Hanover Bancorp, Inc. Reports Earnings for the Third Fiscal Quarter and Declares $0.10 Quarterly Cash Dividend
Third Fiscal Quarter Performance Highlights
- Net Income: Net income for the quarter ended
June 30, 2023 totaled$3 .1 million or$0.42 per diluted share (including Series A preferred shares), inclusive of a$0 .3 million tax related adjustment and temporary increase in the effective tax rate for the quarter, resulting from increased business in other states, coupled with lower projected pre-tax income. Net income for the quarter endedMarch 31, 2023 totaled$3 .2 million or$0.43 per diluted share (including Series A preferred shares). Pre-tax income for the quarter endedJune 30, 2023 totaled$4 .4 million, an increase of$0 .2 million or 6% versus net income of$4 .1 million reported for the quarter endedMarch 31, 2023 . - Strong Liquidity Position: At
June 30, 2023 , liquidity sources, which includes cash and unencumbered securities and secured and unsecured funding capacity, totaled$485 .8 million or approximately 165% of uninsured deposit balances. - Insured/Collateralized Deposits: Insured and collateralized deposits, which include municipal deposits, accounted for approximately 81% of total deposits at
June 30, 2023 . - Lending Activity: Loans totaled
$1 .82 billion, a net increase of$36 .1 million, or 8.1% annualized, fromMarch 31, 2023 , primarily driven by growth in niche-residential, conventional C&I and SBA loans. Hauppauge Banking Center : InMay 2023 , the Company opened the Bank’sHauppauge Business Banking Center , the nexus of our expanded commercial lending and deposit activities, that are integral to the ongoing diversification of our balance sheet as we fill the void left by the diminishing number of commercial banks in the NYC Metro area. We are off to a robust start with deposits currently in excess of $17 million and C&I loans closed to date of approximately $34 million.- Accumulated Other Comprehensive Loss, Net of Tax, was
$1 .4 million, reflecting the relatively small size of the Company’s investment portfolio and representing approximately 0.77% of total capital atJune 30, 2023 . - Capital Strength: The Bank’s Tier 1 leverage ratio was 9.16% and its Total Risk-Based capital ratio was 14.24% at
June 30, 2023 , each significantly above the regulatory minimums for a well-capitalized institution. The Company’s Tangible Common Equity ratio was 7.77% atJune 30, 2023 , 7.84% atMarch 31, 2023 , and 8.41% atSeptember 30, 2022 . - Tangible Book Value Per Share: Tangible book value per share (including Series A preferred shares) increased to
$22.26 atJune 30, 2023 from$21.96 atMarch 31, 2023 and$21.00 atSeptember 30, 2022 . - Quarterly Cash Dividend: The Company’s Board of Directors approved a
$0.10 per share cash dividend on both common and Series A preferred shares payable onAugust 16, 2023 to stockholders of record onAugust 9, 2023 . - Net Interest Income: Net interest income was
$13 .5 million for the quarter endedJune 30, 2023 , a slight decrease of$0 .4 million, or 3.0% from the prior linked quarter of 2023 as new loan growth begins to mitigate increased funding costs. - Net Interest Margin: The Company’s net interest margin during the quarter ended
June 30, 2023 was 2.68% versus 3.04% in the quarter endedMarch 31, 2023 , reflective of the continued rise in funding costs and to a lesser extent, the Company’s decision to increase liquidity as a result of recent industry events. - Balance Sheet: Assets totaled
$2 .12 billion atJune 30, 2023 versus$2 .07 billion atMarch 31, 2023 and$1 .84 billion atSeptember 30, 2022 .
Earnings Summary for the Quarter Ended
The Company reported net income for the quarter ended
The decline in net income recorded in the third fiscal quarter of 2023 from the comparable 2022 quarter resulted from two primary factors. The first was a decrease in net interest income. The second was an increase in non-interest expense largely due to increases in compensation and benefits, professional fees and regulatory assessments (included in other operating expenses), which were partially offset by a decrease in the provision for loan losses and an increase in non-interest income. Included in compensation and benefits expense in the second quarter of 2023 was expense related to the staffing of the SBA and C&I Banking teams, and lower deferred loan origination costs that were offset by lower incentive compensation expense resulting from reduced lending activity. The increase in non-interest income is reflective of the strengthening of secondary market premiums in connection with sales of SBA loans. In addition, the Company’s effective tax rate increased to 29.9% in the second calendar quarter of 2023 from 22.9% in the comparable year ago period. This increase is primarily related to a
Net interest income was
Earnings Summary for the Nine Months Ended
For the nine months ended
The decline in net income recorded for the nine months ended
Net interest income was
Balance Sheet Highlights
Total assets at
The Company had
Total borrowings at
Stockholders’ equity increased to
Loan Portfolio Growth and Allowance for Loan Losses
On a linked quarter basis, the Company exhibited net loan growth of
Historically, the Bank has generated additional income by strategically originating and selling residential and government guaranteed loans to other financial institutions at premiums, while also retaining servicing rights in some sales. However, due to the pace of interest rate increases over the last year, the residential loan sale market remains inactive, and the Bank continues originating residential loans for its own portfolio. During the quarter ended
In the first half of 2023 we largely completed expansions of our SBA &
During the third fiscal quarter of 2023, the Bank recorded a provision for loan losses expense of
Net Interest Margin
The Bank’s net interest margin was 2.68% during the third fiscal quarter of 2023 versus 4.05% in the comparable 2022 quarter and 3.04% in the
About
Non-GAAP Disclosure
This discussion includes non-GAAP financial measures, including the Company’s adjusted operating earnings, adjusted returns on average assets and shareholders’ equity, and adjusted operating efficiency ratio. A non-GAAP financial measure is a numerical measure of historical or future performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in
With respect to the calculations of adjusted operating net income and adjusted operating efficiency ratio for the periods presented in this discussion, reconciliations to the most comparable
Forward-Looking Statements
This release may contain certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and may be identified by the use of such words as "may," "believe," "expect," "anticipate," "should," "plan," "estimate," "predict," "continue," and "potential" or the negative of these terms or other comparable terminology. Examples of forward-looking statements include, but are not limited to, estimates with respect to the financial condition, results of operations and business of
Investor and Press Contact:
Chief Financial Officer
(516) 548-8500
STATEMENTS OF CONDITION (unaudited) | ||||||||||||
(dollars in thousands) | ||||||||||||
2023 | 2023 | 2022 | ||||||||||
Assets | ||||||||||||
Cash and cash equivalents | $ | 211,533 | $ | 204,355 | $ | 149,947 | ||||||
Securities-available for sale, at fair value | 11,094 | 11,849 | 12,285 | |||||||||
Investments-held to maturity | 4,180 | 4,263 | 4,414 | |||||||||
Loans, net of deferred loan fees and costs | 1,823,503 | 1,787,365 | 1,623,531 | |||||||||
Less: allowance for loan losses | (15,369 | ) | (14,879 | ) | (12,844 | ) | ||||||
Loans, net | 1,808,134 | 1,772,486 | 1,610,687 | |||||||||
19,168 | 19,168 | 19,168 | ||||||||||
Premises & fixed assets | 16,256 | 15,692 | 14,462 | |||||||||
Operating lease assets | 10,602 | 11,008 | - | |||||||||
Other assets | 40,816 | 32,899 | 29,095 | |||||||||
Assets | $ | 2,121,783 | $ | 2,071,720 | $ | 1,840,058 | ||||||
Liabilities and stockholders' equity | ||||||||||||
Core deposits | $ | 1,137,134 | $ | 1,276,422 | $ | 1,189,033 | ||||||
Time deposits | 456,505 | 430,852 | 339,073 | |||||||||
Total deposits | 1,593,639 | 1,707,274 | 1,528,106 | |||||||||
Borrowings | 293,849 | 136,962 | 101,752 | |||||||||
Subordinated debentures | 24,608 | 24,594 | 24,568 | |||||||||
Operating lease liabilities | 11,309 | 11,711 | - | |||||||||
Other liabilities | 15,572 | 10,657 | 13,048 | |||||||||
Liabilities | 1,938,977 | 1,891,198 | 1,667,474 | |||||||||
Stockholders' equity | 182,806 | 180,522 | 172,584 | |||||||||
Liabilities and stockholders' equity | $ | 2,121,783 | $ | 2,071,720 | $ | 1,840,058 |
CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
Interest income | $ | 28,459 | $ | 16,259 | $ | 76,091 | $ | 48,816 | ||||||||
Interest expense | 14,954 | 1,439 | 33,398 | 3,983 | ||||||||||||
Net interest income | 13,505 | 14,820 | 42,693 | 44,833 | ||||||||||||
Provision for loan losses | 500 | 1,000 | 2,932 | 2,400 | ||||||||||||
Net interest income after provision for loan losses | 13,005 | 13,820 | 39,761 | 42,433 | ||||||||||||
Loan servicing and fee income | 811 | 779 | 2,028 | 2,203 | ||||||||||||
Service charges on deposit accounts | 70 | 60 | 200 | 169 | ||||||||||||
Gain on sale of loans held-for-sale | 1,052 | 849 | 2,625 | 3,916 | ||||||||||||
Gain on sale of investments | - | - | - | 105 | ||||||||||||
Other operating income | 41 | 140 | 288 | 483 | ||||||||||||
Non-interest income | 1,974 | 1,828 | 5,141 | 6,876 | ||||||||||||
Compensation and benefits | 5,405 | 4,843 | 15,301 | 15,400 | ||||||||||||
Occupancy and equipment | 1,587 | 1,394 | 4,601 | 4,177 | ||||||||||||
Data processing | 576 | 374 | 1,435 | 1,133 | ||||||||||||
Marketing and advertising | 200 | 112 | 533 | 298 | ||||||||||||
Acquisition costs | - | 250 | - | 250 | ||||||||||||
Professional fees | 781 | 579 | 2,345 | 1,718 | ||||||||||||
Other operating expenses | 2,017 | 1,178 | 5,189 | 3,376 | ||||||||||||
Non-interest expense | 10,566 | 8,730 | 29,404 | 26,352 | ||||||||||||
Income before income taxes | 4,413 | 6,918 | 15,498 | 22,957 | ||||||||||||
Income tax expense | 1,319 | 1,585 | 3,857 | 5,227 | ||||||||||||
Net income | $ | 3,094 | $ | 5,333 | $ | 11,641 | $ | 17,730 | ||||||||
Earnings per share ("EPS"): (1) | ||||||||||||||||
Basic | $ | 0.42 | $ | 0.81 | $ | 1.59 | $ | 2.97 | ||||||||
Diluted | $ | 0.42 | $ | 0.80 | $ | 1.57 | $ | 2.92 | ||||||||
Average shares outstanding for basic EPS (1)(2) | 7,332,090 | 6,596,505 | 7,316,241 | 5,970,288 | ||||||||||||
Average shares outstanding for diluted EPS (1)(2) | 7,407,613 | 6,695,567 | 7,393,976 | 6,069,494 | ||||||||||||
(1) Calculation includes common stock and Series A preferred stock for the three and nine months ended 6/30/23. | ||||||||||||||||
(2) Average shares outstanding before subtracting participating securities. | ||||||||||||||||
Note: Prior period information has been adjusted to conform to current period presentation. |
CONSOLIDATED STATEMENTS OF INCOME (unaudited) | ||||||||||||||||||||
QUARTERLY TREND | ||||||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
Interest income | $ | 28,459 | $ | 25,060 | $ | 22,572 | $ | 19,613 | $ | 16,259 | ||||||||||
Interest expense | 14,954 | 11,136 | 7,308 | 3,191 | 1,439 | |||||||||||||||
Net interest income | 13,505 | 13,924 | 15,264 | 16,422 | 14,820 | |||||||||||||||
Provision for loan losses | 500 | 932 | 1,500 | 2,050 | 1,000 | |||||||||||||||
Net interest income after provision for loan losses | 13,005 | 12,992 | 13,764 | 14,372 | 13,820 | |||||||||||||||
Loan servicing and fee income | 811 | 539 | 678 | 681 | 779 | |||||||||||||||
Service charges on deposit accounts | 70 | 67 | 63 | 63 | 60 | |||||||||||||||
Gain on sale of loans held-for-sale | 1,052 | 995 | 578 | 1,227 | 849 | |||||||||||||||
Other operating income | 41 | 155 | 92 | 24 | 140 | |||||||||||||||
Non-interest income | 1,974 | 1,756 | 1,411 | 1,995 | 1,828 | |||||||||||||||
Compensation and benefits | 5,405 | 5,564 | 4,332 | 4,265 | 4,843 | |||||||||||||||
Occupancy and equipment | 1,587 | 1,537 | 1,477 | 1,457 | 1,394 | |||||||||||||||
Data processing | 576 | 441 | 418 | 496 | 374 | |||||||||||||||
Marketing and advertising | 200 | 183 | 150 | 50 | 112 | |||||||||||||||
Acquisition costs | - | - | - | - | 250 | |||||||||||||||
Professional fees | 781 | 881 | 683 | 850 | 579 | |||||||||||||||
Other operating expenses | 2,017 | 1,961 | 1,211 | 1,713 | 1,178 | |||||||||||||||
Non-interest expense | 10,566 | 10,567 | 8,271 | 8,831 | 8,730 | |||||||||||||||
Income before income taxes | 4,413 | 4,181 | 6,904 | 7,536 | 6,918 | |||||||||||||||
Income tax expense | 1,319 | 972 | 1,566 | 1,712 | 1,585 | |||||||||||||||
Net income | $ | 3,094 | $ | 3,209 | $ | 5,338 | $ | 5,824 | $ | 5,333 | ||||||||||
Earnings per share ("EPS"): (1) | ||||||||||||||||||||
Basic | $ | 0.42 | $ | 0.44 | $ | 0.73 | $ | 0.80 | $ | 0.81 | ||||||||||
Diluted | $ | 0.42 | $ | 0.43 | $ | 0.72 | $ | 0.79 | $ | 0.80 | ||||||||||
Average shares outstanding for basic EPS (1)(2) | 7,332,090 | 7,324,036 | 7,292,940 | 7,287,622 | 6,596,505 | |||||||||||||||
Average shares outstanding for diluted EPS (1)(2) | 7,407,613 | 7,406,933 | 7,387,938 | 7,380,638 | 6,695,567 | |||||||||||||||
(1) Calculation includes common stock and Series A preferred stock for the quarters ended 6/30/23, |
||||||||||||||||||||
(2) Average shares outstanding before subtracting participating securities. | ||||||||||||||||||||
Note: Prior period information has been adjusted to conform to current period presentation. |
CONSOLIDATED NON-GAAP FINANCIAL INFORMATION (1) (unaudited) | ||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
ADJUSTED NET INCOME: | ||||||||||||||||
Net income, as reported | $ | 3,094 | $ | 5,333 | $ | 11,641 | $ | 17,730 | ||||||||
Adjustments: | ||||||||||||||||
Merger-related expenses | - | 250 | - | 250 | ||||||||||||
Severance and retirement expenses | - | - | 456 | - | ||||||||||||
Total adjustments, before income taxes | - | 250 | 456 | 250 | ||||||||||||
Adjustment for reported effective income tax rate | - | 53 | 105 | 53 | ||||||||||||
Total adjustments, after income taxes | - | 197 | 351 | 197 | ||||||||||||
Adjusted net income | $ | 3,094 | $ | 5,530 | $ | 11,992 | $ | 17,927 | ||||||||
Basic earnings per share - adjusted | $ | 0.42 | $ | 0.84 | $ | 1.64 | $ | 3.00 | ||||||||
Diluted earnings per share - adjusted | $ | 0.42 | $ | 0.83 | $ | 1.62 | $ | 2.95 | ||||||||
ADJUSTED OPERATING EFFICIENCY RATIO(2): | ||||||||||||||||
Operating efficiency ratio, as reported | 68.26 | % | 52.43 | % | 61.47 | % | 51.07 | % | ||||||||
Adjustments: | ||||||||||||||||
Merger-related expenses | 0.00 | % | -1.50 | % | 0.00 | % | -0.48 | % | ||||||||
Severance and retirement expenses | 0.00 | % | 0.00 | % | -0.95 | % | 0.00 | % | ||||||||
Adjusted operating efficiency ratio | 68.26 | % | 50.93 | % | 60.52 | % | 50.59 | % | ||||||||
ADJUSTED RETURN ON AVERAGE ASSETS | 0.60 | % | 1.46 | % | 0.83 | % | 1.63 | % | ||||||||
ADJUSTED RETURN ON AVERAGE EQUITY | 6.82 | % | 14.57 | % | 8.95 | % | 17.46 | % | ||||||||
(1) A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in |
||||||||||||||||
(2) Excludes gain on sale of securities available for sale. |
SELECTED FINANCIAL DATA (unaudited) | ||||||||||||||||
(dollars in thousands) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
Profitability: | ||||||||||||||||
Return on average assets | 0.60 | % | 1.41 | % | 0.81 | % | 1.61 | % | ||||||||
Return on average equity(1) | 6.82 | % | 14.05 | % | 8.68 | % | 17.27 | % | ||||||||
Return on average tangible equity(1) | 7.64 | % | 16.12 | % | 9.75 | % | 20.15 | % | ||||||||
Pre-provision net revenue to average assets | 0.95 | % | 2.09 | % | 1.27 | % | 2.30 | % | ||||||||
Yield on average interest-earning assets | 5.65 | % | 4.45 | % | 5.44 | % | 4.60 | % | ||||||||
Cost of average interest-bearing liabilities | 3.52 | % | 0.50 | % | 2.90 | % | 0.47 | % | ||||||||
Net interest rate spread (2) | 2.13 | % | 3.95 | % | 2.54 | % | 4.13 | % | ||||||||
Net interest margin (3) | 2.68 | % | 4.05 | % | 3.05 | % | 4.23 | % | ||||||||
Non-interest expense to average assets | 2.04 | % | 2.30 | % | 2.03 | % | 2.39 | % | ||||||||
Operating efficiency ratio (4) | 68.26 | % | 52.43 | % | 61.47 | % | 51.07 | % | ||||||||
Average balances: | ||||||||||||||||
Interest-earning assets | $ | 2,020,393 | $ | 1,467,131 | $ | 1,870,184 | $ | 1,417,742 | ||||||||
Interest-bearing liabilities | 1,702,208 | 1,149,705 | 1,542,242 | 1,123,649 | ||||||||||||
Loans | 1,798,651 | 1,323,482 | 1,748,618 | 1,283,856 | ||||||||||||
Deposits | 1,692,045 | 1,269,123 | 1,589,092 | 1,206,207 | ||||||||||||
Borrowings | 184,678 | 89,758 | 140,221 | 117,737 | ||||||||||||
(1) Includes common stock and Series A preferred stock for the three and nine months ended 6/30/23. | ||||||||||||||||
(2) Represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. | ||||||||||||||||
(3) Represents net interest income divided by average interest-earning assets. | ||||||||||||||||
(4) Excludes gain on sale of securities available for sale. |
SELECTED FINANCIAL DATA (unaudited) | ||||||||||||||||
(dollars in thousands, except share and per share data) | ||||||||||||||||
At or For the Three Months Ended | ||||||||||||||||
Asset quality: | ||||||||||||||||
Provision for loan losses | $ | 500 | $ | 932 | $ | 1,500 | $ | 2,050 | ||||||||
Net (charge-offs)/recoveries | (10 | ) | (457 | ) | 60 | (92 | ) | |||||||||
Allowance for loan losses | 15,369 | 14,879 | 14,404 | 12,844 | ||||||||||||
Allowance for loan losses to total loans (1) | 0.84 | % | 0.83 | % | 0.82 | % | 0.79 | % | ||||||||
Allowance for loan losses to originated loans (1)(5) | 0.95 | % | 0.95 | % | 0.95 | % | 0.94 | % | ||||||||
Non-performing loans (2)(3)(4) | $ | 10,785 | $ | 11,031 | $ | 11,798 | $ | 13,512 | ||||||||
Non-performing loans/total loans | 0.59 | % | 0.62 | % | 0.68 | % | 0.83 | % | ||||||||
Non-performing loans/total assets | 0.51 | % | 0.53 | % | 0.59 | % | 0.73 | % | ||||||||
Allowance for loan losses/non-performing loans | 142.50 | % | 134.88 | % | 122.09 | % | 95.06 | % | ||||||||
Capital (Bank only): | ||||||||||||||||
Tier 1 Capital | $ | 188,568 | $ | 185,449 | $ | 182,934 | $ | 178,340 | ||||||||
Tier 1 leverage ratio | 9.16 | % | 9.79 | % | 10.34 | % | 10.90 | % | ||||||||
Common equity tier 1 capital ratio | 13.16 | % | 12.88 | % | 14.17 | % | 15.21 | % | ||||||||
Tier 1 risk based capital ratio | 13.16 | % | 12.88 | % | 14.17 | % | 15.21 | % | ||||||||
Total risk based capital ratio | 14.24 | % | 13.93 | % | 15.30 | % | 16.32 | % | ||||||||
Equity data: | ||||||||||||||||
Shares outstanding (6) | 7,334,120 | 7,331,092 | 7,299,000 | 7,285,648 | ||||||||||||
Stockholders' equity | $ | 182,806 | $ | 180,522 | $ | 177,628 | $ | 172,584 | ||||||||
Book value per share (6) | 24.93 | 24.62 | 24.34 | 23.69 | ||||||||||||
Tangible common equity (6) | 163,294 | 160,992 | 158,079 | 153,017 | ||||||||||||
Tangible book value per share (6) | 22.26 | 21.96 | 21.66 | 21.00 | ||||||||||||
Tangible common equity ("TCE") ratio (6) | 7.77 | % | 7.84 | % | 8.05 | % | 8.41 | % | ||||||||
(1) Calculation excludes loans held for sale. | ||||||||||||||||
(2) Includes |
||||||||||||||||
(3) Includes |
||||||||||||||||
(4) Includes |
||||||||||||||||
(5) Calculation excludes acquired loans. | ||||||||||||||||
(6) Includes common stock and Series A preferred stock at 6/30/23, |
||||||||||||||||
Note: Prior period information has been adjusted to conform to current period presentation. |
STATISTICAL SUMMARY | ||||||||||||||||
QUARTERLY TREND | ||||||||||||||||
(unaudited, dollars in thousands, except share data) | ||||||||||||||||
Loan distribution (1): | ||||||||||||||||
Residential mortgages | $ | 598,747 | $ | 567,106 | $ | 550,161 | $ | 488,692 | ||||||||
Multifamily | 583,837 | 588,244 | 590,530 | 575,061 | ||||||||||||
Commercial real estate | 546,120 | 541,924 | 533,442 | 485,891 | ||||||||||||
Commercial & industrial | 67,918 | 59,184 | 46,162 | 46,285 | ||||||||||||
Home equity | 26,517 | 30,664 | 26,358 | 27,566 | ||||||||||||
Consumer | 364 | 243 | 157 | 36 | ||||||||||||
Total loans | $ | 1,823,503 | $ | 1,787,365 | $ | 1,746,810 | $ | 1,623,531 | ||||||||
Sequential quarter growth rate | 2.02 | % | 2.32 | % | 7.59 | % | 14.67 | % | ||||||||
Loans sold during the quarter | $ | 12,610 | $ | 12,756 | $ | 8,047 | $ | 19,342 | ||||||||
Funding distribution: | ||||||||||||||||
Demand | $ | 180,303 | $ | 178,592 | $ | 199,556 | $ | 219,225 | ||||||||
N.O.W. | 480,108 | 627,102 | 536,092 | 582,457 | ||||||||||||
Savings | 67,626 | 79,414 | 107,275 | 128,927 | ||||||||||||
Money market | 409,097 | 391,314 | 285,471 | 258,424 | ||||||||||||
Total core deposits | 1,137,134 | 1,276,422 | 1,128,394 | 1,189,033 | ||||||||||||
Time | 456,505 | 430,852 | 389,256 | 339,073 | ||||||||||||
Total deposits | 1,593,639 | 1,707,274 | 1,517,650 | 1,528,106 | ||||||||||||
Borrowings | 293,849 | 136,962 | 238,273 | 101,752 | ||||||||||||
Subordinated debentures | 24,608 | 24,594 | 24,581 | 24,568 | ||||||||||||
Total funding sources | $ | 1,912,096 | $ | 1,868,830 | $ | 1,780,504 | $ | 1,654,426 | ||||||||
Sequential quarter growth rate - total deposits | -6.66 | % | 12.49 | % | -0.68 | % | 13.23 | % | ||||||||
Period-end core deposits/total deposits ratio | 71.35 | % | 74.76 | % | 74.35 | % | 77.81 | % | ||||||||
Period-end demand deposits/total deposits ratio | 11.31 | % | 10.46 | % | 13.15 | % | 14.35 | % | ||||||||
(1) Excluding loans held for sale |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES(1) (unaudited) | ||||||||||||||||||||
(dollars in thousands, except share and per share amounts) | ||||||||||||||||||||
Tangible common equity | ||||||||||||||||||||
Total equity (2) | $ | 182,806 | $ | 180,522 | $ | 177,628 | $ | 172,584 | $ | 167,391 | ||||||||||
Less: goodwill | (19,168 | ) | (19,168 | ) | (19,168 | ) | (19,168 | ) | (19,168 | ) | ||||||||||
Less: core deposit intangible | (344 | ) | (362 | ) | (381 | ) | (399 | ) | (418 | ) | ||||||||||
Tangible common equity (2) | $ | 163,294 | $ | 160,992 | $ | 158,079 | $ | 153,017 | $ | 147,805 | ||||||||||
Tangible common equity ("TCE") ratio | ||||||||||||||||||||
Tangible common equity (2) | $ | 163,294 | $ | 160,992 | $ | 158,079 | $ | 153,017 | $ | 147,805 | ||||||||||
Total assets | 2,121,783 | 2,071,720 | 1,983,692 | 1,840,058 | 1,609,757 | |||||||||||||||
Less: goodwill | (19,168 | ) | (19,168 | ) | (19,168 | ) | (19,168 | ) | (19,168 | ) | ||||||||||
Less: core deposit intangible | (344 | ) | (362 | ) | (381 | ) | (399 | ) | (418 | ) | ||||||||||
Tangible assets | $ | 2,102,271 | $ | 2,052,190 | $ | 1,964,143 | $ | 1,820,491 | $ | 1,590,171 | ||||||||||
TCE ratio (2) | 7.77 | % | 7.84 | % | 8.05 | % | 8.41 | % | 9.29 | % | ||||||||||
Tangible book value per share | ||||||||||||||||||||
Tangible equity (2) | $ | 163,294 | $ | 160,992 | $ | 158,079 | $ | 153,017 | $ | 147,805 | ||||||||||
Shares outstanding (2) | 7,334,120 | 7,331,092 | 7,299,000 | 7,285,648 | 7,296,624 | |||||||||||||||
Tangible book value per share (2) | $ | 22.26 | $ | 21.96 | $ | 21.66 | $ | 21.00 | $ | 20.26 | ||||||||||
(1) A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in |
||||||||||||||||||||
(2) Includes common stock and Series A preferred stock at 6/30/23, |
NET INTEREST INCOME ANALYSIS | ||||||||||||||||||||||
For the Three Months Ended |
||||||||||||||||||||||
(unaudited, dollars in thousands) | ||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||
Average | Average | Average | Average | |||||||||||||||||||
Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||||||
Assets: | ||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||
Loans | $ | 1,798,651 | $ | 25,581 | 5.70 | % | $ | 1,323,482 | $ | 15,842 | 4.80 | % | ||||||||||
Investment securities | 15,885 | 198 | 5.00 | % | 10,752 | 98 | 3.66 | % | ||||||||||||||
Interest-earning cash | 195,883 | 2,494 | 5.11 | % | 128,669 | 272 | 0.85 | % | ||||||||||||||
FHLB stock and other investments | 9,974 | 186 | 7.48 | % | 4,228 | 47 | 4.46 | % | ||||||||||||||
Total interest-earning assets | 2,020,393 | 28,459 | 5.65 | % | 1,467,131 | 16,259 | 4.45 | % | ||||||||||||||
Non interest-earning assets: | ||||||||||||||||||||||
Cash and due from banks | 8,240 | 10,035 | ||||||||||||||||||||
Other assets | 53,511 | 44,858 | ||||||||||||||||||||
Total assets | $ | 2,082,144 | $ | 1,522,024 | ||||||||||||||||||
Liabilities and stockholders' equity: | ||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Savings, N.O.W. and money market deposits | $ | 1,080,328 | $ | 9,905 | 3.68 | % | $ | 778,751 | $ | 579 | 0.30 | % | ||||||||||
Time deposits | 437,202 | 3,214 | 2.95 | % | 281,196 | 427 | 0.61 | % | ||||||||||||||
Total savings and time deposits | 1,517,530 | 13,119 | 3.47 | % | 1,059,947 | 1,006 | 0.38 | % | ||||||||||||||
Borrowings | 160,079 | 1,501 | 3.76 | % | 65,213 | 100 | 0.62 | % | ||||||||||||||
Subordinated debentures | 24,599 | 334 | 5.45 | % | 24,545 | 333 | 5.44 | % | ||||||||||||||
Total interest-bearing liabilities | 1,702,208 | 14,954 | 3.52 | % | 1,149,705 | 1,439 | 0.50 | % | ||||||||||||||
Demand deposits | 174,515 | 209,176 | ||||||||||||||||||||
Other liabilities | 23,490 | 10,863 | ||||||||||||||||||||
Total liabilities | 1,900,213 | 1,369,744 | ||||||||||||||||||||
Stockholders' equity | 181,931 | 152,280 | ||||||||||||||||||||
Total liabilities & stockholders' equity | $ | 2,082,144 | $ | 1,522,024 | ||||||||||||||||||
Net interest rate spread | 2.13 | % | 3.95 | % | ||||||||||||||||||
Net interest income/margin | $ | 13,505 | 2.68 | % | $ | 14,820 | 4.05 | % |
NET INTEREST INCOME ANALYSIS | ||||||||||||||||||||||
For the Nine Months Ended |
||||||||||||||||||||||
(unaudited, dollars in thousands) | ||||||||||||||||||||||
2023 | 2022 | |||||||||||||||||||||
Average | Average | Average | Average | |||||||||||||||||||
Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||||||
Assets: | ||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||
Loans | $ | 1,748,618 | $ | 71,501 | 5.47 | % | $ | 1,283,856 | $ | 47,972 | 5.00 | % | ||||||||||
Investment securities | 16,268 | 608 | 5.00 | % | 12,659 | 358 | 3.78 | % | ||||||||||||||
Interest-earning cash | 97,681 | 3,558 | 4.87 | % | 116,709 | 356 | 0.41 | % | ||||||||||||||
FHLB stock and other investments | 7,617 | 424 | 7.44 | % | 4,518 | 130 | 3.85 | % | ||||||||||||||
Total interest-earning assets | 1,870,184 | 76,091 | 5.44 | % | 1,417,742 | 48,816 | 4.60 | % | ||||||||||||||
Non interest-earning assets: | ||||||||||||||||||||||
Cash and due from banks | 9,557 | 8,901 | ||||||||||||||||||||
Other assets | 53,334 | 47,044 | ||||||||||||||||||||
Total assets | $ | 1,933,075 | $ | 1,473,687 | ||||||||||||||||||
Liabilities and stockholders' equity: | ||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Savings, N.O.W. and money market deposits | $ | 1,000,926 | $ | 22,461 | 3.00 | % | $ | 694,429 | $ | 1,290 | 0.25 | % | ||||||||||
Time deposits | 401,095 | 7,144 | 2.38 | % | 311,483 | 1,319 | 0.57 | % | ||||||||||||||
Total savings and time deposits | 1,402,021 | 29,605 | 2.82 | % | 1,005,912 | 2,609 | 0.35 | % | ||||||||||||||
Borrowings | 115,635 | 2,792 | 3.23 | % | 93,213 | 376 | 0.54 | % | ||||||||||||||
Subordinated debentures | 24,586 | 1,001 | 5.44 | % | 24,524 | 998 | 5.44 | % | ||||||||||||||
Total interest-bearing liabilities | 1,542,242 | 33,398 | 2.90 | % | 1,123,649 | 3,983 | 0.47 | % | ||||||||||||||
Demand deposits | 187,071 | 200,295 | ||||||||||||||||||||
Other liabilities | 24,522 | 12,456 | ||||||||||||||||||||
Total liabilities | 1,753,835 | 1,336,400 | ||||||||||||||||||||
Stockholders' equity | 179,240 | 137,287 | ||||||||||||||||||||
Total liabilities & stockholders' equity | $ | 1,933,075 | $ | 1,473,687 | ||||||||||||||||||
Net interest rate spread | 2.54 | % | 4.13 | % | ||||||||||||||||||
Net interest income/margin | $ | 42,693 | 3.05 | % | $ | 44,833 | 4.23 | % |
Source: Hanover Bancorp, Inc