Hingham Savings Reports Third Quarter 2023 Results

In this article:
Hingham Institution for SavingsHingham Institution for Savings
Hingham Institution for Savings

HINGHAM, Mass., Oct. 13, 2023 (GLOBE NEWSWIRE) -- HINGHAM INSTITUTION FOR SAVINGS (NASDAQ: HIFS), Hingham, Massachusetts announced results for the quarter ended September 30, 2023.

Earnings

Net income for the quarter ended September 30, 2023 was $3,297,000 or $1.53 per share basic and $1.50 per share diluted, as compared to $10,499,000 or $4.89 per share basic and $4.77 per share diluted for the same period last year. The Bank’s annualized return on average equity for the third quarter of 2023 was 3.25%, and the annualized return on average assets was 0.31%, as compared to 11.07% and 1.05% for the same period in 2022. Net income per share (diluted) for the third quarter of 2023 decreased by 69% over the same period in 2022.

Core net income for the quarter ended September 30, 2023, which represents net income excluding the after-tax gains and losses on securities, both realized and unrealized, and the after-tax gains on the disposal of fixed assets, was $2,895,000 or $1.35 per share basic and $1.32 per share diluted, as compared to $14,491,000 or $6.75 per share basic and $6.58 per share diluted for the same period last year. The Bank’s annualized core return on average equity for the third quarter of 2023 was 2.85%, and the annualized core return on average assets was 0.27%, as compared to 15.28% and 1.45% for the same period in 2022. Core net income per share (diluted) for the third quarter of 2023 decreased by 80% over the same period in 2022.

Net income for the nine months ended September 30, 2023 was $20,056,000 or $9.33 per share basic and $9.14 per share diluted, as compared to $25,554,000 or $11.92 per share basic and $11.60 per share diluted for the same period last year.   The Bank’s annualized return on average equity for the first nine months of 2023 was 6.70%, and the annualized return on average assets was 0.64%, as compared to 9.18% and 0.91% for the same period in 2022. Net income per share (diluted) for the first nine months of 2023 decreased by 21% over the same period in 2022.

Core net income for the nine months ended September 30, 2023, which represents net income excluding the after-tax gains and losses on securities, both realized and unrealized, and the after-tax gains on the disposal of fixed assets, was $12,686,000 or $5.90 per share basic and $5.78 per share diluted, as compared to $44,856,000 or $20.92 per share basic and $20.36 per share diluted for the same period last year. The Bank’s annualized core return on average equity for the first nine months of 2023 was 4.24%, and the annualized core return on average assets was 0.41%, as compared to 16.11% and 1.60% for the same period in 2022. Core net income per share (diluted) for the first nine months of 2023 decreased by 72% over the same period in 2022.

See Page 11 for a reconciliation between Generally Accepted Accounting Principles (“GAAP”) net income and core net income. In calculating core net income, the Bank did not make any adjustments other than those relating to after-tax gains and losses on equity securities, realized and unrealized, and after-tax gains on the disposal of fixed assets.

Balance Sheet and Capital Management

Total assets were $4.357 billion at September 30, 2023, representing 5% annualized growth year-to-date and 7% growth from September 30, 2022.

Net loans increased to $3.809 billion at September 30, 2023, representing 5% annualized growth year-to-date and 7% growth from September 30, 2022. Lending was concentrated in the Boston and Washington D.C. markets and remained focused on multifamily commercial real estate. Lending in the San Francisco Bay Area market has been relatively limited in 2023; the Bank continues to evaluate new opportunities, but the Bank’s customers have been less active given market conditions. The Bank continues to search for talented commercial bankers in San Francisco with experience in multifamily lending and strong deposit-focused relationships.

Retail and business deposits were $1.922 billion at September 30, 2023, representing 2% annualized growth year-to-date and 2% growth from September 30, 2022. Non-interest-bearing deposits, included in retail and business deposits, decreased to $359.1 million at September 30, 2023, representing a 10% annualized decline year-to-date and 14% decline from September 30, 2022. A portion of these non-interest bearing deposits have shifted towards higher-rate alternatives at the Bank. The Bank continued to focus on developing new relationships with commercial, non-profit, and existing customers. The stability of the Bank’s balance sheet, as well as full and unlimited deposit insurance through the Bank’s participation in the Massachusetts Depositors Insurance Fund, has historically been appealing to customers in times of uncertainty.

Shortly before the conclusion of the second quarter, the Bank obtained regulatory approval to exercise branch powers at its office in Washington, D.C. in Georgetown. In conjunction with these powers, we continue to search for commercial bankers to join our Specialized Deposit Group in Washington, D.C.

Wholesale deposits, which include brokered and listing service time deposits, were $493.8 million at September 30, 2023, representing a 26% annualized decline year-to-date and a 29% decline from September 30, 2022, as the Bank continued to manage its wholesale funding mix between wholesale time deposits and Federal Home Loan Bank advances in order to mitigate the negative impact of increasing short term rates in the cost of funds. This decline in wholesale deposits was primarily driven by the decline in the Bank’s listing service time deposits, as the Bank opted to replace this funding with brokered certificates of deposit and borrowings from the Federal Home Loan Bank. Pricing in the listing service market has generally exceeded other wholesale funding sources over the last year.

Borrowings from the Federal Home Loan Bank totaled $1.509 billion at September 30, 2023, representing a 24% annualized growth year-to-date, and a 40% increase from September 30, 2022. As of September 30, 2023, the Bank maintained $544.0 million in immediately available borrowing capacity at the Federal Home Loan Bank of Boston and the Federal Reserve Bank, in addition to the $334.6 million cash balance held at the Federal Reserve Bank.

Book value per share was $186.74 as of September 30, 2023, representing 5% annualized growth year-to-date and 6% growth from September 30, 2022. In addition to the increase in book value per share, the Bank has declared $3.15 in dividends per share since September 30, 2022, including a special dividend of $0.63 per share declared during the fourth quarter of 2022.

On September 20, 2023, the Bank’s Board of Directors declared a regular cash dividend of $0.63 per share. The dividend will be paid on November 8, 2023 to stockholders of record as of October 30, 2023. This will be the Bank’s 119th consecutive quarterly dividend. The Bank has also declared special cash dividends in each of the last twenty-eight years, typically in the fourth quarter.

The Bank sets the level of the special dividend based on the Bank’s capital requirements and the prospective return on other capital allocation options. This may result in special dividends, if any, significantly above or below the regular quarterly dividend. Future regular and special dividends will be considered by the Board of Directors on a quarterly basis.

Operational Performance Metrics

The net interest margin for the quarter ended September 30, 2023 decreased 171 basis points to 1.05%, as compared to 2.76% for the same period last year. The Bank experienced a substantial increase in the cost of interest-bearing liabilities when compared to the prior year. This was driven primarily by the repricing of the Bank’s wholesale borrowings, wholesale deposits and higher rates on the Bank’s retail and commercial deposits. During this period, the increase in the cost of funds was partially offset by a higher yield on interest-earning assets, driven primarily by an increase in the yield on loans, an increase in the interest on reserves held at the Federal Reserve Bank of Boston and a higher Federal Home Loan Bank of Boston stock dividend.

In a linked quarter comparison, the net interest margin for the quarter ended September 30, 2023 decreased 23 basis points to 1.05%, as compared to 1.28% in the quarter ended June 30, 2023. This was primarily the result of the continued increase in the cost of interest-bearing liabilities, driven primarily by the repricing of certain long-term wholesale deposits that matured in July 2023. This was partially offset by an increase in the yield on loans and an increase in the interest on reserve balances held at the Federal Reserve Bank of Boston from the prior quarter. The increase in the yield on loans was driven by both new loan originations at higher rates and the repricing of existing adjustable rate loans. Over the course of the third quarter, the Bank experienced declining pressure on negotiated money market deposit rates and certificates of deposits. The Bank also found significantly greater pricing leverage on newly committed and originated credits.

The net interest margin for the nine months ended September 30, 2023 decreased 182 basis points to 1.26%, as compared to 3.08% for the same period last year. The Bank experienced a substantial increase in the cost of interest-bearing liabilities when compared to the prior year. This was driven primarily by the repricing of the Bank’s wholesale borrowings, wholesale deposits and higher rates on the Bank’s retail and commercial deposits. During this period, the increase in the cost of funds was partially offset by a higher yield on interest-earning assets, driven primarily by an increase in the interest on reserve held at the Federal Reserve Bank of Boston, an increase in the yield on loans and a higher Federal Home Loan Bank of Boston stock dividend.

Key credit and operational metrics remained strong in the third quarter. At September 30, 2023, non-performing assets totaled 0.00% of total assets, compared to 0.03% at December 31, 2022 and 0.02% at September 30, 2022. Non-performing loans as a percentage of the total loan portfolio totaled 0.01% at September 30, 2023, compared to 0.03% at December 31, 2022 and 0.02% at September 30, 2022. The Bank had no non-performing commercial real estate loans at September 30, 2023. The Bank did not record any charge-offs in the first nine months of 2023, as compared to $50,000 of net recoveries in the first nine months of 2022.

The Bank did not own any foreclosed property on September 30, 2023, December 31, 2022 and September 30, 2022. In the first quarter of 2023, the Bank foreclosed on a small commercial property in Massachusetts and purchased the property at auction. The Bank subsequently sold the property within the quarter and recovered all principal, interest and expenses. The Bank also recognized an additional $85,000 gain on sale, reflected as a contra expense in foreclosure and related expense in the Consolidated Statement of Net Income.

The efficiency ratio, as defined on page 6 below, increased to 62.55% for the third quarter of 2023, as compared to 24.98% for the same period last year. Operating expenses as a percentage of average assets decreased to 0.67% in the third quarter of 2023, as compared to 0.69% for the same period last year. As the efficiency ratio can be significantly influenced by the level of net interest income, the Bank utilizes these paired figures together to assess its operational efficiency over time. During periods of significant net interest income volatility, the efficiency ratio in isolation may over or understate the underlying operational efficiency of the Bank. The Bank remains focused on reducing waste through an ongoing process of continuous improvement and standard work that supports operational leverage.

These operational metrics reflect the Bank’s disciplined focus on credit quality and expense management.

Current Expected Credit Losses (“CECL”)

On January 1, 2023, the Bank adopted ASU 2016-13 - Measurement of Credit Losses on Financial Instruments, and recorded a one-time transition amount of $545,000, net of taxes, as a decrease to retained earnings. This amount represents additional reserves for loans that existed upon adopting the new guidance. No reserves were recorded for unfunded commitments, based upon management’s evaluation of the probability of funding and risk of loss, which indicated the required reserve was not material. The adoption of CECL did not have a material impact on the Bank’s regulatory capital ratios.

Chairman Robert H. Gaughen Jr. stated, “Returns on equity and assets in the third quarter remained significantly lower than our long-term performance, reflecting the challenge from the increase in short-term interest rates over the last twelve months and the inversion of the yield curve. As the Federal Reserve approaches the level of short-term rates that is sufficiently restrictive to return inflation to its target, the yield curve has started to steepen again. This will eventually allow us to achieve more satisfactory returns as we obtain higher rates on new and adjusting loans and incremental funding pressure abates.

While the current market environment is extraordinarily challenging, the Bank’s business model has been built over time to compound shareholder capital over an economic cycle. During all such periods, we remain focused on careful capital allocation, defensive underwriting and disciplined cost control - the building blocks for compounding shareholder capital through all stages of the economic cycle. These remain constant, regardless of the macroeconomic environment in which we operate.

It is important during difficult periods that we continue to prioritize long-term investments, despite the temporary but very significant pressure on margins and lower net income. This means working to attract new core deposit and loan customers, as well as talented staff that can help us continue to build our business well into the future.”

The Bank’s quarterly financial results are summarized in the earnings release, but shareholders are encouraged to read the Bank’s quarterly reports on Form 10-Q, which are generally available several weeks after the earnings release. The Bank expects to file Form 10-Q for the quarter ended September 30, 2023 with the Federal Deposit Insurance Corporation (FDIC) on or about November 7, 2023.

Incorporated in 1834, Hingham Institution for Savings is one of America’s oldest banks. The Bank maintains offices in Boston, Nantucket, and Washington, D.C., and provides commercial mortgage and banking services in the San Francisco Bay Area.

The Bank’s shares of common stock are listed and traded on The NASDAQ Stock Market under the symbol HIFS.

HINGHAM INSTITUTION FOR SAVINGS
Selected Financial Ratios

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

2022

 

2023

 

2022

 

2023

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

1.05

%

 

0.31

%

 

0.91

%

 

0.64

%

Return on average equity (1)

11.07

 

 

3.25

 

 

9.18

 

 

6.70

 

Core return on average assets (1) (5)

1.45

 

 

0.27

 

 

1.60

 

 

0.41

 

Core return on average equity (1) (5)

15.28

 

 

2.85

 

 

16.11

 

 

4.24

 

Interest rate spread (1) (2)

2.55

 

 

0.39

 

 

2.94

 

 

0.65

 

Net interest margin (1) (3)

2.76

 

 

1.05

 

 

3.08

 

 

1.26

 

Operating expenses to average assets (1)

0.69

 

 

0.67

 

 

0.69

 

 

0.68

 

Efficiency ratio (4)

24.98

 

 

62.55

 

 

22.65

 

 

53.69

 

Average equity to average assets

9.48

 

 

9.59

 

 

9.92

 

 

9.58

 

Average interest-earning assets to average interest-bearing liabilities

123.53

 

 

120.53

 

 

124.71

 

 

121.28

 

 

 

 

 

 

 

 

 

 

 

 

 


 

September 30,
2022

 

December 31, 2022

 

September 30,
2023

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses/total loans

 

0.68

%

 

0.68

%

 

 

0.69

%

Allowance for credit losses/non-performing loans

 

3,336.25

 

 

 

2,139.39

 

 

 

13,528.72

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans/total loans

 

0.02

 

 

 

0.03

 

 

 

0.01

 

Non-performing loans/total assets

 

0.02

 

 

 

0.03

 

 

 

0.00

 

Non-performing assets/total assets

 

0.02

 

 

 

0.03

 

 

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Related

 

 

 

 

 

 

 

 

 

 

 

Book value per share

$

175.52

 

 

$

179.74

 

 

$

186.74

 

Market value per share

$

251.11

 

 

$

275.96

 

 

$

186.75

 

Shares outstanding at end of period

 

2,145,400

 

 

 

2,147,400

 

 

 

2,152,400

 

(1) Annualized.

(2) Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.

(3) Net interest margin represents net interest income divided by average interest-earning assets.

(4) The efficiency ratio represents total operating expenses, divided by the sum of net interest income and total other income (loss), excluding gain (loss) on equity securities, net, and the after-tax gain on disposal of fixed assets.

(5) Non-GAAP measurements that represent return on average assets and return on average equity, excluding the after-tax gain (loss) on equity securities, net, and the after-tax gain on disposal of fixed assets.

HINGHAM INSTITUTION FOR SAVINGS
Consolidated Balance Sheets

 

(In thousands, except share amounts)

September 30,
2022

 

December 31,
2022

 

September 30,
2023

(Unaudited)

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

6,682

 

$

7,936

 

$

6,122

Federal Reserve and other short-term investments

 

320,346

 

 

354,097

 

 

347,419

Cash and cash equivalents

 

327,028

 

 

362,033

 

 

353,541

 

 

 

 

 

 

 

 

 

CRA investment

 

8,212

 

 

8,229

 

 

7,973

Other marketable equity securities

 

64,062

 

 

54,967

 

 

65,213

Equity securities, at fair value

 

72,274

 

 

63,196

 

 

73,186

Securities held to maturity, at amortized cost

 

3,500

 

 

3,500

 

 

3,500

Federal Home Loan Bank stock, at cost

 

44,716

 

 

52,606

 

 

62,457

Loans, net of allowance for credit losses of $24,388 at September 30, 2022, $24,989 at December 31, 2022 and $26,381 at September 30, 2023

 

3,562,745

 

 

3,657,782

 

 

3,808,599

Bank-owned life insurance

 

13,232

 

 

13,312

 

 

13,562

Premises and equipment, net

 

17,213

 

 

17,859

 

 

17,027

Accrued interest receivable

 

6,380

 

 

7,122

 

 

7,722

Deferred income tax asset, net

 

4,918

 

 

4,061

 

 

1,949

Other assets

 

10,108

 

 

12,328

 

 

15,179

Total assets

$

4,062,114

 

$

4,193,799

 

$

4,356,722

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

$

2,169,763

 

$

2,118,045

 

$

2,056,582

Non-interest-bearing deposits

 

418,753

 

 

387,244

 

 

359,070

Total deposits

 

2,588,516

 

 

2,505,289

 

 

2,415,652

Federal Home Loan Bank advances

 

1,075,000

 

 

1,276,000

 

 

1,509,000

Mortgagors’ escrow accounts

 

11,764

 

 

12,323

 

 

13,773

Accrued interest payable

 

2,536

 

 

4,527

 

 

8,311

Other liabilities

 

7,740

 

 

9,694

 

 

8,039

Total liabilities

 

3,685,556

 

 

3,807,833

 

 

3,954,775

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $1.00 par value, 2,500,000 shares authorized, none issued

 

 

 

 

 

Common stock, $1.00 par value, 5,000,000 shares authorized; 2,145,400 shares issued and outstanding at September 30, 2022, 2,147,400 issued and outstanding at December 31, 2022 and 2,152,400 shares issued and outstanding at September 30, 2023

 

2,145

 

 

2,147

 

 

2,152

Additional paid-in capital

 

12,914

 

 

13,061

 

 

13,439

Undivided profits

 

361,499

 

 

370,758

 

 

386,356

Total stockholders’ equity

 

376,558

 

 

385,966

 

 

401,947

Total liabilities and stockholders’ equity

$

4,062,114

 

$

4,193,799

 

$

4,356,722


HINGHAM INSTITUTION FOR SAVINGS
Consolidated Statements of Income

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

September 30,

 

September 30,

(In thousands, except per share amounts)

 

 

2022

 

 

 

2023

 

2022

 

 

2023

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

$

34,209

 

 

$

40,245

 

$

96,375

 

 

$

114,467

 

 

Debt securities

 

 

 

 

33

 

 

 

32

 

 

99

 

 

 

98

 

 

Equity securities

 

 

 

 

492

 

 

 

1,163

 

 

1,036

 

 

 

3,110

 

 

Federal Reserve and other short-term investments

 

1,660

 

 

 

3,598

 

 

2,289

 

 

 

10,078

 

 

 

Total interest and dividend income

 

 

36,394

 

 

 

45,038

 

 

99,799

 

 

 

127,753

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

4,483

 

 

 

20,010

 

 

8,089

 

 

 

50,618

 

 

Federal Home Loan Bank and Federal Reserve Bank advances

 

 

 

 

4,608

 

 

 

14,042

 

 

6,531

 

 

 

38,208

 

 

 

Total interest expense

 

 

 

9,091

 

 

 

34,052

 

 

14,620

 

 

 

88,826

 

 

 

Net interest income

 

 

 

27,303

 

 

 

10,986

 

 

85,179

 

 

 

38,927

 

Provision for credit losses

 

 

 

301

 

 

 

241

 

 

3,908

 

 

 

847

 

Net interest income, after provision for credit losses

 

27,002

 

 

 

10,745

 

 

81,271

 

 

 

38,080

 

Other income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees on deposits

 

 

141

 

 

 

131

 

 

456

 

 

 

410

 

 

Increase in cash surrender value of bank-owned life insurance

 

 

 

 

82

 

 

 

84

 

 

252

 

 

 

250

 

 

Gain (loss) on equity securities, net

 

 

 

 

(5,117

)

 

 

486

 

 

(24,756

)

 

 

9,424

 

 

Gain on disposal of fixed assets

 

 

 

 

 

 

 

44

 

 

 

 

 

44

 

 

Miscellaneous

 

 

 

 

21

 

 

 

59

 

 

67

 

 

 

176

 

 

 

Total other income (loss)

 

 

 

(4,873

)

 

 

804

 

 

(23,981

)

 

 

10,304

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

 

4,172

 

 

 

4,069

 

 

11,678

 

 

 

12,560

 

 

Occupancy and equipment

 

 

 

 

339

 

 

 

435

 

 

1,028

 

 

 

1,206

 

 

Data processing

 

 

 

 

691

 

 

 

743

 

 

1,953

 

 

 

2,142

 

 

Deposit insurance

 

 

 

 

546

 

 

 

666

 

 

1,347

 

 

 

1,906

 

 

Foreclosure and related

 

 

 

 

18

 

 

 

29

 

 

5

 

 

 

(19

)

 

Marketing

 

 

 

 

246

 

 

 

152

 

 

752

 

 

 

641

 

 

Other general and administrative

 

 

 

 

869

 

 

 

949

 

 

2,706

 

 

 

2,913

 

 

 

Total operating expenses

 

 

 

6,881

 

 

 

7,043

 

 

19,469

 

 

 

21,349

 

Income before income taxes

 

 

 

15,248

 

 

 

4,506

 

 

37,821

 

 

 

27,035

 

Income tax provision

 

 

 

 

4,749

 

 

 

1,209

 

 

12,267

 

 

 

6,979

 

 

 

Net income

 

 

 

$

10,499

 

 

$

3,297

 

$

25,554

 

 

$

20,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per share

 

$

0.61

 

 

$

0.63

 

$

1.77

 

 

$

1.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

2,145

 

 

 

2,151

 

 

2,144

 

 

 

2,149

 

 

Diluted

 

 

 

 

2,201

 

 

 

2,192

 

 

2,203

 

 

 

2,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

$

4.89

 

 

$

1.53

 

$

11.92

 

 

$

9.33

 

 

Diluted

 

 

 

$

4.77

 

 

$

1.50

 

$

11.60

 

 

$

9.14

 


HINGHAM INSTITUTION FOR SAVINGS
Net Interest Income Analysis

 

 

Three Months Ended

 

September 30, 2022

 

June 30, 2023

 

September 30, 2023

 

Average
Balance (9)

 

Interest


Yield/
Rate (10)

 

Average
Balance (9)

 

Interest


Yield/
Rate (10)

 

Average
Balance (9)

 

 

 

Interest


Yield/
Rate (10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1) (2)

$

3,558,317

 

$

34,209

 

3.85

%

 

$

3,725,717

 

$

37,806

 

4.06

%

 

$

3,802,045

 

 

$

40,245

 

4.23

%

Securities (3) (4)

 

114,946

 

 

525

 

1.83

 

 

 

103,153

 

 

1,077

 

4.18

 

 

 

107,432

 

 

 

1,195

 

4.45

 

Short-term investments (5)

 

285,832

 

 

1,660

 

2.32

 

 

 

245,426

 

 

3,106

 

5.06

 

 

 

264,160

 

 

 

3,598

 

5.45

 

Total interest-earning assets

 

3,959,095

 

 

36,394

 

3.68

 

 

 

4,074,296

 

 

41,989

 

4.12

 

 

 

4,173,637

 

 

 

45,038

 

4.32

 

Other assets

 

42,768

 

 

 

 

 

 

 

 

56,658

 

 

 

 

 

 

 

 

61,529

 

 

 

 

 

 

 

Total assets

$

4,001,863

 

 

 

 

 

 

 

$

4,130,954

 

 

 

 

 

 

 

$

4,235,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity:

 

 

`

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits (6)

$

2,174,098

 

 

4,483

 

0.82

%

 

$

2,196,558

 

 

16,808

 

3.06

%

 

$

2,200,952

 

 

 

20,010

 

3.64

%

Borrowed funds

 

1,030,979

 

 

4,608

 

1.79

 

 

 

1,152,473

 

 

12,151

 

4.22

 

 

 

1,261,652

 

 

 

14,042

 

4.45

 

Total interest-bearing liabilities

 

3,205,077

 

 

9,091

 

1.13

 

 

 

3,349,031

 

 

28,959

 

3.46

 

 

 

3,462,604

 

 

 

34,052

 

3.93

 

Non-interest-bearing deposits

 

410,403

 

 

 

 

 

 

 

 

371,262

 

 

 

 

 

 

 

 

353,543

 

 

 

 

 

 

 

Other liabilities

 

7,092

 

 

 

 

 

 

 

 

11,636

 

 

 

 

 

 

 

 

12,958

 

 

 

 

 

 

 

Total liabilities

 

3,622,572

 

 

 

 

 

 

 

 

3,731,929

 

 

 

 

 

 

 

 

3,829,105

 

 

 

 

 

 

 

Stockholders’ equity

 

379,291

 

 

 

 

 

 

 

 

399,025

 

 

 

 

 

 

 

 

406,061

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

$

4,001,863

 

 

 

 

 

 

 

$

4,130,954

 

 

 

 

 

 

 

$

4,235,166

 

 

 

 

 

 

 

Net interest income

 

 

 

$

27,303

 

 

 

 

 

 

 

$

13,030

 

 

 

 

 

 

 

 

$

10,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average interest rate spread

 

 

 

 

 

 

2.55

%

 

 

 

 

 

 

 

0.66

%

 

 

 

 

 

 

 

 

0.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (7)

 

 

 

 

 

 

2.76

%

 

 

 

 

 

 

 

1.28

%

 

 

 

 

 

 

 

 

1.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities (8)

 

123.53

%

 

 

 

 

 

 

 

121.66

%

 

 

 

 

 

 

 

120.53

%

 

 

 

 

 

 


(1

)

Before allowance for credit losses.

(2

)

Includes non-accrual loans.

(3

)

Excludes the impact of the average net unrealized gain or loss on securities.

(4

)

Includes Federal Home Loan Bank stock.

(5

)

Includes cash held at the Federal Reserve Bank.

(6

)

Includes mortgagors' escrow accounts.

(7

)

Net interest income divided by average total interest-earning assets.

(8

)

Total interest-earning assets divided by total interest-bearing liabilities.

(9

)

Average balances are calculated on a daily basis.

(10

)

Annualized.


HINGHAM INSTITUTION FOR SAVINGS
Net Interest Income Analysis

 

 

 

 

Nine Months Ended September 30,

 

 

2022

 

 

2023

 

 

Average
Balance (9)

 


Interest

 

Yield/
Rate (10)

 

 

Average
Balance (9)

 


Interest

 

Yield/
Rate (10)

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1) (2)

$

3,330,511

 

$

96,375

 

3.86

%

 

$

3,737,198

 

$

114,467

 

4.08

%

Securities (3) (4)

 

106,481

 

 

1,135

 

1.42

 

 

 

103,454

 

 

3,208

 

4.13

 

Short-term investments (5)

 

255,627

 

 

2,289

 

1.19

 

 

 

267,922

 

 

10,078

 

5.02

 

Total interest-earning assets

 

3,692,619

 

 

99,799

 

3.60

 

 

 

4,108,574

 

 

127,753

 

4.15

 

Other assets

 

47,707

 

 

 

 

 

 

 

 

57,360

 

 

 

 

 

 

Total assets

$

3,740,326

 

 

 

 

 

 

 

$

4,165,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits (6)

$

2,084,032

 

 

8,089

 

0.52

%

 

$

2,215,719

 

 

50,618

 

3.05

%

Borrowed funds

 

876,915

 

 

6,531

 

0.99

 

 

 

1,172,019

 

 

38,208

 

4.35

 

Total interest-bearing liabilities

 

2,960,947

 

 

14,620

 

0.66

 

 

 

3,387,738

 

 

88,826

 

3.50

 

Non-interest-bearing deposits

 

400,848

 

 

 

 

 

 

 

 

367,541

 

 

 

 

 

 

Other liabilities

 

7,377

 

 

 

 

 

 

 

 

11,362

 

 

 

 

 

 

Total liabilities

 

3,369,172

 

 

 

 

 

 

 

 

3,766,641

 

 

 

 

 

 

Stockholders’ equity

 

371,154

 

 

 

 

 

 

 

 

399,293

 

 

 

 

 

 

Total liabilities and stockholders’ equity

$

3,740,326

 

 

 

 

 

 

 

$

4,165,934

 

 

 

 

 

 

Net interest income

 

 

 

$

85,179

 

 

 

 

 

 

 

$

38,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average interest rate spread

 

 

 

 

 

 

2.94

%

 

 

 

 

 

 

 

0.65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (7)

 

 

 

 

 

 

3.08

%

 

 

 

 

 

 

 

1.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities (8)

 

124.71

%

 

 

 

 

 

 

 

121.28

%

 

 

 

 

 


(1

)

Before allowance for credit losses.

(2

)

Includes non-accrual loans.

(3

)

Excludes the impact of the average net unrealized gain or loss on securities.

(4

)

Includes Federal Home Loan Bank stock.

(5

)

Includes cash held at the Federal Reserve Bank.

(6

)

Includes mortgagors' escrow accounts.

(7

)

Net interest income divided by average total interest-earning assets.

(8

)

Total interest-earning assets divided by total interest-bearing liabilities.

(9

)

Average balances are calculated on a daily basis.

(10

)

Annualized.

HINGHAM INSTITUTION FOR SAVINGS

Non-GAAP Reconciliation

The table below presents the reconciliation between net income and core net income, a non-GAAP measurement that represents net income excluding the after-tax gain (loss) on equity securities, net, and after-tax gain on disposal of fixed assets.

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

(In thousands, unaudited)

 

 

2022

 

 

 

2023

 

 

2022

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

10,499

 

 

$

3,297

 

 

$

25,554

 

 

$

20,056

 

(Gain) loss on equity securities, net

 

 

5,117

 

 

 

(486

)

 

 

24,756

 

 

 

(9,424

)

Income tax expense (benefit) (1)

 

 

(1,125

)

 

 

116

 

 

 

(5,454

)

 

 

2,086

 

Gain on disposal of fixed assets

 

 

 

 

 

(44

)

 

 

 

 

 

(44

)

Income tax expense

 

 

 

 

 

12

 

 

 

 

 

 

12

 

Core net income

 

$

14,491

 

 

$

2,895

 

 

$

44,856

 

 

$

12,686

 

(1) The equity securities are held in a tax-advantaged subsidiary corporation. The income tax effect of the (gain) loss on equity securities, net, was calculated using the effective tax rate applicable to the subsidiary.

CONTACT: Patrick R. Gaughen, President and Chief Operating Officer (781) 783-1761


Advertisement