Amalgamated Bank Reports Third Quarter 2020 Financial Results

October 28, 2020 at 6:25 AM EDT

NEW YORK, Oct. 28, 2020 (GLOBE NEWSWIRE) -- Amalgamated Bank (Nasdaq: AMAL) (“Amalgamated” or the “Bank”) today announced financial results for the third quarter ended September 30, 2020.

Third Quarter 2020 Highlights

  • Net income of $12.5 million, or $0.40 per diluted share, compared to $10.4 million, or $0.33 per diluted share, for the second quarter of 2020 and $13.2 million, or $0.41 per diluted share for the third quarter of 2019
  • Core net income (non-GAAP)1 of $16.8 million, or $0.54 per diluted share, compared to $10.6 million, or $0.34 per diluted share for the second quarter of 2020 and $13.3 million, or $0.41 per diluted share, for the third quarter of 2019
  • Deposit growth of $150.7 million, or 10.3% annualized, to approximately $6.0 billion compared to a balance of $5.9 billion on June 30, 2020
  • Total loans of $3.6 billion, compared to a balance of $3.7 billion on June 30, 2020
  • PACE assessment growth of $44.0 million, or 54.4% annualized, from a balance of $323.4 million on June 30, 2020
  • Cost of deposits was 0.14%, compared to 0.20% for the second quarter of 2020 and 0.37% for the third quarter of 2019
  • Net interest margin was 2.88%, compared to 3.10% for the second quarter of 2020 and 3.50% for the third quarter of 2019
  • Common Equity Tier 1, Total Risk-Based, and Tier 1 Leverage capital ratios were 12.76%, 14.01%, and 7.39%, respectively, at September 30, 2020
  • Total nonperforming assets were $80.6 million or 1.22% of total assets as of September 30, 2020, compared to $74.3 million or 1.15% of total assets at June 30, 2020 and $71.6 million, or 1.42% of total assets at September 30, 2019

Keith Mestrich, President and Chief Executive Officer of Amalgamated Bank, commented, “I am very pleased with our third quarter results and the progress we have made growing the Bank through such a challenging time. We have responded to the unprecedented events that we continue to face, instituting protocols that allowed us to seamlessly transition to a remote work environment in the face of COVID-19. As the pandemic evolved, the Bank continued to succeed, adapting and adjusting to support our customers and communities. The nearly 100-year foundation upon which Amalgamated was built has allowed us to weather multiple economic cycles and deliver profitable growth despite the low interest rate environment that we currently face.”

Mr. Mestrich, continued, “As I look back at the Bank today, I am very proud of the fact that Amalgamated is financially and operationally much stronger than when I stepped into my role in 2014, while upholding and fostering the core values and commitment to social responsibility that makes Amalgamated a leading and distinctly unique financial institution. This is demonstrated in our third quarter results in which we grew deposits by $150.7 million, or 10.3% on an annualized basis. We continued to diligently execute on our expense management initiatives during the quarter as we completed our branch closures which we expect to lower our non-interest expense by approximately $4 million annually. Lastly, our credit culture remains intact as our loan deferrals declined by $264 million to 6% of our portfolio. Likewise, our provision expense declined to $3.4 million for the third quarter, comparing favorably to the $8.2 million of provision recorded in the second quarter.”

____________________________________

1 Reconciliations of non-GAAP financial measures to the most comparable GAAP measure are set forth on the last two pages of the financial information accompanying this press release and may also be found on our website, www.amalgamatedbank.com.

COVID-19 Update

Amalgamated’s primary concern during the COVID-19 pandemic is for the health and well-being of the Bank’s employees, customers, and communities. Our employees continue to operate from a work from home environment, and we continue to perform well, effectively transitioning many customers to our digital platform, allowing for further consolidation of our branch network.

We have offered payment deferrals as an option for our consumer and commercial borrowers who are experiencing financial stress as a result of COVID-19 impacts. As of the week ending October 24, 2020, we have provided payment deferrals on the following amount of loan balances.

  Total Loans Deferrals as of: % of
  9/30/20 10/24/20 9/30/20 6/30/20 Portfolio(2)
Multifamily $ 975   $ 96   $ 124   $ 192     10 %
CRE + Construction   450     34     97     124     8 %
C&I   661     13     5     36     2 %
Residential   1,329     54     63     103     4 %
Consumer & Student   180     4     4     10     2 %
 Total  $ 3,595   $ 201   $ 293   $ 465     6 %
(2) Loan portfolio % is for deferral balances as of 10/24

Results of Operations, Quarter Ended September 30, 2020

Net income for the third quarter of 2020 was $12.5 million, or $0.40 per diluted share, compared to $13.2 million, or $0.41 per diluted share, for the third quarter of 2019. The $0.7 million decrease in net income for the third quarter of 2020, compared to the third quarter of 2019, is primarily due to a $6.0 million increase non-interest expense and a $4.0 million increase in provision for loan losses, partially offset by a $5.1 million increase in non-interest income and a $3.5 million increase in net interest income.

Core net income (non-GAAP) for the third quarter of 2020 was $16.8 million, or $0.54 per diluted share, compared to $10.6 million, or $0.34 per diluted share, for the second quarter of 2020 and $13.3 million, or $0.41 per diluted share, for the third quarter of 2019. Core net income for the third quarter of 2020 excludes $0.6 million of non-interest income gains on the sale of securities, $6.4 million in expense related to the closure of six branches and severance costs, and the tax effect of such adjustments.

Net interest income was $45.2 million for the third quarter of 2020, compared to $44.4 million for the second quarter of 2020 and $41.8 million for the third quarter of 2019. The year-over-year increase of $3.5 million was primarily attributable to a decrease in interest expense due to a decrease in deposit rates paid and FHLB advances and other borrowings, and an increase in average securities of $750.3 million and average loans of $205.5 million, with such growth more than offsetting the lower yields earned on such assets. These impacts were partially offset by an increase in average interest-bearing deposits of $411.1 million.

Net interest margin was 2.88% for the third quarter of 2020, a decrease of 22 basis points from 3.10% in the second quarter of 2020, and a decrease of 62 basis points from 3.50% in the third quarter of 2019. The accretion of the loan mark from the loans we acquired in our New Resource Bank acquisition contributed two basis points to our net interest margin in the third quarter of 2020, compared to three and seven basis points in the second quarter of 2020 and the third quarter of 2019, respectively. Prepayment penalties earned through loan income contributed seven basis points to our net interest margin in the third quarter of 2020, compared to two and zero basis points in the second quarter of 2020 and the third quarter of 2019, respectively.

Provisions for loan losses totaled an expense of $3.4 million for the third quarter of 2020 compared to a recovery of $0.6 million for the same period in 2019. The provision expense in the third quarter of 2020 was primarily driven by $5.3 million in charge-offs primarily related to a construction loan and a hotel loan which was partially reserved for in the previous quarter. Specific reserves on non-accrual C&I loans increased by $1.1 million.

Non-interest income was $12.8 million for the third quarter of 2020, compared to $7.7 million for the same period in 2019, an increase of $5.1 million. This increase was primarily due to a $4.3 million tax credit on an equity investment in a solar project, a $0.6 million gain on the sale of securities, and a $0.8 million increase in Bank-owned life insurance income due to the receipt of a death benefit payout and a $0.8 million increase in the gain on sale of residential loans. These increases were partially offset by a $1.3 million decrease in Trust Department fees primarily related to the decrease in revenue from a real estate fund that is liquidating assets, the movement of funds to lower yielding products and market volatility. Our real-estate fund is expected to wind down in 2021; this fund generated $0.5 million in fees, included within Trust Department fees, during the three months ended September 30, 2020. Additionally, we expect a loss of approximately $2.3 million in the fourth quarter of 2020 which is related to the $4.3 million solar equity investment gain taken this quarter; this loss is due to the timing of the tax benefit in the third quarter and the expected write-down of the equity invested in the fourth quarter. The write-down of the investment will continue into 2021, with a negative pre-tax impact of $2.0 million to non-interest income for the year. These impacts do not include any benefits of new solar equity investments made in the future.

Non-interest expense for the third quarter of 2020 was $37.9 million, an increase of $6.0 million from $31.9 million in the third quarter of 2019. The increase was primarily due to $6.3 million in occupancy and depreciation expenses related to closing six branches in New York City and $0.5 million in advertising and promotion at the Democratic National Convention.

Our provision for income tax expense was $4.3 million for the third quarter of 2020, compared to $3.4 million for the second quarter of 2020 and $4.9 million for the third quarter of 2019. Our effective tax rate for the third quarter of 2020 was 25.4%, compared to 24.9% for the second quarter of 2020 and 27.1% for the third quarter of 2019.

Results of Operations, Nine Months Ended September 30, 2020

Net income for the nine months ended September 30, 2020 was $32.4 million, or $1.04 per average diluted share, compared to $35.2 million, or $1.09 per average diluted share, for same period in 2019. The $2.8 million decrease was primarily due to a $16.4 million increase in the provision for loan losses and a $6.9 million increase in non-interest expense, partially offset by a $10.0 million increase in net interest income and a $9.1 million increase in non-interest income.

Core net income (non-GAAP) for the nine months ended September 30, 2020 of $36.5 million, or $1.17 per diluted share, compared to $35.6 million or $1.10 per diluted share, for the same period last year. Core net income for the first nine months of 2020 excludes branch closure expenses and the gain on sale of a closed branch, gains on the sale of securities, severance costs, and the tax effect of such adjustments.

Net interest income was $134.4 million for the nine months ended September 30, 2020, compared to $124.4 million for the same period in 2019. This increase of $10.0 million was primarily attributable to a decrease in interest expense due to a decrease in borrowings and deposit rate paid, and an increase in average securities of $539.6 million and average loans of $263.4 million, with such growth more than offsetting the lower yields earned on such assets. These impacts are partially offset by an increase in average interest-bearing deposits of $319.7 million.

Provisions for loan losses totaled an expense of $20.2 million for the nine months ended September 30, 2020, compared to an expense of $3.8 million for the same period in 2019. The provision expense for the nine months ended September 30, 2020 was primarily driven by a $6.5 million increase in allowance related to negative economic factors and payment deferrals in our loan portfolio, $6.0 million in charge offs primarily related to hotel and construction loans, a $7.7 million increase in specific reserves on indirect C&I loans and other factors.

Non-interest income was $30.6 million for the nine months ended September 30, 2020, compared to $21.4 million for the same period in 2019, an increase of $9.1 million. This increase is primarily due to a $5.6 million tax credit on an equity investment in solar projects, a $1.4 million gain on the sale of a branch reported in other non-interest income, a $1.6 million change in gain on the sale of securities, a $1.5 million increase in Bank-owned life insurance income due to the receipt of multiple death benefit payouts, and an increase of $1.2 million in gains on the sale of residential loans. These increases were partially offset by a $2.4 million decrease in Trust Department fees primarily related to the impact of low asset values in the first half of 2020 due to market fluctuations and the real estate fund that is liquidating its assets noted above.

Non-interest expense for the nine months ended September 30, 2020 was $101.2 million, an increase of $6.9 million from $94.3 million for the nine months ended September 30, 2019. The increase was primarily due to the $8.3 million increase in branch closure expense reported in occupancy and depreciation expense, partially offset by a $1.5 million decrease in professional fees.

We had income tax expense of $11.1 million for the nine months ended September 30, 2020, compared to $12.5 million for the same period in 2019. Our effective tax rate was 25.5% for the nine months ended September 30, 2020, compared to 26.3% for the same period in 2019.

Financial Condition

Total assets were $6.6 billion at September 30, 2020, compared to $5.3 billion at December 31, 2019. The increase of $1.3 billion was driven primarily by a $620.5 million increase in cash and cash equivalents, a $430.4 million increase in investment securities, and a $115.9 million increase in loans receivable, net. In the first nine months of 2020, the Bank also made $13.8 million of investments in solar projects with federal tax benefits and had $103.2 million of reverse repurchase agreements backed by Government Guaranteed loans.

Total loans, net at September 30, 2020 were $3.6 billion, an increase of $115.9 million, or 4.5% annualized, compared to December 31, 2019. Loan growth in the first nine months of 2020 was primarily driven by a $186.6 million increase in C&I loans including $95.0 million of government guaranteed and Paycheck Protection Program loans, and a $16.4 million increase in consumer loans. These increases were partially offset by a $37.5 million decrease in residential loans and a $34.6 million decrease in commercial real estate and multifamily loans.

Deposits at September 30, 2020 were $6.0 billion, an increase of $1.4 billion, or 39.7% annualized, as compared to $4.6 billion as of December 31, 2019. Deposits held by politically active customers, such as campaigns, PACs, advocacy-based organizations, and state and national party committees were $1.2 billion as of September 30, 2020, an increase of $633.2 million compared to $578.6 million as of December 31, 2019. Noninterest-bearing deposits represent 54% of average deposits and 56% of ending deposits for the nine months ended September 30, 2020, contributing to an average cost of deposits of 0.14% in the third quarter of 2020, a six basis point decrease from the linked quarter.

Nonperforming assets totaled $80.6 million, or 1.22% of period-end total assets at September 30, 2020, an increase of $13.9 million, compared with $66.7 million, or 1.25% of period end total assets at December 31, 2019. The increase in non-performing assets at September 30, 2020 compared to the year-ended December 31, 2019 was primarily driven by the addition of one $8.0 million non-accruing construction loan and one $8.1 million accruing construction loan that was past due at September 30, 2020 and has been subsequently paid off in full in October 2020.

The allowance for loan losses increased $14.3 million to $48.1 million at September 30, 2020 from $33.8 million at December 31, 2019, primarily due to increases in the specific reserves for indirect C&I loans and an increase in allowance related to the coronavirus pandemic.   At September 30, 2020, we had $86.9 million of impaired loans for which a specific allowance of $12.7 million was made, compared to $65.4 million of impaired loans at December 31, 2019 for which a specific allowance of $7.5 million was made. The ratio of allowance to total loans was 1.34% at September 30, 2020 and 0.98% at December 31, 2019.

Capital

As of September 30, 2020, our Common Equity Tier 1 Capital Ratio was 12.76%, Total Risk-Based Capital Ratio was 14.01%, and Tier-1 Leverage Capital Ratio was 7.39%, compared to 13.01%, 14.01% and 8.90%, respectively, as of December 31, 2019. Stockholders’ equity at September 30, 2020 was $522.5 million, compared to $490.5 million at December 31, 2019. The increase in stockholders’ equity was driven by $32.4 million of net income and a $12.1 million increase in accumulated other comprehensive income due to the mark to market on our securities portfolio, offset by a $7.0 million decrease due to share repurchases in the first quarter and a $7.5 million decrease due to dividends to shareholders.

Our tangible book value per share was $16.22 as of September 30, 2020 compared to $14.93 as of December 31, 2019.

Conference Call
As previously announced, Amalgamated Bank will host a conference call to discuss its third quarter 2020 results today, October 28, 2020 at 10:00am (Eastern Time). The conference call can be accessed by dialing 1-877-407-9716 (domestic) or 1-201-493-6779 (international) and asking for the Amalgamated Bank Third Quarter 2020 Earnings Call. A telephonic replay will be available approximately two hours after the call and can be accessed by dialing 1-844-512-2921, or for international callers 1-412-317-6671 and providing the access code 13711002. The telephonic replay will be available until 11:59 pm (Eastern Time) on November 4, 2020.

Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the investor relations section of our website at http://ir.amalgamatedbank.com/. The online replay will remain available for a limited time beginning immediately following the call.

The presentation materials for the call can be accessed on the investor relations section of our website at http://ir.amalgamatedbank.com/.

About Amalgamated Bank 

Amalgamated Bank is a New York-based full-service commercial bank and a chartered trust company with a combined network of six branches in New York City, Washington D.C., San Francisco, and Boston. Amalgamated was formed in 1923 as Amalgamated Bank of New York by the Amalgamated Clothing Workers of America, one of the country's oldest labor unions. Amalgamated provides commercial banking and trust services nationally and offers a full range of products and services to both commercial and retail customers. Amalgamated is a proud member of the Global Alliance for Banking on Values and is a certified B Corporation®. As of September 30, 2020, our total assets were $6.6 billion, total net loans were $3.6 billion, and total deposits were $6.0 billion. Additionally, as of September 30, 2020, the trust business held $33.1 billion in assets under custody and $14.3 billion in assets under management.

Non-GAAP Financial Measures

This release (and the accompanying financial information and tables) refers to certain non-GAAP financial measures including, without limitation, “Core operating revenue,” “Core non-interest expense,” “Core net income,” “Tangible common equity,” “Core return on average assets,” “Core return on average tangible common equity,” and “Core efficiency ratio.”

Our management utilizes this information to compare our operating performance for 2020 versus certain periods in 2019 and to prepare internal projections.   We believe these non-GAAP financial measures facilitate making period-to-period comparisons and are meaningful indications of our operating performance. In addition, because intangible assets such as goodwill and other discrete items unrelated to our core business, which are excluded, vary extensively from company to company, we believe that the presentation of this information allows investors to more easily compare our results to those of other companies.

The presentation of non-GAAP financial information, however, is not intended to be considered in isolation or as a substitute for GAAP financial measures. We strongly encourage readers to review the GAAP financial measures included in this release and not to place undue reliance upon any single financial measure. In addition, because non-GAAP financial measures are not standardized, it may not be possible to compare the non-GAAP financial measures presented in this release with other companies’ non-GAAP financial measures having the same or similar names. Reconciliations of non-GAAP financial disclosures to comparable GAAP measures found in this release are set forth in the final pages of this release and also may be viewed on our website, amalgamatedbank.com.

Terminology

Certain terms used in this release are defined as follows:

“Core operating revenue” is defined as total net interest income plus non-interest income excluding gains and losses on sales of securities and gains on the sale of owned property.   We believe the most directly comparable GAAP financial measure is the total of net interest income and non-interest income.   

“Core non-interest expense” is defined as total non-interest expense excluding costs related to branch closures and restructuring/severance costs. We believe the most directly comparable GAAP financial measure is total non-interest expense.

“Core net income” is defined as net income after tax excluding gains and losses on sales of securities, gains on the sale of owned property, costs related to branch closures, restructuring/severance costs, and taxes on notable pre-tax items. We believe the most directly comparable GAAP financial measure is net income.

“Tangible common equity” and “Tangible book value” and are defined as stockholders’ equity excluding, as applicable, minority interests, preferred stock, goodwill and core deposit intangibles. We believe that the most directly comparable GAAP financial measure is total stockholders’ equity.

“Core return on average assets” is defined as “Core net income” divided by average total assets. We believe the most directly comparable performance ratio derived from GAAP financial measures is return on average assets calculated by dividing net income by average total assets.

“Core return on average tangible common equity” is defined as “Core net income” divided by “Average tangible common equity.” We believe the most directly comparable performance ratio derived from GAAP financial measures is return on average equity calculated by dividing net income by average total stockholders’ equity.

“Core efficiency ratio” is defined as “Core non-interest expense” divided by “Core operating revenue.” We believe the most directly comparable performance ratio derived from GAAP financial measures is an efficiency ratio calculated by dividing total non-interest expense by the sum of net interest income and total non-interest income.

Forward-Looking Statements

Statements included in this release that are not historical in nature are intended to be, and are hereby identified as, forward-looking statements within the meaning of the Private Securities Litigation Reform Act, Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally can be identified through the use of forward-looking terminology such as “may,” “will,” “anticipate,” “should,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “in the future,” “may” and “intend,” as well as other similar words and expressions of the future, and in this press release include statements about expected performance of our loan portfolio and payment deferrals, and the expected charges and anticipated future expense savings resulting from branch closures and our solar tax equity investments. Forward-looking statements are subject to known and unknown risks, uncertainties and other factors, any or all of which could cause actual results to differ materially from the results expressed or implied by such forward-looking statements. These risks and uncertainties include, but are not limited to: (i) deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses; (ii) continuation of the historically low short-term interest rate environment; (iii) the inability of Amalgamated Bank to maintain the historical growth rate of its loan portfolio; (iv) changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments; (v) effectiveness of Amalgamated Bank’s asset management activities in improving, resolving or liquidating lower-quality assets; (vi) the impact of competition with other financial institutions, including pricing pressures and the resulting impact on Amalgamated Bank’s results, including as a result of compression to net interest margin; (vii) greater than anticipated adverse conditions in the national or local economies including in Amalgamated Bank’s core markets, including, but not limited to, the negative impacts and disruptions resulting from the outbreak of the novel coronavirus, or COVID-19, which may continue to have an adverse impact on our business, operations and performance, and could continue to have a negative impact on our credit portfolio, share price, borrowers, and on the economy as a whole, both domestically and globally (viii) fluctuations or unanticipated changes in interest rates on loans or deposits or that affect the yield curve; (ix) the results of regulatory examinations; (x) potential deterioration in real estate values; (xi) changes in legislation, regulation, policies, or administrative practices, whether by judicial, governmental, or legislative action, including, but not limited to, the Coronavirus Aid, Relief, and Economic Security Act, or the “CARES Act”; (xi) the risk that the preliminary financial information reported herein and our current preliminary analysis will be different when our review is finalized; (xii) our inability to timely identify a new Chief Executive Officer in light of, among other things, competition for experienced executives in the banking industry; and (xiii) unexpected challenges related to our Chief Executive Officer’s transition. Additional factors which could affect the forward-looking statements can be found in Amalgamated’s Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K filed with the FDIC and available on the FDIC's website at https://efr.fdic.gov/fcxweb/efr/index.html. Amalgamated Bank disclaims any obligation to update or revise any forward-looking statements contained in this release, which speak only as of the date hereof, whether as a result of new information, future events or otherwise, except as required by law.

Media Contact:
Kaye Verville
The Levinson Group
kaye@mollylevinson.com
202-244-1785

Investor Contact:
Jamie Lillis
Solebury Trout
shareholderrelations@amalgamatedbank.com 
800-895-4172

 
Consolidated Statements of Income
(Dollars in thousands, except for per share amount)
 
  Three Months Ended   Nine Months Ended
  September 30,   June 30,   September 30,   September 30,
   2020    2020    2019    2020    2019
  (Unaudited)                
INTEREST AND DIVIDEND INCOME                  
Loans $ 35,602     $ 35,225     $ 35,768     $ 106,440     $ 106,623  
Securities   11,473       11,746       10,542       35,772       30,941  
Federal Home Loan Bank of New York stock   56       66       178       190       679  
Interest-bearing deposits in banks   152       83       209       631       756  
                   
Total interest and dividend income   47,283       47,120       46,697       143,033       138,999  
                   
INTEREST EXPENSE                  
Deposits   2,049       2,681       3,952       8,645       10,396  
Borrowed funds   -       -       988       27       4,216  
                   
Total interest expense   2,049       2,681       4,940       8,672       14,612  
                   
NET INTEREST INCOME   45,234       44,439       41,757       134,361       124,387  
Provision for (recovery of) loan losses   3,394       8,221       (558 )     20,202       3,755  
                   
Net interest income after provision for loan losses   41,840       36,218       42,315       114,159       120,632  
                   
NON-INTEREST INCOME                  
Trust Department fees   3,622       3,980       4,888       11,688       14,117  
Service charges on deposit accounts   2,130       1,850       2,222       6,391       6,161  
Bank-owned life insurance   1,227       1,111       415       2,722       1,243  
Gain (loss) on sale of investment securities available for sale, net   619       486       (50 )     1,605       (135 )
Gain (loss) on sale of loans, net   903       162       81       1,200       (40 )
Gain (loss) on other real estate owned, net   (176 )     (283 )     -       (482 )     (564 )
Equity method investments   4,297       1,289       -       5,586       -  
Other   154       76       103       1,855       643  
                   
Total non-interest income   12,776       8,671       7,659       30,565       21,425  
                   
NON-INTEREST EXPENSE                  
Compensation and employee benefits   17,547       17,334       17,765       52,338       52,187  
Occupancy and depreciation   9,908       4,241       4,298       19,655       12,714  
Professional fees   2,202       1,988       3,120       7,173       8,686  
Data processing   2,916       2,977       2,856       8,157       8,334  
Office maintenance and depreciation   863       818       934       2,538       2,651  
Amortization of intangible assets   342       342       344       1,027       1,031  
Advertising and promotion   1,172       672       684       2,511       1,998  
Other   2,927       2,696       1,885       7,817       6,735  
                   
Total non-interest expense   37,877       31,068       31,886       101,216       94,336  
                   
Income before income taxes   16,739       13,821       18,088       43,508       47,721  
Income tax expense (benefit)   4,259       3,447       4,893       11,109       12,527  
                   
Net income   12,480       10,374       13,195       32,399       35,194  
                   
Net income attributable to noncontrolling interests   -       -       -       -       -  
                   
Net income attributable to Amalgamated Bank and subsidiaries $ 12,480     $ 10,374     $ 13,195     $ 32,399     $ 35,194  
                   
Earnings per common share - basic $ 0.40     $ 0.33     $ 0.41     $ 1.04     $ 1.11  
                   
Earnings per common share - diluted $ 0.40     $ 0.33     $ 0.41     $ 1.04     $ 1.09  
                   


Consolidated Statements of Financial Condition
     
(Dollars in thousands)      
       
  September 30,   December 31,
   2020    2019
Assets (Unaudited)    
Cash and due from banks $ 6,793     $ 7,596  
Interest-bearing deposits in banks   736,268       114,942  
Total cash and cash equivalents   743,061       122,538  
Securities:      
Available for sale, at fair value (amortized cost of $1,482,671 and $1,217,087, respectively)   1,506,900       1,224,770  
Held-to-maturity (fair value of $453,955 and $292,837, respectively)   440,949       292,704  
       
Loans held for sale, at fair value   28,676      
Loans receivable, net of deferred loan origination costs (fees)   3,602,452       3,472,614  
Allowance for loan losses   (48,072 )     (33,847 )
Loans receivable, net   3,554,380       3,438,767  
       
Resell agreements   103,222       -  
Accrued interest and dividends receivable   22,738       19,088  
Premises and equipment, net   13,252       17,778  
Bank-owned life insurance   80,502       80,714  
Right-of-use lease asset   36,917       47,299  
Deferred tax asset   34,180       31,441  
Goodwill and other intangible assets   18,637       19,665  
Other assets   35,029       30,574  
Total assets $ 6,618,443     $ 5,325,338  
Liabilities      
Deposits $ 6,021,000     $ 4,640,982  
Borrowed funds   -       75,000  
Operating leases   54,921       62,404  
Other liabilities   20,025       56,408  
Total liabilities   6,095,946       4,834,794  
       
Commitments and contingencies      
       
Stockholders’ equity      
Common stock, par value $.01 per share (70,000,000 shares authorized;31,049,525 and      
31,523,442 shares issued and outstanding, respectively)   310       315  
Additional paid-in capital   300,779       305,738  
Retained earnings   205,952       181,132  
Accumulated other comprehensive (loss), net of taxes:      
Net unrealized (loss) on securities available for sale, net of taxes   17,483       5,544  
Net unrealized income on post retirement obligations, net of taxes   (2,160 )     (2,319 )
Accumulated other comprehensive income (loss), net of income taxes   15,323       3,225  
Total Amalgamated Bank stockholders' equity   522,364       490,410  
Noncontrolling interests   133       134  
Total stockholders' equity   522,497       490,544  
Total liabilities and stockholders’ equity $ 6,618,443     $ 5,325,338  
       


Select Financial Data
                     
  As of and for the Three Months Ended   As of and for the Nine Months Ended
  September 30,   June 30,   September 30,   September 30,
   2020
   2020
   2019
   2020
   2019
Selected Financial Ratios and Other Data                    
Earnings per share                    
Basic $ 0.40     $ 0.33     $ 0.41     $ 1.04     $ 1.11  
Diluted   0.40       0.33       0.41       1.04       1.09  
Core Earnings per share (non-GAAP)                    
Basic $ 0.54     $ 0.34     $ 0.42     $ 1.17     $ 1.12  
Diluted   0.54       0.34       0.41       1.17       1.10  
Book value per common share   16.82       16.22       15.37       16.82       15.37  
(excluding minority interest)                    
Tangible book value per share (non-GAAP)   16.22       15.61       14.74       16.22       14.74  
Common shares outstanding   31,049,525       31,049,525       31,633,691       31,049,525       31,633,691  
Weighted average common shares   31,049,525       31,022,517       31,809,083       31,160,963       31,802,004  
outstanding, basic                    
Weighted average common shares   31,075,400       31,034,666       32,176,439       31,240,093       32,251,333  
outstanding, diluted                    
                     


Select Financial Data
       
  As of and for the Three   As of and for the Nine
  Months Ended   Months Ended
  September 30,   June 30,   September 30,   September 30,
  2020   2020   2019   2020   2019
                   
Selected Performance Metrics:                  
Return on average assets 0.76 %   0.69 %   1.05 %   0.72 %   0.97 %
Core return on average assets (non-GAAP) 1.03 %   0.70 %   1.06 %   0.81 %   0.98 %
Return on average equity 9.62 %   8.56 %   10.86 %   8.62 %   10.13 %
Core return on average tangible common equity (non-GAAP) 13.44 %   9.07 %   11.43 %   10.11 %   10.71 %
Loan yield 3.97 %   3.97 %   4.22 %   4.02 %   4.36 %
Securities yield 2.24 %   2.59 %   3.28 %   2.66 %   3.33 %
Deposit cost 0.14 %   0.20 %   0.37 %   0.21 %   0.34 %
Net interest margin 2.88 %   3.10 %   3.50 %   3.13 %   3.60 %
Efficiency ratio (1) 65.29 %   58.50 %   64.53 %   61.37 %   64.70 %
Core efficiency ratio (non-GAAP) (1) 54.84 %   57.68 %   64.26 %   57.24 %   64.38 %
                   
                   
                   
Asset Quality Ratios:                  
Nonaccrual loans to total loans 1.41 %   1.24 %   0.53 %   1.41 %   0.53 %
Nonperforming assets to total assets 1.22 %   1.15 %   1.42 %   1.22 %   1.42 %
Allowance for loan losses to nonaccrual loans 95 %   109 %   183 %   95 %   183 %
Allowance for loan losses to total loans 1.34 %   1.36 %   0.96 %   1.34 %   0.96 %
Net charge-offs (recoveries) to average loans 0.59 %   0.06 %   -0.07 %   0.22 %   0.29 %
                   
Capital Ratios:                  
Tier 1 leverage capital ratio 7.39 %   7.69 %   9.03 %   7.39 %   9.03 %
Tier 1 risk-based capital ratio 12.76 %   12.32 %   13.49 %   12.76 %   13.49 %
Total risk-based capital ratio 14.01 %   13.57 %   14.55 %   14.01 %   14.55 %
Common equity tier 1 capital ratio 12.76 %   12.32 %   13.49 %   12.76 %   13.49 %
                   
(1) Efficiency ratio is calculated by dividing total non-interest expense by the sum of net interest income and total non-interest income
                   


Loan and Held-to-Maturity Securities Portfolio Composition
 
(In thousands) At September 30, 2020   At June 30, 2020   At December 31, 2019
  Amount   % of total loans   Amount   % of total loans   Amount   % of total loans
Commercial portfolio:                      
Commercial and industrial $ 660,914     18.4 %   $ 617,579     16.8 %   $ 474,342     13.7 %
Multifamily   974,962     27.1 %     972,129     26.4 %     976,380     28.2 %
Commercial real estate   388,757     10.8 %     404,064     11.0 %     421,947     12.2 %
Construction and land development   61,687     1.7 %     65,259     1.8 %     62,271     1.8 %
Total commercial portfolio   2,086,320     58.0 %     2,059,031     56.0 %     1,934,940     55.9 %
                       
Retail portfolio:                      
Residential real estate lending   1,329,021     37.0 %     1,432,645     38.9 %     1,366,473     39.4 %
Consumer and other   179,507     5.0 %     187,980     5.1 %     163,077     4.7 %
Total retail   1,508,528     42.0 %     1,620,625     44.0 %     1,529,550     44.1 %
Total loans   3,594,848     100.0 %     3,679,656     100.0 %     3,464,490     100.0 %
                       
Net deferred loan origination fees (costs)   7,604           8,336           8,124      
Allowance for loan losses   (48,072 )         (50,010 )         (33,847 )    
Total loans, net $ 3,554,380         $ 3,637,982         $ 3,438,767      
                       
Held-to-maturity securities portfolio:                      
PACE assessments $ 367,393     83.3 %   $ 323,391     87.3 %   $ 263,805     90.1 %
Other securities   73,556     16.7 %     47,107     12.7 %     28,899     9.9 %
Total held-to-maturity securities $ 440,949     100.0 %   $ 370,498     100.0 %   $ 292,704     100.0 %
                       


Net Interest Income Analysis
           
  Three Months Ended   Three Months Ended   Three Months Ended
  September 30, 2020   June 30, 2020   September 30, 2019
(In thousands) Average Balance   Income / Expense   Yield / Rate   Average Balance   Income / Expense   Yield / Rate   Average Balance   Income / Expense   Yield / Rate
                                   
Interest earning assets:                                  
Interest-bearing deposits in banks $ 632,268     $ 152     0.10 %   $ 364,932     $ 83     0.09 %   $ 72,143     $ 209     1.15 %
Securities and FHLB stock   2,045,231       11,528     2.24 %     1,834,892       11,812     2.59 %     1,294,930       10,720     3.28 %
Total loans, net (1)   3,569,313       35,602     3.97 %     3,571,160       35,225     3.97 %     3,363,837       35,768     4.22 %
Total interest earning assets   6,246,812       47,282     3.01 %     5,770,984       47,120     3.28 %     4,730,910       46,697     3.92 %
Non-interest earning assets:                                  
Cash and due from banks   9,239               74,877               6,985          
Other assets   234,248               224,531               228,076          
Total assets $ 6,490,299             $ 6,070,392             $ 4,965,971          
                                   
Interest bearing liabilities:                                  
Savings, NOW and money market deposits $ 2,376,701     $ 1,426     0.24 %   $ 2,313,772     $ 1,755     0.31 %   $ 1,869,675     $ 2,478     0.53 %
Time deposits   321,696       622     0.77 %     370,969       926     1.00 %     417,591       1,474     1.40 %
Total deposits   2,698,397       2,048     0.30 %     2,684,741       2,681     0.40 %     2,287,266       3,952     0.69 %
Federal Home Loan Bank advances   -       -     0.00 %     -       -     0.00 %     166,363       987     2.35 %
Other Borrowings   -       -     0.00 %     -       -     0.00 %     163       1     2.43 %
Total interest bearing liabilities   2,698,397       2,048     0.30 %     2,684,741       2,681     0.40 %     2,453,792       4,940     0.80 %
Non-interest bearing liabilities:                                  
Demand and transaction deposits   3,191,858               2,746,529               1,936,915          
Other liabilities   84,138               151,591               93,056          
Total liabilities   5,974,393               5,582,861               4,483,763          
Stockholders' equity   515,906               487,531               482,208          
Total liabilities and stockholders' equity $ 6,490,299             $ 6,070,392             $ 4,965,971          
                                   
Net interest income / interest rate spread     $ 45,234     2.71 %       $ 44,439     2.88 %       $ 41,757     3.12 %
Net interest earning assets / net interest margin $ 3,548,415         2.88 %   $ 3,086,243         3.10 %   $ 2,277,118         3.50 %
                                   
Total Cost of Deposits         0.14 %           0.20 %           0.37 %
                                   
(1) Amounts are net of deferred origination costs / (fees) and the allowance for loan losses
* Net interest margin includes prepayment penalty income in 3Q20, 2Q20 and 3Q19 of $1,110,011, $239,190 and $0 respectively
                                   


Net Interest Income Analysis
       
  Nine Months Ended   Nine Months Ended
  September 30, 2020   September 30, 2019
(In thousands) Average Balance   Income / Expense   Yield / Rate   Average Balance   Income / Expense   Yield / Rate
                       
Interest earning assets:                      
Interest-bearing deposits in banks $ 395,029     $ 631     0.21 %   $ 71,956     $ 756     1.40 %
Securities and FHLB stock   1,809,188       35,962     2.66 %     1,269,637       31,620     3.33 %
Total loans, net (1)   3,535,096       106,440     4.02 %     3,271,700       106,623     4.36 %
Total interest earning assets   5,739,313       143,033     3.33 %     4,613,293       138,999     4.03 %
Non-interest earning assets:                      
Cash and due from banks   31,138               7,926          
Other assets   227,205               248,707          
Total assets $ 5,997,656             $ 4,869,926          
                       
Interest bearing liabilities:                      
Savings, NOW and money market deposits $ 2,278,267     $ 5,919     0.35 %   $ 1,868,218     $ 6,307     0.45 %
Time deposits   357,774       2,726     1.02 %     448,140       4,089     1.22 %
Total deposits   2,636,041       8,645     0.44 %     2,316,358       10,396     0.60 %
Federal Home Loan Bank advances   2,117       27     1.70 %     227,853       4,199     2.46 %
Other Borrowings    -        -     0.00 %     861       17     2.64 %
Total interest bearing liabilities   2,638,158       8,672     0.44 %     2,545,072       14,612     0.77 %
Non-interest bearing liabilities:                      
Demand and transaction deposits   2,748,088               1,767,232          
Other liabilities   109,586               92,966          
Total liabilities   5,495,832               4,405,270          
Stockholders' equity   501,824               464,656          
Total liabilities and stockholders' equity $ 5,997,656             $ 4,869,926          
                       
Net interest income / interest rate spread     $ 134,361     2.89 %       $ 124,387     3.26 %
Net interest earning assets / net interest margin $ 3,101,155         3.13 %   $ 2,068,221         3.60 %
                       
Total Cost of Deposits         0.21 %           0.34 %
                       
(1) Amounts are net of deferred origination costs / (fees) and the allowance for loan losses
* Net interest margin includes prepayment penalty income in Sep YTD 2020 and Sep YTD 2019 of $2,110,769 and $626,038 respectively
                       


Deposit Portfolio Composition  
(in thousands) September 30, 2020   June 30, 2020   September 30, 2019
           
Noninterest-bearing demand deposit accounts $ 3,357,715     $ 3,089,004     $ 1,963,232  
NOW accounts   192,066       198,653       235,933  
Money market deposit accounts   1,853,373       1,876,540       1,377,747  
Savings accounts   339,516       342,477       337,590  
Time deposits   278,330       363,645       402,877  
Brokered CD   -       -       5,000  
Total deposits $ 6,021,000     $ 5,870,319     $ 4,322,379  
           
* Total deposit balance as of September 30, 2020 excludes off balance sheet Insured Cash Sweep (ICS) balance of $83.9 million
           


  Three Months Ended   Three Months Ended   Three Months Ended
  September 30, 2020   June 30, 2020   September 30, 2019
(In thousands) Average Balance   Average Rate Paid   Average Balance   Average Rate Paid   Average Balance   Average Rate Paid
                             
Noninterest-bearing demand deposit accounts $ 3,191,858     0.00 %   $ 2,746,529     0.00 %   $ 1,936,915     0.00 %
NOW accounts   196,422     0.09 %     237,279     0.17 %     227,525     0.46 %
Money market deposit accounts   1,839,230     0.28 %     1,741,466     0.36 %     1,303,766     0.62 %
Savings accounts   341,049     0.12 %     335,027     0.12 %     338,383     0.23 %
Time deposits   321,696     0.77 %     370,969     1.00 %     410,310     1.40 %
Brokered CD   -     0.00 %     -     0.00 %     7,281     2.76 %
Total deposits $ 5,890,255     0.14 %   $ 5,431,270     0.20 %   $ 4,224,180     0.37 %
                             


Asset Quality
           
  September 30,   June 30,   September 30,
(In thousands)  2020    2020    2019
Loans 90 days past due and accruing $ 9,522     $ -     $ 36  
Nonaccrual loans excluding held for sale loans and restructured loans   17,515       18,901       8,874  
Nonaccrual loans held for sale   -       -       -  
Troubled debt restructured loans - nonaccrual   33,306       26,776       9,495  
Troubled debt restructured loans - accruing   19,919       28,031       52,555  
Other real estate owned   306       503       526  
Impaired securities   44       46       67  
Total nonperforming assets $ 80,612     $ 74,257     $ 71,553  
           
Nonaccrual loans:          
Commercial and industrial $ 25,785     $ 15,742     $ 3,089  
Multifamily   -       -       -  
Commercial real estate   3,500       13,768       3,693  
Construction and land development   10,688       3,652       3,702  
Total commercial portfolio   39,973       33,162       10,484  
           
Residential real estate lending   9,750       11,835       7,433  
Consumer and other   1,098       680       452  
Total retail portfolio   10,848       12,515       7,885  
Total nonaccrual loans $ 50,821     $ 45,677     $ 18,369  
           
           
Nonperforming assets to total assets   1.22 %     1.15 %     1.42 %
Nonaccrual assets to total assets   0.77 %     0.71 %     0.38 %
Nonaccrual loans to total loans   1.41 %     1.24 %     0.53 %
Allowance for loan losses to nonaccrual loans   95 %     109 %     183 %
           

Reconciliation of GAAP to Non-GAAP Financial Measures
The information provided below presents a reconciliation of each of our non-GAAP financial measures to the most directly comparable GAAP financial measure.

  As of and for the Three   As of and for the Nine
  Months Ended   Months Ended
(in thousands) September 30,   June 30,   September 30,   September 30,
   2020    2020    2019    2020    2019
                   
Core operating revenue                  
Net interest income (GAAP) $ 45,234     $ 44,439     $ 41,757     $ 134,361     $ 124,387  
Non interest income (GAAP)   12,776       8,671       7,659       30,565       21,425  
Less: Branch sale loss (gain)(1)   -       34       -       (1,394 )     -  
Less: Securities loss (gain)   (619 )     (486 )     50       (1,605 )     135  
Core operating revenue (non-GAAP) $ 57,391     $ 52,658     $ 49,466     $ 161,927     $ 145,947  
                   
                   
Core non-interest expenses                  
Non-interest expense (GAAP) $ 37,877     $ 31,068     $ 31,886     $ 101,216     $ 94,336  
Less: Branch closure expense(2)   (6,279 )     (695 )     (51 )     (8,330 )     (51 )
Less: Severance (3)   (125 )     -       (47 )     (201 )     (318 )
Core non-interest expense (non-GAAP) $ 31,473     $ 30,373     $ 31,788     $ 92,685     $ 93,967  
                   
Core net income                  
Net Income (GAAP) $ 12,480     $ 10,374     $ 13,195     $ 32,399     $ 35,194  
Less: Branch sale (gain)(1)   -       34       -       (1,394 )     -  
Less: Securities loss (gain)   (619 )     (486 )     50       (1,605 )     135  
Add: Branch closure expense(2)   6,279       695       51       8,330       51  
Add: Severance (3)   125       -       47       201       318  
Less: Tax on notable items   (1,472 )     (61 )     (40 )     (1,412 )     (132 )
Core net income (non-GAAP) $ 16,793     $ 10,556     $ 13,303     $ 36,519     $ 35,566  
                   
Tangible common equity                  
Stockholders' Equity (GAAP) $ 522,497     $ 503,702     $ 486,312     $ 522,497     $ 486,312  
Less: Minority Interest (GAAP)   (133 )     (134 )     (134 )     (133 )     (134 )
Less: Goodwill (GAAP)   (12,936 )     (12,936 )     (12,936 )     (12,936 )     (12,936 )
Less: Core deposit intangible (GAAP)   (5,701 )     (6,043 )     (7,072 )     (5,701 )     (7,072 )
Tangible common equity (non-GAAP) $ 503,727     $ 484,589     $ 466,170     $ 503,727     $ 466,170  
                   
Average tangible common equity                  
Average Stockholders' Equity (GAAP) $ 515,906     $ 487,531     $ 482,208     $ 501,824     $ 464,656  
Less: Minority Interest (GAAP)   (134 )     (134 )     (134 )     (134 )     (134 )
Less: Goodwill (GAAP)   (12,936 )     (12,936 )     (12,936 )     (12,936 )     (12,936 )
Less: Core deposit intangible (GAAP)   (5,868 )     (6,210 )     (7,240 )     (6,209 )     (7,570 )
Average tangible common equity (non-GAAP) $ 496,968     $ 468,250     $ 461,898     $ 482,545     $ 444,015  
                   
Core return on average assets                  
Core net income (numerator) (non-GAAP)   16,793       10,556       13,303       36,519       35,566  
Divided: Total average assets (denominator) (GAAP)   6,490,299       6,070,392       4,965,971       5,997,656       4,869,926  
Core return on average assets (non-GAAP)   1.03 %     0.70 %     1.06 %     0.81 %     0.98 %
                   
Core return on average tangible common equity                  
Core net income (numerator) (non-GAAP)   16,793       10,556       13,303       36,519       35,566  
Divided: Average tangible common equity (denominator) (non-GAAP)   496,968       468,250       461,898       482,545       444,015  
Core return on average tangible common equity (non-GAAP)   13.44 %     9.07 %     11.43 %     10.11 %     10.71 %
                   
Core efficiency ratio                  
Core non-interest expense (numerator) (non-GAAP)   31,473       30,373       31,788       92,685       93,967  
Core operating revenue (denominator) (non-GAAP)   57,391       52,658       49,466       161,927       145,947  
Core efficiency ratio (non-GAAP)   54.84 %     57.68 %     64.26 %     57.24 %     64.38 %
                   
                   
(1) Fixed Asset branch sale in March 2020 
(2) Occupancy and other expense related to closure of branches during our branch rationalization
(3) Salary and COBRA reimbursement expense for positions eliminated  
                   

amalgamated_bank_logo_detail.png

Source: Amalgamated Bank