Exhibit: 99.1
FOR IMMEDIATE RELEASE
Cambridge Bancorp Announces Third Quarter 2023 Results and Declares Dividend
CAMBRIDGE, MA. (October 17, 2023) - 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.
1
Third Quarter 2023 Highlights:
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.
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.
2
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 |
|
|
Interest |
|
|
Rate |
|
|||
|
|
(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
3
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 |
|
|
Interest |
|
|
Rate |
|
|||
|
|
(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.
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.
4
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.
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.
5
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.
6
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
7
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
8
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 |
|
|
|
|
|
|
|
. |
|
|
|
|
|
|
|
|||||
9
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 |
|
10
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 |
|
11
CAMBRIDGE BANCORP AND SUBSIDIARIES
MARGIN & YIELD ANALYSIS
|
|
Three Months Ended |
|
|||||||||||||||||||||||||||||||||
|
|
September 30, 2023 |
|
|
June 30, 2023 |
|
|
September 30, 2022 |
|
|||||||||||||||||||||||||||
|
|
Average |
|
|
Interest |
|
|
Rate |
|
|
Average |
|
|
Interest |
|
|
Rate |
|
|
Average |
|
|
Interest |
|
|
Rate |
|
|||||||||
|
|
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
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 |
|
|
5,219,071 |
|
|
|
55,693 |
|
|
|
4.23 |
% |
|
|
5,263,377 |
|
|
|
54,057 |
|
|
|
4.12 |
% |
|
|
4,894,596 |
|
|
|
40,422 |
|
|
|
3.28 |
% |
Non-interest-earning |
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
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 |
|
|
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 |
|
|
3,737,678 |
|
|
|
27,051 |
|
|
|
2.87 |
% |
|
|
3,726,388 |
|
|
|
24,383 |
|
|
|
2.62 |
% |
|
|
3,121,379 |
|
|
|
3,994 |
|
|
|
0.51 |
% |
Non-interest-bearing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
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 & |
|
$ |
5,460,333 |
|
|
|
|
|
|
|
|
$ |
5,495,662 |
|
|
|
|
|
|
|
|
$ |
5,097,166 |
|
|
|
|
|
|
|
||||||
Net interest income on a |
|
|
|
|
|
28,642 |
|
|
|
|
|
|
|
|
|
29,674 |
|
|
|
|
|
|
|
|
|
36,428 |
|
|
|
|
||||||
Less taxable equivalent |
|
|
|
|
|
(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 |
% |
||||||
12
CAMBRIDGE BANCORP AND SUBSIDIARIES
MARGIN & YIELD ANALYSIS
|
|
Nine Months Ended |
|
|||||||||||||||||||||
|
|
September 30, 2023 |
|
|
September 30, 2022 |
|
||||||||||||||||||
|
|
Average |
|
|
Interest |
|
|
Rate |
|
|
Average |
|
|
Interest |
|
|
Rate |
|
||||||
|
|
(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’ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
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 |
|
|
|
|
|
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 |
% |
||||
13
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 |
|
|
(7 |
) |
|
|
(3 |
) |
|
|
|
(74 |
) |
|
|
(26 |
) |
|
|
(206 |
) |
Operating Net Income Applicable to Common |
|
$ |
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 |
|
$ |
1.15 |
|
|
$ |
1.23 |
|
|
|
$ |
2.09 |
|
|
$ |
4.00 |
|
|
$ |
5.89 |
|
|
|
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 |
|
|
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 |
|
14
|
|
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% |
|
|
15