EX-99.1 2 flic-20220127xex99_1.htm EX-99.1 Exhibit 991



Exhibit 99.1



 



 

 

 

January 27, 2022

For More Information Contact:

For Immediate Release

Jay McConie, EVP and CFO



(516) 671-4900, Ext. 7404





THE FIRST OF LONG ISLAND CORPORATION REPORTS

EARNINGS FOR THE QUARTER AND YEAR ENDED DECEMBER 31, 2021



Glen Head, New York, January 27, 2022 (GLOBE NEWSWIRE) – The First of Long Island Corporation (Nasdaq: FLIC), the parent company of The First National Bank of Long Island, reported net income and earnings per share for the quarter and year ended December 31, 2021.  In the highlights that follow, all comparisons are to the prior year or quarter unless otherwise indicated.

2021 HIGHLIGHTS

·

Net Income and EPS were $43.1 million and $1.81, respectively, versus $41.2 million and $1.72

·

ROA and ROE were 1.04% and 10.34%, respectively, compared to 1.00% and 10.47%

·

Net interest margin was 2.74% versus 2.64%

·

Repurchased 679,873 shares at a cost of $14.5 million

FOURTH QUARTER HIGHLIGHTS

·

Net interest margin improves to 2.86% versus 2.71% in the third quarter of 2021

·

Strong loan originations of $333 million

·

Recorded charges of $2.0 million related to our announced branch consolidations

·

Incurred debt extinguishment costs of $1.0 million and security gains of $498,000 

Analysis of 2021 Earnings

Diluted earnings per share were $1.81 in 2021, an increase of 5.2% from $1.72 in 2020.  Net income for 2021 was $43.1 million, an increase of $1.9 million, or 4.6%, as compared to 2020.  The increase is due to growth in net interest income of $4.8 million, or 4.7%, and an improvement in the provision for credit losses of $5.6 million.  These items were partially offset by increases in noninterest expense, net of debt extinguishment costs, of $6.6 million, or 10.8%, and income tax expense of $1.9 million.

The increase in net interest income reflects a favorable shift in the mix of funding due to an increase in average noninterest-bearing checking deposits of $242.5 million, or 22.0%, and a decline in average interest-bearing liabilities of $250.6 million, or 9.6%.  The increase is also attributable to higher income from SBA Paycheck Protection Program (“PPP”) loans of $2.9 million and prepayment and late fees of $1.1 million.

Partially offsetting the favorable impact of the above items on net interest income was a decline in the average balance of loans of $134.5 million, or 4.3%.  The average yield on interest-earning assets declined 22 basis points (“bps”) from 3.37% for 2020 to 3.15% for 2021. The negative impact of declining asset yields on net interest income was more than offset through reductions in non-maturity and time deposit rates.  The average cost of interest-bearing liabilities declined 44 bps from 1.12% for 2020 to .68% for 2021 helped by the repayment of a maturing interest rate swap in May 2021 that lowered the cost of funds in 2021 by $2.5 million.    Net interest margin for 2021 of 2.74% increased 10 bps as compared to 2.64% for 2020.  Income from PPP loans and prepayment and late fees improved net interest margin by 7 bps and 2 bps, respectively.  We currently anticipate going into 2022 with a net interest margin similar to 4Q21.  The direction of the margin throughout 2022 is largely dependent on changes in the yield curve and competitive conditions.

PPP income for 2021 was $6.5 million driven by an average balance of $108.8 million and a weighted average yield of 6.0%.    As of December 31, 2021, the Bank had $30.5 million of outstanding PPP loans with unearned fees of $978,000.  We expect most of the outstanding PPP loans will be fully satisfied during the first half of 2022.

 

1


 

Although low loan demand throughout most of the first half of 2021 put pressure on the pipeline and originations,  the Bank successfully deployed excess cash during the second half of 2021 into loan originations of $459 million.    The expansion of our lending teams helped grow commercial mortgages by $315.5 million during the year, which now comprise 58.2% of total mortgages compared to 50.9% a year ago.  While commercial and industrial lines of credit have increased, line utilization remains historically low contributing to a decrease in commercial and industrial loans outstanding.    The loan pipeline was $152 million on December 31, 2021 with a weighted average rate of approximately 3.2%.

The provision for credit losses decreased $5.6 million when comparing the full year periods from a provision of $3.0 million in 2020 to a credit of $2.6 million in 2021.  The credit for the current year was mainly due to improvements in economic conditions, asset quality and other portfolio metrics, partially offset by an increase in outstanding commercial mortgage loans and net chargeoffs of $633,000.  The net chargeoffs were mainly the result of discounted sales of eight mortgage loans with varying concerns.

Noninterest income, net of gains on sales of securities, decreased $60,000 in 2021 as compared to 2020.  The decrease is mainly due to a decline in investment services income of $958,000 as the shift to an outside service provider resulted in less assets under management, and a transition payment received in 2020 of $370,000 for the conversion of the Bank’s retail broker and advisory accounts.  These amounts were partially offset by increases in the non-service cost components of the Bank’s defined benefit pension plan of $550,000 and fees from debit and credit cards of $615,000.  We currently anticipate noninterest income to be between $2.5 million to $3.0 million per quarter in 2022 excluding securities gains.

The increase in noninterest expense, net of debt extinguishment costs, of $6.6 million includes charges of $3.2 million related to closing eight branches under our branch optimization strategy. The $3.2 million includes severance-related salary and benefits expense of $123,000 and occupancy and equipment expense related to rent, depreciation and asset disposals of $3.1 million.  The remaining increase in noninterest expense is related to normal increases and changes in operating expenses.  We currently anticipate total 2022 noninterest expense to be in line with 2021 excluding debt extinguishment costs.

Income tax expense increased $1.9 million due to growth in pre-tax earnings in 2021 and an increase in the effective tax rate to 19.2% for 2021 from 16.8% for 2020.  The increase in the effective tax rate is due to a decrease in the percentage of pre-tax income derived from tax-exempt municipal securities and bank-owned life insurance in 2021 and a change in New York State tax law to implement a capital tax in the second quarter of 2021.  We currently anticipate the 2022 effective tax rate to be in line with 2021.

Analysis of Earnings – Fourth Quarter 2021 Versus Fourth Quarter 2020

Net income for the fourth quarter of 2021 of $9.0 million decreased $1.5 million, or 14.4%, from $10.5 million earned in the same quarter of last year.  The decrease is mainly attributable to implementing our branch optimization strategy and debt extinguishment costs noted above, partially offset by higher net interest income due to commercial loan growth and gains on sales of securities.  The Bank completed a deleveraging of the balance sheet that incurred debt extinguishment costs of $1.0 million on the repayment of $39.7 million of long-term debt with a weighted average rate of 2.71%.  The Bank used cash on hand and sold $17.8 million of mortgage-backed securities with a yield of 2.54% at a gain of $498,000 to pay off the debt.   

Analysis of Earnings – Fourth Quarter Versus Third Quarter 2021

Net income for the fourth quarter of 2021 decreased $2.4 million from $11.4 million in the third quarter.  The decrease was mainly attributable to the same reasons discussed in the prior paragraph and an increase in the provision for credit losses due to higher mortgage loan originations. These items were partially offset by a decline in income tax expense mainly due to lower pre-tax earnings.

Asset Quality

The Bank’s allowance for credit losses to total loans (reserve coverage ratio) was .96% on December 31, 2021 as compared to 1.09% on December 31, 2020.  The decrease in the reserve coverage ratio was mainly due to improvements in economic conditions, asset quality and other portfolio metrics.    Nonaccrual loans, troubled debt restructurings and loans past due 30 through 89 days remain at low levels.

Capital

The Corporation’s balance sheet remains positioned for growth with a leverage ratio of approximately 10.2% on December 31, 2021.  The Corporation repurchased 378,608 shares of common stock during the fourth quarter of 2021 at a

 

2


 

cost of $8.2 million and 679,873 shares during the year at a cost of $14.5 million.  We expect to continue our repurchase program during 2022.

Key Initiatives

We continue focusing on strategic initiatives supporting the growth of our balance sheet with a  profitable relationship banking business. Such initiatives include improving the quality of technology through continuing digital enhancements, optimizing our branch network across a larger geography, using new branding and “CommunityFirst” focus to improve name recognition, enhancing our website and social media presence including the promotion of FirstInvestments, and ongoing recruitment of additional seasoned banking professionals to support our growth initiatives. Renovations of our leased space at 275 Broadhollow Road in Melville, N.Y. for a state-of-the-art branch and office space are nearing completion with occupancy expected to begin during the first quarter of 2022.  Our signage at the Melville location now visibly overlooks  the LIE and Route 110Management continues to focus on the areas of cybersecurity, environmental, social and governance practices.

Forward Looking Information

This earnings release contains various “forward-looking statements” within the meaning of that term as set forth in Rule 175 of the Securities Act of 1933 and Rule 3b-6 of the Securities Exchange Act of 1934.  Such statements are generally contained in sentences including the words “may” or “expect” or “could” or “should” or “would” or “believe” or “anticipate”.  The Corporation cautions that these forward-looking statements are subject to numerous assumptions, risks and uncertainties that could cause actual results to differ materially from those contemplated by the forward-looking statements.  Factors that could cause future results to vary from current management expectations include, but are not limited to, changing economic conditions; legislative and regulatory changes; monetary and fiscal policies of the federal government; changes in interest rates; deposit flows and the cost of funds; demand for loan products; competition; changes in management’s business strategies; changes in accounting principles, policies or guidelines; changes in real estate values; and other factors discussed in the “risk factors” section of the Corporation’s filings with the Securities and Exchange Commission (“SEC”).  In addition, the pandemic continues to present financial and operating challenges for the Corporation, its customers and the communities it serves.  These challenges may adversely affect the Corporation’s business, results of operations and financial condition for an indefinite period.  The forward-looking statements are made as of the date of this press release, and the Corporation assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

For more detailed financial information please see the Corporation’s annual report on Form 10-K for the year ended December 31, 2021.  The Form 10-K will be available through the Bank’s website at www.fnbli.com on or about March 11, 2022, when it is electronically filed with the SEC. Our SEC filings are also available on the SEC’s website at www.sec.gov.



























   

 

3


 

CONSOLIDATED BALANCE SHEETS

(Unaudited)







 

 

 

 

 

 



 

 

 

 



 

12/31/21

 

12/31/20



 

(dollars in thousands)

Assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

43,675 

 

$

211,182 

Investment securities available-for-sale, at fair value

 

 

734,318 

 

 

662,722 



 

 

 

 

 

 

Loans:

 

 

 

 

 

 

Commercial and industrial

 

 

90,386 

 

 

100,015 

SBA Paycheck Protection Program

 

 

30,534 

 

 

139,487 

Secured by real estate:

 

 

 

 

 

 

Commercial mortgages

 

 

1,736,612 

 

 

1,421,071 

Residential mortgages

 

 

1,202,374 

 

 

1,316,727 

Home equity lines

 

 

44,139 

 

 

54,005 

Consumer and other

 

 

991 

 

 

2,149 



 

 

3,105,036 

 

 

3,033,454 

Allowance for credit losses

 

 

(29,831)

 

 

(33,037)



 

 

3,075,205 

 

 

3,000,417 



 

 

 

 

 

 

Restricted stock, at cost

 

 

21,524 

 

 

20,814 

Bank premises and equipment, net

 

 

37,523 

 

 

38,830 

Right-of-use asset - operating leases

 

 

8,438 

 

 

12,212 

Bank-owned life insurance

 

 

107,831 

 

 

85,432 

Pension plan assets, net

 

 

19,097 

 

 

20,109 

Deferred income tax benefit

 

 

3,987 

 

 

1,375 

Other assets

 

 

17,191 

 

 

16,048 



 

$

4,068,789 

 

$

4,069,141 

Liabilities:

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

Checking

 

$

1,400,998 

 

$

1,208,073 

Savings, NOW and money market

 

 

1,685,410 

 

 

1,679,161 

Time

 

 

228,837 

 

 

434,354 



 

 

3,315,245 

 

 

3,321,588 



 

 

 

 

 

 

Short-term borrowings

 

 

125,000 

 

 

60,095 

Long-term debt

 

 

186,322 

 

 

246,002 

Operating lease liability

 

 

11,259 

 

 

13,046 

Accrued expenses and other liabilities

 

 

17,151 

 

 

21,292 



 

 

3,654,977 

 

 

3,662,023 

Stockholders' Equity:

 

 

 

 

 

 

Common stock, par value $.10 per share: 

 

 

 

 

 

 

Authorized, 80,000,000 shares;

 

 

 

 

 

 

Issued and outstanding, 23,240,596 and 23,790,589 shares

 

 

2,324 

 

 

2,379 

Surplus

 

 

93,480 

 

 

105,547 

Retained earnings

 

 

320,321 

 

 

295,622 



 

 

416,125 

 

 

403,548 

Accumulated other comprehensive income (loss), net of tax

 

 

(2,313)

 

 

3,570 



 

 

413,812 

 

 

407,118 



 

$

4,068,789 

 

$

4,069,141 



 

4


 

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Twelve Months Ended

 

Three Months Ended



 

12/31/21

 

12/31/20

 

12/31/21

 

12/31/20



 

(dollars in thousands)

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

106,266 

 

$

109,492 

 

$

26,835 

 

$

26,143 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

8,162 

 

 

11,873 

 

 

1,893 

 

 

1,901 

Nontaxable

 

 

8,531 

 

 

9,851 

 

 

1,996 

 

 

2,331 



 

 

122,959 

 

 

131,216 

 

 

30,724 

 

 

30,375 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money market deposits

 

 

4,414 

 

 

9,097 

 

 

963 

 

 

1,151 

Time deposits

 

 

5,712 

 

 

10,977 

 

 

894 

 

 

2,490 

Short-term borrowings

 

 

1,427 

 

 

1,574 

 

 

365 

 

 

355 

Long-term debt

 

 

4,599 

 

 

7,540 

 

 

1,131 

 

 

1,363 



 

 

16,152 

 

 

29,188 

 

 

3,353 

 

 

5,359 

Net interest income

 

 

106,807 

 

 

102,028 

 

 

27,371 

 

 

25,016 

Provision (credit) for credit losses

 

 

(2,573)

 

 

3,006 

 

 

485 

 

 

556 

Net interest income after provision (credit) for credit losses

 

 

109,380 

 

 

99,022 

 

 

26,886 

 

 

24,460 



 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

Investment services income

 

 

1,222 

 

 

2,180 

 

 

188 

 

 

560 

Service charges on deposit accounts

 

 

2,925 

 

 

2,962 

 

 

755 

 

 

695 

Net gains on sales of securities

 

 

1,104 

 

 

2,556 

 

 

498 

 

 

 —

Other

 

 

7,323 

 

 

6,388 

 

 

1,919 

 

 

1,886 



 

 

12,574 

 

 

14,086 

 

 

3,360 

 

 

3,141 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

39,753 

 

 

37,288 

 

 

10,090 

 

 

9,010 

Occupancy and equipment

 

 

15,338 

 

 

12,370 

 

 

4,892 

 

 

3,046 

Debt extinguishment

 

 

1,021 

 

 

2,559 

 

 

1,021 

 

 

 —

Other

 

 

12,535 

 

 

11,364 

 

 

3,625 

 

 

2,868 



 

 

68,647 

 

 

63,581 

 

 

19,628 

 

 

14,924 

Income before income taxes

 

 

53,307 

 

 

49,527 

 

 

10,618 

 

 

12,677 

Income tax expense

 

 

10,218 

 

 

8,324 

 

 

1,606 

 

 

2,148 

Net income

 

$

43,089 

 

$

41,203 

 

$

9,012 

 

$

10,529 



 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares

 

 

23,655,635 

 

 

23,859,119 

 

 

23,462,923 

 

 

23,833,485 

Dilutive stock options and restricted stock units

 

 

107,348 

 

 

53,915 

 

 

137,194 

 

 

99,293 



 

 

23,762,983 

 

 

23,913,034 

 

 

23,600,117 

 

 

23,932,778 



 

 

 

 

 

 

 

 

 

 

 

 

Basic EPS

 

 

$1.82 

 

 

$1.73 

 

 

$0.38 

 

 

$0.44 

Diluted EPS

 

 

1.81 

 

 

1.72 

 

 

0.38 

 

 

0.44 

Cash Dividends Declared per share

 

 

0.78 

 

 

0.74 

 

 

0.20 

 

 

0.19 

 





FINANCIAL RATIOS

(Unaudited)







 

 

 

 

 

 

 

 

 

 

 

 

 

ROA

 

 

1.04 

%

 

1.00 

%

 

.88

%

 

1.03 

%

ROE

 

 

10.34 

%

 

10.47 

%

 

8.50 

%

 

10.40 

%

Net Interest Margin

 

 

2.74 

%

 

2.64 

%

 

2.86 

%

 

2.64 

%

Dividend Payout Ratio

 

 

43.09 

%

 

43.02 

%

 

52.63 

%

 

43.18 

%

 

5


 

PROBLEM AND POTENTIAL PROBLEM LOANS AND ASSETS

(Unaudited)



 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

12/31/21

 

 

12/31/20

 



 

 

(dollars in thousands)

 



 

 

 

 

 

 

 

 

Loans, excluding troubled debt restructurings:

 

 

 

 

 

 

 

 

Past due 30 through 89 days

 

$

460 

 

 

$

1,422 

 

Past due 90 days or more and still accruing

 

 

 —

 

 

 

 —

 

Nonaccrual

 

 

1,235 

 

 

 

628 

 



 

 

1,695 

 

 

 

2,050 

 

Troubled debt restructurings:

 

 

 

 

 

 

 

 

Performing according to their modified terms

 

 

554 

 

 

 

815 

 

Past due 30 through 89 days

 

 

 —

 

 

 

 —

 

Past due 90 days or more and still accruing

 

 

 —

 

 

 

 —

 

Nonaccrual

 

 

 —

 

 

 

494 

 



 

 

554 

 

 

 

1,309 

 

Total past due, nonaccrual and restructured loans:

 

 

 

 

 

 

 

 

Restructured and performing according to their modified terms

 

 

554 

 

 

 

815 

 

Past due 30 through 89 days

 

 

460 

 

 

 

1,422 

 

Past due 90 days or more and still accruing

 

 

 —

 

 

 

 —

 

Nonaccrual

 

 

1,235 

 

 

 

1,122 

 



 

 

2,249 

 

 

 

3,359 

 

Other real estate owned

 

 

 —

 

 

 

 —

 



 

$

2,249 

 

 

$

3,359 

 



 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

29,831 

 

 

$

33,037 

 

Allowance for loan losses as a percentage of total loans

 

 

.96

%

 

 

1.09 

%

Allowance for loan losses as a multiple of nonaccrual loans

 

 

24.2 

x

 

 

29.4 

x



 

 

6


 

AVERAGE BALANCE SHEET, INTEREST RATES AND INTEREST DIFFERENTIAL

(Unaudited)

 

















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Twelve Months Ended December 31,



2021

 

2020

(dollars in thousands)

 

Average
Balance

 

Interest/
Dividends

 

Average
Rate

 

Average
Balance

 

Interest/
Dividends

 

Average
Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning bank balances

 

$

200,063 

 

$

261 

 

.13

%

 

$

135,475 

 

$

212 

 

.16

%

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

455,532 

 

 

7,901 

 

1.73 

 

 

 

346,956 

 

 

11,661 

 

3.36 

 

 

Nontaxable (1)

 

 

345,688 

 

 

10,799 

 

3.12 

 

 

 

373,500 

 

 

12,470 

 

3.34 

 

 

Loans (1)

 

 

2,976,061 

 

 

106,271 

 

3.57 

 

 

 

3,110,512 

 

 

109,498 

 

3.52 

 

 

Total interest-earning assets

 

 

3,977,344 

 

 

125,232 

 

3.15 

 

 

 

3,966,443 

 

 

133,841 

 

3.37 

 

 

Allowance for credit losses

 

 

(31,300)

 

 

 

 

 

 

 

 

(33,180)

 

 

 

 

 

 

 

Net interest-earning assets

 

 

3,946,044 

 

 

 

 

 

 

 

 

3,933,263 

 

 

 

 

 

 

 

Cash and due from banks

 

 

33,808 

 

 

 

 

 

 

 

 

33,092 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

38,700 

 

 

 

 

 

 

 

 

39,403 

 

 

 

 

 

 

 

Other assets

 

 

133,025 

 

 

 

 

 

 

 

 

135,109 

 

 

 

 

 

 

 



 

$

4,151,577 

 

 

 

 

 

 

 

$

4,140,867 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW & money market deposits

 

$

1,782,789 

 

 

4,414 

 

.25

 

 

$

1,683,290 

 

 

9,097 

 

.54

 

 

Time deposits

 

 

300,374 

 

 

5,712 

 

1.90 

 

 

 

473,720 

 

 

10,977 

 

2.32 

 

 

Total interest-bearing deposits

 

 

2,083,163 

 

 

10,126 

 

.49

 

 

 

2,157,010 

 

 

20,074 

 

.93

 

 

Short-term borrowings

 

 

54,416 

 

 

1,427 

 

2.62 

 

 

 

75,805 

 

 

1,574 

 

2.08 

 

 

Long-term debt

 

 

226,775 

 

 

4,599 

 

2.03 

 

 

 

382,134 

 

 

7,540 

 

1.97 

 

 

Total interest-bearing liabilities

 

 

2,364,354 

 

 

16,152 

 

.68

 

 

 

2,614,949 

 

 

29,188 

 

1.12 

 

 

Checking deposits

 

 

1,342,813 

 

 

 

 

 

 

 

 

1,100,307 

 

 

 

 

 

 

 

Other liabilities

 

 

27,525 

 

 

 

 

 

 

 

 

31,949 

 

 

 

 

 

 

 



 

 

3,734,692 

 

 

 

 

 

 

 

 

3,747,205 

 

 

 

 

 

 

 

Stockholders' equity

 

 

416,885 

 

 

 

 

 

 

 

 

393,662 

 

 

 

 

 

 

 



 

$

4,151,577 

 

 

 

 

 

 

 

$

4,140,867 

 

 

 

 

 

 

 

Net interest income (1)

 

 

 

 

$

109,080 

 

 

 

 

 

 

 

$

104,653 

 

 

 

 

Net interest spread (1)

 

 

 

 

 

 

 

2.47 

%

 

 

 

 

 

 

 

2.25 

%

 

Net interest margin (1)

 

 

 

 

 

 

 

2.74 

%

 

 

 

 

 

 

 

2.64 

%

 







(1) Tax-equivalent basis. Interest income on a tax-equivalent basis includes the additional amount of interest income that would have been earned if the Corporation's investment in tax-exempt loans and investment securities had been made in loans and investment securities subject to federal income taxes yielding the same after-tax income. The tax-equivalent amount of $1.00 of nontaxable income was $1.27 for each period presented using the statutory federal income tax rate of 21%.

 

7


 

AVERAGE BALANCE SHEET, INTEREST RATES AND INTEREST DIFFERENTIAL

(Unaudited)







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended December 31,

 



 

2021

 

2020

 

(dollars in thousands)

 

Average
Balance

 

Interest/
Dividends

 

Average
Rate

 

Average
Balance

 

Interest/
Dividends

 

Average
Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning bank balances

 

$

148,320 

 

$

57 

 

.15

%

 

$

205,452 

 

$

53 

 

.10

%

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

453,420 

 

 

1,836 

 

1.62 

 

 

 

318,496 

 

 

1,848 

 

2.32 

 

 

Nontaxable (1)

 

 

329,171 

 

 

2,527 

 

3.07 

 

 

 

367,334 

 

 

2,951 

 

3.21 

 

 

Loans (1)

 

 

2,971,545 

 

 

26,836 

 

3.61 

 

 

 

3,002,622 

 

 

26,145 

 

3.48 

 

 

Total interest-earning assets

 

 

3,902,456 

 

 

31,256 

 

3.20 

 

 

 

3,893,904 

 

 

30,997 

 

3.18 

 

 

Allowance for credit losses

 

 

(29,507)

 

 

 

 

 

 

 

 

(32,866)

 

 

 

 

 

 

 

Net interest-earning assets

 

 

3,872,949 

 

 

 

 

 

 

 

 

3,861,038 

 

 

 

 

 

 

 

Cash and due from banks

 

 

33,160 

 

 

 

 

 

 

 

 

32,944 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

39,703 

 

 

 

 

 

 

 

 

38,849 

 

 

 

 

 

 

 

Other assets

 

 

134,500 

 

 

 

 

 

 

 

 

134,387 

 

 

 

 

 

 

 



 

$

4,080,312 

 

 

 

 

 

 

 

$

4,067,218 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW & money market deposits

 

$

1,706,945 

 

 

963 

 

.22

 

 

$

1,671,119 

 

 

1,151 

 

.27

 

 

Time deposits

 

 

229,024 

 

 

894 

 

1.55 

 

 

 

436,607 

 

 

2,490 

 

2.27 

 

 

Total interest-bearing deposits

 

 

1,935,969 

 

 

1,857 

 

.38

 

 

 

2,107,726 

 

 

3,641 

 

.69

 

 

Short-term borrowings

 

 

51,978 

 

 

365 

 

2.78 

 

 

 

58,817 

 

 

355 

 

2.40 

 

 

Long-term debt

 

 

222,005 

 

 

1,131 

 

2.02 

 

 

 

268,600 

 

 

1,363 

 

2.02 

 

 

Total interest-bearing liabilities

 

 

2,209,952 

 

 

3,353 

 

.60

 

 

 

2,435,143 

 

 

5,359 

 

.88

 

 

Checking deposits

 

 

1,423,068 

 

 

 

 

 

 

 

 

1,197,005 

 

 

 

 

 

 

 

Other liabilities

 

 

26,531 

 

 

 

 

 

 

 

 

32,160 

 

 

 

 

 

 

 



 

 

3,659,551 

 

 

 

 

 

 

 

 

3,664,308 

 

 

 

 

 

 

 

Stockholders' equity

 

 

420,761 

 

 

 

 

 

 

 

 

402,910 

 

 

 

 

 

 

 



 

$

4,080,312 

 

 

 

 

 

 

 

$

4,067,218 

 

 

 

 

 

 

 

Net interest income (1)

 

 

 

 

$

27,903 

 

 

 

 

 

 

 

$

25,638 

 

 

 

 

Net interest spread (1)

 

 

 

 

 

 

 

2.60 

%

 

 

 

 

 

 

 

2.30 

%

 

Net interest margin (1)

 

 

 

 

 

 

 

2.86 

%

 

 

 

 

 

 

 

2.64 

%

 



(1) Tax-equivalent basis. Interest income on a tax-equivalent basis includes the additional amount of interest income that would have been earned if the Corporation's investment in tax-exempt loans and investment securities had been made in loans and investment securities subject to federal income taxes yielding the same after-tax income. The tax-equivalent amount of $1.00 of nontaxable income was $1.27 for each period presented using the statutory federal income tax rate of 21%.



 

8