Filing pursuant to Rule 425 under the

Securities Act of 1933, as amended

 

Filer: Brookline Bancorp, Inc.

 

Subject Company: Bancorp Rhode Island, Inc.

 

Exchange Act File Number of

Subject Company: 001-16101

 

This filing relates to a press release dated November 8, 2011 issued by Brookline Bancorp, Inc.  The following is a copy of the press release.

 



 

(BW) (BROOKLINE BANCORP, INC. (BRKL) Brookline Bancorp Announces 2011 Third Quarter Earnings

 

Business Editors/Banking and Financial Writers

 

November 9, 2011 — Brookline, Massachusetts — Brookline Bancorp, Inc. (the “Company”) (NASDAQ:BRKL) announced today its earnings for the 2011 third quarter.

 

The Company earned $6,275,000, or $0.11 per share on a basic and diluted basis, for the quarter ended September 30, 2011 compared to $7,038,000, or $0.12 per share on a basic and diluted basis, for the quarter ended September 30, 2010. Net income for the nine months ended September 30, 2011 was $20,543,000, or $0.35 per share on a basic and diluted basis, compared to $20,474,000, or $0.35 per share on a basic and diluted basis, for the nine months ended September 30, 2010.

 

The acquisition of First Ipswich Bancorp and its subsidiaries (“Ipswich”) was completed effective February 28, 2011. On April 19, 2011, the Company and Bancorp Rhode Island, Inc. (“Bancorp Rhode Island”) entered into a Merger Agreement pursuant to which Bancorp Rhode Island will merge with and into the Company (the “Merger”). The Merger has been approved by Bancorp Rhode Island shareholders. Subject to the remaining regulatory approvals and other customary closing conditions, completion of the Merger is expected to occur in the 2011 fourth quarter.

 

Net income for the three month and nine month periods ended September 30, 2011 was reduced by $487,000 ($0.008 per share on a basic and diluted basis) and $1,411,000 ($0.024 per share on a basic and diluted basis), respectively, as a result of non-tax deductible professional fees and other expenses relating to the transactions mentioned above.

 

Operating highlights for the quarterly and nine month periods included:

 

·                  Continued loan and deposit growth (excluding $203 million of loans acquired and $212 million of deposits assumed from First Ipswich Bancorp as of the February 28, 2011 acquisition date).

 

 

 

2011 third quarter

 

2011 nine month period

 

 

 

Amount

 

Annualized
growth rate

 

Amount

 

Annualized
growth rate

 

 

 

(Dollars in millions)

 

Loans

 

 

 

Commercial real estate loans

 

$

60.6

 

20.7

%

$

120.7

 

12.0

%

Commercial loans

 

33.0

 

33.2

 

52.6

 

15.3

 

Indirect automobile loans

 

(18.7

)

(13.0

)

17.7

 

3.3

 

Consumer loans

 

(1.2

)

(1.1

)

14.0

 

4.0

 

Total (excluding deferred loan origination costs)

 

$

73.7

 

11.5

%

$

205.0

 

9.2

%

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Transaction deposits

 

$

34.5

 

10.3

%

$

198.7

 

26.0

%

Certificates of deposit

 

(14.0

)

(6.8

)

(42.2

)

(7.1

)

Total

 

$

20.5

 

3.8

%

$

156.5

 

11.5

%

 

Part of the commercial loan growth in the 2011 third quarter resulted from the purchase of $9.0 million of seasoned loans by the Company’s subsidiary, Eastern Funding LLC.

 

·                  Net interest margin — 3.69% in the 2011 third quarter compared to 3.70% in the 2011 second quarter and 3.71% and 3.70%, respectively, in the 2011 and 2010 nine month periods.

 

·                  Higher provisions for credit losses in the 2011 three month and nine month periods of $891,000 and $2,789,000, respectively, compared to the 2010 three month and nine month periods of $551,000 and $2,479,000, respectively — attributable primarily to loan growth as net charge-offs in those periods declined.

 

·                  Net loan charge-offs — $610,000 (an annualized rate of 0.09% based on average loans outstanding) and $826,000 (0.15%) in the 2011 and 2010 three month periods, respectively, and $1,681,000 (0.10%) and $3,200,000 (0.20%) in the 2011 and 2010 nine month periods, respectively.

 



 

·                  Non-performing assets - $10.5 million (0.33% of total assets) at September 30, 2011 compared to $11.8 million (0.38%) at June 30, 2011. A write-down of $719,000 was charged to earnings in the 2011 third quarter relating to a property acquired in foreclosure that is expected to be sold in the 2011 fourth quarter. The carrying value of the property was $1,582,000 at September 30, 2011.

 

·                  Allowance for loan losses - $31.1 million (1.17%) of total loans at September 30, 2011. A credit mark of $4,240,000, $3,828,000 of which remains at September 30, 2011, was established as of February 28, 2011 in connection with the accounting for acquired Ipswich loans at that date.

 

·                  $500,000 loss from investments in lower income housing projects in the 2011 third quarter. The return on such investments is derived from tax benefits and tax credits. Typically, in the first year of such investments, losses exceed tax benefits and tax credits. The after-tax loss in the 2011 third quarter was $78,000. The investments are expected to generate net income in 2012.

 

·                  2011 third quarter non-interest expenses included approximately $465,000 related to several matters described later herein.

 

Net interest income was $3.4 million, or 13.9%, higher in the 2011 third quarter than in the 2010 third quarter as the average balance of interest-earning assets increased $428.8 million (16.6%), $243.6 million of which resulted from the Ipswich acquisition. Net interest income was $9.8 million, or 13.8% higher in the 2011 nine month period than in the 2010 nine month period as the average balance of interest-earning assets increased $349.2 million (13.6%), $189.2 million of which resulted from the Ipswich acquisition.

 

Despite a $19.4 million increase in the average balance of interest-earning assets in the 2011 third quarter, net interest income only increased $14,000 in that quarter compared to the 2011 second quarter due to the decline in net interest margin to 3.69% from 3.70% in those respective quarters. The reduction was due in part to the current low interest rate environment.

 

The Company has reduced its purchase of investment securities in 2011 because of limited investment opportunities that would provide acceptable risk-adjusted returns. Pricing for new loans is currently very competitive in all loan segments, especially with respect to auto loans. The $18.7 million decline in auto loans outstanding in the 2011 third quarter resulted primarily from our decision to not originate new loans at unprofitable interest rates. While there are recent signs of improvement in auto loan pricing, continuation of the factors which caused net interest margin to decline in the 2011 third quarter could result in further reductions in net interest margin in coming quarters.

 

The average balance of non-interest-bearing checking accounts increased $15.8 million (9.0%) in the 2011 third quarter. The average balance of transaction deposits (including non-interest-bearing checking accounts), expressed as a percent of the average balance of total deposits, increased from 54.8% in the 2010 third quarter to 61.1% in the 2011 second quarter and 62.4% in the 2011 third quarter. The improvement was attributable to an increased focus on gathering transaction deposits and the desire of depositors to keep their funds in more liquid accounts during the low interest rate environment that has been in existence for some time.

 

Federal Home Loan Bank (“FHLB”) advances increased $16.6 million in the 2011 third quarter to $438.0 million at September 30, 2011. The increased borrowings were used primarily to fund loan growth.

 

Fees, charges and other income increased from $927,000 in the 2010 third quarter to $1,732,000 in the 2011 third quarter and from $2,885,000 in the 2010 nine month period to $4,698,000 in the 2011 nine month period. The increases resulted primarily from $285,000 in gains related to the sale of residential mortgage loans in the 2011 nine month period compared to $61,000 in the 2010 nine month period and inclusion of fees, charges and other income earned by Ipswich of $632,000 in the 2011 third quarter and $1,506,000 since the acquisition as of February 28, 2011.

 

The Company sold marketable equity securities in the 2011 first quarter at a gain of $80,000 and investment securities (primarily equity securities) in the 2010 second quarter at a gain of $834,000. In the 2010 first quarter, an impairment loss of $49,000 was recognized on a debt security comprised of a pool of trust preferred securities.

 

In the 2010 third quarter, $15.9 million of borrowings from the FHLB were prepaid resulting in a penalty of $555,000 and in the 2010 second quarter, $24.0 million of FHLB borrowings were prepaid resulting in a penalty of $913,000. New borrowings from the FHLB were made at the time of the prepayments so as to extend maturities of borrowed funds at lower interest rates.

 



 

Total non-interest expenses were $17.1 million in the 2011 third quarter compared to $11.9 million in the 2010 third quarter. The increase was due primarily to (a) inclusion of Ipswich non-interest expenses ($2.7 million), (b) higher compensation and benefits expense resulting from added personnel, salary increases, higher bonuses and medical benefits expense, (c) $487,000 of professional fees and other expenses relating to the contemplated Bancorp Rhode Island transaction, (d) a $719,000 charge to earnings resulting from a write-down of a property under construction acquired through foreclosure and (e) approximately $465,000 for matters relating to conversion to a new data processing system that is expected to occur in 2012, the acquisition of a building that will serve as the administrative headquarters of the Company in the latter part of 2012, legal fees and other costs related to the property acquired through foreclosure, other loan collection matters, litigation and SEC filings, and the formatting of quarterly SEC filings to conform with XBRL reporting requirements.

 

Total non-interest expenses in the 2011 nine month period were $46.4 million compared to $35.6 million in the 2010 nine month period. The increase was due primarily to inclusion of Ipswich non-interest expenses of $6.2 million, $1.4 million of professional fees and other expenses relating to the Ipswich acquisition and the contemplated Bancorp Rhode Island transaction, expenses described under (b), (d) and (e) in the preceding paragraph, and expenses associated with opening two new branches in June 2010.

 

In accordance with its press release dated October 19, 2011, the Company recently conducted a review of certain booked entries that were made between the Company’s underlying loan and general ledger systems and its reconciliation processes.  As a result of this review, no material adjustments were necessary.

 



 

About Brookline Bancorp, Inc.

 

Brookline Bancorp, Inc., headquartered in Brookline, MA, operates as the bank holding company for Brookline Bank and The First National Bank of Ipswich.  A full-service financial institution founded in 1871, Brookline Bank provides individuals and small to mid-sized businesses with deposit and lending services, residential mortgages and home equity lending, commercial and commercial real estate lending, cash management, merchant services, and access to investment services.  For more information, go to www.brooklinebank.com.

 

Forward-Looking Statements

 

This press release contains statements about future events that constitute forward-looking statements.  Projections about future events are subject to risks and uncertainties that could cause actual results to differ materially.  Factors that could cause such differences include, but are not limited to, general economic conditions, changes in interest rates, regulatory considerations, competition, failure to satisfy the conditions necessary to complete the proposed acquisition of Bancorp Rhode Island in a timely manner or at all, business disruptions due to the pendency of the transaction, difficulties related to the integration of the businesses following the Merger.  For additional factors that may affect future results, please see the filings made by the Company with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K (as amended) for the year ended December 31, 2010, as supplemented by its Quarterly Reports on Form 10-Q.  The Company undertakes no obligation to update any of these forward-looking statements to reflect events or circumstances that may arise after the date of this press release.

 

Additional Information About the Merger and Where to Find It

 

In connection with the Merger, the Company has filed relevant documents with the SEC, including a registration statement on Form S-4 that included a proxy statement/prospectus dated July 29, 2011.. Investors are urged to read the proxy statement/prospectus and the other relevant materials, including any amendments or supplements to those documents, because they contain or will contain important information. The proxy statement/prospectus and other relevant materials filed by the Company or Bancorp Rhode Island with the SEC, may be obtained free of charge at the SEC’s website at www.sec.gov. In addition, investors may obtain free copies of the documents filed by the Company with the SEC by directing a written request to Michael W. McCurdy, General Counsel, Brookline Bancorp, Inc., 160 Washington Street, Brookline, Massachusetts 02445.

 

This press release does not constitute an offer to sell or the solicitation of an offer to buy any securities.

 



 

BROOKLINE BANCORP, INC.  AND SUBSIDIARIES

Consolidated Balance Sheets

(In thousands except share data)

 

 

 

September 30,

 

June 30,

 

December 31,

 

 

 

2011

 

2011

 

2010

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

22,919

 

$

23,412

 

$

18,451

 

Short-term investments

 

82,962

 

93,861

 

47,457

 

Securities available for sale

 

253,510

 

274,448

 

304,540

 

Restricted equity securities

 

39,283

 

39,794

 

36,335

 

Loans

 

2,662,076

 

2,588,923

 

2,253,538

 

Allowance for loan losses

 

(31,128

)

(30,847

)

(29,695

)

Net loans

 

2,630,948

 

2,558,076

 

2,223,843

 

Accrued interest receivable

 

9,255

 

9,325

 

8,596

 

Bank premises and equipment, net

 

35,859

 

34,727

 

11,126

 

Deferred tax asset

 

11,840

 

12,541

 

10,206

 

Prepaid income taxes

 

2,498

 

728

 

78

 

Goodwill

 

46,203

 

45,966

 

43,241

 

Identified intangible assets, net of accumulated amortization of $12,274, $11,831 and $11,081, respectively

 

5,591

 

6,034

 

1,871

 

Other assets

 

16,630

 

15,670

 

14,798

 

Total assets

 

$

3,157,498

 

$

3,114,582

 

$

2,720,542

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Deposits

 

$

2,179,605

 

$

2,159,133

 

$

1,810,899

 

Federal Home Loan Bank advances

 

437,974

 

421,355

 

375,569

 

Other borrowings

 

6,947

 

4,789

 

13,000

 

Mortgagors’ escrow accounts

 

6,943

 

6,847

 

5,843

 

Accrued expenses and other liabilities

 

21,042

 

18,742

 

17,283

 

Total liabilities

 

2,652,511

 

2,610,866

 

2,222,594

 

Equity:

 

 

 

 

 

 

 

Brookline Bancorp, Inc. stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock, $0.01 par value; 50,000,000 shares authorized; none issued

 

 

 

 

Common stock, $0.01 par value; 200,000,000 shares authorized; 64,580,180 shares, 64,447,889 shares and 64,445,389 shares issued, respectively

 

644

 

644

 

644

 

Additional paid-in capital

 

525,012

 

524,841

 

524,515

 

Retained earnings, partially restricted

 

37,926

 

36,633

 

32,357

 

Accumulated other comprehensive income

 

2,540

 

3,254

 

2,348

 

Treasury stock, at cost - 5,373,733 shares

 

(62,107

)

(62,107

)

(62,107

)

Unallocated common stock held by ESOP — 389,763 shares, 401,316 shares and 424,422 shares, respectively

 

(2,125

)

(2,188

)

(2,314

)

Total Brookline Bancorp, Inc. stockholders’ equity

 

501,890

 

501,077

 

495,443

 

Noncontrolling interest in subsidiary

 

3,097

 

2,639

 

2,505

 

Total equity

 

504,987

 

503,716

 

497,948

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

3,157,498

 

$

3,114,582

 

$

2,720,542

 

 



 

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Income

(In thousands except share data)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans

 

$

33,723

 

$

30,488

 

$

98,731

 

$

92,130

 

Debt securities

 

1,487

 

1,927

 

4,998

 

5,810

 

Short-term investments

 

28

 

32

 

77

 

76

 

Equity securities

 

48

 

4

 

141

 

40

 

Total interest income

 

35,286

 

32,451

 

103,947

 

98,056

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

4,971

 

5,096

 

15,003

 

16,355

 

Borrowed funds

 

2,671

 

3,087

 

7,965

 

10,560

 

Total interest expense

 

7,642

 

8,183

 

22,968

 

26,915

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

27,644

 

24,268

 

80,979

 

71,141

 

Provision for credit losses

 

891

 

551

 

2,789

 

2,479

 

Net interest income after provision for credit losses

 

26,753

 

23,717

 

78,190

 

68,662

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

Fees, charges and other income

 

1,732

 

927

 

4,698

 

2,885

 

Loss from investments in low income housing

 

(500

)

 

(500

)

 

Penalty from prepayment of borrowed funds

 

 

(555

)

 

(1,468

)

Gain on sales of securities

 

 

 

80

 

834

 

Loss on impairment of securities

 

 

 

 

(49

)

Total non-interest income

 

1,232

 

372

 

4,278

 

2,202

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

8,091

 

5,895

 

22,697

 

17,008

 

Occupancy

 

1,637

 

1,128

 

4,510

 

3,373

 

Equipment and data processing

 

2,362

 

1,874

 

6,727

 

5,586

 

Professional services

 

1,406

 

668

 

3,653

 

2,599

 

FDIC insurance

 

536

 

418

 

1,422

 

1,246

 

Advertising and marketing

 

414

 

359

 

1,175

 

900

 

Amortization of identified intangible assets

 

443

 

306

 

1,193

 

918

 

Write-down of other real estate owned

 

719

 

 

719

 

 

Other

 

1,471

 

1,245

 

4,309

 

3,960

 

Total non-interest expense

 

17,079

 

11,893

 

46,405

 

35,590

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

10,906

 

12,196

 

36,063

 

35,274

 

Provision for income taxes

 

4,324

 

4,923

 

14,604

 

14,239

 

Net income

 

6,582

 

7,273

 

21,459

 

21,035

 

Less net income attributable to noncontrolling interest in subsidiary

 

307

 

235

 

916

 

561

 

Net income attributable to Brookline Bancorp, Inc.

 

$

6,275

 

$

7,038

 

$

20,543

 

$

20,474

 

Earnings per common share attributable to Brookline Bancorp, Inc.:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.11

 

$

0.12

 

$

0.35

 

$

0.35

 

Diluted

 

0.11

 

0.12

 

0.35

 

0.35

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding during the period:

 

 

 

 

 

 

 

 

 

Basic

 

58,640,775

 

58,586,274

 

58,627,311

 

58,571,938

 

Diluted

 

58,640,973

 

58,588,536

 

58,630,124

 

58,576,080

 

 



 

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Average Yields / Costs

 

 

 

Three months ended

 

 

 

September 30, 2011

 

June 30, 2011

 

 

 

Average
balance

 

Interest (1)

 

Average
yield/
cost

 

Average
balance

 

Interest (1)

 

Average
yield/
cost

 

 

 

(Dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

$

83,708

 

$

28

 

0.13

%

$

69,757

 

$

26

 

0.15

%

Debt securities (2)

 

262,511

 

1,495

 

2.28

 

313,687

 

1,760

 

2.24

 

Equity securities (2)

 

40,137

 

58

 

0.56

 

40,015

 

65

 

0.65

 

Commercial real estate loans (3)

 

1,200,838

 

15,456

 

5.15

 

1,159,065

 

15,194

 

5.24

 

Commercial loans (3)

 

414,346

 

6,786

 

6.54

 

395,732

 

6,562

 

6.64

 

Indirect automobile loans (3)

 

580,886

 

6,924

 

4.73

 

587,351

 

7,212

 

4.93

 

Consumer loans (3)

 

424,800

 

4,612

 

4.34

 

422,199

 

4,649

 

4.41

 

Total interest-earning assets

 

3,007,226

 

35,359

 

4.70

%

2,987,806

 

35,468

 

4.75

%

Allowance for loan losses

 

(31,137

)

 

 

 

 

(30,074

)

 

 

 

 

Non-interest earning assets

 

151,940

 

 

 

 

 

135,763

 

 

 

 

 

Total assets

 

$

3,128,029

 

 

 

 

 

$

3,093,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

132,780

 

59

 

0.18

%

$

137,732

 

60

 

0.17

%

Savings accounts

 

166,117

 

250

 

0.60

 

165,214

 

266

 

0.65

 

Money market savings accounts

 

859,060

 

1,971

 

0.91

 

822,691

 

1,972

 

0.96

 

Certificates of deposit

 

812,896

 

2,690

 

1.31

 

830,260

 

2,840

 

1.37

 

Total interest-bearing deposits (4)

 

1,970,853

 

4,970

 

1.00

 

1,955,897

 

5,138

 

1.05

 

Federal Home Loan Bank advances

 

429,114

 

2,661

 

2.43

 

421,909

 

2,623

 

2.46

 

Other borrowings

 

5,605

 

11

 

0.77

 

10,242

 

62

 

2.39

 

Total interest bearing liabilities

 

2,405,572

 

7,642

 

1.26

%

2,388,048

 

7,823

 

1.31

%

Non-interest-bearing demand checking accounts (4)

 

191,832

 

 

 

 

 

175,994

 

 

 

 

 

Other liabilities

 

25,466

 

 

 

 

 

27,371

 

 

 

 

 

Total liabilities

 

2,622,870

 

 

 

 

 

2,591,413

 

 

 

 

 

Brookline Bancorp, Inc. stockholders’ equity

 

502,345

 

 

 

 

 

499,533

 

 

 

 

 

Noncontrolling interest in subsidiary

 

2,814

 

 

 

 

 

2,549

 

 

 

 

 

Total liabilities and equity

 

$

3,128,029

 

 

 

 

 

$

3,093,495

 

 

 

 

 

Net interest income (tax equivalent basis)/interest rate spread (5)

 

 

 

27,717

 

3.44

%

 

 

27,645

 

3.44

%

Less adjustment of tax exempt income

 

 

 

73

 

 

 

 

 

16

 

 

 

Net interest income

 

 

 

$

27,644

 

 

 

 

 

$

27,629

 

 

 

Net interest margin (6)

 

 

 

 

 

3.69

%

 

 

 

 

3.70

%

 


(1)                      Tax exempt income on debt securities, equity securities and revenue bonds included in commercial real estate loans is included on a tax equivalent basis.

(2)                      Average balances include unrealized gains (losses) on securities available for sale. Equity securities include marketable equity securities and restricted equity securities.

(3)                      Loans on non-accrual status are included in average balances.

(4)                      Including non-interest bearing checking accounts, the average interest rate on total deposits was 0.91% in the three months ended September 30, 2011 and 0.97% in the three months ended June 30, 2011.

(5)                      Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.

(6)                      Net interest margin represents net interest income (tax equivalent basis) divided by average interest-earning assets.

 



 

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Average Yields / Costs

 

 

 

Nine months ended

 

 

 

September 30, 2011

 

September 30, 2010

 

 

 

Average
balance

 

Interest (1)

 

Average
yield/
cost

 

Average
balance

 

Interest (1)

 

Average
yield/
cost

 

 

 

(Dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

$

69,653

 

$

77

 

0.15

%

$

61,175

 

$

76

 

0.17

%

Debt securities (2)

 

294,161

 

5,020

 

2.28

 

298,313

 

5,827

 

2.60

 

Equity securities (2)

 

39,362

 

163

 

0.55

 

37,613

 

54

 

0.19

 

Commercial real estate loans (3)

 

1,139,441

 

44,594

 

5.22

 

931,547

 

37,598

 

5.38

 

Commercial loans (3)

 

390,518

 

19,517

 

6.67

 

304,370

 

15,817

 

6.93

 

Indirect automobile loans (3)

 

576,188

 

21,345

 

4.95

 

554,834

 

24,767

 

5.97

 

Consumer loans (3)

 

407,631

 

13,444

 

4.40

 

379,861

 

13,948

 

4.90

 

Total interest-earning assets

 

2,916,954

 

104,160

 

4.76

%

2,567,713

 

98,087

 

5.10

%

Allowance for loan losses

 

(30,335

)

 

 

 

 

(30,760

)

 

 

 

 

Non-interest earning assets

 

135,360

 

 

 

 

 

109,559

 

 

 

 

 

Total assets

 

$

3,021,979

 

 

 

 

 

$

2,646,512

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

131,205

 

166

 

0.17

%

$

105,696

 

112

 

0.14

%

Savings accounts

 

155,011

 

734

 

0.63

 

102,196

 

617

 

0.81

 

Money market savings accounts

 

801,689

 

5,667

 

0.95

 

590,723

 

4,877

 

1.10

 

Certificates of deposit

 

815,816

 

8,436

 

1.38

 

792,494

 

10,749

 

1.81

 

Total deposits (4)

 

1,903,721

 

15,003

 

1.05

 

1,591,109

 

16,355

 

1.37

 

Federal Home Loan Bank advances

 

413,587

 

7,852

 

2.50

 

441,905

 

10,557

 

3.15

 

Other borrowings

 

8,161

 

113

 

1.83

 

1,568

 

3

 

0.22

 

Total interest bearing liabilities

 

2,325,469

 

22,968

 

1.32

%

2,034,582

 

26,915

 

1.77

%

Non-interest-bearing demand checking accounts (4)

 

167,952

 

 

 

 

 

94,373

 

 

 

 

 

Other liabilities

 

26,238

 

 

 

 

 

23,307

 

 

 

 

 

Total liabilities

 

2,519,659

 

 

 

 

 

2,152,262

 

 

 

 

 

Brookline Bancorp, Inc. stockholders’ equity

 

499,652

 

 

 

 

 

492,113

 

 

 

 

 

Noncontrolling interest in subsidiary

 

2,668

 

 

 

 

 

2,137

 

 

 

 

 

Total liabilities and equity

 

$

3,021,979

 

 

 

 

 

$

2,646,512

 

 

 

 

 

Net interest income (tax equivalent basis)/interest rate spread (5)

 

 

 

81,192

 

3.44

%

 

 

71,172

 

3.33

%

Less adjustment of tax exempt income

 

 

 

213

 

 

 

 

 

31

 

 

 

Net interest income

 

 

 

$

80,979

 

 

 

 

 

$

71,141

 

 

 

Net interest margin (6)

 

 

 

 

 

3.71

%

 

 

 

 

3.70

%

 


(1)                     Tax exempt income on debt securities, equity securities and revenue bonds included in commercial real estate loans is included on a tax equivalent basis.

(2)                     Average balances include unrealized gains (losses) on securities available for sale. Equity securities include marketable equity securities (preferred and common stocks) and restricted equity securities.

(3)                     Loans on non-accrual status are included in average balances.

(4)                    Including non-interest bearing checking accounts, the average interest rate on total deposits was 0.97% in the nine months ended September 30, 2011 and 1.30% in the nine months ended September 30, 2010.

(5)                     Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.

(6)                     Net interest margin represents net interest income (tax equivalent basis) divided by average interest-earning assets.

 



 

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Selected Financial Ratios and Other Data

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (annualized):

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.80

%

1.06

%

0.91

%

1.03

%

Return on average stockholders’ equity

 

5.00

%

5.69

%

5.48

%

5.55

%

Interest rate spread

 

3.44

%

3.43

%

3.44

%

3.33

%

Net interest margin

 

3.69

%

3.76

%

3.71

%

3.70

%

 

 

 

 

 

 

 

 

 

 

Dividends paid per share during period

 

$

0.085

 

$

0.085

 

$

0.255

 

$

0.255

 

 

 

 

At

 

At

 

At

 

 

 

September 30,

 

June 30,

 

December 31,

 

 

 

2011

 

2011

 

2010

 

 

 

(Dollars in thousands except per share data)

 

 

 

 

 

 

 

 

 

Capital Ratio:

 

 

 

 

 

 

 

Stockholders’ equity to total assets

 

15.90

%

16.09

%

18.21

%

Tangible stockholders’ equity to total assets

 

14.49

%

14.66

%

16.83

%

 

 

 

 

 

 

 

 

Asset Quality:

 

 

 

 

 

 

 

Non-accrual loans

 

$

7,537

 

$

7,905

 

$

7,463

 

Non-performing assets

 

10,486

 

11,774

 

8,166

 

Restructured loans on accrual

 

3,456

 

4,905

 

4,946

 

Allowance for loan losses

 

31,128

 

30,847

 

29,695

 

Credit mark related to Ipswich acquisition

 

$

3,828

 

$

4,128

 

$

 

Allowance for loan losses as a percent of total loans

 

1.17

%

1.19

%

1.32

%

Non-accrual loans as a percent of total loans

 

0.28

%

0.31

%

0.33

%

Non-performing assets as a percent of total assets

 

0.33

%

0.38

%

0.30

%

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

Book value per share

 

$

8.48

 

$

8.48

 

$

8.39

 

Tangible book value per share

 

7.60

 

7.60

 

7.62

 

Market value per share

 

7.71

 

9.27

 

10.85