FARMINGTON, Conn., Jan. 25, 2017 (GLOBE NEWSWIRE) -- First Connecticut Bancorp, Inc. (NASDAQ:FBNK), the holding company for Farmington Bank, reported a 76% increase in net income of $4.2 million, or $0.27 diluted earnings per share for the quarter ended December 31, 2016 compared to net income of $2.4 million, or $0.16 diluted earnings per share for the quarter ended December 31, 2015. Net income for the full year was $15.2 million, or $1.00 diluted earnings per share as compared to $12.6 million, or $0.83 diluted earnings per share in the prior year.
“I am pleased to report annual earnings of $1.00 per share supported by strong fourth quarter results of $0.27 per share. This represents the third consecutive year of double digit earnings per share growth for the Company,” stated John J. Patrick Jr., First Connecticut Bancorp’s Chairman, President and CEO.
“I am also pleased that we continued to grow tangible book value in a meaningful way while remaining diligent with respect to our expenses and process improvement initiatives which will support our future growth.”
Financial Highlights
- Net interest income increased $367,000 to $18.1 million in the fourth quarter of 2016 compared to the linked quarter and increased $759,000 compared to the fourth quarter of 2015.
- Net interest rate margin was 2.75% in the fourth quarter of 2016 compared to 2.74% in the linked quarter and 2.76% in the prior year quarter.
- Core noninterest expense to average assets was 2.13% in the fourth quarter of 2016 compared to 2.22% in the linked quarter and 2.37% in the prior year quarter.
- Organic loan growth remained strong during the fourth quarter of 2016 as loans increased $71.1 million to $2.5 billion at December 31, 2016 and increased $185.7 million or 8% from a year ago.
- Overall deposits remained at $2.2 billion in the fourth quarter of 2016 compared to the linked quarter and increased $223.7 million or 11% from a year ago.
- Loans to deposits were 115% in the fourth quarter of 2016 compared to 110% in the linked quarter and 119% in the fourth quarter of 2015.
- Tangible book value per share increased to $16.37 for the quarter ended December 31, 2016 compared to $16.17 on a linked quarter basis and $15.47 at December 31, 2015.
- Checking accounts grew by 8% or 4,235 net new accounts from a year ago.
- Loan delinquencies 30 days and greater represented 0.68% of total loans at December 31, 2016 compared to 0.74% of total loans at September 30, 2016 and 0.63% at December 31, 2015. Non-accrual loans represented 0.69% of total loans compared to 0.72% of total loans on a linked quarter basis and 0.63% of total loans at December 31, 2015.
- The allowance for loan losses represented 0.85% of total loans at December 31, 2016 and 0.86% of total loans at September 30, 2016 and at December 31, 2015.
- The Company paid a quarterly cash dividend of $0.09 per share during the fourth quarter, an increase of $0.01 compared to the linked quarter.
Fourth quarter 2016 compared with third quarter 2016
Net interest income
- Net interest income increased $367,000 to $18.1 million in the fourth quarter of 2016 compared to the linked quarter primarily due to a $67.8 million increase in the average loans balance.
- Net interest margin was 2.75% in the fourth quarter of 2016 compared to 2.74% in the linked quarter.
- The cost of interest-bearing liabilities decreased 2 basis points to 77 basis points in the fourth quarter of 2016 compared to 79 basis points in the linked quarter.
Provision for loan losses
- Provision for loan losses was $616,000 for the fourth quarter of 2016 compared to $698,000 for the linked quarter.
- Net charge-offs in the quarter were $350,000 or 0.06% to average loans (annualized) compared to $155,000 or 0.03% to average loans (annualized) in the linked quarter.
- The allowance for loan losses represented 0.85% of total loans at December 31, 2016 and 0.86% of total loans at September 30, 2016.
Noninterest income
- Total noninterest income decreased $149,000 to $3.5 million in the fourth quarter of 2016 compared to the linked quarter primarily due to a $63,000 decrease in fees for customer service and an $87,000 decrease in other noninterest income.
- Other noninterest income decreased $87,000 primarily due to a $413,000 decrease in swap fees and a $206,000 decrease in banking derivatives offset by a $192,000 increase in the recovery in fair value in mortgage servicing rights, a $203,000 increase in the credit valuation of the commercial swap portfolio and a $73,000 decrease in impairment on a SBIC fund.
- Other noninterest income includes swap fees totaling $279,000 compared to $692,000 in the linked quarter.
Noninterest expense
- Noninterest expense decreased $385,000 in the fourth quarter of 2016 to $15.1 million compared to the linked quarter primarily due to a $176,000 decrease in salaries and employee benefits and a $159,000 decrease in marketing expenses.
- Salaries and employee benefits decreased $176,000 to $9.1 million primarily due to a $350,000 decrease in officers’ share-based compensation expense as a result of the majority of the 2012 Stock Incentive Plan fully vesting in September 2016 offset by a general increase in salaries and employee benefits to maintain the Bank’s growth.
Income tax expense
- Income tax expense was $1.8 million in the fourth quarter of 2016 compared to $1.5 million in the linked quarter. Income tax expense in the fourth quarter of 2016 included a $137,000 write-off of a deferred tax asset associated with the establishment of the Bank’s foundation in 2011.
Fourth quarter 2016 compared with fourth quarter 2015
Net interest income
- Net interest income increased $759,000 to $18.1 million in the fourth quarter of 2016 compared to the prior year quarter due primarily to a $151.7 million increase in the average loan balance offset by a $307,000 increase in interest expense.
- Net interest margin was 2.75% in the fourth quarter of 2016 compared to 2.76% in the prior year quarter.
- The cost of interest-bearing liabilities increased 4 basis points to 77 basis points in the fourth quarter of 2016 compared to 73 basis points in the prior year quarter due to money market and certificate of deposit promotions.
Provision for loan losses
- Provision for loan losses was $616,000 for the fourth quarter of 2016 compared to $776,000 for the prior year quarter.
- Net charge-offs in the quarter were $350,000 or 0.06% to average loans (annualized) compared to $588,000 or 0.10% to average loans (annualized) in the prior year quarter.
- The allowance for loan losses represented 0.85% of total loans at December 31, 2016 and 0.86% of total loans at December 31, 2015.
Noninterest income
- Total noninterest income increased $68,000 to $3.5 million in the fourth quarter of 2016 compared to the prior year quarter.
- Net gain on loans sold increased $358,000 to $925,000 primarily due to an increase in volume and a lower rate environment.
- Bank owned life insurance income decreased $365,000 to $361,000 in the fourth quarter of 2016 due to the prior year quarter receiving $379,000 in insurance proceeds.
- Other noninterest income increased $109,000 in the fourth quarter of 2016 compared to the prior year quarter primarily due to a $283,000 recovery in fair value in mortgage servicing rights offset by a $171,000 decrease in mortgage banking derivatives.
Noninterest expense
- Noninterest expense decreased $859,000 in the fourth quarter of 2016 to $15.1 million compared to the prior year quarter primarily due to a $619,000 decrease in salaries and employee benefits and $240,000 decrease in marketing expenses.
- Salaries and employee benefits decreased $619,000 to $9.1 million primarily due to a $478,000 decrease in officers’ share-based compensation expense as a result of the majority of the 2012 Stock Incentive Plan fully vesting in September 2016.
- Marketing expense decreased $240,000 primarily due to a decrease in marketing expense related to our expansion into western Massachusetts as compared to the prior year quarter.
Income tax expense
- Income tax expense was $1.8 million in the fourth quarter of 2016 and $1.7 million in the prior year quarter. Income tax expense in the fourth quarter of 2016 included a $137,000 write-off of a deferred tax asset associated with the establishment of the Bank’s foundation in 2011. Income tax expense in the fourth quarter of 2015 included a $771,000 valuation allowance also related to a deferred tax asset associated with the establishment of the Bank’s foundation in 2011. In the fourth quarter of 2016, the valuation allowance established in 2015 of $771,000 was reversed and the related deferred tax asset written-off. This had no impact on income tax expense in 2016.
For the year ended December 31, 2016 compared with the year ended December 31, 2015
Net interest income
- Net interest income increased $2.7 million or 4% to $71.3 million for the year ended 2016 compared to $68.5 million for the year ended 2015 primarily due to a $141.4 million increase in the average loan balance offset by a $2.4 million increase in interest expense.
- Net interest margin was 2.80% for the year ended 2016 compared to 2.81% for the year ended 2015.
- The total interest-earning assets yield increased 5 basis points to 3.39% for the year ended 2016 compared to 3.34% for the year ended 2015 primarily due to an increase in yield on our securities portfolio.
- The cost of interest-bearing liabilities increased 10 basis points to 78 basis points for the year ended 2016 compared to 68 basis points for the year ended 2015. The increase was primarily due to money market and certificate of deposit promotions and a 52 basis point increase in the average cost of Federal Home Loan Bank of Boston borrowings.
Provision for loan losses
- Provision for loan losses was $2.3 million for the year ended 2016 compared to $2.4 million for the year ended 2015.
- Net charge-offs for the year ended 2016 were $1.0 million or 0.04 % to average loans compared to $1.2 million or 0.05% to average loans for the year ended 2015.
- The allowance for loan losses represented 0.85% of total loans at December 31, 2016 compared to 0.86% at December 31, 2015.
Noninterest income
- Total noninterest income decreased $709,000 to $12.7 million for the year ended 2016 compared to $13.4 million for the year ended 2015.
- Fees for customer services increased $176,000 to $6.2 million for the year ended 2016 compared to the year ended 2015 driven by our growth in checking accounts and debit card fees.
- There was no gain on sale of investments for the year ended 2016. Gain on sale of investments was $1.5 million for the year ended 2015 due to the sale of trust preferred securities.
- Net gain on loans sold increased $613,000 to $3.1 million for the year ended 2016 compared to the year ended 2015 as a result of an increase in volume of loans sold and a lower rate environment.
- Bank owned life insurance income decreased $255,000 to $1.4 million for the year ended 2016 compared to the year ended 2015 primarily due to $302,000 more in bank owned life insurance proceeds in 2015 than in the current year.
- Other noninterest income increased $282,000 to $1.9 million for the year ended 2016 compared to the year ended 2015 primarily due to a $372,000 increase in swap fee income offset by a $78,000 decrease in mortgage banking derivatives.
- Other noninterest income includes swap fees totaling $1.6 million compared to $1.2 million in the prior year.
Noninterest expense
- Noninterest expense decreased $706,000 to $60.5 million for the year ended 2016 compared to $61.2 million for the year ended 2015.
- Salaries and employee benefits increased $128,000 to $37.0 million for the year ended 2016 compared to the year ended 2015. The increase is primarily due to increases in employee benefit related costs offset by a $616,000 decrease in officers’ share-based compensation expense due to the majority of the 2012 Stock Incentive Plan fully vesting in September 2016.
- Other operating expenses decreased $454,000 to $10.8 million for the year ended 2016 compared to the prior year primarily due to a $707,000 decrease in directors’ share-based compensation expense as a result of the majority of the 2012 Stock Incentive Plan fully vesting in September 2016 and a $436,000 decrease in the provision for off-balance sheet commitments as a result of a change in accounting estimate offset by a $557,000 gain on foreclosed real estate in 2015.
Income tax expense
- Income tax expense was $5.9 million for the year ended 2016 compared to $5.7 million for the year ended 2015. Income tax expense in 2016 included a $137,000 write-off of a deferred tax asset associated with the establishment of the Bank’s foundation in 2011. Income tax expense in 2015 included a $771,000 valuation allowance also related to a deferred tax asset associated with the establishment of the Bank’s foundation in 2011. In the fourth quarter of 2016, the valuation allowance established in 2015 of $771,000 was reversed and the related deferred tax asset written-off. This had no impact on income tax expense in 2016.
December 31, 2016 compared to December 31, 2015
Financial Condition
- Total assets increased $129.0 million or 5% at December 31, 2016 to $2.8 billion compared to $2.7 billion at December 31, 2015, largely reflecting an increase in net loans.
- Our investment portfolio totaled $136.6 million at December 31, 2016 compared to $164.7 million at December 31, 2015, a decrease of $28.1 million due to a reduction in collateral requirements.
- Net loans increased $184.4 million or 8% at December 31, 2016 to $2.5 billion compared to $2.3 billion at December 31, 2015 due to our continued focus on commercial and residential lending.
- Deposits increased $223.7 million or 11% to $2.2 billion at December 31, 2016 compared to $2.0 billion at December 31, 2015 primarily due to a $197.0 million increase in retail deposits as we continue to develop and grow relationships in the geographical areas we serve. We had municipal deposit balances totaling $394.5 million and $368.0 million at December 31, 2016 and 2015, respectively.
- Federal Home Loan Bank of Boston advances decreased $90.5 million to $287.1 million at December 31, 2016 compared to $377.6 million at December 31, 2015.
Asset Quality
- At December 31, 2016 the allowance for loan losses represented 0.85% of total loans and 122.60% of non-accrual loans, compared to 0.86% of total loans and 119.26% of non-accrual loans at September 30, 2016 and 0.86% of total loans and 135.44% of non-accrual loans at December 31, 2015.
- Loan delinquencies 30 days and greater represented 0.68% of total loans at December 31, 2016 compared to 0.74% of total loans at September 30, 2016 and 0.63% of total loans at December 31, 2015.
- Non-accrual loans represented 0.69% of total loans at December 31, 2016 compared to 0.72% of total loans at September 30, 2016 and 0.63% of total loans at December 31, 2015.
- Net charge-offs in the quarter were $350,000 or 0.06% to average loans (annualized) compared to $155,000 or 0.03% to average loans (annualized) in the linked quarter and $588,000 or 0.10% to average loans (annualized) in the prior year quarter.
Capital and Liquidity
- The Company remained well-capitalized with an estimated total capital to risk-weighted asset ratio of 12.78% at December 31, 2016.
- Tangible book value per share is $16.37 compared to $16.17 on a linked quarter basis and $15.47 at December 31, 2015.
- The Company had 600,945 shares remaining to repurchase at December 31, 2016 from prior regulatory approval. Repurchased shares are held as treasury stock and will be available for general corporate purposes.
- At December 31, 2016, the Company continued to have adequate liquidity including significant unused borrowing capacity at the Federal Home Loan Bank of Boston and the Federal Reserve Bank, as well as access to funding through brokered deposits and pre-approved unsecured lines of credit.
About First Connecticut Bancorp, Inc.
First Connecticut Bancorp, Inc. (NASDAQ:FBNK) is a Maryland-chartered stock holding company that wholly owns Farmington Bank. Farmington Bank is a full-service, community bank with 24 branch locations throughout central Connecticut and western Massachusetts, offering commercial and residential lending as well as wealth management services. Established in 1851, Farmington Bank is a diversified consumer and commercial bank with an ongoing commitment to contribute to the betterment of the communities in our region. For more information regarding the Bank’s products and services and for First Connecticut Bancorp, Inc. investor relations information, please visit www.farmingtonbankct.com.
Conference Call
First Connecticut will host a conference call on Thursday, January 26, 2017 at 10:30am Eastern Time to discuss fourth quarter results. Those wishing to participate in the call may dial-in to the call at 1-888-336-7151. The Canada dial-in number is 1-855-669-9657 and the international dial-in number is 1-412-902-4177. A webcast of the call will be available on the Investor Relations Section of the Farmington Bank website for an extended period of time.
Forward Looking Statements
In addition to historical information, this earnings release may contain forward-looking statements for purposes of applicable securities laws. Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Such forward-looking statements may or may not include words such as “believe,” “expect,” “anticipate,” “estimate,” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” Forward-looking statements are subject to numerous assumptions, risks and uncertainties. There are a number of important factors described in documents previously filed by the Company with the Securities and Exchange Commission, and other factors that could cause the Company's actual results to differ materially from those contemplated by such forward-looking statements. The Company undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events.
Non-GAAP Financial Measures
In addition to evaluating the Company’s financial performance in accordance with U.S. generally accepted accounting principles (“GAAP”), management routinely supplements their evaluation with an analysis of certain non-GAAP financial measures, such as core net income, the efficiency ratio and tangible book value per share. A reconciliation to the most directly comparable GAAP financial measure; net income in the case of core net income and the efficiency ratio and stockholders’ equity in the case of tangible book value per share, appears in the accompanying Reconciliation of Non-GAAP Financial Measures table.
We believe that providing certain non-GAAP financial measures provides investors with information useful in understanding our financial performance, our performance trends and financial position. Specifically, we provide measures based on what we believe are our operating earnings on a consistent basis and exclude non-core operating items which affect the GAAP reporting of results of operations. The Company believes that core net income is useful for both investors and management to understand the effects of items that are non-recurring and infrequent in nature. The Company believes that the efficiency ratio, which measures the costs expended to generate a dollar of revenue, is useful in the assessment of financial performance, including non-interest expense control. The Company believes that tangible book value per share is useful to evaluate the relative strength of the Company’s capital position. The Company does not have goodwill and intangible assets for any of the periods presented. As such, tangible book value per common share is equal to book value per common share.
We utilize these measures for internal planning and forecasting purposes. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures and results, and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure.
| First Connecticut Bancorp, Inc. | ||||||||||||||||||||
| Selected Financial Data (Unaudited) | ||||||||||||||||||||
| At or for the Three Months Ended | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| (Dollars in thousands, except per share data) | 2016 | 2016 | 2016 | 2016 | 2015 | |||||||||||||||
| Selected Financial Condition Data: | ||||||||||||||||||||
| Total assets | $ | 2,837,555 | $ | 2,831,960 | $ | 2,779,224 | $ | 2,701,614 | $ | 2,708,546 | ||||||||||
| Cash and cash equivalents | 47,723 | 89,940 | 66,743 | 59,166 | 59,139 | |||||||||||||||
| Securities held-to-maturity, at amortized cost | 33,061 | 7,338 | 7,640 | 19,964 | 32,246 | |||||||||||||||
| Securities available-for-sale, at fair value | 103,520 | 134,094 | 149,396 | 128,681 | 132,424 | |||||||||||||||
| Federal Home Loan Bank of Boston stock, at cost | 16,378 | 15,139 | 18,240 | 15,688 | 21,729 | |||||||||||||||
| Loans, net | 2,525,983 | 2,455,101 | 2,403,420 | 2,350,245 | 2,341,598 | |||||||||||||||
| Deposits | 2,215,090 | 2,247,873 | 2,051,438 | 2,097,832 | 1,991,358 | |||||||||||||||
| Federal Home Loan Bank of Boston advances | 287,057 | 220,600 | 340,600 | 259,600 | 377,600 | |||||||||||||||
| Total stockholders' equity | 260,176 | 255,615 | 252,242 | 248,013 | 245,721 | |||||||||||||||
| Allowance for loan losses | 21,529 | 21,263 | 20,720 | 20,174 | 20,198 | |||||||||||||||
| Non-accrual loans | 17,561 | 17,829 | 13,523 | 13,093 | 14,913 | |||||||||||||||
| Impaired loans | 34,273 | 37,599 | 38,216 | 38,588 | 41,017 | |||||||||||||||
| Loan delinquencies 30 days and greater | 17,271 | 18,238 | 12,206 | 13,095 | 14,945 | |||||||||||||||
| Selected Operating Data: | ||||||||||||||||||||
| Interest income | $ | 22,160 | $ | 21,805 | $ | 21,698 | $ | 21,323 | $ | 21,094 | ||||||||||
| Interest expense | 4,038 | 4,050 | 3,826 | 3,817 | 3,731 | |||||||||||||||
| Net interest income | 18,122 | 17,755 | 17,872 | 17,506 | 17,363 | |||||||||||||||
| Provision for loan losses | 616 | 698 | 801 | 217 | 776 | |||||||||||||||
| Net interest income after provision for loan losses | 17,506 | 17,057 | 17,071 | 17,289 | 16,587 | |||||||||||||||
| Noninterest income | 3,536 | 3,685 | 2,617 | 2,900 | 3,468 | |||||||||||||||
| Noninterest expense | 15,099 | 15,484 | 14,644 | 15,277 | 15,958 | |||||||||||||||
| Income before income taxes | 5,943 | 5,258 | 5,044 | 4,912 | 4,097 | |||||||||||||||
| Income tax expense | 1,757 | 1,485 | 1,401 | 1,299 | 1,716 | |||||||||||||||
| Net income | $ | 4,186 | $ | 3,773 | $ | 3,643 | $ | 3,613 | $ | 2,381 | ||||||||||
| Performance Ratios (annualized): | ||||||||||||||||||||
| Return on average assets | 0.59 | % | 0.54 | % | 0.54 | % | 0.54 | % | 0.35 | % | ||||||||||
| Return on average equity | 6.43 | % | 5.89 | % | 5.77 | % | 5.82 | % | 3.86 | % | ||||||||||
| Net interest rate spread (1) | 2.57 | % | 2.56 | % | 2.70 | % | 2.65 | % | 2.61 | % | ||||||||||
| Net interest rate margin (2) | 2.75 | % | 2.74 | % | 2.87 | % | 2.82 | % | 2.76 | % | ||||||||||
| Non-interest expense to average assets (3) | 2.13 | % | 2.22 | % | 2.23 | % | 2.27 | % | 2.37 | % | ||||||||||
| Efficiency ratio (4) | 70.64 | % | 72.53 | % | 73.52 | % | 75.19 | % | 78.19 | % | ||||||||||
| Average interest-earning assets to average | ||||||||||||||||||||
| interest-bearing liabilities | 130.20 | % | 129.42 | % | 129.54 | % | 128.45 | % | 127.48 | % | ||||||||||
| Loans to deposits | 115 | % | 110 | % | 118 | % | 113 | % | 119 | % | ||||||||||
| Asset Quality Ratios: | ||||||||||||||||||||
| Allowance for loan losses as a percent of total loans | 0.85 | % | 0.86 | % | 0.86 | % | 0.85 | % | 0.86 | % | ||||||||||
| Allowance for loan losses as a percent of | ||||||||||||||||||||
| non-accrual loans | 122.60 | % | 119.26 | % | 153.22 | % | 154.08 | % | 135.44 | % | ||||||||||
| Net charge-offs (recoveries) to average loans (annualized) | 0.06 | % | 0.03 | % | 0.04 | % | 0.04 | % | 0.10 | % | ||||||||||
| Non-accrual loans as a percent of total loans | 0.69 | % | 0.72 | % | 0.56 | % | 0.55 | % | 0.63 | % | ||||||||||
| Non-accrual loans as a percent of total assets | 0.62 | % | 0.63 | % | 0.49 | % | 0.48 | % | 0.55 | % | ||||||||||
| Loan delinquencies 30 days and greater as a | ||||||||||||||||||||
| percent of total loans | 0.68 | % | 0.74 | % | 0.50 | % | 0.55 | % | 0.63 | % | ||||||||||
| Per Share Related Data: | ||||||||||||||||||||
| Basic earnings per share | $ | 0.28 | $ | 0.25 | $ | 0.24 | $ | 0.24 | $ | 0.16 | ||||||||||
| Diluted earnings per share | $ | 0.27 | $ | 0.25 | $ | 0.24 | $ | 0.24 | $ | 0.16 | ||||||||||
| Dividends declared per share | $ | 0.09 | $ | 0.08 | $ | 0.07 | $ | 0.07 | $ | 0.06 | ||||||||||
| Tangible book value (5) | $ | 16.37 | $ | 16.17 | $ | 15.95 | $ | 15.72 | $ | 15.47 | ||||||||||
| Common stock shares outstanding | 15,897,698 | 15,805,748 | 15,818,494 | 15,780,657 | 15,881,663 | |||||||||||||||
| Weighted-average basic shares outstanding | 14,973,610 | 14,823,914 | 14,765,452 | 14,720,892 | 14,785,058 | |||||||||||||||
| Weighted-average diluted shares outstanding | 15,502,481 | 15,192,006 | 15,077,291 | 15,012,540 | 15,146,365 | |||||||||||||||
| (1) Represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities on a tax-equivalent basis. | ||||||||||||||||||||
| (2) Represents tax-equivalent net interest income as a percent of average interest-earning assets. | ||||||||||||||||||||
| (3) Represents core noninterest expense annualized divided by average assets. See "Reconciliation of Non-GAAP Financial Measures" table. | ||||||||||||||||||||
| (4) Represents core noninterest expense divided by the sum of core net interest income and core noninterest income. | ||||||||||||||||||||
| See "Reconciliation of Non-GAAP Financial Measures" table. | ||||||||||||||||||||
| (5) Represents ending stockholders’ equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by ending common shares outstanding. | ||||||||||||||||||||
| The Company does not have goodwill and intangible assets for any of the periods presented. See "Reconciliation of Non-GAAP Financial Measures" table. | ||||||||||||||||||||
| First Connecticut Bancorp, Inc. | ||||||||||||||||||||
| Selected Financial Data (Unaudited) | ||||||||||||||||||||
| At or for the Three Months Ended | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| (Dollars in thousands) | 2016 | 2016 | 2016 | 2016 | 2015 | |||||||||||||||
| Capital Ratios: | ||||||||||||||||||||
| Equity to total assets at end of period | 9.17 | % | 9.03 | % | 9.08 | % | 9.18 | % | 9.07 | % | ||||||||||
| Average equity to average assets | 9.18 | % | 9.20 | % | 9.34 | % | 9.22 | % | 9.17 | % | ||||||||||
| Total Capital (to Risk Weighted Assets) | 12.78 | % | * | 12.57 | % | 12.63 | % | 12.88 | % | 12.88 | % | |||||||||
| Tier I Capital (to Risk Weighted Assets) | 11.82 | % | * | 11.62 | % | 11.69 | % | 11.92 | % | 11.91 | % | |||||||||
| Common Equity Tier I Capital | 11.82 | % | * | 11.62 | % | 11.69 | % | 11.92 | % | 11.91 | % | |||||||||
| Tier I Leverage Capital (to Average Assets) | 9.41 | % | * | 9.40 | % | 9.55 | % | 9.44 | % | 9.39 | % | |||||||||
| Total equity to total average assets | 9.18 | % | 9.17 | % | 9.32 | % | 9.20 | % | 9.13 | % | ||||||||||
| * Estimated | ||||||||||||||||||||
| Loans and Allowance for Loan Losses: | ||||||||||||||||||||
| Real estate | ||||||||||||||||||||
| Residential | $ | 907,946 | $ | 864,054 | $ | 842,427 | $ | 855,148 | $ | 849,722 | ||||||||||
| Commercial | 979,370 | 931,703 | 922,643 | 893,477 | 887,431 | |||||||||||||||
| Construction | 49,679 | 50,083 | 41,466 | 36,557 | 30,895 | |||||||||||||||
| Installment | 3,174 | 3,211 | 3,267 | 3,338 | 2,970 | |||||||||||||||
| Commercial | 430,539 | 449,008 | 437,046 | 402,960 | 409,550 | |||||||||||||||
| Collateral | 1,614 | 1,621 | 1,689 | 1,668 | 1,668 | |||||||||||||||
| Home equity line of credit | 170,786 | 172,148 | 171,212 | 172,325 | 174,701 | |||||||||||||||
| Revolving credit | 72 | 82 | 79 | 77 | 91 | |||||||||||||||
| Resort | 488 | 512 | 535 | 759 | 784 | |||||||||||||||
| Total loans | 2,543,668 | 2,472,422 | 2,420,364 | 2,366,309 | 2,357,812 | |||||||||||||||
| Net deferred loan costs | 3,844 | 3,942 | 3,776 | 4,110 | 3,984 | |||||||||||||||
| Loans | 2,547,512 | 2,476,364 | 2,424,140 | 2,370,419 | 2,361,796 | |||||||||||||||
| Allowance for loan losses | (21,529 | ) | (21,263 | ) | (20,720 | ) | (20,174 | ) | (20,198 | ) | ||||||||||
| Loans, net | $ | 2,525,983 | $ | 2,455,101 | $ | 2,403,420 | $ | 2,350,245 | $ | 2,341,598 | ||||||||||
| Deposits: | ||||||||||||||||||||
| Noninterest-bearing demand deposits | $ | 441,283 | $ | 419,664 | $ | 415,562 | $ | 396,356 | $ | 401,388 | ||||||||||
| Interest-bearing | ||||||||||||||||||||
| NOW accounts | 542,764 | 590,213 | 429,973 | 529,267 | 468,054 | |||||||||||||||
| Money market | 532,681 | 536,979 | 498,847 | 488,497 | 460,737 | |||||||||||||||
| Savings accounts | 233,792 | 223,848 | 229,868 | 223,188 | 220,389 | |||||||||||||||
| Time deposits | 464,570 | 477,169 | 477,188 | 460,524 | 440,790 | |||||||||||||||
| Total interest-bearing deposits | 1,773,807 | 1,828,209 | 1,635,876 | 1,701,476 | 1,589,970 | |||||||||||||||
| Total deposits | $ | 2,215,090 | $ | 2,247,873 | $ | 2,051,438 | $ | 2,097,832 | $ | 1,991,358 | ||||||||||
| First Connecticut Bancorp, Inc. | |||||||||||||
| Consolidated Statements of Condition (Unaudited) | |||||||||||||
| December 31, | September 30, | December 31, | |||||||||||
| 2016 | 2016 | 2015 | |||||||||||
| (Dollars in thousands) | |||||||||||||
| Cash and due from banks | $ | 44,086 | $ | 33,206 | $ | 45,732 | |||||||
| Interest bearing deposits with other institutions | 3,637 | 56,734 | 13,407 | ||||||||||
| Total cash and cash equivalents | 47,723 | 89,940 | 59,139 | ||||||||||
| Securities held-to-maturity, at amortized cost | 33,061 | 7,338 | 32,246 | ||||||||||
| Securities available-for-sale, at fair value | 103,520 | 134,094 | 132,424 | ||||||||||
| Loans held for sale | 3,270 | 5,462 | 9,637 | ||||||||||
| Loans (1) | 2,547,512 | 2,476,364 | 2,361,796 | ||||||||||
| Allowance for loan losses | (21,529 | ) | (21,263 | ) | (20,198 | ) | |||||||
| Loans, net | 2,525,983 | 2,455,101 | 2,341,598 | ||||||||||
| Premises and equipment, net | 18,002 | 18,383 | 18,565 | ||||||||||
| Federal Home Loan Bank of Boston stock, at cost | 16,378 | 15,139 | 21,729 | ||||||||||
| Accrued income receivable | 7,432 | 6,413 | 6,747 | ||||||||||
| Bank-owned life insurance | 51,726 | 51,364 | 50,618 | ||||||||||
| Deferred income taxes | 14,795 | 15,136 | 15,443 | ||||||||||
| Prepaid expenses and other assets | 15,665 | 33,590 | 20,400 | ||||||||||
| Total assets | $ | 2,837,555 | $ | 2,831,960 | $ | 2,708,546 | |||||||
| Liabilities and Stockholders' Equity | |||||||||||||
| Deposits | |||||||||||||
| Interest-bearing | $ | 1,773,807 | $ | 1,828,209 | $ | 1,589,970 | |||||||
| Noninterest-bearing | 441,283 | 419,664 | 401,388 | ||||||||||
| 2,215,090 | 2,247,873 | 1,991,358 | |||||||||||
| Federal Home Loan Bank of Boston advances | 287,057 | 220,600 | 377,600 | ||||||||||
| Repurchase agreement borrowings | 10,500 | 10,500 | 10,500 | ||||||||||
| Repurchase liabilities | 18,867 | 35,036 | 35,769 | ||||||||||
| Accrued expenses and other liabilities | 45,865 | 62,336 | 47,598 | ||||||||||
| Total liabilities | 2,577,379 | 2,576,345 | 2,462,825 | ||||||||||
| Stockholders' Equity | |||||||||||||
| Common stock | 181 | 181 | 181 | ||||||||||
| Additional paid-in-capital | 184,111 | 183,769 | 181,997 | ||||||||||
| Unallocated common stock held by ESOP | (10,567 | ) | (10,833 | ) | (11,626 | ) | |||||||
| Treasury stock, at cost | (30,400 | ) | (31,645 | ) | (30,602 | ) | |||||||
| Retained earnings | 123,541 | 120,487 | 112,933 | ||||||||||
| Accumulated other comprehensive loss | (6,690 | ) | (6,344 | ) | (7,162 | ) | |||||||
| Total stockholders' equity | 260,176 | 255,615 | 245,721 | ||||||||||
| Total liabilities and stockholders' equity | $ | 2,837,555 | $ | 2,831,960 | $ | 2,708,546 | |||||||
| (1) Loans include net deferred fees and unamortized premiums of $3.8 million, $3.9 million and $4.0 million at December 31, 2016, September 30, 2016 and December 31, 2015, respectively. | |||||||||||||
| First Connecticut Bancorp, Inc. | ||||||||||||||||||||||
| Consolidated Statements of Income (Unaudited) | ||||||||||||||||||||||
| Three Months Ended | For The Year Ended | |||||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | |||||||||||||||||||
| (Dollars in thousands, except per share data) | 2016 | 2016 | 2015 | 2016 | 2015 | |||||||||||||||||
| Interest income | ||||||||||||||||||||||
| Interest and fees on loans | ||||||||||||||||||||||
| Mortgage | $ | 16,451 | $ | 16,134 | $ | 15,670 | $ | 64,612 | $ | 61,920 | ||||||||||||
| Other | 5,058 | 4,983 | 4,731 | 19,613 | 17,584 | |||||||||||||||||
| Interest and dividends on investments | ||||||||||||||||||||||
| United States Government and agency obligations | 335 | 419 | 425 | 1,620 | 1,534 | |||||||||||||||||
| Other bonds | 10 | 13 | 13 | 50 | 79 | |||||||||||||||||
| Corporate stocks | 231 | 210 | 248 | 912 | 741 | |||||||||||||||||
| Other interest income | 75 | 46 | 7 | 179 | 26 | |||||||||||||||||
| Total interest income | 22,160 | 21,805 | 21,094 | 86,986 | 81,884 | |||||||||||||||||
| Interest expense | ||||||||||||||||||||||
| Deposits | 3,010 | 2,975 | 2,611 | 11,456 | 9,372 | |||||||||||||||||
| Interest on borrowed funds | 924 | 955 | 1,004 | 3,826 | 3,449 | |||||||||||||||||
| Interest on repo borrowings | 96 | 98 | 97 | 385 | 448 | |||||||||||||||||
| Interest on repurchase liabilities | 8 | 22 | 19 | 64 | 106 | |||||||||||||||||
| Total interest expense | 4,038 | 4,050 | 3,731 | 15,731 | 13,375 | |||||||||||||||||
| Net interest income | 18,122 | 17,755 | 17,363 | 71,255 | 68,509 | |||||||||||||||||
| Provision for loan losses | 616 | 698 | 776 | 2,332 | 2,440 | |||||||||||||||||
| Net interest income | ||||||||||||||||||||||
| after provision for loan losses | 17,506 | 17,057 | 16,587 | 68,923 | 66,069 | |||||||||||||||||
| Noninterest income | ||||||||||||||||||||||
| Fees for customer services | 1,537 | 1,600 | 1,566 | 6,151 | 5,975 | |||||||||||||||||
| Gain on sale of investments | - | - | - | - | 1,523 | |||||||||||||||||
| Net gain on loans sold | 925 | 939 | 567 | 3,105 | 2,492 | |||||||||||||||||
| Brokerage and insurance fee income | 47 | 58 | 52 | 213 | 215 | |||||||||||||||||
| Bank owned life insurance income | 361 | 335 | 726 | 1,417 | 1,672 | |||||||||||||||||
| Other | 666 | 753 | 557 | 1,852 | 1,570 | |||||||||||||||||
| Total noninterest income | 3,536 | 3,685 | 3,468 | 12,738 | 13,447 | |||||||||||||||||
| Noninterest expense | ||||||||||||||||||||||
| Salaries and employee benefits | 9,109 | 9,285 | 9,728 | 36,983 | 36,855 | |||||||||||||||||
| Occupancy expense | 1,211 | 1,271 | 1,257 | 4,890 | 5,115 | |||||||||||||||||
| Furniture and equipment expense | 983 | 1,020 | 1,057 | 4,082 | 4,204 | |||||||||||||||||
| FDIC assessment | 424 | 392 | 430 | 1,603 | 1,657 | |||||||||||||||||
| Marketing | 523 | 682 | 763 | 2,170 | 2,149 | |||||||||||||||||
| Other operating expenses | 2,849 | 2,834 | 2,723 | 10,776 | 11,230 | |||||||||||||||||
| Total noninterest expense | 15,099 | 15,484 | 15,958 | 60,504 | 61,210 | |||||||||||||||||
| Income before income taxes | 5,943 | 5,258 | 4,097 | 21,157 | 18,306 | |||||||||||||||||
| Income tax expense | 1,757 | 1,485 | 1,716 | 5,942 | 5,727 | |||||||||||||||||
| Net income | $ | 4,186 | $ | 3,773 | $ | 2,381 | $ | 15,215 | $ | 12,579 | ||||||||||||
| Earnings per share: | ||||||||||||||||||||||
| Basic | $ | 0.28 | $ | 0.25 | $ | 0.16 | $ | 1.02 | $ | 0.84 | ||||||||||||
| Diluted | 0.27 | 0.25 | 0.16 | 1.00 | 0.83 | |||||||||||||||||
| Weighted average shares outstanding: | ||||||||||||||||||||||
| Basic | 14,973,610 | 14,823,914 | 14,785,058 | 14,821,391 | 14,726,607 | |||||||||||||||||
| Diluted | 15,502,481 | 15,192,006 | 15,146,365 | 15,196,011 | 14,949,654 | |||||||||||||||||
| First Connecticut Bancorp, Inc. | |||||||||||||||||||||||||
| Consolidated Average Balances, Yields and Rates (Unaudited) | |||||||||||||||||||||||||
| For The Three Months Ended | |||||||||||||||||||||||||
| December 31, 2016 | September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
| Average Balance | Interest and Dividends (1) | Yield/Cost | Average Balance | Interest and Dividends (1) | Yield/Cost | Average Balance | Interest and Dividends (1) | Yield/Cost | |||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||
| Loans | $ | 2,497,897 | $ | 22,092 | 3.52 | % | $ | 2,430,114 | $ | 21,650 | 3.54 | % | $ | 2,346,218 | $ | 20,916 | 3.54 | % | |||||||
| Securities | 131,837 | 402 | 1.21 | % | 165,738 | 481 | 1.15 | % | 185,697 | 495 | 1.06 | % | |||||||||||||
| Federal Home Loan Bank of Boston stock | 15,200 | 174 | 4.55 | % | 18,206 | 161 | 3.52 | % | 21,729 | 191 | 3.49 | % | |||||||||||||
| Federal funds and other earning assets | 60,518 | 75 | 0.49 | % | 36,439 | 46 | 0.50 | % | 14,258 | 7 | 0.19 | % | |||||||||||||
| Total interest-earning assets | 2,705,452 | 22,743 | 3.34 | % | 2,650,497 | 22,338 | 3.35 | % | 2,567,902 | 21,609 | 3.34 | % | |||||||||||||
| Noninterest-earning assets | 128,332 | 135,828 | 122,500 | ||||||||||||||||||||||
| Total assets | $ | 2,833,784 | $ | 2,786,325 | $ | 2,690,402 | |||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||
| NOW accounts | $ | 552,444 | $ | 443 | 0.32 | % | $ | 506,509 | $ | 385 | 0.30 | % | $ | 498,658 | $ | 363 | 0.29 | % | |||||||
| Money market | 557,864 | 1,109 | 0.79 | % | 525,301 | 1,085 | 0.82 | % | 459,047 | 957 | 0.83 | % | |||||||||||||
| Savings accounts | 229,052 | 64 | 0.11 | % | 221,981 | 60 | 0.11 | % | 216,219 | 54 | 0.10 | % | |||||||||||||
| Certificates of deposit | 471,023 | 1,394 | 1.18 | % | 481,901 | 1,445 | 1.19 | % | 436,676 | 1,237 | 1.12 | % | |||||||||||||
| Total interest-bearing deposits | 1,810,383 | 3,010 | 0.66 | % | 1,735,692 | 2,975 | 0.68 | % | 1,610,600 | 2,611 | 0.64 | % | |||||||||||||
| Federal Home Loan Bank of Boston Advances | 226,766 | 924 | 1.62 | % | 250,459 | 955 | 1.52 | % | 343,024 | 1,004 | 1.16 | % | |||||||||||||
| Repurchase agreement borrowings | 10,500 | 96 | 3.64 | % | 10,500 | 98 | 3.71 | % | 10,500 | 97 | 3.67 | % | |||||||||||||
| Repurchase liabilities | 30,245 | 8 | 0.11 | % | 51,297 | 22 | 0.17 | % | 50,264 | 19 | 0.15 | % | |||||||||||||
| Total interest-bearing liabilities | 2,077,894 | 4,038 | 0.77 | % | 2,047,948 | 4,050 | 0.79 | % | 2,014,388 | 3,731 | 0.73 | % | |||||||||||||
| Noninterest-bearing deposits | 434,659 | 417,917 | 380,041 | ||||||||||||||||||||||
| Other noninterest-bearing liabilities | 61,023 | 64,201 | 49,273 | ||||||||||||||||||||||
| Total liabilities | 2,573,576 | 2,530,066 | 2,443,702 | ||||||||||||||||||||||
| Stockholders' equity | 260,208 | 256,259 | 246,700 | ||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 2,833,784 | $ | 2,786,325 | $ | 2,690,402 | |||||||||||||||||||
| Tax-equivalent net interest income | $ | 18,705 | $ | 18,288 | $ | 17,878 | |||||||||||||||||||
| Less: tax-equivalent adjustment | (583 | ) | (533 | ) | (515 | ) | |||||||||||||||||||
| Net interest income | $ | 18,122 | $ | 17,755 | $ | 17,363 | |||||||||||||||||||
| Net interest rate spread (2) | 2.57 | % | 2.56 | % | 2.61 | % | |||||||||||||||||||
| Net interest-earning assets (3) | $ | 627,558 | $ | 602,549 | $ | 553,514 | |||||||||||||||||||
| Net interest margin (4) | 2.75 | % | 2.74 | % | 2.76 | % | |||||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | |||||||||||||||||||||||||
| 130.20 | % | 129.42 | % | 127.48 | % | ||||||||||||||||||||
| (1) On a fully-tax equivalent basis. | |||||||||||||||||||||||||
| (2) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities on a tax-equivalent basis. | |||||||||||||||||||||||||
| (3) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. | |||||||||||||||||||||||||
| (4) Net interest margin represents tax-equivalent net interest income divided by average total interest-earning assets. | |||||||||||||||||||||||||
| First Connecticut Bancorp, Inc. | |||||||||||||||||
| Consolidated Average Balances, Yields and Rates (Unaudited) | |||||||||||||||||
| For The Years Ended December 31, | |||||||||||||||||
| 2016 | 2015 | ||||||||||||||||
| Average Balance | Interest and Dividends (1) | Yield/Cost | Average Balance | Interest and Dividends (1) | Yield/Cost | ||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| Interest-earning assets: | |||||||||||||||||
| Loans | $ | 2,420,859 | $ | 86,374 | 3.57 | % | $ | 2,279,418 | $ | 81,177 | 3.56 | % | |||||
| Securities | 150,582 | 1,881 | 1.25 | % | 188,004 | 1,832 | 0.97 | % | |||||||||
| Federal Home Loan Bank of Boston stock | 17,738 | 701 | 3.95 | % | 21,187 | 522 | 2.46 | % | |||||||||
| Federal funds and other earning assets | 36,679 | 179 | 0.49 | % | 11,947 | 26 | 0.22 | % | |||||||||
| Total interest-earning assets | 2,625,858 | 89,135 | 3.39 | % | 2,500,556 | 83,557 | 3.34 | % | |||||||||
| Noninterest-earning assets | 129,826 | 119,857 | |||||||||||||||
| Total assets | $ | 2,755,684 | $ | 2,620,413 | |||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||
| NOW accounts | $ | 513,256 | $ | 1,544 | 0.30 | % | $ | 472,644 | $ | 1,351 | 0.29 | % | |||||
| Money market | 512,396 | 4,119 | 0.87 | % | 453,017 | 3,592 | 0.79 | % | |||||||||
| Savings accounts | 223,499 | 241 | 0.11 | % | 213,383 | 226 | 0.11 | % | |||||||||
| Certificates of deposit | 469,493 | 5,552 | 1.18 | % | 407,071 | 4,203 | 1.03 | % | |||||||||
| Total interest-bearing deposits | 1,718,644 | 11,456 | 0.67 | % | 1,546,115 | 9,372 | 0.61 | % | |||||||||
| Federal Home Loan Bank of Boston Advances | 257,281 | 3,826 | 1.49 | % | 356,539 | 3,449 | 0.97 | % | |||||||||
| Repurchase agreement borrowings | 10,500 | 385 | 3.67 | % | 12,629 | 448 | 3.55 | % | |||||||||
| Repurchase liabilities | 42,700 | 64 | 0.15 | % | 54,600 | 106 | 0.19 | % | |||||||||
| Total interest-bearing liabilities | 2,029,125 | 15,731 | 0.78 | % | 1,969,883 | 13,375 | 0.68 | % | |||||||||
| Noninterest-bearing deposits | 412,155 | 357,156 | |||||||||||||||
| Other noninterest-bearing liabilities | 60,008 | 51,312 | |||||||||||||||
| Total liabilities | 2,501,288 | 2,378,351 | |||||||||||||||
| Stockholders' equity | 254,396 | 242,062 | |||||||||||||||
| Total liabilities and stockholders' equity | $ | 2,755,684 | $ | 2,620,413 | |||||||||||||
| Tax-equivalent net interest income | $ | 73,404 | $ | 70,182 | |||||||||||||
| Less: tax-equivalent adjustment | (2,149 | ) | (1,673 | ) | |||||||||||||
| Net interest income | $ | 71,255 | $ | 68,509 | |||||||||||||
| Net interest rate spread (2) | 2.61 | % | 2.66 | % | |||||||||||||
| Net interest-earning assets (3) | $ | 596,733 | $ | 530,673 | |||||||||||||
| Net interest margin (4) | 2.80 | % | 2.81 | % | |||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | |||||||||||||||||
| 129.41 | % | 126.94 | % | ||||||||||||||
| (1) On a fully-tax equivalent basis. | |||||||||||||||||
| (2) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities on a tax-equivalent basis. | |||||||||||||||||
| (3) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. | |||||||||||||||||
| (4) Net interest margin represents tax-equivalent net interest income divided by average total interest-earning assets. | |||||||||||||||||
| First Connecticut Bancorp, Inc. | |||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures (Unaudited) | |||||||||||||||||||||
| The table below presents a reconciliation of non-GAAP financial measures with financial measures defined by GAAP for the three months ended December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015. The Company believes the use of these non-GAAP financial measures provides additional clarity in assessing the results of the Company. | |||||||||||||||||||||
| At or for the Three Months Ended | |||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||||||
| (Dollars in thousands, except per share data) | 2016 | 2016 | 2016 | 2016 | 2015 | ||||||||||||||||
| Net Income | $ | 4,186 | $ | 3,773 | $ | 3,643 | $ | 3,613 | $ | 2,381 | |||||||||||
| Adjustments: | |||||||||||||||||||||
| Plus: Mortgage servicing rights (recovery) impairment | (283 | ) | (91 | ) | 374 | - | - | ||||||||||||||
| Less: Prepayment penalty fees | - | - | (370 | ) | (10 | ) | (43 | ) | |||||||||||||
| Less: Off-balance sheet commitments change in accounting estimate | - | - | (423 | ) | - | - | |||||||||||||||
| Less: Bank-owned life insurance proceeds | - | - | - | (77 | ) | (379 | ) | ||||||||||||||
| Total core adjustments before taxes | (283 | ) | (91 | ) | (419 | ) | (87 | ) | (422 | ) | |||||||||||
| Tax benefit on core adjustments | 99 | 32 | 147 | 4 | 15 | ||||||||||||||||
| Deferred tax asset write-off (1) | 137 | - | - | - | - | ||||||||||||||||
| Deferred tax asset valuation allowance (2) | - | - | - | - | 771 | ||||||||||||||||
| Total core adjustments after taxes | (47 | ) | (59 | ) | (272 | ) | (83 | ) | 364 | ||||||||||||
| Total core net income | $ | 4,139 | $ | 3,714 | $ | 3,371 | $ | 3,530 | $ | 2,745 | |||||||||||
| Total net interest income | $ | 18,122 | $ | 17,755 | $ | 17,872 | $ | 17,506 | $ | 17,363 | |||||||||||
| Less: Prepayment penalty fees | - | - | (370 | ) | (10 | ) | (43 | ) | |||||||||||||
| Total core net interest income | $ | 18,122 | $ | 17,755 | $ | 17,502 | $ | 17,496 | $ | 17,320 | |||||||||||
| Total noninterest income | $ | 3,536 | $ | 3,685 | $ | 2,617 | $ | 2,900 | $ | 3,468 | |||||||||||
| Plus: Mortgage servicing rights (recovery) impairment | (283 | ) | (91 | ) | 374 | - | - | ||||||||||||||
| Less: Bank-owned life insurance proceeds | - | - | - | (77 | ) | (379 | ) | ||||||||||||||
| Total core noninterest income | $ | 3,253 | $ | 3,594 | $ | 2,991 | $ | 2,823 | $ | 3,089 | |||||||||||
| Total noninterest expense | $ | 15,099 | $ | 15,484 | $ | 14,644 | $ | 15,277 | $ | 15,958 | |||||||||||
| Plus: Off-balance sheet commitments change in accounting estimate | - | - | 423 | - | - | ||||||||||||||||
| Total core noninterest expense | $ | 15,099 | $ | 15,484 | $ | 15,067 | $ | 15,277 | $ | 15,958 | |||||||||||
| Core earnings per common share, diluted | $ | 0.27 | $ | 0.24 | $ | 0.22 | $ | 0.23 | $ | 0.18 | |||||||||||
| Core net interest rate margin (3) | 2.75 | % | 2.74 | % | 2.81 | % | 2.82 | % | 2.76 | % | |||||||||||
| Core return on average assets (annualized) | 0.58 | % | 0.53 | % | 0.50 | % | 0.52 | % | 0.41 | % | |||||||||||
| Core return on average equity (annualized) | 6.36 | % | 5.80 | % | 5.34 | % | 5.68 | % | 4.45 | % | |||||||||||
| Core non-interest expense to average assets (annualized) | 2.13 | % | 2.22 | % | 2.23 | % | 2.27 | % | 2.37 | % | |||||||||||
| Efficiency ratio (4) | 70.64 | % | 72.53 | % | 73.52 | % | 75.19 | % | 78.19 | % | |||||||||||
| Tangible book value (5) | $ | 16.37 | $ | 16.17 | $ | 15.95 | $ | 15.72 | $ | 15.47 | |||||||||||
| (1) Represents a write-off of the remaining deferred tax asset associated with the establishment of the Bank’s foundation in 2011. | |||||||||||||||||||||
| (2) Represents a valuation allowance related to a deferred tax asset associated with the establishment of the Bank’s foundation in 2011. | |||||||||||||||||||||
| (3) Represents tax-equivalent core net interest income as a percent of average interest-earning assets. | |||||||||||||||||||||
| (4) Represents core noninterest expense divided by the sum of core net interest income and core noninterest income. | |||||||||||||||||||||
| (5) Represents ending stockholders’ equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by ending common shares outstanding. | |||||||||||||||||||||
| The Company does not have goodwill and intangible assets for any of the periods presented. | |||||||||||||||||||||
| First Connecticut Bancorp, Inc. | ||||||||||||
| Reconciliation of Non-GAAP Financial Measures (Unaudited) | ||||||||||||
| The table below presents a reconciliation of non-GAAP financial measures with financial measures defined by GAAP for the years ended December 31, 2016 and 2015. The Company believes the use of these non-GAAP financial measures provides additional clarity in assessing the results of the Company. | ||||||||||||
| At or for the Year Ended December 31, | ||||||||||||
| (Dollars in thousands, except per share data) | 2016 | 2015 | ||||||||||
| Net Income | $ | 15,215 | $ | 12,579 | ||||||||
| Adjustments: | ||||||||||||
| Plus: Accelerated vesting of stock compensation | - | 398 | ||||||||||
| Plus: Employee severance | - | 93 | ||||||||||
| Less: Prepayment penalty fees | (380 | ) | (78 | ) | ||||||||
| Less: Off-balance sheet commitment change in accounting estimate | (423 | ) | ||||||||||
| Less: Bank-owned life insurance proceeds | (77 | ) | (379 | ) | ||||||||
| Less: Gain on sale of foreclosed real estate | - | (557 | ) | |||||||||
| Less: Net gain on sales of investments | - | (1,523 | ) | |||||||||
| Total core adjustments before taxes | (880 | ) | (2,046 | ) | ||||||||
| Tax benefit on core adjustments | 282 | 583 | ||||||||||
| Deferred tax asset write-off (1) | 137 | - | ||||||||||
| Deferred tax asset valuation allowance (2) | - | 771 | ||||||||||
| Total core adjustments after taxes | (461 | ) | (692 | ) | ||||||||
| Total core net income | $ | 14,754 | $ | 11,887 | ||||||||
| Total net interest income | $ | 71,255 | $ | 68,509 | ||||||||
| Less: Prepayment penalty fees | (380 | ) | (78 | ) | ||||||||
| Total core net interest income | $ | 70,875 | $ | 68,431 | ||||||||
| Total noninterest income | $ | 12,738 | $ | 13,447 | ||||||||
| Less: Bank-owned life insurance proceeds | (77 | ) | (379 | ) | ||||||||
| Less: Net gain on sales of investments | - | (1,523 | ) | |||||||||
| Total core noninterest income | $ | 12,661 | $ | 11,545 | ||||||||
| Total noninterest expense | $ | 60,504 | $ | 61,210 | ||||||||
| Plus: Off-balance sheet commitments change in accounting estimate | 423 | - | ||||||||||
| Less: Accelerated vesting of stock compensation | - | (398 | ) | |||||||||
| Less: Employee severances | - | (93 | ) | |||||||||
| Less: Gain on sale of foreclosed real estate | - | 557 | ||||||||||
| Total core noninterest expense | $ | 60,927 | $ | 61,276 | ||||||||
| Core earnings per common share, diluted | $ | 0.97 | $ | 0.78 | ||||||||
| Core net interest rate margin (3) | 2.81 | % | 2.80 | % | ||||||||
| Core return on average assets (annualized) | 0.54 | % | 0.45 | % | ||||||||
| Core return on average equity (annualized) | 5.80 | % | 4.91 | % | ||||||||
| Core non-interest expense to average assets (annualized) | 2.21 | % | 2.34 | % | ||||||||
| Efficiency ratio (4) | 72.94 | % | 76.62 | % | ||||||||
| Tangible book value (5) | $ | 16.37 | $ | 15.47 | ||||||||
| (1) Represents a write-off of the remaining deferred tax asset associated with the establishment of the Bank’s foundation in 2011. | ||||||||||||
| (2) Represents a valuation allowance related to a deferred tax asset associated with the establishment of the Bank’s foundation in 2011. | ||||||||||||
| (3) Represents tax-equivalent core net interest income as a percent of average interest-earning assets. | ||||||||||||
| (4) Represents core noninterest expense divided by the sum of core net interest income and core noninterest income. | ||||||||||||
| (5) Represents ending stockholders’ equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by ending common shares outstanding. | ||||||||||||
| The Company does not have goodwill and intangible assets for any of the periods presented. | ||||||||||||