Amalgamated Financial Corp. Reports Fourth Quarter 2021 Financial Results

January 27, 2022 at 6:25 AM EST

NEW YORK, Jan. 27, 2022 (GLOBE NEWSWIRE) -- Amalgamated Financial Corp. (the “Company” or “Amalgamated”) (Nasdaq: AMAL), the holding company for Amalgamated Bank (the “Bank”), today announced financial results for the fourth quarter ended December 31, 20211.

Fourth Quarter 2021 Highlights

  • Net income of $15.9 million, or $0.50 per diluted share, compared to $14.4 million, or $0.46 per diluted share, for the third quarter of 2021 and $13.8 million, or $0.44 per diluted share for the fourth quarter of 2020.
  • Total assets exceeded $7.0 billion for the first time.
  • Deposits increased $131.8 million to $6.4 billion on a linked quarter basis.
  • Political deposits remained strong and stable at $989.6 million as of December 31, 2021.
  • Cost of deposits was 0.09%, down four basis points from the fourth quarter of 2020.
  • Net loans, not including PACE assessments, increased $189.9 million, or 6.2%, to $3.3 billion, on a linked quarter basis.
  • Total PACE assessments grew $206.4 million, or 49%, on a year over year basis to $627.4 million. Of which, Commercial PACE assessments grew $158.4 million to $175.7 million from $17.3 million on a year over year basis and $6.6 million during the quarter.
  • Net interest margin improved to 2.77% compared to 2.70% for the third quarter of 2021 while declining from 3.06% for the fourth quarter of 2020.
  • Nonaccrual loans improved to $28.2 million or 0.85% of total loans as of December 31, 2021, compared to $45.5 million or 1.46% of total loans on a linked quarter basis.
  • Credit quality improved with classified or criticized assets declining by $79.9 million or 26% to $230.9 million on a linked quarter basis and by $137.4 million or 37% on a year over year basis.
  • Regulatory capital remains above bank “well capitalized” standards, including on a pro-forma basis as of December 31, 2021 after giving effect to the pending Amalgamated Bank of Chicago (“ABOC”) acquisition.
  • Subordinated debt of $85.0 million raised to help fund the ABOC acquisition, now targeted to close early in the second quarter of 2022.

Priscilla Sims Brown, President and Chief Executive Officer, commented, “I am very proud of our results as they clearly highlight the potential that exists within Amalgamated as we execute on our strategic plan. Importantly, we delivered meaningful loan growth, compared to the linked quarter, as our early focus on driving loan growth during the second half of 2021 has started to take hold. We also recruited a talented and experienced leader for our Commercial Real Estate business to manage our team and lending platform, protect our existing book of business, improve credit quality, and gain new share in our markets. This is a key focus and a strategic priority for the year ahead as we strive to deliver our goal of high single digit loan growth in 2022 and sustained profitability. Of note, our deposit franchise remains a competitive advantage for Amalgamated with one of the lowest cost of funds in the industry at 9 basis points. During the fourth quarter, we grew deposits 2% from the linked quarter while our political deposit franchise held steady at approximately $1.0 billion, which exceeded our expectations given the natural contraction that we typically experience following a national election year.”

Brown continued, “We ended the year strongly, with momentum and are well positioned to accelerate growth and profitability into the year ahead. I am very pleased that we were able to attract talent to Amalgamated which demonstrates the unique opportunity we offer in the market. We have a brand and reach in our socially responsible markets which rivals the big banks within an institution where people can lead and make a real impact. This is very appealing as we establish Amalgamated as an employer of choice in the major markets where we do business. Our immediate focus in 2022 is to add experienced bankers and underwriters who can help us to grow our platform and accelerate growth in our focus markets and segments. Our acquisition of Amalgamated Bank of Chicago will provide market expansion into the Midwest while offering significant revenue and cost synergies when the deal closes over the next few months. We have been working closely with the ABOC team to prepare for the integration once the deal closes and are very pleased with the receptivity from the ABOC employees to the potential for the combined bank once we merge.”

Results of Operations, Quarter Ended December 31, 2021

Net income for the fourth quarter of 2021 was $15.9 million, or $0.50 per diluted share, compared to $14.4 million, or $0.46 per diluted share, for the third quarter of 2021 and $13.8 million, or $0.44 per diluted share, for the fourth quarter of 2020. The $1.5 million increase for the fourth quarter of 2021 was primarily due to a $3.7 million increase in net interest income and a $5.7 million increase in non-interest income. These increases were partially offset by a $2.0 million increase in non-interest expense, of which $0.9 million was related to the pending ABOC acquisition, as well as $3.6 million provision expense compared to a $2.3 million provision recovery in the preceding quarter.

Core net income (non-GAAP)2 for the fourth quarter of 2021 was $16.8 million, or $0.53 per diluted share, compared to $14.4 million, or $0.46 per diluted share, for the third quarter of 2021 and $13.8 million, or $0.44 per diluted share, for the fourth quarter of 2020. Excluded from core net income for the fourth quarter of 2021 was $0.1 million of non-interest income losses on the sale of securities and $0.9 million of non-interest expenses related to our planned acquisition of ABOC and $0.1 million of severance costs, and for the third quarter of 2021 was $0.4 million of non-interest income gains on the sale of securities and $0.4 million of non-interest expenses related to our planned acquisition of ABOC. There were no such exclusions from core net income for the fourth quarter of 2020.

Net interest income was $47.1 million for the fourth quarter of 2021, compared to $43.4 million for the third quarter of 2021 and $45.7 million for the fourth quarter of 2020. The $3.7 million increase from the preceding quarter reflected higher interest income on securities and loans, as well as lower interest expense on deposits. The $1.4 million increase from the fourth quarter of 2020 was primarily attributable to higher interest income on securities and lower interest expense on deposits, offset by a decrease in average loans from the prepayment of residential and commercial loans.

Net interest margin was 2.77% for the fourth quarter of 2021, an increase of seven basis points from 2.70% in the third quarter of 2021, and a decrease of 29 basis points from 3.06% in the fourth quarter of 2020. Prepayment penalties earned in loan income contributed two basis points to our net interest margin in the fourth quarter of 2021, compared to one basis point in the third quarter of 2021 and 13 basis points in the fourth quarter of 2020.

Provision for loan losses totaled an expense of $3.6 million for the fourth quarter of 2021 compared to a recovery of $2.3 million in the third quarter of 2021 and an expense of $4.6 million for the fourth quarter of 2020. The expense in the fourth quarter of 2021 was primarily driven by an increase in loan balances, as well as a $1.9 million net charge-off on a multifamily loan, partially offset by improved credit quality and qualitative factors.

Non-interest income was $12.4 million for the fourth quarter of 2021, compared to $6.7 million in the third quarter of 2021 and $10.0 million for the fourth quarter in 2020. The sequential increase of $5.7 million in the fourth quarter of 2021, compared to the preceding quarter, was primarily due to $5.3 million in equity method investment income related to a new investment in a solar initiative. The increase of $2.4 million in the fourth quarter of 2021 compared to the same quarter last year was primarily due to the solar investment income, offset by decreases in gains on sale of loans compared to the corresponding quarter in 2020.

Non-interest expense for the fourth quarter of 2021 was $35.0 million, an increase of $2.0 million from the third quarter of 2021 and an increase of $2.3 million from the fourth quarter of 2020. The increase of $2.0 million from the preceding quarter includes $0.9 million of ABOC acquisition related costs, as well as a $0.7 million increase in data processing expenses related to the modernization of the Trust department. The increase of $2.3 million from the fourth quarter of 2020 is due to the ABOC related costs, as well as an increase of data processing expenses related to the modernization of the Trust department, increased transaction processing costs post COVID-19, and other technology upgrades.

Our provision for income tax expense was $4.9 million for the fourth quarter of 2021, compared to $4.9 million for the third quarter of 2021 and $4.6 million for the fourth quarter of 2020. Our effective tax rate for the fourth quarter of 2021 was 23.6%, compared to 25.4% for the third quarter of 2021 and 25.2% for the fourth quarter of 2020.

Results of Operations, Full Year Ended December 31, 2021

Net income for the year ended December 31, 2021 was $52.9 million, or $1.68 per average diluted share, compared to $46.2 million, or $1.48 per average diluted share, for same period in 2020. The $6.7 million increase was primarily due to a $0.3 million recovery of provision for loan loss compared to a $24.8 million provision for loan loss for the same period in 2020, as well as a $1.6 million decrease in non-interest expense. This recovery of provision was partially offset by a $12.2 million decrease in non-interest income and a $5.7 million decrease in net interest income.

Core net income (non-GAAP)2 for the year ended December 31, 2021 was $54.3 million, or $1.72 per diluted share, compared to $50.3 million or $1.61 per diluted share, for the same period last year. Core net income for the year ended December 31, 2021 excludes ABOC acquisition related costs, severance costs, gains on the sale of securities, and the tax effect of such adjustments. Core net income for the year ended 2020 excludes branch closure expenses, branch sale gains, severance costs, gains on the sale of securities, and the tax effect of such adjustments.

Net interest income was $174.3 million for the year ended December 31, 2021, compared to $180.0 million for the same period in 2020. This decrease of $5.7 million was primarily attributable to a decrease in average loans and lower yields earned on securities and loans. These impacts are partially offset by an increase in average securities and a decrease in average rates paid on deposits.

Provision for loan losses totaled a recovery of $0.3 million for the year ended December 31, 2021, compared to an expense of $24.8 million for the same period in 2020. The recovery for the year ended December 31, 2021 was primarily driven by lower loan balances and improvements in credit quality, offset by charge-offs primarily related to our focus on reducing nonperforming assets.

Non-interest income was $28.4 million for the year ended December 31, 2021, compared to $40.6 million for the same period in 2020, a decrease of $12.2 million. This decrease is primarily due to the tax credits on equity investment projects being in a loss position compared to a gain position in the prior year, as well as a $1.4 million gain on the sale of a branch reported in other non-interest income in the prior year, and a $1.9 million decrease in Trust department fees primarily attributed to the run-off of the ULTRA real estate fund, which ceased earning revenues in 2020.

Non-interest expense for the year ended December 31, 2021 was $132.3 million, a decrease of $1.6 million from $133.9 million for the year ended December 31, 2020. The decrease was primarily due to a $9.0 million decrease in occupancy and depreciation expense due to the branch closures in the prior year and lower rent expense in the current year, offset by a $1.8 million increase in professional fees mainly related to our holding company formation and chief executive officer search, a $4.7 million increase in data processing mainly related to the modernization of our Trust Department and increased transaction processing costs post COVID-19, and a $1.2 million increase in other expenses mainly related to insurance costs, reserves for unused loan commitments, and foreclosure recoveries that were recognized in the prior year.

We had income tax expense of $17.8 million for the year ended December 31, 2021, compared to $15.8 million for the same period in 2020. Our effective tax rate was 25.2% for the year ended December 31, 2021, compared to 25.4% for the same period in 2020.

Financial Condition

Total assets were $7.1 billion at December 31, 2021, compared to $6.0 billion at December 31, 2020. The increase of $1.1 billion was driven primarily by a $291.7 million increase in cash and cash equivalents and a $922.7 million increase in investment securities, of which $206.4 million was from PACE assessments, which was partially offset by a $169.9 million decrease in loans receivable, net.

Total loans, net at December 31, 2021 were $3.3 billion, a decrease of $169.9 million, or 4.9%, compared to December 31, 2020. The decrease in loans was primarily driven by increased refinancing activity by existing customers as well as payoffs throughout the year.

Deposits at December 31, 2021 were $6.4 billion, an increase of $1.1 billion, or 19.1%, as compared to $5.3 billion as of December 31, 2020. Deposits held by politically active customers, such as campaigns, PACs, advocacy-based organizations, and state and national party committees were $989.6 million as of December 31, 2021, an increase of $386.8 million compared to $602.8 million as of December 31, 2020.

Nonperforming assets totaled $54.6 million, or 0.77% of period-end total assets at December 31, 2021, a decrease of $27.6 million, compared with $82.2 million, or 1.38% of period-end total assets at December 31, 2020. The decrease in nonperforming assets at December 31, 2021 compared to December 31, 2020 was primarily driven by the payoff of $11.2 million of non-accruing construction loans, $3.5 million of multifamily loans, and $2.6 million of C&I loans, as well as a sale of $4.5 million nonperforming residential loans, and a partial charge-off and transfer of a $3.2 million multifamily loan to held-for-sale.

The allowance for loan losses decreased $5.7 million to $35.9 million at December 31, 2021 from $41.6 million at December 31, 2020, primarily due to improvements in credit quality. At December 31, 2021, we had $53.2 million of impaired loans for which a specific allowance of $5.1 million was made, compared to $80.5 million of impaired loans at December 31, 2020 for which a specific allowance of $6.2 million was made. The ratio of allowance to total loans was 1.08% at December 31, 2021 and 1.19% at December 31, 2020.

Capital

As of December 31, 2021, our Common Equity Tier 1 Capital Ratio was 12.98%, Total Risk-Based Capital Ratio was 15.95%, and Tier-1 Leverage Capital Ratio was 7.62%, compared to 13.11%, 14.25% and 7.97%, respectively, as of December 31, 2020. The increase in our Total Risk-Based Capital Ratio was primarily due to the issuance of $85.0 million of subordinated debt, due to mature in 2031, the net proceeds from which will be used for general business purposes, including the funding of the ABOC acquisition. Stockholders’ equity at December 31, 2021 was $563.9 million, compared to $535.8 million at December 31, 2020. The increase in stockholders’ equity was driven by $52.9 million of net income, partially offset by a $11.8 million decrease in accumulated other comprehensive income due to the mark to market on our securities portfolio and $3.0 million decrease in additional paid-in capital.

Our tangible book value per share was $17.56 as of December 31, 2021 compared to $16.66 as of December 31, 2020.

Conference Call

As previously announced, Amalgamated Financial Corp. will host a conference call to discuss its fourth quarter and full year 2021 results today, January 27, 2022 at 11:00am (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 Financial Corp. Fourth Quarter 2021 Earnings Call. A replay of the conference call will be available within two hours of the conclusion of the call and can be accessed both online and by dialing 1-844-512-2921 (international callers please dial 1-412-317-6671). The pin to access the telephone replay is 13726056. The replay will be available until February 3, 2022.

A live audio webcast of the conference call will be available on the website at https://ir.amalgamatedbank.com/.

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

About Amalgamated Financial Corp.

Amalgamated Financial Corp. is a Delaware public benefit corporation and a bank holding company engaged in commercial banking and financial services through its wholly-owned subsidiary, Amalgamated Bank. Amalgamated Bank is a New York-based full-service commercial bank and a chartered trust company with a combined network of five branches across New York City, Washington D.C., and San Francisco, and a commercial office in Boston. Amalgamated Bank 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 Bank provides commercial banking and trust services nationally and offers a full range of products and services to both commercial and retail customers. Amalgamated Bank is a proud member of the Global Alliance for Banking on Values and is a certified B Corporation®. As of December 31, 2021, our total assets were $7.1 billion, total net loans were $3.3 billion, and total deposits were $6.4 billion. Additionally, as of December 31, 2021, our trust business held $40.2 billion in assets under custody and $17.3 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,” “Average 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 December 31, 2021 versus certain periods in 2021 and 2020 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 acquisitions, 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, acquisition 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” 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 release include statements about our planned acquisition of ABOC. 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) our inability to maintain the historical growth rate of the loan portfolio; (iv) changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments; (v) the impact of competition with other financial institutions, including pricing pressures and the resulting impact on our results, including as a result of compression to net interest margin; (vi) greater than anticipated adverse conditions in the national or local economies including in our 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; (vii) fluctuations or unanticipated changes in interest rates on loans or deposits or that affect the yield curve; (viii) the results of regulatory examinations; (ix) potential deterioration in real estate values; (x) changes in legislation, regulation, policies, or administrative practices, whether by judicial, governmental, or legislative action; (xi) the risk that the preliminary financial information reported herein and our current preliminary analysis will be different when our review is finalized; (xii) increased competition for experienced executives in the banking industry; and (xiii) risks related to our proposed acquisition of ABOC, including, among others, that the acquisition does not close when expected or at all because conditions to closing are not satisfied on a timely basis or at all, or that financial projections from the acquisition are not realized. Additional factors which could affect the forward-looking statements can be found in our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K filed with the SEC and available on the SEC’s website at https://www.sec.gov/. We disclaim 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.

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


Consolidated Statements of Income (unaudited)

  Three Months Ended   Year Ended
  December 31,   September 30,   December 31,   December 31,
($ in thousands) 2021   2021   2020   2021   2020
INTEREST AND DIVIDEND INCOME                  
Loans $ 32,138     $ 29,915     $ 35,544   $ 123,318     $ 141,983  
Securities   16,511       14,612       11,816     56,387       47,588  
Federal Home Loan Bank of New York stock   38       43       36     170       227  
Interest-bearing deposits in banks   200       230       66     651       697  
Total interest and dividend income   48,887       44,800       47,462     180,526       190,495  
INTEREST EXPENSE                  
Deposits   1,407       1,413       1,807     5,823       10,452  
Borrowed funds   399                 399       27  
Total interest expense   1,806       1,413       1,807     6,222       10,479  
NET INTEREST INCOME   47,081       43,387       45,655     174,304       180,016  
Provision for (recovery of) loan losses   3,568       (2,276 )     4,589     (287 )     24,791  
Net interest income after provision for loan losses   43,513       45,663       41,066     174,591       155,225  
NON-INTEREST INCOME                  
Trust Department fees   2,881       3,353       3,533     13,352       15,222  
Service charges on deposit accounts   2,414       2,466       2,811     9,355       9,201  
Bank-owned life insurance   530       539       363     2,388       3,085  
Gain (loss) on sale of securities   (106 )     413           649       1,605  
Gain (loss) on sale of loans, net   181       280       1,320     1,887       2,520  
Gain (loss) on other real estate owned, net                   (407 )     (482 )
Equity method investments   5,870       (483 )     1,825     150       7,411  
Other   591       134       188     1,015       2,042  
Total non-interest income   12,361       6,702       10,040     28,389       40,604  
NON-INTEREST EXPENSE                  
Compensation and employee benefits   17,359       17,482       17,082     69,844       69,421  
Occupancy and depreciation   3,730       3,440       3,385     14,023       23,040  
Professional fees   3,742       2,348       4,033     12,961       11,205  
Data processing   5,194       4,521       3,174     16,042       11,330  
Office maintenance and depreciation   695       887       776     3,057       3,314  
Amortization of intangible assets   302       301       342     1,207       1,370  
Advertising and promotion   982       1,023       1,003     3,230       3,514  
Other   3,028       3,032       2,875     11,891       10,692  
Total non-interest expense   35,032       33,034       32,670     132,255       133,886  
Income before income taxes   20,842       19,331       18,436     70,725       61,943  
Income tax expense (benefit)   4,918       4,915       4,646     17,788       15,755  
Net income   15,924       14,416       13,790     52,937       46,188  
Net income attributable to Amalgamated Financial Corp. $ 15,924     $ 14,416     $ 13,790   $ 52,937     $ 46,188  
Earnings per common share - basic $ 0.51     $ 0.46     $ 0.44   $ 1.70     $ 1.48  
Earnings per common share - diluted $ 0.50     $ 0.46     $ 0.44   $ 1.68     $ 1.48  


Consolidated Statements of Financial Condition

($ in thousands) December 31,
2021
  December 31,
2020
Assets (unaudited)    
Cash and due from banks $ 8,622     $ 7,736  
Interest-bearing deposits in banks   321,863       31,033  
Total cash and cash equivalents   330,485       38,769  
Securities:      
Available for sale, at fair value (amortized cost of $2,103,049 and $1,513,409, respectively)   2,113,410       1,539,862  
Held-to-maturity (fair value of $849,704 and $502,425, respectively)   843,569       494,449  
Loans held for sale   2,279       11,178  
Loans receivable, net of deferred loan origination costs (fees)   3,313,224       3,488,895  
Allowance for loan losses   (35,866 )     (41,589 )
Loans receivable, net   3,277,358       3,447,306  
       
Resell agreements   229,018       154,779  
Accrued interest and dividends receivable   28,820       23,970  
Premises and equipment, net   11,735       12,977  
Bank-owned life insurance   107,266       105,888  
Right-of-use lease asset   33,115       36,104  
Deferred tax asset   26,719       36,079  
Goodwill   12,936       12,936  
Other intangible assets   4,151       5,359  
Equity investments   6,856       11,735  
Other assets   51,328       47,240  
Total assets $ 7,079,045     $ 5,978,631  
Liabilities      
Deposits $ 6,356,255     $ 5,338,711  
Subordinated Debt   85,000        
Operating leases   48,160       53,173  
Other liabilities   25,755       50,926  
Total liabilities $ 6,515,170     $ 5,442,810  
       
Commitments and contingencies          
       
Stockholders’ equity      
Common stock, par value $.01 per share (70,000,000 shares authorized; 31,130,143 and 31,049,525 shares issued and outstanding, respectively)   311       310  
Additional paid-in capital   297,975       300,989  
Retained earnings   260,047       217,213  
Accumulated other comprehensive income (loss), net of income taxes   5,409       17,176  
Total Amalgamated Financial Corp. stockholders’ equity   563,742       535,688  
Noncontrolling interests   133       133  
Total stockholders’ equity   563,875       535,821  
Total liabilities and stockholders’ equity $ 7,079,045     $ 5,978,631  


Select Financial Data

  As of and for the   As of and for the
  Three Months Ended   Year Ended
  December 31,   September 30,   December 31,   December 31,
(Shares in thousands) 2021   2021   2020   2021   2020
Selected Financial Ratios and Other Data:                  
Earnings                  
Basic $ 0.51   $ 0.46   $ 0.44   1.70   1.48
Diluted   0.50     0.46     0.44   1.68   1.48
Core net income (non-GAAP)                  
Basic $ 0.54   $ 0.46   $ 0.44   1.75   1.62
Diluted   0.53     0.46     0.44   1.72   1.61
Book value per common share (excluding minority interest)   18.11     17.89     17.25   18.11   17.25
Tangible book value per share (non-GAAP)   17.56     17.33     16.66   17.56   16.66
Common shares outstanding   31,130     31,097     31,050   31,130   31,050
Weighted average common shares outstanding, basic   31,108     31,094     31,050   31,104   31,133
Weighted average common shares outstanding, diluted   31,516     31,462     31,145   31,512   31,229


Select Financial Data

  As of and for the   As of and for the
  Three Months Ended   Year Ended
  December 31,   September 30,   December 31,   December 31,
  2021   2021   2020   2021   2020
Selected Performance Metrics:                  
Return on average assets 0.90 %   0.86 %   0.89 %   0.81 %   0.76 %
Core return on average assets (non-GAAP) 0.95 %   0.86 %   0.89 %   0.83 %   0.83 %
Return on average equity 11.23 %   10.29 %   10.34 %   9.59 %   9.07 %
Core return on average tangible common equity (non-GAAP) 12.20 %   10.62 %   10.72 %   10.16 %   10.27 %
Average equity to average assets 8.02 %   8.38 %   8.58 %   8.40 %   8.50 %
Tangible common equity to tangible assets 7.74 %   7.88 %   8.65 %   7.74 %   8.65 %
Loan yield 4.01 %   3.84 %   4.04 %   3.88 %   4.03 %
Securities yield 2.18 %   2.19 %   2.21 %   2.17 %   2.53 %
Deposit cost 0.09 %   0.09 %   0.13 %   0.10 %   0.19 %
Net interest margin 2.77 %   2.70 %   3.06 %   2.77 %   3.11 %
Efficiency ratio (1) 58.94 %   65.95 %   58.66 %   65.25 %   60.69 %
Core efficiency ratio (non-GAAP) (1) 57.18 %   65.71 %   58.66 %   64.24 %   57.60 %
                   
Asset Quality Ratios:                  
Nonaccrual loans to total loans 0.85 %   1.46 %   1.75 %   0.85 %   1.75 %
Nonperforming assets to total assets 0.77 %   0.99 %   1.38 %   0.77 %   1.38 %
Allowance for loan losses to nonaccrual loans 127.10 %   78.83 %   68.26 %   127.10 %   68.26 %
Allowance for loan losses to total loans 1.08 %   1.15 %   1.19 %   1.08 %   1.19 %
Annualized net charge-offs (recoveries) to average loans 0.44 %   -0.02 %   1.24 %   0.17 %   0.48 %
                   
Capital Ratios:                  
Tier 1 leverage capital ratio 7.62 %   7.85 %   7.97 %   7.62 %   7.97 %
Tier 1 risk-based capital ratio 12.98 %   13.98 %   13.11 %   12.98 %   13.11 %
Total risk-based capital ratio 15.95 %   14.99 %   14.25 %   15.95 %   14.25 %
Common equity tier 1 capital ratio 12.98 %   13.98 %   13.11 %   12.98 %   13.11 %
                   
(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 December 31, 2021   At September 30, 2021   At December 31, 2020
  Amount   % of total
loans
  Amount   % of total
loans
  Amount   % of total
loans
Commercial portfolio:                      
Commercial and industrial $ 729,385     22.0 %   $ 628,388     20.2 %   $ 677,192     19.5 %
Multifamily   821,801     24.8 %     826,143     26.5 %     947,177     27.2 %
Commercial real estate   370,429     11.2 %     346,996     11.1 %     372,736     10.7 %
Construction and land development   31,539     1.0 %     34,863     1.1 %     56,087     1.6 %
Total commercial portfolio   1,953,154     59.0 %     1,836,390     58.9 %     2,053,192     59.0 %
                       
Retail portfolio:                      
Residential real estate lending   1,063,682     32.2 %     1,032,947     33.1 %     1,238,697     35.5 %
Consumer and other   291,818     8.8 %     249,050     8.0 %     190,676     5.5 %
Total retail   1,355,500     41.0 %     1,281,997     41.1 %     1,429,373     41.0 %
Total loans   3,308,654     100.0 %     3,118,387     100.0 %     3,482,565     100.0 %
                       
Net deferred loan origination costs (fees)   4,570           4,942           6,330      
Allowance for loan losses   (35,866 )         (35,863 )         (41,589 )    
Total loans, net $ 3,277,358         $ 3,087,466         $ 3,447,306      
                       
Held-to-maturity securities portfolio:                      
PACE assessments   627,394     74.4 %     627,195     86.5 %     421,036     85.2 %
Other securities   216,175     25.6 %     97,881     13.5 %     73,413     14.8 %
Total held-to-maturity securities $ 843,569     100.0 %   $ 725,076     100.0 %   $ 494,449     100.0 %


Net Interest Income Analysis

 

  Three Months Ended
  December 31, 2021   September 30, 2021   December 31, 2020
(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 $ 561,027   $ 200   0.14 %   $ 632,526   $ 230   0.14 %   $ 299,881   $ 66   0.09 %
Securities and FHLB stock   3,014,586     16,549   2.18 %     2,659,803     14,655   2.19 %     2,133,957     11,852   2.21 %
Total loans, net (1)(2)   3,177,729     32,138   4.01 %     3,087,744     29,915   3.84 %     3,503,929     35,544   4.04 %
Total interest earning assets   6,753,342     48,887   2.87 %     6,380,073     44,800   2.79 %     5,937,767     47,462   3.18 %
Non-interest earning assets:                                  
Cash and due from banks   8,072             8,464             7,594        
Other assets   249,476             243,969             237,628        
Total assets $ 7,010,890           $ 6,632,506           $ 6,182,989        
                                   
Interest bearing liabilities:                                  
Savings, NOW and money market deposits $ 2,765,380   $ 1,220   0.18 %   $ 2,641,719   $ 1,173   0.18 %   $ 2,356,137   $ 1,384   0.23 %
Time deposits   215,562     187   0.34 %     241,009     240   0.40 %     268,896     423   0.63 %
Total deposits   2,980,942     1,407   0.19 %     2,882,728     1,413   0.19 %     2,625,033     1,807   0.27 %
Other Borrowings   49,891     399   3.17 %           %           %
Total interest bearing liabilities   3,030,833     1,806   0.24 %     2,882,728     1,413   0.19 %     2,625,033     1,807   0.27 %
Non-interest bearing liabilities:                                  
Demand and transaction deposits   3,290,932             3,077,231             2,947,075        
Other liabilities   126,746             116,790             80,529        
Total liabilities   6,448,511             6,076,749             5,652,637        
Stockholders’ equity   562,379             555,757             530,352        
Total liabilities and stockholders’ equity $ 7,010,890           $ 6,632,506           $ 6,182,989        
                                   
Net interest income / interest rate spread     $ 47,081   2.63 %       $ 43,387   2.60 %       $ 45,655   2.91 %
Net interest earning assets / net interest margin $ 3,722,509       2.77 %   $ 3,497,345       2.70 %   $ 3,312,734       3.06 %
                                   
Total Cost of Deposits         0.09 %           0.09 %           0.13 %

 

 

(1) Amounts are net of deferred origination costs (fees) and the allowance for loan losses
(2) Includes prepayment penalty interest income in 4Q2021, 3Q2021, and 4Q2020 of $353, $169, and $1,987, respectively (in thousands)


Net Interest Income Analysis

  Year Ended
  December 31, 2021   December 31, 2020
(In thousands) Average
Balance
Income /
Expense
Yield /
Rate
  Average
Balance
Income /
Expense
Yield /
Rate
                       
Interest earning assets:                      
Interest-bearing deposits in banks $ 521,681   $ 651   0.12 %   $ 371,112   $ 697   0.19 %
Securities and FHLB stock   2,600,494     56,557   2.17 %     1,890,824     47,815   2.53 %
Total loans, net (1)(2)   3,180,093     123,318   3.88 %     3,527,261     141,983   4.03 %
Total interest earning assets   6,302,268     180,526   2.86 %     5,789,197     190,495   3.29 %
Non-interest earning assets:                      
Cash and due from banks   7,853             25,220        
Other assets   259,718             229,825        
Total assets $ 6,569,839           $ 6,044,242        
                       
Interest bearing liabilities:                      
Savings, NOW and money market deposits $ 2,622,584   $ 4,788   0.18 %   $ 2,297,841   $ 7,303   0.32 %
Time deposits   248,507     1,035   0.42 %     335,433     3,149   0.94 %
Total deposits   2,871,091     5,823   0.20 %     2,633,274     10,452   0.40 %
Federal Home Loan Bank advances   123       0.00 %     1,585     27   1.70 %
Other Borrowings   12,575     399   3.17 %           %
Total interest bearing liabilities   2,883,789     6,222   0.22 %     2,634,859     10,479   0.40 %
Non-interest bearing liabilities:                      
Demand and transaction deposits   3,017,621             2,798,106        
Other liabilities   116,256             102,282        
Total liabilities   6,017,666             5,535,247        
Stockholders’ equity   552,173             508,995        
Total liabilities and stockholders’ equity $ 6,569,839           $ 6,044,242        
                       
Net interest income / interest rate spread     $ 174,304   2.64 %       $ 180,016   2.89 %
Net interest earning assets / net interest margin $ 3,418,479       2.77 %   $ 3,154,338       3.11 %
                       
Total Cost of Deposits         0.10 %           0.19 %

(1) Amounts are net of deferred origination costs (fees) and the allowance for loan losses
(2) Includes prepayment penalty interest income in December YTD 2021 and December YTD 2020 of $1,669 and $4,097, respectively (in thousands)


Deposit Portfolio Composition

(In thousands) December 31, 2021   September 30, 2021   December 31, 2020
           
Non-interest bearing demand deposit accounts $ 3,335,005   $ 3,189,155   $ 2,603,274
NOW accounts   210,844     206,610     205,653
Money market deposit accounts   2,227,953     2,241,914     1,914,391
Savings accounts   375,301     364,568     343,368
Time deposits   207,152     222,259     272,025
Total deposits $ 6,356,255   $ 6,224,506   $ 5,338,711


  Three Months Ended
  December 31, 2021   September 30, 2021   December 31, 2020
(In thousands) Average
Balance
  Average
Rate Paid
  Average
Balance
  Average
Rate Paid
  Average
Balance
  Average
Rate Paid
                       
Non-interest bearing demand deposit accounts $ 3,290,932   0.00 %   $ 3,077,231   0.00 %   $ 2,947,075   0.00 %
NOW accounts   204,556   0.09 %     205,417   0.09 %     194,555   0.08 %
Money market deposit accounts   2,190,423   0.20 %     2,066,830   0.20 %     1,823,391   0.27 %
Savings accounts   370,401   0.10 %     369,472   0.10 %     338,192   0.12 %
Time deposits   215,562   0.34 %     241,009   0.40 %     268,896   0.62 %
Total deposits $ 6,271,874   0.09 %   $ 5,959,959   0.09 %   $ 5,572,109   0.13 %


Asset Quality

(In thousands) December 31, 2021   September 30, 2021   December 31, 2020
Loans 90 days past due and accruing $     $     $ 1,404  
Nonaccrual loans excluding held for sale loans and restructured loans   14,722       24,960       40,039  
Nonaccrual loans held for sale   1,000              
Troubled debt restructured loans - nonaccrual   13,497       20,534       20,885  
Troubled debt restructured loans - accruing   24,997       21,958       19,553  
Other real estate owned   307       307       306  
Impaired securities   63       64       47  
Total nonperforming assets $ 54,586     $ 67,823     $ 82,234  
           
Nonaccrual loans:          
Commercial and industrial $ 8,313     $ 13,709     $ 12,444  
Multifamily   2,907       6,079       9,575  
Commercial real estate   4,054       4,023       3,433  
Construction and land development               11,184  
Total commercial portfolio   15,274       23,811       36,636  
           
Residential real estate lending   12,525       20,797       23,656  
Consumer and other   420       886       632  
Total retail portfolio   12,945       21,683       24,288  
Total nonaccrual loans $ 28,219     $ 45,494     $ 60,924  
           
Nonaccrual loans to total loans   0.85 %     1.46 %     1.75 %
Nonperforming assets to total assets   0.77 %     0.99 %     1.38 %
Allowance for loan losses to nonaccrual loans   127.10 %     78.83 %     68.26 %
Allowance for loan losses to total loans   1.08 %     1.15 %     1.19 %
Annualized net charge-offs (recoveries) to average loans   0.44 %     -0.02 %     1.24 %


Credit Quality

  December 31, 2021
($ in thousands) Pass   Special Mention   Substandard   Doubtful   Total
Commercial and industrial $ 693,312   $ 10,165   $ 25,908   $   $ 729,385
Multifamily   721,869     48,804     51,128         821,801
Commercial real estate   296,261     13,947     60,221         370,429
Construction and land development   24,063         7,476         31,539
Residential real estate lending   1,050,865     292     12,525         1,063,682
Consumer and other   291,398         420         291,818
Total loans $ 3,077,768   $ 73,208   $ 157,678   $   $ 3,308,654


  September 30, 2021
($ in thousands) Pass   Special Mention   Substandard   Doubtful   Total
Commercial and industrial $ 579,429   $ 22,655   $ 25,850   $ 454   $ 628,388
Multifamily   696,898     83,851     42,221     3,173     826,143
Commercial real estate   243,903     26,815     76,278         346,996
Construction and land development   27,387         7,476         34,863
Residential real estate lending   1,011,856     294     20,797         1,032,947
Consumer and other   248,164         886         249,050
Total loans $ 2,807,637   $ 133,615   $ 173,508   $ 3,627   $ 3,118,387


  December 31, 2020
($ in thousands) Pass   Special Mention   Substandard   Doubtful   Total
Commercial and industrial $ 627,553   $ 16,407   $ 32,770   $ 462   $ 677,192
Multifamily   775,605     138,090     33,482         947,177
Commercial real estate   276,712     41,420     54,604         372,736
Construction and land development   28,967     15,936     11,184         56,087
Residential real estate lending   1,215,417         23,280         1,238,697
Consumer and other   190,044         632         190,676
Total loans $ 3,114,298   $ 211,853   $ 155,952   $ 462   $ 3,482,565


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   As of and for the
  Three Months Ended   Year Ended
(in thousands) December 31,
2021
  September 30,
2021
  December 31,
2020
  December 31,
2021
  December 31,
2020
Core operating revenue                  
Net Interest income (GAAP) $ 47,081     $ 43,387     $ 45,655     $ 174,304     $ 180,016  
Non-interest income   12,361       6,702       10,040       28,389       40,604  
Less: Branch sale (gain) loss (1)                           (1,394 )
Less: Securities (gain) loss   106       (413 )           (649 )     (1,605 )
Core operating revenue (non-GAAP) $ 59,548     $ 49,676     $ 55,695     $ 202,044     $ 217,621  
                   
Core non-interest expense                  
Non-interest expense (GAAP) $ 35,032     $ 33,034     $ 32,670     $ 132,255     $ 133,886  
Less: Branch closure expense (2)                           (8,330 )
Less: Severance (3)   (54 )                 (1,144 )     (201 )
Less: ABOC   (930 )     (392 )           (1,322 )      
Core non-interest expense (non-GAAP) $ 34,048     $ 32,642     $ 32,670     $ 129,789     $ 125,355  
                   
Core net income                  
Net Income (GAAP) $ 15,924     $ 14,416     $ 13,790     $ 52,937     $ 46,188  
Less: Branch sale (gain) loss (1)                           (1,394 )
Less: Securities (gain) loss   106       (413 )           (649 )     (1,605 )
Add: Branch closure expense (2)                           8,330  
Add: Severance (3)   54                   1,144       201  
Add: ABOC   930       392             1,322        
Less: Tax on notable items   (257 )     5             (457 )     (1,407 )
Core net income (non-GAAP)   16,757       14,400       13,790       54,297       50,313  
                   
Tangible common equity                  
Stockholders’ Equity (GAAP) $ 563,875     $ 556,390     $ 535,821     $ 563,875     $ 535,821  
Less: Minority Interest   (133 )     (133 )     (133 )     (133 )     (133 )
Less: Goodwill   (12,936 )     (12,936 )     (12,936 )     (12,936 )     (12,936 )
Less: Core deposit intangible   (4,151 )     (4,453 )     (5,358 )     (4,151 )     (5,358 )
Tangible common equity (non-GAAP) $ 546,655     $ 538,868     $ 517,394     $ 546,655     $ 517,394  
                   
Average tangible common equity                  
Average Stockholders’ Equity (GAAP) $ 562,379     $ 555,757     $ 530,352     $ 552,173     $ 508,995  
Less: Minority Interest   (133 )     (133 )     (133 )     (133 )     (134 )
Less: Goodwill   (12,936 )     (12,936 )     (12,936 )     (12,936 )     (12,936 )
Less: Core deposit intangible   (4,299 )     (4,602 )     (5,525 )     (4,748 )     (6,037 )
Average tangible common equity (non-GAAP) $ 545,011     $ 538,086     $ 511,758     $ 534,356     $ 489,888  
                   
Core return on average assets                  
Core net income (non-GAAP) $ 16,757     $ 14,400     $ 13,790     $ 54,297     $ 50,313  
Divided: Total average assets   7,010,890       6,632,506       6,182,989       6,569,840       6,044,242  
Core return on average assets (non-GAAP)   0.95 %     0.86 %     0.89 %     0.83 %     0.83 %
                   
Core return on average tangible common equity                  
Core net income (non-GAAP) $ 16,757     $ 14,400     $ 13,790     $ 54,297     $ 50,313  
Divided: Average tangible common equity   545,011       538,086       511,758       534,356       489,888  
Core return on average tangible common equity (non-GAAP)   12.20 %     10.62 %     10.72 %     10.16 %     10.27 %
                   
Core efficiency ratio                  
Core non-interest expense (non-GAAP) $ 34,048     $ 32,642     $ 32,670     $ 129,789     $ 125,355  
Core operating revenue (non-GAAP)   59,548       49,676       55,695       202,044       217,621  
Core efficiency ratio (non-GAAP)   57.18 %     65.71 %     58.66 %     64.24 %     57.60 %

(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

[1] Effective March 1, 2021, the Company acquired all of the outstanding stock of the Bank in a reorganization effected under New York law and in accordance with the terms of a Plan of Acquisition dated September 4, 2020. In this release, unless the context indicates otherwise, references to “we,” “us,” and “our” refer to the Company and the Bank. However, if the discussion relates to a period before the effective date, the terms refer only to the Bank.
[2] Reconciliations of non-GAAP financial measures to the most comparable GAAP measure are set forth on the last page of the financial information accompanying this press release and may also be found on our website, www.amalgamatedbank.com


Primary Logo

Source: Amalgamated Financial Corp.