Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Eastern Bankshares, Inc. Reports Third Quarter 2022 Financial Results

EBC

Company Declares Quarterly Cash Dividend

Eastern Bankshares, Inc. (the “Company,” or together with its affiliates and subsidiaries, “Eastern”) (NASDAQ Global Select Market: EBC), the stock holding company of Eastern Bank, today announced its 2022 third quarter financial results and the declaration of a quarterly cash dividend. Net income for the third quarter of 2022 was $54.8 million, or $0.33 per diluted share, compared to net income of $51.2 million, or $0.31 per diluted share, reported for the second quarter of 2022. Operating net income* for the third quarter of 2022 was $55.7 million, or $0.34 per diluted share, compared to $52.5 million, or $0.32 per diluted share, reported for the prior quarter.

“Our financial results for the third quarter were strong, led by 16 percent loan growth on an annualized basis, while maintaining our high credit quality and underwriting standards,” said Bob Rivers, Chief Executive Officer and Chair of the Board of Eastern Bankshares, Inc. and Eastern Bank. “Additionally, our net interest margin expanded by twenty-four basis points from the prior quarter, driving a ten percent increase in net interest income. We remain focused on achieving our strategic priorities while continuing to deliver for our shareholders, customers, colleagues, and the communities we serve."

HIGHLIGHTS FOR THE THIRD QUARTER OF 2022

  • Operating net income* of $55.7 million, or $0.34 per diluted share, for the third quarter of 2022 was 49% higher than the comparable prior year quarter.
  • Net interest income of $152.2 million for the third quarter of 2022 was 10% higher than the prior quarter.
  • The net interest margin on a fully tax equivalent (“FTE”) basis* of 2.87% for the third quarter was 24 basis points higher than the prior quarter.
  • The cost of total deposits was 10 basis points in the third quarter, an increase of 4 basis points from the prior quarter.
  • Loan growth was 16% on an annualized basis, driven by double-digit annualized growth in commercial and residential lending.
  • The Company repurchased 1,481,248 shares of its common stock during the third quarter of 2022 at a weighted average price of $19.52 excluding commissions, for an aggregate purchase price of $28.9 million.

The results for the comparable prior year quarter do not reflect the Company’s acquisition of Century Bancorp, Inc. (“Century”), which was completed on November 12, 2021.

BALANCE SHEET

Total assets were $22.0 billion at September 30, 2022, representing a decrease of $307.9 million, or 1%, from June 30, 2022.

  • Total securities decreased $698.9 million, or 9%, from the prior quarter, to $7.3 billion, primarily due to a decline in the market value of available for sale securities driven by higher interest rates, net security sales, and principal runoff.
  • Cash and equivalents declined $210.5 million from the prior quarter to $158.4 million.
  • Total loans were $12.9 billion, representing an increase of $505.3 million, or 4%, from the prior quarter. The increase was driven by strong loan growth in all major categories. Commercial loans grew $356.6 million, residential loans grew $129.2 million and consumer loans grew $19.4 million, reflecting growth of 16%, 26%, and 6%, respectively, on an annualized basis. Residential loans at September 30, 2022 included purchased loans from Embrace Home Loans totaling $77.7 million excluding purchase premiums.
  • Deposits totaled $18.7 billion, representing a decrease of $430.4 million, or 2%, from the prior quarter. On a quarterly average basis, deposits were down $24.7 million from the prior quarter.
  • Borrowed funds increased $379.6 million from the prior quarter to provide funding for strong loan growth in the third quarter.
  • Shareholders’ equity was $2.4 billion, representing a decrease of $302.2 million from the prior quarter driven primarily by a decrease in accumulated other comprehensive income of $317.7 million. Please refer to Appendix D to this press release for a roll forward of tangible shareholders’ equity*.
  • At September 30, 2022, book value per share was $13.59 and tangible book value per share* was $9.87.

Please refer to Appendix C to this press release for a reconciliation of book value per share and tangible book value per share*.

NET INTEREST INCOME

Net interest income was $152.2 million for the third quarter of 2022, compared to $137.8 million in the prior quarter, representing an increase of $14.4 million.

  • The increase in net interest income on a consecutive quarter basis was primarily due to an increase in the net interest margin, which benefited primarily from higher short-term interest rates, as well as an increase in average interest-earning asset balances of $77.5 million from the prior quarter, attributable to loan growth.
  • The net interest margin on a FTE basis* was 2.87% for the third quarter, representing a 24 basis point increase from the prior quarter, as asset yields benefited from higher interest rates in the period, partially offset by lower net Paycheck Protection Program (“PPP”) fee accretion compared to the prior quarter. Interest-bearing funding costs increased 8 basis points from the prior quarter to 18 basis points, due to deposit pricing increases and an increase in borrowings during the quarter.
  • Included in net interest income in the third quarter and prior quarter, respectively, was $0.5 million and $2.5 million of PPP fee accretion net of deferred cost amortization. During the third quarter, $19.3 million in PPP loans were forgiven by the U.S. Small Business Administration or otherwise paid down, compared to $98.7 million in the prior quarter.

NONINTEREST INCOME

Noninterest income was $43.4 million for the third quarter of 2022, compared to $41.9 million for the prior quarter, representing an increase of $1.5 million. Noninterest income on an operating basis* was $45.3 million for the third quarter of 2022, compared to $48.0 million for the prior quarter, a decrease of $2.7 million.

  • Insurance commissions decreased $0.9 million to $23.8 million in the third quarter, compared to $24.7 million in the prior quarter. Compared to the comparable prior year quarter, insurance commissions increased $1.8 million, or 8%.
  • Service charges on deposit accounts decreased $1.6 million on a consecutive quarter basis to $6.7 million primarily due to lower overdraft fees driven by a change in overdraft charging practices as well as lower account analysis fees.
  • Trust and investment advisory fees decreased $0.2 million on a consecutive quarter basis to $5.8 million.
  • Loan-level interest rate swap income was $1.6 million in the third quarter, in line with the prior quarter.
  • Market performance drove losses on investments held in rabbi trust accounts totaling $2.2 million in the third quarter compared to losses of $7.3 million in the prior quarter.
  • Realized losses on available for sale securities were $0.2 million in the third quarter compared to $0.1 million in the prior quarter.
  • Other noninterest income decreased $0.8 million in the third quarter to $4.6 million.

Please refer to Appendix B to this press release for a reconciliation of operating revenues and expenses*.

NONINTEREST EXPENSE

Noninterest expense was $116.8 million for the third quarter of 2022, compared to $111.1 million in the prior quarter, representing an increase of $5.7 million. Noninterest expense on an operating basis* for the third quarter of 2022 was $117.4 million, compared to $114.4 million in the prior quarter, an increase of $3.0 million.

  • Salaries and employee benefits expense was $78.1 million in the third quarter, representing an increase of $5.1 million from the prior quarter, driven in part by an increase in incentive compensation expense of $3.3 million as well as an increase in benefits expense of $1.0 million primarily attributable to the lower losses on investments held in rabbi trust accounts associated with the Company’s defined contribution supplemental executive retirement plan.
  • Office occupancy and equipment expense was $9.7 million in the third quarter, a decrease of $0.2 million from the prior quarter.
  • Data processing expenses were $13.3 million in the third quarter, a decrease of $1.1 million from the prior quarter.
  • Professional services expense was $5.8 million in the third quarter, an increase of $1.8 million from the prior quarter due primarily to an increase in legal fees and an increase in other professional fees.
  • Marketing expense was $2.2 million in the third quarter, a decrease of $0.4 million from the prior quarter, primarily due to lower advertising expenses in the period.

Please refer to Appendix B to this press release for a reconciliation of operating revenues and expenses*.

ASSET QUALITY

The allowance for loan losses was $131.7 million at September 30, 2022, or 1.02% of total loans, compared to $125.5 million or 1.01% of total loans at June 30, 2022. The Company recorded a provision for the allowance for loan losses totaling $6.5 million in the third quarter of 2022 primarily due to loan growth.

Non-performing loans totaled $34.0 million at September 30, 2022 compared to $59.9 million at the end of the prior quarter. The decrease from the prior quarter was primarily attributable to the full payoff of one syndicated credit facility that migrated to nonaccrual status in the prior quarter. During the third quarter of 2022, the Company recorded total net charge-offs of $0.3 million, or 0.01% of average total loans on an annualized basis, compared to net recoveries of $0.3 million or 0.01% of average total loans in the prior quarter, respectively.

DIVIDENDS AND SHARE REPURCHASES

The Company’s Board of Directors has declared a quarterly cash dividend of $0.10 per common share. The dividend will be payable on December 15, 2022 to shareholders of record as of the close of business on December 2, 2022.

The Company repurchased 1,481,248 shares of its common stock during the third quarter of 2022 at a weighted average price of $19.52 excluding commissions, for an aggregate purchase price of $28.9 million.

As announced in September of 2022, the Company received regulatory non-objection for its second share repurchase program of up to 8,900,000 shares, representing approximately 5% of its shares of common stock then outstanding. The repurchase program, which is limited to $200 million through August 31, 2023, may be modified or terminated by the Board of Directors of the Company at any time. At September 30, 2022, there were 8,537,684 shares available for repurchase and $192.6 million in total market value remaining under the repurchase authorization.

As announced in November of 2021, the Company received regulatory non-objection for its inaugural share repurchase program, under which it was authorized to purchase up to 9,337,900 shares for up to $225 million over a 12-month period. The Company completed the program in September of 2022, having repurchased all 9,337,900 shares for an aggregate purchase price of $186.4 million, excluding commissions.

CONFERENCE CALL INFORMATION

A conference call and webcast covering Eastern’s third quarter 2022 earnings will be held on Friday, October 28, 2022 at 9:00 a.m. Eastern Time. To join by telephone, participants can call the toll-free dial-in number (888) 396-8049 from within the U.S. and reference conference ID 09796048. The conference call will be simultaneously webcast. Participants may join the webcast on the Company’s Investor Relations website at investor.easternbank.com. A replay of the webcast will be made available on demand on this site.

ABOUT EASTERN BANKSHARES, INC.

Eastern Bankshares, Inc. is the stock holding company for Eastern Bank. Founded in 1818, Boston-based Eastern Bank has more than 120 locations serving communities in eastern Massachusetts, southern and coastal New Hampshire, and Rhode Island. As of September 30, 2022, Eastern Bank had approximately $22 billion in total assets. Eastern provides banking, investment and insurance products and services for consumers and businesses of all sizes, including through its Eastern Wealth Management division and its Eastern Insurance Group LLC subsidiary. Eastern takes pride in its outspoken advocacy and community support that includes $240 million in charitable giving since 1994. An inclusive company, Eastern employs approximately 2,100 deeply committed professionals who value relationships with their customers, colleagues, and communities. For investor information, visit investor.easternbank.com.

NON-GAAP FINANCIAL MEASURES

*Denotes a non-GAAP financial measure used in this press release.

A non-GAAP financial measure is defined as a numerical measure of the Company’s historical or future financial performance, financial position or cash flows that excludes (or includes) amounts, or is subject to adjustments that have the effect of excluding (or including) amounts that are included in the most directly comparable measure calculated and presented in accordance with accounting principles generally accepted in the United States (“GAAP”) in the Company’s statement of income, balance sheet or statement of cash flows (or equivalent statements).

The Company presents non-GAAP financial measures, which management uses to evaluate the Company’s performance, and which exclude the effects of certain transactions that management believes are unrelated to its core business and are therefore not necessarily indicative of its current performance or financial position. Management believes excluding these items facilitates greater visibility for investors into the Company’s core business as well as underlying trends that may, to some extent, be obscured by inclusion of such items in the corresponding GAAP financial measures.

There are items in the Company’s financial statements that impact its financial results, but which management believes are unrelated to the Company’s core business. Accordingly, the Company presents noninterest income on an operating basis, total operating revenue, noninterest expense on an operating basis, operating net income, operating earnings per share, operating return on average assets, operating return on average shareholders’ equity, operating return on average tangible shareholders’ equity (discussed further below), the operating efficiency ratio, and the ratio of noninterest income to total revenue on an operating basis. Each of these figures excludes the impact of such applicable items because management believes such exclusion can provide greater visibility into the Company’s core business and underlying trends. Such items that management does not consider to be core to the Company’s business include (i) income and expenses from investments held in rabbi trusts, (ii) gains and losses on sales of securities available for sale, net, (iii) gains and losses on the sale of other assets, (iv) rabbi trust employee benefits, (v) impairment charges on tax credit investments and associated tax credit benefits, (vi) other real estate owned (“OREO”) gains, and (vii) merger and acquisition expenses. The Company does not provide an outlook for its total noninterest income and total noninterest expense because each contains income or expense components, as applicable, such as income associated with rabbi trust accounts and rabbi trust employee benefit expense, which are market-driven, and over which the Company cannot exercise control. Accordingly, reconciliations of the Company’s outlook for its noninterest income on an operating basis and its noninterest expense on an operating basis to an outlook for total noninterest income and total noninterest expense, respectively, cannot be made available without unreasonable effort.

Management also presents tangible assets, tangible shareholders’ equity, average tangible shareholders’ equity, tangible book value per share, the ratio of tangible shareholders’ equity to tangible assets, return on average tangible shareholders’ equity, and operating return on average shareholders’ equity (discussed further above), each of which excludes the impact of goodwill and other intangible assets, as management believes these financial measures provide investors with the ability to further assess the Company’s performance, identify trends in its core business and provide a comparison of its capital adequacy to other companies. The Company included the tangible ratios because management believes that investors may find it useful to have access to the same analytical tools used by management to assess performance and identify trends.

These non-GAAP financial measures presented in this press release should not be considered an alternative or substitute for financial results or measures determined in accordance with GAAP or as an indication of the Company’s cash flows from operating activities, a measure of its liquidity position or an indication of funds available for its cash needs. An item which management considers to be non-core and excludes when computing these non-GAAP measures can be of substantial importance to the Company’s results for any particular period. In addition, management’s methodology for calculating non-GAAP financial measures may differ from the methodologies employed by other banking companies to calculate the same or similar performance measures, and accordingly, the Company’s reported non-GAAP financial measures may not be comparable to the same or similar performance measures reported by other banking companies. Please refer to Appendices A-D for reconciliations of the Company's GAAP financial measures to the non-GAAP financial measures in this press release.

FORWARD-LOOKING STATEMENTS

This press release contains “forward-looking statements” within the meaning of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include statements regarding anticipated future events and can be identified by the fact that they do not relate strictly to historical or current facts. You can identify these statements from the use of the words “may,” “will,” “should,” “could,” “would,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target” and similar expressions. Forward-looking statements, by their nature, are subject to risks and uncertainties. There are many factors that could cause actual results to differ materially from expected results described in the forward-looking statements.

Certain factors that could cause actual results to differ materially from expected results include developments in the Company’s market relating to the COVID-19 pandemic, including the severity and duration of the associated economic slowdown; adverse developments in the level and direction of loan delinquencies and charge-offs and changes in estimates of the adequacy of the allowance for loan losses; increased competitive pressures; changes in the interest rate environment; risks that revenue or expense synergies or the other expected benefits of the Company’s merger with Century (“Transaction”) may not fully materialize for the Company in the timeframe expected or at all, or may be more costly to achieve; risks that the Company is unable to successfully implement integration strategies for the Transaction; reputational risks and the reaction of customers to the Transaction; and diversion of management time on Transaction-related issues; as well as general economic conditions or conditions within the securities markets; and legislative and regulatory changes and related compliance costs that could adversely affect the business in which the Company and its subsidiary Eastern Bank are engaged, including inflation, interest rates, interest rate sensitivity and liquidity, including the effect of, and changes in, monetary and fiscal policies and laws, such as the interest rate policies of the Board of Governors of the Federal Reserve System; market and monetary fluctuations, including fluctuations due to actual or anticipated changes to federal tax laws; credit quality, including adverse developments in local or regional real estate markets that decrease collateral values associated with existing loans; and the failure of the Company to execute all of its planned share repurchases. For further discussion of such factors, please see the Company’s most recent Annual Report on Form 10-K and subsequent filings with the U.S. Securities and Exchange Commission (the “SEC”), which are available on the SEC’s website at www.sec.gov.

Further, given the ongoing and dynamic nature of the COVID-19 pandemic, it is difficult to predict what continued effects the COVID-19 pandemic will have on the Company's business and results of operations. The COVID-19 pandemic and the related local and national economic disruption may result in a continued decline in demand for the Company's products and services; increased levels of loan delinquencies, problem assets and foreclosures; an increase in the Company's allowance for loan losses; a decline in the value of loan collateral, including real estate; reduced demand for office space in the Company’s markets due to remote and/or hybrid work arrangements; a greater decline in the yield on the Company's interest-earning assets than the decline in the cost of the Company's interest-bearing liabilities; and increased cybersecurity risks, as employees continue to work remotely.

You should not place undue reliance on forward-looking statements, which reflect the Company's expectations only as of the date of this press release. The Company does not undertake any obligation to update forward-looking statements.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES
SELECTED FINANCIAL HIGHLIGHTS

Certain information in this press release is presented as reviewed by the Company’s management and includes information derived from the Company’s Consolidated Statements of Income, non-GAAP financial measures, and operational and performance metrics. For information on non-GAAP financial measures, please see the section titled "Non-GAAP Financial Measures."

As of and for the three months ended

(Unaudited, dollars in thousands, except per-share data)

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

Sep 30, 2021

Earnings data

Net interest income

$

152,179

$

137,757

$

128,124

$

122,437

$

102,691

Noninterest income

43,353

41,877

46,415

49,001

43,209

Total revenue

195,532

179,634

174,539

171,438

145,900

Noninterest expense

116,840

111,139

108,866

143,602

98,970

Pre-tax, pre-provision income

78,692

68,495

65,673

27,836

46,930

Provision for (release of) allowance for loan losses

6,480

1,050

(485

)

(4,318

)

(1,488

)

Pre-tax income

72,212

67,445

66,158

32,154

48,418

Net income

54,777

51,172

51,516

35,087

37,106

Operating net income (non-GAAP)

55,742

52,518

55,107

44,860

37,391

Per-share data

Earnings per share, basic

$

0.33

$

0.31

$

0.30

$

0.20

$

0.22

Earnings per share, diluted

$

0.33

$

0.31

$

0.30

$

0.20

$

0.22

Operating earnings per share, basic (non-GAAP)

$

0.34

$

0.32

$

0.32

$

0.26

$

0.22

Operating earnings per share, diluted (non-GAAP)

$

0.34

$

0.32

$

0.32

$

0.26

$

0.22

Book value per share

$

13.59

$

15.17

$

16.40

$

18.28

$

18.36

Tangible book value per share (non-GAAP)

$

9.87

$

11.52

$

12.83

$

14.80

$

16.33

Profitability

Return on average assets (1)

0.97

%

0.92

%

0.90

%

0.67

%

0.84

%

Operating return on average assets (non-GAAP) (1)

0.97

%

0.94

%

0.96

%

0.86

%

0.86

%

Return on average shareholders' equity (1)

7.83

%

7.16

%

6.38

%

4.07

%

4.27

%

Operating return on average shareholders' equity (1)

7.98

%

7.34

%

6.82

%

5.19

%

4.30

%

Return on average tangible shareholders' equity (non-GAAP) (1)

10.25

%

9.28

%

7.96

%

4.80

%

4.79

%

Operating return on average tangible shareholders' equity (non-GAAP) (1)

10.44

%

9.53

%

8.53

%

6.14

%

4.84

%

Net interest margin (FTE) (1)

2.87

%

2.63

%

2.42

%

2.54

%

2.53

%

Cost of deposits (1)

0.10

%

0.06

%

0.07

%

0.06

%

0.02

%

Fee income ratio

22.17

%

23.31

%

26.59

%

28.58

%

29.62

%

Efficiency ratio

59.75

%

61.87

%

62.37

%

83.76

%

67.83

%

Operating efficiency ratio (non-GAAP)

58.38

%

60.61

%

60.39

%

65.21

%

66.14

%

Balance Sheet (end of period)

Total assets

$

22,042,933

$

22,350,848

$

22,836,072

$

23,512,128

$

17,461,223

Total loans

12,903,954

12,398,694

12,182,203

12,281,510

9,504,562

Total deposits

18,733,381

19,163,801

19,392,816

19,628,311

13,649,964

Total loans / total deposits

69

%

65

%

63

%

63

%

70

%

PPP loans

$

23,142

$

42,463

$

141,166

$

331,385

$

533,965

Asset quality

Allowance for loan losses ("ALLL") (2)

$

131,663

$

125,531

$

124,166

$

97,787

$

103,398

ALLL / total nonperforming loans ("NPLs")

387.77

%

209.64

%

367.13

%

279.53

%

245.77

%

Total NPLs / total loans

0.26

%

0.48

%

0.28

%

0.29

%

0.44

%

Net charge-offs (recoveries) ("NCOs") / average total loans (1)

0.01

%

(0.01

)%

0.01

%

0.05

%

0.03

%

Remaining COVID-19 loan modifications

$

17,682

$

19,914

$

49,033

$

106,657

$

110,596

Capital adequacy

Shareholders' equity / assets

10.96

%

12.16

%

13.17

%

14.49

%

19.64

%

Tangible shareholders' equity / tangible assets (non-GAAP)

8.20

%

9.52

%

10.61

%

12.06

%

17.85

%

(1) Presented on an annualized basis.

(2) The Company adopted ASU 2016-13 on January 1, 2022 using the modified retrospective approach. Accordingly, at March 31, 2022 and thereafter, the allowance for loan losses was determined in accordance with ASC 326, “Financial Instruments-Credit Losses” and ASC 310, “Receivables,” as amended. At December 31, 2021 and prior, the allowance for loan losses was determined in accordance with ASC 450, “Contingencies” and ASC 310, “Receivables.”

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

As of

Sep 30, 2022 change from

(Unaudited, dollars in thousands)

Sep 30,

2022

Jun 30,

2022

Sep 30,

2021

Jun 30, 2022

Sep 30, 2021

ASSETS

△ $

△ %

△ $

△ %

Cash and due from banks

$

102,776

$

100,309

$

78,805

$

2,467

2

%

$

23,971

30

%

Short-term investments

55,661

268,605

1,172,956

(212,944

)

(79

)%

(1,117,295

)

(95

)%

Cash and cash equivalents

158,437

368,914

1,251,761

(210,477

)

(57

)%

(1,093,324

)

(87

)%

Available for sale ("AFS") securities (1)

6,844,615

7,536,921

5,689,312

(692,306

)

(9

)%

1,155,303

20

%

Held to maturity ("HTM") securities (1)

481,963

488,581

(6,618

)

(1

)%

481,963

%

Total securities

7,326,578

8,025,502

5,689,312

(698,924

)

(9

)%

1,637,266

29

%

Loans held for sale

951

764

1,757

187

24

%

(806

)

(46

)%

Loans:

Commercial and industrial

3,023,729

2,840,734

1,652,447

182,995

6

%

1,371,282

83

%

Commercial real estate

4,985,654

4,792,345

3,825,186

193,309

4

%

1,160,468

30

%

Commercial construction

314,193

303,463

243,146

10,730

4

%

71,047

29

%

Business banking

1,096,436

1,126,853

1,225,538

(30,417

)

(3

)%

(129,102

)

(11

)%

Total commercial loans

9,420,012

9,063,395

6,946,317

356,617

4

%

2,473,695

36

%

Residential real estate

2,118,852

1,989,621

1,491,269

129,231

6

%

627,583

42

%

Consumer home equity

1,168,476

1,147,425

848,570

21,051

2

%

319,906

38

%

Other consumer

196,614

198,253

218,406

(1,639

)

(1

)%

(21,792

)

(10

)%

Total loans

12,903,954

12,398,694

9,504,562

505,260

4

%

3,399,392

36

%

Allowance for loan losses

(131,663

)

(125,531

)

(103,398

)

(6,132

)

5

%

(28,265

)

27

%

Unamortized prem./disc. and def. fees

(19,349

)

(20,988

)

(23,104

)

1,639

(8

)%

3,755

(16

)%

Net loans

12,752,942

12,252,175

9,378,060

500,767

4

%

3,374,882

36

%

Federal Home Loan Bank stock, at cost

18,714

5,714

10,601

13,000

228

%

8,113

77

%

Premises and equipment

63,261

69,019

44,048

(5,758

)

(8

)%

19,213

44

%

Bank-owned life insurance

159,838

158,890

79,259

948

1

%

80,579

102

%

Goodwill and other intangibles, net

662,222

653,853

379,772

8,369

1

%

282,450

74

%

Deferred income taxes, net

342,550

244,153

34,135

98,397

40

%

308,415

904

%

Prepaid expenses

180,742

188,115

148,180

(7,373

)

(4

)%

32,562

22

%

Other assets

376,698

383,749

444,338

(7,051

)

(2

)%

(67,640

)

(15

)%

Total assets

$

22,042,933

$

22,350,848

$

17,461,223

$

(307,915

)

(1

)%

$

4,581,710

26

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Demand

$

6,582,122

$

6,604,154

$

5,484,126

$

(22,032

)

%

$

1,097,996

20

%

Interest checking accounts

5,047,018

5,348,181

2,693,276

(301,163

)

(6

)%

2,353,742

87

%

Savings accounts

1,990,188

2,015,865

1,444,928

(25,677

)

(1

)%

545,260

38

%

Money market investment

4,757,477

4,787,603

3,802,319

(30,126

)

(1

)%

955,158

25

%

Certificates of deposit

356,576

407,998

225,315

(51,422

)

(13

)%

131,261

58

%

Total deposits

18,733,381

19,163,801

13,649,964

(430,420

)

(2

)%

5,083,417

37

%

Borrowed funds:

Federal Home Loan Bank advances

384,215

13,560

14,172

370,655

2733

%

370,043

2611

%

Escrow deposits of borrowers

21,853

19,456

15,900

2,397

12

%

5,953

37

%

Interest rate swap collateral funds

16,650

10,100

6,550

65

%

16,650

%

Total borrowed funds

422,718

43,116

30,072

379,602

880

%

392,646

1306

%

Other liabilities

470,671

425,535

351,895

45,136

11

%

118,776

34

%

Total liabilities

19,626,770

19,632,452

14,031,931

(5,682

)

%

5,594,839

40

%

Shareholders' equity:

Common shares

1,778

1,793

1,868

(15

)

(1

)%

(90

)

(5

)%

Additional paid-in capital

1,676,396

1,700,495

1,857,165

(24,099

)

(1

)%

(180,769

)

(10

)%

Unallocated common shares held by the employee stock ownership plan ("ESOP")

(138,950

)

(140,203

)

(143,966

)

1,253

(1

)%

5,016

(3

)%

Retained earnings

1,855,757

1,817,474

1,747,300

38,283

2

%

108,457

6

%

Accumulated other comprehensive income ("AOCI"), net of tax

(978,818

)

(661,163

)

(33,075

)

(317,655

)

48

%

(945,743

)

2859

%

Total shareholders' equity

2,416,163

2,718,396

3,429,292

(302,233

)

(11

)%

(1,013,129

)

(30

)%

Total liabilities and shareholders' equity

$

22,042,933

$

22,350,848

$

17,461,223

$

(307,915

)

(1

)%

$

4,581,710

26

%

(1) AFS and HTM securities represented at fair value and amortized cost, respectively.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

Three months ended

Three months ended Sep 30, 2022 change from three months ended

(Unaudited, dollars in thousands, except per-share data)

Sep 30,

2022

Jun 30,

2022

Sep 30,

2021

Jun 30, 2022

Sep 30, 2021

Interest and dividend income:

△ $

△ %

△ $

△ %

Interest and fees on loans

$

124,992

$

107,236

$

86,735

$

17,756

17

%

$

38,257

44

%

Taxable interest and dividends on securities

29,280

31,121

14,314

(1,841

)

(6

)%

14,966

105

%

Non-taxable interest and dividends on securities

1,917

1,862

1,848

55

3

%

69

4

%

Interest on federal funds sold and other short-term investments

1,638

652

571

986

151

%

1,067

187

%

Total interest and dividend income

157,827

140,871

103,468

16,956

12

%

54,359

53

%

Interest expense:

Interest on deposits

4,781

3,061

736

1,720

56

%

4,045

550

%

Interest on borrowings

867

53

41

814

1536

%

826

2015

%

Total interest expense

5,648

3,114

777

2,534

81

%

4,871

627

%

Net interest income

152,179

137,757

102,691

14,422

10

%

49,488

48

%

Provision for (release of) allowance for loan losses

6,480

1,050

(1,488

)

5,430

517

%

7,968

(535

)%

Net interest income after provision for (release of) allowance for loan losses

145,699

136,707

104,179

8,992

7

%

41,520

40

%

Noninterest income:

Insurance commissions

23,788

24,682

21,956

(894

)

(4

)%

1,832

8

%

Service charges on deposit accounts

6,708

8,313

5,935

(1,605

)

(19

)%

773

13

%

Trust and investment advisory fees

5,832

5,994

6,310

(162

)

(3

)%

(478

)

(8

)%

Debit card processing fees

3,249

3,223

3,030

26

1

%

219

7

%

Interest rate swap income

1,562

1,593

881

(31

)

(2

)%

681

77

%

Losses from investments held in rabbi trusts

(2,248

)

(7,316

)

(289

)

5,068

(69

)%

(1,959

)

678

%

Gains on sales of mortgage loans held for sale, net

22

49

717

(27

)

(55

)%

(695

)

(97

)%

(Losses) gains on sales of securities available for sale, net

(198

)

(104

)

1

(94

)

90

%

(199

)

(19900

)%

Other

4,638

5,443

4,668

(805

)

(15

)%

(30

)

(1

)%

Total noninterest income

43,353

41,877

43,209

1,476

4

%

144

%

Noninterest expense:

Salaries and employee benefits

78,060

72,996

66,238

5,064

7

%

11,822

18

%

Office occupancy and equipment

9,703

9,888

7,960

(185

)

(2

)%

1,743

22

%

Data processing

13,294

14,345

12,191

(1,051

)

(7

)%

1,103

9

%

Professional services

5,826

4,034

4,024

1,792

44

%

1,802

45

%

Marketing

2,219

2,651

1,598

(432

)

(16

)%

621

39

%

Loan expenses

1,152

1,124

1,586

28

2

%

(434

)

(27

)%

Federal Deposit Insurance Corporation ("FDIC") insurance

1,578

1,720

1,056

(142

)

(8

)%

522

49

%

Amortization of intangible assets

1,033

907

629

126

14

%

404

64

%

Other

3,975

3,474

3,688

501

14

%

287

8

%

Total noninterest expense

116,840

111,139

98,970

5,701

5

%

17,870

18

%

Income before income tax expense

72,212

67,445

48,418

4,767

7

%

23,794

49

%

Income tax expense

17,435

16,273

11,312

1,162

7

%

6,123

54

%

Net income

$

54,777

$

51,172

$

37,106

$

3,605

7

%

$

17,671

48

%

Share data:

Earnings per share, basic

$

0.33

$

0.31

$

0.22

Earnings per share, diluted

$

0.33

$

0.31

$

0.22

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

Nine months ended

(Unaudited, dollars in thousands, except per-share data)

Sep 30, 2022

Sep 30, 2021

Change

Interest and dividend income:

△ $

△ %

Interest and fees on loans

$

333,595

$

266,310

$

67,285

25

%

Taxable interest and dividends on securities

88,277

36,977

51,300

139

%

Non-taxable interest and dividends on securities

5,585

5,561

24

%

Interest on federal funds sold and other short-term investments

2,726

1,434

1,292

90

%

Total interest and dividend income

430,183

310,282

119,901

39

%

Interest expense:

Interest on deposits

11,164

2,769

8,395

303

%

Interest on borrowings

959

123

836

680

%

Total interest expense

12,123

2,892

9,231

319

%

Net interest income

418,060

307,390

110,670

36

%

Provision for (release of) allowance for loan losses

7,045

(5,368

)

12,413

(231

)%

Net interest income after provision for (release of) release of allowance for loan losses

411,015

312,758

98,257

31

%

Noninterest income:

Insurance commissions

77,183

73,767

3,416

5

%

Service charges on deposit accounts

23,558

17,010

6,548

38

%

Trust and investment advisory fees

17,967

18,047

(80

)

%

Debit card processing fees

9,417

8,949

468

5

%

Interest rate swap income

6,087

5,122

965

19

%

(Losses) income from investments held in rabbi trusts

(13,997

)

5,773

(19,770

)

(342

)%

Gains on sales of mortgage loans held for sale, net

240

3,044

(2,804

)

(92

)%

(Losses) gains on sales of securities available for sale, net

(2,474

)

1,166

(3,640

)

(312

)%

Other

13,664

11,276

2,388

21

%

Total noninterest income

131,645

144,154

(12,509

)

(9

)%

Noninterest expense:

Salaries and employee benefits

220,582

199,554

21,028

11

%

Office occupancy and equipment

31,205

24,271

6,934

29

%

Data processing

42,959

37,892

5,067

13

%

Professional services

14,561

14,611

(50

)

%

Marketing

6,444

6,786

(342

)

(5

)%

Loan expenses

3,444

5,287

(1,843

)

(35

)%

Federal Deposit Insurance Corporation ("FDIC") insurance

4,710

2,989

1,721

58

%

Amortization of intangible assets

2,767

1,786

981

55

%

Other

10,173

7,178

2,995

42

%

Total noninterest expense

336,845

300,354

36,491

12

%

Income before income tax expense

205,815

156,558

49,257

31

%

Income tax expense

48,350

36,980

11,370

31

%

Net income

$

157,465

$

119,578

$

37,887

32

%

Share data:

Weighted average common shares outstanding, basic (1)

166,682,222

172,174,469

(5,492,247

)

(3

)%

Weighted average common shares outstanding, diluted (1)

166,867,643

172,174,469

(5,306,826

)

(3

)%

Earnings per share, basic

$

0.94

$

0.69

$

0.25

36

%

Earnings per share, diluted

$

0.94

$

0.69

$

0.25

36

%

(1) Shares held by the Company’s ESOP that have not been allocated to employees in accordance with the terms of the ESOP are not deemed outstanding for earnings per share calculations.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

AVERAGE BALANCES, INTEREST EARNED/PAID, & AVERAGE YIELDS

As of and for the three months ended

Sep 30, 2022

Jun 30, 2022

Sep 30, 2021

(Unaudited, dollars in thousands)

Avg.

Balance

Interest

Yield /

Cost (5)

Avg.

Balance

Interest

Yield /

Cost (5)

Avg.

Balance

Interest

Yield /

Cost (5)

Interest-earning assets:

Loans (1):

Commercial

$

9,138,029

$

96,270

4.18

%

$

8,944,652

$

83,586

3.75

%

$

6,995,556

$

67,276

3.82

%

Residential

2,043,219

15,811

3.07

%

1,960,014

14,683

3.00

%

1,477,891

11,479

3.08

%

Consumer

1,341,528

16,072

4.75

%

1,309,864

11,494

3.52

%

1,055,075

8,803

3.31

%

Total loans

12,522,776

128,153

4.06

%

12,214,530

109,763

3.60

%

9,528,522

87,558

3.65

%

Investment securities

8,716,105

31,708

1.44

%

8,883,710

33,479

1.51

%

5,249,742

16,655

1.26

%

Federal funds sold and other short-term investments

282,629

1,638

2.30

%

345,731

652

0.76

%

1,503,919

571

0.15

%

Total interest-earning assets

21,521,510

161,499

2.98

%

21,443,971

143,894

2.69

%

16,282,183

104,784

2.55

%

Non-interest-earning assets

911,025

962,734

1,141,168

Total assets

$

22,432,535

$

22,406,705

$

17,423,351

Interest-bearing liabilities:

Deposits:

Savings

$

2,021,125

$

51

0.01

%

$

2,041,495

$

51

0.01

%

$

1,441,385

$

36

0.01

%

Interest checking

5,211,914

2,686

0.20

%

4,877,256

2,061

0.17

%

2,687,196

244

0.04

%

Money market

4,824,452

1,893

0.16

%

5,069,609

745

0.06

%

3,762,855

360

0.04

%

Time deposits

380,560

151

0.16

%

426,923

204

0.19

%

233,145

96

0.16

%

Total interest-bearing deposits

12,438,051

4,781

0.15

%

12,415,283

3,061

0.10

%

8,124,581

736

0.04

%

Borrowings

157,686

867

2.18

%

35,330

53

0.60

%

26,074

41

0.62

%

Total interest-bearing liabilities

12,595,737

5,648

0.18

%

12,450,613

3,114

0.10

%

8,150,655

777

0.04

%

Demand deposit accounts

6,614,467

6,661,920

5,471,906

Other noninterest-bearing liabilities

445,640

428,373

350,111

Total liabilities

19,655,844

19,540,906

13,972,672

Shareholders' equity

2,776,691

2,865,799

3,450,679

Total liabilities and shareholders' equity

$

22,432,535

$

22,406,705

$

17,423,351

Net interest income - FTE

$

155,851

$

140,780

$

104,007

Net interest rate spread (2)

2.80

%

2.59

%

2.51

%

Net interest-earning assets (3)

$

8,925,773

$

8,993,358

$

8,131,528

Net interest margin - FTE (4)

2.87

%

2.63

%

2.53

%

(1) Includes non-accrual loans.

(2) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(3) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(4) Net interest margin represents net interest income divided by average total interest-earning assets.

(5) Presented on an annualized basis.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

AVERAGE BALANCES, INTEREST EARNED/PAID, & AVERAGE YIELDS

As of and for the nine months ended

Sep 30, 2022

Sep 30, 2021

(Unaudited, dollars in thousands)

Avg.

Balance

Interest

Yield /

Cost (5)

Avg.

Balance

Interest

Yield /

Cost (5)

Interest-earning assets:

Loans (1):

Commercial

$

9,019,196

$

258,082

3.83

%

$

7,203,903

$

208,228

3.86

%

Residential

1,980,630

44,966

3.04

%

1,435,006

34,150

3.18

%

Consumer

1,315,136

38,016

3.86

%

1,074,039

26,337

3.28

%

Total loans

12,314,962

341,064

3.70

%

9,712,948

268,715

3.70

%

Total investment securities

8,749,257

95,349

1.46

%

4,414,582

44,015

1.33

%

Federal funds sold and other short-term investments

541,285

2,726

0.67

%

1,619,873

1,434

0.12

%

Total interest-earning assets

21,605,504

439,139

2.72

%

15,747,403

314,164

2.67

%

Non-interest-earning assets

1,099,406

1,106,967

Total assets

$

22,704,910

$

16,854,370

Interest-bearing liabilities:

Deposits:

Savings

$

2,046,254

$

153

0.01

%

$

1,376,243

$

169

0.02

%

Interest checking

4,897,321

6,778

0.19

%

2,541,113

730

0.04

%

Money market

5,151,384

3,559

0.09

%

3,576,648

1,553

0.06

%

Time deposits

429,401

674

0.21

%

243,621

317

0.17

%

Total interest-bearing deposits

12,524,360

11,164

0.12

%

7,737,625

2,769

0.05

%

Borrowings

75,027

959

1.71

%

25,582

123

0.64

%

Total interest-bearing liabilities

12,599,387

12,123

0.13

%

7,763,207

2,892

0.05

%

Demand deposit accounts

6,698,640

5,318,903

Other noninterest-bearing liabilities

436,724

347,237

Total liabilities

19,734,751

13,429,347

Shareholders' equity

2,970,159

3,425,023

Total liabilities and shareholders' equity

$

22,704,910

$

16,854,370

Net interest income - FTE

$

427,016

$

311,272

Net interest rate spread (2)

2.59

%

2.62

%

Net interest-earning assets (3)

$

9,006,117

$

7,984,196

Net interest margin - FTE (4)

2.64

%

2.64

%

(1) Includes non-accrual loans.

(2) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(3) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(4) Net interest margin represents net interest income divided by average total interest-earning assets.

(5) Presented on an annualized basis.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

ASSET QUALITY - NON-PERFORMING ASSETS (1)

As of

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

Sep 30, 2021

(Unaudited, dollars in thousands)

Non-accrual loans:

Commercial

$

19,886

$

43,628

$

17,919

$

20,630

$

29,166

Residential

8,513

9,486

8,256

6,681

7,185

Consumer

5,555

6,766

7,646

5,682

4,262

Total non-accrual loans

33,954

59,880

33,821

32,993

40,613

Total accruing loans past due 90 days or more (2):

1,990

1,458

Total non-performing loans

33,954

59,880

33,821

34,983

42,071

Other real estate owned

Other non-performing assets:

Total non-performing assets

$

33,954

$

59,880

$

33,821

$

34,983

$

42,071

Total accruing troubled debt restructured loans

$

36,275

$

33,518

$

32,016

$

33,336

$

34,723

Total non-performing loans to total loans

0.26

%

0.48

%

0.28

%

0.29

%

0.44

%

Total non-performing assets to total assets

0.15

%

0.27

%

0.15

%

0.15

%

0.24

%

(1) Non-performing assets are comprised of NPLs, other real estate owned ("OREO"), and non-performing securities. NPLs consist of non-accrual loans and loans that are more than 90 days past due but still accruing interest. OREO consists of real estate properties, which primarily serve as collateral to secure the Company’s loans, that it controls due to foreclosure or acceptance of a deed in lieu of foreclosure.

(2) Loans that were past due 90 days or more and still accruing in prior quarters were comprised solely of purchased credit impaired ("PCI") loans. PCI loans were not subject to classification as nonaccrual in the same manner as originated loans as their interest income related to the accretable yield recognized and not to contractual interest payments at the loan level. In connection with the Company’s adoption on January 1, 2022 of the loan loss methodology commonly referred to as the "current expected credit losses methodology" ("CECL"), the Company's PCI loans are now considered purchased credit deteriorated ("PCD") loans. Interest income recognition for PCD loans is consistent with originated loans and, therefore, PCD loans cease accruing interest at 90 days past due unless management believes that collateral held by the Company is clearly sufficient and in full satisfaction of both principal and interest. There were no PCD or originated loans at September 30, 2022, June 30, 2022 or March 31, 2022 that were past due 90 days or more and still accruing.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

ASSET QUALITY - PROVISION, ALLOWANCE, AND NET CHARGE-OFFS (RECOVERIES)

Three months ended

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

Sep 30, 2021

(Unaudited, dollars in thousands)

Average total loans

$

12,521,426

$

12,213,706

$

12,203,212

$

10,944,091

$

9,526,766

Allowance for loan losses, beginning of the period

125,531

124,166

97,787

103,398

105,637

Total cumulative effect of change in accounting principle (1):

27,086

Charged-off loans:

Commercial and industrial

11

1

1

1,008

Commercial real estate

5

8

Commercial construction

Business banking

369

608

945

1,002

867

Residential real estate

35

Consumer home equity

24

Other consumer

603

490

661

666

742

Total charged-off loans

983

1,099

1,607

2,740

1,617

Recoveries on loans previously charged-off:

Commercial and industrial

126

698

250

873

40

Commercial real estate

3

36

14

Commercial construction

Business banking

286

464

928

399

469

Residential real estate

56

14

10

7

88

Consumer home equity

6

6

4

48

63

Other consumer

158

196

179

120

206

Total recoveries

635

1,414

1,385

1,447

866

Net loans charged-off (recoveries):

Commercial and industrial

(115

)

(697

)

(249

)

135

(40

)

Commercial real estate

(3

)

(36

)

(14

)

5

8

Commercial construction

Business banking

83

144

17

603

398

Residential real estate

(56

)

(14

)

(10

)

28

(88

)

Consumer home equity

(6

)

(6

)

(4

)

(24

)

(63

)

Other consumer

445

294

482

546

536

Total net loans charged-off (recoveries)

348

(315

)

222

1,293

751

Provision for (release of) allowance for loan losses

6,480

1,050

(485

)

(4,318

)

(1,488

)

Total allowance for loan losses, end of period

$

131,663

$

125,531

$

124,166

$

97,787

$

103,398

Net charge-offs (recoveries) to average total loans outstanding during this period (2)

0.01

%

(0.01

)%

0.01

%

0.05

%

0.03

%

Allowance for loan losses as a percent of total loans

1.02

%

1.01

%

1.02

%

0.80

%

1.09

%

Allowance for loan losses as a percent of nonperforming loans

387.77

%

209.64

%

367.13

%

279.53

%

245.77

%

(1) Represents the adjustment needed to reflect the cumulative day one impact pursuant to the Company’s adoption of ASU 2016-13 (i.e., cumulative effect adjustment related the adoption of ASU 2016-13 as of January 1, 2022). The adjustment represents a $27.1 million increase to the allowance for loan losses attributable to the change in accounting methodology which requires the estimation of the allowance for credit losses resulting from the Company’s adoption of the standard. The adjustment also includes the adjustment needed to reflect the day one reclassification of the Company’s financial assets that were previously classified as PCI financial assets as PCD financial assets and the associated gross-up of $0.1 million, pursuant to the Company’s adoption of ASU 2016-13.

(2) Presented on an annualized basis.

APPENDIX A: Reconciliation of Non-GAAP Earnings Metrics

For information on non-GAAP financial measures, please see the section titled "Non-GAAP Financial Measures."

As of and for the three Months Ended

(Unaudited, dollars in thousands, except per-share data)

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

Sep 30, 2021

Net income (GAAP)

$

54,777

$

51,172

$

51,516

$

35,087

$

37,106

Add:

Noninterest income components:

Losses (income) from investments held in rabbi trusts

2,248

7,316

4,433

(4,444

)

289

Losses (gains) on sales of securities available for sale, net

198

104

2,172

(1

)

(Gains) losses on sales of other assets

(501

)

(1,251

)

274

(34

)

(490

)

Noninterest expense components:

Rabbi trust employee benefit (income) expense

(867

)

(3,310

)

(2,087

)

2,519

(53

)

Impairment charge on tax credit investments

116

1,133

Gain on sale of OREO

(87

)

Merger and acquisition expenses

271

34

30,652

740

Total impact of non-GAAP adjustments

1,349

2,859

4,826

28,809

1,531

Less net tax benefit associated with non-GAAP adjustments (1)

384

1,513

1,235

19,036

1,246

Non-GAAP adjustments, net of tax

$

965

$

1,346

$

3,591

$

9,773

$

285

Operating net income (non-GAAP)

$

55,742

$

52,518

$

55,107

$

44,860

$

37,391

Weighted average common shares outstanding during the period (2):

Basic

163,718,962

166,533,920

169,857,950

172,246,799

172,298,615

Diluted

164,029,649

166,573,627

169,968,156

172,481,829

172,298,615

Earnings per share, basic

$

0.33

$

0.31

$

0.30

$

0.20

$

0.22

Earnings per share, diluted

$

0.33

$

0.31

$

0.30

$

0.20

$

0.22

Operating earnings per share, basic (non-GAAP)

$

0.34

$

0.32

$

0.32

$

0.26

$

0.22

Operating earnings per share, diluted (non-GAAP)

$

0.34

$

0.32

$

0.32

$

0.26

$

0.22

Return on average assets (3)

0.97

%

0.92

%

0.90

%

0.67

%

0.84

%

Add:

Losses (income) from investments held in rabbi trusts (3)

0.04

%

0.13

%

0.08

%

(0.08

)%

0.01

%

Losses (gains) on sales of securities available for sale, net (3)

0.00

%

0.00

%

0.04

%

0.00

%

0.00

%

(Gains) losses on sales of other assets (3)

(0.01

)%

(0.02

)%

0.00

%

0.00

%

(0.01

)%

Rabbi trust employee benefit (income) expense (3)

(0.02

)%

(0.06

)%

(0.04

)%

0.05

%

0.00

%

Impairment charge on tax credit investments (3)

0.00

%

0.00

%

0.00

%

0.00

%

0.03

%

Gain on sale of OREO (3)

0.00

%

0.00

%

0.00

%

0.00

%

0.00

%

Merger and acquisition expenses (3)

0.00

%

0.00

%

0.00

%

0.58

%

0.02

%

Less net tax benefit associated with non-GAAP adjustments (1) (3)

0.01

%

0.03

%

0.02

%

0.36

%

0.03

%

Operating return on average assets (non-GAAP) (3)

0.97

%

0.94

%

0.96

%

0.86

%

0.86

%

Return on average shareholders' equity (3)

7.83

%

7.16

%

6.38

%

4.07

%

4.27

%

Add:

Losses (income) from investments held in rabbi trusts (3)

0.32

%

1.02

%

0.55

%

(0.52

)%

0.03

%

Losses (gains) on sales of securities available for sale, net (3)

0.03

%

0.01

%

0.27

%

0.00

%

0.00

%

(Gains) losses on sales of other assets (3)

(0.07

)%

(0.18

)%

0.03

%

0.00

%

(0.06

)%

Rabbi trust employee benefit (income) expense (3)

(0.12

)%

(0.46

)%

(0.26

)%

0.29

%

(0.01

)%

Impairment charge on tax credit investments (3)

0.00

%

0.00

%

0.00

%

0.01

%

0.13

%

Gain on sale of OREO (3)

0.00

%

0.00

%

0.00

%

0.00

%

(0.01

)%

Merger and acquisition expenses (3)

0.04

%

0.00

%

0.00

%

3.55

%

0.09

%

Less net tax benefit associated with non-GAAP adjustments (1) (3)

0.05

%

0.21

%

0.15

%

2.21

%

0.14

%

Operating return on average shareholders' equity (non-GAAP) (3)

7.98

%

7.34

%

6.82

%

5.19

%

4.30

%

Average tangible shareholders' equity:

Average total shareholders' equity (GAAP)

$

2,776,691

$

2,865,799

$

3,273,447

$

3,423,231

$

3,450,679

Less: Average goodwill and other intangibles

656,684

654,444

649,497

520,988

380,185

Average tangible shareholders' equity (non-GAAP)

$

2,120,007

$

2,211,355

$

2,623,950

$

2,902,243

$

3,070,494

Return on average tangible shareholders' equity (non-GAAP) (3)

10.25

%

9.28

%

7.96

%

4.80

%

4.79

%

Add:

Losses (income) from investments held in rabbi trusts (3)

0.42

%

1.33

%

0.69

%

(0.61

)%

0.04

%

Losses (gains) on sales of securities available for sale, net (3)

0.04

%

0.02

%

0.34

%

0.00

%

0.00

%

(Gains) losses on sales of other assets (3)

(0.09

)%

(0.23

)%

0.04

%

0.00

%

(0.06

)%

Rabbi trust employee benefit (income) expense (3)

(0.16

)%

(0.60

)%

(0.32

)%

0.34

%

(0.01

)%

Impairment charge on tax credit investments (3)

0.00

%

0.00

%

0.00

%

0.02

%

0.15

%

Gain on sale of OREO (3)

0.00

%

0.00

%

0.00

%

0.00

%

(0.01

)%

Merger and acquisition expenses (3)

0.05

%

0.00

%

0.01

%

4.19

%

0.10

%

Less net tax benefit associated with non-GAAP adjustments (1) (3)

0.07

%

0.27

%

0.19

%

2.60

%

0.16

%

Operating return on average tangible shareholders' equity (non-GAAP) (3)

10.44

%

9.53

%

8.53

%

6.14

%

4.84

%

(1) The net tax benefit associated with these items is determined by assessing whether each item is included or excluded from net taxable income and applying our combined statutory tax rate only to those items included in net taxable income. The net tax benefit amount for the quarters ended December 31, 2021 and June 30, 2022 reflect the impact of the release of $11.3 million and $0.7 million, respectively, of the $12.0 million valuation allowance associated with the Company's stock donation to the Eastern Bank Foundation made in the quarter ended December 31, 2020. There was no such release in other quarters.

(2) Shares held by the Company’s ESOP that have not been allocated to employees in accordance with the terms of the ESOP are not deemed outstanding for earnings per share calculations.

(3) Presented on an annualized basis.

APPENDIX B: Reconciliation of Non-GAAP Operating Revenues and Expenses

For information on non-GAAP financial measures, please see the section titled "Non-GAAP Financial Measures."

Three Months Ended

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

Sep 30, 2021

(Unaudited, dollars in thousands)

Net interest income (GAAP)

$

152,179

$

137,757

$

128,124

$

122,437

$

102,691

Add:

Tax-equivalent adjustment (non-GAAP)

3,672

3,023

2,261

2,211

1,316

Fully-taxable equivalent net interest income (non-GAAP)

$

155,851

$

140,780

$

130,385

$

124,648

$

104,007

Noninterest income (GAAP)

$

43,353

$

41,877

$

46,415

$

49,001

$

43,209

Less:

(Losses) income from investments held in rabbi trusts

(2,248

)

(7,316

)

(4,433

)

4,444

(289

)

(Losses) gains on sales of securities available for sale, net

(198

)

(104

)

(2,172

)

1

Gain (losses) on sales of other assets

501

1,251

(274

)

34

490

Noninterest income on an operating basis (non-GAAP)

$

45,298

$

48,046

$

53,294

$

44,523

$

43,007

Noninterest expense (GAAP)

$

116,840

$

111,139

$

108,866

$

143,602

$

98,970

Less:

Rabbi trust employee benefit (income) expense

(867

)

(3,310

)

(2,087

)

2,519

(53

)

Impairment charge on tax credit investments

116

1,133

Gain on sale of OREO

(87

)

Merger and acquisition expenses

271

34

30,652

740

Noninterest expense on an operating basis (non-GAAP)

$

117,436

$

114,449

$

110,919

$

110,315

$

97,237

Total revenue (GAAP)

$

195,532

$

179,634

$

174,539

$

171,438

$

145,900

Total operating revenue (non-GAAP)

$

201,149

$

188,826

$

183,679

$

169,171

$

147,014

Efficiency ratio (GAAP)

59.75

%

61.87

%

62.37

%

83.76

%

67.83

%

Operating efficiency ratio (non-GAAP)

58.38

%

60.61

%

60.39

%

65.21

%

66.14

%

Noninterest income / total revenue (GAAP)

22.17

%

23.31

%

26.59

%

28.58

%

29.62

%

Noninterest income / total revenue on an operating basis (non-GAAP)

22.52

%

25.44

%

29.01

%

26.32

%

29.25

%

APPENDIX C: Reconciliation of Non-GAAP Capital Metrics

For information on non-GAAP financial measures, please see the section titled "Non-GAAP Financial Measures."

As of

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

Sep 30, 2021

(Unaudited, dollars in thousands, except per-share data)

Tangible shareholders' equity:

Total shareholders' equity (GAAP)

$

2,416,163

$

2,718,396

$

3,008,392

$

3,406,352

$

3,429,292

Less: Goodwill and other intangibles

662,222

653,853

654,759

649,703

379,772

Tangible shareholders' equity (non-GAAP)

1,753,941

2,064,543

2,353,633

2,756,649

3,049,520

Tangible assets:

Total assets (GAAP)

22,042,933

22,350,848

22,836,072

23,512,128

17,461,223

Less: Goodwill and other intangibles

662,222

653,853

654,759

649,703

379,772

Tangible assets (non-GAAP)

$

21,380,711

$

21,696,995

$

22,181,313

$

22,862,425

$

17,081,451

Shareholders' equity to assets ratio (GAAP)

10.96

%

12.16

%

13.17

%

14.49

%

19.64

%

Tangible shareholders' equity to tangible assets ratio (non-GAAP)

8.20

%

9.52

%

10.61

%

12.06

%

17.85

%

Common shares outstanding

177,772,553

179,253,801

183,438,711

186,305,332

186,758,154

Book value per share (GAAP)

$

13.59

$

15.17

$

16.40

$

18.28

$

18.36

Tangible book value per share (non-GAAP)

$

9.87

$

11.52

$

12.83

$

14.80

$

16.33

APPENDIX D: Tangible Shareholders’ Equity Roll Forward Analysis

For information on non-GAAP financial measures, please see the section titled "Non-GAAP Financial Measures."

As of

Change

Sep 30, 2022

Jun 30, 2022

Jun 30, 2022

(Unaudited, dollars in thousands, except per-share data)

Common stock

$

1,778

$

1,793

$

(15

)

Additional paid in capital

1,676,396

1,700,495

(24,099

)

Unallocated ESOP common stock

(138,950

)

(140,203

)

1,253

Retained earnings

1,855,757

1,817,474

38,283

AOCI, net of tax - available for sale securities

(918,855

)

(657,386

)

(261,469

)

AOCI, net of tax - pension

(5,842

)

(5,718

)

(124

)

AOCI, net of tax - cash flow hedge

(54,121

)

1,941

(56,062

)

Total shareholders' equity:

$

2,416,163

$

2,718,396

$

(302,233

)

Less: Goodwill and other intangibles

662,222

653,853

8,369

Tangible shareholders' equity (non-GAAP)

$

1,753,941

$

2,064,543

$

(310,602

)

Common shares outstanding

177,772,553

179,253,801

(1,481,248

)

Per share:

Common stock

$

0.01

$

0.01

$

Additional paid in capital

9.43

9.49

(0.06

)

Unallocated ESOP common stock

(0.78

)

(0.78

)

Retained earnings

10.44

10.14

0.30

AOCI, net of tax - available for sale securities

(5.17

)

(3.67

)

(1.50

)

AOCI, net of tax - pension

(0.03

)

(0.03

)

AOCI, net of tax - cash flow hedge

(0.30

)

0.01

(0.32

)

Total shareholders' equity:

$

13.59

$

15.17

$

(1.57

)

Less: Goodwill and other intangibles

3.73

3.65

0.08

Tangible shareholders' equity (non-GAAP)

$

9.87

$

11.52

$

(1.65

)