Randolph Bancorp, Inc. Announces Third Quarter and Year-to-Date 2020 Financial Results, Announces Share Buyback Program

Quincy, Massachusetts, UNITED STATES


STOUGHTON, Mass., Oct. 27, 2020 (GLOBE NEWSWIRE) -- Randolph Bancorp, Inc. (the “Company”) (NASDAQ Global Market: RNDB), the holding company for Envision Bank (the “Bank”), today announced net income of $10.3 million, or $2.01 per basic and diluted share, for the three months ended September 30, 2020 compared to net income of $1.1 million, or $0.21 per basic and diluted share, for the three months ended September 30, 2019. Net income for the nine months ended September 30, 2020 was $14.7 million, or $2.86 per basic and diluted share, compared to net income of $2.6 million, or $0.48 per basic and diluted share, for the nine months ended September 30, 2019. Excluding one-time charges of $1.4 million related to the retirement of senior executives and operating expenses of $229,000 related to addressing the COVID-19 pandemic, earnings were $16.3 million, or $3.17 per share, for the nine months ended September 30, 2020.

The Company also announced today that its Board of Directors has approved a share repurchase program to purchase up to 552,000 shares of its common stock, representing approximately 10.0% of the Company’s outstanding common stock.

Repurchases under this program may be made in open market transactions. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions, and other corporate liquidity requirements and priorities. The repurchase program does not obligate the Company to purchase any particular number of shares. The repurchase program will expire on October 29, 2021, and may be suspended or terminated at any time.

At September 30, 2020, total assets amounted to $723.0 million, compared to $724.0 million at June 30, 2020, a decrease of $1.0 million, or 0.1%. An increase in loans held for sale of $26.1 million was offset by a decrease in cash and cash equivalents of $26.9 million relative to the prior quarter.

William M. Parent, President and Chief Executive Officer, stated, “The third quarter was another strong quarter in earnings for our Company. We are very pleased with our performance, especially our mortgage banking operations, which maintained high levels of loans closed, loans sold, and net revenue from loan sales and origination activity. We continue to focus on maintaining a strong balance sheet during these unprecedented times, while the announcement of our new buyback program will enable our Company to deploy excess capital in the most effective manner.”

Third Quarter Operating Results
Net interest income increased by $96,000, or 2.1%, to $4.7 million for the three months ended September 30, 2020 from $4.6 million the same period in the prior year. This increase was primarily due to an increase in the proportion of non-maturity deposits and a decline in the proportion of term certificates from the same period in the prior year. The average balance of savings accounts at the Company increased $63.0 million, or 58.5%, from September 30, 2019 and the average balance of term certificates decreased $51.0 million, or 28.0%, from September 2019, contributing to an 83 basis point decrease in the cost of interest-bearing liabilities. The net interest margin decreased in the third quarter of 2020 to 2.81%, from 2.89% in the third quarter of 2019, due to deposit repricing lagging the decreasing interest-earning asset yields in a declining interest rate environment.

The Company recognized a provision for loan losses of $546,000 for the quarter ended September 30, 2020. The allowance for loan losses was 1.34% and 0.90% of total loans at September 30, 2020 and December 31, 2019, respectively, and was 67.2% and 131.4% of non-performing assets at September 30, 2020 and December 31, 2019, respectively. Nonperforming assets include $2.8 million of credits which were paid in early October. Excluding these loans with payoffs, the allowance for loan losses would have been 92.3% of non-performing assets at September 30, 2020.

Non-interest income increased $13.6 million, or 215.3%, to $19.9 million for the quarter ended September 30, 2020 from $6.3 million in the quarter ended September 30, 2019, principally due to an increase of $12.3 million in the net gain on loan origination and sale activities. Sold mortgage loans reached a volume of $410.4 million in the third quarter of 2020. The increase in the gain on loan origination and sale activities was accompanied by an increase in net mortgage servicing fees due to a fair value adjustment for mortgage servicing rights of $1.1 million, given a recent stabilization of interest rates from the first half of the year. Net mortgage servicing fees for the quarter ended September 30, 2019 included a negative fair valuation adjustment of $522,000.

Non-interest expenses increased $1.3 million to $11.1 million in the quarter ended September 30, 2020 from $9.7 million in the quarter ended September 30, 2019. The increase is principally due to an increase in salaries and employee benefits of $901,000, mainly related to higher commissions and incentives associated with increased residential loan production.

Occupancy and equipment expenses increased $186,000 in the quarter ended September 30, 2020 over the prior year period, partly as a result of increased spending on cleaning and supplies related to the COVID-19 pandemic of $22,000, in addition to increased depreciation of furniture, fixtures and equipment that are expected to be retired as the Company looks to consolidate its office space in light of prolonged remote working arrangements.

Other non-interest expenses comprising professional fees, marketing, FDIC insurance and other non-interest expenses increased by $246,000 in the quarter ended September 30, 2020 versus the prior year period, as elevated mortgage loan production costs and the expiration of an FDIC deposit insurance credit were partially offset by a decrease in discretionary marketing expenses.

Income tax expense of $2.7 million for the quarter ended September 30, 2020 consists of both federal and state tax expenses. The Company’s net operating loss carryforward of $10.8 million from prior years was fully absorbed during the period.

Year-to-Date Operating Results
Net interest income increased by $385,000, or 2.9%, for the nine months ended September 30, 2020 compared to the same period in the prior year. This increase was driven by an increase in the proportion of non-maturity deposits, and a decline in the proportion of term certificates from the prior year. The net interest margin decreased in the first nine months of 2020 to 2.86%, from 2.94% in the first nine months of 2019, due to deposit repricing lagging the decreasing interest-earning asset yields in a declining interest rate environment.

The Company recognized a provision for loan losses of $2.3 million for the nine months ended September 30, 2020 compared to a credit of $144,000 in the prior year period.

Non-interest income increased $24.3 million, or 155.8%, to $39.8 million for the nine months ended September 30, 2020 from $15.6 million in the nine months ended September 30, 2019, principally due to an increase of $26.2 million in the net gain on loan origination and sale activities. Mortgage loans sold were $1.1 billion for the first nine months of 2020. The increase in the gain on loan origination and sale activities was partially offset by a decrease in net mortgage servicing fees due to a fair value adjustment for mortgage servicing rights of $2.0 million in the nine months ended September 30, 2020, given expectations of higher prepayments. The fair value adjustment for mortgage servicing rights was $636,000 in the nine months ended September 30, 2019.

Non-interest expenses increased $6.9 million, or 26.2%, to $33.4 million for the nine months ended September 30, 2020 from $26.5 million for the nine months ended September 30, 2019. Non-interest expenses in the first nine months of 2020 included one-time charges of $1.4 million related to the retirement of senior executives as well as $229,000 of COVID-19 pandemic-related expenses.

In the first nine months of 2020, salaries and employee benefits increased $5.9 million, including one-time charges of $1.4 million for the retirement of senior executives, higher commissions and incentives associated with higher residential loan production, and COVID-19 pandemic-related compensation of $101,000 for front-line and quarantined employees.

Occupancy and equipment expenses increased $423,000 in the first nine months of 2020 over the prior year period, partly as a result of increased spending on cleaning and supplies related to the COVID-19 pandemic of $125,000, as well as increased depreciation of furniture, fixtures and equipment that are expected to be retired as we consolidate our administrative office space in light of prolonged remote working arrangements for certain back-office staff.

Professional fees in the first nine months of 2020 increased $69,000 over the prior year period, primarily related to management succession planning costs. Spending on marketing during the first nine months of 2020 was $186,000 less than in the prior year period, due to fewer marketing campaigns while communities were subject to a stay-at-home order. The increase of $652,000 in other non-interest expenses during the first nine months of 2020 was driven mainly by costs related to higher mortgage loan production.

Income tax expense of $3.3 million for the nine months ended September 30, 2020 consists of both federal and state income taxes, as the Company’s net operating loss carryforward of $12.0 million from prior years was fully absorbed during the period.

Balance Sheet
At September 30, 2020, total assets amounted to $723.0 million compared to $631.0 million at December 31, 2019, an increase of $92.0 million, or 14.6%. Contributing to asset growth was a $15.4 million increase in net loans, mainly driven by the issuance of Paycheck Protection Program loans (“SBA PPP Loans”) for $15.4 million. Cash and cash equivalents increased by $40.8 million during the first nine months of 2020, mainly as a result of strong core growth in deposits and the timing of cash proceeds from loan sales. Loans held for sale increased by $25.0 million to $87.8 million at September 30, 2020 from $62.8 million at December 31, 2019.

The increase in total assets was funded by deposit growth. Non-brokered deposits totaled $485.0 million at September 30, 2020, increasing by $78.8 million, or 19.4%, during the first nine months of 2020. Driving the growth in non-brokered deposits were customers’ receipt of government stimulus, SBA PPP Loans proceeds which were deposited with us, and our focus on deposit gathering prior to the onset of the COVID-19 pandemic. Brokered deposits declined by $53.6 million to $37.3 million at September 30, 2020, from $90.9 million at December 31, 2019. Federal Home Loan Bank (“FHLB”) and Federal Reserve Bank advances increased by $37.8 million to $82.2 million at September 30, 2020, from $44.4 million at December 31, 2019, as a result of the funding of our SBA PPP Loans and other loans with FHLB and Federal Reserve Bank advances.

Total stockholders’ equity was $94.9 million at September 30, 2020 compared to $78.5 million at December 31, 2019. The increase of $16.5 million relates mainly to net income in the period of $14.7 million and an increase in the fair value of available-for-sale securities, net of taxes, of $1.6 million. In addition, the Company repurchased $1.2 million of shares during the first nine months of 2020, and equity adjustments related to the stock benefit plan and the employee stock ownership plan amounted to $1.5 million during the period.

COVID-19 Impact
In response to the impact of the COVID-19 pandemic on our customers and our business, the Company implemented a series of measures through the date of this release, including participation in the Small Business Administration’s Paycheck Protection Program, for which we funded $15.4 million of SBA PPP Loans through September 30, 2020, and granting payment deferrals for residential mortgage, home equity and certain commercial borrowers who were current in their payments at the time the deferral was requested. Depending on the circumstances of the borrowers, the forbearance calls for a reduced or full deferral of payment. Please refer to the Loan Payment Deferrals and COVID-19 Most Impacted Sectors for statistics on loan payment deferrals and the commercial loan sectors we believe could be exposed to the economic impact of the COVID-19 pandemic.

About Randolph Bancorp, Inc.
Randolph Bancorp, Inc. is the holding company for Envision Bank and its Envision Mortgage Division. Envision Bank is a full-service community bank with five retail branch locations, lending and operations centers in Stoughton, North Attleboro and Andover, Massachusetts, six loan production offices located throughout Massachusetts and one loan production office in Southern New Hampshire.

Forward Looking Statements
Certain statements contained in this press release that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties. The Company’s actual results could differ materially from those projected in the forward-looking statements as a result of, among others, the negative impacts and disruptions of the COVID-19 pandemic and the measures taken to contain its spread on our employees, customers, business operations, credit quality, financial position, liquidity and results of operations; the length and extent of economic contraction as a result of the COVID-19 pandemic; the effects of continued deterioration in employment levels, general business and economic conditions on a national basis and in the local markets in which the Company operates, including changes that adversely affect borrowers’ ability to service and repay the Company’s loans; changes in consumer behavior due to changing political, business and economic conditions or legislative or regulatory initiatives; reputational risk relating to the Company’s participation in the Paycheck Protection Program and other pandemic-related legislative and regulatory initiatives and programs; turbulence in the capital and debt markets and the impact of such conditions on the Company’s business activities; and the risk factors described in the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission. The Company does not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made.

Non-GAAP Financial Measures
The Company uses certain non-GAAP financial measures, such as return on average assets, return on average equity, non-interest income to total income, the efficiency ratio, tangible book value per share and, where applicable, as adjusted for non-recurring items. These non-GAAP financial measures provide information for investors to effectively analyze financial trends of on-going business activities, and to enhance comparability with peers across the financial services sector.

Randolph Bancorp, Inc.
Consolidated Balance Sheets
(Dollars in thousands)
(Unaudited)

  September 30,  December 31, 
  2020  2019 
         
Assets 
Cash and due from banks $5,335  $4,371 
Interest-bearing deposits  43,756   3,881 
Total cash and cash equivalents  49,091   8,252 
         
Certificates of deposit  -   490 
Securities available for sale, at fair value  55,551   57,503 
Loans held for sale, at fair value  87,805   62,792 
Loans, net of allowance for loan losses of $6,597 in 2020 and $4,280 in 2019  484,548   469,131 
Federal Home Loan Bank of Boston stock, at cost  3,797   2,417 
Accrued interest receivable  1,654   1,393 
Mortgage servicing rights, net  10,944   8,556 
Premises and equipment, net  5,133   5,748 
Bank-owned life insurance  8,577   8,441 
Foreclosed real estate, net  132   - 
Other assets  15,736   6,281 
         
Total assets $722,968  $631,004 
         
Liabilities and Stockholders' Equity 
Deposits:        
Non-interest bearing $93,352  $61,603 
Interest bearing  391,660   344,581 
Brokered  37,273   90,858 
Total deposits  522,285   497,042 
         
Federal Reserve Bank advances  15,318   - 
Federal Home Loan Bank of Boston advances  66,903   44,403 
Mortgagors' escrow accounts  1,959   2,052 
Post-employment benefit obligations  2,289   2,464 
Other liabilities  19,276   6,581 
Total liabilities  628,030   552,542 
         
Stockholders' Equity:        
Common stock  55   56 
Additional paid-in capital  51,201   51,127 
Retained earnings  46,415   31,757 
ESOP-Unearned compensation  (3,803)  (3,944)
Accumulated other comprehensive income (loss), net of tax  1,070   (534)
Total stockholders' equity  94,938   78,462 
         
Total liabilities and stockholders' equity $722,968  $631,004 


Randolph Bancorp, Inc.
Consolidated Statements of Operations
(Dollars in thousands except per share amounts)
(Unaudited)

  Three Months Ended September 30,  Nine Months Ended September 30, 
  2020  2019  2020  2019 
Interest and dividend income:                
Loans $5,337  $6,144  $16,680  $17,791 
Other interest and dividend income  311   397   1,080   1,221 
Total interest and dividend income  5,648   6,541   17,760   19,012 
                 
Interest expense  979   1,968   3,933   5,570 
                 
Net interest income  4,669   4,573   13,827   13,442 
Provision (credit) for loan losses  546   -   2,338   (144)
Net interest income after provision for loan losses  4,123   4,573   11,489   13,586 
                 
Non-interest income:                
Customer service fees  330   363   902   1,053 
Gain on loan origination and sale activities, net  18,102   5,782   39,616   13,438 
Mortgage servicing fees, net  1,180   (181)  (1,428)  362 
Other  262   339   734   718 
Total non-interest income  19,874   6,303   39,824   15,571 
Non-interest expenses:                
Salaries and employee benefits  7,911   7,010   24,439   18,514 
Occupancy and equipment  859   673   2,395   1,972 
Professional fees  253   264   888   819 
Marketing  154   275   458   644 
FDIC insurance  41   (55)  136   91 
Other non-interest expenses  1,833   1,551   5,073   4,421 
Total non-interest expenses  11,051   9,718   33,389   26,461 
Income before income taxes  12,946   1,158   17,924   2,696 
Income tax expense  2,661   14   3,266   97 
                 
Net income $10,285  $1,144  $14,658  $2,599 
                 
                 
Net income per share:                
Basic $2.01  $0.21  $2.86  $0.48 
Diluted $2.01  $0.21  $2.86  $0.48 
                 
Weighted average shares outstanding:                
Basic  5,120,367   5,345,786   5,123,705   5,429,339 
Diluted  5,120,367   5,345,786   5,126,077   5,429,339 
                 
                 


Randolph Bancorp, Inc.
Average Balances/Yields
(Dollars in thousands)
(Unaudited)

 For the Three Months Ended September 30, 
 2020  2019 
 Average  Interest  Average  Average  Interest  Average 
 Outstanding  Earned/  Yield/  Outstanding  Earned/  Yield/ 
(Dollars in thousands)Balance  Paid  Rate  Balance  Paid  Rate 
Interest-earning assets:                       
Loans (1)$559,370  $5,337   3.82% $573,899  $6,144   4.28%
Investment securities(2) (3) 57,211   305   2.13%  53,947   377   2.80%
Interest-earning deposits 48,949   7   0.06%  4,881   23   1.88%
Total interest-earning assets 665,530   5,649   3.40%  632,727   6,544   4.14%
Noninterest-earning assets 41,037           14,757         
Total assets$706,567          $647,484         
Interest-bearing liabilities:                       
Savings accounts 170,762   172   0.40%  107,764   149   0.55%
NOW accounts 57,646   41   0.28%  38,697   47   0.49%
Money market accounts 72,369   75   0.41%  64,058   251   1.57%
Term certificates 131,053   442   1.35%  182,073   918   2.02%
Total interest-bearing deposits 431,830   730   0.68%  392,592   1,365   1.39%
FHLBB and FRB advances 82,639   249   1.21%  101,933   603   2.37%
Total interest-bearing liabilities 514,469   979   0.76%  494,525   1,968   1.59%
Noninterest-bearing liabilities:                       
Noninterest-bearing deposits 88,394           62,456         
Other noninterest-bearing liabilities 12,724           10,138         
Total liabilities 615,587           567,119         
Total stockholders' equity 90,980           80,365         
Total liabilities and stockholders' equity$706,567          $647,484         
Net interest income    $4,670          $4,576     
Interest rate spread(4)         2.64%          2.55%
Net interest-earning assets(5)$151,061          $138,202         
Net interest margin(6)         2.81%          2.89%
                        
Ratio of interest-earning assets to interest-bearing liabilities 129.36%          127.95%        

(1) Includes nonaccruing loan balances and interest received on such loans.
(2) Includes carrying value of securities classified as available-for-sale and FHLB of Boston stock
(3) Includes tax equivalent adjustments for municipal securities, based on an effective tax rate of 21%, of $1,000 and $3,000 for the three months ended September 30, 2020 and 2019, respectively.
(4) Interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(6) Net interest margin represents net interest income divided by average total interest-earning assets.


Randolph Bancorp, Inc.
Average Balances/Yields
(Dollars in thousands)
(Unaudited)

 For the Nine Months Ended September 30, 
 2020  2019 
 Average  Interest  Average  Average  Interest  Average 
 Outstanding  Earned/  Yield/  Outstanding  Earned/  Yield/ 
(Dollars in thousands)Balance  Paid  Rate  Balance  Paid  Rate 
Interest-earning assets:                       
Loans (1)$555,838  $16,680   4.00% $549,665  $17,791   4.32%
Investment securities(2) (3) 58,201   1,016   2.33%  54,350   1,154   2.83%
Interest-earning deposits 30,177   68   0.30%  5,132   77   2.00%
Total interest-earning assets 644,216   17,764   3.68%  609,147   19,022   4.16%
Noninterest-earning assets 37,509           21,228         
Total assets$681,725          $630,375         
Interest-bearing liabilities:                       
Savings accounts 154,736   689   0.59%  104,530   337   0.43%
NOW accounts 54,185   142   0.35%  39,466   144   0.49%
Money market accounts 70,712   394   0.74%  65,609   712   1.45%
Term certificates 159,540   2,012   1.68%  171,827   2,552   1.98%
Total interest-bearing deposits 439,173   3,237   0.98%  381,432   3,745   1.31%
FHLBB and FRB advances 69,672   696   1.33%  98,817   1,825   2.46%
Total interest-bearing liabilities 508,845   3,933   1.03%  480,249   5,570   1.55%
Noninterest-bearing liabilities:                       
Noninterest-bearing deposits 76,397           62,194         
Other noninterest-bearing liabilities 11,996           8,681         
Total liabilities 597,238           551,124         
Total stockholders' equity 84,487           79,251         
Total liabilities and stockholders' equity$681,725          $630,375         
Net interest income    $13,831          $13,452     
Interest rate spread(4)         2.65%          2.61%
Net interest-earning assets(5)$135,371          $128,898         
Net interest margin(6)         2.86%          2.94%
                        
Ratio of interest-earning assets to interest-bearing liabilities 126.60%          126.84%        

(1) Includes nonaccruing loan balances and interest received on such loans.
(2) Includes carrying value of securities classified as available-for-sale and FHLB of Boston stock.
(3) Includes tax equivalent adjustments for municipal securities, based on an effective tax rate of 21%, of $4,000 and $10,000 for the nine months ended September 30, 2020 and 2019, respectively.
(4) Interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(6) Net interest margin represents net interest income divided by average total interest-earning assets.


Randolph Bancorp, Inc.
Rate/Volume Analysis
(Dollars in thousands)
(Unaudited)

 Three Months Ended 
 September 30, 2020 vs. 2019 
 Increase (Decrease)  Total 
 Due to Changes in  Increase 
 Volume  Rate  (Decrease) 
Interest-earning assets:           
Loans$(154) $(653) $(807)
Investment securities 22   (94)  (72)
Interest-earning deposits 27   (41)  (14)
Total interest-earning assets (105)  (788)  (893)
Interest-bearing liabilities:           
Savings accounts 71   (48)  23 
NOW accounts 18   (24)  (6)
Money market accounts 29   (205)  (176)
Term certificates (218)  (258)  (476)
Total interest-bearing deposits (100)  (535)  (635)
FHLBB and FRB advances (99)  (255)  (354)
Total interest-bearing liabilities (199)  (790)  (989)
            
Change in net interest income$94  $2  $96 


 Nine Months Ended 
 September 30, 2020 vs. 2019 
 Increase (Decrease)  Total 
 Due to Changes in  Increase 
 Volume  Rate  (Decrease) 
Interest-earning assets:           
Loans$(29) $(1,080) $(1,109)
Investment securities (1)  (136)  (137)
Interest-earning deposits 30   (37)  (7)
Total interest-earning assets -   (1,253)  (1,253)
Interest-bearing liabilities:           
Savings accounts 197   154   351 
NOW accounts 15   (17)  (2)
Money market accounts (12)  (306)  (318)
Term certificates (173)  (367)  (540)
Total interest-bearing deposits 27   (536)  (509)
FHLBB and FRB advances (441)  (688)  (1,129)
Total interest-bearing liabilities (414)  (1,224)  (1,638)
            
Change in net interest income$414  $(29) $385 


Randolph Bancorp, Inc.
Segment Information
(Dollars in thousands)
(Unaudited)

  For the Three Months Ended September 30, 2020 
  Envision Bank  Envision Mortgage  Consolidated Total 
Net interest income $4,032  $637  $4,669 
Provision for loan losses  546   -   546 
             
Net interest income after provision for loan losses  3,486   637   4,123 
             
Non-interest income:            
Customer service fees  309   21   330 
Gain on loan origination and sale activities, net (1)  -   18,459   18,459 
Mortgage servicing fees, net  (98)  1,278   1,180 
Other  93   169   262 
Total non-interest income  304   19,927   20,231 
             
Non-interest expenses:            
Salaries and employee benefits  1,959   5,952   7,911 
Occupancy and equipment  437   422   859 
Other non-interest expenses  1,084   1,197   2,281 
Total non-interest expenses  3,480   7,571   11,051 
             
Income (loss) before income taxes and elimination of inter-segment profit $310  $12,993   13,303 
             
Elimination of inter-segment profit          (357)
Income before income taxes          12,946 
             
Income tax expense          2,661 
Net income         $10,285 

(1) Before elimination of inter-segment profit.

The information above was derived from the internal management reporting system used to measure performance of the segments.


Randolph Bancorp, Inc.
Segment Information
(Dollars in thousands)
(Unaudited)

  For the Three Months Ended September 30, 2019 
  Envision Bank  Envision Mortgage  Consolidated Total 
Net interest income $3,781  $792  $4,573 
Credit for loan losses  -   -   - 
             
Net interest income after credit for loan losses  3,781   792   4,573 
             
Non-interest income:            
Customer service fees  331   32   363 
Gain on loan origination and sale activities, net (1)  -   6,010   6,010 
Mortgage servicing fees, net  (93)  (88)  (181)
Other  242   97   339 
Total non-interest income  480   6,051   6,531 
             
Non-interest expenses:            
Salaries and employee benefits  1,966   5,044   7,010 
Occupancy and equipment  367   306   673 
Other non-interest expenses  1,184   851   2,035 
Total non-interest expenses  3,517   6,201   9,718 
             
Income before income taxes and elimination of inter-segment profit $744  $642   1,386 
             
Elimination of inter-segment profit          (228)
Loss before income taxes          1,158 
             
Income tax expense          14 
Net income         $1,144 

(1) Before elimination of inter-segment profit.

The information above was derived from the internal management reporting system used to measure performance of the segments.


Randolph Bancorp, Inc.
Segment Information
(Dollars in thousands)
(Unaudited)

  For the Nine Months Ended September 30, 2020 
  Envision Bank  Envision Mortgage  Consolidated Total 
Net interest income $11,970  $1,857  $13,827 
Provision for loan losses  2,338   -   2,338 
             
Net interest income after provision for loan losses  9,632   1,857   11,489 
             
Non-interest income:            
Customer service fees  827   75   902 
Gain on loan origination and sale activities, net (1)  -   40,667   40,667 
Mortgage servicing fees, net  (281)  (1,147)  (1,428)
Other  318   416   734 
Total non-interest income  864   40,011   40,875 
             
Non-interest expenses:            
Salaries and employee benefits (2)  6,983   17,456   24,439 
Occupancy and equipment  1,305   1,090   2,395 
Other non-interest expenses  3,286   3,269   6,555 
Total non-interest expenses  11,574   21,815   33,389 
             
Income (loss) before income taxes and elimination of inter-segment profit $(1,078) $20,053   18,975 
             
Elimination of inter-segment profit          (1,051)
Income before income taxes          17,924 
             
Income tax expense          3,266 
Net income         $14,658 

(1) Before elimination of inter-segment profit.

(2) Salaries and benefits include the severance and vested stock acceleration costs related to the retirement of the CEO and CFO of the Bank. The total cost of this event was $1.38 million, of which $1.03 million was allocated to the Bank segment and the remainder, $344,000, was allocated to the mortgage segment.


Randolph Bancorp, Inc.
Segment Information
(Dollars in thousands)
(Unaudited)

  For the Nine Months Ended September 30, 2019 
  Envision Bank  Envision Mortgage  Consolidated Total 
Net interest income $12,123  $1,319  $13,442 
Credit for loan losses  (144)  -   (144)
             
Net interest income after credit for loan losses  12,267   1,319   13,586 
             
Non-interest income:            
Customer service fees  947   106   1,053 
Gain on loan origination and sale activities, net (1)  -   14,043   14,043 
Mortgage servicing fees, net  (273)  635   362 
Other  465   253   718 
Total non-interest income  1,139   15,037   16,176 
             
Non-interest expenses:            
Salaries and employee benefits  5,292   13,222   18,514 
Occupancy and equipment  1,137   835   1,972 
Other non-interest expenses  3,436   2,539   5,975 
Total non-interest expenses  9,865   16,596   26,461 
             
Income (loss) before income taxes and elimination of inter-segment profit $3,541  $(240)  3,301 
             
Elimination of inter-segment profit          (605)
Income before income taxes          2,696 
             
Income tax expense          97 
Net income         $2,599 

(1) Before elimination of inter-segment profit.


Randolph Bancorp, Inc.
Reconciliation of GAAP to Non-GAAP Net Income
(in thousands)
(Unaudited)

  Quarter Ended 
  September 30, 2020 
  Income Before Taxes  Provision for Income Taxes  Net Income  Earnings per Common Share (diluted) 
GAAP basis $12,946  $2,661  $10,285  $2.01 
Non-interest expense adjustments:                
COVID-19 related expenses  22   4   18  $0.00 
Non-GAAP basis $12,968  $2,665  $10,303  $2.01 
                 
                 
  Quarter Ended 
  September 30, 2019 
  Income Before Taxes  Provision for Income Taxes  Net Income  Earnings per Common Share (diluted) 
GAAP basis $1,158  $14  $1,144  $0.21 
                 
Non-GAAP basis $1,158  $14  $1,144  $0.21 
                 
  Year-to-Date 
  September 30, 2020 
  Income Before Taxes  Provision for Income Taxes  Net Income  Earnings per Common Share (diluted) 
GAAP basis $17,924  $3,266  $14,658  $2.86 
Non-interest expense adjustments:                
Retirement salary and benefits compensation  692   126   566   0.11 
Accelerated vesting of stock-based compensation  683   124   559   0.11 
COVID-19 related expenses  229   42   187   0.04 
Non-GAAP basis $19,528  $3,558  $15,970  $3.12 
                 
  Year-to-Date 
  September 30, 2019 
  Income Before Taxes  Provision for Income Taxes  Net Income  Earnings per Common Share (diluted) 
GAAP basis $2,696  $97  $2,599  $0.48 
                 
Non-GAAP basis $2,696  $97  $2,599  $0.48 


Randolph Bancorp, Inc.
Selected Financial Highlights
(Unaudited)

  At or for the  At or for the 
  Three Months Ended September 30,  Nine Months Ended September 30, 
  2020  2019  2020  2019 
                 
Return on average assets: (1, 5)                
GAAP  5.82%  0.71%  2.87%  0.55%
Non-GAAP (2)  5.83%  0.71%  3.12%  0.55%
                 
Return on average equity: (1, 6)                
GAAP  45.22%  5.69%  23.13%  4.37%
Non-GAAP (2)  45.30%  5.69%  25.20%  4.37%
                 
Net interest margin  2.81%  2.89%  2.86%  2.94%
                 
Non-interest income to total income:                
GAAP  80.98%  49.07%  74.23%  45.03%
                 
Efficiency ratio: (7)                
GAAP  45.03%  89.35%  62.23%  91.20%
Non-GAAP (2)  44.94%  89.35%  59.24%  91.20%
                 
Tier 1 capital to average assets (3)  13.28%  12.28%  13.28%  12.28%
                 
Nonperforming assets as a percentage of total assets (4)  1.38%  0.54%  1.38%  0.54%
                 
Allowance for loan losses as a percentage of total loans (4)  1.34%  0.90%  1.34%  0.90%
Allowance for loan losses as a percentage of total loans, excluding SBA PPP Loans (4)  1.39%  0.90%  1.39%  0.90%
                 
Allowance for loan losses as a percentage of non-performing assets  67.21%  120.20%  67.21%  120.20%
Allowance for loan losses as a percentage of non-performing loans  66.31%  120.20%  66.31%  120.20%
                 
Tangible book value per share $17.18  $13.95  $17.18  $13.95 
Outstanding Shares  5,524,390   5,701,152   5,524,390   5,701,152 

(1) Annualized for quarterly periods presented.

(2) See page 14 – Reconciliation of GAAP to Non-GAAP Net Income.

(3) Average assets calculated on a quarterly basis for all periods presented.

(4) Total loans exclude loans held for sale but includes net deferred loan costs and fees.

(5) This non-GAAP measure represents net income divided by average total assets.

(6) This non-GAAP measure represents net income divided by average stockholders’ equity.

(7) This non-GAAP measure represents total non-interest expenses divided by net interest income and non-interest income.


Randolph Bancorp, Inc.
COVID-19 Supplemental Disclosure
(Unaudited)

Loan Payment Deferrals

  As of October 19, 2020 
  Commercial loans  Residential loans  Residential loans serviced for others 
          
  (Dollars in thousands) 
Balance outstanding $169,940  $362,176  $1,629,169 
             
COVID-19 related loan payment deferrals: (1)            
Loans in COVID-19-related loan payment deferral $11,320  $5,884  $22,228 
Loans in deferral as a percentage of category loans  6.7%  1.6%  1.4%
Loans with suspended payment $11,320  $4,588  $13,296 
Loans with reduced payment  -   1,296   8,932 
             
Loans which obtained a COVID-19-related payment deferral but            
have since resumed payment $25,600  $11,934  $44,543 
Loans reinstated (borrower paid any unpaid principal and interest)  -   2,746   9,427 
Loans on a repayment plan  -   -   1,376 
Loans which resumed payment but deferred principal and/or            
interest payments to maturity (2)  20,950   8,381   31,330 
Loans which were paid off completely (3)  4,650   807   1,582 
Other loans  -   -   828 

(1) Includes commercial loans that have been approved for loan payment deferral but for which documentation is closing or pending.

(2) Includes commercial loan for which maturity was extended.

(3) Includes the payment from one commercial loan relationship for $2.8 million that was listed on nonaccrual status at September 30, 2020.


Randolph Bancorp, Inc.
COVID-19 Supplemental Disclosure
(Unaudited)

COVID-19 Highly Impacted Sectors

  As of September 30, 2020 
  Exposure Balance  Exposure by Risk Weighting     
                          Balance 
      Real  Commercial              with 
      Estate  &              Deferred 
Industry (1) Total  Secured  Industrial  Construction  Pass  Criticized (4)  Payments 
                      
  (Dollars in thousands) 
Group home/care facility $1,103   $1,103   $-   $-   $1,103  $-  $- 
Hotels/hospitality  12,592    12,559    33    -    -   12,592   8,317 
Restaurants/food service  2,858    1,610    1,248    -    2,858   -   - 
Retail/shopping center  24,719    20,044    -    4,675    24,082   637   2,060 
Other sectors (2)  2,185    2,185    -    -    1,545   640   640 
Total loans in COVID-19 impacted sectors $43,457   $37,501   $1,281   $4,675   $29,588  $13,869  $11,017 
Percentage of commercial loans outstanding 24.7%  26.4%  6.3%  34.0%             
Commercial loans outstanding $176,000   $141,862   $20,388   $13,750              
Loan to value secured by real estate (3)     40.9%      75.0%             
                             

(1) This disclosure focuses on industries with balances that are significant to the portfolio at September 30, 2020 and omits industries affected by the COVID-19 pandemic (oil and gas, transportation, etc.) to which the Company has minimal or no exposure. This disclosure also excludes SBA PPP Loans, given their government guarantee.

(2) Includes customers operating in various sectors which have been impacted by COVID-19.

(3) Loan to value secured by real estate equals the exposure balance divided by the most recent appraised value.

(4) Includes one loan relationship for $2.8 million that was listed on nonaccrual status at September 30, 2020, and was subsequently paid off in early October.


Category: Earnings

Source: Randolph Bancorp, Inc. and Envision Bank

CONTACT:

Envision Bank
William M. Parent
President and Chief Executive Officer
617.925.1955
wparent@envisionbank.com