Press Release

Cambridge Bancorp Announces Record Third Quarter 2019 Earnings and Declares Dividend

Company Release - 10/22/2019 8:00 AM ET

CAMBRIDGE, Mass.--(BUSINESS WIRE)-- Cambridge Bancorp (NASDAQ: CATC) (the “Company”), the parent of Cambridge Trust Company, today announced unaudited net income of $7,676,000 for the quarter ended September 30, 2019, an increase of $1,017,000, or 15.3%, compared to net income of $6,659,000 for the quarter ended September 30, 2018. Diluted earnings per share were $1.57 for the third quarter of 2019, representing a 2.5% decrease over diluted earnings per share of $1.61 for the same quarter last year. Net income for the third quarter of 2019 included after- tax merger expenses of $265,000, which the Company considers to be non-operating.

Excluding merger expenses related to the Optima Bank & Trust Company (“Optima”) merger, operating net income was $7,939,000 for the quarter ended September 30, 2019, an increase of $1,280,000, or 19.2%, compared to operating net income of $6,659,000 for the quarter ended September 30, 2018. Operating diluted earnings per share were $1.63 for the third quarter of 2019, representing a 1.2% increase over operating diluted earnings per share of $1.61 for the same quarter last year.

The third quarter of 2019 also included a $1.2 million pre-tax loan charge-off that reduced diluted operating earnings by approximately $0.18 per share. The charge-off was taken in connection with an acquired commercial real estate loan upon receipt of information indicating misstatements of fact and potential borrower fraud. We believe this to be an isolated incident and do not have any additional exposure to the borrower.

For the nine months ended September 30, 2019, unaudited net income was $18,146,000, representing a decrease of $429,000, or 2.3%, compared to net income of $18,575,000 for the nine months ended September 30, 2018. Diluted earnings per share were $3.95 for the first nine months of 2019, representing a 12.0% decrease over diluted earnings per share of $4.49 for the same nine months of 2018.

Excluding merger expenses related to the Optima merger and other non-operating adjustments, operating net income was $21,232,000 for the nine months ended September 30, 2019, an increase of $2,658,000, or 14.3%, compared to operating net income of $18,574,000 for the nine months ended September 30, 2018. Operating diluted earnings per share were $4.62 for the first nine months of 2019, representing a 2.9% increase over operating diluted earnings per share of $4.49 for the first nine months of last year.

“Despite an unanticipated loan charge-off, we experienced excellent results this quarter and loan originations, deposit growth, fee revenue, and the net interest margin were all solid,” noted Denis K. Sheahan, Chairman and CEO. “In particular, commercial loans and demand deposits showed excellent growth in the period.”

Balance Sheet

Third quarter 2019 highlights

  • Quarter to date loan growth of $83.3 million or 4.0%
  • Quarter to date demand deposit growth of $67.1 million or 11.4%
  • Quarter to date core deposit growth of $111.3 million or 5.4%
  • Non-interest bearing deposits represents 27.2% of total deposits

Total assets increased $740.5 million, or 35.2%, from December 31, 2018, inclusive of the Optima merger, and were $2.8 billion as of September 30, 2019.

Total loans increased $620.1 million, or 39.8%, from December 31, 2018, inclusive of the Optima merger, and stood at $2.2 billion as of September 30, 2019. The increase in total loans was due to a combination of the merger with Optima and non-merger related growth.

A table is included accompanying this release to provide detail of organic loan and deposit growth.

Organic loan growth:

  • Commercial real estate loans increased $144.5 million, or 19.1%, from December 31, 2018.
  • Commercial and industrial loans increased $14.1 million, or 15.1%, from December 31, 2018.
  • Residential mortgage loans decreased $9.1 million, or 1.5%, from December 31, 2018. During the third quarter of 2019, the Company sold $37.0 million of residential mortgages and the proceeds were used to reduce wholesale funding.

The Company’s total investment securities portfolio decreased by $33.5 million, or 7.4%, from $451.0 million at December 31, 2018 to $417.5 million at September 30, 2019, as cash flows were used to reduce wholesale funding.

Total deposits grew by $596.4 million, or 32.9%, to $2.4 billion at September 30, 2019, from $1.8 billion, at December 31, 2018, primarily driven by a combination of the impact of the Optima merger and organic core deposit growth.

  • Core deposits, which the Company defines as all deposits other than certificates of deposit, increased by $485.0 million, or 28.7%, to $2.2 billion from $1.7 billion at December 31, 2018, inclusive of the Optima merger.
  • Excluding the impact of the Optima merger, organic growth in core deposits was $170.4 million, or 10.1%, at September 30, 2019. Growth in core deposits during 2019 was attributable to successful deposit campaigns, as we strive to attract and deepen client relationships.
  • Inclusive of the Optima merger, the cost of total deposits for the quarter ended September 30, 2019, was 0.78%, as compared to 0.29% for the quarter ended September 30, 2018, driven by a combination of deposit growth and higher interest rates during 2019. The cost of total deposits for the nine months ended September 30, 2019, was 0.71%, as compared to 0.25% for the same period in 2018, driven by a combination of deposit growth and higher interest rates during 2019.

Short-term borrowings were $113.9 million as of September 30, 2019, representing a $23.9 million, or 26.6%, increase from $90.0 million at December 31, 2018. Certificates of deposit, which totaled $232.9 million at September 30, 2019, increased by $111.4 million from $121.4 million at December 31, 2018, primarily due to the merger with Optima. Total brokered certificates of deposit, which are included within certificates of deposit, were $14.0 million and $27.5 million at September 30, 2019 and December 31, 2018, respectively.

Net Interest and Dividend Income

For the quarter ended September 30, 2019, net interest and dividend income before provision for loan losses increased by $4.9 million, or 30.2%, to $21.1 million, as compared to $16.2 million for the quarter ended September 30, 2018, primarily due to loan growth (both organic and as a result of the Optima merger) and higher levels of interest-earning assets.

  • Interest on loans increased $8.6 million, or 57.4%, due to higher interest rates combined with organic and merger related loan growth.
  • Interest on deposits increased $3.3 million, or 261.5%, due to an increase in cost of deposits combined with organic and merger related deposit growth.

The Company’s net interest margin, on a fully taxable equivalent basis, decreased 14 basis points to 3.21% for the quarter ended September 30, 2019, as compared to 3.35% for the quarter ended September 30, 2018.

For the nine months ended September 30, 2019, net interest and dividend income before provision for loan losses increased by $9.9 million, or 21.0%, to $57.1 million, as compared to $47.2 million for the nine months ended September 30, 2018, primarily due to loan growth (both organic and as a result of the Optima merger) and higher levels of interest-earning assets.

  • Interest on loans increased by $18.7 million, or 43.9%, due to higher interest rates combined with organic and merger related loan growth.
  • Interest on deposits increased by $8.2 million, or 249.2%, due to an increase in cost of deposits combined with organic and merger related deposit growth.

The Company’s net interest margin, on a fully taxable equivalent basis, decreased 10 basis points to 3.23% for the nine months ended September 30, 2019, as compared to 3.33% for the nine months ended September 30, 2018.

Provision for Loan Loss

During the nine months ended September 30, 2019, the allowance for loan losses increased by $1.3 million, or 7.6%, to $18.0 million at September 30, 2019, due to strong loan growth. The allowance for loan losses to total loans ratio stood at 0.83% as of September 30, 2019, as compared to 1.08% at December 31, 2018, primarily due to the impact of loans acquired in connection with the Optima merger. These acquired loans are recorded at fair value, including an adjustment for estimated credit losses, and without carryover of the respective portfolio’s historical allowance for loan losses. During the third quarter of 2019, the Company recorded a $1.2 million charge-off associated with an acquired commercial real estate loan.

Noninterest Income

Total noninterest income increased by $1.4 million, or 16.1%, to $10.4 million for the quarter ended September 30, 2019, as compared to $8.9 million for the quarter ended September 30, 2018, primarily as a result of higher wealth management revenue, higher loan related derivative income, and higher gains on loan sales. Noninterest income was 33.0% of total revenue for the quarter ended September 30, 2019.

  • Wealth Management revenue increased by $254,000, or 3.7%, for the third quarter of 2019, as compared to the third quarter of 2018. Wealth Management Assets under Management and Administration increased by $401.3 million, or 14.0%, from December 31, 2018, and ended at $3.3 billion as of September 30, 2019, as a result of appreciation in the equity markets during 2019.
  • Loan related derivative income increased by $494,000, or 77.7%, for the third quarter of 2019, as compared to the third quarter of 2018, due to increased loan volume and the associated derivative transactions executed throughout the quarter.
  • Gain on loans held for sale increased by $423,000 as compared to the third quarter of 2018, due to the sale of a pool of $37.0 million in residential mortgages during the quarter.

Total noninterest income increased by $1.5 million, or 6.1%, to $26.5 million for the nine months ended September 30, 2019, as compared to $25.0 million for the nine months ended September 30, 2018, primarily as a result of higher wealth management revenue, higher loan related derivative income, and higher gains on loans held for sale. Noninterest income was 31.7% of total revenue for the nine months ended September 30, 2019.

  • Wealth Management revenue increased by $532,000, or 2.8%, for the nine months ended September 30, 2019, as compared to the nine months ended September 30, 2018, primarily due to appreciation in the equity markets during 2019.
  • Gain on loans held for sale increased by $409,000 as compared to the same period in 2018 primarily due to loan sales increased during 2019.
  • Loan related derivative income increased by $351,000 due to increased loan volume and the associated derivative transactions executed throughout 2019.

Noninterest Expense

Total noninterest expense increased by $3.0 million, or 18.8%, to $18.9 million for the quarter ended September 30, 2019, as compared to $15.9 million for the quarter ended September 30, 2018, driven by an increase in salaries and employee benefit expense, occupancy and equipment expense, data processing fees, and merger expenses. The increase to noninterest expense was partially offset by lower marketing expenses.

  • Salaries and employee benefit expense increases of $1.7 million were driven by the merger with Optima, increased staffing to support business initiatives, and higher employee benefit costs.
  • Occupancy and equipment expense increases of $502,000 were due to the merger with Optima and additional office space in Boston, MA.
  • Data processing expense increases of $323,000 were due to the merger with Optima and investments made in technology.

Total noninterest expense increased by $9.6 million, or 20.4%, to $56.7 million for the nine months ended September 30, 2019, as compared to $47.1 million for the nine months ended September 30, 2018, primarily driven by merger expenses of $3.9 million combined with higher salaries and employee benefit expense, occupancy and equipment expense, and data processing expense. The increase to noninterest expenses was partially offset by lower marketing expenses.

  • Merger expenses of $3.9 million were related to professional fees, compensation and severance agreements, as well as contract termination costs associated with the closing of the Optima merger.
  • Salaries and employee benefit increases of $3.5 million were driven by the merger with Optima, increased staffing to support business initiatives, and higher employee benefit costs.
  • Occupancy and equipment expense increases of $1.1 million were due to the merger with Optima and additional office space in Boston, Massachusetts.
  • Data processing expense increases of $684,000 were due increased volume of transactions related to the merger with Optima and investments made in technology.

Asset Quality

Non-performing loans totaled $3.5 million, or 0.16% of total loans outstanding as of September 30, 2019, including $2.5 million attributed to the non-performing acquired commercial real estate loan described above. The allowance for loan losses was $18.0 million, or 0.83% of total loans outstanding at September 30, 2019, as compared to $16.8 million, or 1.08% of total loans outstanding at year end 2018. The decrease in the allowance to loans ratio during 2019 is due to the impact of loans acquired in connection with the Optima merger. During the third quarter of 2019, the Company recorded $1.2 million in net loan charge-offs. Net loan charge-offs were $1.4 million for the first nine months of 2019.

Income Taxes

The Company’s effective tax rate was 26.1% for the quarter ended September 30, 2019, as compared to 24.0% for the quarter ended September 30, 2018. For the nine months ended September 30, 2019, the effective tax rate was 24.81%, as compared to 23.2% for the nine months ended September 30, 2018.

Dividend & Capital

On October 21, 2019, the Company’s Board of Directors declared a quarterly cash dividend of $0.51 per share, which is payable on November 21, 2019 to shareholders of record as of the close of business on November 7, 2019.

The Company’s total shareholders’ equity to total assets ratio increased by 48 basis points to 8.56% as of September 30, 2019, as compared to 8.08% as of September 30, 2018.

The Company’s ratio of tangible common equity to tangible assets decreased 50 basis points to 7.43% at September 30, 2019, from 7.93% at December 31, 2018, primarily due to growth and the impact of goodwill and acquisition related intangibles recorded as a result of the merger with Optima. Tangible book value per share grew by $3.97, or 10.2%, to $43.03 as of September 30, 2019, as compared to $39.06 as of September 30, 2018.

About Cambridge Bancorp

Cambridge Bancorp, the parent company of Cambridge Trust Company, is based in Cambridge, Massachusetts. Cambridge Trust Company is a 129-year-old Massachusetts chartered commercial bank with approximately $2.8 billion in assets and a total of 16 banking offices in Massachusetts and New Hampshire. Cambridge Trust Company is one of New England’s leaders in private banking and wealth management with $3.3 billion in client assets under management and administration. The Wealth Management group maintains offices in Boston, Massachusetts; 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 www.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, are forward-looking statements. 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: 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, challenges from the integration of the Company and Optima resulting in the combined business not operating as effectively as expected, disruptions in the Company’s ability to access the capital markets and other factors that are described in the Company’s filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year end December 31, 2018, which the Company filed on March 18, 2019. 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 accounting principles generally accepted in the United States of America (“GAAP”). This information includes operating net income and operating EPS, tangible book value per share and the tangible common equity ratio, and return on average assets and return on average equity on an operating basis.

Operating net income and operating EPS exclude items that management believes are unrelated to its core banking business such as merger and acquisition expenses, gain (loss) on sale of investment securities, and other items. The Company’s management uses operating net income and operating EPS 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 analysis of tangible book value per share (which is computed by dividing stockholders’ 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) and with analysis of return on average assets and return on average common equity on an operating basis. The Company has included information on tangible book value per share, the tangible common equity ratio, and return on average assets and return on average common equity on an operating basis because management 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 conjunction with business combination 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-core 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, including operating net income, operating EPS, tangible book value per share, the tangible common equity ratio, and return on average assets and return on average equity on an operating basis 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.”

CAMBRIDGE BANCORP AND SUBSIDIARIES
UNAUDITED QUARTERLY RESULTS
September 30, 2019

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Dividend Income

 

$

26,336

 

 

$

17,602

 

 

$

69,924

 

 

$

50,670

 

Interest Expense

 

 

5,285

 

 

 

1,431

 

 

 

12,836

 

 

 

3,492

 

Net Interest and Dividend Income

 

 

21,051

 

 

 

16,171

 

 

 

57,088

 

 

 

47,178

 

Provision for Loan Losses

 

 

2,170

 

 

 

457

 

 

 

2,673

 

 

 

787

 

Noninterest Income

 

 

10,366

 

 

 

8,929

 

 

 

26,468

 

 

 

24,951

 

Noninterest Expense

 

 

18,863

 

 

 

15,879

 

 

 

56,749

 

 

 

47,145

 

Income Before Income Taxes

 

 

10,384

 

 

 

8,764

 

 

 

24,134

 

 

 

24,197

 

Income Tax Expense

 

 

2,708

 

 

 

2,105

 

 

 

5,988

 

 

 

5,622

 

Net Income

 

$

7,676

 

 

$

6,659

 

 

$

18,146

 

 

$

18,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Net Income*

 

$

7,939

 

 

$

6,659

 

 

$

21,232

 

 

$

18,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Data Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$

1.58

 

 

$

1.62

 

 

$

3.98

 

 

$

4.53

 

Diluted Earnings Per Share

 

 

1.57

 

 

 

1.61

 

 

 

3.95

 

 

 

4.49

 

Operating Diluted Earnings Per Share*

 

 

1.63

 

 

 

1.61

 

 

 

4.62

 

 

 

4.49

 

Dividends Declared Per Share

 

 

0.51

 

 

 

0.50

 

 

 

1.53

 

 

 

1.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avg. Common Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

4,815,020

 

 

 

4,064,620

 

 

 

4,525,178

 

 

 

4,059,608

 

Diluted

 

 

4,842,965

 

 

 

4,101,378

 

 

 

4,552,092

 

 

 

4,095,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin, FTE

 

 

3.21

%

 

 

3.35

%

 

 

3.23

%

 

 

3.33

%

Cost of Funds

 

 

0.80

%

 

 

0.29

%

 

 

0.72

%

 

 

0.24

%

Cost of Interest Bearing Liabilities

 

 

1.12

%

 

 

0.45

%

 

 

1.01

%

 

 

0.37

%

Cost of Deposits

 

 

0.78

%

 

 

0.29

%

 

 

0.71

%

 

 

0.25

%

Cost of Deposits excluding Wholesale Deposits

 

 

0.76

%

 

 

0.26

%

 

 

0.66

%

 

 

0.21

%

Return on Average Assets

 

 

1.10

%

 

 

1.33

%

 

 

0.97

%

 

 

1.26

%

Return on Average Earning Assets

 

 

1.17

%

 

 

1.37

%

 

 

1.02

%

 

 

1.30

%

Return on Average Equity

 

 

12.70

%

 

 

16.71

%

 

 

11.52

%

 

 

16.21

%

Efficiency Ratio

 

 

60.04

%

 

 

63.26

%

 

 

67.92

%

 

 

65.36

%

Operating Efficiency Ratio*

 

 

58.97

%

 

 

63.26

%

 

 

63.21

%

 

 

65.36

%

Operating Return on Tang Common Equity*

 

 

15.36

%

 

 

16.76

%

 

 

14.99

%

 

 

16.26

%

Operating Return on Average Assets*

 

 

1.13

%

 

 

1.33

%

 

 

1.13

%

 

 

1.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

September 30,

 

 

 

 

 

 

 

2019

 

 

2018

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

 

 

$

2,841,868

 

 

$

2,101,384

 

 

$

1,988,944

 

Total Loans

 

 

 

 

 

 

2,179,882

 

 

 

1,559,772

 

 

 

1,451,781

 

Non-Performing Loans

 

 

 

 

 

 

3,483

 

 

 

642

 

 

 

807

 

Allowance for Loan Losses

 

 

 

 

 

 

18,035

 

 

 

16,768

 

 

 

16,106

 

Allowance to Total Loans

 

 

 

 

 

 

0.83

%

 

 

1.08

%

 

 

1.11

%

Total Deposits

 

 

 

 

 

 

2,407,859

 

 

 

1,811,410

 

 

 

1,731,279

 

Total Shareholders’ Equity

 

 

 

 

 

 

243,345

 

 

 

167,026

 

 

 

160,776

 

Total Shareholders’ Equity to Total Assets

 

 

 

 

 

 

8.56

%

 

 

7.95

%

 

 

8.08

%

Wealth Management AUM

 

 

 

 

 

 

3,119,041

 

 

 

2,759,547

 

 

 

3,047,983

 

Wealth Management AUM & AUA

 

 

 

 

 

 

3,278,046

 

 

 

2,876,702

 

 

 

3,171,465

 

Book Value Per Share

 

 

 

 

 

$

50.17

 

 

$

40.67

 

 

$

39.16

 

Tangible Common Equity Ratio*

 

 

 

 

 

 

7.43

%

 

 

7.93

%

 

 

8.06

%

Tangible Book Value Per Share*

 

 

 

 

 

$

43.03

 

 

$

40.57

 

 

$

39.06

 

*See GAAP to Non-GAAP Reconciliations.

CAMBRIDGE BANCORP AND SUBSIDIARIES
UNAUDITED CONSOLIDATED BALANCE SHEETS

 

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

(dollars in thousands, except par value)

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

68,949

 

 

$

18,473

 

Investment securities

 

 

 

 

 

 

 

 

Available for sale, at fair value (amortized cost $148,606 and $172,290, respectively)

 

 

148,068

 

 

 

168,163

 

Held to maturity, at amortized cost (fair value $276,241 and $281,310, respectively)

 

 

269,475

 

 

 

282,869

 

Total investment securities

 

 

417,543

 

 

 

451,032

 

Loans held for sale, at lower of cost or fair value

 

 

2,082

 

 

 

 

Loans

 

 

 

 

 

 

 

 

Residential mortgage

 

 

909,822

 

 

 

604,331

 

Commercial mortgage

 

 

1,016,772

 

 

 

757,957

 

Home equity

 

 

82,713

 

 

 

69,336

 

Commercial & Industrial

 

 

138,072

 

 

 

93,712

 

Consumer

 

 

32,503

 

 

 

34,436

 

Total loans

 

 

2,179,882

 

 

 

1,559,772

 

Less: allowance for loan losses

 

 

(18,035

)

 

 

(16,768

)

Net loans

 

 

2,161,847

 

 

 

1,543,004

 

Federal Home Loan Bank of Boston Stock, at cost

 

 

9,159

 

 

 

6,844

 

Bank owned life insurance

 

 

37,161

 

 

 

30,933

 

Banking premises and equipment, net

 

 

14,954

 

 

 

8,578

 

Right-of-use asset operating leases

 

 

34,553

 

 

 

 

Deferred income taxes, net

 

 

7,939

 

 

 

8,717

 

Accrued interest receivable

 

 

6,959

 

 

 

5,762

 

Goodwill

 

 

31,206

 

 

 

412

 

Merger related intangibles

 

 

3,429

 

 

 

 

Other assets

 

 

46,087

 

 

 

27,629

 

Total assets

 

$

2,841,868

 

 

$

2,101,384

 

Liabilities

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

Demand

 

$

654,133

 

 

$

494,492

 

Interest bearing checking

 

 

429,755

 

 

 

431,702

 

Money market

 

 

214,721

 

 

 

135,585

 

Savings

 

 

876,392

 

 

 

628,212

 

Certificates of deposit

 

 

232,858

 

 

 

121,419

 

Total deposits

 

 

2,407,859

 

 

 

1,811,410

 

Short-term borrowings

 

 

113,935

 

 

 

90,000

 

Long-term borrowings

 

 

 

 

 

3,409

 

Operating lease liabilities

 

 

35,990

 

 

 

 

Other liabilities

 

 

40,739

 

 

 

29,539

 

Total liabilities

 

 

2,598,523

 

 

 

1,934,358

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

Common stock, par value $1.00; Authorized: 10,000,000 shares; Outstanding: 4,849,988 shares and 4,107,051 shares, respectively

 

 

4,850

 

 

 

4,107

 

Additional paid-in capital

 

 

98,256

 

 

 

38,271

 

Retained earnings

 

 

142,237

 

 

 

131,135

 

Accumulated other comprehensive loss

 

 

(1,998

)

 

 

(6,487

)

Total shareholders’ equity

 

 

243,345

 

 

 

167,026

 

Total liabilities and shareholders’ equity

 

$

2,841,868

 

 

$

2,101,384

 

CAMBRIDGE BANCORP AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

(dollars in thousands, except share data)

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on taxable loans

 

$

23,280

 

 

$

14,808

 

 

$

60,919

 

 

$

42,318

 

Interest on tax-exempt loans

 

 

172

 

 

 

91

 

 

 

385

 

 

 

279

 

Interest on taxable investment securities

 

 

1,978

 

 

 

1,936

 

 

 

6,074

 

 

 

5,570

 

Interest on tax-exempt investment securities

 

 

563

 

 

 

591

 

 

 

1,709

 

 

 

1,817

 

Dividends on FHLB of Boston stock

 

 

124

 

 

 

93

 

 

 

281

 

 

 

202

 

Interest on overnight investments

 

 

219

 

 

 

83

 

 

 

556

 

 

 

484

 

Total interest and dividend income

 

 

26,336

 

 

 

17,602

 

 

 

69,924

 

 

 

50,670

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

4,609

 

 

 

1,275

 

 

 

11,489

 

 

 

3,290

 

Interest on borrowed funds

 

 

676

 

 

 

156

 

 

 

1,347

 

 

 

202

 

Total interest expense

 

 

5,285

 

 

 

1,431

 

 

 

12,836

 

 

 

3,492

 

Net interest and dividend income

 

 

21,051

 

 

 

16,171

 

 

 

57,088

 

 

 

47,178

 

Provision for Loan Losses

 

 

2,170

 

 

 

457

 

 

 

2,673

 

 

 

787

 

Net interest and dividend income after provision for loan losses

 

 

18,881

 

 

 

15,714

 

 

 

54,415

 

 

 

46,391

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management revenue

 

 

7,033

 

 

 

6,779

 

 

 

19,576

 

 

 

19,044

 

Deposit account fees

 

 

814

 

 

 

782

 

 

 

2,395

 

 

 

2,306

 

ATM/Debit card income

 

 

391

 

 

 

294

 

 

 

1,046

 

 

 

875

 

Bank owned life insurance income

 

 

165

 

 

 

129

 

 

 

454

 

 

 

393

 

Gain (loss) on disposition of investment securities

 

 

2

 

 

 

 

 

 

(79

)

 

 

2

 

Gain on loans held for sale

 

 

460

 

 

 

37

 

 

 

491

 

 

 

82

 

Loan related derivative income

 

 

1,130

 

 

 

636

 

 

 

1,571

 

 

 

1,220

 

Other income

 

 

371

 

 

 

272

 

 

 

1,014

 

 

 

1,029

 

Total noninterest income

 

 

10,366

 

 

 

8,929

 

 

 

26,468

 

 

 

24,951

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

12,067

 

 

 

10,326

 

 

 

34,353

 

 

 

30,842

 

Occupancy and equipment

 

 

2,792

 

 

 

2,290

 

 

 

7,813

 

 

 

6,736

 

Data processing

 

 

1,652

 

 

 

1,329

 

 

 

4,532

 

 

 

3,848

 

Professional services

 

 

844

 

 

 

761

 

 

 

2,411

 

 

 

2,477

 

Marketing

 

 

263

 

 

 

595

 

 

 

1,175

 

 

 

1,369

 

FDIC insurance

 

 

91

 

 

 

151

 

 

 

369

 

 

 

437

 

Merger expenses

 

 

339

 

 

 

 

 

 

3,880

 

 

 

 

Other expenses

 

 

815

 

 

 

427

 

 

 

2,216

 

 

 

1,436

 

Total noninterest expense

 

 

18,863

 

 

 

15,879

 

 

 

56,749

 

 

 

47,145

 

Income before income taxes

 

 

10,384

 

 

 

8,764

 

 

 

24,134

 

 

 

24,197

 

Income tax expense

 

 

2,708

 

 

 

2,105

 

 

 

5,988

 

 

 

5,622

 

Net income

 

$

7,676

 

 

 

6,659

 

 

$

18,146

 

 

$

18,575

 

Share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding, basic

 

 

4,815,020

 

 

 

4,064,620

 

 

 

4,525,178

 

 

 

4,059,608

 

Weighted average number of shares outstanding, diluted

 

 

4,842,965

 

 

 

4,101,378

 

 

 

4,552,092

 

 

 

4,095,447

 

Basic earnings per share

 

$

1.58

 

 

$

1.62

 

 

$

3.98

 

 

$

4.53

 

Diluted earnings per share

 

$

1.57

 

 

$

1.61

 

 

$

3.95

 

 

$

4.49

 

CAMBRIDGE BANCORP AND SUBSIDIARIES
MARGIN & YIELD ANALYSIS

 

 

 

Three Months Ended

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

 

Average

Balance

 

 

Interest

Income/

Expenses (1)

 

 

Rate

Earned/

Paid (1)

 

 

Average

Balance

 

 

Interest

Income/

Expenses (1)

 

 

Rate

Earned/

Paid (1)

 

 

 

(dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

2,103,892

 

 

$

23,280

 

 

 

4.39

%

 

$

1,417,426

 

 

$

14,808

 

 

 

4.14

%

Tax-exempt

 

 

19,441

 

 

 

218

 

 

 

4.45

 

 

 

9,855

 

 

 

116

 

 

 

4.67

 

Securities available for sale (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

149,045

 

 

 

704

 

 

 

1.87

 

 

 

193,703

 

 

 

790

 

 

 

1.62

 

Securities held to maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

204,279

 

 

 

1,274

 

 

 

2.47

 

 

 

199,841

 

 

 

1,146

 

 

 

2.28

 

Tax-exempt

 

 

74,246

 

 

 

713

 

 

 

3.81

 

 

 

76,030

 

 

 

749

 

 

 

3.91

 

Cash and cash equivalents

 

 

57,937

 

 

 

219

 

 

 

1.50

 

 

 

27,875

 

 

 

83

 

 

 

1.18

 

Total interest-earning assets (4)

 

 

2,608,840

 

 

 

26,408

 

 

 

4.02

%

 

 

1,924,730

 

 

 

17,692

 

 

 

3.65

%

Non interest-earning assets

 

 

184,151

 

 

 

 

 

 

 

 

 

 

 

74,738

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(17,392

)

 

 

 

 

 

 

 

 

 

 

(15,845

)

 

 

 

 

 

 

 

 

Total assets

 

$

2,775,599

 

 

 

 

 

 

 

 

 

 

$

1,983,623

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking accounts

 

$

422,395

 

 

$

117

 

 

 

0.11

%

 

$

388,460

 

 

$

64

 

 

 

0.07

%

Savings accounts

 

 

873,853

 

 

 

2,591

 

 

 

1.18

 

 

 

618,021

 

 

 

707

 

 

 

0.45

 

Money market accounts

 

 

209,922

 

 

 

743

 

 

 

1.40

 

 

 

107,096

 

 

 

206

 

 

 

0.76

 

Certificates of deposit

 

 

243,892

 

 

 

1,158

 

 

 

1.88

 

 

 

123,900

 

 

 

298

 

 

 

0.95

 

Total interest-bearing deposits

 

 

1,750,062

 

 

 

4,609

 

 

 

1.04

 

 

 

1,237,477

 

 

 

1,275

 

 

 

0.41

 

Other borrowed funds

 

 

115,809

 

 

 

676

 

 

 

2.32

 

 

 

26,626

 

 

 

156

 

 

 

2.32

 

Total interest-bearing liabilities

 

 

1,865,871

 

 

 

5,285

 

 

 

1.12

%

 

 

1,264,103

 

 

 

1,431

 

 

 

0.45

%

Non-interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

596,646

 

 

 

 

 

 

 

 

 

 

 

535,777

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

73,293

 

 

 

 

 

 

 

 

 

 

 

25,669

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,535,810

 

 

 

 

 

 

 

 

 

 

 

1,825,549

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

239,789

 

 

 

 

 

 

 

 

 

 

 

158,074

 

 

 

 

 

 

 

 

 

Total liabilities & shareholders’ equity

 

$

2,775,599

 

 

 

 

 

 

 

 

 

 

$

1,983,623

 

 

 

 

 

 

 

 

 

Net interest income on a fully taxable equivalent basis

 

 

 

 

 

 

21,123

 

 

 

 

 

 

 

 

 

 

 

16,261

 

 

 

 

 

Less taxable equivalent adjustment

 

 

 

 

 

 

(196

)

 

 

 

 

 

 

 

 

 

 

(183

)

 

 

 

 

Net interest income

 

 

 

 

 

$

20,927

 

 

 

 

 

 

 

 

 

 

$

16,078

 

 

 

 

 

Net interest spread (5)

 

 

 

 

 

 

 

 

 

 

2.89

%

 

 

 

 

 

 

 

 

 

 

3.20

%

Net interest margin (6)

 

 

 

 

 

 

 

 

 

 

3.21

%

 

 

 

 

 

 

 

 

 

 

3.35