UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_____________
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): April 22, 2021
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||||||||
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (212 ) 895-8988
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR § 230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR § 240.12b-2).
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.01 Results of Operations and Financial Condition.
On April 22, 2021, Amalgamated Financial Corp. (the “Company”) issued a press release announcing financial results for the first quarter ended March 31, 2021. The press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information in this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.
Item 7.01 Regulation FD Disclosure.
On April 22, 2021, the Company will hold an earnings conference call and webcast at 10:00 a.m. (Eastern Time) to discuss financial results for the first quarter ended March 31, 2021. The press release contains information about how to access the conference call and webcast. A copy of the slide presentation to be used during the earnings call and webcast is furnished as Exhibit 99.2 to this Current Report on Form 8-K. The slide presentation is also available on our website, www.amalgamatedbank.com, under the “Investor Relations” section.
The information in this Item 7.01, including Exhibit 99.2, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits The following exhibit index lists the exhibits that are either filed or furnished with this Current Report on Form 8-K:
EXHIBIT INDEX
Exhibit No. Description
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| AMALGAMATED FINANCIAL CORP. | |||||||||||
By: | /s/ Jason Darby | ||||||||||
Name: | Jason Darby | ||||||||||
Title: | Chief Accounting Officer | ||||||||||
Date: | |||||||||||
2
Amalgamated Financial Corp. Reports First Quarter 2021 Financial Results
NEW YORK – (Globe Newswire) -- April 22, 2021: Amalgamated Financial Corp. (the “Company” or “Amalgamated”) (Nasdaq: AMAL), the holding company for Amalgamated Bank (the “Bank”), today announced financial results for the first quarter ended March 31, 2021.
On March 1, 2021 (the “Effective Date”), the Company acquired all of the outstanding stock of the Bank in a statutory share exchange transaction (the “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.
First Quarter 2021 Highlights
•Net income of $12.2 million, or $0.39 per diluted share, compared to $13.8 million, or $0.44 per diluted share, for the fourth quarter of 2020 and $9.5 million, or $0.30 per diluted share for the first quarter of 2020
•Core net income (non-GAAP)[1] of $13.0 million, or $0.41 per diluted share, compared to $13.8 million, or $0.44 per diluted share for the fourth quarter of 2020 and $9.2 million, or $0.29 per diluted share, for the first quarter of 2020
•Deposit increase of $381.4 million to $5.7 billion compared to a balance of $5.3 billion on December 31, 2020
•Loan decrease of $224.5 million to $3.2 billion due to increased prepayment activity, compared to a balance of $3.4 billion on December 31, 2020
•Growth in PACE assessments of $30.6 million, or 29.5% annualized, from a balance of $421.0 million on December 31, 2020
•Cost of deposits was 0.11%, compared to 0.13% for the fourth quarter of 2020 and 0.33% for the first quarter of 2020
•Net interest margin was 2.85%, compared to 3.06% for the fourth quarter of 2020 and 3.46% for the first quarter of 2020
•Common Equity Tier 1, Total Risk-Based, and Tier 1 Leverage capital ratios were 13.70%, 14.74%, and 8.06%, respectively, at March 31, 2021
•Total nonperforming assets were $81.0 million or 1.27% of total assets as of March 31, 2021, compared to $82.2 million or 1.38% of total assets at December 31, 2020 and $65.6 million, or 1.14% of total assets at March 31, 2020
Lynne Fox, Board Chair and Interim President and Chief Executive Officer of Amalgamated, commented, “Our first quarter results demonstrate our strong financial footing which positions Amalgamated for continued success as we look forward. A highlight of the quarter was our deposit growth of $381.4 million, driven by a rebound in political deposits combined with new relationships in our core markets. Our deposit franchise clearly highlights the attractive position that Amalgamated holds as we work to service the needs of values-based institutions and strengthen our reputation as ‘America’s socially responsible bank’. I am also very pleased with the credit quality of our loan portfolio combined with the actions that we took in 2020 which have allowed the Bank to begin releasing reserves. This is a testament to the conservative credit culture that has been built and which has served us well through the pandemic. I am very proud of the strong financial foundation that Amalgamated holds and which our new President and Chief Executive Officer will inherit. This last quarter we publicly endorsed HR 40, which sets up a commission to explore reparations for African Americans, and just this week helped orchestrate a commitment by financial institutions at the White House Climate Summit to double down on their commitment to Net Zero financed emissions. We believe these are the first steps to move the country forward in building an equitable economy that creates opportunity for all individuals to thrive. The future is very bright for Amalgamated as we embark upon the next chapter in our journey and further expand our socially-responsible initiatives.”
_________________________
[1] 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.
1
COVID-19 Update
Amalgamated’s primary concern during the COVID-19 pandemic is for the health and well-being of our employees, customers, and communities. Our employees continue to operate primarily in a work from home environment, and we continue to perform well, effectively transitioning many customers to our digital platform.
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 March 31, 2021, the Company had $8.5 million in loans on payment deferral and still accruing interest, of which $4.9 million were residential loans and the remaining $3.6 million were commercial or consumer loans.
Results of Operations, Quarter Ended March 31, 2021
Net income for the first quarter of 2021 was $12.2 million, or $0.39 per diluted share, compared to $13.8 million, or $0.44 per diluted share, for the fourth quarter of 2020 and $9.5 million, or $0.30 per diluted share, for the first quarter of 2020. The $1.6 million decrease for the first quarter of 2021, compared to the previous quarter was primarily due to a $6.0 million decrease in non-interest income and a $3.8 million decrease in net interest income, partially offset by a $7.9 million decrease in provision for loan losses.
Core net income (non-GAAP) for the first quarter of 2021 was $13.0 million, or $0.41 per diluted share, compared to $13.8 million, or $0.44 per diluted share, for the fourth quarter of 2020 and $9.2 million, or $0.29 per diluted share, for the first quarter of 2020. Core net income for the first quarter of 2021 excluded $1.1 million of severance expense related to the modernization of our Trust Department and its related tax impact. Core net income for the fourth quarter of 2020 included no adjustments to GAAP income and the first quarter of 2020 excluded $1.4 million of non-interest income from the gain on the sale of an owned property, $0.5 million of non-interest income gains on the sale of securities, $1.4 million in expense related to the closure of two branches and severance costs, and the tax effect of such adjustments.
Net interest income was $41.8 million for the first quarter of 2021, compared to $45.7 million for the fourth quarter of 2020 and $44.7 million for the first quarter of 2020. The $3.8 million decrease from the previous quarter was primarily attributable to a decrease in average loans of $210.2 million from the prepayment of residential and commercial loans and a 21 basis point decrease in yield due to lower prepayment penalties and lower yields on originations, partially offset by higher income on securities and lower interest expense on deposits. The $2.8 million decrease from the corresponding quarter in the previous year was primarily attributable to a decrease in average loans of $170.7 million from the prepayment of residential and commercial loans and a 30 basis point decrease in yield due to lower prepayment penalties and lower yields on originations, partially offset by lower interest expense on deposits.
Net interest margin was 2.85% for the first quarter of 2021, a decrease of 21 basis points from 3.06% in the fourth quarter of 2020, and a decrease of 61 basis points from 3.46% in the first quarter of 2020. 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 first quarter of 2021, compared to two and four basis points in the fourth and first quarter of 2020, respectively. Prepayment penalties earned through loan income contributed four basis points to our net interest margin in the first quarter of 2021, compared to 13 and six basis points in the fourth and first quarters of 2020, respectively.
Provisions for loan losses totaled a recovery of $3.3 million for the first quarter of 2021 compared to an expense of $4.6 million and $8.6 million for the fourth and first quarter of 2020, respectively. The recovery in the first quarter of 2021 was primarily driven by a release of allowance for loan loss due to lower loan balances and the upgrade of one construction loan to a pass rating.
Non-interest income was $4.0 million for the first quarter of 2021, compared to $10.0 million in the fourth quarter of 2020 and $9.1 million for the first quarter in 2020. This decrease of $6.0 million in the first quarter of 2021, compared to the
2
previous quarter, was primarily due to the expected equity method investment losses related to investments in solar initiatives. The decrease of $5.1 million in the first quarter of 2021 compared to the corresponding quarter in 2020 was primarily due to a loss of $3.8 million related to equity investments in solar initiatives in the first quarter of 2021 compared to no income or loss in the same quarter of 2020. The Company primarily recognized the benefit of the tax credits in 2020, the initial year of the equity investment. We expect additional losses in equity method investments of approximately $1.8 million during the remainder of 2021; this loss is due to the timing of the $7.4 million in tax benefits earned during 2020. These impacts do not include any benefits of new solar equity investments that we may make in the future.
Non-interest expense for the first quarter of 2021 was $32.8 million, an increase of $0.1 million from the fourth quarter of 2020 and an increase of $0.5 million from the first quarter of 2020. The increase of $0.1 million from the previous quarter was primarily due to a $1.1 million charge for severance related to the modernization of our Trust Department, partially offset by decreases in advertising and professional service expenses.
Our provision for income tax expense was $4.1 million for the first quarter of 2021, compared to $4.6 million for the fourth quarter of 2020 and $3.4 million for the first quarter of 2020. Our effective tax rate for the first quarter of 2021 was 25.4%, compared to 25.2% for the fourth quarter of 2020 and 26.3% for the first quarter of 2020.
Financial Condition
Total assets were $6.4 billion at March 31, 2021, compared to $6.0 billion at December 31, 2020. The increase of $0.4 billion was driven primarily by a $466.2 million increase in cash and cash equivalents and a $185.9 million increase in investment securities, of which $30.6 million was from PACE assessments, which was partially offset by a $224.5 million decrease in loans receivable, net.
Total loans, net at March 31, 2021 were $3.2 billion, a decrease of $224.5 million, or 26.4% annualized, compared to December 31, 2020. The decline in loans was primarily driven by a $100.8 million decrease in residential loans due to increased refinancing activity by existing customers, a $73.4 million decrease in commercial real estate and multifamily loans due to refinancing activity by existing customers, and a $64.6 million decrease in C&I loans due to the payoff of one large loan.
Deposits at March 31, 2021 were $5.7 billion, an increase of $381.4 million, or 29.0% annualized, 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 $692.0 million as of March 31, 2021, an increase of $89.0 million compared to $602.8 million as of December 31, 2020. Noninterest-bearing deposits represent 50% of average deposits and 49% of ending deposits for the quarter ended March 31, 2021, contributing to an average cost of deposits of 0.11% in the first quarter of 2021, a two basis point decrease from the previous quarter.
Nonperforming assets totaled $81.0 million, or 1.27% of period-end total assets at March 31, 2021, a decrease of $1.2 million, compared with $82.2 million, or 1.38% of period-end total assets at December 31, 2020. The decrease in non-performing assets at March 31, 2021 compared to December 31, 2020 was primarily driven by the decrease of $4.4 million of non-accruing construction and multifamily loans, partially offset by an increase of $2.7 million of those loans transferring into other real estate owned. Loans that were rated special mention or worse decreased by $34.0 million as of March 31, 2021, compared to December 31, 2020. This change was primarily due to a decrease in CRE/multifamily loans categorized as special mention or worse of $21.0 million and a decrease in construction loans of $10.8 million.
The allowance for loan losses decreased $4.9 million to $36.7 million at March 31, 2021 from $41.6 million at December 31, 2020, primarily due to decreases in loan balances and improvement in the risk rating on one construction loan. At March 31, 2021, we had $75.6 million of impaired loans for which a specific allowance of $4.9 million was made, compared to $73.7 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 1.13% at March 31, 2021 and 1.19% at December 31, 2020.
3
Capital
As of March 31, 2021, our Common Equity Tier 1 Capital Ratio was 13.70%, Total Risk-Based Capital Ratio was 14.74%, and Tier-1 Leverage Capital Ratio was 8.06%, compared to 13.11%, 14.25% and 7.97%, respectively, as of December 31, 2020. Stockholders’ equity at March 31, 2021 was $540.2 million, compared to $535.8 million at December 31, 2020. The increase in stockholders’ equity was driven by $12.2 million of net income, partially offset by a $4.0 million decrease in accumulated other comprehensive income due to the mark to market on our securities portfolio and $0.9 million decrease in additional paid-in capital.
Our tangible book value per share was $16.75 as of March 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 first quarter 2021 results today, April 22, 2021 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 Financial Corp. First Quarter 2021 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 13718094. The telephonic replay will be available until April 29, 2021.
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 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 six branches in New York City, Washington D.C., San Francisco, and 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 March 31, 2021, our total assets were $6.4 billion, total net loans were $3.2 billion, and total deposits were $5.7 billion. Additionally, as of March 31, 2021, our trust business held $37.5 billion in assets under custody and $15.7 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 March 31, 2021 versus certain periods in 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
4
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, the
5
wind-down of our real estate fund and the expected charges and anticipated consolidation of our branch network 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) 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) effectiveness of our 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 our 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 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 (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”; (xii) the risk that the preliminary financial information reported herein and our current preliminary analysis will be different when our review is finalized; (xiii) our inability to timely identify a new Chief Financial Officer in light of, among other things, competition for experienced executives in the banking industry; and (xiiii) unexpected challenges and potential operational disruptions related to our executive officer transition. 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
6
Consolidated Statements of Income (unaudited)
| Three Months Ended | |||||||||||||||||
| March 31, | December 31, | March 31, | |||||||||||||||
| ($ in thousands) | 2021 | 2020 | 2020 | ||||||||||||||
| INTEREST AND DIVIDEND INCOME | |||||||||||||||||
| Loans | $ | 31,109 | $ | 35,544 | $ | 35,612 | |||||||||||
| Securities | 12,170 | 11,816 | 12,554 | ||||||||||||||
| Federal Home Loan Bank of New York stock | 48 | 36 | 69 | ||||||||||||||
| Interest-bearing deposits in banks | 90 | 66 | 396 | ||||||||||||||
| Total interest and dividend income | 43,417 | 47,462 | 48,631 | ||||||||||||||
| INTEREST EXPENSE | |||||||||||||||||
| Deposits | 1,573 | 1,807 | 3,915 | ||||||||||||||
| Borrowed funds | — | — | 27 | ||||||||||||||
| Total interest expense | 1,573 | 1,807 | 3,942 | ||||||||||||||
| NET INTEREST INCOME | 41,844 | 45,655 | 44,689 | ||||||||||||||
| Provision for (recovery of) loan losses | (3,261) | 4,589 | 8,588 | ||||||||||||||
| Net interest income after provision for loan losses | 45,105 | 41,066 | 36,101 | ||||||||||||||
| NON-INTEREST INCOME | |||||||||||||||||
| Trust Department fees | 3,827 | 3,533 | 4,085 | ||||||||||||||
| Service charges on deposit accounts | 2,178 | 2,811 | 2,411 | ||||||||||||||
| Bank-owned life insurance | 788 | 363 | 384 | ||||||||||||||
| Gain (loss) on sale of investment securities available for sale, net | 21 | — | 499 | ||||||||||||||
| Gain (loss) on sale of loans, net | 707 | 1,320 | 135 | ||||||||||||||
| Gain (loss) on other real estate owned, net | — | — | (23) | ||||||||||||||
| Equity method investments | (3,682) | 1,825 | — | ||||||||||||||
| Other | 161 | 188 | 1,627 | ||||||||||||||
| Total non-interest income | 4,000 | 10,040 | 9,118 | ||||||||||||||
| NON-INTEREST EXPENSE | |||||||||||||||||
| Compensation and employee benefits | 18,039 | 17,082 | 17,458 | ||||||||||||||
| Occupancy and depreciation | 3,501 | 3,385 | 5,506 | ||||||||||||||
| Professional fees | 3,661 | 4,033 | 2,983 | ||||||||||||||
| Data processing | 3,005 | 3,174 | 2,264 | ||||||||||||||
| Office maintenance and depreciation | 655 | 776 | 856 | ||||||||||||||
| Amortization of intangible assets | 302 | 342 | 342 | ||||||||||||||
| Advertising and promotion | 597 | 1,003 | 667 | ||||||||||||||
| Other | 3,033 | 2,875 | 2,194 | ||||||||||||||
| Total non-interest expense | 32,793 | 32,670 | 32,270 | ||||||||||||||
| Income before income taxes | 16,312 | 18,436 | 12,949 | ||||||||||||||
| Income tax expense (benefit) | 4,123 | 4,646 | 3,404 | ||||||||||||||
| Net income | 12,189 | 13,790 | 9,545 | ||||||||||||||
| Net income attributable to Amalgamated Financial Corp. | $ | 12,189 | $ | 13,790 | $ | 9,545 | |||||||||||
| Earnings per common share - basic | 0.39 | 0.44 | 0.30 | ||||||||||||||
| Earnings per common share - diluted | 0.39 | 0.44 | 0.30 | ||||||||||||||
7
Consolidated Statements of Financial Condition
| ($ in thousands) | March 31, 2021 | December 31, 2020 | |||||||||
| Assets | (unaudited) | ||||||||||
| Cash and due from banks | $ | 7,387 | $ | 7,736 | |||||||
| Interest-bearing deposits in banks | 497,536 | 31,033 | |||||||||
| Total cash and cash equivalents | 504,923 | 38,769 | |||||||||
| Securities: | |||||||||||
| Available for sale, at fair value (amortized cost of $1,667,925 and $1,513,409, respectively) | 1,688,924 | 1,539,862 | |||||||||
| Held-to-maturity (fair value of $530,207 and $502,425, respectively) | 531,274 | 494,449 | |||||||||
| Loans held for sale | 16,661 | 11,178 | |||||||||
| Loans receivable, net of deferred loan origination costs (fees) | 3,259,504 | 3,488,895 | |||||||||
| Allowance for loan losses | (36,662) | (41,589) | |||||||||
| Loans receivable, net | 3,222,842 | 3,447,306 | |||||||||
| Resell agreements | 152,268 | 154,779 | |||||||||
| Accrued interest and dividends receivable | 21,465 | 23,970 | |||||||||
| Premises and equipment, net | 12,970 | 12,977 | |||||||||
| Bank-owned life insurance | 105,666 | 105,888 | |||||||||
| Right-of-use lease asset | 34,453 | 36,104 | |||||||||
| Deferred tax asset, net | 26,061 | 36,079 | |||||||||
| Goodwill | 12,936 | 12,936 | |||||||||
| Other intangible assets | 5,057 | 5,359 | |||||||||
| Equity investments | 8,101 | 11,735 | |||||||||
| Other assets | 41,625 | 47,240 | |||||||||
| Total assets | $ | 6,385,226 | $ | 5,978,631 | |||||||
| Liabilities | |||||||||||
| Deposits | $ | 5,720,067 | $ | 5,338,711 | |||||||
| Operating leases | 51,057 | 53,173 | |||||||||
| Other liabilities | 73,880 | 50,926 | |||||||||
| Total liabilities | 5,845,004 | 5,442,810 | |||||||||
| Commitments and contingencies | — | — | |||||||||
| Stockholders’ equity | |||||||||||
| Common stock, par value $.01 per share (70,000,000 shares authorized; 31,168,783 and 31,049,525 shares issued and outstanding, respectively) | 312 | 310 | |||||||||
| Additional paid-in capital | 300,079 | 300,989 | |||||||||
| Retained earnings | 226,887 | 217,213 | |||||||||
| Accumulated other comprehensive income (loss), net of income taxes | 12,811 | 17,176 | |||||||||
| Total Amalgamated Financial Corp. stockholders' equity | 540,089 | 535,688 | |||||||||
| Noncontrolling interests | 133 | 133 | |||||||||
| Total stockholders' equity | 540,222 | 535,821 | |||||||||
| Total liabilities and stockholders’ equity | $ | 6,385,226 | $ | 5,978,631 | |||||||
8
Select Financial Data
| As of and for the | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| March 31, | December 31, | March 31, | |||||||||||||||
| (Shares in thousands) | 2021 | 2020 | 2020 | ||||||||||||||
| Selected Financial Ratios and Other Data: | |||||||||||||||||
| Earnings | |||||||||||||||||
| Basic | $ | 0.39 | $ | 0.44 | $ | 0.30 | |||||||||||
| Diluted | 0.39 | 0.44 | 0.30 | ||||||||||||||
| Core net income (non-GAAP) | |||||||||||||||||
| Basic | $ | 0.42 | $ | 0.44 | $ | 0.29 | |||||||||||
| Diluted | 0.41 | 0.44 | 0.29 | ||||||||||||||
| Book value per common share (excluding minority interest) | 17.33 | 17.25 | 15.26 | ||||||||||||||
| Tangible book value per share (non-GAAP) | 16.75 | 16.66 | 14.64 | ||||||||||||||
| Common shares outstanding | 31,169 | 31,050 | 31,000 | ||||||||||||||
| Weighted average common shares outstanding, basic | 31,082 | 31,050 | 31,411 | ||||||||||||||
| Weighted average common shares outstanding, diluted | 31,524 | 31,145 | 31,806 | ||||||||||||||
9
Select Financial Data
| As of and for the | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| March 31, | December 31, | March 31, | |||||||||||||||
| 2021 | 2020 | 2020 | |||||||||||||||
| Selected Performance Metrics: | |||||||||||||||||
| Return on average assets | 0.79 | % | 0.89 | % | 0.71 | % | |||||||||||
| Core return on average assets (non-GAAP) | 0.85 | % | 0.89 | % | 0.68 | % | |||||||||||
| Return on average equity | 9.11 | % | 10.34 | % | 7.65 | % | |||||||||||
| Core return on average tangible common equity (non-GAAP) | 10.05 | % | 10.72 | % | 7.66 | % | |||||||||||
| Average equity to average assets | 8.71 | % | 8.58 | % | 9.25 | % | |||||||||||
| Tangible common equity to assets | 8.18 | % | 8.65 | % | 7.89 | % | |||||||||||
| Loan yield | 3.83 | % | 4.04 | % | 4.13 | % | |||||||||||
| Securities yield | 2.18 | % | 2.21 | % | 3.29 | % | |||||||||||
| Deposit cost | 0.11 | % | 0.13 | % | 0.33 | % | |||||||||||
| Net interest margin | 2.85 | % | 3.06 | % | 3.46 | % | |||||||||||
Efficiency ratio (1) | 71.53 | % | 58.66 | % | 59.97 | % | |||||||||||
Core efficiency ratio (non-GAAP) (1) | 69.18 | % | 58.66 | % | 59.44 | % | |||||||||||
| Asset Quality Ratios: | |||||||||||||||||
| Nonaccrual loans to total loans | 1.78 | % | 1.75 | % | 0.96 | % | |||||||||||
| Nonperforming assets to total assets | 1.27 | % | 1.38 | % | 1.14 | % | |||||||||||
| Allowance for loan losses to nonaccrual loans | 63.32 | % | 68.26 | % | 124.66 | % | |||||||||||
| Allowance for loan losses to total loans | 1.13 | % | 1.19 | % | 1.19 | % | |||||||||||
| Annualized net charge-offs (recoveries) to average loans | 0.20 | % | 1.24 | % | 0.01 | % | |||||||||||
| Capital Ratios: | |||||||||||||||||
| Tier 1 leverage capital ratio | 8.06 | % | 7.97 | % | 8.47 | % | |||||||||||
| Tier 1 risk-based capital ratio | 13.70 | % | 13.11 | % | 12.74 | % | |||||||||||
| Total risk-based capital ratio | 14.74 | % | 14.25 | % | 13.96 | % | |||||||||||
| Common equity tier 1 capital ratio | 13.70 | % | 13.11 | % | 12.74 | % | |||||||||||
(1) Efficiency ratio is calculated by dividing total non-interest expense by the sum of net interest income and total non-interest income | |||||||||||||||||
10
Loan and Held-to-Maturity Securities Portfolio Composition
| (In thousands) | At March 31, 2021 | At December 31, 2020 | At March 31, 2020 | ||||||||||||||||||||||||||||||||
| Amount | % of total loans | Amount | % of total loans | Amount | % of total loans | ||||||||||||||||||||||||||||||
| Commercial portfolio: | |||||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 612,581 | 18.8% | $ | 677,192 | 19.5 | % | $ | 532,351 | 15.0% | |||||||||||||||||||||||||
| Multifamily | 882,231 | 27.2% | 947,177 | 27.2 | % | 936,350 | 26.4% | ||||||||||||||||||||||||||||
| Commercial real estate | 364,308 | 11.2% | 372,736 | 10.7 | % | 408,766 | 11.5% | ||||||||||||||||||||||||||||
| Construction and land development | 50,267 | 1.5% | 56,087 | 1.6 | % | 65,706 | 1.9% | ||||||||||||||||||||||||||||
| Total commercial portfolio | 1,909,387 | 58.7% | 2,053,192 | 59.0 | % | 1,943,173 | 54.8% | ||||||||||||||||||||||||||||
| Retail portfolio: | |||||||||||||||||||||||||||||||||||
| Residential real estate lending | 1,137,851 | 35.0% | 1,238,697 | 35.5 | % | 1,416,796 | 39.9% | ||||||||||||||||||||||||||||
| Consumer and other | 206,451 | 6.3% | 190,676 | 5.5 | % | 189,152 | 5.3% | ||||||||||||||||||||||||||||
| Total retail | 1,344,302 | 41.3% | 1,429,373 | 41.0 | % | 1,605,948 | 45.2% | ||||||||||||||||||||||||||||
| Total loans | 3,253,689 | 100.0% | 3,482,565 | 100.0 | % | 3,549,121 | 100.0% | ||||||||||||||||||||||||||||
| Net deferred loan origination fees (costs) | 5,815 | 6,330 | 8,214 | ||||||||||||||||||||||||||||||||
| Allowance for loan losses | (36,662) | (41,589) | (42,348) | ||||||||||||||||||||||||||||||||
| Total loans, net | $ | 3,222,842 | $ | 3,447,306 | $ | 3,514,987 | |||||||||||||||||||||||||||||
| Held-to-maturity securities portfolio: | |||||||||||||||||||||||||||||||||||
| PACE assessments | 451,643 | 85.0% | 421,036 | 85.2% | 255,298 | 89.2% | |||||||||||||||||||||||||||||
| Other securities | 79,631 | 15.0% | 73,413 | 14.8% | 30,953 | 10.8% | |||||||||||||||||||||||||||||
| Total held-to-maturity securities | $ | 531,274 | 100.0% | 494,449 | 100.0% | 286,251 | 100.0% | ||||||||||||||||||||||||||||
11
Net Interest Income Analysis
| Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| March 31, 2021 | December 31, 2020 | March 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 | $ | 380,390 | $ | 90 | 0.10 | % | $ | 299,881 | $ | 66 | 0.09 | % | $ | 185,281 | $ | 396 | 0.86 | % | |||||||||||||||||||||||||||||||||||
| Securities and FHLB stock | 2,271,218 | 12,218 | 2.18 | % | 2,133,957 | 11,852 | 2.21 | % | 1,544,848 | 12,623 | 3.29 | % | |||||||||||||||||||||||||||||||||||||||||
Total loans, net (1)(2) | 3,293,775 | 31,109 | 3.83 | % | 3,503,929 | 35,544 | 4.04 | % | 3,464,438 | 35,612 | 4.13 | % | |||||||||||||||||||||||||||||||||||||||||
| Total interest earning assets | 5,945,383 | 43,417 | 2.96 | % | 5,937,767 | 47,462 | 3.18 | % | 5,194,567 | 48,631 | 3.77 | % | |||||||||||||||||||||||||||||||||||||||||
| Non-interest earning assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash and due from banks | 7,307 | 7,594 | 9,539 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Other assets | 279,308 | 237,628 | 222,757 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total assets | $ | 6,231,998 | $ | 6,182,989 | $ | 5,426,863 | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Savings, NOW and money market deposits | $ | 2,512,892 | $ | 1,222 | 0.20 | % | $ | 2,356,137 | $ | 1,384 | 0.23 | % | $ | 2,143,247 | $ | 2,737 | 0.51 | % | |||||||||||||||||||||||||||||||||||
| Time deposits | 280,057 | 351 | 0.51 | % | 268,896 | 423 | 0.63 | % | 381,053 | 1,178 | 1.24 | % | |||||||||||||||||||||||||||||||||||||||||
| Total deposits | 2,792,949 | 1,573 | 0.23 | % | 2,625,033 | 1,807 | 0.27 | % | 2,524,300 | 3,915 | 0.62 | % | |||||||||||||||||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 495 | — | 0.00 | % | — | — | 0.00 | % | 6,374 | 27 | 1.70 | % | |||||||||||||||||||||||||||||||||||||||||
| Total interest bearing liabilities | 2,793,444 | 1,573 | 0.23 | % | 2,625,033 | 1,807 | 0.27 | % | 2,530,674 | 3,942 | 0.63 | % | |||||||||||||||||||||||||||||||||||||||||
| Non-interest bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Demand and transaction deposits | 2,786,581 | 2,947,075 | 2,300,999 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Other liabilities | 109,420 | 80,529 | 93,309 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities | 5,689,445 | 5,652,637 | 4,924,982 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Stockholders' equity | 542,553 | 530,352 | 501,881 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 6,231,998 | $ | 6,182,989 | $ | 5,426,863 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net interest income / interest rate spread | $ | 41,844 | 2.73 | % | $ | 45,655 | 2.91 | % | $ | 44,689 | 3.14 | % | |||||||||||||||||||||||||||||||||||||||||
| Net interest earning assets / net interest margin | $ | 3,151,939 | 2.85 | % | $ | 3,312,734 | 3.06 | % | $ | 2,663,893 | 3.46 | % | |||||||||||||||||||||||||||||||||||||||||
| Total Cost of Deposits | 0.11 | % | 0.13 | % | 0.33 | % | |||||||||||||||||||||||||||||||||||||||||||||||
(1) Amounts are net of deferred origination costs / (fees) and the allowance for loan losses
(2) Includes prepayment penalty interest income in 1Q2021, 4Q2020, and 1Q2020 of $641,887, $1,986,500, and $761,568 respectively
12
Deposit Portfolio Composition
| (In thousands) | March 31, 2021 | December 31, 2020 | March 31, 2020 | ||||||||||||||
| Non-interest bearing demand deposit accounts | $ | 2,819,627,000 | $ | 2,603,274,000 | $ | 2,423,760,000 | |||||||||||
| NOW accounts | 206,145,000 | 205,653,000 | 234,268,000 | ||||||||||||||
| Money market deposit accounts | 2,067,886,000 | 1,914,391,000 | 1,708,818,000 | ||||||||||||||
| Savings accounts | 361,731,000 | 343,368,000 | 329,583,000 | ||||||||||||||
| Time deposits | 264,678,000 | 272,025,000 | 380,128,000 | ||||||||||||||
| Total deposits | $ | 5,720,067,000 | $ | 5,338,711,000 | $ | 5,076,557,000 | |||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| March 31, 2021 | December 31, 2020 | March 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 | $2,786,581 | 0.00 | % | $2,947,075 | 0.00 | % | $2,300,999 | 0.00 | % | ||||||||||||||||||||||||||
| NOW accounts | 198,117 | 0.08 | % | 194,555 | 0.08 | % | 231,707 | 0.40 | % | ||||||||||||||||||||||||||
| Money market deposit accounts | 1,963,707 | 0.23 | % | 1,823,391 | 0.27 | % | 1,587,242 | 0.60 | % | ||||||||||||||||||||||||||
| Savings accounts | 351,068 | 0.11 | % | 338,192 | 0.12 | % | 324,298 | 0.18 | % | ||||||||||||||||||||||||||
| Time deposits | 280,057 | 0.51 | % | 268,896 | 0.62 | % | 381,053 | 1.24 | % | ||||||||||||||||||||||||||
| Total deposits | $ | 5,579,530 | 0.11 | % | $ | 5,572,109 | 0.13 | % | $ | 4,825,299 | 0.33 | % | |||||||||||||||||||||||
13
Asset Quality
| (In thousands) | March 31, 2021 | December 31, 2020 | March 31, 2020 | ||||||||||||||
| Loans 90 days past due and accruing | $ | 2,424 | $ | 1,404 | $ | 3,856 | |||||||||||
| Nonaccrual loans excluding held for sale loans and restructured loans | 37,324 | 40,039 | 7,537 | ||||||||||||||
| Nonaccrual loans held for sale | — | — | — | ||||||||||||||
| Troubled debt restructured loans - nonaccrual | 20,578 | 20,885 | 26,435 | ||||||||||||||
| Troubled debt restructured loans - accruing | 17,656 | 19,553 | 26,968 | ||||||||||||||
| Other real estate owned | 2,988 | 306 | 786 | ||||||||||||||
| Impaired securities | 61 | 47 | 64 | ||||||||||||||
| Total nonperforming assets | $ | 81,031 | $ | 82,234 | $ | 65,646 | |||||||||||
| Nonaccrual loans: | |||||||||||||||||
| Commercial and industrial | $ | 12,347 | $ | 12,444 | $ | 15,949 | |||||||||||
| Multifamily | 7,660 | 9,575 | — | ||||||||||||||
| Commercial real estate | 4,133 | 3,433 | 3,634 | ||||||||||||||
| Construction and land development | 8,605 | 11,184 | 3,652 | ||||||||||||||
| Total commercial portfolio | 32,745 | 36,636 | 23,235 | ||||||||||||||
| Residential real estate lending | 24,300 | 23,656 | 10,057 | ||||||||||||||
| Consumer and other | 857 | 632 | 680 | ||||||||||||||
| Total retail portfolio | 25,157 | 24,288 | 10,737 | ||||||||||||||
| Total nonaccrual loans | $ | 57,902 | $ | 60,924 | $ | 33,972 | |||||||||||
| Nonaccrual loans to total loans | 1.78 | % | 1.75 | % | 0.96 | % | |||||||||||
| Nonperforming assets to total assets | 1.27 | % | 1.38 | % | 1.14 | % | |||||||||||
| Allowance for loan losses to nonaccrual loans | 63.32 | % | 68.26 | % | 124.66 | % | |||||||||||
| Allowance for loan losses to total loans | 1.13 | % | 1.19 | % | 1.19 | % | |||||||||||
| Annualized net charge-offs (recoveries) to average loans | 0.20 | % | 1.24 | % | 0.01 | % | |||||||||||
14
Credit Quality
| March 31, 2021 | |||||||||||||||||||||||||||||
| ($ in thousands) | Pass | Special Mention | Substandard | Doubtful | Total | ||||||||||||||||||||||||
| Commercial and industrial | $ | 566,421 | $ | 17,622 | $ | 28,079 | $ | 459 | $ | 612,581 | |||||||||||||||||||
| Multifamily | 742,746 | 108,016 | 28,296 | 3,173 | 882,231 | ||||||||||||||||||||||||
| Commercial real estate | 257,178 | 32,878 | 74,252 | — | 364,308 | ||||||||||||||||||||||||
| Construction and land development | 33,971 | 7,691 | 8,605 | — | 50,267 | ||||||||||||||||||||||||
| Residential real estate lending | 1,113,551 | — | 24,300 | — | 1,137,851 | ||||||||||||||||||||||||
| Consumer and other | 205,594 | — | 857 | — | 206,451 | ||||||||||||||||||||||||
| Total loans | $ | 2,919,461 | $ | 166,207 | $ | 164,389 | $ | 3,632 | $ | 3,253,689 | |||||||||||||||||||
| 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 | |||||||||||||||||||
| March 31, 2020 | |||||||||||||||||||||||||||||
| ($ in thousands) | Pass | Special Mention | Substandard | Doubtful | Total | ||||||||||||||||||||||||
| Commercial and industrial | $ | 480,816 | $ | 15,797 | $ | 35,271 | $ | 467 | $ | 532,351 | |||||||||||||||||||
| Multifamily | 936,350 | — | — | — | 936,350 | ||||||||||||||||||||||||
| Commercial real estate | 403,397 | 1,445 | 3,924 | — | 408,766 | ||||||||||||||||||||||||
| Construction and land development | 54,115 | 7,939 | 3,652 | — | 65,706 | ||||||||||||||||||||||||
| Residential real estate lending | 1,407,720 | — | 9,076 | — | 1,416,796 | ||||||||||||||||||||||||
| Consumer and other | 188,472 | — | 680 | — | 189,152 | ||||||||||||||||||||||||
| Total loans | $ | 3,470,870 | $ | 25,181 | $ | 52,603 | $ | 467 | $ | 3,549,121 | |||||||||||||||||||
15
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 Months Ended | |||||||||||||||||
| (in thousands) | March 31, 2021 | December 31, 2020 | March 31, 2020 | ||||||||||||||
| Core operating revenue | |||||||||||||||||
| Net Interest income | $ | 41,844 | $ | 45,655 | $ | 44,689 | |||||||||||
| Non-interest income | 4,000 | 10,040 | 9,118 | ||||||||||||||
Less: Branch sale loss (gain) (1) | — | — | (1,428) | ||||||||||||||
| Less: Securities gain, net | (18) | — | (499) | ||||||||||||||
| Core operating revenue | $ | 45,826 | $ | 55,695 | $ | 51,880 | |||||||||||
| Core non-interest expenses | |||||||||||||||||
| Non-interest expense | $ | 32,793 | $ | 32,670 | $ | 32,270 | |||||||||||
Less: Branch closure expense (2) | — | — | (1,356) | ||||||||||||||
Less: Severance (3) | (1,090) | — | (76) | ||||||||||||||
| Core non-interest expense | $ | 31,703 | $ | 32,670 | $ | 30,838 | |||||||||||
| Core net income | |||||||||||||||||
| Net Income (GAAP) | $ | 12,189 | $ | 13,790 | $ | 9,545 | |||||||||||
Less: Branch sale (gain) (1) | — | — | (1,428) | ||||||||||||||
| Less: Securities loss (gain) | (18) | — | (499) | ||||||||||||||
Add: Branch closure expense (2) | — | — | 1,356 | ||||||||||||||
Add: Severance (3) | 1,090 | — | 76 | ||||||||||||||
| Less: Tax on notable items | (271) | — | 130 | ||||||||||||||
| Core net income (non-GAAP) | $ | 12,990 | $ | 13,790 | $ | 9,180 | |||||||||||
| Tangible common equity | |||||||||||||||||
| Stockholders' Equity (GAAP) | $ | 540,222 | $ | 535,821 | $ | 473,269 | |||||||||||
| Less: Minority Interest (GAAP) | (133) | (133) | (134) | ||||||||||||||
| Less: Goodwill (GAAP) | (12,936) | (12,936) | (12,936) | ||||||||||||||
| Less: Core deposit intangible (GAAP) | (5,057) | (5,358) | (6,386) | ||||||||||||||
| Tangible common equity (non-GAAP) | $ | 522,096 | $ | 517,394 | $ | 453,813 | |||||||||||
| Average tangible common equity | |||||||||||||||||
| Average Stockholders' Equity (GAAP) | $ | 542,553 | $ | 530,352 | $ | 501,881 | |||||||||||
| Less: Minority Interest (GAAP) | (133) | (133) | (134) | ||||||||||||||
| Less: Goodwill (GAAP) | (12,936) | (12,936) | (12,936) | ||||||||||||||
| Less: Core deposit intangible (GAAP) | (5,205) | (5,525) | (6,553) | ||||||||||||||
| Average tangible common equity (non-GAAP) | $ | 524,279 | $ | 511,758 | $ | 482,258 | |||||||||||
| Core return on average assets | |||||||||||||||||
| Core net income (numerator) (non-GAAP) | 12,990 | 13,790 | 9,180 | ||||||||||||||
| Divided: Total average assets (denominator) (GAAP) | 6,231,998 | 6,182,989 | 5,426,863 | ||||||||||||||
| Core return on average assets (non-GAAP) | 0.85% | 0.89% | 0.68% | ||||||||||||||
| Core return on average tangible common equity | |||||||||||||||||
| Core net income (numerator) (non-GAAP) | 12,990 | 13,790 | 9,180 | ||||||||||||||
| Divided: Average tangible common equity (denominator) (GAAP) | 524,279 | 511,758 | 482,258 | ||||||||||||||
| Core return on average tangible common equity (non-GAAP) | 10.05% | 10.72% | 7.66% | ||||||||||||||
| Core efficiency ratio | |||||||||||||||||
| Core non-interest expense (numerator) | 31,703 | 32,670 | 30,838 | ||||||||||||||
| Core operating revenue (denominator) | 45,826 | 55,695 | 51,880 | ||||||||||||||
| Core efficiency ratio | 69.18% | 58.66% | 59.44% | ||||||||||||||
(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
16
amalgamatedbank.com Member FDIC Amalgamated Financial Corp. First Quarter 2021 Earnings Presentation April 22, 2021
2 Safe Harbor Statements INTRODUCTION On March 1, 2021 (the “Effective Date”), Amalgamated Financial Corp. (the “Company”) completed its holding company reorganization and acquired all of the outstanding stock of Amalgamated Bank (the “Bank”). In this presentation, 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. FORWARD-LOOKING STATEMENTS This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act, Section 21E of the Securities Exchange Act of 1934, as amended. any statement that does not describe historical or current facts is a forward-looking statement. These statements generally can be identified by forward-looking terminology, such as “plan,” “seek to,” “outlook,” “guidance,” “may,” “will,” “anticipate,” “should,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “initiatives,” and “intend,” as well as other similar words and expressions of the future. These forward-looking statements include, but are not limited to, our 2021 Guidance and, statements related to future loss/income of solar tax equity investments. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors, many of which are beyond our control and 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: • negative economic and political conditions that adversely affect the general economy, housing prices, the real estate market, the job market, consumer confidence, the financial condition of our borrowers and consumer spending habits, which may affect, among other things, the level of non-performing assets, charge-offs and provision expense; • the rate of growth (or lack thereof) in the economy and employment levels, as well as general business and economic conditions, coupled with the risk that adverse conditions may be greater than anticipated in the markets that we serve; • the COVID-19 pandemic and its effects on the economic and business environments in which we operate; • continuation of the historically low short-term interest rate environment; • fluctuations or unanticipated changes in interest rates on loans or deposits or that affect the yield curve; • our inability to maintain the historical growth rate of its loan portfolio; • changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments either as they currently exist or as they may be affected by conditions associated with the COVID-19 pandemic; • the impact of competition with other financial institutions, many of which are larger and have greater resources, as well as changes in the competitive environment; • our ability to meet heightened regulatory and supervisory requirements; • our ability to grow and retain low-cost core deposits and retain large, uninsured deposits; • any matter that would cause us to conclude that there was impairment of any asset, including intangible assets; • inability to comply with regulatory capital requirements, including those resulting from changes to capital calculation methodologies, required capital maintenance levels or regulatory requests or directives; • risks associated with litigation, including the applicability of insurance coverage; • the risk of not achieving anticipated cost savings related to reduction in salaries and benefits, professional fees and other expense areas; • a failure in or breach of our operational or security systems or infrastructure, or those of third party vendors or other service providers, including as a result of unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches, the risk of any of which could be exacerbated by employees and others working remotely as a result of the effects of the COVID-19 pandemic; • volatile credit and financial markets both domestic and foreign; • the risk that the preliminary financial information reported herein and our current preliminary analysis could be different when our review is finalized; • our inability to timely identify a new Chief Executive Officer or Chief Financial Officer in light of, among other things, competition for experienced executives in the banking industry; and • unexpected challenges related to our executive officer transitions. Additional factors which could affect the forward-looking statements can be found in our Annual Report 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 www.sec.gov/. Forward-looking statements are based upon the current beliefs and expectations of management, and on information currently available to management. We disclaim any obligation to update or revise any forward-looking statements contained in this presentation, which speak only as of the date hereof, or to update the reasons why actual results could differ from those contained in or implied by such statements, whether as a result of new information, future events or otherwise, except as required by law.
3 Safe Harbor Statements cont. NON-GAAP FINANCIAL MEASURES This presentation contains certain non-GAAP financial measures including, without limitation, “Core Operating Revenue,” “Core Non-interest Expense,” “Tangible Common Equity,” “Average Tangible Common Equity,” “Core Efficiency Ratio,” “Core Net Income,” “Core ROAA,” and “Core ROATCE.” We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP. Specifically, we believe these non-GAAP financial measures (a) allow management and investors to better assess our performance by removing volatility that is associated with discrete items that are unrelated to our core business, and (b) enable a more complete understanding of factors and trends affecting our business. Non-GAAP financial measures, however, have inherent limitations, are not required to be uniformly applied, and are not audited. Accordingly, these non-GAAP financial measures should not be considered as substitutes for GAAP financial measures, and we strongly encourage investors to review the GAAP financial measures included in this presentation and not to place undue reliance on 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 presentation with other companies’ non-GAAP financial measures having the same or similar names. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use. Reconciliations of non-GAAP financial disclosures to what we believe to be the most directly comparable GAAP measures found in this presentation are set forth in the final pages of this presentation and also may be viewed on the bank’s website, amalgamatedbank.com. You should assume that all numbers presented are unaudited unless otherwise noted.
1Q21 Highlights 4 (1) See non-GAAP disclosures on pages 20-21 (2) Pre-tax, pre-provision income is defined as net interest income plus non-interest income less non-interest expense 1Q21 HIGHLIGHTS • GAAP net income of $0.39 per diluted share; core net income of $0.41 per diluted share(1) • Pre-tax, pre-provision income(2) of $13.1 million compared to $23.0 million in 4Q20 • Core pre-tax, pre-provision income of $14.1 million compared to $23.0 million in 4Q20 • Efficiency ratio of 71.53%; core efficiency ratio of 69.18% in 1Q21, compared to 58.66% and 58.66%, respectively in 4Q20 (1) • Efficiency ratio impacted 5 pct pts in 1Q21 from equity method investments in solar initiatives • Deposit increase of $381.4 million compared to 4Q20 primarily due to post-election rebound in political deposits and new relationships in core markets • Loans decreased by $224.5 million primarily due to existing customer refinancing, and lower C&I from a large loan payoff; property assessed clean energy (“PACE”) growth of $30.6 million to $451.6 million in 1Q21 • Loan deferrals of $8.5 million or 0.3% of loans as of 3/31/21, compared to $41.3 million or 1.2% on 12/31/20 • Capital ratios remained strong with CET1 of 13.70% and Tier 1 Leverage of 8.06% • Tangible book value of $16.75 compared to $16.66 as of 4Q20
3,439 3,447 3,223 264 421 452 2,780 3,211 3,703 3,868 3,674 2017 2018 2019 2020 1Q21 3,233 4,105 4,641 5,339 5,720 2017 2018 2019 2020 1Q21 26.4 50.1 68.0 86.7 52.9 2017 2018 2019 2020 1Q21 Trends 5 KEY FINANCIAL TRENDS THROUGH 1Q21 ($ in millions) (1) Compounded Annual Growth Rate (“CAGR”) (2) 1Q21 Pre-tax Pre-Provision earnings are annualized 9.0% CAGR(1) 19.2% CAGR(1) 23.9% CAGR(1) Pre-tax Pre-Provision Earnings(2) Ending Deposits NPA / Total Assets 2.20% 1.27% 1.25% 1.38% 1.27% 2017 2018 2019 2020 1Q21 Loans + PACE
Deposit Portfolio 6 TOTAL DEPOSITS ($ in millions) 1Q21 HIGHLIGHTS • Total ending deposits increased $381.4 million compared to 4Q20 due to post-election rebound in political deposits and new relationships in core markets • Total average deposits increased $7.4 million • $160.5 million of average non-interest bearing deposit decrease, primarily due to expected political deposit decline in 4Q20 • Non-interest-bearing deposits represented 49% of ending deposits in 1Q21, compared to 49% in 4Q20 $4,825 $5,431 $5,890 $5,572 $5,580 $5,077 $5,870 $6,021 $5,339 $5,720 1Q20 2Q20 3Q20 4Q20 1Q21 Average End of Period
Political Deposits 7 HISTORICAL TREND ($ in millions) $85 $124 $156 $242 $321 $416 $398 $182 $271 $419 $511 $579 $775 $1,101 $1,212 $603 $692 $705 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 4/19
Interest Earning Assets 8 INTEREST EARNING ASSETS OF $6.1B AS OF MARCH 31, 2021 We maintain a diverse, low risk profile of interest earning assets C&I, Consumer and Other $0.8 B 13% Securities & IB Deposits $2.9 B 47% Multifamily & Commercial Real Estate $1.3 B 21% Residential $1.1 B 19% • No fossil fuel exposure • $256mm of government guaranteed loans • $174mm residential solar loans with strong credit profiles • Predominantly NYC properties with low LTV • $858mm agency securities • $889mm of non-agency securities • $452mm of PACE securities with low LTV • All non-agency securities are top of the capital structure • $177mm of resell agreements and other • $498mm of cash deposits at Bank • 99% first lien mortgages • Low Loan to Original Value = 57% • First lien mortgages average FICO of 763 $6.1B as of 1Q21 Loan to Value (LTV) Pre-COVID 4Q20(1) MF 56% 66% CRE 43% 62% (1) LTV estimate based on updated appraisals and statistical analysis as of Dec 2020
Loans and Held-to-Maturity Securities 9 TOTAL LOANS AND PACE (HTM) ($ in millions) HELD-TO-MATURITY SECURITIES ($ in millions) • Total loans decreased $224.5 million, or -26.4% annualized, compared to 4Q20 due to decrease from existing customer refinancing, and lower C&I due to a large loan payoff • 1Q21 Yield of 3.83%; a decrease of 21 bps compared to 4Q20 and a decrease of 30 bps compared to 1Q20 • Held-to-maturity securities of $531.3 million increased $36.8 million from $494.4 million in 4Q20 • PACE securities of $451.6 million increased $30.6 million from $421.0 million in 1Q21 1Q21 HIGHLIGHTS $255 $323 $367 $421 $452 $31 $47 $74 $73 $80 $286 $370 $441 $494 $531 - 200 400 600 1Q20 2Q20 3Q20 4Q20 1Q21 PACE Non-PACE HTM $3,515 $3,638 $3,554 $3,447 $3,223 4.13% 3.97% 3.97% 4.04% 3.83% 1.00% 3.00% 5.00% 7.00% 1,500 2,000 2,500 3,000 3,500 1Q20 2Q20 3Q20 4Q20 1Q21 Total Loans, net Loan Yield
Investment Securities 10 SECURITIES – BOOK VALUE(1) ($ millions) (1) Securities book value excludes unrealized Available for Sale (AFS) gain / loss on sale (2) Excludes non-rated securities, e.g. PACE assessments (Held-to-Maturity) • Investment Securities totaled $2.2 billion book value for 1Q21 • Securities increased $191.0 million in 1Q21 compared to 4Q20 with continued mix shift toward non-agency due to PACE assessment growth • Non-agency securities in 1Q21 include $451.6 million of PACE assessments, which are non-rated • 84.6% of all non-agency MBS/ABS securities are AAA rated and 99.96% are A rated or higher(2); all CLO’s are AAA rated • As of 1Q21 average subordination for the C&I CLOs is 43% 1Q21 HIGHLIGHTS $789 $864 $829 $832 $858 $956 $1,069 $1,095 $1,176 $1,341 $1,745 $1,933 $1,924 $2,008 $2,199 3.29% 2.59% 2.24% 2.21% 2.18% -1.00% 1.00% 3.00% 5.00% 7.00% 9.00% 250 450 650 850 1050 1250 1450 1650 1850 2050 2250 1Q20 2Q20 3Q20 4Q20 1Q21 Agency Non-Agency Yield
$44.7 $44.4 $45.2 $45.7 $41.8 3.46% 3.10% 2.88% 3.06% 2.85% 0.00% 1.00% 2.00% 3.00% 4.00% 5.00% 6.00% 7.00% 8.00% 9.00% 25.0 30.0 35.0 40.0 45.0 50.0 1Q20 2Q20 3Q20 4Q20 1Q21 Net Interest Income Net Interest Margin Net Interest Income and Margin 11 NET INTEREST INCOME & MARGIN ($ millions) • Net interest income is $41.8 million, compared to $45.7 million in 4Q20 • 1Q21 NIM at 2.85%; a decrease of 21 bps and 61 bps, compared to 4Q20 and 1Q20, respectively • NIM is negatively impacted by approximately 14 bps due to the high-level of cash on the balance sheet • Loan prepayment penalties favorably impacted NIM by 4 bps in 1Q21, compared to 13 bps and 6 bps in 4Q20 and 1Q21, respectively 1Q21 HIGHLIGHTS
Solar Tax-Equity Investments OVERVIEW OF SOLAR TAX EQUITY INVESTMENTS • Realization of tax benefits in the project life and subsequent write-down of investment creates volatility in the earnings stream • Current projects are expected to generate losses in the next three quarters and then a stream of income in future quarters (see below); net accretive profitable over the life of investment • We expect more tax-equity investment initiatives in the future (not included below) PROJECTED NON-INTEREST INCOME TREND $ millions 12 Actual Forecast $1.3 $4.3 $1.8 -$3.8 -$1.6 -$0.6 $0.4 (5.0) (3.0) (1.0) 1.0 3.0 5.0 7.0 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21
$30.8 $30.4 $31.5 $32.7 $31.7$32.3 $31.1 $37.9 $32.7 $32.8 59.4% 57.7% 54.8% 58.7% 69.2% 60.0% 58.5% 65.3% 58.7% 71.5% 40.00% 50.00% 60.00% 70.00% 80.00% 90.00% 100.00% 0.0 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 45.0 50.0 1Q20 2Q20 3Q20 4Q20 1Q21 Core NIX NIX Core Eff Ratio Eff Ratio Non-Interest Expense and Efficiency 13 NON-INTEREST EXPENSE ($ millions) • Efficiency ratio of 71.5% for 1Q21 • Core efficiency ratio of 69.2% for 1Q21(1) • Non-interest expense for 1Q21 is $32.8 million • Non-interest expense for 1Q21 is $0.1 million higher compared to 4Q20 primarily due to a $1.1 million severance related to the modernization of our Trust Department, partially offset by lower advertising and professional service expenses • Efficiency ratio excluding equity method investments in solar initiatives is 66.2% for 1Q21 and 60.6% for 4Q20 1Q21 HIGHLIGHTS (1) See non-GAAP disclosures on pages 20-21
1.19% 1.36% 1.34% 1.19% 1.13% 1Q20 2Q20 3Q20 4Q20 1Q21 Allowance for Loan Losses 14 ALLOWANCE FOR LOAN LOSSES / TOTAL LOANS ALLOWANCE FOR LOAN LOSSES (ALLL) CHANGE FROM 4Q19 TO 1Q21 ($ millions) • Allowance for loan losses totals $36.7 million in 1Q21, or $4.9 million lower compared to 4Q20 due to lower loan balances and changes in credit quality • 1Q21 allowance is $5.7 million lower than 1Q20 due to release of specific reserves, partially offset by COVID-19 factors 1Q21 HIGHLIGHTS 4Q19 ALLL 33.8 COVID-19 factors 6.2 Indirect C&I 4.7 Growth / other 3.3 Specific reserves (6.5) 4Q20 ALLL 41.6 Loan balances (2.4) Changes in credit quality (1.9) Qualitative factors (0.6) 1Q21 ALLL 36.7
Credit Quality Portfolio 15 NPA / TOTAL ASSETS NCO / AVERAGE LOANS (1) (Quarter trend) 1Q21 HIGHLIGHTS • Nonperforming assets are $81.0 million as of 1Q21, compared to $82.2 million in 4Q20 • Net charge-offs of 0.20% in 1Q21 is 104 bps lower than 4Q20 due to $6.0 million in charge-offs primarily related to hotel and construction loans • Loan deferrals of $9 million represent 0.26% of portfolio (1) Annualized 0.01% 0.06% 0.59% 1.24% 0.20% 1Q20 2Q20 3Q20 4Q20 1Q21 1.14% 1.15% 1.22% 1.38% 1.27% 1Q20 2Q20 3Q20 4Q20 1Q21 as of 3/31/21: % of Total Loans Deferrals Portfolio Multifamily $882 - -% CRE & Construction 415 - -% C&I 613 3 0.41% Residential 1,138 5 0.43% Consumer & Student 206 1 0.55% Total $3,254 $9 0.26% COVID-19 LOAN DEFERRALS ($ millions)
7.6% 8.6% 9.6% 10.3% 9.1% 7.7% 9.1% 13.4% 10.7% 10.1% 0.00% 2.00% 4.00% 6.00% 8.00% 10.00% 12.00% 14.00% 16.00% 18.00% 20.00% 1Q20 2Q20 3Q20 4Q20 1Q21 ROAE CORE ROATCE Returns 16 (1) See non-GAAP disclosures on pages 20-21 ROAE & CORE ROATCE (1)
Capital 17 TIER 1 LEVERAGE RATIO COMMON EQUITY TIER 1 RATIO • Regulatory capital ratios remain strong • Tier 1 leverage ratio of 8.06% as of 1Q21 • Common Equity Tier 1 Capital of 13.70% • Tier 1 leverage ratio is 25 bps lower due to approximately $380 million in excess cash from strong deposit growth 1Q21 HIGHLIGHTS 8.47% 7.69% 7.39% 7.97% 8.06% 1Q20 2Q20 3Q20 4Q20 1Q21 12.74% 12.32% 12.76% 13.11% 13.70% 1Q20 2Q20 3Q20 4Q20 1Q21
2021 Guidance 18 2021 FINANCIAL OUTLOOK • Core Pre-tax pre-provision earnings of $72 to $88 million • Excludes impact of solar tax equity income/(loss) and any future non-core items • Year-end 2020 yield curve with no change in Fed rate targets • Approximately 10% balance sheet growth, driven by deposits • Core expenses expected to run higher in Q1 and Q2 due to strategic projects and investments and then lower in the second half of 2021 2021 INITIATIVES • Strategic repositioning of custody services • Launch of ESG ResponsiFunds (sub-advised by Invesco) • CEO Transition • Explore the opening of Los Angeles office in second half of 2021 NO CHANGE TO ANNUAL GUIDANCE - PREVIOUSLY PROVIDED
Appendix
Reconciliation of Non-GAAP Financials 20 As of and for the Three Months Ended March 31, December 31, March 31, (in thousands) 2021 2020 2020 Core operating revenue Net Interest income $ 41,844 $ 45,655 $ 44,689 Non-interest income 4,000 10,040 9,118 Less: Branch sale loss (gain) (1) - - (1,428) Less: Securities gain, net (18) - (499) Core operating revenue $ 45,826 $ 55,695 $ 51,880 Core non-interest expenses Non-interest expense $ 32,793 $ 32,670 $ 32,270 Less: Branch closure expense (2) - - (1,356) Less: Severance (3) (1,090) - (76) Core non-interest expense $ 31,703 $ 32,670 $ 30,838 Core net income Net Income (GAAP) $ 12,189 $ 13,790 $ 9,545 Less: Branch sale (gain)(1) - - (1,428) Less: Securities loss (gain) (18) - (499) Add: Branch closure expense(2) - - 1,356 Add: Severance(3) 1,090 - 76 Less: Tax on notable items (271) - 130 Core net income (non-GAAP) $ 12,990 $ 13,790 $ 9,180 (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 expense reimbursement expense for positions eliminated
Reconciliation of Non-GAAP Financials 21 As of and for the Three Months Ended March 31, December 31, March 31, (in thousands) 2021 2020 2020 Tangible common equity Stockholders' Equity (GAAP) $ 540,222 $ 535,821 $ 473,269 Less: Minority Interest (GAAP) (133) (133) (134) Less: Goodwill (GAAP) (12,936) (12,936) (12,936) Less: Core deposit intangible (GAAP) (5,057) (5,358) (6,386) Tangible common equity (non-GAAP) $ 522,096 $ 517,394 $ 453,813 Average tangible common equity Average Stockholders' Equity (GAAP) $ 542,553 $ 530,352 $ 501,881 Less: Minority Interest (GAAP) (133) (133) (134) Less: Goodwill (GAAP) (12,936) (12,936) (12,936) Less: Core deposit intangible (GAAP) (5,205) (5,525) (6,553) Average tangible common equity (non-GAAP) $ 524,279 $ 511,758 $ 482,258 Core return on average assets Core net income (numerator) (non-GAAP) 12,990 13,790 9,180 Divided: Total average assets (denominator) (GAAP) 6,231,998 6,182,989 5,426,863 Core return on average assets (non-GAAP) 0.85% 0.89% 0.68% Core return on average tangible common equity Core net income (numerator) (non-GAAP) 12,990 13,790 9,180 Divided: Average tangible common equity (denominator) (GAAP) 524,279 511,758 482,258 Core return on average tangible common equity (non-GAAP) 10.05% 10.72% 7.66% Core efficiency ratio Core non-interest expense (numerator) 31,703 32,670 30,838 Core operating revenue (denominator) 45,826 55,695 51,880 Core efficiency ratio 69.18% 58.66% 59.44%
Thank You amalgamatedbank.com Member FDIC