the systems conversion that occurred during the second quarter of 2023.
• Salary and employee benefits expense increased by $288,000, or 1.7%, to $17.3 million for the three months ended September 30, 2023, from $17.0 million for the three months ended June 30, 2023, primarily due to higher variable based compensation expense for the period.

Total noninterest expense increased by $9.8 million, or 12.5%, to $88.3 million for the nine months ended September 30, 2023, as compared to $78.5 million for the nine months ended September 30, 2022, primarily driven by an increase in non-operating expenses, salary and benefits expense, FDIC insurance expense, and marketing expenses as compared to the nine months ended September 30, 2022.

• Non-operating expense increased by $6.1 million to $6.5 million for the nine months ended September 30, 2023, from $396,000 for the nine months ended September 30, 2022, primarily due to merger expenses associated with the Eastern and Northmark mergers.
• Salary and employee benefits expense increased by $1.0 million, or 1.9%, to $52.7 million for the nine months ended September 30, 2023, from $51.8 million for the nine months ended September 30, 2022, primarily due to higher overall staffing levels associated with the Northmark merger, normal merit increases, and increases in employee benefit costs, partially offset by savings from a reduction in head count during the year.
• Marketing expense increased by $446,000, or 38.0%, to $1.6 million for the nine months ended September 30, 2023, from $1.2 million for the nine months ended September 30, 2022, primarily due to increased deposit campaigns during the period.

Asset Quality 

Non-performing loans totaled $7.8 million, or 0.19% of total loans outstanding at September 30, 2023, consistent with the level seen at June 30, 2023. The allowance for credit losses was $38.2 million, or 0.95% of total loans outstanding at September 30, 2023, as compared to $38.1 million, or 0.95% of total loans outstanding at June 30, 2023.

The Company recorded net loan charge-offs of $74,000, or 0.01% of total loans (annualized), for the three months ended September 30, 2023, as compared to net loan charge-offs of $12,000, or 0.00% of total loans (annualized), for the three months ended June 30, 2023.

The Company recorded net loan charge-offs of $80,000, or 0.00% of total loans (annualized), for the nine months ended September 30, 2023, as compared to net loan recoveries of $37,000, or 0.00% of total loans (annualized), for the nine months ended September 30, 2022.

The following table shows additional and historical information regarding non-performing assets and early-stage delinquency (30-89 days delinquent):

		Non-performing Assets
		September 30, 2023				June 30, 2023				December 31, 2022			September 30, 2022
		(dollars in thousands)
Non-performing assets		$	7,778			$	7,199			$	6,542		$	6,383
Non-performing loans/total loans			0.19	%			0.18	%			0.16	%		0.18	%
Non-performing assets/total assets			0.14	%			0.13	%			0.12	%		0.12	%
		Additional Asset Quality Indicators
		September 30, 2023				June 30, 2023				December 31, 2022			September 30, 2022
Delinquent loans 30-89 days past due/total loans			0.58	%			0.51	%			0.36	%		0.38	%
Quarterly net recoveries (charge-offs)/total loans (annualized)			(0.01)	%			(0.00)	%			0.00	%		0.00	%
Year to date net recoveries (charge-offs)/total loans			0.00	%			0.00	%			0.00	%		0.00	%
Allowance for credit losses/nonperforming loans			491.05	%			528.86	%			577.41	%		544.38	%
Allowance for credit losses/total loans			0.95	%			0.95	%			0.93	%		0.96	%

Income Taxes

The Company's effective tax rate was 30.0% for the three months ended September 30, 2023, representing an increase of 25.0%, as compared to an effective tax rate of 24.0% for the three months ended June 30, 2023, primarily due to the impact of non-deductible merger related expenses recorded during the period. For the nine months ended September 30, 2023, the Company's effective tax rate was 26.1%, as compared to 26.5% for the nine months ended September 30, 2022.

Dividend and Capital

On October 16, 2023, the Company's Board of Directors declared a quarterly cash dividend of $0.67 per share, which is payable on November 16, 2023, to shareholders of record as of the close of business on November 2, 2023. The Company did not repurchase any shares under its previously announced share repurchase program during the three and nine months ended September 30, 2023.

The Company's common equity to assets ratio increased to 9.65% at September 30, 2023, from 9.60% at June 30, 2023. The ratio of tangible common equity to tangible assets increased to 8.45% at September 30, 2023 from 8.41% at June 30, 2023.

Book value per share at September 30, 2023 decreased to $67.04 from $67.17 at June 30, 2023. Tangible book value per share at September 30, 2023 decreased to $57.96 from $58.05 at June 30, 2023.

Supplemental Earnings Release Information:
For additional details on the Company's loan portfolio, Click here to download

About Cambridge Bancorp

Cambridge Bancorp, the parent company of Cambridge Trust Company, is based in Cambridge, Massachusetts. Cambridge Trust Company is a 133-year-old Massachusetts chartered commercial bank with approximately $5.45 billion in assets at September 30, 2023, and a total of 22 Massachusetts and New Hampshire locations. Cambridge Trust Company is one of New England's leaders in private banking and wealth management with $4.3 billion in client assets under management and administration at September 30, 2023. The Wealth Management group maintains offices in Boston and Wellesley, 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 http://ir.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. 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:  the failure to complete the proposed merger of the Company and the Bank with Eastern, imposition of adverse regulatory conditions in connection with regulatory approval of the Eastern merger, disruption to the parties' businesses as a result of the announcement and pendency of the Eastern merger, the inability to realize expected cost savings or to implement integration plans and other adverse consequences associated with the Eastern merger; the businesses of Cambridge Bancorp and Northmark may not be combined successfully, or such combination may take longer to accomplish than expected; the cost savings from the Northmark merger may not be fully realized or may take longer to realize than expected; operating costs, customer loss and business disruption following the Northmark merger, including adverse effects on relationships with employees, may be greater than expected; changes to interest rates; the ability to control costs and expenses; the current global economic uncertainty and economic conditions being less favorable than expected; disruptions to the credit and financial markets; changes in the Company's accounting policies or in accounting standards; 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; the impact of the COVID-19 pandemic and actions taken in response to the pandemic on consumer confidence and global and regional economies and economic activity; a prolonged resurgence in the severity of the COVID-19 pandemic due to variants and mutations of the virus; disruptions in the Company's ability to access the capital markets; effects of changes in amounts of deposits on the Company's funding costs and net interest margin; changes in non-performing assets; future provisions for credit losses; and other factors that are described in the Company's filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year end December 31, 2022, which the Company filed on March 16, 2023. 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.

Non-GAAP Measures

This press release contains financial information determined by methods other than in accordance with GAAP. This information includes operating net income and operating diluted earnings per share, tangible book value per share and the tangible common equity ratio, operating return on average assets, operating return on tangible common equity, and operating efficiency ratio.

Operating net income and operating diluted earnings per share exclude items that management believes are unrelated to its core banking business such as merger and acquisition expenses, gain (loss) on disposition of investment securities, and other items. The Company's management uses operating net income and operating diluted earnings per share to measure the strength of the Company's core banking business and to identify trends that may to some extent be obscured by such excluded gains or losses.

Management also supplements its evaluation of financial performance with an analysis of tangible book value per share (which is computed by dividing shareholders' equity less goodwill and acquisition related intangible assets, or "tangible common equity," by common shares outstanding), the tangible common equity ratio (which is computed by dividing tangible common equity by tangible assets, defined as total assets less goodwill and acquisition related intangibles), return on average assets and return on tangible common equity on an operating basis, and the operating efficiency ratio (which is computed by dividing noninterest expense adjusted for non-operating expenses and total revenue adjusted for gain/(loss) on disposition of investment securities). The Company has included information on these non-GAAP financial measures because the Company believes that investors may find it useful to have access to the same analytical tool used by management. As a result of merger and acquisition activity, the Company has recognized goodwill and other intangible assets in accordance with generally accepted accounting principles. Excluding the impact of goodwill and other intangibles in measuring asset and capital values for the ratios provided, along with other bank standard capital ratios, provides a framework to compare the capital adequacy of the Company to other companies in the financial services industry.

These non-GAAP measures should not be viewed as a substitute for operating results and other financial measures determined in accordance with GAAP. An item which management deems to be non-operating and excludes when computing these non-GAAP measures can be of substantial importance to the Company's results for any particular quarter or year. The Company's non-GAAP performance measures are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented under "GAAP to Non-GAAP Reconciliations."

CONTACT:
Cambridge Bancorp
Joseph P. Sapienza
Interim Chief Financial Officer
617-520-5520

 

CAMBRIDGE BANCORP AND SUBSIDIARIES  QUARTERLY UNAUDITED RESULTS
		Three Months Ended												Nine Months Ended
		September 30,				June 30,				September 30,				September 30,
		2023				2023				2022				2023				2022
		(dollars in thousands, except per share data)
Interest and Dividend Income		$	55,698			$	54,144			$	40,272			$	161,584			$	110,449
Interest Expense			27,051				24,383				3,994				68,928				8,121
Net Interest and Dividend Income			28,647				29,761				36,278				92,656				102,328
Provision for (Release of) Credit Losses			195				80				612				335				200
Noninterest Income			10,549				10,029				10,443				31,293				32,946
Noninterest Expense			29,649				30,345				26,341				88,322				78,513
Income Before Income Taxes			9,352				9,365				19,768				35,292				56,561
Income Tax Expense			2,808				2,250				5,152				9,217				14,971
Net Income		$	6,544			$	7,115			$	14,616			$	26,075			$	41,590
Operating Net Income*		$	9,055			$	9,630			$	14,728			$	31,407			$	41,464
Data Per Common Share:
Basic Earnings Per Share		$	0.83			$	0.91			$	2.09			$	3.33			$	5.94
Diluted Earnings Per Share			0.83				0.91				2.07				3.32				5.90
Operating Diluted Earnings Per Share*			1.15				1.23				2.09				4.00				5.89
Dividends Declared Per Share			0.67				0.67				0.64				2.01				1.92
Average Common Shares Outstanding:
Basic			7,840,197				7,837,708				6,971,583				7,825,195				6,961,833
Diluted			7,862,584				7,854,955				7,018,832				7,848,061				7,010,197
Selected Performance Ratios:
Net Interest Margin, FTE			2.18	%			2.26	%			2.95	%			2.36	%			2.85	%
Adjusted Net Interest Margin, FTE			2.13	%			2.21	%			2.93	%			2.31	%			2.80	%
Cost of Funds			2.06	%			1.86	%			0.32	%			1.75	%			0.23	%
Cost of Interest-Bearing Liabilities			2.87	%			2.62	%			0.51	%			2.50	%			0.35	%
Cost of Deposits			2.09	%			1.78	%			0.26	%			1.74	%			0.20	%
Cost of Deposits excluding Wholesale Deposits			1.74	%			1.52	%			0.24	%			1.42	%			0.19	%
Return on Average Assets			0.48	%			0.52	%			1.14	%			0.63	%			1.11	%
Return on Average Equity			4.93	%			5.43	%			13.02	%			6.65	%			12.65	%
Efficiency Ratio*			75.64	%			76.26	%			56.38	%			71.26	%			58.04	%
Operating Return on Average Assets*			0.66	%			0.70	%			1.15	%			0.76	%			1.10	%
Operating Return on Tangible Common Equity*			7.88	%			8.51	%			14.94	%			9.28	%			14.39	%
Operating Efficiency Ratio*			69.09	%			67.49	%			56.06	%			66.03	%			58.25	%
		September 30,				June 30,				December 31,				September 30,
		2023				2023				2022				2022
		(dollars in thousands, except per share data)
Total Assets		$	5,452,030			$	5,489,622			$	5,559,737			$	5,143,359
Total Loans		$	4,027,967			$	4,025,226				4,062,856			$	3,628,608
Total Deposits		$	4,565,926			$	4,442,590				4,815,376			$	4,281,422
Allowance for Credit Losses		$	38,194			$	38,073				37,774			$	34,748
Allowance to Total Loans			0.95	%			0.95	%			0.93	%			0.96	%
Non-Performing Loans		$	7,778			$	7,199			$	6,542			$	6,383
Non-Performing Loans/Total Loans			0.19	%			0.18	%			0.16	%			0.18	%
QTD Net Recoveries (Charge-offs) to Total Loans (annualized)			(0.01)	%			0.00	%			0.00	%			0.00	%
Tangible Common Equity Ratio*			8.45	%			8.41	%			8.12	%			7.70	%
Book Value Per Share		$	67.04			$	67.17			$	66.38			$	63.69
Tangible Book Value Per Share*		$	57.96			$	58.05			$	57.15			$	55.95
Wealth Management AUM		$	4,010,956			$	4,099,169				3,875,747			$	3,663,034
Wealth Management AUM & AUA		$	4,268,394			$	4,359,335				4,059,819			$	3,837,035
* See GAAP to Non-GAAP Reconciliations										.

 

CAMBRIDGE BANCORP AND SUBSIDIARIES UNAUDITED CONSOLIDATED BALANCE SHEETS
		September 30, 2023				June 30, 2023				December 31, 2022
		(dollars in thousands, except share information)
Assets
Cash and cash equivalents		$	25,353			$	33,398			$	30,719
Investment securities
Available for sale, at fair value (amortized cost $167,903, $172,568, and $182,027, respectively)			136,253				144,306				153,416
Held to maturity, at amortized cost (fair value $784,636, $839,025,  and $885,586, respectively)			980,591				1,007,471				1,051,997
Total investment securities			1,116,844				1,151,777				1,205,413
Loans held for sale, at lower of cost or fair value			614				—				—
Loans
Residential mortgage			1,627,460				1,617,194				1,648,838
Commercial mortgage			1,922,455				1,916,159				1,914,423
Home equity			93,364				95,975				111,351
Commercial and industrial			355,796				367,403				350,650
Consumer			28,892				28,495				37,594
Total loans			4,027,967				4,025,226				4,062,856
Less: allowance for credit losses on loans			(38,194)				(38,073)				(37,774)
Net loans			3,989,773				3,987,153				4,025,082
Federal Home Loan Bank of Boston Stock, at cost			12,321				20,247				6,264
Bank owned life insurance			35,063				34,866				34,484
Banking premises and equipment, net			22,297				22,654				23,297
Right-of-use asset operating leases			22,095				23,111				25,098
Deferred income taxes, net			16,495				15,841				17,990
Accrued interest receivable			15,255				14,573				14,118
Goodwill			64,539				64,539				64,539
Merger-related intangibles, net			6,773				6,996				7,443
Other assets			124,608				114,467				105,290
Total assets		$	5,452,030			$	5,489,622			$	5,559,737
Liabilities
Deposits
Demand		$	1,036,849			$	1,059,563			$	1,366,395
Interest-bearing checking			1,134,270				1,171,164				908,961
Money market			1,005,820				981,304				1,162,773
Savings			560,597				593,210				790,628
Certificates of deposit			828,390				637,349				586,619
Total deposits			4,565,926				4,442,590				4,815,376
Borrowings			233,905				408,926				105,212
Operating lease liabilities			24,196				25,376				27,413
Other liabilities			101,972				85,726				94,184
Total liabilities			4,925,999				4,962,618				5,042,185
Shareholders' Equity
Common stock, par value $1.00; Authorized: 10,000,000 shares; Outstanding: 7,846,041 shares, 7,845,868 shares, and 7,796,440 shares, respectively			7,846				7,846				7,796
Additional paid-in capital			294,025				293,500				293,186
Retained earnings			247,714				246,428				237,369
Accumulated other comprehensive loss			(23,554)				(20,770)				(20,799)
Total shareholders' equity			526,031				527,004				517,552
Total liabilities and shareholders' equity		$	5,452,030			$	5,489,622			$	5,559,737

 

CAMBRIDGE BANCORP AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
		Three Months Ended													Nine Months Ended
		September 30,				June 30,				September 30,					September 30,				September 30,
		2023				2023				2022					2023				2022
		(dollars in thousands, except per share amounts)
Interest and dividend income
Interest on taxable loans		$	49,535			$	47,731			$	34,056				$	142,599			$	92,695
Interest on tax-exempt loans			398				382				367					1,156				1,071
Interest on taxable investment securities			4,837				4,957				5,101					14,844				14,501
Interest on tax-exempt investment securities			541				570				601					1,696				1,882
Dividends on FHLB of Boston stock			254				340				106					666				163
Interest on overnight investments			133				164				41					623				137
Total interest and dividend income			55,698				54,144				40,272					161,584				110,449
Interest expense
Interest on deposits			24,164				20,040				2,846					60,148				6,586
Interest on borrowed funds			2,887				4,343				1,148					8,780				1,535
Total interest expense			27,051				24,383				3,994					68,928				8,121
Net interest and dividend income			28,647				29,761				36,278					92,656				102,328
Provision for (Release of) credit losses			195				80				612					335				200
Net interest and dividend income after provision for (release of) credit losses			28,452				29,681				35,666					92,321				102,128
Noninterest income
Wealth management revenue			8,513				8,076				8,239					24,526				24,935
Deposit account fees			852				878				841					2,599				2,079
ATM/Debit card income			403				414				413					1,328				1,219
Bank owned life insurance income			197				192				144					576				1,674
Gain on loans sold, net			27				—				—					40				98
Loan related derivative income (loss)			58				(7)				213					285				554
Other income			499				476				593					1,939				2,387
Total noninterest income			10,549				10,029				10,443					31,293				32,946
Noninterest expense
Salaries and employee benefits			17,272				16,984				17,341					52,744				51,780
Occupancy and equipment			3,602				3,571				3,511					10,920				10,666
Data processing			2,485				2,602				2,592					7,728				7,838
Professional services			1,089				863				749					3,075				2,883
Marketing			535				658				731					1,619				1,173
FDIC insurance			770				768				453					1,917				1,380
Non-operating expenses			2,567				3,491				150					6,482				396
Other expenses			1,329				1,408				814					3,837				2,397
Total noninterest expense			29,649				30,345				26,341					88,322				78,513
Income before income taxes			9,352				9,365				19,768					35,292				56,561
Income tax expense			2,808				2,250				5,152					9,217				14,971
Net income		$	6,544			$	7,115			$	14,616				$	26,075			$	41,590
Share data:
Weighted average shares outstanding, basic			7,840,197				7,837,708				6,971,583					7,825,195				6,961,833
Weighted average shares outstanding, diluted			7,862,584				7,854,955				7,018,832					7,848,061				7,010,197
Basic earnings per share		$	0.83			$	0.91			$	2.09				$	3.33			$	5.94
Diluted earnings per share		$	0.83			$	0.91			$	2.07				$	3.32			$	5.90

 

CAMBRIDGE BANCORP AND SUBSIDIARIES MARGIN & YIELD ANALYSIS
		Three Months Ended
		September 30, 2023												June 30, 2023												September 30, 2022
		Average Balance				Interest Income/ Expenses (1)				Rate Earned/ Paid (1)				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		$	3,967,048			$	49,535				4.95	%		$	3,978,078			$	47,731				4.81	%		$	3,537,808			$	34,056				3.82	%
Tax-exempt			53,012				503				3.76				51,359				484				3.78				48,235				464				3.82
Securities available for    sale (3)
Taxable			170,451				682				1.59				175,361				693				1.59				191,050				677				1.41
Securities held to maturity
Taxable			907,447				4,155				1.82				927,768				4,264				1.84				994,790				4,424				1.76
Tax-exempt			87,961				685				3.09				93,420				721				3.10				97,618				760				3.09
Cash and cash equivalents			33,152				133				1.59				37,391				164				1.76				25,095				41				0.65
Total interest-earning    assets (4)			5,219,071				55,693				4.23	%			5,263,377				54,057				4.12	%			4,894,596				40,422				3.28	%
Non-interest-earning    assets			279,306												270,384												237,087
Allowance for credit losses			(38,044)												(38,099)												(34,517)
Total assets		$	5,460,333											$	5,495,662											$	5,097,166
LIABILITIES AND    SHAREHOLDERS'    EQUITY
Interest-bearing deposits
Checking accounts		$	1,166,179			$	5,694				1.94	%		$	1,150,334			$	4,985				1.74	%		$	701,729			$	141				0.08	%
Savings accounts			584,638				1,532				1.04				624,749				1,469				0.94				887,404				385				0.17
Money market accounts			986,619				8,088				3.25				970,828				7,292				3.01				1,184,081				2,003				0.67
Certificates of deposit			771,237				8,850				4.55				633,722				6,294				3.98				157,622				317				0.80
Total interest-bearing    deposits			3,508,673				24,164				2.73				3,379,633				20,040				2.38				2,930,836				2,846				0.39
Other borrowed funds			229,005				2,887				5.00				346,755				4,343				5.02				190,543				1,148				2.39
Total interest-bearing    liabilities			3,737,678				27,051				2.87	%			3,726,388				24,383				2.62	%			3,121,379				3,994				0.51	%
Non-interest-bearing    liabilities
Demand deposits			1,078,554												1,138,259												1,429,649
Other liabilities			117,042												105,249												100,651
Total liabilities			4,933,274												4,969,896												4,651,679
Shareholders' equity			527,059												525,766												445,487
Total liabilities &    shareholders'    equity		$	5,460,333											$	5,495,662											$	5,097,166
Net interest income on a    fully taxable equivalent    basis							28,642												29,674												36,428
Less taxable equivalent    adjustment							(249)												(253)												(256)
Net interest income						$	28,393											$	29,421											$	36,172
Net interest spread (5)											1.36	%											1.49	%											2.77	%
Net interest margin (6)											2.18	%											2.26	%											2.95	%

(1)	Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21% in 2023 and 2022.
(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 is excluded from interest-earning assets and associated dividend income is excluded from interest income.
(5)	Net interest spread represents the difference between the weighted average yield on interest-earning assets, inclusive of Paycheck Protection Program ("PPP") loans outstanding during 2023 and 2022, 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, inclusive of PPP loans outstanding during 2023 and 2022.

 

CAMBRIDGE BANCORP AND SUBSIDIARIES MARGIN & YIELD ANALYSIS
		Nine Months Ended
		September 30, 2023												September 30, 2022
		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		$	3,977,097			$	142,599				4.79	%		$	3,421,389			$	92,695				3.62	%
Tax-exempt			51,807				1,463				3.78				47,241				1,356				3.84
Securities available for sale (3)
Taxable			175,404				2,089				1.59				197,698				1,998				1.35
Securities held to maturity
Taxable			927,667				12,755				1.84				981,692				12,503				1.70
Tax-exempt			92,171				2,147				3.11				101,135				2,383				3.15
Cash and cash equivalents			40,393				624				2.07				73,306				137				0.25
Total interest-earning assets (4)			5,264,539				161,677				4.11	%			4,822,461				111,072				3.08	%
Non-interest-earning assets			272,826												236,034
Allowance for credit losses			(37,976)												(34,554)
Total assets		$	5,499,389											$	5,023,941
LIABILITIES AND SHAREHOLDERS'    EQUITY
Interest-bearing deposits
Checking accounts		$	1,066,566			$	12,705				1.59	%		$	736,257			$	234				0.04	%
Savings accounts			659,518				4,358				0.88				903,333				744				0.11
Money market accounts			1,028,602				21,841				2.84				1,191,414				5,104				0.57
Certificates of deposit			699,489				21,244				4.06				143,648				504				0.47
Total interest-bearing deposits			3,454,175				60,148				2.33	%			2,974,652				6,586				0.30	%
Other borrowed funds			238,093				8,780				4.93				88,520				1,535				2.32
Total interest-bearing liabilities			3,692,268				68,928				2.50	%			3,063,172				8,121				0.35	%
Non-interest-bearing liabilities
Demand deposits			1,168,468												1,423,808
Other liabilities			114,376												97,350
Total liabilities			4,975,112												4,584,330
Shareholders' equity			524,277												439,611
Total liabilities & shareholders' equity		$	5,499,389											$	5,023,941
Net interest income on a fully taxable equivalent    basis							92,749												102,951
Less taxable equivalent adjustment							(759)												(786)
Net interest income						$	91,990											$	102,165
Net interest spread (5)											1.61	%											2.72	%
Net interest margin (6)											2.36	%											2.85	%

(1)	Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21% in 2023 and 2022.
(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 is excluded from interest-earning assets and associated dividend income is excluded from interest income.
(5)	Net interest spread represents the difference between the weighted average yield on interest-earning assets, inclusive of PPP loans outstanding during 2023 and 2022, 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, inclusive of PPP loans outstanding during 2023 and 2022.

 

GAAP to Non-GAAP Reconciliations (dollars in thousands except per share data)

Statement on Non-GAAP Measures: The Company believes the presentation of the following non-GAAP financial measures provides useful supplemental information that is essential to an investor's proper understanding of the results of operations and financial condition of the Company. Management uses non-GAAP financial measures in its analysis of the Company's performance. These non-GAAP measures should not be viewed as substitutes for the financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

		Three Months Ended													Nine Months Ended
Operating Net Income / Operating Diluted Earnings Per Share		September 30,				June 30,					September 30,				September 30,				September 30,
		2023				2023					2022				2023				2022
		(dollars in thousands, except share data)
Net Income (a GAAP measure)		$	6,544			$	7,115				$	14,616			$	26,075			$	41,590
Less: Death benefits on bank owned life insurance ("BOLI") and policy surrender			—				—					—				—				(1,157)
Add: Mergers and contractual termination expenses (1)			2,567				3,491					150				6,482				396
Less: Tax effect of BOLI surrender			—				—					—				—				736
Less: Tax effect of non-operating expenses (2)	`		(56)				(976)					(38)				(1,150)				(101)
Operating Net Income (a non-GAAP measure)		$	9,055			$	9,630				$	14,728			$	31,407			$	41,464
Less: Dividends and Undistributed Earnings    Allocated to Participating Securities (a non-GAAP measure)			(7)				(3)					(74)				(26)				(206)
Operating Net Income Applicable to Common    Shareholders (a non-GAAP measure)		$	9,048			$	9,627				$	14,654			$	31,381			$	41,258
Weighted Average Diluted Shares			7,862,584				7,854,955					7,018,832				7,848,061				7,010,197
Operating Diluted Earnings Per Share    (a non-GAAP measure)		$	1.15			$	1.23				$	2.09			$	4.00			$	5.89

(1)	The Company recorded merger expenses of $2.6 million associated with the Eastern merger for the three and nine months ended September 30, 2023, and $3.6 million of merger expenses for the nine months ended September 30, 2023 associated with the Northmark merger.
(2)	The net tax benefit associated with non-operating items is determined by assessing whether each non-operating item is included or excluded from net taxable income and applying the Company's combined marginal tax rate to only those items included in net taxable income.

 

		September 30, 2023				June 30, 2023				December 31, 2022				September 30, 2022
		(dollars in thousands)
Tangible Common Equity:
Shareholders' equity (GAAP)		$	526,031			$	527,004			$	517,552			$	446,290
Less: Goodwill and acquisition related intangibles (GAAP)			(71,312)				(71,535)				(71,982)				(54,258)
Tangible Common Equity (a non-GAAP measure)		$	454,719			$	455,469			$	445,570			$	392,032
Total assets (GAAP)		$	5,452,030			$	5,489,622			$	5,559,737			$	5,143,359
Less: Goodwill and acquisition related intangibles (GAAP)			(71,312)				(71,535)				(71,982)				(54,258)
Tangible assets (a non-GAAP measure)		$	5,380,718			$	5,418,087			$	5,487,755			$	5,089,101
Tangible Common Equity Ratio (a non-GAAP    measure)			8.45	%			8.41	%			8.12	%			7.70	%
Tangible Book Value Per Share:
Tangible Common Equity (a non-GAAP measure)		$	454,719			$	455,469			$	445,570			$	392,032
Common shares outstanding			7,846,041				7,845,868				7,796,440				7,007,113
Tangible Book Value Per Share (a non-GAAP measure)		$	57.96			$	58.05			$	57.15			$	55.95

 

		Three Months Ended												Nine Months Ended
		September 30,				June 30,				September 30,				September 30,				September 30,
		2023				2023				2022				2023				2022
		(dollars in thousands)
Efficiency Ratio: (1)
Noninterest expense		$	29,649			$	30,345			$	26,341			$	88,322			$	78,513
Net interest and dividend income		$	28,647			$	29,761			$	36,278			$	92,656			$	102,328
Total noninterest income			10,549				10,029				10,443				31,293				32,946
Total revenue		$	39,196			$	39,790			$	46,721			$	123,949			$	135,274
Efficiency Ratio			75.64	%			76.26	%			56.38	%			71.26	%			58.04	%
Operating Efficiency Ratio: (2)
Noninterest expense		$	29,649			$	30,345			$	26,341			$	88,322			$	78,513
Mergers and contractual termination expenses (Pretax)			(2,567)				(3,491)				(150)				(6,482)				(396)
Operating expense (a non-GAAP measure)		$	27,082			$	26,854			$	26,191			$	81,840			$	78,117
Total revenue		$	39,196			$	39,790			$	46,721			$	123,949			$	135,274
Death benefit on bank owned life insurance ("BOLI") and policy surrender (Pretax)			—				—				—				—				(1,157)
Operating revenue (a non-GAAP measure)		$	39,196			$	39,790			$	46,721			$	123,949			$	134,117
Operating Efficiency Ratio (a non-GAAP measure)			69.09	%			67.49	%			56.06	%			66.03	%			58.25	%
		Three Months Ended												Nine Months Ended
		September 30,				June 30,				September 30,				September 30,				September 30,
		2023				2023				2022				2023				2022
		(dollars in thousands)
Operating Return on Tangible Common Equity: (3)
Operating Net Income (a non-GAAP measure)		$	9,055			$	9,630			$	14,728			$	31,407			$	41,464
Average common equity		$	527,059			$	525,766			$	445,487			$	524,277			$	439,611
Average goodwill and merger related intangibles			(71,432)				(71,646)				(54,304)				(71,650)				(54,394)
Average tangible common equity (a non-GAAP measure)		$	455,627			$	454,120			$	391,183			$	452,627			$	385,217
Operating Return on Tangible Common Equity (a non-GAAP measure)			7.88	%			8.51	%			14.94	%			9.28	%			14.39	%
Operating Return on Average Assets: (4)
Operating Net Income (a non-GAAP measure)		$	9,055			$	9,630			$	14,728			$	31,407			$	41,464
Average assets		$	5,460,333			$	5,495,662			$	5,097,166			$	5,499,389			$	5,023,941
Operating Return on Average Assets (a non-GAAP measure)			0.66	%			0.70	%			1.15	%			0.76	%		1.10 %

(1)	The efficiency ratio represents noninterest expense as a percentage of the sum of net interest and dividend income and noninterest income.
(2)	Operating efficiency ratio represents operating expense as a percentage of total revenue.
(3)	Operating return on tangible common equity represents operating net income as a percentage of average tangible common equity.
(4)	Operating return on average assets represents operating net income as a percentage of average assets.

 

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/cambridge-bancorp-announces-third-quarter-2023-results-and-declares-dividend-301957980.html

SOURCE Cambridge Bancorp