[January 15, 2019] |
|
Century Bancorp, Inc. Announces Record Earnings of $36.2 MM for 2018, Core Earnings up 17.8%; Asset Growth to Record $5.2 BB; Regular Dividend Declared
Century Bancorp, Inc. (NASDAQ:CNBKA) (www.centurybank.com)
("the Company") today announced net income of $36.2 million for the year
ended December 31, 2018, or $6.50 per Class A share diluted, an increase
of 62.4% compared to net income of $22.3 million, or $4.01 per Class A
share diluted, for the same period a year ago. The Company's core
earnings(1) increased by $5.5 million or 17.8% from $30.7
million in 2017 to a record $36.2 million in 2018.
On December 22, 2017, the Tax Cuts and Jobs Act (the "Tax Act") was
enacted, which lowered the Company's federal tax rate from 34% to 21%.
As a result of the rate reduction, the Company recorded a reduction in
the value of its net deferred tax asset resulting in a charge of $8.4
million to 2017 income tax expense. This $8.4 million charge is excluded
from core earnings.
Total assets increased 7.9% from $4.79 billion at December 31, 2017 to
$5.16 billion at December 31, 2018. For the quarter ended December 31,
2018, net income totaled $9.9 million or $1.78 per Class A share
diluted, compared to $25,000, or $0.00 per Class A share diluted, for
the same period a year ago.
Net interest income totaled $92.6 million for the year ended December
31, 2018 compared to $85.6 million for the same period in 2017. The 8.1%
increase in net interest income for the period is primarily due to an
increase in average earning assets. The net interest margin decreased
from 2.25% on a fully taxable equivalent basis in 2017 to 2.18% for the
same period in 2018. This was primarily the result of a decrease in the
federal corporate tax rate from 34% to 21% as well as lower prepayment
penalties collected during 2018. The decrease in the tax rate results in
a lower tax equivalent yield on tax-exempt assets. The average balances
of earning assets increased by 5.1% combined with an average yield
increase of 0.26%, resulting in an increase in interest income of $23.6
million. The average balance of interest bearing liabilities increased
3.7% combined with an average yield increase of 0.41%, resulting in an
increase in interest expense of $16.7 million.
The provision for loan losses decreased by $440,000 from $1,790,000 for
the year ended December 31, 2017 to $1,350,000 for the same period in
2018, primarily as a result of net recoveries of $938,000 offset by
changes in qualitative factors.
The Company's effective tax rate decreased from 32.9% for 2017 to 4.2%
for the same period in 2018. This was primarily as a result of a
reduction in the value of its net deferred tax asset resulting in a
charge of $8.4 million to 2017 income tax expense as a result of the Tax
Act as previously discussed. Also, the federal tax rate decreased from
34% to 21% as a result of the Tax Act, offset somewhat by an increase in
taxable income.
At December 31, 2018, total equity was $300.4 million compared to $260.3
million at December 31, 2017. The Company's equity increased primarily
as a result of earnings, offset somewhat by dividends paid.
The Company's leverage ratio stood at 6.91% at December 31, 2018,
compared to 6.78% at December 31, 2017. The increase in the leverage
ratio was due to an increase in stockholders' equity, offset somewhat by
an increase in quarterly average assets. Book value as of December 31,
2018 was $53.96 per share compared to $46.75 at December 31, 2017.
The Company's allowance for loan losses was $28.5 million or 1.25% of
loans outstanding at December 31, 2018, compared to $26.3 million or
1.21% of loans outstanding at December 31, 2017. The ratio of the
allowance for loan losses to loans outstanding has increased, primarily
as a result of changes in qualitative factors related to general
economic factors pertaining to certain industries. Non-performing assets
totaled $3.5 million at December 31, 2018, compared to $1.7 million at
December 31, 2017. Nonperforming assets increased mainly as a result of
one residential real estate property classified as other real estate
owned.
The Company's Board of Directors voted a regular quarterly dividend of
12.00 cents ($0.12) per share on the Company's Class A common stock, and
6.00 cents ($0.06) per share on the Company's Class B common stock. The
dividends were declared payable February 15, 2019 to stockholders of
record on February 1, 2019.
The Company, through its subsidiary bank, Century Bank and Trust
Company, a state chartered full service commercial bank, operating
twenty-seven full-service branches in the Greater Boston area, offers a
full range of Business, Personal and Institutional Services.
Century Bank and Trust Company is a member of the FDIC and is an Equal
Housing Lender.
This press release contains certain "forward-looking statements" with
respect to the financial condition, results of operations and business
of the Company. Actual results may differ from those contemplated by
these statements. The Company wishes to caution readers not to place
undue reliance on any forward-looking statements. The Company disclaims
any intent or obligation to update publicly any such forward-looking
statements, whether in response to new information, future events or
otherwise.
|
|
|
|
|
|
|
Century Bancorp, Inc. and Subsidiaries
|
Consolidated Comparative Statements of Condition (unaudited)
|
(in thousands)
|
|
|
|
December 31,
|
|
|
December 31,
|
Assets
|
|
|
2018
|
|
|
2017
|
Cash and Due From Banks
|
|
|
$
|
89,540
|
|
|
$
|
77,199
|
Federal Funds Sold and Interest-bearing Deposits In Other Banks
|
|
|
|
252,963
|
|
|
|
279,231
|
|
|
|
|
|
|
|
Securities Available-for-Sale (AFS)
|
|
|
|
338,327
|
|
|
|
397,475
|
|
|
|
|
|
|
|
Securities Held-to-Maturity
|
|
|
|
2,046,647
|
|
|
|
1,701,233
|
|
|
|
|
|
|
|
Federal Home Loan Bank of Boston stock, at cost
|
|
|
|
17,974
|
|
|
|
21,779
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
Commercial & Industrial
|
|
|
|
761,775
|
|
|
|
763,807
|
Municipal
|
|
|
|
97,140
|
|
|
|
106,599
|
Construction & Land Development
|
|
|
|
13,628
|
|
|
|
18,931
|
Commercial Real Estate
|
|
|
|
750,362
|
|
|
|
732,491
|
Residential Real Estate
|
|
|
|
348,250
|
|
|
|
287,731
|
Consumer and Other
|
|
|
|
22,083
|
|
|
|
19,040
|
Home Equity
|
|
|
|
292,340
|
|
|
|
247,345
|
|
|
|
|
|
|
|
Total Loans
|
|
|
|
2,285,578
|
|
|
|
2,175,944
|
Less: Allowance for Loan Losses
|
|
|
|
28,543
|
|
|
|
26,255
|
|
|
|
|
|
|
|
Net Loans
|
|
|
|
2,257,035
|
|
|
|
2,149,689
|
|
|
|
|
|
|
|
Bank Premises and Equipment, net
|
|
|
|
23,921
|
|
|
|
23,527
|
Accrued Interest Receivable
|
|
|
|
14,406
|
|
|
|
11,179
|
Goodwill
|
|
|
|
2,714
|
|
|
|
2,714
|
Other Assets
|
|
|
|
120,408
|
|
|
|
121,546
|
|
|
|
|
|
|
|
Total Assets
|
|
|
$
|
5,163,935
|
|
|
$
|
4,785,572
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Demand Deposits
|
|
|
$
|
813,478
|
|
|
$
|
736,020
|
|
|
|
|
|
|
|
Interest Bearing Deposits:
|
|
|
|
|
|
|
Savings and NOW Deposits
|
|
|
|
1,707,019
|
|
|
|
1,367,358
|
Money Market Accounts
|
|
|
|
1,325,888
|
|
|
|
1,188,228
|
Time Deposits
|
|
|
|
560,579
|
|
|
|
625,361
|
|
|
|
|
|
|
|
Total Interest Bearing Deposits
|
|
|
|
3,593,486
|
|
|
|
3,180,947
|
|
|
|
|
|
|
|
Total Deposits
|
|
|
|
4,406,964
|
|
|
|
3,916,967
|
|
|
|
|
|
|
|
Borrowed Funds:
|
|
|
|
|
|
|
Securities Sold Under Agreements to Repurchase
|
|
|
|
154,240
|
|
|
|
158,990
|
Other Borrowed Funds
|
|
|
|
202,378
|
|
|
|
347,778
|
|
|
|
|
|
|
|
Total Borrowed Funds
|
|
|
|
356,618
|
|
|
|
506,768
|
|
|
|
|
|
|
|
Other Liabilities
|
|
|
|
63,831
|
|
|
|
65,457
|
Subordinated Debentures
|
|
|
|
36,083
|
|
|
|
36,083
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
|
4,863,496
|
|
|
|
4,525,275
|
|
|
|
|
|
|
|
Total Stockholders' Equity
|
|
|
|
300,439
|
|
|
|
260,297
|
|
|
|
|
|
|
|
Total Liabilities & Stockholders' Equity
|
|
|
$
|
5,163,935
|
|
|
$
|
4,785,572
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Century Bancorp, Inc. and Subsidiaries
|
Consolidated Comparative Statements of Income (unaudited)
|
For the quarter and year ended December 31, 2018 and 2017
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended December 31,
|
|
|
Year ended December 31,
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
$
|
20,938
|
|
|
$
|
17,345
|
|
|
$
|
78,551
|
|
|
$
|
66,013
|
Securities Held-to-Maturity
|
|
|
|
12,626
|
|
|
|
9,542
|
|
|
|
45,556
|
|
|
|
38,348
|
Securities Available-for-Sale
|
|
|
|
2,630
|
|
|
|
1,835
|
|
|
|
9,451
|
|
|
|
6,978
|
Federal Funds Sold and Interest-bearing Deposits In Other Banks
|
|
|
|
1,259
|
|
|
|
748
|
|
|
|
3,498
|
|
|
|
2,097
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Income
|
|
|
|
37,453
|
|
|
|
29,470
|
|
|
|
137,056
|
|
|
|
113,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings and NOW Deposits
|
|
|
|
3,979
|
|
|
|
1,842
|
|
|
|
11,757
|
|
|
|
6,296
|
Money Market Accounts
|
|
|
|
4,883
|
|
|
|
1,723
|
|
|
|
13,922
|
|
|
|
5,626
|
Time Deposits
|
|
|
|
2,743
|
|
|
|
2,271
|
|
|
|
10,208
|
|
|
|
7,919
|
Securities Sold Under Agreements to Repurchase
|
|
|
|
319
|
|
|
|
144
|
|
|
|
976
|
|
|
|
496
|
Other Borrowed Funds and Subordinated Debentures
|
|
|
|
1,824
|
|
|
|
1,788
|
|
|
|
7,617
|
|
|
|
7,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Expense
|
|
|
|
13,748
|
|
|
|
7,768
|
|
|
|
44,480
|
|
|
|
27,820
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income
|
|
|
|
23,705
|
|
|
|
21,702
|
|
|
|
92,576
|
|
|
|
85,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision For Loan Losses
|
|
|
|
450
|
|
|
|
450
|
|
|
|
1,350
|
|
|
|
1,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income After
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan Losses
|
|
|
|
23,255
|
|
|
|
21,252
|
|
|
|
91,226
|
|
|
|
83,826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Charges on Deposit Accounts
|
|
|
|
2,292
|
|
|
|
2,407
|
|
|
|
8,560
|
|
|
|
8,586
|
Lockbox Fees
|
|
|
|
970
|
|
|
|
923
|
|
|
|
3,274
|
|
|
|
3,290
|
Net Gain on Sales of Loans
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
370
|
Net Gain on Sales of Securities
|
|
|
|
-
|
|
|
|
-
|
|
|
|
302
|
|
|
|
47
|
Other Income
|
|
|
|
902
|
|
|
|
1,080
|
|
|
|
4,112
|
|
|
|
4,259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Operating Income
|
|
|
|
4,164
|
|
|
|
4,410
|
|
|
|
16,248
|
|
|
|
16,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and Employee Benefits
|
|
|
|
10,379
|
|
|
|
9,420
|
|
|
|
42,710
|
|
|
|
40,517
|
Occupancy
|
|
|
|
1,513
|
|
|
|
1,477
|
|
|
|
6,092
|
|
|
|
6,140
|
Equipment
|
|
|
|
777
|
|
|
|
647
|
|
|
|
3,132
|
|
|
|
2,892
|
FDIC Assessment
|
|
|
|
361
|
|
|
|
363
|
|
|
|
1,471
|
|
|
|
1,581
|
Other
|
|
|
|
4,155
|
|
|
|
4,085
|
|
|
|
16,288
|
|
|
|
15,989
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
|
17,185
|
|
|
|
15,992
|
|
|
|
69,693
|
|
|
|
67,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes
|
|
|
|
10,234
|
|
|
|
9,670
|
|
|
|
37,781
|
|
|
|
33,259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
|
|
309
|
|
|
|
9,645
|
|
|
|
1,568
|
|
|
|
10,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
$
|
9,925
|
|
|
$
|
25
|
|
|
$
|
36,213
|
|
|
$
|
22,301
|
|
|
|
|
|
|
|
Century Bancorp, Inc. and Subsidiaries
|
Consolidated Year-to-Date Average Comparative Statements of
Condition (unaudited)
|
(in thousands)
|
|
|
|
December 31,
|
|
|
December 31,
|
Assets
|
|
|
2018
|
|
|
2017
|
Cash and Due From Banks
|
|
|
$
|
71,943
|
|
|
|
$
|
72,455
|
|
Federal Funds Sold and Interest-Bearing Deposits in Other Banks
|
|
|
|
183,903
|
|
|
|
|
189,193
|
|
|
|
|
|
|
|
|
Securities Available-For-Sale (AFS)
|
|
|
|
400,098
|
|
|
|
|
461,635
|
|
Securities Held-to-Maturity (HTM)
|
|
|
|
1,854,328
|
|
|
|
|
1,725,280
|
|
|
|
|
|
|
|
|
Total Loans
|
|
|
|
2,222,946
|
|
|
|
|
2,059,797
|
|
Less: Allowance for Loan Losses
|
|
|
|
27,531
|
|
|
|
|
25,329
|
|
|
|
|
|
|
|
|
Net Loans
|
|
|
|
2,195,415
|
|
|
|
|
2,034,468
|
|
|
|
|
|
|
|
|
Unrealized (Loss)Gain on Securities AFS and HTM Transfers
|
|
|
|
(4,017
|
)
|
|
|
|
(6,394
|
)
|
Bank Premises and Equipment
|
|
|
|
23,642
|
|
|
|
|
23,504
|
|
Accrued Interest Receivable
|
|
|
|
12,014
|
|
|
|
|
10,300
|
|
Goodwill
|
|
|
|
2,714
|
|
|
|
|
2,714
|
|
Other Assets
|
|
|
|
122,948
|
|
|
|
|
119,049
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
$
|
4,862,988
|
|
|
|
$
|
4,632,204
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Demand Deposits
|
|
|
$
|
753,604
|
|
|
|
$
|
687,853
|
|
|
|
|
|
|
|
|
Interest Bearing Deposits:
|
|
|
|
|
|
|
Savings and NOW Deposits
|
|
|
|
1,514,259
|
|
|
|
|
1,457,872
|
|
Money Market Accounts
|
|
|
|
1,230,010
|
|
|
|
|
1,105,071
|
|
Time Deposits
|
|
|
|
577,975
|
|
|
|
|
566,941
|
|
Total Interest Bearing Deposits
|
|
|
|
3,322,244
|
|
|
|
|
3,129,884
|
|
|
|
|
|
|
|
|
Total Deposits
|
|
|
|
4,075,848
|
|
|
|
|
3,817,737
|
|
|
|
|
|
|
|
|
Borrowed Funds:
|
|
|
|
|
|
|
Securities Sold Under Agreements to Repurchase
|
|
|
|
147,944
|
|
|
|
|
189,684
|
|
Other Borrowed Funds
|
|
|
|
255,591
|
|
|
|
|
273,019
|
|
|
|
|
|
|
|
|
Total Borrowed Funds
|
|
|
|
403,535
|
|
|
|
|
462,703
|
|
|
|
|
|
|
|
|
Other Liabilities
|
|
|
|
70,020
|
|
|
|
|
60,925
|
|
Subordinated Debentures
|
|
|
|
36,083
|
|
|
|
|
36,083
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
|
4,585,486
|
|
|
|
|
4,377,448
|
|
|
|
|
|
|
|
|
Total Stockholders' Equity
|
|
|
|
277,502
|
|
|
|
|
254,756
|
|
|
|
|
|
|
|
|
Total Liabilities & Stockholders' Equity
|
|
|
$
|
4,862,988
|
|
|
|
$
|
4,632,204
|
|
|
|
|
|
|
|
|
Total Average Earning Assets - QTD
|
|
|
$
|
4,840,923
|
|
|
|
$
|
4,441,053
|
|
|
|
|
|
|
|
|
Total Average Earning Assets - YTD
|
|
|
$
|
4,661,275
|
|
|
|
$
|
4,435,905
|
|
|
|
|
|
|
|
|
Century Bancorp, Inc. and Subsidiaries
|
Consolidated Selected Key Financial Information (unaudited)
|
(in thousands, except share data)
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
Performance Measures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per average Class A share, diluted, quarter
|
|
|
$
|
1.78
|
|
|
|
$
|
0.00
|
|
Earnings per average Class A share, diluted, year
|
|
|
$
|
6.50
|
|
|
|
$
|
4.01
|
|
Return on average assets, year
|
|
|
|
0.74
|
%
|
|
|
|
0.48
|
%
|
Return on average stockholders' equity, year
|
|
|
|
13.05
|
%
|
|
|
|
8.75
|
%
|
Net interest margin (taxable equivalent), quarter
|
|
|
|
2.13
|
%
|
|
|
|
2.26
|
%
|
Net interest margin (taxable equivalent), year
|
|
|
|
2.18
|
%
|
|
|
|
2.25
|
%
|
Efficiency ratio, year- Non-GAAP (1)
|
|
|
|
59.2
|
%
|
|
|
|
57.8
|
%
|
Book value per share
|
|
|
|
$
|
53.96
|
|
|
|
$
|
46.75
|
|
Tangible book value per share - Non-GAAP (1)
|
|
|
$
|
53.47
|
|
|
|
$
|
46.26
|
|
Capital / assets
|
|
|
|
|
5.82
|
%
|
|
|
|
5.44
|
%
|
Tangible capital / tangible assets - Non-GAAP (1)
|
|
|
|
5.77
|
%
|
|
|
|
5.39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Share Data:
|
|
|
|
|
|
|
|
Average Class A shares outstanding, diluted, quarter and year
|
|
|
|
5,567,909
|
|
|
|
|
5,567,909
|
|
|
|
|
|
|
|
|
|
Shares outstanding Class A
|
|
|
|
3,608,329
|
|
|
|
|
3,605,829
|
|
Shares outstanding Class B
|
|
|
|
1,959,580
|
|
|
|
|
1,962,080
|
|
Total shares outstanding at period end
|
|
|
|
5,567,909
|
|
|
|
|
5,567,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Quality and Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses / loans
|
|
|
|
1.25
|
%
|
|
|
|
1.21
|
%
|
Nonaccrual loans
|
|
|
|
$
|
1,313
|
|
|
|
$
|
1,684
|
|
Nonperforming assets
|
|
|
|
$
|
3,538
|
|
|
|
$
|
1,684
|
|
Loans 90 days past due and still accruing
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
Accruing troubled debt restructures
|
|
|
$
|
2,559
|
|
|
|
$
|
2,749
|
|
Net charge-offs(recoveries), year
|
|
|
$
|
(938
|
)
|
|
|
$
|
(59
|
)
|
|
|
|
|
|
|
|
|
Leverage ratio
|
|
|
|
|
6.91
|
%
|
|
|
|
6.78
|
%
|
Common equity tier 1 risk weighted capital ratio
|
|
|
|
11.32
|
%
|
|
|
|
10.71
|
%
|
Tier 1 risk weighted capital ratio
|
|
|
|
12.59
|
%
|
|
|
|
12.05
|
%
|
Total risk weighted capital ratio
|
|
|
|
13.62
|
%
|
|
|
|
13.05
|
%
|
Total risk weighted assets
|
|
|
|
$
|
2,771,129
|
|
|
|
$
|
2,613,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Non-GAAP Financial Measures are reconciled in the following
tables:
|
|
|
|
|
|
|
|
|
Calculation of Efficiency ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses(numerator)
|
|
|
$
|
69,693
|
|
|
|
$
|
67,119
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
$
|
92,576
|
|
|
|
$
|
85,616
|
|
Total other operating income
|
|
|
|
16,248
|
|
|
|
|
16,552
|
|
Tax equivalent adjustment
|
|
|
|
|
8,853
|
|
|
|
|
13,979
|
|
Total income(denominator)
|
|
|
|
$
|
117,677
|
|
|
|
$
|
116,147
|
|
|
|
|
|
|
|
|
|
Efficiency ratio, year - Non-GAAP
|
|
|
|
59.2
|
%
|
|
|
|
57.8
|
%
|
|
|
|
|
|
|
|
|
Calculation of tangible book value per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
$
|
300,439
|
|
|
|
$
|
260,297
|
|
Less: goodwill
|
|
|
|
|
2,714
|
|
|
|
|
2,714
|
|
Tangible stockholders' equity(numerator)
|
|
|
$
|
297,725
|
|
|
|
$
|
257,583
|
|
|
|
|
|
|
|
|
|
Total shares outstanding at period end(denominator)
|
|
|
|
5,567,909
|
|
|
|
|
5,567,909
|
|
|
|
|
|
|
|
|
|
Tangible book value per share - Non-GAAP
|
|
|
$
|
53.47
|
|
|
|
$
|
46.26
|
|
Book value per share - GAAP
|
|
|
$
|
53.96
|
|
|
|
$
|
46.75
|
|
|
|
|
|
|
|
|
|
Calculation of tangible capital / tangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
$
|
300,439
|
|
|
|
$
|
260,297
|
|
Less: goodwill
|
|
|
|
|
2,714
|
|
|
|
|
2,714
|
|
Tangible stockholders' equity(numerator)
|
|
|
$
|
297,725
|
|
|
|
$
|
257,583
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
5,163,935
|
|
|
|
$
|
4,785,572
|
|
Less: goodwill
|
|
|
|
|
2,714
|
|
|
|
|
2,714
|
|
Tangible assets(denominator)
|
|
|
$
|
5,161,221
|
|
|
|
$
|
4,782,858
|
|
|
|
|
|
|
|
|
|
Tangible capital / tangible assets - Non-GAAP
|
|
|
|
5.77
|
%
|
|
|
|
5.39
|
%
|
Capital / assets - GAAP
|
|
|
|
|
5.82
|
%
|
|
|
|
5.44
|
%
|
|
|
|
|
|
|
|
|
Calculation of core earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
36,213
|
|
|
|
$
|
22,301
|
|
Add: deferred tax remeasurement charge
|
|
|
|
-
|
|
|
|
|
8,448
|
|
Core earnings
|
|
|
|
$
|
36,213
|
|
|
|
$
|
30,749
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20190115005825/en/
[ Back To TMCnet.com's Homepage ]
|