Hingham Savings Reports 2022 Results

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

HINGHAM, Mass., Jan. 19, 2023 (GLOBE NEWSWIRE) -- HINGHAM INSTITUTION FOR SAVINGS (NASDAQ: HIFS), Hingham, Massachusetts announced earnings for the fourth quarter and the year ended December 31, 2022.

Earnings

Net income for the year ended December 31, 2022 was $37,519,000 or $17.49 per share basic and $17.04 per share diluted, as compared to $67,458,000 or $31.50 per share basic and $30.65 per share diluted for the same period last year. The Bank’s return on average equity for the year ended December 31, 2022 was 10.01%, and the return on average assets was 0.98%, as compared to 20.62% and 2.25% for the same period in 2021. Net income per share (diluted) for 2022 decreased by 44% over the same period in 2021.

Core net income for the year ended December 31, 2022, 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 $54,569,000 or $25.44 per share basic and $24.78 per share diluted, as compared to $56,563,000 or $26.42 per share basic and $25.70 per share diluted for the same period last year. The Bank’s core return on average equity for the year ended December 31, 2022 was 14.56%, and the core return on average assets was 1.43%, as compared to 17.29% and 1.89% for the same period in 2021. Core net income per share (diluted) for 2022 decreased by 4% over the same period in 2021.

Net income for the quarter ended December 31, 2022 was $11,965,000 or $5.58 per share basic and $5.44 per share diluted, as compared to $16,674,000 or $7.78 per share basic and $7.56 per share diluted for the same period last year. The Bank’s annualized return on average equity for the fourth quarter of 2022 was 12.40%, and the annualized return on average assets was 1.18%, as compared to 19.14% and 2.05% for the same period in 2021. Net income per share (diluted) for the fourth quarter of 2022 decreased by 28% over the same period in 2021.

Core net income for the quarter ended December 31, 2022, which represents net income excluding the after-tax gains and losses on securities, both realized and unrealized, was $9,713,000 or $4.53 per share basic and $4.42 per share diluted, as compared to $15,033,000 or $7.02 per share basic and $6.81 per share diluted for the same period last year. The Bank’s annualized core return on average equity for the fourth quarter of 2022 was 10.07%, and the annualized core return on average assets was 0.96%, as compared to 17.26% and 1.85% for the same period in 2021. Core net income per share (diluted) for the fourth quarter of 2022 decreased by 35% over the same period in 2021.

See Page 10 for a Non-GAAP reconciliation between 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, as applicable.

Balance Sheet

Total assets increased to $4.194 billion at December 31, 2022, representing 22% growth from December 31, 2021.

Net loans totaled $3.658 billion at December 31, 2022, representing 22% growth from December 31, 2021. Growth was concentrated in multifamily assets in the Bank’s commercial real estate portfolio.

Total deposits, including wholesale deposits, increased to $2.505 billion at December 31, 2022, representing 5% growth from December 31, 2021. Total retail and business deposits increased to $1.892 billion at December 31, 2022, representing 11% growth from December 31, 2021. Non-interest bearing deposits, included in retail and business deposits, decreased to $387.2 million at December 31, 2022, representing less than a 1% decline from December 31, 2021. During 2022, the Bank continued to focus on developing relationships to grow its commercial deposits, implemented special time deposit offerings, and used wholesale funds to help fund the strong loan growth experienced during the period.

Book value per share was $179.74 as of December 31, 2022, representing 9% growth from December 31, 2021. In addition to the increase in book value per share, the Bank has declared $3.03 in dividends per share since December 31, 2021, including a special dividend of $0.63 per share declared during the fourth quarter of 2022. The Bank increased its regular dividend per share in each of the last four quarters. The trailing five year compound annual growth rate in book value per share, an important measure of long-term value creation, was 15.5%.

Operational Performance Metrics

The net interest margin for the year ended December 31, 2022 decreased 67 basis points to 2.81%, as compared to 3.48% in the prior year. In the twelve months ended December 31, 2022, 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 to a lesser extent, higher rates on the Bank’s retail and commercial deposits. During this period, the increase in the cost of funds was combined with a slight decline in the yield on interest-earning assets, driven primarily by a lower yield on loans booked early in 2022, partially offset by an increase in the interest on reserves held at the Federal Reserve Bank of Boston and Federal Home Loan Bank of Boston stock dividends.

The net interest margin for the quarter ended December 31, 2022 decreased 137 basis points to 2.09%, as compared to 3.46% in the same quarter in 2021. During this period, the Bank experienced a more significant increase in the cost of interest-bearing liabilities when compared to the same period in the prior year, driven by the same factors described above. The higher cost of funds was partially offset by an increase in the yield on interest-earning assets, driven primarily by an increase in the interest on reserves held at the Federal Reserve Bank of Boston and Federal Home Loan Bank of Boston stock dividends, partially offset by a lower yield on loans booked early in 2022.

In a linked quarter comparison, the net interest margin for the quarter ended December 31, 2022 decreased 67 basis points to 2.09%, as compared to 2.76% in the quarter ended September 30, 2022. This was primarily the result of the continued and significant increase in the cost of interest-bearing liabilities, driven primarily by an increase in the cost of the Bank’s wholesale funding sources, partially offset by an increase in the interest on reserve balances held at the Federal Reserve Bank of Boston and an increase in the yield on loans 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.

Key credit and operational metrics remained satisfactory in the fourth quarter. At December 31, 2022, non-performing assets totaled 0.03% of total assets, as compared to 0.01% at December 31, 2021. Non-performing loans as a percentage of the total loan portfolio totaled 0.03% at December 31, 2022, as compared to 0.01% at December 31, 2021.

The Bank recorded $50,000 of net recoveries in 2022, as compared to $1,000 of net charge-offs in 2021.

The Bank did not own any foreclosed property at December 31, 2022 and 2021.

The efficiency ratio, as defined on page 5 below, increased to 24.81% in 2022, as compared to 21.31% in 2021. Operating expenses as a percentage of average assets fell to 0.70% in 2022, as compared to 0.74% in 2021. 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.

Chairman and Chief Executive Officer Robert H. Gaughen Jr. stated, “Returns on equity and assets were modest in 2022 relative to our recent performance, reflecting the substantial pressure on the net interest margin as the Bank’s balance sheet adjusted to significantly higher short-term interest rates and the Bank’s equity investment holdings fell in value. The Bank has always maintained a relatively liability-sensitive balance sheet and consequently rapid increases in short-term interest rates have a much more significant impact on the Bank’s funding costs than its asset yields.

The Bank’s business model has been built over time to compound shareholder capital through all stages of the economic cycle, with the understanding that there may be periods where the Bank’s short-term performance exceeds or falls short of its long-term performance. During all such periods - whether fair or foul weather - 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.”

The Bank’s annual financial results are summarized in the earnings release, but shareholders are encouraged to read the Bank’s annual report on Form 10-K, which is generally available several weeks after the earnings release. The Bank expects to file Form 10-K for the year ended December 31, 2022 with the Federal Deposit Insurance Corporation (FDIC) on or about March 8, 2023.

The Bank expects to hold its Annual Meeting of Shareholders in Hingham, MA on Thursday, April 27, 2023 in the afternoon. Additional information will follow in the Bank’s Proxy Statement later in the first quarter of 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
December 31,

 

Twelve Months Ended
December 31,

 

2021

 

2022

 

2021

 

2022

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

2.05

%

 

1.18

%

 

2.25

%

 

0.98

%

Return on average equity (1)

19.14

 

 

12.40

 

 

20.62

 

 

10.01

 

Core return on average assets (1) (5)

1.85

 

 

0.96

 

 

1.89

 

 

1.43

 

Core return on average equity (1) (5)

17.26

 

 

10.07

 

 

17.29

 

 

14.56

 

Interest rate spread (1) (2)

3.39

 

 

1.67

 

 

3.40

 

 

2.60

 

Net interest margin (1) (3)

3.46

 

 

2.09

 

 

3.48

 

 

2.81

 

Operating expenses to average assets (1)

0.71

 

 

0.70

 

 

0.74

 

 

0.70

 

Efficiency ratio (4)

20.62

 

 

33.54

 

 

21.31

 

 

24.81

 

Average equity to average assets

10.73

 

 

9.50

 

 

10.93

 

 

9.81

 

Average interest-earning assets to average interest-bearing liabilities

127.01

 

 

123.20

 

 

127.22

 

 

124.30

 

 

 

 

 

 

 

 

 

 

 

 

 


 

December 31, 2021

 

December 31, 2022

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

Allowance for loan losses/total loans

 

0.68

%

 

0.68

%

Allowance for loan losses/non-performing loans

 

4,784.78

 

 

2,139.39

 

 

 

 

 

 

 

 

Non-performing loans/total loans

 

0.01

 

 

0.03

 

Non-performing loans/total assets

 

0.01

 

 

0.03

 

Non-performing assets/total assets

 

0.01

 

 

0.03

 

 

 

 

 

 

 

 

 

Share Related

 

 

 

 

 

 

Book value per share

$

165.52

 

 

$

179.74

 

Market value per share

$

419.88

 

 

$

275.96

 

Shares outstanding at end of period

 

2,142,400

 

 

 

2,147,400

 

 

 

 

 

 

 

 

 

(1) Annualized for the three months ended December 31, 2021 and 2022.

(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 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)

December 31,
2021

 

December 31,
2022

(Unaudited)

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

5,428

 

 

$

7,936

 

Federal Reserve and other short-term investments

 

265,733

 

 

 

354,097

 

Cash and cash equivalents

 

271,161

 

 

 

362,033

 

 

 

 

 

 

 

 

 

CRA investment

 

9,306

 

 

 

8,229

 

Other marketable equity securities

 

79,167

 

 

 

54,967

 

Securities, at fair value

 

88,473

 

 

 

63,196

 

Securities held to maturity, at amortized cost

 

3,500

 

 

 

3,500

 

Federal Home Loan Bank stock, at cost

 

29,908

 

 

 

52,606

 

Loans, net of allowance for loan losses of $20,431 at December 31, 2021 and $24,989 at December 31, 2022

 

2,999,096

 

 

 

3,657,782

 

Foreclosed assets

 

 

 

 

 

Bank-owned life insurance

 

12,980

 

 

 

13,312

 

Premises and equipment, net

 

15,825

 

 

 

17,859

 

Accrued interest receivable

 

5,467

 

 

 

7,122

 

Deferred income tax asset, net

 

 

 

 

4,061

 

Other assets

 

4,755

 

 

 

12,328

 

Total assets

$

3,431,165

 

 

$

4,193,799

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Interest-bearing deposits

$

2,003,717

 

 

$

2,118,045

 

Non-interest-bearing deposits

 

389,148

 

 

 

387,244

 

Total deposits

 

2,392,865

 

 

 

2,505,289

 

Federal Home Loan Bank advances

 

665,000

 

 

 

1,276,000

 

Mortgagors’ escrow accounts

 

9,183

 

 

 

12,323

 

Accrued interest payable

 

198

 

 

 

4,527

 

Deferred income tax liability, net

 

536

 

 

 

 

Other liabilities

 

8,771

 

 

 

9,694

 

Total liabilities

 

3,076,553

 

 

 

3,807,833

 

 

 

 

 

 

 

 

 

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; 2,142,400 shares issued and outstanding at December 31, 2021 and 2,147,400 shares issued and outstanding at December 31, 2022

 

2,142

 

 

 

2,147

 

Additional paid-in capital

 

12,728

 

 

 

13,061

 

Undivided profits

 

339,742

 

 

 

370,758

 

Total stockholders’ equity

 

354,612

 

 

 

385,966

 

Total liabilities and stockholders’ equity

$

3,431,165

 

 

$

4,193,799

 

 

 

 

 

 

 

 

 

HINGHAM INSTITUTION FOR SAVINGS
Consolidated Statements of Net Income

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

December 31,

(In thousands, except per share amounts)

 

2021

 

 

 

2022

 

 

2021

 

2022

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

29,182

 

 

$

35,714

 

 

$

109,449

 

 

$

132,089

 

Debt securities

 

33

 

 

 

33

 

 

 

84

 

 

 

132

 

Equity securities

 

134

 

 

 

716

 

 

 

696

 

 

 

1,752

 

Federal Reserve and other short-term investments

 

78

 

 

 

2,766

 

 

 

262

 

 

 

5,055

 

Total interest and dividend income

 

29,427

 

 

 

39,229

 

 

 

110,491

 

 

 

139,028

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

1,518

 

 

 

8,793

 

 

 

6,868

 

 

 

16,882

 

Federal Home Loan Bank and Federal Reserve Bank advances

 

300

 

 

 

9,481

 

 

 

1,158

 

 

 

16,012

 

Total interest expense

 

1,818

 

 

 

18,274

 

 

 

8,026

 

 

 

32,894

 

Net interest income

 

27,609

 

 

 

20,955

 

 

 

102,465

 

 

 

106,134

 

Provision for loan losses

 

1,200

 

 

 

600

 

 

 

3,028

 

 

 

4,508

 

Net interest income, after provision for loan losses

 

26,409

 

 

 

20,355

 

 

 

99,437

 

 

 

101,626

 

Other income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees on deposits

 

192

 

 

 

146

 

 

 

746

 

 

 

602

 

Increase in cash surrender value of bank-owned life insurance

 

79

 

 

 

80

 

 

 

323

 

 

 

332

 

Gain (loss) on equity securities, net

 

2,105

 

 

 

2,979

 

 

 

11,820

 

 

 

(21,777

)

Gain on disposal of fixed assets

 

 

 

 

 

 

 

2,337

 

 

 

 

Miscellaneous

 

22

 

 

 

57

 

 

 

82

 

 

 

124

 

Total other income (loss)

 

2,398

 

 

 

3,262

 

 

 

15,308

 

 

 

(20,719

)

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

3,566

 

 

 

4,153

 

 

 

13,988

 

 

 

15,831

 

Occupancy and equipment

 

368

 

 

 

350

 

 

 

1,450

 

 

 

1,378

 

Data processing

 

571

 

 

 

804

 

 

 

2,003

 

 

 

2,757

 

Deposit insurance

 

252

 

 

 

515

 

 

 

933

 

 

 

1,862

 

Foreclosure and related

 

2

 

 

 

19

 

 

 

(49

)

 

 

24

 

Marketing

 

140

 

 

 

279

 

 

 

563

 

 

 

1,031

 

Other general and administrative

 

855

 

 

 

1,003

 

 

 

3,188

 

 

 

3,709

 

Total operating expenses

 

5,754

 

 

 

7,123

 

 

 

22,076

 

 

 

26,592

 

Income before income taxes

 

23,053

 

 

 

16,494

 

 

 

92,669

 

 

 

54,315

 

Income tax provision

 

6,379

 

 

 

4,529

 

 

 

25,211

 

 

 

16,796

 

Net income

$

16,674

 

 

$

11,965

 

 

$

67,458

 

 

$

37,519

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per share

$

1.30

 

 

$

1.26

 

 

$

2.83

 

 

$

3.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

2,142

 

 

 

2,146

 

 

 

2,141

 

 

 

2,145

 

Diluted

 

2,206

 

 

 

2,198

 

 

 

2,201

 

 

 

2,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

7.78

 

 

$

5.58

 

 

$

31.50

 

 

$

17.49

 

Diluted

$

7.56

 

 

$

5.44

 

 

$

30.65

 

 

$

17.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HINGHAM INSTITUTION FOR SAVINGS
Net Interest Income Analysis

 

Three Months Ended December 31,

 

2021

 

2022

 

AVERAGE BALANCE

 

INTEREST

 

YIELD/ RATE (8)

 

AVERAGE BALANCE

 

INTEREST

 

YIELD/ RATE (8)

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1) (2)

$

2,908,433

 

 

$

29,182

 

 

4.01

%

 

$

3,624,745

 

 

$

35,714

 

 

3.94

%

Securities (3) (4)

 

82,113

 

 

 

167

 

 

0.81

 

 

 

103,033

 

 

 

749

 

 

2.91

 

Federal Reserve and other short-term investments

 

204,815

 

 

 

78

 

 

0.15

 

 

 

287,286

 

 

 

2,766

 

 

3.85

 

Total interest-earning assets

 

3,195,361

 

 

 

29,427

 

 

3.68

 

 

 

4,015,064

 

 

 

39,229

 

 

3.91

 

Other assets

 

52,128

 

 

 

 

 

 

 

 

 

 

47,959

 

 

 

 

 

 

 

 

Total assets

$

3,247,489

 

 

 

 

 

 

 

 

 

$

4,063,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits (5)

$

2,087,523

 

 

 

1,518

 

 

0.29

 

 

$

2,221,963

 

 

 

8,793

 

 

1.58

 

Borrowed funds

 

428,315

 

 

 

300

 

 

0.28

 

 

 

1,036,944

 

 

 

9,481

 

 

3.66

 

Total interest-bearing liabilities

 

2,515,838

 

 

 

1,818

 

 

0.29

 

 

 

3,258,907

 

 

 

18,274

 

 

2.24

 

Non-interest-bearing deposits

 

375,139

 

 

 

 

 

 

 

 

 

 

408,951

 

 

 

 

 

 

 

 

Other liabilities

 

8,022

 

 

 

 

 

 

 

 

 

 

9,282

 

 

 

 

 

 

 

 

Total liabilities

 

2,898,999

 

 

 

 

 

 

 

 

 

 

3,677,140

 

 

 

 

 

 

 

 

Stockholders’ equity

 

348,490

 

 

 

 

 

 

 

 

 

 

385,883

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

$

3,247,489

 

 

 

 

 

 

 

 

 

$

4,063,023

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

27,609

 

 

 

 

 

 

 

 

 

$

20,955

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average spread

 

 

 

 

 

 

 

 

3.39

%

 

 

 

 

 

 

 

 

 

1.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (6)

 

 

 

 

 

 

 

 

3.46

%

 

 

 

 

 

 

 

 

 

2.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities (7)

 

127.01

%

 

 

 

 

 

 

 

 

 

123.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1)

 

Before allowance for loan 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 mortgagors' escrow accounts.

(6)

 

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

(7)

 

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

(8)

 

Annualized.

 

 

 

HINGHAM INSTITUTION FOR SAVINGS
Net Interest Income Analysis

 

Twelve Months Ended December 31,

 

2021

 

2022

 

AVERAGE BALANCE

 

INTEREST

 

YIELD/ RATE

 

AVERAGE BALANCE

 

INTEREST

 

YIELD/ RATE

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1) (2)

$

2,667,812

 

 

$

109,449

 

 

4.10

%

 

$

3,404,674

 

 

$

132,089

 

 

3.88

%

Securities (3) (4)

 

70,419

 

 

 

780

 

 

1.11

 

 

 

105,612

 

 

 

1,884

 

 

1.78

 

Federal Reserve and other short-term investments

 

204,500

 

 

 

262

 

 

0.13

 

 

 

263,606

 

 

 

5,055

 

 

1.92

 

Total interest-earning assets

 

2,942,731

 

 

 

110,491

 

 

3.75

 

 

 

3,773,892

 

 

 

139,028

 

 

3.68

 

Other assets

 

51,635

 

 

 

 

 

 

 

 

 

 

47,772

 

 

 

 

 

 

 

 

Total assets

$

2,994,366

 

 

 

 

 

 

 

 

 

$

3,821,664

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits (5)

$

1,993,863

 

 

 

6,868

 

 

0.34

 

 

$

2,118,798

 

 

 

16,882

 

 

0.80

 

Borrowed funds

 

319,193

 

 

 

1,158

 

 

0.36

 

 

 

917,252

 

 

 

16,012

 

 

1.75

 

Total interest-bearing liabilities

 

2,313,056

 

 

 

8,026

 

 

0.35

 

 

 

3,036,050

 

 

 

32,894

 

 

1.08

 

Non-interest-bearing deposits

 

346,992

 

 

 

 

 

 

 

 

 

 

402,890

 

 

 

 

 

 

 

 

Other liabilities

 

7,147

 

 

 

 

 

 

 

 

 

 

7,857

 

 

 

 

 

 

 

 

Total liabilities

 

2,667,195

 

 

 

 

 

 

 

 

 

 

3,446,797

 

 

 

 

 

 

 

 

Stockholders’ equity

 

327,171

 

 

 

 

 

 

 

 

 

 

374,867

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

$

2,994,366

 

 

 

 

 

 

 

 

 

$

3,821,664

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

102,465

 

 

 

 

 

 

 

 

 

$

106,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average spread

 

 

 

 

 

 

 

 

3.40

%

 

 

 

 

 

 

 

 

 

2.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (6)

 

 

 

 

 

 

 

 

3.48

%

 

 

 

 

 

 

 

 

 

2.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities (7)

 

127.22

%

 

 

 

 

 

 

 

 

 

124.30

%

 

 

 

 

 

 

 


(1)

 

Before allowance for loan 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 mortgagors' escrow accounts.

(6)

 

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

(7)

 

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

 

 

 

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

 

Twelve Months Ended

 

December 31,

 

December 31,

(In thousands, unaudited)

 

2021

 

 

 

2022

 

 

2021

 

2022

 

 

 

 

 

 

 

 

 

 

Non-GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

Net income

$

16,674

 

 

$

11,965

 

 

$

67,458

 

 

$

37,519

 

(Gain) loss on equity securities, net

 

(2,105

)

 

 

(2,979

)

 

 

(11,820

)

 

 

21,777

 

Income tax expense (benefit) (1)

 

464

 

 

 

727

 

 

 

2,605

 

 

 

(4,727

)

Gain on disposal of fixed assets

 

 

 

 

 

 

 

(2,337

)

 

 

 

Income tax expense

 

 

 

 

 

 

 

657

 

 

 

 

Core net income

$

15,033

 

 

$

9,713

 

 

$

56,563

 

 

$

54,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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


Advertisement