BCB Bancorp, Inc. Earns $7.1 Million in First Quarter 2021; Declares Quarterly Cash Dividend of $0.14 Per Share

BAYONNE, N.J., April 21, 2021 (GLOBE NEWSWIRE) — BCB Bancorp, Inc. (the “Company”), (NASDAQ: BCBP), the holding company for BCB Community Bank (the “Bank”), today reported net income of $7.1 million for the first quarter of 2021, compared to $7.3 million in the fourth quarter of 2020, and $2.5 million in the first quarter of 2020. Earnings per diluted share in the first quarter of 2021 were $0.40, compared to $0.41 in the preceding quarter and $0.12 in the first quarter of 2020. The Company also announced that its Board of Directors declared a regular quarterly cash dividend of $0.14 per share. The dividend will be payable May 24, 2021, to common shareholders of record on May 10, 2021.

“Earnings for the first quarter of the year were strong, with higher net interest income and improved efficiencies,” stated Thomas Coughlin, President and Chief Executive Officer. “Loan accommodations continued to decline during the quarter as our clients experienced steady recoveries and local markets resumed activity. We have remained focused on credit quality and maintaining our strong capital position while helping our customers. Our continued efforts to deleverage the balance sheet, control interest expense, and deploy excess cash helped expand our net interest margin by 13 basis points during the first quarter of 2021, compared to the prior quarter. We believe our reserve levels are adequate to cover potential loan losses stemming from the pandemic. As the Federal Reserve anticipates economic growth in the second half of the year and as vaccinations continue to roll out, the Company has laid a solid foundation from which to emerge from the pandemic even stronger.

“At the early onset of the pandemic, we were active participants in the first round of the Small Business Administration’s (“SBA”) Paycheck Protection Program (“PPP”), allowing us to assist approximately 1,100 of our customers who received $133 million in PPP funding during 2020. As regulations, guidance, and the forgiveness process for PPP loans continued to evolve, we recognized the operational risk and complexity associated with this portfolio. As a result, we sold the PPP loan portfolio during the fourth quarter of 2020 to a third party.”

The Company is particpating in the latest round of PPP lending pursuant to the Consolidated Appropriations Act of 2021 (“CAA”), the PPP Extension Act of 2021 and the American Rescue Plan Act (“ARPA”). The CAA provided additional COVID-19 stimulus relief and included $284 billion allocated for another round of PPP lending. The program offered new PPP loans for companies that did not receive a PPP loan in 2020, as well as second-draw loans targeted at hard-hit businesses that have already spent their initial PPP proceeds. “We have been active participants in this new round of PPP funding by partnering as a referral agent with an SBA Small Business Lending Company, The Loan Source Inc., for the application, forgiveness, and ongoing-service process of PPP loans, thereby eliminating our operational risk and allowing us to continue to help our business customers as we did during the first round of funding,” said Coughlin.

Executive Summary

  • Net interest margin was 3.48 percent for the first quarter of 2021, a 13-basis point increase compared to 3.35 percent for the fourth quarter of 2020, and an 85-basis point improvement from 2.63 percent for the first quarter of 2020.
    • Total yield on interest-earning assets decreased 3 basis points to 4.15 percent for the first quarter of 2021, compared to 4.18 percent for the fourth quarter of 2020, and increased 3 basis points from 4.12 percent for the first quarter of 2020.
    • Total cost of interest-bearing liabilities decreased 19 basis points to 0.85 percent for the first quarter of 2021, compared to 1.04 percent for the fourth quarter of 2020 and decreased 93 basis points from 1.78 percent for the first quarter of 2020.
  • Net income was $7.1 million in the first quarter of 2021, compared to $7.3 million in the prior quarter and $2.5 million in the first quarter a year ago.
  • Earnings per diluted share were $0.40 in the first quarter of 2021, compared to $0.41 in the prior quarter and $0.12 in the first quarter of 2020.
  • The efficiency ratio for the first quarter improved to 53.24% compared to both the previous quarter and year-ago quarters.
  • Loans receivable, net of allowance for loan losses, increased by 6.1 percent, to $2.296 billion at March 31, 2021, from $2.164 billion a year earlier.
  • The provision for loan losses increased by $0.4 million, to $1.9 million for the first quarter of 2021, compared to a provision for loan losses of $1.5 million for the first quarter of 2020; this increase was primarily due to factors related to the COVID-19 pandemic.
  • Allowance for loan losses as a percentage of non-accrual loans was 246.3 percent at March 31, 2021, compared to 205.2 percent for the prior quarter and 585.4 percent at March 31, 2020, as total non-accrual loans decreased to $14.4 million at March 31, 2021 from $16.4 million for the prior quarter and increased compared to $4.4 million at March 31, 2020.
  • Total deposits were $2.404 billion at March 31, 2020, up from $2.376 billion a year ago.
  • The Company purchased $8.5 million of BOLI during the first quarter of 2021.
  • On April 14, 2021, the Company’s Board of Directors declared a regular quarterly cash dividend of $0.14 per share. The dividend will be payable May 24, 2021, to common shareholders of record on May 10, 2021.  

Balance Sheet Review
Total assets increased by $31.4 million, or 1.1 percent, to $2.852 billion at March 31, 2021 from $2.821 billion at December 31, 2020. The increase in total assets was mainly related to an increase in total cash and cash equivalents, partly offset by a decrease in investment securities.

Total cash and cash equivalents increased by $35.7 million, or 13.7 percent, to $296.9 million at March 31, 2021 from $261.2 million at December 31, 2020. This increase was mainly related to an increase in deposits, partly offset by net repayments of borrowings.

Loans receivable, net increased by $1.4 million, or 0.1 percent, to $2.296 billion at March 31, 2021 from $2.295 billion at December 31, 2020. Total loan increases for the first quarter of 2021 included increases of $11.3 million in construction loans, $9.3 million in commercial real estate and multi-family loans, and $29,000 in consumer loans, partly offset by decreases of $10.0 million in residential one-to-four family loans, $7.0 million in commercial business loans, and $307,000 in home equity loans. The allowance for loan losses increased $1.8 million to $35.5 million, or 246.3 percent of non-accruing loans and 1.52 percent of gross loans, at March 31, 2021 as compared to an allowance for loan losses of $33.6 million, or 205.2 percent of non-accruing loans and 1.44 percent of gross loans, at December 31, 2020.

Total investment securities decreased by $5.6 million, or 4.8 percent, to $111.9 million at March 31, 2021 from $117.5 million at December 31, 2020, representing repayments, calls and maturities, partly offset by purchases of $757,000.

Deposit liabilities increased by $86.1 million, or 3.7 percent, to $2.404 billion at March 31, 2021 from $2.318 billion at December 31, 2020. The increase in deposit liabilities mainly related to the recent payments to individuals under the ARPA and the second round of PPP payments under the CAA. Total increases for the three months ended March 31, 2021 included $52.0 million in non-interest-bearing deposit accounts, $20.2 million in money market checking accounts, $13.5 million in savings and club accounts and $6.3 million in NOW deposit accounts. The increase in deposits was partly offset by decreases of $5.9 million in certificates of deposit, including listing service and brokered deposit accounts. The Company utilizes listing service and brokered certificates of deposit as additional sources of deposit liquidity to fund loan growth. At March 31, 2021, the Company had $17.0 million in listing service deposits and no brokered certificates of deposit.

Debt obligations decreased by $57.8 million, or 25.3 percent, to $170.4 million at March 31, 2021 from $228.2 million at December 31, 2020. The weighted average interest rate of FHLB advances was 1.40 percent at March 31, 2021 and 1.66 percent at December 31, 2020. The fixed interest rate of our subordinated debt balances was 5.625 percent at March 31, 2021 and December 31, 2020. During the three months ended March 31, 2021, the Company opted to extinguish $68.0 million in FHLB advances which held a weighted average rate of 2.00%. The advances were originally set to mature in 2021 and 2022. The effect of the extinguishment of the debt reduced the weighted average cost of FHLB borrowings by approximately 20 basis points on an annualized basis. The related expense for the extinguishment of this debt is included in noninterest expense.

Stockholders’ equity increased by $4.3 million, or 1.7 percent, to $253.5 million at March 31, 2021 from $249.2 million at December 31, 2020. The increase was primarily attributable to the increase in retained earnings of $4.4 million, or 7.6 percent, to $62.8 million at March 31, 2021 from $58.4 million at December 31, 2020, related to the net effect of net income less dividends paid for the three months ended March 31, 2021.

First Quarter 2021 Income Statement Review

Net interest income increased by $4.8 million, or 25.5 percent, to $23.6 million for the first quarter of 2021 from $18.8 million for the first quarter of 2020. The increase in net interest income resulted primarily from a $6.1 million decrease in interest expense related to a decrease in the average rate on interest-bearing liabilities of 93 basis points to 0.85 percent for the first quarter of 2021 from 1.78 percent for the first quarter of 2020, as well as a decrease in the average balance of interest-bearing liabilities of $273.5 million, or 11.4 percent, to $2.120 billion for the first quarter of 2021 from $2.393 billion for the first quarter of 2020.

Interest income was $1.3 million lower than the prior year, related to a decrease in the average balance of interest-earning assets of $153.7 million, or 5.4 percent, to $2.705 billion for the first quarter of 2021 from $2.859 billion for the first quarter of 2020. The decrease in the average balance of interest-earning assets was partly offset by an increase in the average yield of interest-earning assets of three basis points to 4.15 percent for the first quarter of 2021 from 4.12 percent for the first quarter of 2020. The decrease in the average balance of interest earning assets mainly relates to a decrease in the Company’s level of cash balances for the first quarter of 2021 as compared to the first quarter of 2020, as the average balances of deposits and FHLB advances decreased.

Interest expense decreased by $6.1 million, or 57.6 percent, to $4.5 million for the first quarter of 2021 from $10.6 million for the first quarter of 2020. This decrease resulted primarily from a decrease in the average rate on interest-bearing liabilities of 93 basis points to 0.85 percent for the first quarter of 2021 from 1.78 percent for the first quarter of 2020, as well as a decrease in the average balance of interest-bearing liabilities of $273.5 million, or 11.4 percent, to $2.120 billion for the first quarter of 2021 from $2.393 billion for the first quarter of 2020. The decreases in the average cost of funds and the average balance of interest-bearing liabilities primarily resulted from the declining interest rate environment and the Company’s strategy of a heightened focus on cost of funds and continued deleveraging.

Net interest margin was 3.48 percent for the first quarter of 2021, compared to 2.63 percent for the first quarter of 2020. The increase in the net interest margin compared to the prior-year period was the result of the volatile financial markets attributable to the COVID-19 pandemic and the low interest rate environment that were more prevalent in the prior period. Management has been proactive in managing its cost of funds and has significantly decreased the average cost of total interest-bearing liabilities, while slightly improving the average yield on interest-earning assets for the first quarter of 2021 compared to the first quarter of 2020. Despite the ongoing pandemic, the Company has been able to increase its average balance of loans receivable for the first quarter of 2021 as compared to the first quarter of 2020. This increase in the average balance of loans receivable, and the corresponding decrease in cash balances, highlight management’s efforts to maintain a strong net interest margin.

Non-interest income increased by $1.3 million, or 185.5 percent, to $2.0 million for the first quarter of 2021 from $683,000 for the first quarter of 2020. The increase in total noninterest income was mainly related to higher BOLI income of $701,000, higher fees and service charges of $385,000, a lower unrealized loss on equity securities of $244,000, and a higher gain on the sales of loans of $213,000, partly offset by lower other noninterest income of $276,000. The increase in BOLI income relates to an initial purchase of $60.0 million of BOLI product in the third quarter of 2020, and an additional purchase of $8.5 million in the first quarter of 2021. The higher fees and service charges related primarily to $328,000 of referral fees for PPP loans. The decrease in other noninterest income related to the reversal of $295,000 of liabilities previously recorded for acquired loans that paid off in the prior-year quarter. Unrealized gains or losses on equity securities, and the gain on loan sales, are based on market conditions.

Non-interest expense decreased by $781,000, or 5.4 percent, to $13.6 million for the first quarter of 2021 from $14.4 million for the first quarter of 2020. Salaries and employee benefits expense decreased by $844,000, or 11.4 percent, to $6.5 million for the first quarter of 2021 from $7.4 million for the first quarter of 2020, primarily related to fewer full-time equivalent employees, partly offset by normal compensation increases. The number of full-time equivalent employees for the first quarter of 2021 was 312, as compared with 371 for the same period in 2020. Occupancy and equipment expense increased by $129,000, or 4.6 percent, to $3.0 million for the first quarter of 2021 from $2.8 million for the first quarter of 2020, largely related to building sanitization costs associated with the COVID-19 pandemic, which costs were partly offset by the closure of two of the Company’s branch offices in the fourth quarter of 2020.The Company recognized an expense of $540,000 for a loss on extinguishment of debt, related to the prepayment of higher-cost FHLB borrowings, for the first quarter of 2021. Other noninterest expense decreased by $491,000, or 24.8 percent, to $1.5 million for the first quarter of 2021 from $2.0 million for the first quarter of 2020. Other noninterest expense consisted of loan expense, business development, office supplies, correspondent bank fees, telephone and communication and miscellaneous fees and expenses. The decrease in the current period was primarily related to a reduction of business development and loan-related expenses, largely attributable to the current pandemic condition.

The income tax provision increased by $1.9 million, or 173.9 percent, to $2.9 million for the first quarter of 2021 from $1.0 million for the first quarter of 2020. The increase in the income tax provision was a result of higher taxable income for the first quarter of 2021 as compared with that same period for 2020. The consolidated effective tax rate for the first quarter of 2021 was 29.3 percent compared to 29.9 percent for the first quarter of 2020. The lower rate in the current period related primarily to non-taxable BOLI income and lower non-deductible costs in the current year period.

Asset Quality

During the first quarter of 2021, the Company recognized $27,000 in net charge-offs, compared to $300,000 in net recoveries for the first quarter of 2020.

The COVID-19 pandemic has caused disruption to the global economy, but the extent and duration of the disruption is uncertain at this time. Management will continue to monitor any activity for loan deferment requests and delinquencies on a regular basis.

“While we experienced some decline in asset quality metrics during 2020, we have since seen a turnaround as non-accrual loans, impaired loans, and classified loans declined as of the end of the current quarter, despite the continued challenges from COVID-19. With respect to chargeoffs, we have been in a net recovery position looking back over the last four quarters, but continue to provide additional loan loss reserves in response to the ongoing business disruption caused by the pandemic,” said Coughlin.

The provision for loan losses increased by $400,000, to $1.9 million, for the first quarter of 2021, compared to $1.5 million for the first quarter of 2020; this increase was primarily due to COVID-19 related factors. The Bank had non-accrual loans totaling $14.4 million, or 0.62 percent, of gross loans at March 31, 2021, as compared to $16.4 million, or 0.70 percent, of gross loans at December 31, 2020.

Performing troubled debt restructured (“TDR”) loans that were not included in nonaccrual loans at March 31, 2021, were $13.5 million, compared to $13.8 million at December 31, 2020. Borrowers who are in financial difficulty and who have been granted concessions (excluding COVID-19 modifications) that may include interest rate reductions, term extensions, or payment alterations, are categorized as TDR loans.

The allowance for loan losses was $35.5 million, or 1.52 percent of gross loans at March 31, 2021, and $33.6million, or 1.44 percent of gross loans at December 31, 2020. The allowance for loan losses was 246.3 percent of non-accrual loans at March 31, 2021, and 205.2 percent of non-accrual loans at December 31, 2020.

COVID-19 Response

With the global outbreak of COVID-19, the Company remains focused on protecting the health and well-being of its employees and the communities in which it operates while assuring the continuity of its business operations. 

The Company activated its dedicated pandemic team that proactively implemented its business continuity plans and has taken a variety of measures to ensure the ongoing availability of services, while taking health and safety measures, including enhanced cleaning and hygiene protocols in all of its facilities and remote work policies, where possible. To date, as a result of these business continuity measures, the Company has not experienced significant disruptions in its operations. 

  • Operational Initiatives  

    • The pandemic response team meets on an as-needed basis and actively monitors guidance released by regulators and banking associations.
    • In-person meetings are closely managed and are held on an as needed basis only.
    • Many employees are working remotely, temporarily relocated or are working alternate days to increase social distancing.
    • Barriers have been installed in branches and back offices to provide protection.
    • Branch and operational offices are cleaned and sanitized biweekly and employees have access to masks, gloves and disinfectant.
    • Masks are required for entry and social distancing is strictly enforced.  
    • Management provides updates to employees on a regular basis.
    • The Call Center is open six days a week to assist with customer inquiries.
    • Branch offices are open; however customers have the ability to make an appointment if they choose. The company is encouraging customers to utilize the ATM, drive-through and electronic banking services wherever possible.
    • The Bank is working with a local provider to have the vaccine administered at one of the bank’s locations.
  • Allowance for Loan Losses (“ALLL”)

    • The Bank increased its loan loss reserves through the addition of $1.9 million in loan loss provisions for the three-month period ending March 31, 2021, as compared to $1.5 million for the same period last year. The Bank considered qualitative factors, such as changes in underwriting policies, current economic conditions, delinquency statistics, the adequacy of the underlying collateral and the financial strength of borrowers in arriving at its loan loss provision. All of these factors are likely to be affected by the COVID-19 pandemic. Loan categories for specific business types were stressed due to rising delinquencies within those market sectors (hospitality, restaurants, office space, and commercial condos) to determine the potential for collateral shortfalls. The impact of COVID-19 is likely to be felt over the next several quarters. Adjustments to the ALLL may be required as the full impact of COVID-19 on the borrowers’ capacity to make payments and the value of the underlying collateral becomes known.
  • Loan Deferments

    • The banking regulatory agencies, through an Interagency Statement dated April 7, 2020, encouraged financial institutions to work prudently with borrowers who request loan modifications or deferrals as a result of COVID-19. The Bank did so in 2020, but now has no deferred loans within its portfolio.
    • The Coronavirus Aid, Relief, and Economic Security Act, or CARES Act, was signed into law on March 27, 2020, and provided over $2.0 trillion in emergency economic relief to individuals and businesses impacted by the COVID-19 pandemic. Under Section 4013 of the CARES Act, loans less than 30 days past due as of December 31, 2019 will be considered current for COVID-19 modifications. A financial institution can then suspend the requirements under GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a TDR, and suspend any determination of a loan modified as a result of COVID-19 as being a TDR, including the requirement to determine impairment for accounting purposes. Most of these loans are accruing interest and the Bank is considering the loans within the overall allowance for loan loss analysis.
    • The Bank has worked with customers that previously requested loan deferments and entered into COVID-19 modifications. The loan balances for these customers at March 31, 2021 was approximately $86.2 million. The modifications generally provide a short-term, interest-only period. The Bank does not believe that these modified loans will result in losses, so long as the borrowers’ representation of cash flows is realized. Borrowers that have requested modifications with less definitive cash flow projections have been denied and are being analyzed as part of the loan stress testing and Allowance for Loan Loss calculation.
  • Paycheck Protection Program (PPP)  

    • The Bank has partnered with The Loan Source, Inc. and recognized $328,000 in referral fees for the second round of PPP loans in the first quarter of 2021.
  • IT Changes

    • To protect the well-being of our staff and customers, the Company has set up resources for some employees to work from home. To facilitate the move, we allocated laptop computers to staff and enhanced our ability to access the network offsite. We have taken additional steps to minimize the increased risk of security breaches (including privacy breaches and cyber-attacks), given the increased number of employees working remotely.
  • Liquidity and Capital Resources

    • The Company was well positioned with adequate levels of cash and liquid assets as of March 31, 2021, as well as wholesale borrowing capacity of over $800 million. At March 31, 2021, the Company’s equity to assets ratio was 8.89 percent and the Bank is considered “well capitalized” under its regulatory requirements. The Company will continue to monitor the effects of COVID-19 in determining future cash dividends and any requirement for additional capital each quarter.

About BCB Bancorp, Inc.

Established in 2000 and headquartered in Bayonne, N.J., BCB Community Bank is the wholly-owned subsidiary of BCB Bancorp, Inc. (NASDAQ: BCBP). The Bank has 29 branch offices in Bayonne, Carteret, Edison, Hoboken, Fairfield, Holmdel, Jersey City, Lyndhurst, Maplewood, Monroe Township, Newark, Parsippany, Plainsboro, River Edge, Rutherford, South Orange, Union, and Woodbridge, New Jersey, and three branches in Hicksville and Staten Island, New York. The Bank provides businesses and individuals a wide range of loans, deposit products, and retail and commercial banking services. For more information, please go to www.bcb.bank.

Forward-Looking Statements

This release, like many written and oral communications presented by BCB Bancorp, Inc., and our authorized officers, may contain certain forward-looking statements regarding our prospective performance and strategies 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. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and are including this statement for purposes of said safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies, and expectations of the Company, are generally identified by use of words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “project,” “seek,” “strive,” “try,” or future or conditional verbs such as “could,” “may,” “should,” “will,” “would,” or similar expressions. Our ability to predict results or the actual effects of our plans or strategies is inherently uncertain. Accordingly, actual results may differ materially from anticipated results.

In addition to factors previously disclosed in the Company’s reports filed with the U.S. Securities and Exchange Commission (the “SEC”) and those identified elsewhere in this release, the following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer acceptance of the Bank’s products and services; customer borrowing, repayment, investment and deposit practices; customer disintermediation; the introduction, withdrawal, success and timing of business initiatives; competitive conditions; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions and divestitures; economic conditions; and the impact, extent and timing of technological changes, capital management activities, and actions of governmental agencies and legislative and regulatory actions and reforms.

As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, the Company could be subject to any of the following additional risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations:

  • demand for our products and services may decline, making it difficult to grow assets and income;
  • if the economy is unable to substantially reopen, and high levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income;
  • collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase;
  • our allowance for loan losses may have to be increased if borrowers experience financial difficulties beyond forbearance periods, which will adversely affect our net income;
  • the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us;
  • as the result of the decline in the Federal Reserve Board’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income;
  • a material decrease in net income over several quarters could result in a decrease in the rate of our quarterly cash dividend;
  • our cyber security risks are increased as the result of an increase in the number of employees working remotely;
  • we rely on third party vendors for certain services and the unavailability of a critical service due to the COVID-19 outbreak could have an adverse effect on us;
  • FDIC premiums may increase if the agency experiences additional resolution costs; and
  • civil unrest could occur in the communities that the Company serves.

Annualized, pro forma, projected and estimated numbers are used for illustrative purpose only, are not forecasts and may not reflect actual results.

Explanation of Non-GAAP Financial Measures

Reported amounts are presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). This press release also contains certain supplemental Non-GAAP information that the Company’s management uses in its analysis of the Company’s financial results. The Company’s management believes that providing this information to analysts and investors allows them to better understand and evaluate the Company’s core financial results for the periods in question.

The Company provides measurements and ratios based on tangible stockholders’ equity and efficiency ratios. These measures are utilized by regulators and market analysts to evaluate a company’s financial condition and, therefore, the Company’s management believes that such information is useful to investors.

For a reconciliation of GAAP to Non-GAAP financial measures included in this press release, see “Reconciliation of GAAP to Non-GAAP Financial Measures” below.

  Statements of Income – Three Months Ended,    
  March 31, 2021 December 31, 2020 March 31, 2020 March 31, 2021 vs. December 31, 2020 March 31, 2021 vs. March 31, 2020
Interest and dividend income: (In thousands, except per share amounts)    
   Loans, including fees $ 26,863   $ 27,090   $ 26,814   -0.8 % 0.2 %
   Mortgage-backed securities   206     298     563   -30.9 % -63.4 %
   Other investment securities   784     743     8   5.5 % 9700.0 %
   FHLB stock and other interest earning assets   222     204     2,034   8.8 % -89.1 %
     Total interest and dividend income   28,075     28,335     29,419   -0.9 % -4.6 %
           
Interest expense:          
Deposits:          
   Demand   1,198     1,220     2,208   -1.8 % -45.7 %
   Savings and club   118     116     105   1.7 % 12.4 %
   Certificates of deposit   1,992     2,702     6,432   -26.3 % -69.0 %
    3,308     4,038     8,745   -18.1 % -62.2 %
   Borrowings   1,205     1,546     1,896   -22.1 % -36.4 %
       Total interest expense   4,513     5,584     10,641   -19.2 % -57.6 %
           
Net interest income   23,562     22,751     18,778   3.6 % 25.5 %
Provision for loan losses   1,865     1,915     1,500   -2.6 % 24.3 %
           
Net interest income after provision for loan losses   21,697     20,836     17,278   4.1 % 25.6 %
           
Non-interest income:          
   Fees and service charges   1,111     805     726   38.0 % 53.0 %
   Gain on sales of loans   274     600     61   -54.3 % 349.2 %
   Gain on sale of impaired loans       26       -100.0 % 0.0 %
   Loss on sales of other real estate owned       (38 )     -100.0 % 0.0 %
   Gain on sale of investment securities       658       -100.0 % 0.0 %
   BOLI income   701     648       8.2 % 0.0 %
   Realized and unrealized (loss) gain on equity investments   (196 )   970     (440 ) -120.2 % 55.5 %
   Other   60     75     336   -20.0 % -82.1 %
      Total non-interest income   1,950     3,744     683   -47.9 % 185.5 %
           
Non-interest expense:          
   Salaries and employee benefits   6,545     6,460     7,389   1.3 % -11.4 %
   Occupancy and equipment   2,953     3,018     2,824   -2.2 % 4.6 %
   Data processing and service fees   1,008     986     938   2.2 % 7.5 %
   Professional fees   412     393     470   4.8 % -12.3 %
   Director fees   247     354     358   -30.2 % -31.0 %
   Regulatory assessment fees   376     461     321   -18.4 % 17.1 %
   Advertising and promotional   12     22     61   -45.5 % -80.3 %
  Other real estate owned, net   4     43     26   -90.7 % -84.6 %
  Loss from extinguishment of debt   540     837       -35.5 % 0.0 %
   Other   1,486     1,804     1,977   -17.6 % -24.8 %
      Total non-interest expense   13,583     14,378     14,364   -5.5 % -5.4 %
           
Income before income tax provision   10,064     10,202     3,597   -1.4 % 179.8 %
Income tax provision   2,947     2,904     1,076   1.5 % 173.9 %
           
Net Income   7,117     7,298     2,521   -2.5 % 182.3 %
   Preferred stock dividends   283     286     344   -1.0 % -17.7 %
Net Income available to common stockholders $ 6,834   $ 7,012   $ 2,177   -2.5 % 213.9 %
           
Net Income per common share-basic and diluted          
   Basic $ 0.40   $ 0.41   $ 0.12   -2.4 % 233.3 %
   Diluted $ 0.40   $ 0.41   $ 0.12   -2.4 % 233.3 %
           
Weighted average number of common shares outstanding          
   Basic   17,115     17,094     17,502   0.1 % -2.2 %
   Diluted   17,232     17,104     17,551   0.7 % -1.8 %
           
           

Statements of Financial Condition March 31, 2021 December 31, 2020 March 31, 2020 March 31, 2021 vs. December 31, 2020 March 31, 2021 vs. March 30, 2020
ASSETS (In Thousands, except per share amounts)    
Cash and amounts due from depository institutions $ 24,796   $ 23,201   $ 24,292   6.9 % 2.1 %
Interest-earning deposits   272,142     238,028     570,894   14.3 % -52.3 %
   Total cash and cash equivalents   296,938     261,229     595,186   13.7 % -50.1 %
           
Interest-earning time deposits   735     735     735      
Debt securities available for sale   93,582     99,756     95,429   -6.2 % -1.9 %
Equity investments   18,278     17,717     1,580   3.2 % 1056.8 %
Loans held for sale   1,147     3,530     838   -67.5 % 36.9 %
Loans receivable, net of allowance for loan losses          
   of $35,477, $33,639, and $25,534 respectively   2,296,434     2,295,021     2,164,057   0.1 % 6.1 %
Federal Home Loan Bank of New York stock, at cost   8,920     11,324     14,586   -21.2 % -38.8 %
Premises and equipment, net   14,796     15,272     19,292   -3.1 % -23.3 %
Accrued interest receivable   12,056     12,924     8,936   -6.7 % 34.9 %
Other real estate owned   414     414     1,623   0.0 % -74.5 %
Deferred income taxes   13,239     12,574     10,653   5.3 % 24.3 %
Goodwill and other intangibles   5,472     5,488     5,535   -0.3 % -1.1 %
Operating lease right-of-use asset   14,328     14,988     14,084   -4.4 % 1.7 %
Bank-owned life insurance (“BOLI”)   70,234     61,033       15.1 % 0.0 %
Other assets   5,887     9,011     9,469   -34.7 % -37.8 %
    Total Assets $ 2,852,460   $ 2,821,016   $ 2,942,003   1.1 % -3.0 %
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
           
LIABILITIES          
Non-interest bearing deposits $ 454,061   $ 402,100   $ 293,174   12.9 % 54.9 %
Interest bearing deposits   1,950,074     1,915,950     2,082,547   1.8 % -6.4 %
  Total deposits   2,404,135     2,318,050     2,375,721   3.7 % 1.2 %
FHLB advances   133,298     191,161     262,800   -30.3 % -49.3 %
Subordinated debentures   37,101     37,042     36,868   0.2 % 0.6 %
Operating lease liability   14,589     15,224     14,246   -4.2 % 2.4 %
Other liabilities   9,883     10,328     11,730   -4.3 % -15.7 %
    Total Liabilities   2,599,006     2,571,805     2,701,365   1.1 % -3.8 %
           
STOCKHOLDERS’ EQUITY          
Preferred stock: $0.01 par value, 10,000 shares authorized                
Additional paid-in capital preferred stock   25,723     25,723     24,876   0.0 % 3.4 %
Common stock: no par value, 40,000 shares authorized                
Additional paid-in capital common stock   192,633     192,276     190,658   0.2 % 1.0 %
Retained earnings   62,777     58,335     48,168   7.6 % 30.3 %
Accumulated other comprehensive (loss) income   (349 )   (205 )   271   70.2 % -228.8 %
Treasury stock, at cost   (27,330 )   (26,918 )   (23,335 ) 1.5 % 17.1 %
    Total Stockholders’ Equity   253,454     249,211     240,638   1.7 % 5.3 %
           
     Total Liabilities and Stockholders’ Equity $ 2,852,460   $ 2,821,016   $ 2,942,003   1.1 % -3.0 %
           
Outstanding common shares   17,121     17,108     17,407   0.1 % -1.6 %
           

  Three Months Ended March 31,
   2021     2020 
  Average Balance Interest Earned/Paid Average Yield/Rate (3)   Average Balance Interest Earned/Paid Average Yield/Rate (3)
  (Dollars in thousands)
Interest-earning assets:              
Loans Receivable $ 2,326,230 $ 26,863 4.62 %   $ 2,185,753 $ 26,814 4.91 %
Investment Securities   114,461   990 3.46 %     92,306   571 2.47 %
FHLB stock and Interest-earning assets   264,308   222 0.34 %     580,623   2,034 1.40 %
   Total Interest-earning assets   2,704,999   28,075 4.15 %     2,858,682   29,419 4.12 %
Non-interest-earning assets   109,987         73,509    
   Total assets $ 2,814,986       $ 2,932,191    
Interest-bearing liabilities:              
Interest-bearing demand accounts $ 610,893 $ 757 0.50 %   $ 407,339 $ 858 0.84 %
Money market accounts   317,151   441 0.56 %     321,233   1,350 1.68 %
Savings accounts   302,741   118 0.16 %     259,721   105 0.16 %
Certificates of Deposit   682,975   1,992 1.17 %     1,120,060   6,432 2.30 %
   Total interest-bearing deposits   1,913,760   3,308 0.69 %     2,108,353   8,745 1.66 %
Borrowed funds   205,956   1,205 2.34 %     284,830   1,896 2.66 %
   Total interest-bearing liabilities   2,119,716   4,513 0.85 %     2,393,183   10,641 1.78 %
Non-interest-bearing liabilities   444,787         299,679    
   Total liabilities   2,564,503         2,692,862    
Stockholders’ equity   250,483         239,329    
   Total liabilities and stockholders’ equity $ 2,814,986       $ 2,932,191    
Net interest income   $ 23,562       $ 18,778  
Net interest rate spread(1)     3.30 %       2.34 %
Net interest margin(2)     3.48 %       2.63 %
               
               
(1)     Net interest rate spread represents the difference between the average yield on average interest-earning assets and the average cost of average interest-bearing liabilities.
(2)     Net interest margin represents net interest income divided by average total interest-earning assets.
(3)     Annualized.              

  Financial Condition data by quarter
  Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
           
  (In thousands, except book values)
Total assets $ 2,852,460   $ 2,821,016   $ 2,842,319   $ 2,986,876   $ 2,942,003  
Cash and cash equivalents   296,938     261,229     160,551     412,249     595,186  
Securities   111,860     117,473     134,144     140,201     97,009  
Loans receivable, net   2,296,434     2,295,021     2,391,990     2,343,593     2,164,057  
Deposits   2,404,135     2,318,050     2,273,338     2,442,233     2,375,721  
Borrowings   170,399     228,203     296,584     279,726     299,668  
Stockholders’ equity   253,454     249,211     242,687     241,019     240,638  
Book value per common share1 $ 13.30   $ 13.06   $ 12.83   $ 12.49   $ 12.40  
Tangible book value per common share2 $ 12.99   $ 12.76   $ 12.53   $ 12.18   $ 12.09  
           
  Operating data by quarter
  Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
  (In thousands, except for per share amounts)
Net interest income $ 23,562   $ 22,751   $ 20,890   $ 17,991   $ 18,778  
Provision (credit) for loan losses   1,865     1,915     2,726     3,300     1,500  
Non-interest income   1,950     3,744     6,955     1,108     683  
Non-interest expense   13,583     14,378     13,342     11,952     14,364  
Income tax expense   2,947     2,904     3,465     1,121     1,076  
Net income $ 7,117   $ 7,298   $ 8,312   $ 2,726   $ 2,521  
Net income per diluted share $ 0.40   $ 0.41   $ 0.47   $ 0.14   $ 0.12  
Common Dividends declared per share $ 0.14   $ 0.14   $ 0.14   $ 0.14   $ 0.14  
           
  Financial Ratios

3
  Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
Return on average assets   1.01 %   1.03 %   1.15 %   0.36 %   0.34 %
Return on average stockholder’s equity   11.37 %   11.93 %   14.06 %   4.57 %   4.21 %
Net interest margin   3.48 %   3.35 %   2.98 %   2.45 %   2.63 %
Stockholder’s equity to total assets   8.89 %   8.83 %   8.54 %   8.07 %   8.18 %
Efficiency Ratio4   53.24 %   54.27 %   47.92 %   62.58 %   73.81 %
           
  Asset Quality Ratios
  Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
  (In thousands, except for ratio %)
Non-Accrual Loans $ 14,405   $ 16,396   $ 7,151   $ 4,495   $ 4,362  
Non-Accrual Loans as a % of Total Loans   0.62 %   0.70 %   0.29 %   0.19 %   0.20 %
ALLL as % of Non-Accrual Loans   246.3 %   205.2 %   444.1 %   641.6 %   585.4 %
Impaired Loans   67,344     83,201     31,318     26,839     23,022  
Classified Loans   56,178     68,580     18,138     13,584     9,882  
           
(1) Calculated by dividing stockholders’ equity to shares outstanding.
(2) Calculated by dividing tangible stockholders’ common equity, a non-GAAP measure, by shares outstanding. Tangible stockholders’ common equity is stockholders’ equity less goodwill and preferred stock. See “Reconciliation of GAAP to Non-GAAP Financial Measures by quarter.”
(3) Ratios are presented on an annualized basis, where appropriate.
(4) The Efficiency Ratio, a non-GAAP measure, was calculated by dividing non-interest expense by the total of net interest income and non-interest income. See “Reconciliation of GAAP to Non-GAAP Financial Measures by quarter.”
           

  Recorded Investment in Loans Receivable by quarter
  Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
  (In thousands)
Residential one-to-four family $ 234,375   $ 244,369   $ 241,796   $ 247,471   $ 268,137  
Commercial and multi-family   1,700,113     1,690,836     1,677,668     1,643,954     1,577,816  
Construction   167,224     155,967     134,769     111,463     101,692  
Commercial business   177,340     184,357     311,204     309,284     177,146  
Home equity   53,360     53,667     60,973     63,481     64,857  
Consumer   851     822     770     603     1,029  
  $ 2,333,263   $ 2,330,018   $ 2,427,180   $ 2,376,256   $ 2,190,677  
Less:          
   Deferred loan fees, net   (1,352 )   (1,358 )   (3,430 )   (3,821 )   (1,086 )
   Allowance for loan loss   (35,477 )   (33,639 )   (31,760 )   (28,842 )   (25,534 )
           
Total loans, net $ 2,296,434   $ 2,295,021   $ 2,391,990   $ 2,343,593   $ 2,164,057  
           
  Non-Accruing Loans in Portfolio by quarter
  Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
  (In thousands)
Originated loans:          
Residential one-to-four family $ 701   $ 1,736   $ 1,412   $ 1,332   $ 1,390  
Commercial and multi-family   7,962     8,721     1,436     849     976  
Commercial business   5,307     5,383     3,630     1,642     1,702  
Home equity   435     556     673     672     294  
Total: $ 14,405   $ 16,396   $ 7,151   $ 4,495   $ 4,362  
           

  Reconciliation of GAAP to Non-GAAP Financial Measures by quarter
           
  Tangible Book Value per Share
  Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
  (In thousands, except per share amounts)
Total Stockholders’ Equity $ 253,454   $ 249,211   $ 242,687   $ 241,019   $ 240,638  
Less: goodwill   5,253     5,253     5,253     5,253     5,253  
Less: preferred stock   25,723     25,723     23,481     27,956     24,876  
Total tangible common stockholders’ equity   222,478     218,235     213,953     207,810     210,509  
Shares common shares outstanding   17,121     17,108     17,081     17,057     17,407  
Book value per common share $ 13.30   $ 13.06   $ 12.83   $ 12.49   $ 12.40  
Tangible book value per common share $ 12.99   $ 12.76   $ 12.53   $ 12.18   $ 12.09  
           
  Efficiency Ratios
  Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
  (In thousands, except for ratio %)
Net interest income $ 23,562   $ 22,751   $ 20,890   $ 17,991   $ 18,778  
Non-interest income   1,950     3,744     6,955     1,108     683  
Total income   25,512     26,495     27,845     19,099     19,461  
Non-interest expense   13,583     14,378     13,342     11,952     14,364  
Efficiency Ratio   53.24 %   54.27 %   47.92 %   62.58 %   73.81 %
           
  Distribution of Deposits by quarter
  Q1 2021 Q4 2020 Q3 2020 Q2 2020 Q1 2020
  (In thousands)
Demand:          
   Non-Interest Bearing $ 454,061 $ 402,100 $ 395,630 $ 390,912 $ 293,174
   Interest Bearing   620,171   613,882   504,863   472,064   428,683
   Money Market   335,440   315,208   311,074   319,113   321,973
Sub-total: $ 1,409,672 $ 1,331,190 $ 1,211,567 $ 1,182,089 $ 1,043,830
   Savings and Club   311,259   297,765   287,513   275,567   260,291
   Certificates of Deposit   683,204   689,095   774,258   984,577   1,071,600
Total Deposits: $ 2,404,135 $ 2,318,050 $ 2,273,338 $ 2,442,233 $ 2,375,721
           

        

Contact: Thomas Coughlin,
  President & CEO
  Thomas Keating, CFO
  (201) 823-0700



TriplePoint Venture Growth BDC Corp. to Announce 2021 First Quarter Financial Results on Wednesday, May 5, 2021

TriplePoint Venture Growth BDC Corp. to Announce 2021 First Quarter Financial Results on Wednesday, May 5, 2021

MENLO PARK, Calif.–(BUSINESS WIRE)–
TriplePoint Venture Growth BDC Corp. (NYSE: TPVG) (the “Company”), the leading financing provider to venture growth stage companies backed by a select group of venture capital firms in the technology, life sciences and other high growth industries, today announced it will release its financial results for its first quarter ended March 31, 2021 after market-close on Wednesday, May 5, 2021. James P. Labe, chief executive officer and chairman of the board, Sajal K. Srivastava, president and chief investment officer, and Christopher M. Mathieu, chief financial officer, will host a conference call that same day at 5:00 p.m., Eastern Time to discuss the Company’s financial results.

To listen to the call, investors and analysts should dial (844) 826-3038 (domestic) or +1 (412) 317-5184 (international) and ask to join the TriplePoint Venture Growth BDC Corp. call. Please dial in at least five minutes before the scheduled start time. A replay of the call will be available through June 5, 2021, by dialing (877) 344-7529 (domestic) or +1 (412) 317-0088 (international) and entering conference ID 10155077.

The conference call also will be available via a live audio webcast in the investor relations section of the Company’s website, http://www.tpvg.com. An online archive of the webcast will be available on the Company’s website for 30 days after the call.

ABOUT TRIPLEPOINT VENTURE GROWTH BDC CORP.

TriplePoint Venture Growth BDC Corp. is an externally-managed business development company focused on providing customized debt financing with warrants and direct equity investments to venture growth stage companies in technology and other high growth industries backed by a select group of venture capital firms. The Company’s sponsor, TriplePoint Capital, is a Sand Hill Road-based global investment platform which provides customized debt financing, leasing, direct equity investments and other complementary solutions to venture capital-backed companies in technology and other high growth industries at every stage of their development with unparalleled levels of creativity, flexibility and service. For more information about TriplePoint Venture Growth BDC Corp., visit https://www.tpvg.com. For more information about the TriplePoint Capital, visit https://www.triplepointcapital.com.

FORWARD-LOOKING STATEMENTS

Statements included herein may constitute “forward-looking statements,” which relate to future events or our future performance or financial condition. These statements are not guarantees of future performance, condition or results and involve a number of risks and uncertainties. Actual results and conditions may differ materially from those in the forward-looking statements as a result of a number of factors, including those described from time to time in our filings with the SEC. The Company undertakes no duty to update any forward-looking statements made herein.

INVESTOR RELATIONS AND MEDIA CONTACT

The IGB Group

Leon Berman

212-477-8438

[email protected]

KEYWORDS: United States North America California

INDUSTRY KEYWORDS: Professional Services Finance

MEDIA:

Logo
Logo

AVCtechnologies Named to the CRN® 2021 Tech Elite 250 List

CRN awards the highest-achieving IT solution provider in vendor certifications to Computex, an AVCtechnologies brand

ATLANTA, April 21, 2021 (GLOBE NEWSWIRE) — American Virtual Cloud Technologies Inc. (NASDAQ: AVCT) (AVCtechnologies), the leading cloud communications and IT service provider, announced today that it has been named to the CRN® 2021 Tech Elite 250 list. This is the ninth consecutive year AVCtechnologies’ brand, Computex, has been included on the list. The annual list features IT solution providers of all sizes in North America that have earned cutting-edge technical certifications from leading technology suppliers. These companies have separated themselves from the pack as top solution providers, earning multiple, premier IT certifications, specializations, and partner program designations from industry-leading technology providers.

Each year, The Channel Company’s research group and CRN editors distinguish the most client-driven technical certifications in the North American IT channel. Solution providers that earn these high honors — which enable them to deliver exclusive products, services, and customer support — are then selected from a pool of online applicants as well as from The Channel Company’s solution provider database.

“We’re honored to be included in the CRN Tech Elite 250 list for the ninth consecutive year. Our team is client-driven and strives to provide products, services, and support to our partners and customers that make an impact on their businesses,” said Worth Davis, President, Solution Provider at AVCtechnologies.

“Throughout the year we’ve seen our customers migrate to the cloud at a rapid pace and deal with unexpected cybersecurity adjustments. We’re happy to have been at the forefront of these adjustments as they navigate through their digital transformations to provide them with world class support along the way,” said Faisal Bhutto, President, Cloud & Cybersecurity at AVCtechnologies.

As a part of AVCtechnologies, Computex Technology Solutions (“Computex”) offers flexible, reliable services that enable enterprise customers to navigate the changing cybersecurity ecosystem impacted by the pandemic. AVCtechnologies encourages high levels of training and certifications for its engineers, enabling them to rise through the ranks of vendor partner programs. The AVCtechnologies team provides around the clock customer service and prioritizes the customer experience as a means to establish long standing relationships. Businesses rely on solution providers for an enormous amount of technologies, services, support and expertise to help them meet today’s IT challenges — whether it’s a new implementation, day-to-day operations or digital transformation initiatives.

“CRN’s Tech Elite 250 list highlights the top solution providers in the IT channel with the most in-depth technical knowledge, expertise, and certifications for providing the best level of service for their customers,” said Blaine Raddon, CEO of The Channel Company. “These solution providers have continued to extend their talents and abilities across various technologies and IT practices, demonstrating their commitment to really conveying the most exceptional business value to their customers.”

The Tech Elite 250 will be featured in the April issue of CRN® Magazine and online at www.CRN.com/techelite250.

About American Virtual Cloud Technologies, Inc.

American Virtual Cloud Technologies (Nasdaq: AVCT) is a premier global IT solutions provider offering a comprehensive bundle of services including unified cloud communications, managed services, cybersecurity, and enhanced connectivity. Our mission is to provide global technology solutions with a superior customer experience. For more information, visit https://www.avctechnologies.com.

About Computex Technology Solutions

Computex Technology Solutions, an AVCtechnologies company, is an award-winning solutions provider that enables its clients to grow, differentiate and evolve their business via innovative and proven technology. Computex combines over 30 years of hands-on experience with unparalleled processes to deliver enterprise networking, cloud, and cybersecurity data center solutions, as well as managed services, to meet customers’ unique IT, business, and budgetary goals. To learn more, please visit: https://computex.net/ or call 888-335-2789.

About the Channel Company

The Channel Company enables breakthrough IT channel performance with our dominant media, engaging events, expert consulting and education, and innovative marketing services and platforms. As the channel catalyst, we connect and empower technology suppliers, solution providers, and end users. Backed by more than 30 years of unequalled channel experience, we draw from our deep knowledge to envision innovative new solutions for ever-evolving challenges in the technology marketplace. www.thechannelcompany.com
   
Follow The Channel Company: Twitter, LinkedIn, and Facebook.

© 2021. CRN is a registered trademark of The Channel Company, LLC. All rights reserved.

Press Contact

Jackie D’Andrea
Inkhouse for AVCtechnologies
avctechnologies@inkhouse.com

The Channel Company Contact

Jennifer Hogan
The Channel Company
[email protected]



CACI Reports Results for Its Fiscal 2021 Third Quarter

CACI Reports Results for Its Fiscal 2021 Third Quarter

Revenue of $1.6 billion, +5.9% year-over-year

Net income of $120.3 million, +49.4% year-over-year

Robust cash flow

Contract awards of $1.6 billion

Updates Fiscal Year 2021 Guidance

ARLINGTON, Va.–(BUSINESS WIRE)–
CACI International Inc (NYSE: CACI), a leading provider of expertise and technology to government enterprise and mission customers, announced results today for its third fiscal quarter ended March 31, 2021.

CEO Commentary and Outlook

John Mengucci, CACI’s President and CEO, said, “We again delivered solid organic growth, strong profitability, and robust cash flow. While the effects of the pandemic linger, we continue to execute our long-term strategy of offering differentiated and distinctive technology that drives growth, operational excellence, and allows us to deploy capital for the benefit of our shareholders. CACI is focused on our customers’ critical national security and IT modernization priorities, which enables us to grow faster than our addressable market, expand margins, and deliver value to our customers and shareholders.”

Third Quarter Results

(in millions except earnings per share and DSO)

Q3 FY21

Q3 FY20

% Change

Revenue

$1,551.9

$1,465.6

5.9%

Operating income

$151.4

$113.7

33.2%

Net income

$120.3

$80.6

49.4%

Diluted earnings per share

$4.78

$3.16

51.2%

Adjusted earnings before interest, taxes,
depreciation and amortization (EBITDA),
a non-GAAP measure1

$183.7

$141.4

29.9%

Net cash provided by operating activities
excluding MARPA, a non-GAAP measure1

$128.1

$124.7

2.7%

Free cash flow, a non-GAAP measure1

$108.7

$111.4

-2.4%

Days sales outstanding (DSO)2

53

57

(1)

  This non-GAAP measure should not be considered in isolation or as a substitute for measures prepared in accordance with GAAP. For additional information regarding this non-GAAP measure, see the related explanation and reconciliation to the GAAP measure included below in this release.

(2)

  The DSO calculations for third quarter FY21 and third quarter FY20 exclude the impact of the Company’s MARPA, which was 6 days and 8 days, respectively.

Revenue in Q3 FY21 increased 5.9% year-over-year as reported and 5.3% organically. The year-over-year increase in operating income was driven by higher revenue, strong operating performance, favorable fixed-price contract performance, and lower indirect costs. The year-over-year increase in net income was due to strong operating performance as well as lower interest expense and lower effective tax rate. The lower effective tax rate was driven by a greater than expected benefit from R&D tax credits. The increase in cash from operations, excluding MARPA, was driven primarily by higher net income. The decrease in free cash flow was driven by higher capital expenditures.

Third Quarter Contract Awards

Contract awards in Q3 FY21 totaled $1.6 billion, approximately 60% for new business to CACI. These awards exclude ceiling values of multi-award, indefinite delivery, indefinite quantity (IDIQ) contracts. Some notable awards during the quarter were:

  • A five-year, multiple-award Blanket Purchase Agreement (BPA) by the U.S. Department of Homeland Security (DHS), with a $700 million total federal program value, to provide enterprise technology in support of the department’s national security investigations.
  • A five-year, single-award indefinite delivery/indefinite quantity contract, with a ceiling value of $376 million, by the National Geospatial-Intelligence Agency (NGA) to provide mission technology, including advanced artificial intelligence and machine learning tools, in support of critical geospatial intelligence (GEOINT) missions.
  • A five-year, single-award, indefinite delivery/indefinite quantity contract, with a ceiling value of $48 million, by the Federal Emergency Management Agency (FEMA) to provide enterprise technology, such as protections against High-Altitude Electromagnetic Pulses (HEMP), to sustain and modernize the National Public Warning System (NPWS).
  • A 10-year, multiple-award Blanket Purchase Agreement (BPA), with a $1 billion total federal program value, to provide enterprise expertise and financial system integration support services.
  • A prime position on a 10-year, multiple-award, indefinite delivery/indefinite quantity contract, with a ceiling value of $12.6 billion, by the Defense Intelligence Agency (DIA) to provide enterprise technology, including cybersecurity, application development and sustainment, connectivity and network services, and enterprise computing and cloud services, for the Solutions for Information Technology Enterprise (SITE III) contract. CACI will support enterprise IT needs for both the DIA and National Geospatial-Intelligence Agency (NGA).

Total backlog as of March 31, 2021 was $22.3 billion compared with $19.9 billion a year ago, an increase of 12.3%. Funded backlog as of March 31, 2021 was $3.0 billion compared with $2.96 billion a year ago, an increase of 1.3%.

Additional Highlights

  • CACI has been awarded Edison Awards™ for two distinctive technologies, SteelBox™ and the CM142 sensor, for their excellence in innovation. The Edison Awards recognize the most innovative products, services, and business leaders from around the world and are among the most prestigious accolades honoring excellence in new product and service development, marketing, design, and innovation. Gold, silver, and bronze designations for each winner will be announced at the 2021 Edison Awards Gala in Fort Myers, Florida on April 22, 2021.
  • CACI has named Glenn Kurowski Chief Technology Officer (CTO) to advance critical technologies, drive technology investments, and recruit and develop the company’s technical workforce to accelerate growth and innovatively address its mission and enterprise customers’ most challenging needs.
  • CACI announced that under its previously announced $500 million accelerated share repurchase (ASR) authorization, the company has entered into an accelerated share repurchase agreement to repurchase $500 million of common stock.
  • CACI was named a 2021 Top Workplace USA and Top Technology company on the inaugural national lists administered by Energage. More than 1,100 companies across the country participated in the Top Workplaces USA survey and honorees are chosen based solely on employee feedback gathered through an employee engagement survey. CACI was also named as a Top Workplace on regional lists, including Baltimore, Colorado, Memphis, New Jersey, Oklahoma, San Antonio, and Washington, D.C. in 2020.
  • CACI International Inc was again named a Fortune magazine World’s Most Admired Companies for 2021, CACI’s 10th time appearing on the list.
  • Gary Patton, CACI Vice President, Veterans and Military Affairs, will be named a Veteran Champion of the Year in Corporate America by G.I. Jobs. The inaugural list honors 14 champions who advocate for our nation’s veterans in the civilian workforce. The list will be published in the July issue of G.I. Jobs magazine, a national print and digital publication that connects service members, veterans and their families to civilian career.

Updating FY21 Guidance

As a result of greater than expected impact from COVID-19, including travel restrictions, reduction in government processing of deployment orders, and delays in task orders, we are lowering our FY21 revenue guidance. We are raising net income and diluted earnings per share guidance to reflect a number of factors, including strong operating performance, lower program and indirect expenses, and certain tax benefits. Specifically, we now expect a full-year effective tax rate of between 8% and 9% driven by higher R&D tax credits and a material tax benefit we expect to realize in our fiscal fourth quarter. We are also reflecting a reduced share count driven by our recently announced accelerated share repurchase. The table below summarizes our FY21 guidance and represents our views as of April 21, 2021.

(in millions except earnings per share)

 Current Fiscal Year

2021 Guidance

 Prior Fiscal Year

2021 Guidance

Revenue

$6,000 – $6,075

$6,050 – $6,250

Net income

$450 – $460

$372 – $392

Diluted earnings per share

$18.00 – $18.40

$14.47 – $15.25

Diluted weighted average shares

25.0

25.7

Net cash provided by operating activities

at least $600

at least $600

Conference Call Information

We have scheduled a conference call for 8:30 AM Eastern Time Thursday, April 22, 2021 during which members of our senior management will be making a brief presentation focusing on third quarter results and operating trends followed by a question-and-answer session. You can listen to the webcast and view the accompanying exhibits on CACI’s investor relations website at http://investor.caci.com/news/#upcomingevent at the scheduled time. A replay of the call will also be available on CACI’s investor relations website at http://investor.caci.com/.

About CACI

CACI’s approximately 23,000 talented employees are vigilant in providing the unique expertise and distinctive technology that address our customers’ greatest enterprise and mission challenges. Our culture of good character, innovation, and excellence drives our success and earns us recognition as a Fortune World’s Most Admired Company. As a member of the Fortune 1000 Largest Companies, the Russell 1000 Index, and the S&P MidCap 400 Index, we consistently deliver strong shareholder value. Visit us at www.caci.com.

There are statements made herein that do not address historical facts and, therefore, could be interpreted to be forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Such statements are subject to risk factors that could cause actual results to be materially different from anticipated results. These risk factors include, but are not limited to, the following: our reliance on U.S. government contracts, which includes general risk around the government contract procurement process (such as bid protest, small business set asides, loss of work due to organizational conflicts of interest, etc.) and termination risks; significant delays or reductions in appropriations for our programs and broader changes in U.S. government funding and spending patterns; legislation that amends or changes discretionary spending levels or budget priorities, such as for homeland security or to address global pandemics like COVID-19; legal, regulatory, and political change from successive presidential administrations that could result in economic uncertainty; changes in U.S. federal agencies, current agreements with other nations, foreign events, or any other events which may affect the global economy, including the impact of global pandemics like COVID-19; the results of government audits and reviews conducted by the Defense Contract Audit Agency, the Defense Contract Management Agency, or other governmental entities with cognizant oversight; competitive factors such as pricing pressures and/or competition to hire and retain employees (particularly those with security clearances); failure to achieve contract awards in connection with re-competes for present business and/or competition for new business; regional and national economic conditions in the United States and globally, including but not limited to: terrorist activities or war, changes in interest rates, currency fluctuations, significant fluctuations in the equity markets, and market speculation regarding our continued independence; our ability to meet contractual performance obligations, including technologically complex obligations dependent on factors not wholly within our control; limited access to certain facilities required for us to perform our work, including during a global pandemic like COVID-19; changes in tax law, the interpretation of associated rules and regulations, or any other events impacting our effective tax rate; changes in technology; the potential impact of the announcement or consummation of a proposed transaction and our ability to successfully integrate the operations of our recent and any future acquisitions; our ability to achieve the objectives of near term or long-term business plans; the effects of health epidemics, pandemics and similar outbreaks may have material adverse effects on our business, financial position, results of operations and/or cash flows; and other risks described in our Securities and Exchange Commission filings.

CACI-Earnings Release

Selected Financial Data
 
CACI International Inc
Condensed Consolidated Statements of Operations (Unaudited)
(Amounts in thousands, except per share amounts)
 
Three Months Ended Nine Months Ended
3/31/2021 3/31/2020 % Change 3/31/2021 3/31/2020 % Change
Revenue

$ 1,551,918

$ 1,465,600

5.9%

$ 4,480,135

$ 4,224,461

6.1%

Operating costs and expenses:

 

 

Costs of revenue

1,000,235

953,630

4.9%

2,887,300

2,737,378

5.5%

Indirect costs and selling expenses

369,015

371,135

-0.6%

1,071,826

1,081,175

-0.9%

Depreciation and amortization

31,230

27,159

15.0%

93,608

81,888

14.3%

Total operating expenses

1,400,480

1,351,924

3.6%

4,052,734

3,900,441

3.9%

Operating income

151,438

113,676

33.2%

427,401

324,020

31.9%

Interest expense and other, net

8,954

14,087

-36.4%

28,021

45,612

-38.6%

Income before income taxes

142,484

99,589

43.1%

399,380

278,408

43.5%

Income taxes

22,140

19,012

16.5%

78,914

50,659

55.8%

Net income

$ 120,344

$ 80,577

49.4%

$ 320,466

$ 227,749

40.7%

 

 

Basic earnings per share

$ 4.83

$ 3.21

50.2%

$ 12.81

$ 9.11

40.6%

Diluted earnings per share

$ 4.78

$ 3.16

51.2%

$ 12.66

$ 8.94

41.7%

 
Weighted average shares used in per share computations:
Basic

24,935

25,078

25,026

25,012

Diluted

25,166

25,478

25,307

25,481

 
Statement of Operations Data (Unaudited)
Three Months Ended Nine Months Ended
3/31/2021 3/31/2020 3/31/2021 3/31/2020
% Change % Change
Operating income margin

9.8%

7.8%

9.5%

7.7%

Tax rate

15.5%

19.1%

19.8%

18.2%

Net income margin

7.8%

5.5%

7.2%

5.4%

 
Adjusted EBITDA*

$ 183,651

$ 141,432

29.9%

$ 523,667

$ 410,645

27.5%

Adjusted EBITDA Margin

11.8%

9.7%

11.7%

9.7%

 
* See Reconciliation of Net Income to Adjusted Earnings before Interest, Taxes, Depreciation and Amortization on page 10
Selected Financial Data (Continued)
 
CACI International Inc
Condensed Consolidated Balance Sheets (Unaudited)
(Amounts in thousands)
 

3/31/2021

6/30/2020

ASSETS:
Current assets
Cash and cash equivalents

$ 105,591

$ 107,236

Accounts receivable, net

860,720

841,227

Prepaid expenses and other current assets

162,374

137,423

Total current assets

1,128,685

1,085,886

 
Goodwill and intangible assets, net

4,125,137

3,813,995

Property and equipment, net

184,375

170,521

Operating lease right-of-use assets

371,151

330,767

Other long-term assets

161,067

141,303

Total assets

$ 5,970,415

$ 5,542,472

 
LIABILITIES AND SHAREHOLDERS’ EQUITY:
Current liabilities
Current portion of long-term debt

$ 46,920

$ 46,920

Accounts payable

109,695

89,961

Accrued compensation and benefits

382,246

338,760

Other accrued expenses and current liabilities

304,030

293,518

Total current liabilities

842,891

769,159

 
Long-term debt, net of current portion

1,775,071

1,357,519

Other long-term liabilities

833,059

754,484

Total liabilities

3,451,021

2,881,162

 
Shareholders’ equity

2,519,394

2,661,310

Total liabilities and shareholders’ equity

$ 5,970,415

$ 5,542,472

 
Selected Financial Data (Continued)
 
CACI International Inc
Condensed Consolidated Statements of Cash Flows (Unaudited)
(Amounts in thousands)
 
Nine Months Ended
3/31/2021 3/31/2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income

$ 320,466

$ 227,749

Reconciliation of net income to net cash provided by operating
activities:
 
Depreciation and amortization

93,608

81,888

Non-cash lease expense

57,800

54,493

Amortization of deferred financing costs

1,743

1,762

Stock-based compensation expense

23,841

22,204

Deferred income taxes

(585)

39,527

Changes in operating assets and liabilities, net of effect of
business acquisitions:
 
Accounts receivable, net

(18,826)

36,433

Prepaid expenses and other assets

(27,068)

(35,461)

Accounts payable and other accrued expenses

27,933

27,638

Accrued compensation and benefits

41,691

(4,522)

Income taxes payable and receivable

10,102

(42,383)

Operating lease liabilities

(55,274)

(56,240)

Long-term liabilities

25,085

4,737

Net cash provided by operating activities

500,516

357,825

 
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures

(51,273)

(54,331)

Cash paid for business acquisitions, net of cash acquired

(355,452)

(102,437)

Other

2,744

Net cash used in investing activities

(403,981)

(156,768)

 
CASH FLOWS FROM FINANCING ACTIVITIES:
Net borrowings (payments) under credit facilities

415,810

(155,190)

Payment of contingent consideration

(8,700)

Proceeds from employee stock purchase plans

6,840

5,463

Repurchases of common stock

(506,629)

(5,584)

Payment of taxes for equity transactions

(19,567)

(30,616)

Net cash used in financing activities

(103,546)

(194,627)

Effect of exchange rate changes on cash and cash equivalents

5,366

(1,302)

Net decrease in cash and cash equivalents

(1,645)

5,128

Cash and cash equivalents, beginning of period

107,236

72,028

Cash and cash equivalents, end of period

$ 105,591

$ 77,156

Selected Financial Data (Continued)
           
Revenue by Customer Group (Unaudited)
Three Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Department of Defense

1,074,056

 

69.2%

 

1,037,242

 

70.7%

 

$ 36,814

 

3.5%

Federal Civilian Agencies

405,855

 

26.2%

 

361,320

 

24.7%

 

44,535

 

12.3%

Commercial and other

72,007

 

4.6%

 

67,038

 

4.6%

 

4,969

 

7.4%

Total

1,551,918

 

100.0%

 

1,465,600

 

100.0%

 

$ 86,318

 

5.9%

           
Nine Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Department of Defense

3,091,126

 

69.0%

 

2,965,263

 

70.2%

 

$ 125,863

 

4.2%

Federal Civilian Agencies

1,186,068

 

26.5%

 

1,067,342

 

25.3%

 

118,726

 

11.1%

Commercial and other

202,941

 

4.5%

 

191,856

 

4.5%

 

11,085

 

5.8%

Total

4,480,135

 

100.0%

 

4,224,461

 

100.0%

 

$ 255,674

 

6.1%

           
Revenue by Contract Type (Unaudited)
Three Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Cost-plus-fee

905,774

 

58.3%

 

852,700

 

58.2%

 

$ 53,074

 

6.2%

Fixed price

457,099

 

29.5%

 

405,736

 

27.7%

 

51,363

 

12.7%

Time and materials

189,045

 

12.2%

 

207,164

 

14.1%

 

(18,119)

 

-8.7%

Total

1,551,918

 

100.0%

 

1,465,600

 

100.0%

 

$ 86,318

 

5.9%

           
Nine Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Cost-plus-fee

2,572,967

 

57.5%

 

2,418,891

 

57.3%

 

$ 154,076

 

6.4%

Fixed price

1,331,734

 

29.7%

 

1,212,579

 

28.7%

 

119,155

 

9.8%

Time and materials

575,434

 

12.8%

 

592,991

 

14.0%

 

(17,557)

 

-3.0%

Total

4,480,135

 

100.0%

 

4,224,461

 

100.0%

 

$ 255,674

 

6.1%

           
Revenue by Prime or Subcontractor (Unaudited)
Three Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Prime

1,401,633

 

90.3%

 

1,340,861

 

91.5%

 

$ 60,772

 

4.5%

Subcontractor

150,285

 

9.7%

 

124,739

 

8.5%

 

25,546

 

20.5%

Total

1,551,918

 

100.0%

 

1,465,600

 

100.0%

 

$ 86,318

 

5.9%

           
Nine Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Prime

4,055,496

 

90.5%

 

3,842,621

 

91.0%

 

$ 212,875

 

5.5%

Subcontractor

424,639

 

9.5%

 

381,840

 

9.0%

 

42,799

 

11.2%

Total

4,480,135

 

100.0%

 

4,224,461

 

100.0%

 

$ 255,674

 

6.1%

           
Selected Financial Data (Continued)
           
Revenue by Expertise or Technology (Unaudited)
Three Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Expertise

764,419

 

49.3%

 

763,336

 

52.1%

 

$ 1,083

 

0.1%

Technology

787,499

 

50.7%

 

702,264

 

47.9%

 

85,235

 

12.1%

Total

1,551,918

 

100.0%

 

1,465,600

 

100.0%

 

$ 86,318

 

5.9%

           
Nine Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Expertise

2,237,378

 

49.9%

 

2,227,723

 

52.7%

 

$ 9,655

 

0.4%

Technology

2,242,757

 

50.1%

 

1,996,738

 

47.3%

 

246,019

 

12.3%

Total

4,480,135

 

100.0%

 

4,224,461

 

100.0%

 

$ 255,674

 

6.1%

           
Contract Awards Received (Unaudited)
Three Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Contract Awards

$ 1,565,591

 

$ 1,448,035

 

$ 117,556

 

8.1%

       
Nine Months Ended    
(dollars in thousands) 3/31/2021   3/31/2020   $ Change   % Change
Contract Awards

$ 5,529,457

 

$ 8,176,742

 

$ (2,647,285)

 

-32.4%

       

Reconciliation of Net Income to Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)

(Unaudited)

The Company views Adjusted EBITDA and Adjusted EBITDA margin, both of which are defined as non-GAAP measures, as important indicators of performance, consistent with the manner in which management measures and forecasts the Company’s performance. Adjusted EBITDA is a commonly used non-GAAP measure when comparing our results with those of other companies. We define Adjusted EBITDA as GAAP net income plus net interest expense, income taxes, depreciation and amortization expense, including depreciation within direct costs, and earnout adjustments. We consider Adjusted EBITDA to be a useful metric for management and investors to evaluate and compare the ongoing operating performance of our business on a consistent basis across reporting periods, as it eliminates the effect of non-cash items such as depreciation of tangible assets, amortization of intangible assets primarily recognized in business combinations, as well as the effect of earnout gains and losses, which we do not believe are indicative of our core operating performance. Adjusted EBITDA margin is adjusted EBITDA divided by revenue. These non-GAAP measures should not be considered in isolation or as a substitute for performance measures prepared in accordance with GAAP.

Three Months Ended Nine Months Ended
(dollars in thousands) 3/31/2021   3/31/2020   % Change 3/31/2021   3/31/2020   % Change
Net income

$ 120,344

 

$ 80,577

 

49.4%

$ 320,466

 

$ 227,749

 

40.7%

Plus:        
Income taxes

22,140

 

19,012

 

16.5%

78,914

 

50,659

 

55.8%

Interest income and expense, net

8,954

 

14,087

 

-36.4%

28,021

 

45,612

 

-38.6%

Depreciation and amortization expense,
including amounts within direct costs

32,213

 

27,656

 

16.5%

96,266

 

83,625

 

15.1%

Earnout adjustments

 

100

 

-100.0%

 

3,000

 

-100.0%

Adjusted EBITDA

$ 183,651

 

$ 141,432

 

29.9%

$ 523,667

 

$ 410,645

 

27.5%

         
Three Months Ended Nine Months Ended
(dollars in thousands) 3/31/2021   3/31/2020   % Change 3/31/2021   3/31/2020   % Change
Revenue, as reported

$ 1,551,918

 

$ 1,465,600

 

5.9%

$ 4,480,135

 

$ 4,224,461

 

6.1%

Adjusted EBITDA

183,651

 

141,432

 

29.9%

523,667

 

410,645

 

27.5%

Adjusted EBITDA margin

11.8%

 

9.7%

 

11.7%

 

9.7%

 

Reconciliation of Net Income to Adjusted Net Income

(Unaudited)

Adjusted net income and Adjusted diluted EPS are non-GAAP performance measures. We define Adjusted net income and Adjusted diluted EPS as GAAP net income and GAAP diluted EPS, respectively, excluding intangible amortization expense and the related tax impact as we do not consider intangible amortization expense to be indicative of our core operating performance. We believe that these performance measures provide management and investors with useful information in assessing trends in our ongoing operating performance and may provide greater visibility in understanding the long-term financial performance of the Company. These non-GAAP measures should not be considered in isolation or as a substitute for performance measures prepared in accordance with GAAP.

(amounts in thousands, except per share amounts) Three Months Ended Nine Months Ended
3/31/2021   3/31/2020   % Change 3/31/2021   3/31/2020   % Change
Net income, as reported

$ 120,344

 

$ 80,577

 

49.4%

$ 320,466

 

$ 227,749

 

40.7%

Intangible amortization expense

16,993

 

14,652

 

16.0%

50,605

 

44,639

 

13.4%

Tax effect of intangible amortization (1)

(4,468)

 

(3,852)

 

16.0%

(13,306)

 

(11,737)

 

13.4%

Adjusted net income

$ 132,869

 

$ 91,377

 

45.4%

$ 357,765

 

$ 260,651

 

37.3%

         
Three Months Ended Nine Months Ended
3/31/2021   3/31/2020   % Change 3/31/2021   3/31/2020   % Change
Diluted EPS, as reported

$ 4.78

 

$ 3.16

 

51.2%

$ 12.66

 

$ 8.94

 

41.7%

Intangible amortization expense

$ 0.68

 

$ 0.58

 

17.2%

$ 2.00

 

$ 1.75

 

14.3%

Tax effect of intangible amortization (1)

(0.18)

 

(0.15)

 

19.3%

(0.52)

 

(0.46)

 

14.2%

Adjusted diluted EPS

$ 5.28

 

$ 3.59

 

47.1%

$ 14.14

 

$ 10.23

 

38.2%

         
(1) Calculation uses an estimated statutory tax rate on non-GAAP tax deductible adjustments.

Reconciliation of Net Cash Provided by Operating Activities to

Net Cash Provided by Operating Activities Excluding MARPA and to

Free Cash Flow

(Unaudited)

The Company defines Net cash provided by operating activities excluding MARPA as net cash provided by operating activities calculated in accordance with GAAP, adjusted to exclude cash flows from CACI’s Master Accounts Receivable Purchase Agreement (MARPA) for the sale of certain designated eligible U.S. government receivables up to a maximum amount of $200.0 million. Free cash flow is a non-GAAP liquidity measure and may not be comparable to similarly titled measures used by other companies. The Company defines Free cash flow as Net cash provided by operating activities excluding MARPA, less payments for capital expenditures. The Company uses these non-GAAP measures to assess our ability to generate cash from our business operations and plan for future operating and capital actions. We believe these measures allow investors to more easily compare current period results to prior period results and to results of our peers. Free cash flow does not represent residual cash flows available for discretionary purposes and should not be used as a substitute for cash flow measures prepared in accordance with GAAP.

Three Months Ended Nine Months Ended
(Amounts in thousands) 3/31/2021   3/31/2020 3/31/2021   3/31/2020
Net cash provided by operating activities

$ 118,229

 

$ 120,800

$ 500,516

 

$ 357,825

Cash used (provided) by MARPA

9,898

 

3,938

10,140

 

(972)

Net cash provided by operating activities excluding MARPA

128,127

 

124,738

510,656

 

356,853

Capital expenditures

(19,400)

 

(13,296)

(51,273)

 

(54,331)

Free cash flow

$ 108,727

 

$ 111,442

$ 459,383

 

$ 302,522

     

 

Corporate Communications and Media:

Jody Brown, Executive Vice President, Public Relations

(703) 841-7801, [email protected]

Investor Relations:

Dan Leckburg, Senior Vice President, Investor Relations

(703) 841-7666, [email protected]

KEYWORDS: United States North America Virginia

INDUSTRY KEYWORDS: Data Management Aerospace Technology Manufacturing Security Other Technology Software Other Defense Networks Defense Contracts

MEDIA:

Logo
Logo

Rush Enterprises, Inc. Reports First Quarter 2021 Results, Announces $0.18 Per Share Dividend

  • Revenues of $1.2 billion, net income of $45.3 million
  • Earnings per diluted share of $0.79
  • Absorption ratio 122.6%
  • Economic recovery from COVID-19 impact continues, but supply chain issues remain
  • Board declares cash dividend of $0.18 per share of Class A and Class B common stock

SAN ANTONIO, April 21, 2021 (GLOBE NEWSWIRE) —  Rush Enterprises, Inc. (NASDAQ: RUSHA & RUSHB), which operates the largest network of commercial vehicle dealerships in North America, today announced that for the quarter ended March 31, 2021, the Company achieved revenues of $1.232 billion and net income of $45.3 million, or $0.79 per diluted share, compared with revenues of $1.287 billion and net income of $23.1 million, or $0.41 per diluted share, in the quarter ended March 31, 2020. Additionally, the Company’s Board of Directors declared a cash dividend of $0.18 per share of Class A and Class B Common Stock, to be paid on June 10, 2021, to all shareholders of record as of May 10, 2021.

“We are proud of our strong financial results for the first quarter of 2021, which were primarily driven by the continuing recovery of the national economy and widespread activity across the market segments we support,” said W.M. “Rusty” Rush, Chairman, Chief Executive Officer and President of Rush Enterprises, Inc. “Gradually increasing demand for aftermarket products and services, and strong demand for Class 8 new and used trucks contributed to our strong quarter,” said Rush. “Further, in the first quarter, we maintained our strict focus on expense management, which helped us nearly double our net income over the first quarter of 2020,” he said. “While the COVID-19 pandemic is not over, business conditions have improved significantly and, consumer spending remains strong. We expect the general economic recovery to continue as more states re-open across the country and businesses return to operating at full or close-to-full capacity,” he added.

“Though our industry will likely be impacted by supply constraints over the next few quarters affecting the availability of new commercial vehicles, we believe there is strong demand and that our sales will increase throughout the year as vehicle availability increases. We also expect that our parts and service revenues will improve steadily throughout the year, and with a continued focus on expense management, we believe we will achieve strong financial results in 2021,” said Rush.

“As always, I would like to thank our employees for their dedication to our customers and for their superb performance, which directly lead to us having such a positive start to the year,” said Rush.

Operations

Aftermarket Products and Services

Aftermarket products and services accounted for approximately 63% of the Company’s total gross profit in the first quarter of 2021, with parts, service and collision center revenues reaching $415.7 million, down 2.9% compared to the first quarter of 2020. The Company achieved a quarterly absorption ratio of 122.6% in the first quarter of 2021, compared to 114.3% in the first quarter of 2020.  

“Our parts and services revenues are down slightly year-over-year, but they improved over the fourth quarter of 2020, and we expect to see gradual improvements as the year progresses,” said Rush. “Much of our quarter over quarter aftermarket growth can be attributed to parts sales related to the continued economic recovery, as well as healthy aftermarket activity from our refuse, construction and public sector customers. While service revenues are improving at a slower pace than parts revenues, we are currently adding service technicians to our network in anticipation of increased demand as the year progresses,” Rush said.

“It should also be noted that winter storms throughout Texas and the Southern United States negatively impacted revenue in the first quarter,” added Rush.

“Looking ahead, supply constraints are expected to impact the industry over the next two quarters. However, we intend to leverage the size of our nationwide dealership network and the scale of our nationwide parts inventory to attempt to mitigate parts supply chain issues as much as possible. Currently, we do not believe parts supply constraints will have a significant effect on our aftermarket revenues in 2021. We plan to continue to add technicians to our workforce with a focus on contract and preventive maintenance, which will offer not only expanded services for customers, but learning opportunities and a career path for less-experienced technicians. As the economic recovery continues, we believe aftermarket demand will grow throughout the remainder of 2021,” Rush noted.

Commercial Vehicle Sales

New U.S. Class 8 retail truck sales totaled 55,402 units in the first quarter of 2021, up 13.9% over the same time period last year, according to ACT Research. The Company sold 2,995 new Class 8 trucks in the first quarter, a decrease of 2.7% compared to the first quarter of 2020, and accounted for 5.4% of the new U.S. Class 8 truck market.

“In the first quarter, solid consumer spending and strong freight rates continued, and Class 8 truck manufacturers ramped up production capabilities. Our Class 8 new truck sales results were down slightly year-over-year, largely because we made some large fleet deliveries in the first quarter of 2020. However, we experienced a very strong first quarter in stock truck sales this year with robust activity from over-the-road customers, as well as vocational and construction customers nationwide,” Rush said.

“As we look ahead, we expect component manufacturers’ supply chain issues to impact second and third quarter new Class 8 truck sales across the industry. That said, there is currently strong demand for new Class 8 trucks and we believe sales will accelerate through the end of 2021. We also believe we are well positioned to increase our market share as the year progresses,” said Rush.

New U.S. Class 4 through 7 retail commercial vehicle sales totaled 62,088 units in the first quarter of 2021, up 13.5% over the same time period last year, according to ACT Research. The Company sold 2,334 Class 4-7 medium-duty commercial vehicles in the first quarter, a decrease of 28.5% compared to the first quarter of 2020, and accounted for 3.8% of the U.S. Class 4 through 7 commercial vehicle market.  

“Our first quarter Class 4-7 new commercial truck sales were down primarily due to decreased activity from our lease and rental and food service customers. In addition, production shutdowns from some of the manufacturers we represent, and component supplier constraints also negatively impacted our first quarter Class 4 through 7 new commercial vehicle sales. Looking ahead, demand for Class 4 through 7 new commercial vehicles appears to be strong and we expect our market share to increase throughout 2021,” Rush said.

The Company sold 1,924 used commercial vehicles in the first quarter of 2021, a 23.5% increase compared to the first quarter of 2020. “We estimate that used commercial vehicle values increased approximately 10% in the first quarter of 2021 compared to the fourth quarter of 2020, and demand remained strong due to production constraints of new commercial vehicles. Though demand and pricing may soften somewhat as more new commercial vehicles are available, we believe overall used commercial vehicle values and demand will remain strong through 2021. Despite limited supply of used commercial vehicles, we believe our inventory is positioned appropriately to meet the needs of the market,” said Rush.


Network Expansion

The Company bolstered its support of customers nationwide by adding Rush Truck Center – Phoenix East, a parts and service location, to its nationwide network. “We are proud to announce this new location, as it is a reflection of our steadfast commitment to support or customers and keep them up and running,” said Rush.


Financial Highlights

In the first quarter of 2021, the Company’s gross revenues totaled $1.232 billion, a 4.3% decrease from $1.287 billion in the first quarter of 2020. Net income for the quarter was $45.3 million, or $0.79 per diluted share, compared to net income of $23.1 million, or $0.41 per diluted share, in the quarter ended March 31, 2020.  

Aftermarket products and services revenues were $415.7 million in the first quarter of 2021, compared to $428.0 million in the first quarter of 2020. The Company delivered 2,995 new heavy-duty trucks, 2,334 new medium-duty commercial vehicles, 395 new light-duty commercial vehicles and 1,924 used commercial vehicles during the first quarter of 2021, compared to 3,078 new heavy-duty trucks, 3,264 new medium-duty commercial vehicles, 267 new light-duty commercial vehicles and 1,558 used commercial vehicles during the first quarter of 2020.

Rush Truck Leasing operates 45 PacLease and Idealease franchises in markets across the country with more than 8,500 trucks in its lease and rental fleet and more than 1,000 trucks under contract maintenance agreements. Lease and rental revenue declined 4.2% in the first quarter of 2021 compared to the first quarter of 2020. However, due to efficient management of the fleet and increased rental fleet utilization, our lease and rental gross profit increased 18.6% over the same time period.

During the first quarter of 2021, the Company repurchased $6.5 million of its common stock pursuant to its stock repurchase plan. In addition, the Company paid a cash dividend of $9.9 million during the first quarter. “In the first quarter, our disciplined adherence to expense management, as well as our laser focus on earning every sale possible, resulted in a record-high $316 million in cash and cash equivalents. With our strong balance sheet and free cash flow, we continue to return capital to our shareholders through our dividend and share repurchase programs while we also invest in our strategic initiatives, which will help us achieve our long-term growth goals,” said Rush.


Conference Call Information

Rush Enterprises will host its quarterly conference call to discuss earnings for the first quarter on Thursday, April 22, 2021, at 10 a.m. Eastern/9 a.m. Central. The call can be heard live by dialing 877-638-4557 (U.S.) or 914-495-8522 (International) or via the Internet at http://investor.rushenterprises.com/events.cfm.

For those who cannot listen to the live broadcast, the webcast will be available on our website at the above link until July 10, 2021. Listen to the audio replay until April 29, 2021 by dialing 855-859-2056 (U.S.) or 404-537-3406 (International) and entering the Conference ID 4369865.

About Rush Enterprises, Inc.

Rush Enterprises, Inc. is the premier solutions provider to the commercial vehicle industry. The Company owns and operates Rush Truck Centers, the largest network of commercial vehicle dealerships in North America, with more than 100 dealership locations in 22 states. These vehicle centers, strategically located in high traffic areas on or near major highways throughout the United States, represent truck and bus manufacturers, including Peterbilt, International, Hino, Isuzu, Ford, IC Bus and Blue Bird. They offer an integrated approach to meeting customer needs — from sales of new and used vehicles to aftermarket parts, service and collision center operations plus financing, insurance, leasing and rental. Rush Enterprises’ operations also provide vehicle upfitting, CNG fuel systems and vehicle telematics products. Additional information about Rush Enterprises’ products and services is available at www.rushenterprises.com. Follow our news on Twitter at @rushtruckcenter and on Facebook at facebook.com/rushtruckcenters.

Certain statements contained in this release, including those concerning current and projected market conditions, sales forecasts, market share forecasts, demand for the Company’s services, the effects the COVID-19 pandemic may have on our business and financial results, including future issuances of cash dividends and future repurchases of the Company’s common stock, are “forward-looking” statements (as such term is defined in the Private Securities Litigation Reform Act of 1995). Such forward-looking statements only speak as of the date of this release and the Company assumes no obligation to update the information included in this release. Because such statements include risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements. Important factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements include, but are not limited to, competitive factors, general U.S. economic conditions, economic conditions in the new and used commercial vehicle markets, customer relations, relationships with vendors, the interest rate environment, governmental regulation and supervision, product introductions and acceptance, changes in industry practices, the duration and severity of the COVID-19 pandemic and governmental mandates in connection therewith, one-time events and other factors described herein and in filings made by the Company with the Securities and Exchange Commission, including in our annual report on Form 10-K for the fiscal year ended December 31, 2020.
In addition, the declaration and payment of cash dividends and authorization of future share repurchase programs remains at the sole discretion of the Company’s Board of Directors and the issuance of future dividends and authorization of future share repurchase programs will depend upon the Company’s financial results, cash requirements, future prospects, applicable law and other factors that may be deemed relevant by the Company’s Board of Directors. Although we believe that these forward-looking statements are based on reasonable assumptions, there are many factors that could affect our actual business and financial results and could cause actual results to differ materially from those in the forward-looking statements. All future written and oral forward-looking statements by us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to above. Except for our ongoing obligations to disclose material information as required by the federal securities laws, we do not have any obligations or intention to release publicly any revisions to any forward-looking statements to reflect events or circumstances in the future or to reflect the occurrence of unanticipated events.

Contact:                                                         
Rush Enterprises, Inc., San Antonio
Steven L. Keller, 830-302-5226

-Tables and Additional Information to Follow-


RUSH ENTERPRISES, INC. AND SUBSIDIARIES



CONSOLIDATED BALANCE SHEETS


(In Thousands, Except Shares and Per Share Amounts)

    March 31,   December 31,
    2021     2020  
    (unaudited)    
Assets        
Current assets:        
Cash and cash equivalents $ 316,070   $ 312,048  
Accounts receivable, net   187,171     172,481  
Inventories, net   877,876     858,291  
Prepaid expenses and other   15,635     14,906  
Total current assets   1,396,752     1,357,726  
Property and equipment, net   1,183,437     1,203,719  
Operating lease right-of-use assets, net   64,512     60,577  
Goodwill, net   292,142     292,142  
Other assets, net   71,580     71,229  
Total assets $ 3,008,423   $ 2,985,393  
         
Liabilities and shareholders’ equity        
Current liabilities:        
Floor plan notes payable $ 550,304   $ 511,786  
Current maturities of long-term debt   135,523     141,672  
Current maturities of finance lease obligations   26,448     26,373  
Current maturities of operating lease obligations   10,329     10,196  
Trade accounts payable   136,329     110,728  
Customer deposits   42,966     74,209  
Accrued expenses   126,407     151,830  
Total current liabilities   1,028,306     1,026,794  
Long-term debt, net of current maturities   369,587     387,982  
Finance lease obligations, net of current maturities   93,584     90,740  
Operating lease obligations, net of current maturities   55,229     51,155  
Other long-term liabilities   34,424     34,246  
Deferred income taxes, net   118,064     126,439  
Shareholders’ equity:          
Preferred stock, par value $.01 per share; 1,000,000 shares authorized; 0 shares outstanding in 2021 and 2020        
Common stock, par value $.01 per share; 60,000,000 Class A shares and 20,000,000 Class B shares authorized; 42,885,268 Class A shares and 12,659,918 Class B shares outstanding in 2021; and 42,503,925 Class A shares and 12,470,308 Class B shares outstanding in 2020   558     551  
Additional paid-in capital   449,790     437,646  
Treasury stock, at cost: 12,999 Class A shares and 228,849 Class B shares in 2021; and 10,335 Class A shares and 73,437 Class B shares in 2020   (9,362 )   (2,879 )
Retained earnings   867,119     831,850  
Accumulated other comprehensive income   1,124     869  
Total shareholders’ equity   1,309,229     1,268,037  
Total liabilities and shareholders’ equity $ 3,008,423   $ 2,985,393  
             




RUSH ENTERPRISES, INC. AND SUBSIDIARIES




CONSOLIDATED STATEMENTS OF OPERATIONS


(In Thousands, Except Per Share Amounts)
(Unaudited)

    Three Months Ended

March 31,
    2021     2020  
    (Unaudited)     (Unaudited)  
Revenues            
New and used commercial vehicle sales $ 747,719   $ 789,554  
Aftermarket products and services sales   415,737     427,978  
Lease and rental   58,227     60,781  
Finance and insurance   6,465     4,467  
Other   3,658     3,883  
Total revenue   1,231,806     1,286,663  
Cost of products sold            
New and used commercial vehicle sales   677,092     728,539  
Aftermarket products and services sales   261,842     271,415  
Lease and rental   48,058     52,208  
Total cost of products sold   986,992     1,052,162  
Gross profit   244,814     234,501  
Selling, general and administrative expense   174,955     185,074  
Depreciation and amortization expense   13,726     14,330  
Gain on sale of assets   92     100  
Operating income   56,225     35,197  
Other income   919     1,241  
Interest expense, net   507     4,769  
Income before taxes   56,637     31,669  
Income tax provision   11,304     8,562  
Net income $ 45,333   $ 23,107  
             
Earnings per common share:            
Basic $ 0.82   $ 0.42  
Diluted $ 0.79   $ 0.41  
             
Weighted average shares outstanding:            
Basic   55,567     54,727  
Diluted   57,734     55,989  
             
Dividends declared per common share $ 0.18   $ 0.13  

This press release and the attached financial tables contain certain non-GAAP financial measures as defined under SEC rules, such as Adjusted net income, Adjusted total debt, Adjusted net (cash) debt, EBITDA, Adjusted EBITDA, Free cash flow, Adjusted free cash flow and Adjusted invested capital, which exclude certain items disclosed in the attached financial tables. The Company provides reconciliations of these measures to the most directly comparable GAAP measures.

Management believes the presentation of these non-GAAP financial measures provides useful information about the results of operations of the Company for the current and past periods. Management believes that investors should have the same information available to them that management uses to assess the Company’s operating performance and capital structure. These non-GAAP financial measures should not be considered in isolation or as a substitute for the most comparable GAAP financial measures. Investors are cautioned that non-GAAP financial measures utilized by the Company may not be comparable to similarly titled non-GAAP financial measures used by other companies.

    Three Months Ended
Commercial Vehicle Sales Revenue     (in thousands)   March 31,
2021
  March 31,
2020
New heavy-duty vehicles $ 449,997   $ 470,784  
New medium-duty vehicles (including bus sales revenue)   188,218     243,972  
New light-duty vehicles   18,407     11,498  
Used vehicles   88,343     59,710  
Other vehicles   2,754     3,590  
         
Absorption Ratio   122.6%     114.3%  


Absorption Ratio


Management uses several performance metrics to evaluate the performance of its commercial vehicle dealerships and considers Rush Truck Centers’ “absorption ratio” to be of critical importance. Absorption ratio is calculated by dividing the gross profit from the parts, service and collision center departments by the overhead expenses of all of a dealership’s departments, except for the selling expenses of the new and used commercial vehicle departments and carrying costs of new and used commercial vehicle inventory. When 100% absorption is achieved, then gross profit from the sale of a commercial vehicle, after sales commissions and inventory carrying costs, directly impacts operating profit.

Debt Analysis    (in thousands)                                  March 31,
2021
  March 31,
2020
Floor plan notes payable $ 550,304   $ 888,680  
Current maturities of long-term debt   135,523     183,727  
Current maturities of finance lease obligations   26,448     23,339  
Long-term debt, net of current maturities   369,587     426,727  
Finance lease obligations, net of current maturities   93,584     75,300  
Total Debt (GAAP)   1,175,446     1,597,773  
Adjustments:        
Debt related to lease & rental fleet   (581,692)     (648,054)  
Floor plan notes payable   (550,304)     (888,680)  
Adjusted Total Debt (Non-GAAP)   43,450     61,039  
Adjustment:        
Cash and cash equivalents   (316,070)     (137,540)  
Adjusted Net Debt (Cash) (Non-GAAP) $ (272,620)   $ (76,501)  

Management uses “Adjusted Total Debt” to reflect the Company’s estimated financial obligations less debt related to lease and rental fleet (L&RFD) and floor plan notes payable (FPNP), and “Adjusted Net (Cash) Debt” to present the amount of Adjusted Total Debt net of cash and cash equivalents on the Company’s balance sheet. The FPNP is used to finance the Company’s new and used inventory, with its principal balance changing daily as vehicles are purchased and sold and the sale proceeds are used to repay the notes. Consequently, in managing the business, management views the FPNP as interest bearing accounts payable, representing the cost of acquiring the vehicle that is then repaid when the vehicle is sold, as the Company’s credit agreements require it to repay loans used to purchase vehicles when such vehicles are sold. The Company’s lease & rental fleet are fully financed and are either (i) leased to customers under long-term lease arrangements or (ii), to a lesser extent, dedicated to the Company’s rental business. In both cases, the lease and rental payments received fully cover the capital costs of the lease & rental fleet (i.e., the interest expense on the borrowings used to acquire the vehicles and the depreciation expense associated with the vehicles), plus a profit margin for the Company.   The Company believes excluding the FPNP and L&RFD from the Company’s total debt for this purpose provides management with supplemental information regarding the Company’s capital structure and leverage profile and assists investors in performing analysis that is consistent with financial models developed by Company management and research analysts. “Adjusted Total Debt” and “Adjusted Net (Cash) Debt” are both non-GAAP financial measures and should be considered in addition to, and not as a substitute for, the Company’s debt obligations, as reported in the Company’s consolidated balance sheet in accordance with U.S. GAAP. Additionally, these non-GAAP measures may vary among companies and may not be comparable to similarly titled non-GAAP measures used by other companies.

    Twelve Months Ended
EBITDA    (in thousands)   March 31,
2021
  March 31,
2020
Net Income (GAAP) $ 137,113   $ 127,586  
Provision for income taxes   39,578     44,048  
Interest expense   4,752     26,218  
Depreciation and amortization   56,852     56,777  
(Gain) loss on sale of assets   (1,844)     59  
EBITDA (Non-GAAP)   236,451     254,688  
Adjustment:        
Interest expense associated with FPNP   (3,808)     (25,279)  
Adjusted EBITDA (Non-GAAP) $ 232,643   $ 229,409  

The Company presents EBITDA and Adjusted EBITDA, for the twelve months ended each period presented, as additional information about its operating results. The presentation of Adjusted EBITDA that excludes the addition of interest expense associated with FPNP to EBITDA is consistent with management’s presentation of Adjusted Total Debt, in each case reflecting management’s view of interest expense associated with the FPNP as an operating expense of the Company, and to provide management with supplemental information regarding operating results and to assist investors in performing analysis that is consistent with financial models developed by management and research analyst. “EBITDA” and “Adjusted EBITDA” are both non-GAAP financial measures and should be considered in addition to, and not as a substitute for, net income of the Company, as reported in the Company’s consolidated statements of income in accordance with U.S. GAAP. Additionally, these non-GAAP measures may vary among companies and may not be comparable to similarly titled non-GAAP measures used by other companies.

    Twelve Months Ended
Free Cash Flow    (in thousands)   March 31,
2021
  March 31,
2020
Net cash provided by operations (GAAP) $ 664,308   $ 599,342  
Acquisition of property and equipment   (119,644)     (279,411)  
Free cash flow (Non-GAAP)   544,664     319,931  
Adjustments:        
Payments on floor plan financing, net   (238,495)     (177,997)  
Proceeds from L&RFD   80,333     200,409  
Principal payments on L&RFD   (179,423)     (172,412)  
Non-maintenance capital expenditures   6,918     36,486  
Adjusted Free Cash Flow (Non-GAAP) $ 213,997   $ 206,417  

“Free Cash Flow” and “Adjusted Free Cash Flow” are key financial measures of the Company’s ability to generate cash from operating its business. Free Cash Flow is calculated by subtracting the acquisition of property and equipment included in the Cash flows from investing activities from Net cash provided by (used in) operating activities. For purposes of deriving Adjusted Free Cash Flow from the Company’s operating cash flow, Company management makes the following adjustments: (i) adds back draws (or subtracts payments) on the floor plan financing that are included in Cash flows from financing activities as their purpose is to finance the vehicle inventory that is included in Cash flows from operating activities; (ii) adds back proceeds from notes payable related specifically to the financing of the lease and rental fleet that are reflected in Cash flows from financing activities; (iii) subtracts draws on floor plan financing, net and proceeds from L&RFD related to business acquisition assets that are included in Cash flows from investing activities; (iv) subtracts principal payments on notes payable related specifically to the financing of the lease and rental fleet that are included in Cash flows from financing activities; and (v) adds back non-maintenance capital expenditures that are for growth and expansion (i.e. building of new dealership facilities) that are not considered necessary to maintain the current level of cash generated by the business. “Free Cash Flow” and “Adjusted Free Cash Flow” are both presented so that investors have the same financial data that management uses in evaluating the Company’s cash flows from operating activities. “Free Cash Flow” and “Adjusted Free Cash Flow” are both non-GAAP financial measures and should be considered in addition to, and not as a substitute for, net cash provided by (used in) operations of the Company, as reported in the Company’s consolidated statement of cash flows in accordance with U.S. GAAP. Additionally, these non-GAAP measures may vary among companies and may not be comparable to similarly titled non-GAAP measures used by other companies.

Invested Capital (in thousands)   March 31, 2021   March 31, 2020
Total Shareholders’ equity (GAAP) $ 1,309,229   $ 1,165,476  
Adjusted net debt (cash) (Non-GAAP)   (272,620)     (76,501)  
Adjusted Invested Capital (Non-GAAP) $          1,036,609   $       1,088,975  

“Adjusted Invested Capital” is a key financial measure used by the Company to calculate its return on invested capital. For purposes of this analysis, management excludes L&RFD, FPNP, and cash and cash equivalents, for the reasons provided in the debt analysis above and uses Adjusted Net Debt in the calculation. The Company believes this approach provides management a more accurate picture of the Company’s leverage profile and capital structure and assists investors in performing analysis that is consistent with financial models developed by Company management and research analysts. “Adjusted Net (Cash) Debt” and “Adjusted Invested Capital” are both non-GAAP financial measures. Additionally, these non-GAAP measures may vary among companies and may not be comparable to similarly titled non-GAAP measures used by other companies.



Argo Group Comments on Results for First Quarter 2021

Argo Group Comments on Results for First Quarter 2021

HAMILTON, Bermuda–(BUSINESS WIRE)–
Argo Group International Holdings, Ltd. (“Argo” or the “company”) (NYSE: ARGO), announced today that its results for the first quarter of 2021 will be adversely affected by estimated catastrophes losses of approximately $47 million.

Argo expects to report natural catastrophe losses of approximately $43 million in the first quarter, primarily related to Winter Storm Uri. Approximately half of natural catastrophe losses are attributable to International Operations, which includes losses related to Ariel Re that was sold during 2020. Argo further expects to report net losses of approximately $4 million due to the ongoing COVID-19 pandemic, primarily related to contingency exposures in Argo’s International Operations.

Argo’s loss estimates are pre-tax and net of reinsurance recoveries. The company’s actual losses may ultimately differ materially from estimated losses due to the nature of the risks assumed, the complexity of the assessment of damages and the number of reported claims received to date.

ABOUT ARGO GROUP INTERNATIONAL HOLDINGS, LTD.

Argo Group International Holdings, Ltd. (NYSE: ARGO) is an underwriter of specialty insurance products in the property and casualty market. Argo offers a full line of products and services designed to meet the unique coverage and claims-handling needs of businesses in two primary segments: U.S. Operations and International Operations. Argo and its insurance subsidiaries are rated “A-” by Standard & Poor’s. Argo’s insurance subsidiaries are rated “A-” by A.M. Best. More information on Argo and its subsidiaries is available at argogroup.com.

Investors:

Brett Shirreffs

Head of Investor Relations

212-607-8830

[email protected]

Media:

David Snowden

Senior Vice President, Group Communications

210-321-2104

[email protected]

KEYWORDS: Caribbean United States Bermuda North America Texas

INDUSTRY KEYWORDS: Professional Services Insurance Finance

MEDIA:

Logo
Logo

Equitable Holdings, Inc. Schedules Announcement of First Quarter 2021 Results

Equitable Holdings, Inc. Schedules Announcement of First Quarter 2021 Results

NEW YORK–(BUSINESS WIRE)–
Equitable Holdings, Inc. (NYSE: EQH) announced today that it will release financial results for the first quarter of 2021 after the market closes on Wednesday, May 5, 2021. The company will host a conference call webcast on Thursday, May 6, 2021 at 8:00 a.m. ET to discuss the results.

The conference call webcast, along with additional earnings materials will be accessible on the company’s investor relations website at ir.equitableholdings.com.

To register for the conference call, please use this link:

EQH First Quarter 2021 Earnings Call

After registering, you will receive an email confirmation including dial in details and a unique conference call code for entry. Registration is open through the live call. To ensure you are connected for the full call we suggest registering a day in advance or at minimum 10 minutes before the start of the call.

ABOUT EQUITABLE HOLDINGS

Equitable Holdings, Inc. (NYSE: EQH) is a financial services holding company comprised of two complementary and well-established principal franchises, Equitable and AllianceBernstein. Founded in 1859, Equitable provides advice, protection and retirement strategies to individuals, families and small businesses. AllianceBernstein is a global investment management firm that offers high-quality research and diversified investment services to institutional investors, individuals and private wealth clients in major world markets. Equitable Holdings has approximately 12,000 employees and financial professionals, $809 billion in assets under management (as of 12/31/2020) and more than 5 million client relationships globally.

Investor Relations

Jessica Baehr

(212) 314-2476

[email protected]

Media Relations

Matt Asensio

(212) 314-2010

[email protected]

KEYWORDS: United States North America New York

INDUSTRY KEYWORDS: Banking Professional Services Finance

MEDIA:

Logo
Logo

ProAssurance Corporation Files Supplement to Proxy Statement for Annual Meeting

ProAssurance Corporation Files Supplement to Proxy Statement for Annual Meeting

BIRMINGHAM, Ala.–(BUSINESS WIRE)–ProAssurance Corporation (NYSE:PRA) has filed a supplement with the Securities and Exchange Commission to its previously filed proxy statement for ProAssurance’s annual meeting of shareholders that will be held at 10:00 a.m. ET on May 25, 2021.

The proxy statement supplement informs shareholders of a typographical error related to the disclosure of Kevin M. Shook’s compensation in 2020. The Summary Compensation Table on page 37 of the Proxy Statement erroneously showed that Mr. Shook received $384,562 in 2020 compensation pursuant to the Non-Equity Incentive Plan. The correct number is $348,562. Accordingly, the Summary Compensation Table on page 37 of the Proxy Statement should read that, in 2020, Mr. Shook earned $348,562 in compensation pursuant to the Non-Equity Incentive Plan and $1,216,608 in total compensation.

In addition, the supplement revises the disclosure under the heading “Meetings and Committees of the Board of Directors” on page 14 of the Proxy Statement to report that each of the Company’s incumbent directors attended all of the meetings of the committees of the board on which he or she served during 2020. The Proxy Statement erroneously stated that the Company’s incumbent directors attended at least two thirds of all of the meetings of the committees of the board on which he or she served during 2020.

Except as specifically revised by the information contained herein, the supplement does not modify, amend or otherwise affect any of the other information set forth in the Proxy Statement. The proxy statement supplement may be accessed and copies of the supplement may be obtained without charge in the manner described in ProAssurance’s proxy statement and is also available without charge on the SEC’s website at www.sec.gov. Shareholders may also contact Jeff Lisenby, Executive Vice President and Corporate Secretary of ProAssurance at (800) 282-6242, Ext.362668 for assistance in obtaining the proxy statement and the supplement thereto.

About ProAssurance

ProAssurance Corporation is an industry-leading specialty insurer with extensive expertise in healthcare professional liability, products liability for medical technology and life sciences, legal professional liability, and workers’ compensation insurance. ProAssurance Group is rated “A” (Excellent) by AM Best; ProAssurance and its operating subsidiaries are rated “A-” (Strong) by Fitch Ratings. For the latest on ProAssurance and its industry-leading suite of products and services, cutting-edge risk management and practice enhancement programs, follow @ProAssurance on Twitter or LinkedIn. ProAssurance’s YouTube channel regularly presents thought provoking, insightful videos that communicate effective practice management, patient safety and risk management strategies.

Ken McEwen

Manager, Investor Relations

800-282-6242 • 205-439-7903 • [email protected]

KEYWORDS: Alabama United States North America

INDUSTRY KEYWORDS: General Health Professional Services Health Insurance

MEDIA:

Landstar System Reports All-Time Quarterly Record Diluted Earnings Per Share of $2.01 in the 2021 First Quarter

JACKSONVILLE, Fla., April 21, 2021 (GLOBE NEWSWIRE) — Landstar System, Inc. (NASDAQ: LSTR) reported all-time quarterly record net income of $77.2 million, or $2.01 per diluted share, in the 2021 first quarter, on record first quarter revenue of $1.288 billion. In the 2020 first quarter, net income was $40.9 million, or $1.04 per diluted share, on $927.6 million of revenue. 2021 first quarter revenue, net income and diluted earnings per share increased 39 percent, 89 percent and 93 percent, respectively, over the 2020 first quarter. Gross profit (defined as revenue less the cost of purchased transportation and commissions to agents) was an all-time quarterly record $189.2 million in the 2021 first quarter, 32 percent above 2020 first quarter gross profit of $142.9 million. Note that the adverse impact of the COVID-19 pandemic on the U.S. economy in early 2020 did not have a significant impact on Landstar’s first quarter 2020 results, but did have a significant impact on the Company’s 2020 second quarter results.

Truck transportation revenue hauled by independent business capacity owners (“BCOs”) and truck brokerage carriers in the 2021 first quarter was $1,193.5 million, or 93 percent of revenue, compared to $854.6 million, or 92 percent of revenue, in the 2020 first quarter. Truckload transportation revenue hauled via van equipment in the 2021 first quarter was $827.2 million compared to $545.3 million in the 2020 first quarter. Truckload transportation revenue hauled via unsided/platform equipment in the 2021 first quarter was $340.6 million compared to $286.3 million in the 2020 first quarter. Revenue hauled by rail, air and ocean cargo carriers was $79.3 million, or 6 percent of revenue, in the 2021 first quarter compared to $54.7 million, or 6 percent of revenue, in the 2020 first quarter.

Trailing twelve month return on average shareholders’ equity was 33 percent and return on invested capital, representing net income divided by the sum of average equity plus average debt, was 29 percent. The Company is currently authorized to purchase up to 1,821,030 shares of the Company’s common stock under its previously announced share purchase program. Landstar announced today that its Board of Directors has declared a quarterly dividend of $0.21 per share payable on May 28, 2021, to stockholders of record as of the close of business on May 6, 2021. It is currently the intention of the Board to pay dividends on a quarterly basis going forward.

“Landstar’s 2021 first quarter set a new standard as the best first quarter financial performance in our history. Revenue was the second highest quarterly revenue in Landstar’s history, second only to the 2020 fourth quarter. And, 2021 first quarter gross profit, net income and diluted earnings per share were each all-time quarterly records. First quarter 2021 operating margin, representing operating income divided by gross profit, was 54.6 percent, also an all-time quarterly record,” said Landstar President and CEO Jim Gattoni. “Typically, truckload volumes in the first quarter of any year are softer than in the second, third and fourth quarters due to seasonality. Given the exceptional performance by Landstar in the 2021 first quarter, I believe the stage has now been set for what should be a record-setting year.”

“Revenue from truck loads hauled via van equipment exceeded the 2020 first quarter by 52 percent, and revenue from truck loads hauled via unsided/platform equipment exceeded the 2020 first quarter by 19 percent. Consumer demand for durables, building products and e-commerce drove record quarterly van revenue, while growth in the U.S. metals and machinery sectors continued to drive improvement in unsided/platform equipment performance. For revenue generated via van equipment in the 2021 first quarter compared to the 2020 first quarter, the number of loads increased 17 percent and revenue per load increased 30 percent. Revenue from truck loads hauled via unsided/platform equipment continued to improve from the softer conditions that existed throughout most of 2020. The number of loads and revenue per load on loads hauled via unsided/platform equipment in the 2021 first quarter exceeded the 2020 first quarter by 5 percent and 14 percent, respectively.”  

Gattoni continued, “In our 2020 year-end earnings release on January 27, 2021, we provided first quarter revenue guidance of $1.10 billion to $1.15 billion and first quarter diluted earnings per share guidance of $1.55 to $1.65. Actual 2021 first quarter revenue was $1.288 billion and diluted earnings per share was $2.01, both significantly above the high end of our previously issued guidance. Our 2021 first quarter guidance reflected our expectation that revenue per load on loads hauled via truck would exceed the 2020 first quarter in a mid-teen percentage range and the number of loads hauled via truck in the 2021 first quarter would exceed the 2020 first quarter in a high single digit percentage range. Actual performance in the 2021 first quarter significantly exceeded our expectations, as summarized in the following chart:

  % growth over prior year
  Actual   Guidance   Actual  
  Q4 2020   Q1 2021   Q1 2021  
             
Truck revenue per load 17%   14% – 16%   24%  
Number of truck loads 13%   7% – 9%   13%  

As noted above, revenue per load and the number of loads hauled via truck in the 2021 first quarter exceeded the 2020 first quarter by 24 percent and 13 percent, respectively, as our assumption of decelerating year-over-year volume growth in February and March on softening consumer demand did not transpire. The winter storms that impacted much of the central portion of the country during the last week of Landstar’s fiscal February had a significant impact on freight volumes during that week. We believe these storms temporarily delayed many loads that otherwise would have been hauled in February to instead be hauled in March. After taking this short-term impact into consideration, load volume and revenue per load on loads hauled via truck remained strong through the entirety of the 2021 first quarter and were generally in-line with historical seasonal month-to-month trends, with the exception of truck revenue per load in fiscal March. Revenue per load on loads hauled via truck in March 2021 exceeded March 2020 by an impressive 31 percent, far above the 18 percent and 19 percent month-over-prior-year-month growth experienced in January and February 2021, respectively. Revenue per load on loads hauled via van and unsided/platform equipment both experienced unusually large percentage increases from February to March.”

Gattoni continued, “Second quarter year-over-prior-year revenue and diluted earnings per share comparisons are not meaningful due to the adverse impact the COVID-19 pandemic had on the Company’s 2020 second quarter financial results. On a sequential basis, I expect the strong finish to the 2021 first quarter to continue through the 2021 second quarter. As a result, I expect both revenue per load and the number of loads hauled via truck to be in a mid-single digit percentage range above the 2021 first quarter. As such, I anticipate revenue for the 2021 second quarter to be in a range of $1.40 billion to $1.45 billion.”

Gattoni concluded, “Based on the range of revenue estimated for the 2021 second quarter, I would anticipate diluted earnings per share to be in a range of $2.20 to $2.30. This range of diluted earnings per share includes insurance and claims expense estimated at 4.3 percent of BCO revenue.”

Landstar will provide a live webcast of its quarterly earnings conference call tomorrow morning at 8:00 a.m. ET. To access the webcast, visit the Company’s website at www.landstar.com; click on “Investor Relations” and “Webcasts,” then click on “Landstar’s First Quarter 2021 Earnings Release Conference Call.”

The following is a “safe harbor” statement under the Private Securities Litigation Reform Act of 1995. Statements contained in this press release that are not based on historical facts are “forward-looking statements”. This press release contains forward-looking statements, such as statements which relate to Landstar’s business objectives, plans, strategies and expectations. Terms such as “anticipates,” “believes,” “estimates,” “intention,” “expects,” “plans,” “predicts,” “may,” “should,” “could,” “will,” the negative thereof and similar expressions are intended to identify forward-looking statements. Such statements are by nature subject to uncertainties and risks, including but not limited to: the impact of the coronavirus (COVID-19) pandemic; an increase in the frequency or severity of accidents or other claims; unfavorable development of existing accident claims; dependence on third party insurance companies; dependence on independent commission sales agents; dependence on third party capacity providers; decreased demand for transportation services; substantial industry competition; disruptions or failures in the Company’s computer systems; cyber and other information security incidents; dependence on key vendors; changes in fuel taxes; status of independent contractors; regulatory and legislative changes; regulations focused on diesel emissions and other air quality matters; catastrophic loss of a Company facility; intellectual property; unclaimed property; and other operational, financial or legal risks or uncertainties detailed in Landstar’s Form 10K for the 2020 fiscal year, described in Item 1A Risk Factors, and in other SEC filings from time to time. These risks and uncertainties could cause actual results or events to differ materially from historical results or those anticipated. Investors should not place undue reliance on such forward-looking statements, and the Company undertakes no obligation to publicly update or revise any forward-looking statements.

About Landstar:

Landstar System, Inc. is a worldwide, asset-light provider of integrated transportation management solutions delivering safe, specialized transportation services to a broad range of customers utilizing a network of agents, third-party capacity providers and employees. Landstar transportation services companies are certified to ISO 9001:2015 quality management system standards and RC14001:2015 environmental, health, safety and security management system standards. Landstar System, Inc. is headquartered in Jacksonville, Florida. Its common stock trades on The NASDAQ Stock Market® under the symbol LSTR.

           
Landstar System, Inc. and Subsidiary
Consolidated Statements of Income
(Dollars in thousands, except per share amounts)
(Unaudited)
           
           
      Thirteen Weeks Ended
      March 27,   March 28,
      2021   2020
           
Revenue $ 1,287,534     $ 927,566  
Investment income   684       1,167  
           
Costs and expenses:      
  Purchased transportation   998,285       709,257  
  Commissions to agents   100,009       75,376  
  Other operating costs, net of gains on asset sales/dispositions   7,642       8,306  
  Insurance and claims   21,505       24,957  
  Selling, general and administrative   45,408       45,327  
  Depreciation and amortization   12,101       11,505  
           
    Total costs and expenses   1,184,950       874,728  
           
Operating income   103,268       54,005  
Interest and debt expense   1,042       952  
           
Income before income taxes   102,226       53,053  
Income taxes   24,986       12,158  
           
Net income $ 77,240     $ 40,895  
           
Diluted earnings per share $ 2.01     $ 1.04  
           
Average diluted shares outstanding   38,404,000       39,254,000  
           
Dividends per common share $ 0.210     $ 0.185  
           

           
Landstar System, Inc. and Subsidiary
Consolidated Balance Sheets
(Dollars in thousands, except per share amounts)
(Unaudited)
           
           
      March 27,   December 26,
      2021   2020
ASSETS      
Current assets:      
  Cash and cash equivalents $ 219,389     $ 249,354  
  Short-term investments   41,407       41,375  
  Trade accounts receivable, less allowance      
    of $7,095 and $8,670   824,872       764,169  
  Other receivables, including advances to independent      
    contractors, less allowance of $6,711 and $7,239   40,067       134,757  
  Other current assets   11,584       18,520  
    Total current assets   1,137,319       1,208,175  
           
Operating property, less accumulated depreciation      
  and amortization of $309,464 and $299,407   288,041       296,996  
Goodwill   40,732       40,949  
Other assets   108,373       107,679  
Total assets $ 1,574,465     $ 1,653,799  
           
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Current liabilities:      
  Cash overdraft $ 74,754     $ 74,748  
  Accounts payable   414,440       380,505  
  Current maturities of long-term debt   32,800       35,415  
  Insurance claims   39,229       149,774  
  Dividends payable         76,770  
  Other current liabilities   101,442       88,925  
    Total current liabilities   662,665       806,137  
           
Long-term debt, excluding current maturities   58,196       65,359  
Insurance claims   39,850       38,867  
Deferred income taxes and other non-current liabilities   50,835       51,601  
           
Shareholders’ equity:      
  Common stock, $0.01 par value, authorized 160,000,000      
    shares, issued 68,212,296 and 68,183,702   682       682  
  Additional paid-in capital   232,597       228,875  
  Retained earnings   2,115,411       2,046,238  
  Cost of 29,803,726 and 29,797,639 shares of common      
    stock in treasury   (1,582,818 )     (1,581,961 )
  Accumulated other comprehensive loss   (2,953 )     (1,999 )
    Total shareholders’ equity   762,919       691,835  
Total liabilities and shareholders’ equity $ 1,574,465     $ 1,653,799  
           

       
  Landstar System, Inc. and Subsidiary
  Supplemental Information
  (Unaudited)
             
        Thirteen Weeks Ended
        March 27,   March 28,
        2021   2020
Revenue generated through (in thousands):      
             
  Truck transportation      
    Truckload:      
      Van equipment $ 827,187     $ 545,307  
      Unsided/platform equipment   340,632       286,328  
    Less-than-truckload   25,670       22,941  
      Total truck transportation   1,193,489       854,576  
  Rail intermodal   31,708       28,129  
  Ocean and air cargo carriers   47,600       26,587  
  Other (1)   14,737       18,274  
        $ 1,287,534     $ 927,566  
             
  Revenue on loads hauled via BCO Independent Contractors (2)      
    included in total truck transportation $ 560,114     $ 431,279  
             
Number of loads:      
             
  Truck transportation      
    Truckload:      
      Van equipment   368,873       315,345  
      Unsided/platform equipment   126,265       120,589  
    Less-than-truckload   40,692       38,356  
      Total truck transportation   535,830       474,290  
  Rail intermodal   11,700       11,540  
  Ocean and air cargo carriers   9,230       7,070  
          556,760       492,900  
             
  Loads hauled via BCO Independent Contractors (2)      
    included in total truck transportation   245,950       233,400  
             
Revenue per load:      
             
  Truck transportation      
    Truckload:      
      Van equipment $ 2,242     $ 1,729  
      Unsided/platform equipment   2,698       2,374  
    Less-than-truckload   631       598  
      Total truck transportation   2,227       1,802  
  Rail intermodal   2,710       2,438  
  Ocean and air cargo carriers   5,157       3,761  
             
  Revenue per load on loads hauled via BCO Independent Contractors (2) $ 2,277     $ 1,848  
             
Revenue by capacity type (as a % of total revenue);      
             
  Truck capacity providers:      
    BCO Independent Contractors (2)   44 %     46 %
    Truck Brokerage Carriers   49 %     46 %
  Rail intermodal   2 %     3 %
  Ocean and air cargo carriers   4 %     3 %
  Other   1 %     2 %
             
        March 27,   March 28,
        2021   2020
Truck Capacity Providers      
             
  BCO Independent Contractors (2)   10,498       9,444  
  Truck Brokerage Carriers:      
    Approved and active (3)   49,538       38,879  
    Other approved   23,246       16,657  
          72,784       55,536  
  Total available truck capacity providers   83,282       64,980  
             
  Trucks provided by BCO Independent Contractors (2)   11,268       10,112  
             
(1) Includes primarily reinsurance premium revenue generated by the insurance segment and intra-Mexico transportation services revenue generated by Landstar Metro.
             
(2) BCO Independent Contractors are independent contractors who provide truck capacity to the Company under exclusive lease arrangements.
             
(3) Active refers to Truck Brokerage Carriers who moved at least one load in the 180 days immediately preceding the fiscal quarter end.
             

 



Contact: Jim Gattoni
Landstar System, Inc.
www.landstar.com
904-398-9400

TriState Capital Reports First Quarter 2021 Results Including EPS of $0.35, Net Income Growth, and Record Levels of Pre-tax Income, Net Interest Income, Assets Under Management, Loans and Deposits

TriState Capital Reports First Quarter 2021 Results Including EPS of $0.35, Net Income Growth, and Record Levels of Pre-tax Income, Net Interest Income, Assets Under Management, Loans and Deposits

— Breakout quarter for investment management business with growth in fees, net inflows and AUM, while double-digit annual loan growth was achieved with the second consecutive quarter of net interest margin expansion —

PITTSBURGH–(BUSINESS WIRE)–
TriState Capital Holdings, Inc. (Nasdaq: TSC) reported first quarter 2021 financial results including net income growth, record pre-tax income and net interest income, net interest margin expansion, and all-time-high levels of assets under management (AUM), loans and deposits.

The parent company of TriState Capital Bank and Chartwell Investment Partners grew net income available to common shareholders to $13.1 million in the first quarter of 2021, up 20.2% from $10.9 million in the first quarter of 2020 and up 23.7% from $10.6 million in the fourth quarter of 2020.

The company earned $0.35 per diluted share in the first quarter of 2021, compared to $0.38 in the first quarter of 2020 and $0.37 in the fourth quarter of 2020. First quarter 2021 results reflect a significantly higher number of diluted average shares outstanding and a $1.1 million increase in preferred dividends, compared to the linked quarter, both resulting from the company’s December 30, 2020 private placement of $105 million of common stock, convertible preferred stock and warrants.

“TriState Capital’s ability to surpass $10 billion in assets and $11 billion in AUM reflects our success in building the TriState Capital brand and driving meaningful demand for our core investment management, private banking and commercial banking offerings, with each of these businesses contributing to our exceptional growth in net income, as well as record pre-tax income and total revenue in the first quarter,” Chairman and Chief Executive Officer James F. Getz said. “Chartwell experienced a breakout quarter, generating impressive investment performance, investment management fee growth, and strong net inflows of client assets. TriState Capital Bank also expanded net interest margin and grew net interest income through continued growth in private banking loans and in-market commercial lending in the quarter. We continue to anticipate strong and responsible top- and bottom-line growth in 2021, based on our robust new-business pipelines, agile funding mechanism, financial services distribution capability and strong risk management as we enter a more favorable economic and credit environment.”

FIRST QUARTER 2021 HIGHLIGHTS

  • Chartwell grew investment management fees by 17.8% from the year-ago quarter and 5.1% from the linked quarter, generated $507.0 million in net client inflows, and grew AUM by 34.6% from March 31, 2020 and 9.2% during the quarter to a record $11.20 billion.
  • Net interest income (NII) grew to a record $38.7 million, up 10.7% from the year-ago quarter and 7.2% from the linked quarter on record average earning assets, lower funding costs and the second consecutive quarter of net interest margin (NIM) expansion.
  • Private banking loans primarily collateralized by marketable securities and other liquid assets represented 59.2% of total loans at period end, growing 29.1% from March 31, 2020 and 5.1% during the quarter.
  • Commercial loans increased by 14.7% from March 31, 2020 and 1.7% during the quarter, based on expansion with core clients and select new prospects in core products, with no lending under the Paycheck Protection Program.
  • The company maintained superior credit quality metrics, including period-end non-performing assets (NPAs) representing 0.24% of total assets, non-performing loans (NPLs) representing 0.27% of total loans, adverse-rated credits representing 0.60% of total loans, and COVID-19 deferral levels declining to 0.7% of total loans.
  • Operating expenses increased 7.3% from the year-ago quarter and declined 9.2% from the linked quarter, as the company continued to invest in talent and technology to support scalable growth, product innovation, and the client experience for high-net-worth individuals, middle-market companies, financial services firms and advisors.

REVENUE GROWTH

NII grew to a record $38.7 million in the first quarter of 2021, increasing 10.7% from $34.9 million in the year-ago quarter and 7.2% from $36.1 million in the fourth quarter of 2020. TriState Capital’s NIM expanded for the second consecutive quarter to 1.59% for the first quarter of 2021. By comparison, the company reported NIM of 1.84% for the first quarter of 2020 and 1.53% in the fourth quarter of 2020.

Non-interest income totaled $13.7 million in the first quarter of 2021, compared to $13.3 million in the same period the year prior and $14.0 million in the linked quarter. Chartwell investment management fees grew to $9.0 million in the first quarter of 2021, up 17.8% from $7.6 million in the same period the prior year and 5.1% from $8.6 million in the linked quarter, reflecting market appreciation and positive net inflows of client assets. Fees from the bank’s back-to-back, loan-level interest rate swap offering for clients totaled $2.7 million in the first quarter of 2021, compared to $4.4 million in the prior year quarter and $4.1 million in the linked quarter.

NII and non-interest income, excluding net gains and losses on the sale of debt securities, combined to generate record total revenue of $52.3 million for the first quarter of 2021, increasing from $48.2 million in the year-ago period and $49.9 million in the linked quarter. Total revenue, which is not a financial metric under generally accepted accounting principles (GAAP), is a measure that TriState Capital has consistently utilized to provide a greater understanding of its significant fee-generating businesses. Non-interest income represented 26.1% of total revenue in the first quarter of 2021 when excluding net gains on the sale of securities, compared to 27.5% from the year-ago period and 27.8% from the linked quarter.

EXPENSES IN LINE WITH EXPECTATIONS

TriState Capital continues to invest in talent, technology and risk and compliance management to support the continued responsible growth of its businesses and balance sheet, to provide a premier client experience, and to scale its efficient branchless operating model.

First quarter 2021 non-interest expense of $31.3 million was in-line with the company’s expectations, increasing 7.3% from $29.1 million in the year-ago period and decreasing 9.2% from $34.4 million in the linked quarter. TriState Capital continues to maintain its goal of annual operating expense growth of 10% to 12% for full-year 2021.

Operating expenses continue to be favorably impacted by what are expected to be sustainable reductions in annual Federal Deposit Insurance Corporation (FDIC) insurance expense as a percentage of average assets, as compared to prior years. FDIC insurance expense was $1.1 million in the first quarter of 2021, or an annualized 0.04% of average assets, compared to $2.2 million, or 0.11%, in the same period the prior year, and $1.9 million, or 0.08%, in the linked quarter.

TriState Capital Bank’s efficiency ratio for the first quarter of 2021 was 50.59%, compared to 51.86% in the first quarter of 2020 and 60.95% in the linked quarter. The efficiency ratio, which is a non-GAAP financial metric utilized to provide a greater understanding of a bank’s level of non-interest expense as a percentage of total revenue.

TriState Capital continued to maintain a low annualized non-interest expense to average assets ratio of 1.24% in the first quarter of 2021, compared to 1.47% in the first quarter of 2020 and 1.40% in the linked quarter.

Pre-tax, pre-provision net revenue was a record $21.0 million in the first quarter of 2021, compared to $19.0 million in the year-ago period and $15.5 million in the linked quarter. Pre-tax, pre-provision net revenue is a non-GAAP financial metric representing net income, without giving effect to loan loss provision and income taxes, and excluding gains and losses on the sale and call of investment securities.

Income before tax was a record $20.8 million in the first quarter of 2021, compared to $16.1 million in the first quarter of 2020 and $12.7 million in the linked quarter.

TriState Capital’s effective tax rate was 22.1% for the first quarter of 2021. The company’s effective tax rate is impacted by certain factors including the number, timing and size of tax credit investments, as well as the proportion of consolidated earnings attributed to investment management. The company’s 2021 effective tax rate, based on factors including anticipated tax credit investment opportunities, is currently expected to be in the high teens.

Net income available to common shareholders and earnings per share in the first quarter of 2021 are net of $3.1 million in dividends payable to holders of the company’s Series A, Series B and Series C Non-Cumulative Perpetual Preferred Stock.

INVESTMENT MANAGEMENT

A combination of investment performance, strong client relationships and a robust new business effort contributed to the fourth consecutive quarter of positive net inflows, totaling $507.0 million for the three months ending March 31, 2021. In addition, Chartwell currently has in excess of $100 million in commitments from institutional investors in its new business pipeline.

Chartwell’s new business and new flows from existing accounts of $956.0 million and market appreciation of $433.0 million more than offset outflows of $449.0 million in the first quarter of 2021. Chartwell’s assets under management grew to $11.20 billion at March 31, 2021, increasing 34.6% from $8.32 billion on March 31, 2020 and 9.2% from $10.26 billion on December 31, 2020.

Annual run-rate revenue grew to $38.8 million as of March 31, 2021, increasing 9.1% from December 31, 2020. Chartwell’s weighted average fee rate was 0.35% at March 31, 2021. Investment management fee revenue was $9.0 million in the first quarter of 2021, compared to $7.6 million in the first quarter of 2020 and $8.6 million in the fourth quarter of 2020.

Initiatives to enhance Chartwell profitability continue to be reflected in the segment’s moderating expenses. Chartwell segment expenses were $7.9 million in the first quarter of 2021, compared to $7.1 million in the first quarter of 2020 and $7.7 million in the fourth quarter of 2020.

ORGANIC LENDING FRANCHISE GROWTH

TriState Capital’s client engagement and distribution capabilities continued to drive the organic growth of both sides of its balance sheet by expanding the number and depth of its premier relationships with high-quality middle-market commercial customers, as well as expanding the number of high-net-worth clients the bank serves through its national referral network of investment advisors and other financial intermediaries.

Average loans totaled a record $8.28 billion in the first quarter of 2021, growing 24.0% from $6.67 billion in the prior year period and 5.3% from $7.86 billion in the linked quarter. Period-end loans totaled a record $8.54 billion on March 31, 2021, growing $1.59 billion, or 22.8%, from March 31, 2020, and $305.8 million, or 3.7%, from December 31, 2020.

TriState Capital continued to fortify its position as the nation’s leading independent provider of marketable securities-backed loans for clients of independent investment advisory and other financial services firms. Private banking loans totaled a record $5.05 billion at March 31, 2021, increasing $1.14 billion, or 29.1%, from one year prior and $245.8 million, or 5.1%, from the end of the linked quarter.

The company continued to grow relationships with top-quality middle-market sponsors and businesses, driving originations of commercial and industrial (C&I) and commercial real estate (CRE) loans while managing credit quality within the portfolio. Commercial loans totaled $3.49 billion at March 31, 2021, increasing $447.0 million, or 14.7%, from one year prior and $59.9 million, or 1.7%, from the end of the linked quarter.

C&I loans grew to $1.25 billion at March 31, 2021, increasing $58.1 million, or 4.9%, from one year prior. C&I loans decreased $24.9 million, or 2.0%, from December 31, 2020, as new loan originations and draws were offset by paydowns on revolving credit lines following record C&I growth of $135.9 million in the fourth quarter of last year.

CRE loans grew to $2.24 billion at March 31, 2021, increasing $388.9 million, or 21.0%, from one year prior and $84.9 million, or 3.9%, from the end of the linked quarter. CRE loans represented 26.2% of total period-end loans.

STRATEGIC DEPOSIT AND LIQUIDITY MANAGEMENT FRANCHISE EXPANSION

TriState Capital continues to deliver growth on its agile liquidity management services franchise, which creates meaningful client relationships and provides highly responsive funding. The bank is winning new business and enhancing the breadth and depth of existing client relationships with its nationally distributed service and deposit liquidity management offerings for financial services businesses, payroll and other specialized payment processors, high-net-worth individuals, family offices, middle market companies, professional service firms, municipalities and non-profits.

Average deposits totaled a record $8.85 billion in the first quarter of 2021, growing 31.0% from $6.76 billion in the first quarter of last year and 4.9% from $8.44 billion in the linked quarter. Period-end deposits totaled a record $9.25 billion at March 31, 2021, growing $1.47 billion, or 18.9%, from March 31, 2020, and $760.9 million, or 9.0%, from December 31, 2020.

Treasury management deposit accounts totaled $1.82 billion at March 31, 2021, increasing $707.6 million, or 63.9%, from March 31, 2020 and $357.4 million, or 24.5%, from December 31, 2020.

The bank’s loan-to-deposit ratio at March 31, 2021 was 92.36%, compared to 89.40% at March 31, 2020 and 97.04% at December 31, 2020.

INTEREST RATE MANAGEMENT

TriState Capital continues to maintain a balance sheet with significant flexibility to manage interest rate dynamics, while offering attractive deposit and loan pricing to clients. Ultimately, the bank continues to favor an asset-neutral to asset-sensitive approach over the long term.

Investment securities totaled a record $1.23 billion at March 31, 2021, up 102.9% from March 31, 2020 and 46.1% from December 31, 2020.

Most of TriState Capital’s non-fixed rate deposits use the Effective Fed Funds Rate or another benchmark as reference points, and the remaining non-fixed rate deposits are priced at rates set with bank discretion. Total cost of funds for all deposits and interest-bearing liabilities averaged 0.59% during the first quarter of 2021, compared to 1.64% in the same period last year and 0.67% in the linked quarter. The total cost of deposits averaged 0.49% during the first quarter of 2021, compared to 1.62% in the same period last year and 0.57% in the linked quarter.

At March 31, 2021, 95% of the bank’s loans were floating rate and indexed to 30-day LIBOR or the Prime Rate. TriState Capital continued to constructively use interest rate floors on existing and new variable rate loans throughout the first quarter of 2021.

The yield on total loans averaged 2.41% during the first quarter of 2021, compared to 3.55% in the prior year period and 2.44% in the linked quarter. Loan yields resulted from trends in 30-day LIBOR which declined approximately 3 basis points during the first quarter of 2021, as well as an overall focus on premier relationships and product types, variable rate pricing, and strong asset quality.

ASSET QUALITY

TriState Capital maintained strong asset quality metrics in the first quarter of 2021, reflecting its disciplined credit culture and the majority of its private banking non-purpose margin loans collateralized by marketable securities. Private banking grew to represent 59.2% of the total loan portfolio at March 31, 2021, while CRE and C&I comprised 26.2% and 14.6% of total loans, respectively.

COVID-19 deferral levels have declined to eight loans representing $62.1 million or 0.7% of total loans on March 31, 2021 from 13 loans representing $84.5 million or 1.0% of total loans on December 31, 2020.

The allowance for credit losses on loans and leases (ACL) was $34.6 million at March 31, 2021, compared to $17.3 million at March 31, 2020 and $34.6 million at December 31, 2020. ACL represented 0.99% of commercial loans at period end, excluding private banking loans primarily collateralized by liquid, marketable securities that do not require a reserve, compared to 0.57% at March 31, 2020 and 1.01% at December 31, 2020. As a percentage of total loans, ACL was 0.41% at March 31, 2021, 0.25% at March 31, 2020 and 0.42% at December 31, 2020.

TriState Capital’s net charge offs (NCOs) were $199,000 in the first quarter of 2021, or 0.01% of total average loans of $8.28 billion. Net recoveries were $203,000 in the year-ago quarter and $109,000 in the linked quarter.

NPAs were $25.5 million, or 0.24% of total assets, at March 31, 2021, compared to $4.4 million, or 0.05%, at March 31, 2020 and $12.4 million, or 0.13%, at December 31, 2020. NPLs were $22.7 million, or 0.27% of total loans, at March 31, 2021, compared to $184,000, or 0.00%, at March 31, 2020 and $9.7 million, or 0.12%, at December 31, 2020.

NPAs and NPLs increased by $13.0 million in the first quarter of 2021, primarily in connection with two unrelated commercial loans that were moved to nonperforming status as the borrowers managed through issues that are believed to be unique to each of the real estate clients’ individual circumstances. The bank believes it is adequately reserved for these NPLs.

Total adverse-rated credits, including NPLs, were $50.9 million, or 0.60% of total loans, at March 31, 2021, compared to $34.6 million, or 0.50%, at March 31, 2020 and $51.3 million, or 0.62%, at December 31, 2020.

TriState Capital recorded provision expense for credit loss of $224,000 in the first quarter of 2021. The bank recorded provision expense of $3.0 million in the first quarter of 2020 and $3.0 million in the linked quarter.

CAPITAL STRENGTH AND EFFICIENCY

The company’s strong balance sheet included $1.68 billion in cash, equivalents and securities at March 31, 2021. Cash, equivalents, securities and private banking loans — which are primarily collateralized by marketable securities that are monitored daily, liquid and subject to favorable treatment under regulatory capital requirements — represented 63.71% of total assets at the end of the first quarter of 2021.

As of March 31, 2021, estimated regulatory capital ratios for TriState Capital Holdings were 14.18% for total risk-based capital, 12.08% for tier 1 risk-based capital, 9.10% for common equity tier 1 risk-based capital, and 7.13% for tier 1 leverage. For TriState Capital Bank, the estimated capital ratios were 13.49% for total risk-based capital, 12.98% for tier 1 risk-based capital, 12.98% for common equity tier 1 risk-based capital, and 7.65% for tier 1 leverage.

The ratio of common shareholders’ equity excluding intangible assets, or tangible common equity (TCE), to total assets excluding intangible assets was 5.07% on March 31, 2021. The TCE ratio was 9.78% excluding private banking loans primarily collateralized by liquid, marketable securities on March 31, 2021. The TCE ratio and TCE ratio excluding private banking loans are non-GAAP metrics utilized to provide a greater understanding of the capital adequacy of financial services companies.

CONFERENCE CALL

As previously announced, TriState Capital will hold a conference call tomorrow to review its financial results and operating performance.

The live conference call on April 22 will be held at 8:30 a.m. ET. Telephone participants may avoid any delays by pre-registering for the call using the link https://dpregister.com/sreg/10153301/e511b6f47f to receive a special dial-in number and PIN. Telephone participants who are unable to pre-register should dial in at least 10 minutes prior to the call and request the “TriState Capital investor call.” The call may be accessed by dialing 888-339-0757 from the United States or Canada, and 412-902-4194 from other international locations.

The live conference call will also be available through an audio webcast accessible at https://services.choruscall.com/links/tsc210422.html or https://investors.tristatecapitalbank.com. These links may also be used to access an archived replay of the conference call.

A telephone replay of the call will be available approximately one hour after the end of the conference through April 29. The replay may be accessed by dialing 877-344-7529 from the United States, 855-669-9658 from Canada, or 412-317-0088 from other international locations, and entering the conference number 10153301.

ABOUT TRISTATE CAPITAL

TriState Capital Holdings, Inc. (Nasdaq: TSC) is a bank holding company headquartered in Pittsburgh, Pa., providing commercial banking, private banking and investment management services to middle-market companies, institutional clients and high-net-worth individuals. Its TriState Capital Bank subsidiary had $10.49 billion in assets as of March 31, 2021, and serves middle-market commercial customers through regional representative offices in Pittsburgh, Philadelphia, Cleveland, Edison, N.J., and New York City, as well as high-net-worth individuals nationwide through its national referral network of financial intermediaries. Its Chartwell Investment Partners subsidiary had $11.20 billion in assets under management as of March 31, 2021, and serves institutional clients and TriState Capital’s financial intermediary network. For more information, please visit http://investors.tristatecapitalbank.com.

FORWARD-LOOKING STATEMENTS

This news release contains “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. These forward-looking statements reflect TriState Capital’s current views with respect to, among other things, future events and the company’s financial performance, as well as the company’s goals and objectives for future operations, financial and business trends, business prospects and management’s outlook or expectations for earnings, revenues, expenses, capital levels, liquidity levels, asset quality or other measures of future financial or business performance, strategies or expectations. These statements are often, but not always, made through the use of words or phrases such as “achieve,” “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “goal,” “intend,” “maintain,” “may,” “opportunity,” “outlook,” “plan,” “potential,” “predict,” “projection,” “seek,” “should,” “sustain,” “target,” “trend,” “will,” “will likely result,” and “would,” or the negative versions of those words or other comparable statements of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about TriState Capital’s industry and beliefs or assumptions made by management, many of which, by their nature, are inherently uncertain. Although TriState Capital believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Accordingly, TriState Capital cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that change over time and are difficult to predict, including, but not limited to, the following:

  • risks associated with the COVID-19 pandemic and their expected impact and duration, including effects on TriState Capital’s operations, its clients, economic conditions and the demand for its products and services;
  • TriState Capital’s ability to prudently manage its growth and execute its strategy, including the successful integration of past and future acquisitions, its ability to fully realize the cost savings and other benefits of its acquisitions, manage risks related to business disruption following those acquisitions, and manage customer disintermediation;
  • deterioration of TriState Capital’s asset quality;
  • TriState Capital’s level of non-performing assets and the costs associated with resolving problem loans, including litigation and other costs;
  • possible additional loan and lease losses and impairment, changes in the value of collateral securing TriState Capital’s loans and leases and the collectability of loans and leases, particularly as a result of the COVID-19 pandemic and the programs implemented by the Coronavirus Aid, Relief, and Economic Security Act, including its automatic loan forbearance provisions;
  • possible changes in the speed of loan prepayments by customers and loan origination or sales volumes;
  • business and economic conditions generally and in the financial services industry, nationally and within TriState Capital’s local market areas, including the effects of an increase in unemployment levels, slowdowns in economic growth and changes in demand for products or services or the value of assets under management;
  • TriState Capital’s ability to maintain important deposit customer relationships, its reputation and otherwise avoid liquidity risks;
  • changes in management personnel;
  • TriState Capital’s ability to recruit and retain key employees;
  • volatility and direction of interest rates;
  • risks related to the phasing out of LIBOR and changes in the manner of calculating reference rates, as well as the impact of the phase out of LIBOR and introduction of alternative reference rates on the value of loans and other financial instruments we hold that are linked to LIBOR;
  • changes in accounting policies, accounting standards, or authoritative accounting guidance, including the CECL model;
  • any impairment of TriState Capital’s goodwill or other intangible assets;
  • TriState Capital’s ability to develop and provide competitive products and services that appeal to its customers and target markets;
  • TriState Capital’s ability to provide investment management performance competitive with its peers and benchmarks;
  • fluctuations in the carrying value of the assets under management held by Chartwell Investment Partners, LLC, the company’s registered investment advisor subsidiary, as well as the relative and absolute investment performance of such subsidiary’s investment products;
  • operational risks associated with TriState Capital’s business, including technology and cyber-security related risks;
  • increased competition in the financial services industry, particularly from regional and national institutions;
  • negative perceptions or publicity with respect to any products or services offered by TriState Capital;
  • adverse judgments or other resolution of pending and future legal proceedings, and costs incurred in defending such proceedings;
  • changes in the laws, rules, regulations, interpretations or policies relating to financial institutions, accounting, tax, trade, monetary and fiscal matters, including economic stimulus programs, and potential expenses associated with complying with such laws and regulations;
  • TriState Capital’s ability to comply with applicable capital and liquidity requirements, including its ability to generate liquidity internally or raise capital on favorable terms;
  • regulatory limits on TriState Capital’s ability to receive dividends from its subsidiaries and pay dividends to shareholders;
  • changes and direction of government policy towards and intervention in the U.S. financial system;
  • natural disasters and adverse weather, acts of terrorism, regional or national civil unrest, cyber-attacks, an outbreak of hostilities, a public health outbreak (such as COVID-19) or other international or domestic calamities, and other matters beyond TriState Capital’s control;
  • the effects of any reputation, credit, interest rate, market, operational, legal, liquidity, regulatory or compliance risk resulting from developments related to any of the risks discussed above; and
  • other factors that are discussed in TriState Capital’s filings with the Securities and Exchange Commission.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this press release. If one or more events related to these or other risks or uncertainties materialize, or if TriState Capital’s underlying assumptions prove to be incorrect, actual results may differ materially from what the company anticipates. Accordingly, readers should not place undue reliance on any such forward-looking statements. New factors emerge from time to time, and it is not possible for TriState Capital to predict which will arise. Any forward-looking statement speaks only as of the date on which it is made, and TriState Capital does not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. In addition, TriState Capital cannot assess the impact of each factor on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

NON-GAAP FINANCIAL DISCLOSURES

This news release and the accompanying tables contain certain financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). Specifically, TriState Capital reviews and reports tangible common equity, tangible book value per common share, tangible assets, tangible assets excluding private banking loans, tangible common equity ratio, tangible common equity ratio excluding private banking loans, EBITDA, total revenue, pre-tax, pre-provision net revenue and efficiency ratio. Although TriState Capital believes these non-GAAP financial measures provide a greater understanding of its business, these measures are not necessarily comparable to similar measures that may be presented by other companies. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP. Where non-GAAP disclosures are used, the most directly comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found within this news release and in the reconciliation tables accompanying this news release.

TRISTATE CAPITAL HOLDINGS, INC.

BALANCE SHEET DATA (UNAUDITED)

 

As of

 

March 31,

December 31,

March 31,

(Dollars in thousands)

2021

2020

2020

Cash and cash equivalents

$

446,484

 

 

$

435,442

 

 

$

1,010,128

 

 

Total investment securities

1,231,074

 

 

842,545

 

 

606,736

 

 

Loans and leases held-for-investment

8,543,182

 

 

8,237,418

 

 

6,958,149

 

 

Allowance for credit losses on loans and leases

(34,644

)

 

(34,630

)

 

(17,304

)

 

Loans and leases held-for-investment, net

8,508,538

 

 

8,202,788

 

 

6,940,845

 

 

Goodwill and other intangibles, net

63,433

 

 

63,911

 

 

65,352

 

 

Other assets

315,621

 

 

352,130

 

 

367,000

 

 

Total assets

$

10,565,150

 

 

$

9,896,816

 

 

$

8,990,061

 

 

 

 

 

 

Deposits

$

9,250,019

 

 

$

8,489,089

 

 

$

7,782,759

 

 

Borrowings, net

345,547

 

 

400,493

 

 

330,000

 

 

Other liabilities

195,298

 

 

250,089

 

 

262,922

 

 

Total liabilities

9,790,864

 

 

9,139,671

 

 

8,375,681

 

 

 

 

 

 

Preferred stock

178,243

 

 

177,143

 

 

116,079

 

 

Common shareholders’ equity

596,043

 

 

580,002

 

 

498,301

 

 

Total shareholders’ equity

774,286

 

 

757,145

 

 

614,380

 

 

 

 

 

 

Total liabilities and shareholders’ equity

$

10,565,150

 

 

$

9,896,816

 

 

$

8,990,061

 

 

TRISTATE CAPITAL HOLDINGS, INC.

INCOME STATEMENT DATA (UNAUDITED)

 

For the

Three Months Ended

 

March 31,

December 31,

March 31,

(Dollars in thousands)

2021

2020

2020

Interest income:

 

 

 

Loans and leases

$

49,186

 

 

$

48,288

 

$

58,918

 

Investments

2,646

 

 

2,504

 

3,901

 

Interest-earning deposits

160

 

 

218

 

1,383

 

Total interest income

51,992

 

 

51,010

 

64,202

 

 

 

 

 

Interest expense:

 

 

 

Deposits

10,754

 

 

12,107

 

27,244

 

Borrowings

2,582

 

 

2,839

 

2,036

 

Total interest expense

13,336

 

 

14,946

 

29,280

 

Net interest income

38,656

 

 

36,064

 

34,922

 

Provision for credit losses

224

 

 

2,972

 

2,993

 

Net interest income after provision for credit losses

38,432

 

 

33,092

 

31,929

 

Non-interest income:

 

 

 

Investment management fees

9,000

 

 

8,564

 

7,638

 

Service charges on deposits

316

 

 

309

 

213

 

Net gain (loss) on the sale and call of debt securities

(1

)

 

133

 

57

 

Swap fees

2,711

 

 

4,095

 

4,373

 

Commitment and other loan fees

326

 

 

453

 

419

 

Other income

1,299

 

 

449

 

616

 

Total non-interest income

13,651

 

 

14,003

 

13,316

 

Non-interest expense:

 

 

 

Compensation and employee benefits

19,921

 

 

18,658

 

17,446

 

Premises and equipment expense

1,406

 

 

1,486

 

1,386

 

Professional fees

1,324

 

 

2,026

 

1,470

 

FDIC insurance expense

1,125

 

 

1,920

 

2,170

 

General insurance expense

298

 

 

308

 

262

 

State capital shares tax expense

650

 

 

605

 

383

 

Travel and entertainment expense

441

 

 

688

 

864

 

Technology and data services

3,100

 

 

3,509

 

2,304

 

Intangible amortization expense

478

 

 

478

 

502

 

Marketing and advertising

684

 

 

708

 

613

 

Other operating expenses

1,851

 

 

4,049

 

1,744

 

Total non-interest expense

31,278

 

 

34,435

 

29,144

 

Income before tax

20,805

 

 

12,660

 

16,101

 

Income tax expense

4,605

 

 

50

 

3,206

 

Net income

$

16,200

 

 

$

12,610

 

$

12,895

 

Preferred stock dividends

3,059

 

 

1,987

 

1,962

 

Net income available to common shareholders

$

13,141

 

 

$

10,623

 

$

10,933

 

TRISTATE CAPITAL HOLDINGS, INC.

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

 

As of and For the

Three Months Ended

 

March 31,

December 31,

March 31,

(Dollars in thousands, except per share data)

2021

2020

2020

Per share and share data:

 

 

 

Earnings per common share:

 

 

 

Basic

$

0.36

 

$

0.37

 

 

$

0.39

 

 

Diluted

$

0.35

 

$

0.37

 

 

$

0.38

 

 

Book value per common share

$

17.97

 

$

17.78

 

 

$

16.74

 

 

Tangible book value per common share (1)

$

16.06

 

$

15.82

 

 

$

14.55

 

 

Common shares outstanding, at end of period

33,160,605

 

32,620,150

 

 

29,762,578

 

 

Weighted average common shares outstanding:

 

 

 

Basic

31,224,474

 

28,378,695

 

 

28,180,589

 

 

Diluted

32,187,034

 

28,867,958

 

 

28,844,844

 

 

 

 

 

 

Performance ratios:

 

 

 

Return on average assets (2)

0.64

%

0.51

 

%

0.65

 

%

Return on average common equity (2)

9.06

%

7.87

 

%

8.59

 

%

Net interest margin (2) (3)

1.59

%

1.53

 

%

1.84

 

%

Total revenue (1)

$

52,308

 

$

49,934

 

 

$

48,181

 

 

Pre-tax, pre-provision net revenue (1)

$

21,030

 

$

15,498

 

 

$

19,037

 

 

Bank efficiency ratio (1)

50.59

%

60.95

 

%

51.86

 

%

Non-interest expense to average assets (2)

1.24

%

1.40

 

%

1.47

 

%

 

 

 

 

Asset quality:

 

 

 

Non-performing loans

$

22,727

 

$

9,680

 

 

$

184

 

 

Non-performing assets

$

25,451

 

$

12,404

 

 

$

4,434

 

 

Other real estate owned

$

2,724

 

$

2,724

 

 

$

4,250

 

 

Non-performing assets to total assets

0.24

%

0.13

 

%

0.05

 

%

Non-performing loans to total loans

0.27

%

0.12

 

%

 

%

Allowance for credit losses on loans and leases

0.41

%

0.42

 

%

0.25

 

%

Allowance for credit losses on loans and leases to non-performing loans

152.44

%

357.75

 

%

9,404.35

 

%

Net charge-offs (recoveries)

$

199

 

$

(109

)

 

$

(203

)

 

Net charge-offs (recoveries) to average total loans (2)

0.01

%

(0.01

)

%

(0.01

)

%

 

 

 

 

Capital ratios: (4)

 

 

 

Tier 1 leverage ratio

7.13

%

7.29

 

%

7.19

 

%

Common equity tier 1 risk-based capital ratio

9.10

%

8.99

 

%

8.81

 

%

Tier 1 risk-based capital ratio

12.08

%

11.99

 

%

11.07

 

%

Total risk-based capital ratio

14.18

%

14.12

 

%

11.42

 

%

Bank tier 1 leverage ratio

7.65

%

7.83

 

%

7.36

 

%

Bank common equity tier 1 risk-based capital ratio

12.98

%

12.89

 

%

11.34

 

%

Bank tier 1 risk based capital ratio

12.98

%

12.89

 

%

11.34

 

%

Bank total risk-based capital ratio

13.49

%

13.41

 

%

11.69

 

%

 

 

 

 

Investment Management Segment:

 

 

 

Assets under management

$

11,203,000

 

$

10,263,000

 

 

$

8,323,000

 

 

EBITDA (1)

$

1,916

 

$

1,675

 

 

$

1,217

 

 

(1)

These measures are not measures recognized under GAAP and are therefore considered to be non-GAAP financial measures. See “Non-GAAP Financial Measures” for a reconciliation of these measures to their most directly comparable GAAP measures.

(2)

Ratios are annualized.

(3)

Net interest margin is calculated on a fully taxable equivalent basis.

(4)

Capital ratios are estimated until regulatory reports are filed.

TRISTATE CAPITAL HOLDINGS, INC.

AVERAGES AND YIELDS (UNAUDITED)

 

 

Three Months Ended

 

March 31, 2021

 

December 31, 2020

 

March 31, 2020

(Dollars in thousands)

Average

Balance

Interest

Income (1)/

Expense

Average

Yield/

Rate (2)

 

Average

Balance

Interest

Income (1)/

Expense

Average

Yield/

Rate (2)

 

Average

Balance

Interest

Income (1)/

Expense

Average

Yield/

Rate (2)

Assets

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits

$

555,427

 

$

158

 

 

0.12

 

%

 

$

671,922

 

$

216

 

0.13

%

 

$

464,302

 

$

1,363

 

1.18

%

Federal funds sold

10,557

 

2

 

 

0.08

 

%

 

8,236

 

2

 

0.10

%

 

7,099

 

20

 

1.13

%

Debt securities available-for-sale

348,835

 

(267

)

 

(0.31

)

%

 

578,021

 

676

 

0.47

%

 

281,870

 

2,044

 

2.92

%

Debt securities held-to-maturity

637,719

 

2,737

 

 

1.74

 

%

 

227,465

 

1,633

 

2.86

%

 

201,754

 

1,488

 

2.97

%

Debt securities trading

315

 

1

 

 

1.29

 

%

 

2,126

 

4

 

0.75

%

 

230

 

1

 

1.75

%

FHLB stock

11,551

 

182

 

 

6.39

 

%

 

13,284

 

199

 

5.96

%

 

20,179

 

398

 

7.93

%

Total loans and leases

8,276,059

 

49,186

 

 

2.41

 

%

 

7,858,368

 

48,288

 

2.44

%

 

6,672,692

 

58,918

 

3.55

%

Total interest-earning assets

9,840,463

 

51,999

 

 

2.14

 

%

 

9,359,422

 

51,018

 

2.17

%

 

7,648,126

 

64,232

 

3.38

%

Other assets

375,418

 

 

 

 

405,461

 

 

 

 

312,447

 

 

 

Total assets

$

10,215,881

 

 

 

 

$

9,764,883

 

 

 

 

$

7,960,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking accounts

$

3,065,983

 

$

2,793

 

 

0.37

 

%

 

$

2,949,908

 

$

3,280

 

0.44

%

 

$

1,473,614

 

$

5,214

 

1.42

%

Money market deposit accounts

4,345,454

 

5,964

 

 

0.56

 

%

 

4,027,298

 

6,120

 

0.60

%

 

3,548,965

 

14,655

 

1.66

%

Certificates of deposit

1,012,861

 

1,997

 

 

0.80

 

%

 

1,003,219

 

2,707

 

1.07

%

 

1,383,036

 

7,375

 

2.14

%

Borrowings:

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings

253,889

 

1,072

 

 

1.71

 

%

 

300,000

 

1,384

 

1.84

%

 

421,923

 

2,035

 

1.94

%

Line of credit borrowings

4,589

 

55

 

 

4.86

 

%

 

870

 

 

%

 

1,484

 

1

 

0.27

%

Subordinated notes payable, net

95,511

 

1,455

 

 

6.18

 

%

 

95,493

 

1,455

 

6.06

%

 

 

 

%

Total interest-bearing liabilities

8,778,287

 

13,336

 

 

0.62

 

%

 

8,376,788

 

14,946

 

0.71

%

 

6,829,022

 

29,280

 

1.72

%

Noninterest-bearing deposits

424,535

 

 

 

 

457,824

 

 

 

 

350,086

 

 

 

Other liabilities

247,659

 

 

 

 

275,766

 

 

 

 

153,207

 

 

 

Shareholders’ equity

765,400

 

 

 

 

654,505

 

 

 

 

628,258

 

 

 

Total liabilities and shareholders’ equity

$

10,215,881

 

 

 

 

$

9,764,883

 

 

 

 

$

7,960,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (1)

 

$

38,663

 

 

 

 

 

$

36,072

 

 

 

 

$

34,952

 

 

Net interest spread (1)

 

 

1.52

 

%

 

 

 

1.46

%

 

 

 

1.66

%

Net interest margin (1)

 

 

1.59

 

%

 

 

 

1.53

%

 

 

 

1.84

%

(1)

Calculated on a fully taxable equivalent basis.

(2)

Annualized.

TRISTATE CAPITAL HOLDINGS, INC.

LOAN AND LEASE COMPOSITION (UNAUDITED)

 

March 31, 2021

 

December 31, 2020

 

March 31, 2020

(Dollars in thousands)

Loan

Balance

Percent of

Total Loans

 

Loan

Balance

Percent of

Total Loans

 

Loan

Balance

Percent of

Total Loans

Private banking loans

$

5,053,621

 

59.2

%

 

$

4,807,800

 

58.4

%

 

$

3,915,555

 

56.3

%

Middle-market banking loans:

 

 

 

 

 

 

 

 

Commercial and industrial

1,249,208

 

14.6

%

 

1,274,152

 

15.5

%

 

1,191,104

 

17.1

%

Commercial real estate

2,240,353

 

26.2

%

 

2,155,466

 

26.1

%

 

1,851,490

 

26.6

%

Total middle-market banking loans

3,489,561

 

40.8

%

 

3,429,618

 

41.6

%

 

3,042,594

 

43.7

%

Loans and leases held-for-investment

$

8,543,182

 

100.0

%

 

$

8,237,418

 

100.0

%

 

$

6,958,149

 

100.0

%

TRISTATE CAPITAL HOLDINGS, INC.

STATEMENT OF INCOME BY REPORTABLE SEGMENT (UNAUDITED)

 

 

Three Months Ended March 31, 2021

 

Three Months Ended March 31, 2020

(Dollars in thousands)

Bank

Investment

Management

Parent

and Other

Consolidated

 

Bank

Investment

Management

Parent

and Other

Consolidated

Income statement data:

 

 

 

Interest income

$

51,992

 

 

$

 

$

 

 

$

51,992

 

 

 

$

64,202

 

$

 

 

$

 

 

$

64,202

 

Interest expense (benefit)

11,839

 

 

 

1,497

 

 

13,336

 

 

 

29,296

 

 

 

(16

)

 

29,280

 

Net interest income (loss)

40,153

 

 

 

(1,497

)

 

38,656

 

 

 

34,906

 

 

 

16

 

 

34,922

 

Provision for credit losses

224

 

 

 

 

 

224

 

 

 

2,993

 

 

 

 

 

2,993

 

Net interest income (loss) after provision for credit losses

39,929

 

 

 

(1,497

)

 

38,432

 

 

 

31,913

 

 

 

16

 

 

31,929

 

Non-interest income:

 

 

 

 

 

 

 

 

 

Investment management fees

 

 

9,234

 

(234

)

 

9,000

 

 

 

 

7,765

 

 

(127

)

 

7,638

 

Net gain (loss) on the sale and call of debt securities

(1

)

 

 

 

 

(1

)

 

 

57

 

 

 

 

 

57

 

Other non-interest income (loss)

4,631

 

 

21

 

 

 

4,652

 

 

 

5,652

 

(31

)

 

 

 

5,621

 

Total non-interest income (loss)

4,630

 

 

9,255

 

(234

)

 

13,651

 

 

 

5,709

 

7,734

 

 

(127

)

 

13,316

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

Intangible amortization expense

 

 

478

 

 

 

478

 

 

 

 

502

 

 

 

 

502

 

Other non-interest expense

22,655

 

 

7,442

 

703

 

 

30,800

 

 

 

21,034

 

6,626

 

 

982

 

 

28,642

 

Total non-interest expense

22,655

 

 

7,920

 

703

 

 

31,278

 

 

 

21,034

 

7,128

 

 

982

 

 

29,144

 

Income (loss) before tax

21,904

 

 

1,335

 

(2,434

)

 

20,805

 

 

 

16,588

 

606

 

 

(1,093

)

 

16,101

 

Income tax expense (benefit)

4,729

 

 

310

 

(434

)

 

4,605

 

 

 

3,348

 

28

 

 

(170

)

 

3,206

 

Net income (loss)

$

17,175

 

 

$

1,025

 

$

(2,000

)

 

$

16,200

 

 

 

$

13,240

 

$

578

 

 

$

(923

)

 

$

12,895

 

TRISTATE CAPITAL HOLDINGS, INC.

EARNINGS PER COMMON SHARE (UNAUDITED)

 

 

Three Months Ended

 

March 31,

December 31,

March 31,

(Dollars in thousands, except per share data)

2021

2020

2020

 

 

 

 

Basic earnings per common share:

 

 

 

Net income

$

16,200

 

$

12,610

 

$

12,895

 

Less: Preferred dividends on Series A and Series B

1,962

 

1,963

 

1,962

 

Less: Preferred dividends on Series C

1,097

 

24

 

 

Net income available to common shareholders

$

13,141

 

$

10,623

 

$

10,933

 

 

 

 

 

Allocation of net income available:

 

 

 

Common shareholders

$

11,127

 

$

10,578

 

$

10,933

 

Series C convertible preferred shareholders

1,685

 

38

 

 

Warrant shareholders

329

 

7

 

 

Total

$

13,141

 

$

10,623

 

$

10,933

 

 

 

 

 

Basic weighted average common shares outstanding:

 

 

 

Basic common shares

31,224,474

 

28,378,695

 

28,180,589

 

Series C convertible preferred stock, as-if converted

4,727,272

 

102,767

 

 

Warrants, as-if exercised

922,438

 

20,053

 

 

 

 

 

 

Basic earnings per common share

$

0.36

 

$

0.37

 

$

0.39

 

 

 

 

 

Diluted earnings per common share:

 

 

 

Income available to common shareholders after allocation

$

11,127

 

$

10,578

 

$

10,933

 

 

 

 

 

Diluted weighted average common shares outstanding:

 

 

 

Basic common shares

31,224,474

 

28,378,695

 

28,180,589

 

Restricted stock – dilutive

801,798

 

390,320

 

427,404

 

Stock options – dilutive

160,762

 

98,943

 

236,851

 

Diluted common shares

32,187,034

 

28,867,958

 

28,844,844

 

 

 

 

 

Diluted earnings per common share

$

0.35

 

$

0.37

 

$

0.38

 

 

 

 

 

 

March 31,

December 31,

March 31,

 

2021

2020

2020

Anti-dilutive shares:

 

 

 

Restricted stock

71,810

 

647,717

 

545,320

 

Series C convertible preferred stock, as-if converted

4,727,272

 

4,727,272

 

 

Warrants, as-if exercised

922,438

 

922,438

 

 

Total anti-dilutive shares

5,721,520

 

6,297,427

 

545,320

 

Earnings per common share (“EPS”) is computed using the two-class method, which requires that the Series C convertible preferred stock and warrants to be treated as participating classes of securities in the computation of EPS. In addition, net income is reduced by dividends declared on all series of preferred stock to derive net income available to common shareholders. The two-class method is an earnings allocation that determines EPS for each class of common stock and participating security. Net income available to common shareholders is reduced by the percentage of average common shares allocable to Preferred Series C holders and warrant holders on an as-if converted basis to arrive at net income allocable to common shareholders. Basic EPS is computed by dividing net income allocable to common shareholders by the weighted average number of its common shares outstanding for the period, excluding non-vested restricted stock. Diluted EPS reflects the potential dilution upon the exercise of stock options and warrants, and the vesting of restricted stock awards granted utilizing the treasury stock method. The Series C convertible preferred stock is excluded from diluted weighted average common shares outstanding because the payment of the dividend is considered in the net income allocable to common shareholders for the calculation of basic EPS.

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES

The information set forth above contains certain financial information determined by methods other than in accordance with GAAP. These non-GAAP financial measures are “tangible common equity,” “tangible book value per common share,” “tangible assets,” “tangible assets excluding private banking loans,” tangible common equity ratio,” “tangible common equity ratio excluding private banking loans,” “EBITDA,” “total revenue,” “pre-tax, pre-provision net revenue” and “efficiency ratio.” These non-GAAP financial measures are supplemental measures that we believe provide management and our investors with a more detailed understanding of our performance, although these measures are not necessarily comparable to similar measures that may be presented by other companies. These disclosures should not be viewed as a substitute for financial measures in accordance with GAAP. The non-GAAP financial measures presented herein are calculated as follows:

“Tangible common equity” is defined as common shareholders’ equity reduced by intangible assets, including goodwill. We believe this measure is important to management and investors so that they can better understand and assess changes from period to period in common shareholders’ equity exclusive of changes in intangible assets associated with prior acquisitions. Intangible assets are created when we buy businesses that add relationships and revenue to our Company. Intangible assets have the effect of increasing both equity and assets, while not increasing our tangible equity or tangible assets.

“Tangible book value per common share” is defined as common shareholders’ equity reduced by intangible assets, including goodwill, divided by common shares outstanding. We believe this measure is important to many investors who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets associated with prior acquisitions.

“Tangible assets” is defined as total assets reduced by intangible assets, including goodwill. We believe this measure is important to many investors who are interested in changes from period to period in total assets exclusive of changes in intangible assets.

“Tangible assets excluding private banking loans” is defined as total assets reduced by intangible assets, including goodwill, and private banking loans. We believe this measure is important to many investors who are interested in changes from period to period in total assets exclusive of changes in intangible assets and private banking loans.

“Tangible common equity ratio” is defined as (i) common shareholders’ equity reduced by intangible assets, including goodwill, divided by (ii) total assets reduced by intangible assets, including goodwill. We believe this measure is important to many investors who are interested in changes from period to period in the ratio of common shareholders’ equity to total assets exclusive of changes in intangible assets.

“Tangible common equity ratio excluding private banking loans” is defined as (i) common shareholders’ equity reduced by intangible assets, including goodwill, divided by (ii) total assets reduced by intangible assets, including goodwill, and private banking loans. We believe this measure is important to many investors who are interested in changes from period to period in the ratio of common shareholders’ equity to total assets exclusive of changes in intangible assets and private banking loans.

“EBITDA” is defined as net income before interest expense, income tax expense, depreciation expense and intangible amortization expense. We use EBITDA particularly to assess the strength of our investment management business. We believe this measure is important because it allows management and investors to better assess our investment management performance in relation to our core operating earnings by excluding certain non-cash items and the volatility that is associated with certain discrete items that are unrelated to our core business.

“Total revenue” is defined as net interest income and total non-interest income, excluding gains and losses on the sale and call of debt securities. We believe adjustments made to our operating revenue allow management and investors to better assess our core operating revenue by removing the volatility that is associated with certain items that are unrelated to our core business.

“Pre-tax, pre-provision net revenue” is defined as net interest income and non-interest income, excluding gains and losses on the sale and call of debt securities and total non-interest expense. We believe this measure is important because it allows management and investors to better assess our performance in relation to our core operating revenue, excluding the volatility that is associated with provision for loan and lease losses and changes in our tax rates and other items that are unrelated to our core business.

“Efficiency ratio” is defined as total non-interest expense divided by our total revenue. We believe this measure allows management and investors to better assess our operating expenses in relation to our core operating revenue, particularly at the Bank.

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

 

March 31,

December 31,

March 31,

(Dollars in thousands, except per share data)

2021

2020

2020

Tangible common equity and tangible book value per common share:

 

 

 

Common shareholders’ equity

$

596,043

 

$

580,002

 

$

498,301

 

Less: goodwill and intangible assets

63,433

 

63,911

 

65,352

 

Tangible common equity (numerator)

$

532,610

 

$

516,091

 

$

432,949

 

Common shares outstanding (denominator)

33,160,605

 

32,620,150

 

29,762,578

 

Tangible book value per common share

$

16.06

 

$

15.82

 

$

14.55

 

(Dollars in thousands)

March 31,

2021

December 31,

2020

March 31,

2020

Tangible common equity ratio excluding private banking channel loans:

 

 

 

Common shareholders’ equity

$

596,043

 

$

580,002

 

$

498,301

 

Less: goodwill and intangible assets

63,433

 

63,911

 

65,352

 

Tangible common equity (numerator)

$

532,610

 

$

516,091

 

$

432,949

 

Total assets

10,565,150

 

9,896,816

 

8,990,061

 

Less: goodwill and intangible assets

63,433

 

63,911

 

65,352

 

Tangible assets

$

10,501,717

 

$

9,832,905

 

$

8,924,709

 

Tangible common equity ratio

5.07

%

5.25

%

4.85

%

Less: private banking loans

5,053,621

 

4,807,800

 

3,915,555

 

Tangible assets excluding private banking loans (denominator)

$

5,448,096

 

$

5,025,105

 

$

5,009,154

 

Tangible common equity ratio excluding private banking loans

9.78

%

10.27

%

8.64

%

INVESTMENT MANAGEMENT SEGMENT

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

 

Three Months Ended

 

March 31,

December 31,

March 31,

(Dollars in thousands)

2021

2020

2020

Investment Management EBITDA:

 

 

 

Net income

$

1,025

 

$

1,167

 

 

$

578

 

Interest expense

 

 

 

 

Income tax expense

310

 

(74

)

 

28

 

Depreciation expense

103

 

104

 

 

109

 

Intangible amortization expense

478

 

478

 

 

502

 

EBITDA

$

1,916

 

$

1,675

 

 

$

1,217

 

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Three Months Ended

 

March 31,

December 31,

March 31,

(Dollars in thousands)

2021

2020

2020

Total revenue and pre-tax, pre-provision net revenue:

 

 

 

Net interest income

$

38,656

 

 

$

36,064

 

$

34,922

 

Total non-interest income

13,651

 

 

14,003

 

13,316

 

Less: net gain on the sale and call of debt securities

(1

)

 

133

 

57

 

Total revenue

$

52,308

 

 

$

49,934

 

$

48,181

 

Less: total non-interest expense

31,278

 

 

34,436

 

29,144

 

Pre-tax, pre-provision net revenue

$

21,030

 

 

$

15,498

 

$

19,037

 

BANK SEGMENT

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

 

Three Months Ended

 

March 31,

December 31,

March 31,

(Dollars in thousands)

2021

2020

2020

Bank total revenue:

 

 

 

Net interest income

$

40,153

 

 

$

37,515

 

$

34,906

 

Total non-interest income

4,630

 

 

5,403

 

5,709

 

Less: net gain on the sale and call of debt securities

(1

)

 

133

 

57

 

Bank total revenue

$

44,784

 

 

$

42,785

 

$

40,558

 

 

 

 

 

Bank efficiency ratio:

 

 

 

Total non-interest expense (numerator)

$

22,655

 

 

$

26,078

 

$

21,034

 

Bank total revenue (denominator)

$

44,784

 

 

$

42,785

 

$

40,558

 

Bank efficiency ratio

50.59

 

%

60.95

%

51.86

%

 

MEDIA

Jack Horner

267-932-8760, ext. 302

412-600-2295 (mobile)

[email protected]

INVESTOR RELATIONS

Lambert

Jeff Schoenborn and Kate Croft

888-609-8351

[email protected]

KEYWORDS: United States North America Pennsylvania

INDUSTRY KEYWORDS: Banking Professional Services Finance

MEDIA:

Logo
Logo