This earnings release should be read in conjunction with the Company’s Q2 2022 Investor Update, a copy of which is available on our website at www.pgbank.com and via a current report on Form 8-K on the website of the
The Company recorded total revenue of
The Company’s return on average assets, return on average equity, and return on average tangible equity totaled 1.30%, 15.43% and 17.00%, respectively, for the
The
The
The following are select highlights:
Peapack Private Wealth Management:
- AUM/AUA in our
Peapack Private Wealth Management Division totaled$9.5 billion atJune 30, 2022 . - Gross new business inflows for the first six months of 2022 totaled
$556 million . - Wealth Management fee income increased 7% to
$13.9 million for Q2 2022 compared to$13.0 million for Q2 2021. - Finalizing the consolidation of three offices of previously acquired firms into existing private banking locations.
Commercial Banking and Balance Sheet Management:
- The net interest margin ("NIM") improved by 14 basis points in Q2 2022 compared to Q1 2022 and improved 45 basis points when compared to Q2 2021.
- Commercial & industrial lending (“C&I”) loan/lease balances comprised 40% of the total loan portfolio at
June 30, 2022 . - Total loans grew 7% (13% annualized) to
$5.17 billion atJune 30, 2022 compared to$4.84 billion atDecember 31, 2021 ; and grew 13% from$4.58 billion atJune 30, 2021 . U.S. Small Business Association (“SBA”) Income continues to be a driver in fee income recording$2.7 million for the second quarter of 2022.- Core deposits (which includes noninterest-bearing demand and interest-bearing demand, savings and money market accounts) totaled 90% of total deposits at
June 30, 2022 .
Capital Management:
- Repurchased 499,878 shares of Company stock for a total cost of
$17.6 million during the first six months of 2022. - Regulatory Tier 1 Leverage Ratio stood at 10.4% for the Bank and 8.5% for the Company, at
June 30, 2022 . Regulatory Common Equity Tier 1 Ratio (to Risk-Weighted Assets) stood at 13.1% for the Bank and 10.7% for the Company atJune 30, 2022 . These ratios have increased fromDecember 31, 2021 levels and are significantly above well capitalized standards.
SUMMARY INCOME STATEMENT DETAILS:
The following tables summarize specified financial details for the periods shown.
Six Months Ended | Six Months Ended | ||||||||
Increase/ | |||||||||
(Dollars in millions, except per share data) | 2022 | 2021 | (Decrease) | ||||||
Net interest income | $82.51 | $65.64 | $16.87 | 26% | |||||
Wealth management fee income (A) | 28.72 | 25.17 | 3.55 | 14 | |||||
Capital markets activity (B) | 7.51 | 5.03 | 2.48 | 49 | |||||
Other income (C) | (3.01) | 5.30 | (8.31) | (157) | |||||
Total other income | 33.22 | 35.50 | (2.28) | (6) | |||||
Operating expenses (A) (D) | 66.83 | 62.28 | 4.55 | 7 | |||||
Pretax income before provision for credit losses | 48.90 | 38.86 | 10.04 | 26 | |||||
Provision for credit losses | 3.82 | 1.13 | 2.69 | 238 | |||||
Pretax income | 45.08 | 37.73 | 7.35 | 19 | |||||
Income tax expense/(benefit) | 11.54 | 10.13 | 1.41 | 14 | |||||
Net income | $33.54 | $27.60 | $5.94 | 22% | |||||
Diluted EPS | $1.79 | $1.42 | $0.37 | 26% | |||||
Total Revenue (E) | $115.73 | $101.14 | $14.59 | 14% | |||||
Return on average assets annualized | 1.09% | 0.93% | 0.16 | ||||||
Return on average equity annualized | 12.59% | 10.45% | 2.14 |
A. The six months ended
B. Capital markets activity includes fee income from loan level back-to-back swaps, the SBA lending and sale program, corporate advisory and mortgage banking activities.
C. Other income for the six months ended
E. The six months ended
F. Total revenue equals the sum of net interest income plus total other income.
Three Months Ended | Three Months Ended | ||||||||
Increase/ | |||||||||
(Dollars in millions, except per share data) | 2022 | 2021 | (Decrease) | ||||||
Net interest income | $42.89 | $33.85 | $9.04 | 27% | |||||
Wealth management fee income (A) | 13.89 | 13.03 | 0.86 | 7 | |||||
Capital markets activity (B) | 2.86 | 1.46 | 1.40 | 96 | |||||
Other income (C) | 1.76 | 3.18 | (1.42) | (45) | |||||
Total other income | 18.51 | 17.67 | 0.84 | 5 | |||||
Operating expenses (A) (D) | 32.66 | 30.68 | 1.98 | 6 | |||||
Pretax income before provision for credit losses | 28.74 | 20.84 | 7.90 | 38 | |||||
Provision for credit losses | 1.45 | 0.90 | 0.55 | 61 | |||||
Pretax income | 27.29 | 19.94 | 7.35 | 37 | |||||
Income tax expense | 7.19 | 5.52 | 1.67 | 30 | |||||
Net income | $20.10 | $14.42 | $5.68 | 39% | |||||
Diluted EPS | $1.08 | $0.74 | $0.34 | 46% | |||||
Total Revenue (E) | $61.40 | $51.52 | $9.88 | 19% | |||||
Return on average assets annualized | 1.30% | 0.97% | 0.33 | ||||||
Return on average equity annualized | 15.43% | 10.86% | 4.57 |
A. The quarter ended
B. Capital markets activity includes fee income from loan level back-to-back swaps, the SBA lending and sale program, corporate advisory and mortgage banking activities.
C. Other income for the
D. The
E. Total revenue equals the sum of net interest income plus total other income.
Three Months Ended | Three Months Ended | ||||||||
Increase/ | |||||||||
(Dollars in millions, except per share data) | 2022 | 2022 | (Decrease) | ||||||
Net interest income | $42.89 | $39.62 | $3.27 | 8% | |||||
Wealth management fee income | 13.89 | 14.83 | (0.94) | (6) | |||||
Capital markets activity (A) | 2.86 | 4.65 | (1.79) | (38) | |||||
Other income (B) | 1.76 | (4.77) | 6.53 | N/A | |||||
Total other income | 18.51 | 14.71 | 3.80 | 26 | |||||
Operating expenses (C) | 32.66 | 34.17 | (1.51) | (4) | |||||
Pretax income before provision for credit losses | 28.74 | 20.16 | 8.58 | 43 | |||||
Provision for credit losses | 1.45 | 2.37 | (0.92) | (39) | |||||
Pretax income | 27.29 | 17.79 | 9.50 | 53 | |||||
Income tax expense | 7.19 | 4.35 | 2.84 | 65 | |||||
Net income | $20.10 | $13.44 | $6.66 | 50% | |||||
Diluted EPS | $1.08 | $0.71 | $0.37 | 52% | |||||
Total Revenue (D) | $61.40 | $54.33 | $7.07 | 13% | |||||
Return on average assets annualized | 1.30% | 0.87% | 0.43 | ||||||
Return on average equity annualized | 15.43% | 9.88% | 5.55 |
B. Other income for the quarter ended
C. The
D. Total revenue equals the sum of net interest income plus total other income.
SUPPLEMENTAL QUARTERLY DETAILS:
Peapack Private Wealth Management
In the
Loans / Commercial Banking
Total loans grew 7% (13% annualized) to
Total C&I loans and leases at
Net Interest Income (NII)/Net Interest Margin (NIM)
Six Months Ended | Six Months Ended | ||||||||||
NII | NIM | NII | NIM | ||||||||
NII/NIM excluding the below | $81,804 | 2.76% | $63,001 | 2.51% | |||||||
Prepayment premiums received on loan paydowns | 606 | 0.02% | 1,205 | 0.05% | |||||||
Effect of maintaining excess interest earning cash | 105 | -0.02% | -300 | -0.18% | |||||||
Effect of PPP loans | — | 0.00% | 1,732 | -0.06% | |||||||
NII/NIM as reported | $82,515 | 2.76% | $65,638 | 2.32% | |||||||
Three Months Ended | Three Months Ended | Three Months Ended | |||||||||
NII | NIM | NII | NIM | NII | NIM | ||||||
NII/NIM excluding the below | $42,526 | 2.83% | $39,274 | 2.68% | $32,446 | 2.56% | |||||
Prepayment premiums received on loan paydowns | 255 | 0.02% | 351 | 0.02% | 501 | 0.04% | |||||
Effect of maintaining excess interest earning cash | 112 | -0.02% | -3 | -0.01% | -115 | -0.15% | |||||
Effect of PPP loans | — | 0.00% | — | 0.00% | 1,013 | -0.07% | |||||
NII/NIM as reported | $42,893 | 2.83% | $39,622 | 2.69% | $33,845 | 2.38% |
As shown above, the Company’s reported NII and NIM for Q2 2022 increased
Funding / Liquidity / Interest Rate Risk Management
The Company actively manages its deposit base to reduce reliance on wholesale funding, volatility, and/or operational risk. Total deposits at
At
The Company maintains backup liquidity of approximately
Income from Capital Markets Activities
Noninterest income from Capital Markets activities (detailed below) totaled
Six Months Ended | Six Months Ended | |||||
(Dollars in thousands, except per share data) | 2022 | 2021 | ||||
Gain on loans held for sale at fair value (Mortgage banking) | $398 | $1,434 | ||||
Fee income related to loan level, back-to-back swaps | — | — | ||||
Gain on sale of SBA loans | 5,519 | 2,381 | ||||
Corporate advisory fee income | 1,594 | 1,219 | ||||
Total capital markets activity | $7,511 | $5,034 | ||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||
(Dollars in thousands, except per share data) | 2022 | 2022 | 2021 | |||
Gain on loans held for sale at fair value (Mortgage banking) | $151 | $247 | $409 | |||
Fee income related to loan level, back-to-back swaps | — | — | — | |||
Gain on sale of SBA loans | 2,675 | 2,844 | 932 | |||
Corporate advisory fee income | 33 | 1,561 | 121 | |||
Total capital markets activity | $2,859 | $4,652 | $1,462 |
Other Noninterest Income (other than Wealth Management fee income and Income from Capital Markets Activities)
Other noninterest income was
Operating Expenses
The Company’s total operating expenses were
Income Taxes
The effective tax rate for the three months ended
Asset Quality / Provision for Credit Losses
Nonperforming assets (which does not include troubled debt restructured loans that are performing in accordance with their terms) at
Criticized and classified loans declined by
Loans on deferral and accruing, entered into during the COVID-19 pandemic, stand at just
On
For the quarter ended
At
Capital
The Company’s capital position during the
The Company’s and Bank’s capital ratios at
The Company employs quarterly capital stress testing – adverse case and severely adverse case. In the most recent completed stress test on
On
ABOUT THE COMPANY
The foregoing may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are not historical facts and include expressions about management’s confidence and strategies and management’s expectations about new and existing programs and products, investments, relationships, opportunities and market conditions. These statements may be identified by such forward-looking terminology as “expect,” “look,” “believe,” “anticipate,” “may” or similar statements or variations of such terms. Actual results may differ materially from such forward-looking statements. Factors that may cause results to differ materially from such forward-looking statements include, but are not limited to:
- our ability to successfully grow our business and implement our strategic plan, including our ability to generate revenues to offset the increased personnel and other costs related to the strategic plan;
- the impact of anticipated higher operating expenses in 2022 and beyond;
- our ability to successfully integrate wealth management firm acquisitions;
- our ability to manage our growth;
- our ability to successfully integrate our expanded employee base;
- an unexpected decline in the economy, in particular in our
New Jersey andNew York market areas; - declines in our net interest margin caused by the interest rate environment and/or our highly competitive market;
- declines in the value in our investment portfolio;
- impact from a pandemic event on our business, operations, customers, allowance for credit losses and capital levels;
- higher than expected increases in our allowance for credit losses;
- higher than expected increases in loan and lease losses or in the level of delinquent, nonperforming, classified and criticized loans;
- inflation and changes in interest rates, which may adversely impact or margins and yields, reduce the fair value of our financial instruments, reduce our loan originations and lead to higher operating costs;
- decline in real estate values within our market areas;
- legislative and regulatory actions (including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act, Basel III and related regulations) that may result in increased compliance costs;
- successful cyberattacks against our IT infrastructure and that of our IT and third-party providers;
- higher than expected
FDIC insurance premiums; - adverse weather conditions;
- the current or anticipated impact of military conflict, terrorism or other geopolitical events;
- our inability to successfully generate new business in new geographic markets;
- a reduction in our lower-cost funding sources;
- our inability to adapt to technological changes;
- claims and litigation pertaining to fiduciary responsibility, environmental laws and other matters;
- our inability to retain key employees;
- demands for loans and deposits in our market areas;
- adverse changes in securities markets;
- changes in accounting policies and practices; and
- other unexpected material adverse changes in our operations or earnings.
Further, given its ongoing and dynamic nature, it is difficult to predict the continued impact of the COVID-19 pandemic on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations:
- demand for our products and services may decline, making it difficult to grow assets and income;
- if the economy worsens, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income;
- collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase;
- our allowance for credit losses may increase if borrowers experience financial difficulties, which will adversely affect our net income;
- the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us;
- a material decrease in net income or a net loss over several quarters could result in an elimination or a decrease in the rate of our quarterly cash dividend;
- our wealth management revenues may decline with continuing market turmoil;
- a worsening of business and economic conditions or in the financial markets could result in an impairment of certain intangible assets, such as goodwill;
- the unanticipated loss or unavailability of key employees due to the outbreak, which could harm our ability to operate our business or execute our business strategy, especially as we may not be successful in finding and integrating suitable successors;
- our cyber security risks are increased as the result of an increase in the number of employees working remotely; and
FDIC premiums may increase if the agency experience additional resolution costs.
A discussion of these and other factors that could affect our results is included in our
Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.
Contact:
T: 908-719-4308
SELECTED CONSOLIDATED FINANCIAL DATA
(Dollars in Thousands, except share data)
(Unaudited)
For the Three Months Ended | ||||||||||
2022 | 2022 | 2021 | 2021 | 2021 | ||||||
Income Statement Data: | ||||||||||
Interest income | $48,520 | $44,140 | $42,075 | $40,067 | $39,686 | |||||
Interest expense | 5,627 | 4,518 | 4,863 | 4,856 | 5,841 | |||||
Net interest income | 42,893 | 39,622 | 37,212 | 35,211 | 33,845 | |||||
Wealth management fee income | 13,891 | 14,834 | 13,962 | 13,860 | 13,034 | |||||
Service charges and fees | 1,063 | 952 | 996 | 959 | 896 | |||||
Bank owned life insurance | 310 | 313 | 308 | 311 | 466 | |||||
Gain on loans held for sale at fair value (Mortgage banking) (A) | 151 | 247 | 352 | 408 | 409 | |||||
Gain/(loss) on loans held for sale at lower of cost or fair value (B) | — | — | (265) | — | 1,125 | |||||
Fee income related to loan level, back-to-back swaps (A) | — | — | — | — | — | |||||
Gain on sale of SBA loans (A) | 2,675 | 2,844 | 989 | 1,569 | 932 | |||||
Corporate advisory fee income (A) | 33 | 1,561 | 2,180 | 84 | 121 | |||||
Loss on swap termination | — | — | — | — | (842) | |||||
Other income (C) | 860 | 1,254 | 581 | 660 | 1,495 | |||||
Loss on securities sale, net (D) | — | (6,609) | — | — | — | |||||
Fair value adjustment for CRA equity security | (475) | (682) | (139) | (70) | 42 | |||||
Total other income | 18,508 | 14,714 | 18,964 | 17,781 | 17,678 | |||||
Salaries and employee benefits (E) | 21,882 | 22,449 | 20,105 | 19,859 | 19,910 | |||||
Premises and equipment | 4,640 | 4,647 | 4,519 | 4,459 | 4,074 | |||||
503 | 471 | 402 | 555 | 529 | ||||||
Swap valuation allowance | — | 673 | 893 | 1,350 | — | |||||
Other expenses | 5,634 | 5,929 | 5,785 | 5,962 | 6,171 | |||||
Total operating expenses | 32,659 | 34,169 | 31,704 | 32,185 | 30,684 | |||||
Pretax income before provision for credit losses | 28,742 | 20,167 | 24,472 | 20,807 | 20,839 | |||||
Provision for credit losses (F) | 1,449 | 2,375 | 3,750 | 1,600 | 900 | |||||
Income before income taxes | 27,293 | 17,792 | 20,722 | 19,207 | 19,939 | |||||
Income tax expense | 7,193 | 4,351 | 5,867 | 5,036 | 5,521 | |||||
Net income | $20,100 | $13,441 | $14,855 | $14,171 | $14,418 | |||||
Total revenue (G) | $61,401 | $54,336 | $56,176 | $52,992 | $51,523 | |||||
Per Common Share Data: | ||||||||||
Earnings per share (basic) | $1.10 | $0.73 | $0.80 | $0.76 | $0.76 | |||||
Earnings per share (diluted) | 1.08 | 0.71 | 0.78 | 0.74 | 0.74 | |||||
Weighted average number of common shares outstanding: | ||||||||||
Basic | 18,325,605 | 18,339,013 | 18,483,268 | 18,763,316 | 18,963,237 | |||||
Diluted | 18,637,340 | 18,946,683 | 19,070,594 | 19,273,831 | 19,439,439 | |||||
Performance Ratios: | ||||||||||
Return on average assets annualized (ROAA) | 1.30% | 0.87% | 0.96% | 0.95% | 0.97% | |||||
Return on average equity annualized (ROAE) | 15.43% | 9.88% | 10.94% | 10.40% | 10.86% | |||||
Return on average tangible common equity (ROATCE) (H) | 17.00% | 10.85% | 12.03% | 11.43% | 11.83% | |||||
Net interest margin (tax-equivalent basis) | 2.83% | 2.69% | 2.46% | 2.42% | 2.38% | |||||
GAAP efficiency ratio (I) | 53.19% | 62.88% | 56.44% | 60.74% | 59.55% | |||||
Operating expenses / average assets annualized | 2.11% | 2.22% | 2.05% | 2.16% | 2.06% | |||||
A. Gain on loans held for sale at fair value (mortgage banking), fee income related to loan level, back-to-back swaps, gain on sale of SBA loans and corporate advisory fee income are all included in “capital markets activity” as referred to within the earnings release.
B. Includes a
C. Includes income of
D. Loss on sale of securities was a result of a balance sheet repositioning employed in the
E. The
F. Commencing on
G. Total revenue equals the sum of net interest income plus total other income.
H. Return on average tangible common equity is calculated by dividing tangible common equity by annualized net income. See Non-GAAP financial measures reconciliation included in these tables.
I. Calculated as total operating expenses as a percentage of total revenue. For Non-GAAP efficiency ratio, see the Non-GAAP financial measures reconciliation included in these tables.
SELECTED CONSOLIDATED FINANCIAL DATA
(Dollars in Thousands, except share data)
(Unaudited)
For the Six Months Ended | ||||||||
Change | ||||||||
2022 | 2021 | $ | % | |||||
Income Statement Data: | ||||||||
Interest income | $92,660 | $77,925 | $14,735 | 19% | ||||
Interest expense | 10,145 | 12,287 | (2,142) | -17% | ||||
Net interest income | 82,515 | 65,638 | 16,877 | 26% | ||||
Wealth management fee income | 28,725 | 25,165 | 3,560 | 14% | ||||
Service charges and fees | 2,015 | 1,742 | 273 | 16% | ||||
Bank owned life insurance | 623 | 1,077 | (454) | -42% | ||||
Gain on loans held for sale at fair value (Mortgage banking) (A) | 398 | 1,434 | (1,036) | -72% | ||||
Gain on loans held for sale at lower of cost or fair value (B) | — | 1,407 | (1,407) | -100% | ||||
Fee income related to loan level, back-to-back swaps (A) | — | — | — | N/A | ||||
Gain on sale of SBA loans (A) | 5,519 | 2,381 | 3,138 | 132% | ||||
Corporate advisory fee income (A) | 1,594 | 1,219 | 375 | 31% | ||||
Loss on swap termination | — | (842) | 842 | -100% | ||||
Other income (C) | 2,114 | 2,138 | (24) | -1% | ||||
Loss on securities sale, net (D) | (6,609) | — | (6,609) | N/A | ||||
Fair value adjustment for CRA equity security | (1,157) | (223) | (934) | 419% | ||||
Total other income | 33,222 | 35,498 | (2,276) | -6% | ||||
Salaries and employee benefits (E) | 44,331 | 41,900 | 2,431 | 6% | ||||
Premises and equipment | 9,287 | 8,187 | 1,100 | 13% | ||||
974 | 1,114 | (140) | -13% | |||||
Swap valuation allowance | 673 | — | 673 | N/A | ||||
Other expenses | 11,563 | 11,077 | 486 | 4% | ||||
Total operating expenses | 66,828 | 62,278 | 4,550 | 7% | ||||
Pretax income before provision for credit losses | 48,909 | 38,858 | 10,051 | 26% | ||||
Provision for credit losses (F) | 3,824 | 1,125 | 2,699 | 240% | ||||
Income before income taxes | 45,085 | 37,733 | 7,352 | 19% | ||||
Income tax expense | 11,544 | 10,137 | 1,407 | 14% | ||||
Net income | $33,541 | $27,596 | $5,945 | 22% | ||||
Total revenue (G) | $115,737 | $101,136 | $14,601 | 14% | ||||
Per Common Share Data: | ||||||||
Earnings per share (basic) | $1.83 | $1.46 | $0.37 | 25% | ||||
Earnings per share (diluted) | 1.79 | 1.42 | 0.37 | 26% | ||||
Weighted average number of common shares outstanding: | ||||||||
Basic | 18,332,272 | 18,956,807 | (624,535) | -3% | ||||
Diluted | 18,782,559 | 19,473,150 | (690,591) | -4% | ||||
Performance Ratios: | ||||||||
Return on average assets annualized (ROAA) | 1.09% | 0.93% | 0.16% | 17% | ||||
Return on average equity annualized (ROAE) | 12.59% | 10.45% | 2.14% | 21% | ||||
Return on average tangible common equity (ROATCE) (H) | 13.86% | 11.39% | 2.47% | 22% | ||||
Net interest margin (tax-equivalent basis) | 2.76% | 2.32% | 0.44% | 19% | ||||
GAAP efficiency ratio (I) | 57.74% | 61.58% | (3.84)% | -6% | ||||
Operating expenses / average assets annualized | 2.16% | 2.10% | 0.06% | 3% |
A. Gain on loans held for sale at fair value (mortgage banking), fee income related to loan level, back-to-back swaps, gain on sale of SBA loans and corporate advisory fee income are all included in “capital markets activity” as referred to within the earnings release.
B. Includes gain on sale of
C. Includes income of
D. Loss on sale of securities was a result of a balance sheet repositioning employed in the
E. The
F. Commencing on
G. Total revenue equals the sum of net interest income plus total other income.
H. Return on average tangible common equity is calculated by dividing tangible common equity by annualized net income. See Non-GAAP financial measures reconciliation included in these tables.
I. Calculated as total operating expenses as a percentage of total revenue. For Non-GAAP efficiency ratio, see the Non-GAAP financial measures reconciliation included in these tables.
CONSOLIDATED STATEMENTS OF CONDITION
(Dollars in Thousands)
(Unaudited)
As of | ||||||||||
2022 | 2022 | 2021 | 2021 | 2021 | ||||||
ASSETS | ||||||||||
Cash and due from banks | $6,203 | $8,849 | $5,929 | $9,299 | $12,684 | |||||
Federal funds sold | — | — | — | — | — | |||||
Interest-earning deposits | 147,222 | 105,111 | 140,875 | 606,913 | 190,778 | |||||
Total cash and cash equivalents | 153,425 | 113,960 | 146,804 | 616,212 | 203,462 | |||||
Securities available for sale | 556,791 | 601,163 | 796,753 | 843,779 | 823,820 | |||||
Securities held to maturity | 105,048 | 106,816 | 108,680 | — | — | |||||
CRA equity security, at fair value | 13,528 | 14,003 | 14,685 | 14,824 | 14,894 | |||||
FHLB and FRB stock, at cost | 13,710 | 18,570 | 12,950 | 12,950 | 12,901 | |||||
Residential mortgage | 512,341 | 513,289 | 501,340 | 510,878 | 504,181 | |||||
Multifamily mortgage | 1,876,783 | 1,850,097 | 1,595,866 | 1,497,683 | 1,420,043 | |||||
Commercial mortgage | 657,812 | 669,899 | 662,626 | 680,107 | 702,777 | |||||
Commercial loans (A) | 2,048,474 | 2,041,720 | 2,009,252 | 1,833,532 | 1,880,830 | |||||
Consumer loans | 37,675 | 35,322 | 33,687 | 30,689 | 31,889 | |||||
Home equity lines of credit | 36,023 | 38,604 | 40,803 | 42,512 | 44,062 | |||||
Other loans | 236 | 226 | 238 | 245 | 204 | |||||
Total loans | 5,169,344 | 5,149,157 | 4,843,812 | 4,595,646 | 4,583,986 | |||||
Less: Allowances for credit losses (B) | 59,022 | 58,386 | 61,697 | 65,133 | 63,505 | |||||
Net loans | 5,110,322 | 5,090,771 | 4,782,115 | 4,530,513 | 4,520,481 | |||||
Premises and equipment | 22,804 | 22,960 | 23,044 | 23,123 | 23,261 | |||||
Other real estate owned | 116 | — | — | — | — | |||||
Accrued interest receivable | 23,468 | 22,890 | 21,589 | 22,790 | 23,117 | |||||
Bank owned life insurance | 46,944 | 46,805 | 46,663 | 46,510 | 46,605 | |||||
48,082 | 48,471 | 48,902 | 49,333 | 43,156 | ||||||
Finance lease right-of-use assets | 3,209 | 3,395 | 3,582 | 3,769 | 3,956 | |||||
Operating lease right-of-use assets | 14,192 | 14,725 | 9,775 | 10,307 | 9,569 | |||||
Due from brokers (C) | — | 120,245 | — | — | — | |||||
Other assets (D) | 39,528 | 30,890 | 62,451 | 66,175 | 66,466 | |||||
TOTAL ASSETS | $6,151,167 | $6,255,664 | $6,077,993 | $6,240,285 | $5,791,688 | |||||
LIABILITIES | ||||||||||
Deposits: | ||||||||||
Noninterest-bearing demand deposits | $1,043,225 | $1,023,208 | $956,482 | $986,765 | $959,494 | |||||
Interest-bearing demand deposits | 2,456,988 | 2,362,987 | 2,287,894 | 2,355,892 | 1,978,497 | |||||
Savings | 168,441 | 162,116 | 154,914 | 168,831 | 147,227 | |||||
Money market accounts | 1,217,516 | 1,304,017 | 1,307,051 | 1,287,686 | 1,213,992 | |||||
Certificates of deposit – Retail | 375,387 | 384,909 | 409,608 | 426,981 | 446,143 | |||||
Certificates of deposit – Listing Service | 31,348 | 31,348 | 31,382 | 31,382 | 31,631 | |||||
Subtotal “customer” deposits | 5,292,905 | 5,268,585 | 5,147,331 | 5,257,537 | 4,776,984 | |||||
IB Demand – Brokered | 85,000 | 85,000 | 85,000 | 85,000 | 85,000 | |||||
Certificates of deposit – Brokered | 25,963 | 33,831 | 33,818 | 33,804 | 33,791 | |||||
Total deposits | 5,403,868 | 5,387,416 | 5,266,149 | 5,376,341 | 4,895,775 | |||||
Short-term borrowings | — | 122,085 | — | — | — | |||||
Paycheck Protection Program Liquidity Facility (E) | — | — | — | 48,496 | 83,586 | |||||
Finance lease liability | 5,305 | 5,573 | 5,820 | 6,063 | 6,299 | |||||
Operating lease liability | 14,756 | 15,155 | 10,111 | 10,644 | 9,902 | |||||
Subordinated debt, net | 132,844 | 132,772 | 132,701 | 132,629 | 132,557 | |||||
Other liabilities (D) | 74,070 | 69,237 | 116,824 | 123,098 | 125,110 | |||||
TOTAL LIABILITIES | 5,630,843 | 5,732,238 | 5,531,605 | 5,697,271 | 5,253,229 | |||||
Shareholders’ equity | 520,324 | 523,426 | 546,388 | 543,014 | 538,459 | |||||
TOTAL LIABILITIES AND | ||||||||||
SHAREHOLDERS’ EQUITY | $6,151,167 | $6,255,664 | $6,077,993 | $6,240,285 | $5,791,688 | |||||
Assets under management and / or administration at Peapack-Gladstone Bank’s Division (market value, not included above-dollars in billions) | $9.5 | $10.7 | $11.1 | $10.3 | $9.8 | |||||
A. Includes PPP loans of
B. Commencing on
C. Includes
D. The change in other assets and other liabilities was primarily due to the change in the fair value of our back-to-back swap program.
E. Represents funding provided by the
SELECTED BALANCE SHEET DATA
(Dollars in Thousands)
(Unaudited)
As of | ||||||||||
2022 | 2022 | 2021 | 2021 | 2021 | ||||||
Asset Quality: | ||||||||||
Loans past due over 90 days and still accruing | $— | $— | $— | $— | $— | |||||
Nonaccrual loans (A) | 15,078 | 15,884 | 15,573 | 25,925 | 5,962 | |||||
Other real estate owned | 116 | — | — | — | — | |||||
Total nonperforming assets | $15,194 | $15,884 | $15,573 | $25,925 | $5,962 | |||||
Nonperforming loans to total loans | 0.29% | 0.31% | 0.32% | 0.56% | 0.13% | |||||
Nonperforming assets to total assets | 0.25% | 0.25% | 0.26% | 0.42% | 0.10% | |||||
Performing TDRs (B)(C) | $2,272 | $2,375 | $2,479 | $416 | $190 | |||||
Loans past due 30 through 89 days and still accruing (D) | $3,126 | $606 | $8,606 | $1,193 | $1,678 | |||||
Loans subject to special mention | $98,787 | $110,252 | $116,490 | $115,935 | $148,601 | |||||
Classified loans | $27,167 | $47,386 | $50,702 | $51,937 | $11,178 | |||||
Impaired loans | $13,227 | $16,147 | $18,052 | $26,341 | $6,498 | |||||
Allowance for credit losses ("ACL"): | ||||||||||
Beginning of period | $58,386 | $61,697 | $65,133 | $63,505 | $67,536 | |||||
Day one CECL adjustment | — | (5,536) | — | — | — | |||||
Provision for credit losses (E) | 646 | 2,489 | 3,750 | 1,600 | 900 | |||||
(Charge-offs)/recoveries, net | (10) | (264) | (7,186) | 28 | (4,931) | |||||
End of period | $59,022 | $58,386 | $61,697 | $65,133 | $63,505 | |||||
ACL to nonperforming loans | 391.44% | 367.58% | 396.18% | 251.24% | 1065.16% | |||||
ACL to total loans | 1.14% | 1.13% | 1.27% | 1.42% | 1.39% | |||||
General ACL to total loans (F) | 1.09% | 1.09% | 1.19% | 1.26% | 1.38% |
A. Increase at
B. Amounts reflect troubled debt restructurings (“TDRs”) that are paying according to restructured terms.
C. Excludes TDRs included in nonaccrual loans in the following amounts: $13.5 million at
D. Includes
E. Commencing on
F. Total ACL less specific reserves equals general ACL.
SELECTED BALANCE SHEET DATA
(Dollars in Thousands)
(Unaudited)
2022 | 2021 | 2021 | ||||||||||
Capital Adequacy | ||||||||||||
Equity to total assets (A) | 8.46% | 8.99% | 9.30% | |||||||||
Tangible Equity to tangible assets (B) | 7.74% | 8.25% | 8.62% | |||||||||
Book value per share (C) | $28.60 | $29.70 | $28.60 | |||||||||
Tangible Book Value per share (D) | $25.96 | $27.05 | $26.30 | |||||||||
2022 | 2021 | 2021 | ||||||||||
Tier I leverage | $528,646 | 8.51% | $508,231 | 8.29% | $499,344 | 8.67% | ||||||
Tier I capital to risk-weighted assets | 528,646 | 10.70 | 508,231 | 10.62 | 499,344 | 11.45 | ||||||
Common equity tier I capital ratio to risk-weighted assets | 528,622 | 10.70 | 508,207 | 10.62 | 499,315 | 11.45 | ||||||
Tier I & II capital to risk-weighted assets | 721,503 | 14.60 | 700,790 | 14.64 | 686,543 | 15.74 | ||||||
Tier I leverage (E) | $646,884 | 10.42% | $612,762 | 9.99% | $583,208 | 10.13% | ||||||
Tier I capital to risk-weighted assets (F) | 646,884 | 13.10 | 612,762 | 12.80 | 583,208 | 13.37 | ||||||
Common equity tier I capital ratio to risk-weighted assets (G) | 646,860 | 13.10 | 612,738 | 12.80 | 583,179 | 13.37 | ||||||
Tier I & II capital to risk-weighted assets (H) | 706,897 | 14.31 | 672,614 | 14.05 | 637,858 | 14.62 |
A. Equity to total assets is calculated as total shareholders’ equity as a percentage of total assets at period end.
B. Tangible equity and tangible assets are calculated by excluding the balance of intangible assets from shareholders’ equity and total assets, respectively. Tangible equity as a percentage of tangible assets at period end is calculated by dividing tangible equity by tangible assets at period end. See Non-GAAP financial measures reconciliation included in these tables.
D. Tangible book value per share excludes intangible assets. Tangible book value per share is calculated by dividing tangible equity by period end common shares outstanding. See Non-GAAP financial measures reconciliation tables.
E. Regulatory well capitalized standard = 5.00% (
F. Regulatory well capitalized standard = 8.00% (
G. Regulatory well capitalized standard = 6.50% (
H. Regulatory well capitalized standard = 10.00% (
LOANS CLOSED
(Dollars in Thousands)
(Unaudited)
For the Quarters Ended | ||||||||||
2022 | 2022 | 2021 | 2021 | 2021 | ||||||
Residential loans retained | $35,172 | $41,547 | $22,953 | $36,845 | $37,083 | |||||
Residential loans sold | 9,886 | 15,669 | 20,694 | 24,041 | 25,432 | |||||
Total residential loans | 45,058 | 57,216 | 43,647 | 60,886 | 62,515 | |||||
Commercial real estate | 13,960 | 25,575 | 16,134 | 14,944 | 12,243 | |||||
Multifamily | 74,564 | 265,650 | 162,740 | 120,716 | 255,820 | |||||
Commercial (C&I) loans/leases (A) (B) | 332,801 | 143,029 | 341,886 | 143,121 | 141,285 | |||||
SBA (C) | 10,534 | 26,093 | 27,630 | 11,570 | 15,976 | |||||
Wealth lines of credit (A) | 12,575 | 9,400 | 7,500 | 10,020 | 3,200 | |||||
Total commercial loans | 444,434 | 469,747 | 555,890 | 300,371 | 428,524 | |||||
Installment loans | 100 | 131 | 94 | 178 | 25 | |||||
Home equity lines of credit (A) | 3,897 | 1,341 | 5,359 | 2,535 | 4,140 | |||||
Total loans closed | $493,489 | $528,435 | $604,990 | $363,970 | $495,204 | |||||
For the Six Months Ended | ||||
2022 | 2021 | |||
Residential loans retained | $76,719 | $52,897 | ||
Residential loans sold | 25,555 | 71,305 | ||
Total residential loans | 102,274 | 124,202 | ||
Commercial real estate | 39,535 | 50,606 | ||
Multifamily | 340,214 | 340,829 | ||
Commercial (C&I) loans (A) (B) | 475,830 | 270,426 | ||
SBA (C) | 36,627 | 74,706 | ||
Wealth lines of credit (A) | 21,975 | 5,675 | ||
Total commercial loans | 914,181 | 742,242 | ||
Installment loans | 231 | 88 | ||
Home equity lines of credit (A) | 5,238 | 6,039 | ||
Total loans closed | $1,021,924 | $872,571 | ||
A. Includes loans and lines of credit that closed in the period but not necessarily funded.
B. Includes equipment finance.
C. Includes PPP loans of
AVERAGE BALANCE SHEET
UNAUDITED
THREE MONTHS ENDED
(Tax-Equivalent Basis, Dollars in Thousands)
Average | Income/ | Average | Income/ | |||||||||
Balance | Expense | Yield | Balance | Expense | Yield | |||||||
ASSETS: | ||||||||||||
Interest-earning assets: | ||||||||||||
Investments: | ||||||||||||
Taxable (A) | $774,145 | $3,535 | 1.83% | $884,374 | $3,020 | 1.37% | ||||||
Tax-exempt (A) (B) | 4,193 | 40 | 3.82 | 6,891 | 81 | 4.70 | ||||||
Loans (B) (C): | ||||||||||||
Mortgages | 513,666 | 3,630 | 2.83 | 498,594 | 3,826 | 3.07 | ||||||
Commercial mortgages | 2,552,128 | 21,185 | 3.32 | 1,941,330 | 15,056 | 3.10 | ||||||
Commercial | 2,024,457 | 19,348 | 3.82 | 1,942,802 | 16,984 | 3.50 | ||||||
Commercial construction | 16,186 | 162 | 4.00 | 20,952 | 180 | 3.44 | ||||||
Installment | 37,235 | 297 | 3.19 | 34,319 | 255 | 2.97 | ||||||
Home equity | 38,061 | 331 | 3.48 | 45,042 | 377 | 3.35 | ||||||
Other | 258 | 6 | 9.30 | 219 | 5 | 9.13 | ||||||
Total loans | 5,181,991 | 44,959 | 3.47 | 4,483,258 | 36,683 | 3.27 | ||||||
Federal funds sold | — | — | — | 91 | — | 0.00 | ||||||
Interest-earning deposits | 164,066 | 314 | 0.77 | 428,464 | 97 | 0.09 | ||||||
Total interest-earning assets | 6,124,395 | 48,848 | 3.19% | 5,803,078 | 39,881 | 2.75% | ||||||
Noninterest-earning assets: | ||||||||||||
Cash and due from banks | 9,715 | 10,360 | ||||||||||
Allowance for credit losses | (59,629) | (67,593) | ||||||||||
Premises and equipment | 22,952 | 23,307 | ||||||||||
Other assets | 96,232 | 182,421 | ||||||||||
Total noninterest-earning assets | 69,270 | 148,495 | ||||||||||
Total assets | $6,193,665 | $5,951,573 | ||||||||||
LIABILITIES: | ||||||||||||
Interest-bearing deposits: | ||||||||||||
Checking | $2,493,668 | $2,330 | 0.37% | $1,980,688 | $944 | 0.19% | ||||||
Money markets | 1,234,564 | 579 | 0.19 | 1,235,464 | 727 | 0.24 | ||||||
Savings | 163,062 | 5 | 0.01 | 144,044 | 18 | 0.05 | ||||||
Certificates of deposit – retail | 411,202 | 651 | 0.63 | 488,148 | 1,027 | 0.84 | ||||||
Subtotal interest-bearing deposits | 4,302,496 | 3,565 | 0.33 | 3,848,344 | 2,716 | 0.28 | ||||||
Interest-bearing demand – brokered | 85,000 | 364 | 1.71 | 105,604 | 456 | 1.73 | ||||||
Certificates of deposit – brokered | 33,470 | 261 | 3.12 | 33,783 | 264 | 3.13 | ||||||
Total interest-bearing deposits | 4,420,966 | 4,190 | 0.38 | 3,987,731 | 3,436 | 0.34 | ||||||
Borrowings | 3,873 | 10 | 1.03 | 166,343 | 182 | 0.44 | ||||||
Capital lease obligation | 5,406 | 64 | 4.74 | 6,380 | 76 | 4.76 | ||||||
Subordinated debt | 132,803 | 1,363 | 4.11 | 181,317 | 2,147 | 4.74 | ||||||
Total interest-bearing liabilities | 4,563,048 | 5,627 | 0.49% | 4,341,771 | 5,841 | 0.54% | ||||||
Noninterest-bearing liabilities: | ||||||||||||
Demand deposits | 1,029,538 | 948,851 | ||||||||||
Accrued expenses and other liabilities | 79,882 | 129,980 | ||||||||||
Total noninterest-bearing liabilities | 1,109,420 | 1,078,831 | ||||||||||
Shareholders’ equity | 521,197 | 530,971 | ||||||||||
Total liabilities and shareholders’ equity | $6,193,665 | $5,951,573 | ||||||||||
Net interest income | $43,221 | $34,040 | ||||||||||
Net interest spread | 2.70% | 2.21% | ||||||||||
Net interest margin (D) | 2.83% | 2.38% |
A. Average balances for available for sale securities are based on amortized cost.
B. Interest income is presented on a tax-equivalent basis using a 21% federal tax rate.
C. Loans are stated net of unearned income and include nonaccrual loans.
AVERAGE BALANCE SHEET
UNAUDITED
THREE MONTHS ENDED
(Tax-Equivalent Basis, Dollars in Thousands)
Average | Income/ | Average | Income/ | |||||||||
Balance | Expense | Yield | Balance | Expense | Yield | |||||||
ASSETS: | ||||||||||||
Interest-earning assets: | ||||||||||||
Investments: | ||||||||||||
Taxable (A) | $774,145 | $3,535 | 1.83% | $928,828 | $3,606 | 1.55% | ||||||
Tax-exempt (A) (B) | 4,193 | 40 | 3.82 | 4,701 | 48 | 4.08 | ||||||
Loans (B) (C): | ||||||||||||
Mortgages | 513,666 | 3,630 | 2.83 | 508,408 | 3,656 | 2.88 | ||||||
Commercial mortgages | 2,552,128 | 21,185 | 3.32 | 2,353,032 | 18,175 | 3.09 | ||||||
Commercial | 2,024,457 | 19,348 | 3.82 | 2,008,464 | 18,203 | 3.63 | ||||||
Commercial construction | 16,186 | 162 | 4.00 | 18,087 | 160 | 3.54 | ||||||
Installment | 37,235 | 297 | 3.19 | 34,475 | 254 | 2.95 | ||||||
Home equity | 38,061 | 331 | 3.48 | 40,245 | 324 | 3.22 | ||||||
Other | 258 | 6 | 9.30 | 283 | 6 | 8.48 | ||||||
Total loans | 5,181,991 | 44,959 | 3.47 | 4,962,994 | 40,778 | 3.29 | ||||||
Federal funds sold | — | — | — | — | — | — | ||||||
Interest-earning deposits | 164,066 | 314 | 0.77 | 127,121 | 29 | 0.09 | ||||||
Total interest-earning assets | 6,124,395 | 48,848 | 3.19% | 6,023,644 | 44,461 | 2.95% | ||||||
Noninterest-earning assets: | ||||||||||||
Cash and due from banks | 9,715 | 7,455 | ||||||||||
Allowance for credit losses | (59,629) | (61,001) | ||||||||||
Premises and equipment | 22,952 | 23,022 | ||||||||||
Other assets | 96,232 | 168,239 | ||||||||||
Total noninterest-earning assets | 69,270 | 137,715 | ||||||||||
Total assets | $6,193,665 | $6,161,359 | ||||||||||
LIABILITIES: | ||||||||||||
Interest-bearing deposits: | ||||||||||||
Checking | $2,493,668 | $2,330 | 0.37% | $2,330,340 | $1,238 | 0.21% | ||||||
Money markets | 1,234,564 | 579 | 0.19 | 1,294,100 | 539 | 0.17 | ||||||
Savings | 163,062 | 5 | 0.01 | 156,554 | 5 | 0.01 | ||||||
Certificates of deposit – retail | 411,202 | 651 | 0.63 | 426,166 | 606 | 0.57 | ||||||
Subtotal interest-bearing deposits | 4,302,496 | 3,565 | 0.33 | 4,207,160 | 2,388 | 0.23 | ||||||
Interest-bearing demand – brokered | 85,000 | 364 | 1.71 | 85,000 | 373 | 1.76 | ||||||
Certificates of deposit – brokered | 33,470 | 261 | 3.12 | 33,823 | 261 | 3.09 | ||||||
Total interest-bearing deposits | 4,420,966 | 4,190 | 0.38 | 4,325,983 | 3,022 | 0.28 | ||||||
Borrowings | 3,873 | 10 | 1.03 | 55,513 | 64 | 0.46 | ||||||
Capital lease obligation | 5,406 | 64 | 4.74 | 5,662 | 68 | 4.80 | ||||||
Subordinated debt | 132,803 | 1,363 | 4.11 | 132,731 | 1,364 | 4.11 | ||||||
Total interest-bearing liabilities | 4,563,048 | 5,627 | 0.49% | 4,519,889 | 4,518 | 0.40% | ||||||
Noninterest-bearing liabilities: | ||||||||||||
Demand deposits | 1,029,538 | 978,288 | ||||||||||
Accrued expenses and other liabilities | 79,882 | 119,003 | ||||||||||
Total noninterest-bearing liabilities | 1,109,420 | 1,097,291 | ||||||||||
Shareholders’ equity | 521,197 | 544,179 | ||||||||||
Total liabilities and shareholders’ equity | $6,193,665 | $6,161,359 | ||||||||||
Net interest income | $43,221 | $39,943 | ||||||||||
Net interest spread | 2.70% | 2.55% | ||||||||||
Net interest margin (D) | 2.83% | 2.69% | ||||||||||
A. Average balances for available for sale securities are based on amortized cost.
B. Interest income is presented on a tax-equivalent basis using a 21% federal tax rate.
C. Loans are stated net of unearned income and include nonaccrual loans.
AVERAGE BALANCE SHEET
UNAUDITED
SIX MONTHS ENDED
(Tax-Equivalent Basis, Dollars in Thousands)
Average | Income/ | Average | Income/ | |||||||||
Balance | Expense | Yield | Balance | Expense | Yield | |||||||
ASSETS: | ||||||||||||
Interest-earning assets: | ||||||||||||
Investments: | ||||||||||||
Taxable (A) | $851,059 | $7,142 | 1.68% | $823,120 | $5,649 | 1.37% | ||||||
Tax-exempt (A) (B) | 4,446 | 88 | 3.96 | 7,433 | 179 | 4.82 | ||||||
Loans (B) (C): | ||||||||||||
Mortgages | 511,051 | 7,286 | 2.85 | 500,084 | 7,780 | 3.11 | ||||||
Commercial mortgages | 2,453,130 | 39,360 | 3.21 | 1,891,125 | 29,476 | 3.12 | ||||||
Commercial | 2,016,504 | 37,550 | 3.72 | 1,937,776 | 33,439 | 3.45 | ||||||
Commercial construction | 17,131 | 322 | 3.76 | 18,294 | 319 | 3.49 | ||||||
Installment | 35,863 | 552 | 3.08 | 35,997 | 531 | 2.95 | ||||||
Home equity | 39,147 | 655 | 3.35 | 46,937 | 776 | 3.31 | ||||||
Other | 271 | 11 | 8.12 | 233 | 10 | 8.58 | ||||||
Total loans | 5,073,097 | 85,736 | 3.38 | 4,430,446 | 72,331 | 3.27 | ||||||
Federal funds sold | — | — | — | 96 | — | 0.25 | ||||||
Interest-earning deposits | 145,696 | 343 | 0.47 | 491,547 | 225 | 0.09 | ||||||
Total interest-earning assets | 6,074,298 | 93,309 | 3.07% | 5,752,642 | 78,384 | 2.73% | ||||||
Noninterest-earning assets: | ||||||||||||
Cash and due from banks | 8,591 | 10,743 | ||||||||||
Allowance for credit losses | (60,311) | (69,367) | ||||||||||
Premises and equipment | 22,987 | 22,972 | ||||||||||
Other assets | 132,266 | 204,390 | ||||||||||
Total noninterest-earning assets | 103,533 | 168,738 | ||||||||||
Total assets | $6,177,831 | $5,921,380 | ||||||||||
LIABILITIES: | ||||||||||||
Interest-bearing deposits: | ||||||||||||
Checking | $2,412,456 | $3,568 | 0.30% | $1,944,734 | $1,922 | 0.20% | ||||||
Money markets | 1,264,167 | 1,118 | 0.18 | 1,247,464 | 1,521 | 0.24 | ||||||
Savings | 159,826 | 10 | 0.01 | 139,648 | 35 | 0.05 | ||||||
Certificates of deposit – retail | 418,642 | 1,257 | 0.60 | 510,693 | 2,497 | 0.98 | ||||||
Subtotal interest-bearing deposits | 4,255,091 | 5,953 | 0.28 | 3,842,539 | 5,975 | 0.31 | ||||||
Interest-bearing demand – brokered | 85,000 | 737 | 1.73 | 107,790 | 949 | 1.76 | ||||||
Certificates of deposit – brokered | 33,646 | 522 | 3.10 | 33,776 | 525 | 3.11 | ||||||
Total interest-bearing deposits | 4,373,737 | 7,212 | 0.33 | 3,984,105 | 7,449 | 0.37 | ||||||
Borrowings | 29,550 | 74 | 0.50 | 176,120 | 391 | 0.44 | ||||||
Capital lease obligation | 5,533 | 132 | 4.77 | 6,493 | 155 | 4.77 | ||||||
Subordinated debt | 132,767 | 2,727 | 4.11 | 181,555 | 4,292 | 4.73 | ||||||
Total interest-bearing liabilities | 4,541,587 | 10,145 | 0.45% | 4,348,273 | 12,287 | 0.57% | ||||||
Noninterest-bearing liabilities: | ||||||||||||
Demand deposits | 1,004,055 | 898,866 | ||||||||||
Accrued expenses and other liabilities | 99,565 | 145,919 | ||||||||||
Total noninterest-bearing liabilities | 1,103,620 | 1,044,785 | ||||||||||
Shareholders’ equity | 532,624 | 528,322 | ||||||||||
Total liabilities and shareholders’ equity | $6,177,831 | $5,921,380 | ||||||||||
Net interest income | $83,164 | $66,097 | ||||||||||
Net interest spread | 2.62% | 2.16% | ||||||||||
Net interest margin (D) | 2.76% | 2.32% | ||||||||||
A. Average balances for available for sale securities are based on amortized cost.
B. Interest income is presented on a tax-equivalent basis using a 21% federal tax rate.
C. Loans are stated net of unearned income and include nonaccrual loans.
NON-GAAP FINANCIAL MEASURES RECONCILIATION
Tangible book value per share and tangible equity as a percentage of tangible assets at period end are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible equity and tangible assets by excluding the balance of intangible assets from shareholders’ equity and total assets, respectively. We calculate tangible book value per share by dividing tangible equity by period end common shares outstanding, as compared to book value per common share, which we calculate by dividing shareholders’ equity by period end common shares outstanding. We calculate tangible equity as a percentage of tangible assets at period end by dividing tangible equity by tangible assets at period end. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios.
The efficiency ratio is a non-GAAP measure of expense control relative to recurring revenue. We calculate the efficiency ratio by dividing total noninterest expenses, excluding other real estate owned provision, as determined under GAAP, by net interest income and total noninterest income as determined under GAAP, but excluding net gains/(losses) on loans held for sale at lower of cost or fair value and excluding net gains on securities from this calculation, which we refer to below as recurring revenue. We believe that this provides a reasonable measure of core expenses relative to core revenue.
We believe these non-GAAP financial measures provide information that is important to investors and useful in understanding our financial position, results and ratios because our management internally assesses our performance based, in part, on these measures. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titles measures reported by other companies. A reconciliation of the non-GAAP measures of tangible common equity, tangible book value per share and efficiency ratio to the underlying GAAP numbers is set forth below.
(Dollars in thousands, except share data)
Three Months Ended | ||||||||||
Tangible Book Value Per Share | 2022 | 2022 | 2021 | 2021 | 2021 | |||||
Shareholders’ equity | $520,324 | $523,426 | $546,388 | $543,014 | $538,459 | |||||
Less: Intangible assets, net | 48,082 | 48,471 | 48,902 | 49,333 | 43,156 | |||||
Tangible equity | $472,242 | $474,955 | $497,486 | $493,681 | $495,303 | |||||
Period end shares outstanding | 18,190,009 | 18,370,312 | 18,393,888 | 18,627,910 | 18,829,877 | |||||
Tangible book value per share | $25.96 | $25.85 | $27.05 | $26.50 | $26.30 | |||||
Book value per share | 28.60 | 28.49 | 29.70 | 29.15 | 28.60 | |||||
Tangible Equity to Tangible Assets | ||||||||||
Total assets | $6,151,167 | $6,255,664 | $6,077,993 | $6,240,285 | $5,791,688 | |||||
Less: Intangible assets, net | 48,082 | 48,471 | 48,902 | 49,333 | 43,156 | |||||
Tangible assets | $6,103,085 | $6,207,193 | $6,029,091 | $6,190,952 | $5,748,532 | |||||
Tangible equity to tangible assets | 7.74% | 7.65% | 8.25% | 7.97% | 8.62% | |||||
Equity to assets | 8.46% | 8.37% | 8.99% | 8.70% | 9.30% | |||||
Three Months Ended | ||||||||||
Return on Average Tangible Equity | 2022 | 2022 | 2021 | 2021 | 2021 | |||||
Net income | $20,100 | $13,441 | $14,855 | $14,171 | $14,418 | |||||
Average shareholders’ equity | $521,197 | $544,179 | $543,035 | $544,856 | $530,971 | |||||
Less: Average intangible assets, net | 48,291 | 48,717 | 49,151 | 48,757 | 43,366 | |||||
Average tangible equity | $472,906 | $495,462 | $493,884 | $496,099 | $487,605 | |||||
Return on average tangible common equity | 17.00% | 10.85% | 12.03% | 11.43% | 11.83% | |||||
For the Six Months Ended | ||||
Return on Average Tangible Equity | 2022 | 2021 | ||
Net income | $33,541 | $27,596 | ||
Average shareholders’ equity | $532,624 | $528,322 | ||
Less: Average intangible assets, net | 48,503 | 43,553 | ||
Average tangible equity | 484,121 | 484,769 | ||
Return on average tangible common equity | 13.86% | 11.39% |
Three Months Ended | ||||||||||
Efficiency Ratio | 2022 | 2022 | 2021 | 2021 | 2021 | |||||
Net interest income | $42,893 | $39,622 | $37,212 | $35,211 | $33,845 | |||||
Total other income | 18,508 | 14,714 | 18,964 | 17,781 | 17,678 | |||||
Add: | ||||||||||
Fair value adjustment for CRA equity security | 475 | 682 | 139 | 70 | (42) | |||||
Less: | ||||||||||
Loss/(gain) on loans held for sale | ||||||||||
at lower of cost or fair value | — | — | 265 | — | (1,125) | |||||
Income from life insurance proceeds | — | — | — | — | (153) | |||||
Loss on securities sale, net | — | 6,609 | — | — | — | |||||
Loss on swap termination | — | — | — | — | 842 | |||||
Total recurring revenue | 61,876 | 61,627 | 56,580 | 53,062 | 51,045 | |||||
Operating expenses | 32,659 | 34,169 | 31,704 | 32,185 | 30,684 | |||||
Less: | ||||||||||
Write-off of subordinated debt costs | — | — | — | — | 648 | |||||
Swap valuation allowance | — | 673 | 893 | 1,350 | — | |||||
Severance expense | — | 1,476 | — | — | — | |||||
Total operating expense | 32,659 | 32,020 | 30,811 | 30,835 | 30,036 | |||||
Efficiency ratio | 52.78% | 51.96% | 54.46% | 58.11% | 58.84% | |||||
For the Six Months Ended | ||||
Efficiency Ratio | 2022 | 2021 | ||
Net interest income | $82,515 | $65,638 | ||
Total other income | 33,222 | 35,498 | ||
Add: | ||||
Fair value adjustment for CRA equity security | 1,157 | 223 | ||
Less: | ||||
Loss on swap termination | — | 842 | ||
Income from life insurance proceeds | — | (455) | ||
Loss/(gain) on loans held for sale | ||||
at lower of cost or fair value | — | (1,407) | ||
Loss on securities sale, net | 6,609 | — | ||
Total recurring revenue | 123,503 | 100,339 | ||
Operating expenses | 66,828 | 62,278 | ||
Less: | ||||
Write-off of subordinated debt costs | — | 648 | ||
Swap valuation allowance | 673 | — | ||
Severance expense | 1,476 | 1,532 | ||
Total operating expense | 64,679 | 60,098 | ||
Efficiency ratio | 52.37% | 59.89% | ||
Source:
2022 GlobeNewswire, Inc., source