Investor Relations


Press Release

Cambridge Bancorp Announces Operating Results for the Third Quarter and Declares Dividend

Company Release - 10/19/2021

CAMBRIDGE, Mass., Oct. 19, 2021 /PRNewswire/ -- Cambridge Bancorp (NASDAQ: CATC) (the "Company"), the parent company of Cambridge Trust Company (the "Bank"), today announced unaudited net income of $13.3 million for the quarter ended September 30, 2021, a decrease of $625,000, or 4.5%, as compared to net income of $13.9 million for the quarter ended June 30, 2021. Diluted earnings per share were $1.89 for the quarter ended September 30, 2021, representing a 4.5% decrease as compared to diluted earnings per share of $1.98 for the quarter ended June 30, 2021, primarily as result of non-operating expenses and lower loan fair value accretion between the periods.  

For the nine months ended September 30, 2021, unaudited net income was $40.8 million, representing an increase of $21.8 million, or 115.2%, as compared to net income of $18.9 million for the nine months ended September 30, 2020. Diluted earnings per share were $5.80 for the nine months ended September 30, 2021, representing an 87.7% increase as compared to diluted earnings per share of $3.09 for the nine months ended September 30, 2020. Net income for the nine months ended September 30, 2020, was impacted by various items resulting from the Company's merger with Wellesley Bancorp Inc. ("Wellesley") on June 1, 2020, and the effect of the COVID-19 pandemic on the Company's allowance for credit losses.

During the third quarter of 2021, the Company closed its Wellesley Square, Massachusetts and Pease Tradeport, New Hampshire branch locations and relocated its Concord, New Hampshire wealth management location. The Company recorded $787,000 of expenses associated with the branch closures and relocation within non-operating expenses during the third quarter of 2021. 

Operating net income for both quarters ended September 30, 2021, and June 30, 2021, which exclude non-operating expenses was $13.9 million. Operating diluted earnings per share were $1.97 for the quarter ended September 30, 2021, representing a 0.5% decrease as compared to operating diluted earnings per share of $1.98 for the quarter ended June 30, 2021.

Operating net income was $41.3 million for the nine months ended September 30, 2021, an increase of $11.8 million, or 40.0%, as compared to operating net income of $29.5 million for the nine months ended September 30, 2020. Operating diluted earnings per share were $5.89 for the nine months ended September 30, 2021, representing a 21.9% increase as compared to operating diluted earnings per share of $4.83 for the nine months ended September 30, 2020.

Third quarter 2021 highlights:

  • Financial performance ratios for the quarter ended September 30, 2021, were strong with Operating Return on Average Assets ("ROA") of 1.25% and Operating Return on Tangible Common Shareholders' Equity ("ROTCE") of 14.92%.
  • Total loans, excluding loans under the Small Business Administration's ("SBA") Paycheck Protection Program ("PPP"), increased by $68.6 million, or 2.2%, from June 30, 2021, to $3.24 billion at September 30, 2021.
  • Core deposit growth of $193.1 million, or 5.4%, from the quarter ended June 30, 2021.
  • Asset quality at September 30, 2021, remained excellent with ratios of non-performing loans to total loans and non-performing assets to total assets at 0.18% and 0.13%, respectively.
  • Tangible book value per share at September 30, 2021 has increased to $53.54.

"During the third quarter, the Company continued to capitalize on the market opportunity in front of us. We saw growth within core deposits, loans, and wealth assets while maintaining strong asset quality," noted Denis K. Sheahan, Chairman and CEO. "Financial results were solid and I am pleased to see continued strength in our new business pipelines."

Balance Sheet

Total assets increased by $534.3 million, or 13.5%, from $3.95 billion at December 31, 2020 to $4.48 billion at September 30, 2021.

Total loans increased by $147.3 million, or 4.7%, from $3.15 billion at December 31, 2020 to $3.30 billion at September 30, 2021. Excluding PPP loans, total loans increased by $212.7 million, or 7.0%, from December 31, 2020.

  • Residential real estate loans increased by $82.5 million, from $1.30 billion at December 31, 2020, to $1.38 billion at September 30, 2021.
  • Commercial real estate loans increased by $115.7 million, from $1.36 billion at December 31, 2020, to $1.47 billion at September 30, 2021.
  • Commercial and industrial loans, excluding PPP loans, increased by $33.5 million, from $223.7 million at December 31, 2020, to $257.1 million at September 30, 2021.
  • PPP loans were $58.8 million at September 30, 2021, and are included in commercial and industrial loans on the consolidated balance sheets. Approximately 98.6% of first round and 43.8% of second round PPP loans have been or are in the process of being forgiven. 

The Company's total investment securities portfolio increased by $392.6 million, or 81.0%, from $484.7 million at December 31, 2020, to $877.3 million at September 30, 2021, as the Company invested excess cash.

Total deposits increased by $531.8 million, or 15.6%, to $3.93 billion at September 30, 2021, from $3.40 billion at December 31, 2020.  

  • Core deposits, which the Company defines as all deposits other than certificates of deposit, increased by $595.5 million, or 18.9%, to $3.74 billion at September 30, 2021, as a result of growth from new and existing client relationships.
  • The cost of total deposits was 0.11% for both the quarters ended September 30, 2021, and June 30, 2021. The cost of total deposits for the nine months ended September 30, 2021, was 0.12%, as compared to 0.28% for the nine months ended September 30, 2020, a reduction of 16 basis points.  At September 30, 2021, the spot cost of deposits was 0.13%.

Net Interest and Dividend Income

Net interest and dividend income, before the provision for (release of) credit losses, was essentially unchanged at  $32.4 million for the quarters ended September 30, 2021, and June 30, 2021. 

For the nine months ended September 30, 2021, net interest and dividend income before the provision for (release of) credit losses increased by $10.1 million, or 11.7%, to $96.2 million as compared to $86.2 million for the nine months ended September 30, 2020. This increase was primarily due to higher deferred PPP loan income recognized on PPP loans forgiven by the SBA during the period and a lower cost of funds, partially offset by lower loan accretion associated with merger accounting and lower yields on interest-earning assets during the period.  

The Company's net interest margin on a fully taxable equivalent basis decreased by 15 basis points to 3.10% for the quarter ended September 30, 2021, as compared to 3.25% for the quarter ended June 30, 2021.

The Company's net interest margin on a fully taxable equivalent basis decreased by 42 basis points to 3.23% for the nine months ended September 30, 2021, as compared to 3.65% for nine months ended September 30, 2020.

In order to provide greater disclosure of the impact of loan related merger accounting and the impact of the SBA's PPP loan program, a reconciliation of the Company's net interest margin, on a fully taxable equivalent basis, to an adjusted net interest margin, on a fully taxable equivalent basis, is shown below. Excluding the impact of merger related loan accretion and the impact of PPP loans, the adjusted net interest margin, on a fully taxable equivalent basis, for the quarter ended September 30, 2021, was 2.92%, representing a nine basis point decrease from the adjusted net interest margin, on a fully taxable equivalent basis, of 3.01% for the quarter ended June 30, 2021.



Three Months Ended




September 30, 2021




Average
Balance



Interest
Income/
Expenses



Rate
Earned/
Paid




(dollars in thousands)


Total interest-earning assets (GAAP)


$

4,180,369








Net interest income on a fully taxable equivalent basis (GAAP)





$

32,688





Net interest margin on a fully taxable equivalent basis (GAAP)









3.10

%

Less: Paycheck Protection Program loan impact



(81,880)




(1,558)




-0.09

%

Less: Accretion of loan fair value adjustments






(1,014)




-0.09

%

Adjusted net interest margin on a fully taxable equivalent basis


$

4,098,489



$

30,116




2.92

%

Less: Excess cash impact (1)



(60,884)




(23)




0.04

%

Normalized adjusted net interest margin on a fully taxable equivalent basis


$

4,037,605



$

30,093




2.96

%


(1) Excess cash represents the estimated amount of average cash on the balance sheet that is above normal levels.

Excluding the impact of merger related loan accretion and the impact of PPP loans, the adjusted net interest margin, on a fully taxable equivalent basis, for the nine months ended September 30, 2021, was 3.02%, representing a 37 basis point decrease from the adjusted net interest margin, on a fully taxable equivalent basis, of 3.39% for the nine months ended September 30, 2020.



Nine Months Ended




September 30, 2021




Average
Balance



Interest
Income/
Expenses



Rate
Earned/
Paid




(dollars in thousands)


Total interest-earning assets (GAAP)


$

4,012,805








Net interest income on a fully taxable equivalent basis (GAAP)





$

96,938





Net interest margin on a fully taxable equivalent basis (GAAP)









3.23

%

Less: Paycheck Protection Program loan impact



(125,006)




(4,876)




-0.06

%

Less: Accretion of loan fair value adjustments






(4,142)




-0.15

%

Adjusted net interest margin on a fully taxable equivalent basis


$

3,887,799



$

87,920




3.02

%

Less: Excess cash impact (1)



(77,594)




(87)




0.06

%

Normalized adjusted net interest margin on a fully taxable equivalent
   basis


$

3,810,205



$

87,833




3.08

%


(1) Excess cash represents the estimated amount of average cash on the balance sheet that is above normal levels.

Provision for Credit Losses

During the three months ended September 30, 2021, the Company recorded a provision for credit losses of $86,000 as a result of the Company's loan growth during the quarter, partially offset by improving forward-looking economic assumptions and the resulting decrease in loss expectations in the Company's allowance for credit losses modeling. For the nine months ended September 30, 2021, the Company recorded a release of the provision for credit losses of $1.0 million, as compared to a $18.4 million provision for credit losses for the nine months ended September 30, 2020, which included $9.3 million associated with the expected impact of the COVID-19 pandemic on future loan losses and $8.6 million for the recognition of the non-operating impact of merger related CECL accounting.

Noninterest Income

Total noninterest income increased by $209,000, or 1.9%, to $11.1 million for the quarter ended September 30, 2021, as compared to $10.9 million for the quarter ended June 30, 2021. This change was primarily the result of an increase in wealth management revenue, partially offset by a decrease in gain on loans sold and lower loan related derivative income. Noninterest income was 25.5% of total revenue for the quarter ended September 30, 2021.

  • Wealth management revenue increased by $615,000, or 7.1%, to $9.2 million for the third quarter of 2021, as compared to $8.6 million for the second quarter of 2021, primarily due to the seasonal impact of $450,000 in tax preparation fees recognized for the quarter. Wealth Management Assets under Management and Administration were $4.5 billion at September 30, 2021, an increase of 1%, from June 30, 2021, primarily due to appreciation within the equity markets.
  • Gain on loans sold decreased by $120,000, or 72.7%, to $45,000 for the third quarter of 2021, as compared to $165,000 for the second quarter of 2021 due to decreased sales of residential mortgages.
  • Loan related derivative income decreased by $177,000, or 31.2%, to $390,000 for the third quarter of 2021 as compared to $567,000 for the second quarter of 2021.

Total noninterest income increased by $4.1 million, or 14.4%, to $32.9 million for the nine months ended September 30, 2021, as compared to $28.7 million for the nine months ended September 30, 2020. This change was primarily a result of increases in wealth management revenue and loan related derivative income partially offset by decreases in deposit account fees and gain on loans sold. Noninterest income was 25.5% of total revenue for the nine months ended September 30, 2021.

  • Wealth management revenue increased by $4.3 million, or 19.9%, to $26.0 million for the nine months ended September 30, 2021, as compared to $21.7 million for the nine months ended September 30, 2020, primarily due to appreciation within the equity market.
  • Loan related derivative income increased by $491,000, or 43.2%, to $1.6 million for the nine months ended September 30, 2021, as compared to $1.1 million for the nine months ended September 30, 2020, due to increased loan volume combined with fair value adjustments.
  • Deposit account fees decreased by $669,000, or 32.0%, to $1.4 million for the nine months ended September 30, 2021, as compared to $2.1 million for the nine months ended September 30, 2020, primarily due to a decrease in fee revenue from commercial deposit sweep products as a result of lower  interest rates.
  • Gain on loans sold decreased by $406,000, or 34.3%, to $779,000 for the nine months ended September 30, 2021, as compared to $1.2 million for the nine months ended September 30, 2020 due to decreased sales of residential mortgages.

Noninterest Expense

Total noninterest expense increased by $251,000, or 1.0%, to $25.5 million for the quarter ended September 30, 2021, as compared to $25.3 million for the quarter ended June 30, 2021, primarily driven by an increase in non-operating expenses, partially offset by marketing expenses.

  • Non-operating expenses of $787,000 during the quarter were primarily the result of branch closures and relocation expenses associated with the locations discussed above. The Company did not record any non-operating expenses during the quarter ended June 30, 2021.
  • Marketing expense decreased by $345,000, or 36.2%, to $608,000 for the quarter ended September 30, 2021, as compared to $953,000 for the quarter ended June 30, 2021, primarily driven by the timing of the Company's marketing campaigns.

Total noninterest expense increased by $4.1 million, or 5.7%, to $75.0 million for the nine months ended September 30, 2021, as compared to $71.0 million for the nine months ended September 30, 2020, primarily driven by increases in salaries and employee benefits expense, occupancy and equipment expense, and professional fees, partially offset by a decrease in non-operating expenses.

  • Salaries and employee benefits expense increased by $6.6 million, or 15.6%, primarily related to the merger with Wellesley in the second quarter of 2020, additions to support business initiatives, normal merit increases, and increases in employee benefit costs.
  • Occupancy and equipment expense increased by $961,000, or 10.2%, primarily as a result of additional branches and office space arising from the merger with Wellesley.
  • Professional services increased by $929,000, or 29.9%, primarily due to increased consulting fees associated with the wealth management system conversion anticipated in the fourth quarter of 2021 and employment agency costs.
  • Non-operating expenses decreased by $5.0 million, or 86.4% primarily due to one-time non-operating costs associated with the Wellesley merger that were incurred in 2020.

Asset Quality

Non-performing loans totaled $5.9 million, or 0.18% of total loans outstanding, at September 30, 2021. The allowance for credit losses was $35.2 million, or 1.09% of total loans outstanding excluding PPP loans, at September 30, 2021, as compared to $35.0 million, or 1.10% of total loans outstanding excluding PPP loans, at June 30, 2021.

The Company recorded net loan recoveries of $76,000, or 0.01% of total loans (annualized), for the quarter ended September 30, 2021, as compared to net loan recoveries of $46,000, or 0.01% of total loans (annualized), for the quarter ended June 30, 2021.

Net loan recoveries were $142,000, or 0.00% of total loans, for the nine months ended September 30, 2021, as compared to net charge-offs of $613,000, or 0.02% of total loans, for the nine months ended September 30, 2020.

The following table shows additional and historical information regarding non-performing assets, early-stage delinquency (30-89 days delinquent), and troubled debt restructurings:



Nonperforming Assets




September 30, 2021



June 30,

2021



December 31, 2020



September 30, 2020




(dollars in thousands)


Total nonperforming loans


$

5,851



$

5,463



$

8,962



$

9,189


Other real estate owned









1,820




1,820


Total nonperforming assets


$

5,851



$

5,463



$

10,782



$

11,009


Troubled debt restructurings ("TDRs"):













Non-performing (included in total non-performing loans above)


$

767



$

782



$

811



$

811


Performing













     Total troubled debt restructurings


$

767



$

782



$

811



$

811


Nonperforming loans/total loans



0.18

%



0.17

%



0.28

%



0.28

%

Nonperforming assets/total assets



0.13

%



0.13

%



0.27

%



0.28

%

TDRs/total loans



0.02

%



0.02

%



0.03

%



0.02

%
















 Additional Asset Quality Indicators




September 30, 2021



June 30,

2021



December 31, 2020



September 30, 2020


Delinquent loans 30-89 days past due/total loans



0.54

%



0.39

%



0.72

%



0.40

%

Quarterly net recoveries (charge-offs)/total loans (annualized)



0.01

%



0.01

%



0.02

%



(0.03)

%

Year to date net recoveries (charge-offs)/total loans



0.00

%



0.00

%



(0.01)

%



(0.02)

%

Allowance for credit losses/nonperforming loans



602.14

%



641.21

%



401.88

%



390.90

%

Allowance for credit losses/total loans ex. PPP loans



1.09

%



1.10

%



1.19

%



1.16

%

Forbearance/Modifications

The Company instituted payment deferral programs to aid borrowers with payment forbearance during the pandemic. For commercial and consumer borrowers, the Company provided payment relief for those who were impacted by the COVID-19 pandemic and had requested payment assistance. The Company had four loans totaling $4.3 million on deferral, or 0.13% of total loans outstanding, at September 30, 2021.  

Income Taxes

The Company's effective tax rate was 25.7% for the quarter ended September 30, 2021, as compared to 26.3% for the quarter ended June 30, 2021. For the nine months ended September 30, 2021, the Company's effective tax rate was 26.0%, as compared to 25.7% for the nine months ended September 30, 2020.

Dividend and Capital

On October 18, 2021, the Company's Board of Directors declared a quarterly cash dividend of $0.61 per share, which is payable on November 18, 2021, to shareholders of record as of the close of business on November 4, 2021. The Company did not repurchase any shares under its previously announced share repurchase program during the three and nine months ended September 30, 2021.

The Company's ratio of tangible common equity to tangible assets decreased to 8.42% at September 30, 2021, from 8.59% at June 30, 2021, primarily due to strong asset growth during the quarter ended September 30, 2021. Tangible common equity to tangible assets, excluding PPP loans, decreased to 8.53% at September 30, 2021, as compared to 8.81% at June 30, 2021. Tangible book value per share grew by $1.17, or 2.2%, to $53.54 at September 30, 2021, as compared to $52.37 at June 30, 2021. 

Investor Conference Call and Investor Presentation

An investor presentation is available on the investor relations section of the Company's website: http://ir.cambridgetrust.com or within the hyperlink provided below.  This presentation includes additional detail regarding the Company's loan portfolio, liquidity position, and other financial disclosures.  Click here to download.

Cambridge Bancorp will also conduct a conference call/webcast at 11:00 a.m. Eastern Time on Tuesday, October 19, 2021, to discuss the results for the quarter.  Participants are encouraged to pre-register for the conference call using the following link: https://dpregister.com/sreg/10159311/ec0eae866c. 

Callers who pre-register will be given dial-in instructions and a unique PIN to gain immediate access to the call.  Participants may pre-register at any time prior to the call and will immediately receive simple instructions via email. Additionally, participants may reach the registration link and access the webcast by logging in through the investor section of the Company's website at http://ir.cambridgetrust.com.

Those parties who do not have Internet access, or are otherwise unable to pre-register for this event, may still participate at the above time by dialing 1-866-777-2509 and asking the operator to join the Cambridge Bancorp (CATC) earnings call. Participants are requested to dial-in a few minutes before the scheduled start of the call. The webcast will be archived for three months on our investor relations website at https://ir.cambridgetrust.com/news-market-information/presentations/default.aspx.

About Cambridge Bancorp

Cambridge Bancorp, the parent company of Cambridge Trust Company, is based in Cambridge, Massachusetts. Cambridge Trust Company is a 131-year-old Massachusetts chartered commercial bank with approximately $4.5 billion in assets at September 30, 2021, and a total of 19 Massachusetts and New Hampshire locations. Cambridge Trust Company is one of New England's leaders in private banking and wealth management with $4.5 billion in client assets under management and administration at September 30, 2021. The Wealth Management group maintains offices in Boston and Wellesley, Massachusetts and Concord, Manchester, and Portsmouth, New Hampshire.

The accompanying unaudited condensed interim and annual consolidated financial information should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K, which is posted in the investor relations section of the Company's website at http://ir.cambridgetrust.com.

Forward-looking Statements

Certain statements herein may constitute "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements about the Company and its industry involve substantial risks and uncertainties. Statements other than statements of current or historical fact, including statements regarding the Company's future financial condition, results of operations, business plans, liquidity, cash flows, projected costs, the impact of any laws or regulations applicable to the Company, and measures being taken in response to the COVID-19 pandemic and the impact of the COVID-19 pandemic on the Company's business 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: the current global economic uncertainty and economic conditions being less favorable than expected; disruptions to the credit and financial markets; changes in the Company's accounting policies or in accounting standards; weakness in the real estate market; legislative, regulatory, or accounting changes that adversely affect the Company's business and/or competitive position; the Dodd-Frank Act's consumer protection regulations; the duration and scope of the COVID-19 pandemic and its impact on levels of consumer confidence; actions  that governments, businesses and individuals take in response to the COVID-19 pandemic; the impact of the COVID-19 pandemic and actions taken in response to the pandemic on global and regional economies and economic activity; a prolonged resurgence in the severity of the COVID-19 pandemic due to variants and mutations of the virus; the pace of recovery when the COVID-19 pandemic subsides; challenges from the integration of the Company and Wellesley resulting in the combined business not operating as effectively as expected; disruptions in the Company's ability to access the capital markets; the cost savings of the merger with Wellesley may not be fully realized or may take longer to realize than expected; operating costs, customer loss, and business disruption following the merger with Wellesley, including adverse effects on relationships with employees, may be greater than expected; and other factors that are described in the Company's filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year end December 31, 2020, which the Company filed on March 15, 2021. 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 diluted earnings per share, tangible book value per share and the tangible common equity ratio (including and excluding PPP loans), operating return on average assets, operating return on tangible common equity, operating efficiency ratio, and operating pre-tax pre-provision income and operating return on average assets.

Operating net income and operating diluted earnings per share exclude items that management believes are unrelated to its core banking business such as merger and acquisition expenses, gain (loss) on disposition of investment securities, and other items. The Company's management uses operating net income and operating diluted earnings per share to measure the strength of the Company's core banking business and to identify trends that may to some extent be obscured by such excluded gains or losses.

Management also supplements its evaluation of financial performance with an analysis of tangible book value per share (which is computed by dividing shareholders' equity less goodwill and acquisition related intangible assets, or "tangible common equity," by common shares outstanding), the tangible common equity ratio (which is computed by dividing tangible common equity by tangible assets, defined as total assets less goodwill and acquisition related intangibles), return on average assets and return on tangible common equity on an operating basis, the operating efficiency ratio (which is computed by dividing noninterest expense adjusted for non-operating expenses and total revenue adjusted for gain/(loss) on disposition of investment securities), operating pre-tax pre-provision income over average assets (which is computed by dividing income before taxes adjusted for the provision for (release of) credit losses, non-operating expenses, and gain/(loss) on disposition of investment securities over average assets). The Company has included information on these non-GAAP financial measures because the Company believes that investors may find it useful to have access to the same analytical tool used by management. As a result of merger and acquisition activity, the Company has recognized goodwill and other intangible assets in 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-operating and excludes when computing these non-GAAP measures can be of substantial importance to the Company's results for any particular quarter or year. The Company's non-GAAP performance measures are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented under "GAAP to Non-GAAP Reconciliations."

CONTACT:
Cambridge Bancorp
Michael F. Carotenuto
Chief Financial Officer
617-520-5520

 

 

CAMBRIDGE BANCORP AND SUBSIDIARIES

QUARTERLY UNAUDITED RESULTS




Three Months Ended



Nine Months Ended




September 30,



June 30,



September 30,



September 30,




2021



2021



2020



2021



2020




(dollars in thousands, except per share data)


Interest and Dividend Income


$

33,654



$

33,528



$

36,881



$

100,003



$

93,506


Interest Expense



1,233




1,147




1,919




3,795




7,355


  Net Interest and Dividend Income



32,421




32,381




34,962




96,208




86,151


Provision for (Release of) for Credit Losses



86




(901)




2,000




(1,021)




18,430


Noninterest Income



11,115




10,906




10,933




32,870




28,723


Noninterest Expense



25,524




25,273




25,445




75,016




70,958


Income Before Income Taxes



17,926




18,915




18,450




55,083




25,486


Income Tax Expense



4,607




4,971




5,021




14,321




6,542


  Net Income


$

13,319



$

13,944



$

13,429



$

40,762



$

18,944


















Operating Net Income*


$

13,887



$

13,944



$

14,317



$

41,330



$

29,528


















Data Per Common Share:
















 Basic Earnings Per Share


$

1.91



$

2.00



$

1.94



$

5.86



$

3.11


 Diluted Earnings Per Share



1.89




1.98




1.93




5.80




3.09


 Operating Diluted Earnings Per Share*



1.97




1.98




2.06




5.89




4.83


 Dividends Declared Per Share



0.61




0.61




0.53




1.77




1.59


 Average Common Shares Outstanding:
















   Basic



6,932,882




6,930,268




6,918,692




6,924,168




6,078,586


   Diluted



6,999,773




6,998,936




6,954,324




6,991,175




6,113,828


















Selected Performance Ratios:
















 Net Interest Margin, FTE



3.10

%



3.25

%



3.73

%



3.23

%



3.65

%

 Adjusted Net Interest Margin, FTE



2.92

%



3.01

%



3.41

%



3.02

%



3.39

%

 Cost of Funds



0.12

%



0.11

%



0.20

%



0.13

%



0.31

%

 Cost of Interest-Bearing Liabilities



0.18

%



0.18

%



0.31

%



0.20

%



0.46

%

 Cost of Deposits



0.11

%



0.11

%



0.16

%



0.12

%



0.28

%

 Cost of Deposits excluding Wholesale Deposits



0.11

%



0.11

%



0.14

%



0.12

%



0.26

%

 Return on Average Assets



1.20

%



1.32

%



1.34

%



1.29

%



0.75

%

 Return on Average Equity



12.47

%



13.57

%



13.78

%



13.17

%



7.53

%

 Efficiency Ratio*



58.63

%



58.38

%



55.44

%



58.12

%



61.77

%

 Operating Return on Average Assets*



1.25

%



1.32

%



1.43

%



1.31

%



1.17

%

 Operating Return on Tangible Common Equity*



14.92

%



15.64

%



17.12

%



15.40

%



13.48

%

 Operating Efficiency Ratio*



56.82

%



58.38

%



52.90

%



57.51

%



56.77

%



















September 30,



June 30,



December 31,



September 30,







2021



2021



2020



2020







(dollars in thousands, except per share data)





Total Assets


$

4,483,567



$

4,303,287



$

3,949,297



$

3,987,109





Total Loans



3,300,918




3,281,149




3,153,648




3,284,286





Total Deposits



3,934,846




3,764,558




3,403,083




3,331,942





Allowance for Credit Losses



35,231




35,029




36,016




35,920





Allowance to Total Loans (ex. PPP)



1.09

%



1.10

%



1.19

%



1.16

%




Non-Performing Loans



5,851




5,463




8,962




9,189





Non-Performing Loans/Total loans



0.18

%



0.17

%



0.28

%



0.28

%




QTD Net Recoveries (Charge-offs) to Total Loans
(annualized)



0.01

%



0.01

%



0.02

%


(0.03)

%




Tangible Common Equity Ratio*



8.42

%



8.59

%



8.91

%



8.60

%




Tangible Common Equity Ratio (ex. PPP)*



8.53

%



8.81

%



9.20

%



9.03

%




Book Value Per Share


$

61.38



$

60.23



$

58.00



$

56.73





Tangible Book Value Per Share*


$

53.54



$

52.37



$

50.07



$

48.80





Wealth Management AUM


$

4,324,400



$

4,282,204



$

3,994,152



$

3,791,064





Wealth Management AUM & AUA


$

4,506,174



$

4,471,157



$

4,167,903



$

3,948,478





* See GAAP to Non-GAAP Reconciliations
















 

 

CAMBRIDGE BANCORP AND SUBSIDIARIES

UNAUDITED CONSOLIDATED BALANCE SHEETS




September 30, 2021



December 31, 2020




(dollars in thousands, except par value)


Assets







Cash and cash equivalents


$

93,477



$

75,785


Investment securities







Available for sale, at fair value (amortized cost $211,900 and $234,252, respectively)



210,993




237,030


Held to maturity, at amortized cost (fair value $668,640 and $260,139, respectively)



666,322




247,672


Total investment securities



877,315




484,702


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






6,909


Loans







Residential mortgage



1,381,413




1,298,868


Commercial mortgage



1,474,694




1,358,962


Home equity



90,697




106,194


Commercial and industrial



315,904




347,855


Consumer



38,210




41,769


Total loans



3,300,918




3,153,648


Less: allowance for credit losses on loans



(35,231)




(36,016)


Net loans



3,265,687




3,117,632


Federal Home Loan Bank of Boston Stock, at cost



4,816




5,734


Bank owned life insurance



46,773




46,169


Banking premises and equipment, net



17,266




18,158


Right-of-use asset operating leases



31,639




34,927


Deferred income taxes, net



10,834




11,639


Accrued interest receivable



8,895




9,514


Goodwill



51,912




51,912


Merger-related intangibles, net



2,707




2,977


Other assets



72,246




83,239


Total assets


$

4,483,567



$

3,949,297


Liabilities







Deposits







Demand


$

1,281,881



$

1,006,132


Interest-bearing checking



682,675




625,650


Money market



841,641




532,218


Savings



937,565




984,262


Certificates of deposit



191,084




254,821


Total deposits



3,934,846




3,403,083


Borrowings



16,878




32,992


Operating lease liabilities



34,341




37,448


Other liabilities



69,925




74,042


Total liabilities



4,055,990




3,547,565


Shareholders' Equity







Common stock, par value $1.00; Authorized: 10,000,000 shares; Outstanding:
6,965,871 shares and 6,926,728 shares, respectively



6,966




6,927


Additional paid-in capital



228,694




226,967


Retained earnings



193,861




165,404


Accumulated other comprehensive income (loss)



(1,944)




2,434


Total shareholders' equity



427,577




401,732


Total liabilities and shareholders' equity


$

4,483,567



$

3,949,297


 

 

CAMBRIDGE BANCORP AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME




Three Months Ended




Nine Months Ended




September 30,
2021



June 30,

2021



September 30,
2020




September 30,
2021



September 30,
2020




(dollars in thousands, except share data)


Interest and dividend income

















Interest on taxable loans


$

30,093



$

30,557



$

34,468




$

90,975



$

85,936


Interest on tax-exempt loans



353




275




243





850




652


Interest on taxable investment securities



2,502




2,023




1,404





6,110




4,648


Interest on tax-exempt investment securities



671




633




631





1,962




1,827


Dividends on FHLB of Boston stock



7




12




127





19




280


Interest on overnight investments



28




28




8





87




163


Total interest and dividend income



33,654




33,528




36,881





100,003




93,506


Interest expense

















Interest on deposits



1,086




1,006




1,354





3,367




5,879


Interest on borrowed funds



147




141




376





428




1,223


Interest on subordinated debt









189








253


Total interest expense



1,233




1,147




1,919





3,795




7,355


Net interest and dividend income



32,421




32,381




34,962





96,208




86,151


Provision for (release of) credit losses



86




(901)




2,000





(1,021)




18,430


Net interest and dividend income after provision
for (release of) credit losses



32,335




33,282




32,962





97,229




67,721


Noninterest income

















Wealth management revenue



9,238




8,623




8,025





26,012




21,686


Deposit account fees



462




484




603





1,420




2,089


ATM/Debit card income



406




405




349





1,144




946


Bank owned life insurance income



199




209




201





604




526


Gain on disposition of investment securities
















69


Gain on loans sold



45




165




873





779




1,185


Loan related derivative income



390




567




292





1,628




1,137


Other income



375




453




590





1,283




1,085


Total noninterest income



11,115




10,906




10,933





32,870




28,723


Noninterest expense

















Salaries and employee benefits



16,404




16,462




15,744





48,912




42,302


Occupancy and equipment



3,303




3,503




3,676





10,382




9,421


Data processing



2,052




2,179




2,084





6,265




5,601


Professional services



1,468




1,297




1,151





4,037




3,108


Marketing



608




953




420





2,024




1,162


FDIC insurance



305




261




313





902




810


Non-operating expenses



787







1,168





787




5,787


Other expenses



597




618




889





1,707




2,767


Total noninterest expense



25,524




25,273




25,445





75,016




70,958


Income before income taxes



17,926




18,915




18,450





55,083




25,486


Income tax expense



4,607




4,971




5,021





14,321




6,542


Net income


$

13,319




13,944




13,429




$

40,762



$

18,944


Share data:

















Weighted average shares outstanding, basic



6,932,882




6,930,268




6,918,692





6,924,168




6,078,586


Weighted average shares outstanding, diluted



6,999,773




6,998,936




6,954,324





6,991,175




6,113,828


Basic earnings per share


$

1.91



$

2.00



$

1.94




$

5.86



$

3.11


Diluted earnings per share


$

1.89



$

1.98



$

1.93




$

5.80



$

3.09


 

 

CAMBRIDGE BANCORP AND SUBSIDIARIES

MARGIN & YIELD ANALYSIS




Three Months Ended




September 30, 2021



June 30, 2021



September 30, 2020




Average
Balance



Interest
Income/
Expenses
  (1)



Rate
Earned/
Paid (1)



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


$

3,242,476



$

30,093




3.68

%


$

3,195,077



$

30,557




3.84

%


$

3,288,304



$

34,468




4.17

%

Tax-exempt



45,228




448




3.93




33,039




348




4.22




18,940




307




6.45


Securities available for
   sale (3)




























Taxable



213,542




660




1.23




218,230




651




1.20




129,957




524




1.60


Securities held to maturity




























Taxable



459,940




1,842




1.59




343,380




1,372




1.60




147,771




880




2.37


Tax-exempt



105,672




850




3.19




102,650




801




3.13




90,698




799




3.50


Cash and cash equivalents



113,511




28




0.10




132,964




28




0.08




67,056




8




0.05


Total interest-earning
   assets (4)



4,180,369




33,921




3.22

%



4,025,340




33,757




3.36

%



3,742,726




36,986




3.93

%

Non-interest-earning
   assets



252,201










251,641










281,910








Allowance for credit losses



(35,302)










(36,183)










(33,872)








Total assets


$

4,397,268









$

4,240,798









$

3,990,764








LIABILITIES AND
   SHAREHOLDERS'
   EQUITY




























Interest-bearing deposits




























Checking accounts


$

685,731



$

63




0.04

%


$

671,424



$

51




0.03

%


$

577,294



$

164




0.11

%

Savings accounts



949,487




198




0.08




959,606




174




0.07




963,253




565




0.23


Money market accounts



794,081




613




0.31




706,100




467




0.27




435,417




245




0.22


Certificates of deposit



201,944




212




0.42




218,738




314




0.58




333,366




380




0.45


Total interest-bearing
   deposits



2,631,243




1,086




0.16




2,555,868




1,006




0.16




2,309,330




1,354




0.23


Subordinated debt





















9,936




189




7.57


Other borrowed funds



17,005




147




3.43




18,288




141




3.09




177,423




376




0.84


Total interest-bearing
   liabilities



2,648,248




1,233




0.18

%



2,574,156




1,147




0.18

%



2,496,689




1,919




0.31

%

Non-interest-bearing
   liabilities




























Demand deposits



1,219,288










1,156,854










986,590








Other liabilities



105,846










97,515










119,762








Total liabilities



3,973,382










3,828,525










3,603,041








Shareholders' equity



423,886










412,273










387,723








Total liabilities &
   shareholders'
   equity


$

4,397,268









$

4,240,798









$

3,990,764








Net interest income on a
   fully taxable equivalent
   basis






32,688










32,610










35,067





Less taxable equivalent
   adjustment






(274)










(241)










(232)





Net interest income





$

32,414









$

32,369









$

34,835





Net interest spread (5)









3.03

%









3.18

%









3.63

%

Net interest margin (6)









3.10

%









3.25

%









3.73

%



(1)

Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21% in 2021 and 2020.

(2)

Nonaccrual loans are included in average amounts outstanding. 

(3)

Average balances of securities available for sale calculated utilizing amortized cost.

(4)

Federal Home Loan Bank stock balance is excluded from interest-earning assets and associated dividend income is excluded from interest income.

(5)

Net interest spread represents the difference between the weighted average yield on interest-earning assets, inclusive of PPP loans originated during 2020 and 2021, and the weighted average cost of interest-bearing liabilities.

(6)

Net interest margin represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets, inclusive of PPP loans originated during 2020 and 2021.

 

 

CAMBRIDGE BANCORP AND SUBSIDIARIES

MARGIN & YIELD ANALYSIS




Nine Months Ended




September 30, 2021



September 30, 2020




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


$

3,193,657



$

90,975




3.81

%


$

2,719,965



$

85,936




4.22

%

Tax-exempt



34,918




1,077




4.12




21,175




825




5.20


Securities available for sale (3)



















Taxable



220,429




2,004




1.22




126,433




1,742




1.84


Securities held to maturity



















Taxable



330,011




4,106




1.66




158,506




2,906




2.45


Tax-exempt



103,569




2,484




3.21




86,275




2,313




3.58


Cash and cash equivalents



130,221




87




0.09




57,472




163




0.38


Total interest-earning assets (4)



4,012,805




100,733




3.36

%



3,169,826




93,885




3.96

%

Non-interest-earning assets



254,351










236,346








Allowance for credit losses



(35,822)










(25,221)








Total assets


$

4,231,334









$

3,380,951








LIABILITIES AND SHAREHOLDERS'
   EQUITY



















Interest-bearing deposits



















Checking accounts


$

663,497



$

198




0.04

%


$

525,511



$

532




0.14

%

Savings accounts



962,067




644




0.09




922,835




2,797




0.40


Money market accounts



696,203




1,617




0.31




300,300




834




0.37


Certificates of deposit



219,876




908




0.55




250,796




1,716




0.91


Total interest-bearing deposits



2,541,643




3,367




0.18

%



1,999,442




5,879




0.39

%

Subordinated debt












4,421




253




7.64


Other borrowed funds



19,082




428




3.00




147,730




1,223




1.11


Total interest-bearing liabilities



2,560,725




3,795




0.20

%



2,151,593




7,355




0.46

%

Non-interest-bearing liabilities



















Demand deposits



1,154,222










793,934








Other liabilities



102,705










99,168








Total liabilities



3,817,652










3,044,695








Shareholders' equity



413,682










336,256








Total liabilities & shareholders' equity


$

4,231,334









$

3,380,951








Net interest income on a fully taxable equivalent
   basis






96,938










86,530





Less taxable equivalent adjustment






(749)










(659)





Net interest income





$

96,189









$

85,871





Net interest spread (5)









3.16

%









3.50

%

Net interest margin (6)









3.23

%









3.65

%



(1)

Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21% in 2021 and 2020.

(2)

Nonaccrual loans are included in average amounts outstanding. 

(3)

Average balances of securities available for sale calculated utilizing amortized cost.

(4)

Federal Home Loan Bank stock balance is excluded from interest-earning assets and associated dividend income is excluded from interest income.

(5)

Net interest spread represents the difference between the weighted average yield on interest-earning assets, inclusive of PPP loans originated during 2020 and 2021, and the weighted average cost of interest-bearing liabilities.

(6)

Net interest margin represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets, inclusive of PPP loans originated during 2020 and 2021.

 

GAAP to Non-GAAP Reconciliations (dollars in thousands except per share data)

Statement on Non-GAAP Measures: The Company believes the presentation of the following non-GAAP financial measures provides useful supplemental information that is essential to an investor's proper understanding of the results of operations and financial condition of the Company. Management uses non-GAAP financial measures in its analysis of the Company's performance. These non-GAAP measures should not be viewed as substitutes for the financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.



Three Months Ended



Nine Months Ended


Operating Net Income / Operating Diluted Earnings
Per Share


September 30,
2021



June 30,

2021



September 30,
2020



September 30,
2021



September 30,
2020




(dollars in thousands, except share data)


Net Income (a GAAP measure)


$

13,319



$

13,944



$

13,429



$

40,762



$

18,944


Add: Merger expenses









1,168







5,787


Add: Gain on disposition of investment
   securities















(69)


Add: Provision established for acquired
   Wellesley loans















8,638


Add: Branch and office closure expenses



787










787





Tax effect of non-operating adjustments (1)



(219)







(280)




(219)




(3,772)


Operating Net Income (a non-GAAP
   measure)


$

13,887



$

13,944



$

14,317



$

41,330



$

29,528


Less: Dividends and Undistributed Earnings
   Allocated to Participating Securities (GAAP)



(65)




(67)




(19)




(186)




(22)


Operating Income Applicable to Common
   Shareholders (a non-GAAP measure)


$

13,822



$

13,877



$

14,298



$

41,144



$

29,506


Weighted Average Diluted Shares



6,999,773




6,998,936




6,954,324




6,991,175




6,113,828


Operating Diluted Earnings Per Share
   (a non-GAAP measure)


$

1.97



$

1.98



$

2.06



$

5.89



$

4.83




(1)

The net tax benefit associated with non-operating items is determined by assessing whether each non-operating item is included or excluded from net taxable income and applying the Company's combined marginal tax rate to only those items included in net taxable income.  The tax effect for prior quarters may have been updated to reflect the final tax deductibility.

 

 



September 30,
2021



June 30,

2021



December 31,
2020



September 30,
2020




(dollars in thousands)


Tangible Common Equity:













Shareholders' equity (GAAP)


$

427,577



$

419,501



$

401,732



$

393,073


Less: Goodwill and acquisition related intangibles (GAAP)



(54,619)




(54,709)




(54,889)




(54,980)


Tangible Common Equity (a non-GAAP measure)


$

372,958



$

364,792



$

346,843



$

338,093


Total assets (GAAP)


$

4,483,567



$

4,303,287



$

3,949,297



$

3,987,109


Less: Goodwill and acquisition related intangibles (GAAP)



(54,619)




(54,709)




(54,889)




(54,980)


Tangible assets (a non-GAAP measure)


$

4,428,948



$

4,248,578



$

3,894,408



$

3,932,129


Tangible Common Equity Ratio (a non-GAAP
   measure)



8.42

%



8.59

%



8.91

%



8.60

%














Tangible Common Equity (excluding PPP loans):













Tangible Common Equity (a non-GAAP measure)


$

372,958



$

364,792



$

346,843



$

338,093


Tangible assets (a non-GAAP measure)


$

4,428,948



$

4,248,578



$

3,894,408



$

3,932,129


Less: PPP loans



(58,767)




(107,638)




(124,201)




(189,916)


Tangible assets (excluding PPP Loans) (a non-GAAP
   measure)


$

4,370,181



$

4,140,940



$

3,770,207



$

3,742,213


Tangible Common Equity Ratio (excluding PPP Loans)
   (a non-GAAP measure)



8.53

%



8.81

%



9.20

%



9.03

%














Tangible Book Value Per Share:













Tangible Common Equity (a non-GAAP measure)


$

372,958



$

364,792



$

346,843



$

338,093


Common shares outstanding



6,965,871




6,965,557




6,926,728




6,928,288


Tangible Book Value Per Share (a non-GAAP measure)


$

53.54



$

52.37



$

50.07



$

48.80


 

 



Three Months Ended



Nine Months Ended




September 30,

2021



June 30,

2021



September 30,
2020



September 30,
2021



September 30,
2020




(dollars in thousands)


Efficiency Ratio: (1)
















Noninterest expense


$

25,524



$

25,273



$

25,445



$

75,016



$

70,958


Net interest and dividend income


$

32,421



$

32,381



$

34,962



$

96,208



$

86,151


Total noninterest income



11,115




10,906




10,933




32,870




28,723


Total revenue


$

43,536



$

43,287



$

45,895



$

129,078



$

114,874


Efficiency Ratio



58.63

%



58.38

%



55.44

%



58.12

%



61.77

%

















Operating Efficiency Ratio: (2)
















Noninterest expense


$

25,524



$

25,273



$

25,445



$

75,016



$

70,958


Merger expenses (Pretax)









(1,168)







(5,787)


Branch and office closure expenses (Pretax)



(787)










(787)





Operating expense (a non-GAAP measure)


$

24,737



$

25,273



$

24,277



$

74,229



$

65,171


Total revenue


$

43,536



$

43,287



$

45,895



$

129,078



$

114,874


Add: Gain on disposition of investment
   securities















(69)


Operating revenue (a non-GAAP measure)


$

43,536



$

43,287



$

45,895



$

129,078



$

114,805


Operating Efficiency Ratio (a non-GAAP
measure)



56.82

%



58.38

%



52.90

%



57.51

%



56.77

%



















Three Months Ended



Nine Months Ended




September 30,

2021



June 30,

2021



September 30,
2020



September 30,
2021



September 30,
2020




(dollars in thousands)


Operating Return on Tangible Common Equity: (3)
















Operating Net Income (a non-GAAP measure)


$

13,887



$

13,944



$

14,319



$

41,330



$

29,528


Average common equity


$

423,886



$

412,273



$

387,723



$

413,682



$

336,256


Average goodwill and merger related intangibles



(54,659)




(54,752)




(55,030)




(54,752)




(43,634)


Average tangible common equity (a non-GAAP measure)


$

369,227



$

357,521



$

332,693



$

358,930



$

292,622


Operating Return on Tangible Common Equity
(a non-GAAP measure)



14.92

%



15.64

%



17.12

%



15.40

%



13.48

%

















Operating Return on Average Assets: (4)
















Operating Net Income (a non-GAAP measure)


$

13,887



$

13,944



$

14,319



$

41,330



$

29,528


Average assets


$

4,397,268



$

4,240,798



$

3,990,764



$

4,231,334



$

3,380,951


Operating Return on Average Assets (a non-GAAP
measure)



1.25

%



1.32

%



1.43

%



1.31

%



1.17

%

 

 



Three Months Ended



Nine Months Ended




September 30,
2021



June 30,
2021



September 30,
2020



September 30,
2021



September 30,
2020




(dollars in thousands)


Operating Pre-Tax Pre-Provision (PTPP) Income (5)
















Income before income taxes (GAAP)


$

17,926



$

18,915



$

18,450



$

55,083



$

25,486


Add: Provision (Release) for Credit Losses (GAAP)



86




(901)




2,000




(1,021)




18,430


Add: Non-operating expenses (GAAP)



787







1,168




787




5,787


Add: Gain on disposition of investment securities (GAAP)















(69)


Operating PTPP Income (a non-GAAP measure)


$

18,799



$

18,014



$

21,618



$

54,849



$

49,634


Average assets



4,397,268




4,240,798




3,990,764




4,231,334




3,380,951


Operating PTPP Return on Average Assets (a non-
GAAP measure)



1.70

%



1.70

%



2.16

%



1.73

%



1.96

%



(1)

The efficiency ratio represents noninterest expense as a percentage of the sum of net interest and dividend income and noninterest income.

(2)

Operating efficiency ratio represents operating expense as a percentage of operating revenue. 

(3)

Operating return on tangible common equity represents operating net income as a percentage of average tangible common equity.

(4)

Operating return on average assets represents operating net income as a percentage of average assets.

(5)

Operating Pre-Tax Pre-Provision ("PTPP") Income represents income before income taxes adjusted for the provision for (release of) credit losses, non-operating expenses, and gain on disposition of investment securities as a percentage of average assets.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/cambridge-bancorp-announces-operating-results-for-the-third-quarter-and-declares-dividend-301402862.html

SOURCE Cambridge Bancorp