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 Fourth 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 fourth quarter financial results and the declaration of a quarterly cash dividend. Net income for the fourth quarter of 2022 was $42.3 million, or $0.26 per diluted share, compared to net income of $54.8 million, or $0.33 per diluted share, reported for the third quarter of 2022. Operating net income* for the fourth quarter of 2022 was $49.9 million, or $0.31 per diluted share, compared to $55.7 million, or $0.34 per diluted share, reported for the prior quarter.

“I’d like to thank my 2,100 colleagues at Eastern for all of their good work in making 2022 such a successful year for the Company” said Bob Rivers, Chief Executive Officer and Chair of the Board of Eastern Bankshares, Inc. and Eastern Bank. “Together, we posted record net income for 2022 of $199.8 million, 29% higher than 2021. As always, this bottom line result is the product of a number of significant achievements, including the completion of the integration of Century Bank, record commercial loan and home equity originations, outstanding asset quality, the acquisition of two insurance agencies, the continued upgrade of our technology platforms, as well as many other notable accomplishments. All of this, along with the strength of the underlying franchise, is a testament to their hard work and tremendous commitment."

HIGHLIGHTS FOR THE FOURTH QUARTER OF 2022

  • Net income of $42.3 million, or $0.26 per diluted share, and operating net income* of $49.9 million, or $0.31 per diluted share, for the fourth quarter of 2022.
  • Net interest income of $150.0 million for the fourth quarter of 2022 was 1% lower than the prior quarter as the increase in interest income was more than offset by the increase in interest expense.
  • The net interest margin on a fully tax equivalent (“FTE”) basis* of 2.81% for the fourth quarter was 6 basis points lower than the prior quarter.
  • Core loan growth, excluding residential loans purchased from Embrace Home Loans, was 11.8% on an annualized basis. Commercial loan growth was 13.2% on an annualized basis.
  • Asset quality remains strong, with annualized net charge-offs of just 0.01% of average total loans and non-performing loans of $38.6 million, or just 0.28% of total loans.

Please refer to Appendices A and B to this press release for reconciliations of operating net income* and fully-taxable equivalent net interest income*, respectively.

BALANCE SHEET

Total assets were $22.6 billion at December 31, 2022, representing an increase of $603.9 million, or 3%, from September 30, 2022.

  • Total securities decreased $159.2 million, or 2%, from the prior quarter, to $7.2 billion, primarily due to principal runoff and security sales, partially offset by a reduction in the unrealized losses on the portfolio.
  • Total loans were $13.6 billion, representing an increase of $671.6 million, or 5%, from the prior quarter. The increase was driven by strong loan growth in all major categories. Commercial loans grew $313.0 million, residential loans grew $342.0 million, and consumer loans grew $16.6 million, reflecting growth of 13%, 64%, and 5%, respectively, on an annualized basis. Residential loans at December 31, 2022 and September 30, 2022 included purchased loans from Embrace Home Loans totaling $366.7 million and $77.7 million excluding purchase premiums, respectively.
  • Deposits totaled $19.0 billion, representing an increase of $241.0 million, or 1%, from the prior quarter. Deposit levels were supported by brokered certificates of deposit which totaled $928.6 million at year end. On a quarterly average basis, deposits decreased $418.3 million from the prior quarter.
  • Borrowed funds increased $318.1 million from the prior quarter to $740.8 million to provide funding for strong loan growth in the fourth quarter.
  • Shareholders’ equity was $2.5 billion, representing an increase of $55.6 million from the prior quarter driven primarily by increases in accumulated other comprehensive income and retained earnings, partially offset by share repurchases. Please refer to Appendix D to this press release for a roll forward of tangible shareholders’ equity*.
  • At December 31, 2022, book value per share was $14.03 and tangible book value per share* was $10.28.

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 $150.0 million for the fourth quarter of 2022, compared to $152.2 million in the prior quarter, representing a decrease of $2.2 million.

  • The decrease in net interest income on a consecutive quarter basis was primarily due to a decrease in the net interest margin, as increases in earning asset yields were more than offset by increased funding costs. This was partially offset by an increase in average interest-earning asset balances of $170.3 million from the prior quarter, attributable primarily to loan growth.
  • The net interest margin on a FTE basis* was 2.81% for the fourth quarter, representing a 6 basis point decrease from the prior quarter, as funding costs increased faster than asset yields.
  • Total interest-earning asset yields increased 29 basis points from the prior quarter to 3.27%, due primarily to increased loan yields as a result of higher short-term interest rates during the quarter.
  • Total interest-bearing funding costs increased 59 basis points from the prior quarter to 77 basis points, due to core deposit pricing increases and increases in brokered deposits and borrowings during the quarter.

Please refer to Appendix B to this press release for a reconciliation of operating revenues and expenses* and of fully-taxable equivalent net interest income*.

NONINTEREST INCOME

Noninterest income was $44.5 million for the fourth quarter of 2022, compared to $43.4 million for the prior quarter, representing an increase of $1.2 million. Noninterest income on an operating basis* was $42.0 million for the fourth quarter of 2022, compared to $45.3 million for the prior quarter, a decrease of $3.3 million.

  • Insurance commissions decreased $1.7 million to $22.0 million in the fourth quarter, compared to $23.8 million in the prior quarter. Compared to the comparable prior year quarter, insurance commissions increased $1.1 million, or 5%.
  • Service charges on deposit accounts increased $0.1 million on a consecutive quarter basis to $6.8 million.
  • Trust and investment advisory fees decreased $0.2 million on a consecutive quarter basis to $5.6 million.
  • Debit card processing fees were unchanged from the prior quarter at $3.2 million.
  • Loan-level interest rate swap income decreased $1.6 million to a loss of $0.1 million in the fourth quarter, compared to income of $1.6 million in the prior quarter. The decrease was driven primarily by a decrease in the fair value of such interest rate swap transactions.
  • Market performance drove gains on investments held in rabbi trust accounts totaling $3.2 million in the fourth quarter compared to losses of $2.2 million in the prior quarter.
  • Realized losses on sales of available for sale securities were $0.7 million in the fourth quarter compared to $0.2 million in the prior quarter.
  • Other noninterest income decreased $0.3 million in the fourth quarter to $4.3 million.

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

NONINTEREST EXPENSE

Noninterest expense was $132.8 million for the fourth quarter of 2022, compared to $116.8 million in the prior quarter, representing an increase of $15.9 million. Noninterest expense on an operating basis* for the fourth quarter of 2022 was $119.6 million, compared to $117.4 million in the prior quarter, an increase of $2.2 million.

  • Salaries and employee benefits expense was $77.6 million in the fourth quarter, representing a decrease of $0.5 million from the prior quarter.
  • Office occupancy and equipment expense was $9.6 million in the fourth quarter, a decrease of $0.1 million from the prior quarter.
  • Data processing expenses were $14.3 million in the fourth quarter, an increase of $1.0 million from the prior quarter, due primarily to higher software services and support expense.
  • Professional services expense was $4.6 million in the fourth quarter, a decrease of $0.2 million from the prior quarter.
  • Marketing expense was $3.1 million in the fourth quarter, an increase of $0.9 million from the prior quarter, due primarily to higher advertising expense during the quarter.
  • Loan expenses were $0.6 million in the fourth quarter, a decrease of $1.6 million from the prior quarter, due in part to a decrease in legal and appraisal expense.
  • Other noninterest expense was $20.4 million in the fourth quarter, an increase of $16.4 million from the prior quarter, due primarily to a previously disclosed Defined Benefit Plan settlement accounting charge of $12.0 million, as well as an increase in the provision for credit losses on off-balance sheet credit exposure.

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 $142.2 million at December 31, 2022, or 1.05% of total loans, compared to $131.7 million or 1.02% of total loans at September 30, 2022. The Company recorded a provision for loan losses totaling $10.9 million in the fourth quarter of 2022, of which $7.2 million was due to loan growth.

Non-performing loans totaled $38.6 million at December 31, 2022 compared to $34.0 million at the end of the prior quarter. During the fourth 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 $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 March 15, 2023 to shareholders of record as of the close of business on March 3, 2023.

The Company repurchased 1,547,934 shares of its common stock during the fourth quarter of 2022 at a weighted average price of $19.91 excluding commissions, for an aggregate purchase price of $30.8 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 December 31, 2022, there were 6,989,750 shares available for repurchase and $161.8 million in total market value remaining under the repurchase authorization.

CONFERENCE CALL AND PRESENTATION INFORMATION

A conference call and webcast covering Eastern’s fourth quarter 2022 earnings will be held on Friday, January 27, 2023 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 15857557. The conference call will be simultaneously webcast. Participants may join the webcast on the Company’s Investor Relations website at investor.easternbank.com. A presentation providing additional information for the quarter is also available 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 December 31, 2022, Eastern Bank had approximately $23 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, (vii) merger and acquisition expenses, and (viii) the non-cash pension settlement charge recognized related to the Defined Benefit Plan. 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 interest rates and resulting changes in competitor or customer behavior and mix or costs of sources of funding; risks that revenue or expense synergies or the other expected benefits of the Company’s merger with Century Bank in November 2021 may not fully materialize for the Company in the timeframe expected or at all, or may be more costly to achieve; adverse national or regional economic conditions or conditions within the securities markets; 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 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 inflationary or recessionary pressures, interest rate sensitivity, liquidity constraints, increased borrowing and funding costs, and fluctuations due to actual or anticipated changes to federal tax laws; the Company’s ability to successfully implement its risk mitigation strategies; and asset and credit quality deterioration, 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.

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)

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

Earnings data

Net interest income

$

149,994

$

152,179

$

137,757

$

128,124

$

122,437

Noninterest income

44,516

43,353

41,877

46,415

49,001

Total revenue

194,510

195,532

179,634

174,539

171,438

Noninterest expense

132,757

116,840

111,139

108,866

143,602

Pre-tax, pre-provision income

61,753

78,692

68,495

65,673

27,836

Provision for (release of) allowance for loan losses

10,880

6,480

1,050

(485

)

(4,318

)

Pre-tax income

50,873

72,212

67,445

66,158

32,154

Net income

42,294

54,777

51,172

51,516

35,087

Operating net income (non-GAAP)

49,912

55,742

52,518

55,107

44,860

Per-share data

Earnings per share, basic

$

0.26

$

0.33

$

0.31

$

0.30

$

0.20

Earnings per share, diluted

$

0.26

$

0.33

$

0.31

$

0.30

$

0.20

Operating earnings per share, basic (non-GAAP)

$

0.31

$

0.34

$

0.32

$

0.32

$

0.26

Operating earnings per share, diluted (non-GAAP)

$

0.31

$

0.34

$

0.32

$

0.32

$

0.26

Book value per share

$

14.03

$

13.59

$

15.17

$

16.40

$

18.28

Tangible book value per share (non-GAAP)

$

10.28

$

9.87

$

11.52

$

12.83

$

14.80

Profitability

Return on average assets (1)

0.75

%

0.97

%

0.92

%

0.90

%

0.67

%

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

0.88

%

0.97

%

0.94

%

0.96

%

0.86

%

Return on average shareholders' equity (1)

6.93

%

7.83

%

7.16

%

6.38

%

4.07

%

Operating return on average shareholders' equity (1)

8.17

%

7.98

%

7.34

%

6.82

%

5.19

%

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

9.54

%

10.25

%

9.28

%

7.96

%

4.80

%

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

11.26

%

10.44

%

9.53

%

8.53

%

6.14

%

Net interest margin (FTE) (1)

2.81

%

2.87

%

2.63

%

2.42

%

2.54

%

Cost of deposits (1)

0.37

%

0.10

%

0.06

%

0.07

%

0.06

%

Fee income ratio

22.89

%

22.17

%

23.31

%

26.59

%

28.58

%

Efficiency ratio

68.25

%

59.75

%

61.87

%

62.37

%

83.76

%

Operating efficiency ratio (non-GAAP)

61.11

%

58.38

%

60.61

%

60.39

%

65.21

%

Balance Sheet (end of period)

Total assets

$

22,646,858

$

22,042,933

$

22,350,848

$

22,836,072

$

23,512,128

Total loans

13,575,531

12,903,954

12,398,694

12,182,203

12,281,510

Total deposits

18,974,359

18,733,381

19,163,801

19,392,816

19,628,311

Total loans / total deposits

72

%

69

%

65

%

63

%

63

%

Asset quality

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

$

142,211

$

131,663

$

125,531

$

124,166

$

97,787

ALLL / total nonperforming loans ("NPLs")

368.38

%

387.77

%

209.64

%

367.13

%

279.53

%

Total NPLs / total loans

0.28

%

0.26

%

0.48

%

0.28

%

0.29

%

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

0.01

%

0.01

%

(0.01

)%

0.01

%

0.05

%

Capital adequacy

Shareholders' equity / assets

10.91

%

10.96

%

12.16

%

13.17

%

14.49

%

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

8.24

%

8.20

%

9.52

%

10.61

%

12.06

%

(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

Dec 31, 2022 change from

(Unaudited, dollars in thousands)

Dec 31, 2022

Sep 30, 2022

Dec 31, 2021

Sep 30, 2022

Dec 31, 2021

ASSETS

△ $

△ %

△ $

△ %

Cash and due from banks

$

106,040

$

102,776

$

144,634

$

3,264

3

%

$

(38,594

)

(27

)%

Short-term investments

63,465

55,661

1,087,158

7,804

14

%

(1,023,693

)

(94

)%

Cash and cash equivalents

169,505

158,437

1,231,792

11,068

7

%

(1,062,287

)

(86

)%

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

6,690,778

6,844,615

8,511,224

(153,837

)

(2

)%

(1,820,446

)

(21

)%

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

476,647

481,963

(5,316

)

(1

)%

476,647

%

Total securities

7,167,425

7,326,578

8,511,224

(159,153

)

(2

)%

(1,343,799

)

(16

)%

Loans held for sale

4,543

951

1,206

3,592

378

%

3,337

277

%

Loans:

Commercial and industrial

3,150,946

3,023,729

2,960,527

127,217

4

%

190,419

6

%

Commercial real estate

5,155,323

4,985,654

4,522,513

169,669

3

%

632,810

14

%

Commercial construction

336,276

314,193

222,328

22,083

7

%

113,948

51

%

Business banking

1,090,492

1,096,436

1,334,694

(5,944

)

(1

)%

(244,202

)

(18

)%

Total commercial loans

9,733,037

9,420,012

9,040,062

313,025

3

%

692,975

8

%

Residential real estate

2,460,849

2,118,852

1,926,810

341,997

16

%

534,039

28

%

Consumer home equity

1,187,547

1,168,476

1,100,153

19,071

2

%

87,394

8

%

Other consumer

194,098

196,614

214,485

(2,516

)

(1

)%

(20,387

)

(10

)%

Total loans

13,575,531

12,903,954

12,281,510

671,577

5

%

1,294,021

11

%

Allowance for loan losses

(142,211

)

(131,663

)

(97,787

)

(10,548

)

8

%

(44,424

)

45

%

Unamortized prem./disc. and def. fees

(13,003

)

(19,349

)

(26,442

)

6,346

(33

)%

13,439

(51

)%

Net loans

13,420,317

12,752,942

12,157,281

667,375

5

%

1,263,036

10

%

Federal Home Loan Bank stock, at cost

41,363

18,714

10,904

22,649

121

%

30,459

279

%

Premises and equipment

62,656

63,261

80,984

(605

)

(1

)%

(18,328

)

(23

)%

Bank-owned life insurance

160,790

159,838

157,091

952

1

%

3,699

2

%

Goodwill and other intangibles, net

661,126

662,222

649,703

(1,096

)

%

11,423

2

%

Deferred income taxes, net

331,648

342,550

76,535

(10,902

)

(3

)%

255,113

333

%

Prepaid expenses

165,900

180,742

179,330

(14,842

)

(8

)%

(13,430

)

(7

)%

Other assets

461,585

376,698

456,078

84,887

23

%

5,507

1

%

Total assets

$

22,646,858

$

22,042,933

$

23,512,128

$

603,925

3

%

$

(865,270

)

(4

)%

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Demand

$

6,240,637

$

6,582,122

$

7,020,864

$

(341,485

)

(5

)%

$

(780,227

)

(11

)%

Interest checking accounts

4,568,122

5,047,018

4,478,566

(478,896

)

(9

)%

89,556

2

%

Savings accounts

1,831,123

1,990,188

2,077,495

(159,065

)

(8

)%

(246,372

)

(12

)%

Money market investment

4,710,095

4,757,477

5,525,005

(47,382

)

(1

)%

(814,910

)

(15

)%

Certificates of deposit

1,624,382

356,576

526,381

1,267,806

356

%

1,098,001

209

%

Total deposits

18,974,359

18,733,381

19,628,311

240,978

1

%

(653,952

)

(3

)%

Borrowed funds:

Federal Home Loan Bank advances

704,084

384,215

14,020

319,869

83

%

690,064

4922

%

Escrow deposits of borrowers

22,314

21,853

20,258

461

2

%

2,056

10

%

Interest rate swap collateral funds

14,430

16,650

(2,220

)

(13

)%

14,430

%

Total borrowed funds

740,828

422,718

34,278

318,110

75

%

706,550

2061

%

Other liabilities

459,881

470,671

443,187

(10,790

)

(2

)%

16,694

4

%

Total liabilities

20,175,068

19,626,770

20,105,776

548,298

3

%

69,292

%

Shareholders' equity:

Common shares

1,762

1,778

1,863

(16

)

(1

)%

(101

)

(5

)%

Additional paid-in capital

1,649,141

1,676,396

1,835,241

(27,255

)

(2

)%

(186,100

)

(10

)%

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

(137,696

)

(138,950

)

(142,709

)

1,254

(1

)%

5,013

(4

)%

Retained earnings

1,881,775

1,855,757

1,768,653

26,018

1

%

113,122

6

%

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

(923,192

)

(978,818

)

(56,696

)

55,626

(6

)%

(866,496

)

1528

%

Total shareholders' equity

2,471,790

2,416,163

3,406,352

55,627

2

%

(934,562

)

(27

)%

Total liabilities and shareholders' equity

$

22,646,858

$

22,042,933

$

23,512,128

$

603,925

3

%

$

(865,270

)

(4

)%

(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 Dec 31, 2022 change from three
months ended

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

Dec 31, 2022

Sep 30, 2022

Dec 31, 2021

Sep 30, 2022

Dec 31, 2021

Interest and dividend income:

△ $

△ %

△ $

△ %

Interest and fees on loans

$

142,446

$

124,992

$

101,275

$

17,454

14

%

$

41,171

41

%

Taxable interest and dividends on securities

30,413

29,280

21,335

1,133

4

%

9,078

43

%

Non-taxable interest and dividends on securities

1,594

1,917

1,815

(323

)

(17

)%

(221

)

(12

)%

Interest on federal funds sold and other short-term investments

545

1,638

452

(1,093

)

(67

)%

93

21

%

Total interest and dividend income

174,998

157,827

124,877

17,171

11

%

50,121

40

%

Interest expense:

Interest on deposits

17,457

4,781

2,398

12,676

265

%

15,059

628

%

Interest on borrowings

7,547

867

42

6,680

770

%

7,505

17869

%

Total interest expense

25,004

5,648

2,440

19,356

343

%

22,564

925

%

Net interest income

149,994

152,179

122,437

(2,185

)

(1

)%

27,557

23

%

Provision for (release of) allowance for loan losses

10,880

6,480

(4,318

)

4,400

68

%

15,198

(352

)%

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

139,114

145,699

126,755

(6,585

)

(5

)%

12,359

10

%

Noninterest income:

Insurance commissions

22,049

23,788

20,937

(1,739

)

(7

)%

1,112

5

%

Service charges on deposit accounts

6,834

6,708

7,261

126

2

%

(427

)

(6

)%

Trust and investment advisory fees

5,626

5,832

6,541

(206

)

(4

)%

(915

)

(14

)%

Debit card processing fees

3,227

3,249

3,169

(22

)

(1

)%

58

2

%

Interest rate swap income

(78

)

1,562

512

(1,640

)

(105

)%

(590

)

(115

)%

Gains (losses) from investments held in rabbi trusts

3,235

(2,248

)

4,444

5,483

(244

)%

(1,209

)

(27

)%

Gains on sales of mortgage loans held for sale, net

8

22

561

(14

)

(64

)%

(553

)

(99

)%

Losses on sales of securities available for sale, net

(683

)

(198

)

(485

)

245

%

(683

)

%

Other

4,298

4,638

5,576

(340

)

(7

)%

(1,278

)

(23

)%

Total noninterest income

44,516

43,353

49,001

1,163

3

%

(4,485

)

(9

)%

Noninterest expense:

Salaries and employee benefits

77,604

78,060

96,362

(456

)

(1

)%

(18,758

)

(19

)%

Office occupancy and equipment

9,559

9,703

16,194

(144

)

(1

)%

(6,635

)

(41

)%

Data processing

14,314

13,294

12,947

1,020

8

%

1,367

11

%

Professional services

4,566

4,767

9,188

(201

)

(4

)%

(4,622

)

(50

)%

Marketing

3,096

2,219

1,955

877

40

%

1,141

58

%

Loan expenses

627

2,211

1,907

(1,584

)

(72

)%

(1,280

)

(67

)%

Federal Deposit Insurance Corporation ("FDIC") insurance

1,540

1,578

1,237

(38

)

(2

)%

303

24

%

Amortization of intangible assets

1,097

1,033

726

64

6

%

371

51

%

Other

20,354

3,975

3,086

16,379

412

%

17,268

560

%

Total noninterest expense

132,757

116,840

143,602

15,917

14

%

(10,845

)

(8

)%

Income before income tax expense (benefit)

50,873

72,212

32,154

(21,339

)

(30

)%

18,719

58

%

Income tax expense (benefit)

8,579

17,435

(2,933

)

(8,856

)

(51

)%

11,512

(392

)%

Net income

$

42,294

$

54,777

$

35,087

$

(12,483

)

(23

)%

$

7,207

21

%

Share data:

Earnings per share, basic

$

0.26

$

0.33

$

0.20

Earnings per share, diluted

$

0.26

$

0.33

$

0.20

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

Twelve months ended

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

Dec 31, 2022

Dec 31, 2021

Change

Interest and dividend income:

△ $

△ %

Interest and fees on loans

$

476,041

$

367,585

$

108,456

30

%

Taxable interest and dividends on securities

118,690

58,312

60,378

104

%

Non-taxable interest and dividends on securities

7,179

7,376

(197

)

(3

)%

Interest on federal funds sold and other short-term investments

3,271

1,886

1,385

73

%

Total interest and dividend income

605,181

435,159

170,022

39

%

Interest expense:

Interest on deposits

28,621

5,167

23,454

454

%

Interest on borrowings

8,506

165

8,341

5055

%

Total interest expense

37,127

5,332

31,795

596

%

Net interest income

568,054

429,827

138,227

32

%

Provision for (release of) allowance for loan losses

17,925

(9,686

)

27,611

(285

)%

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

550,129

439,513

110,616

25

%

Noninterest income:

Insurance commissions

99,232

94,704

4,528

5

%

Service charges on deposit accounts

30,392

24,271

6,121

25

%

Trust and investment advisory fees

23,593

24,588

(995

)

(4

)%

Debit card processing fees

12,644

12,118

526

4

%

Interest rate swap income

6,009

5,634

375

7

%

(Losses) income from investments held in rabbi trusts

(10,762

)

10,217

(20,979

)

(205

)%

Gains on sales of mortgage loans held for sale, net

248

3,605

(3,357

)

(93

)%

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

(3,157

)

1,166

(4,323

)

(371

)%

Other

17,962

16,852

1,110

7

%

Total noninterest income

176,161

193,155

(16,994

)

(9

)%

Noninterest expense:

Salaries and employee benefits

298,186

295,916

2,270

1

%

Office occupancy and equipment

40,764

40,465

299

1

%

Data processing

57,273

50,839

6,434

13

%

Professional services

16,814

21,879

(5,065

)

(23

)%

Marketing

9,540

8,741

799

9

%

Loan expenses

6,384

9,114

(2,730

)

(30

)%

Federal Deposit Insurance Corporation ("FDIC") insurance

6,250

4,226

2,024

48

%

Amortization of intangible assets

3,864

2,512

1,352

54

%

Other

30,527

10,264

20,263

197

%

Total noninterest expense

469,602

443,956

25,646

6

%

Income before income tax expense

256,688

188,712

67,976

36

%

Income tax expense

56,929

34,047

22,882

67

%

Net income

$

199,759

$

154,665

$

45,094

29

%

Share data:

Weighted average common shares outstanding, basic (1)

165,510,357

172,192,336

(6,681,979

)

(4

)%

Weighted average common shares outstanding, diluted (1)

165,648,571

172,252,057

(6,603,486

)

(4

)%

Earnings per share, basic

$

1.21

$

0.90

$

0.31

34

%

Earnings per share, diluted

$

1.21

$

0.90

$

0.31

34

%

(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

Dec 31, 2022

Sep 30, 2022

Dec 31, 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

$

9,528,386

$

108,015

4.50

%

$

9,138,029

$

96,270

4.18

%

$

8,021,665

$

80,326

3.97

%

Residential

2,313,810

18,837

3.23

%

2,043,219

15,811

3.07

%

1,735,324

12,993

2.97

%

Consumer

1,363,858

18,949

5.51

%

1,341,528

16,072

4.75

%

1,189,106

9,683

3.23

%

Total loans

13,206,054

145,801

4.38

%

12,522,776

128,153

4.06

%

10,946,095

103,002

3.73

%

Investment securities

8,422,385

32,432

1.53

%

8,716,105

31,708

1.44

%

7,336,783

23,633

1.28

%

Federal funds sold and other short-term investments

63,408

545

3.41

%

282,629

1,638

2.30

%

1,201,223

452

0.15

%

Total interest-earning assets

21,691,847

178,778

3.27

%

21,521,510

161,499

2.98

%

19,484,101

127,087

2.59

%

Non-interest-earning assets

653,158

911,025

1,373,219

Total assets

$

22,345,005

$

22,432,535

$

20,857,320

Interest-bearing liabilities:

Deposits:

Savings

$

1,924,840

$

57

0.01

%

$

2,021,125

$

51

0.01

%

$

1,800,862

$

61

0.01

%

Interest checking

4,871,089

4,897

0.40

%

5,211,914

2,686

0.20

%

3,830,427

1,267

0.13

%

Money market

4,778,694

9,919

0.82

%

4,824,452

1,893

0.16

%

4,743,313

788

0.07

%

Time deposits

563,735

2,584

1.82

%

380,560

151

0.16

%

388,511

281

0.29

%

Total interest-bearing deposits

12,138,358

17,457

0.57

%

12,438,051

4,781

0.15

%

10,763,113

2,397

0.09

%

Borrowings

795,527

7,547

3.76

%

157,686

867

2.18

%

29,204

42

0.57

%

Total interest-bearing liabilities

12,933,885

25,004

0.77

%

12,595,737

5,648

0.18

%

10,792,317

2,439

0.09

%

Demand deposit accounts

6,495,817

6,614,467

6,226,291

Other noninterest-bearing liabilities

495,129

445,640

415,481

Total liabilities

19,924,831

19,655,844

17,434,089

Shareholders' equity

2,420,174

2,776,691

3,423,231

Total liabilities and shareholders' equity

$

22,345,005

$

22,432,535

$

20,857,320

Net interest income - FTE

$

153,774

$

155,851

$

124,648

Net interest rate spread (2)

2.50

%

2.80

%

2.50

%

Net interest-earning assets (3)

$

8,757,962

$

8,925,773

$

8,691,784

Net interest margin - FTE (4)

2.81

%

2.87

%

2.54

%

(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 - FTE represents fully-taxable equivalent net interest income* divided by average total interest-earning assets. Please refer to Appendix B to this press release for a reconciliation of fully-taxable equivalent net interest income.

(5) Presented on an annualized basis.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

AVERAGE BALANCES, INTEREST EARNED/PAID, & AVERAGE YIELDS

As of and for the twelve months ended

Dec 31, 2022

Dec 31, 2021

(Unaudited, dollars in thousands)

Avg. Balance

Interest

Yield / Cost

Avg. Balance

Interest

Yield / Cost

Interest-earning assets:

Loans (1):

Commercial

$

9,147,540

$

366,097

4.00

%

$

7,410,024

$

288,557

3.89

%

Residential

2,064,609

63,803

3.09

%

1,510,703

47,143

3.12

%

Consumer

1,327,417

56,965

4.29

%

1,103,042

36,019

3.27

%

Total loans

12,539,566

486,865

3.88

%

10,023,769

371,719

3.71

%

Total investment securities

8,666,868

127,781

1.47

%

5,151,136

67,647

1.31

%

Federal funds sold and other short-term investments

420,834

3,271

0.78

%

1,514,351

1,886

0.12

%

Total interest-earning assets

21,627,268

617,917

2.86

%

16,689,256

441,252

2.64

%

Non-interest-earning assets

986,865

1,173,830

Total assets

$

22,614,133

$

17,863,086

Interest-bearing liabilities:

Deposits:

Savings

$

2,015,651

$

209

0.01

%

$

1,483,271

$

230

0.02

%

Interest checking

4,890,709

11,675

0.24

%

2,866,091

1,997

0.07

%

Money market

5,057,445

13,479

0.27

%

3,870,712

2,342

0.06

%

Time deposits

463,261

3,258

0.70

%

280,141

598

0.21

%

Total interest-bearing deposits

12,427,066

28,621

0.23

%

8,500,215

5,167

0.06

%

Borrowings

256,632

8,506

3.31

%

26,495

165

0.62

%

Total interest-bearing liabilities

12,683,698

37,127

0.29

%

8,526,710

5,332

0.06

%

Demand deposit accounts

6,647,518

5,547,615

Other noninterest-bearing liabilities

451,384

364,191

Total liabilities

19,782,600

14,438,516

Shareholders' equity

2,831,533

3,424,570

Total liabilities and shareholders' equity

$

22,614,133

$

17,863,086

Net interest income - FTE

$

580,790

$

435,920

Net interest rate spread (2)

2.57

%

2.58

%

Net interest-earning assets (3)

$

8,943,570

$

8,162,546

Net interest margin - FTE (4)

2.69

%

2.61

%

(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 - FTE represents fully-taxable equivalent net interest income* divided by average total interest-earning assets. Please refer to Appendix B to this press release for a reconciliation of fully-taxable equivalent net interest income.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

ASSET QUALITY - NON-PERFORMING ASSETS (1)

As of

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

(Unaudited, dollars in thousands)

Non-accrual loans:

Commercial

$

21,474

$

19,886

$

43,628

$

17,919

$

20,630

Residential

9,750

8,513

9,486

8,256

6,681

Consumer

7,380

5,555

6,766

7,646

5,682

Total non-accrual loans

38,604

33,954

59,880

33,821

32,993

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

1,990

Total non-performing loans

38,604

33,954

59,880

33,821

34,983

Other real estate owned

Other non-performing assets:

Total non-performing assets

$

38,604

$

33,954

$

59,880

$

33,821

$

34,983

Total accruing troubled debt restructured loans

$

28,834

$

36,275

$

33,518

$

32,016

$

33,336

Total non-performing loans to total loans

0.28

%

0.26

%

0.48

%

0.28

%

0.29

%

Total non-performing assets to total assets

0.17

%

0.15

%

0.27

%

0.15

%

0.15

%

(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 December 31, 2022, 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

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

(Unaudited, dollars in thousands)

Average total loans

$

13,203,450

$

12,521,426

$

12,213,706

$

12,203,212

$

10,944,091

Allowance for loan losses, beginning of the period

131,663

125,531

124,166

97,787

103,398

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

27,086

Charged-off loans:

Commercial and industrial

256

11

1

1

1,008

Commercial real estate

5

Commercial construction

Business banking

370

369

608

945

1,002

Residential real estate

35

Consumer home equity

1

24

Other consumer

515

603

490

661

666

Total charged-off loans

1,142

983

1,099

1,607

2,740

Recoveries on loans previously charged-off:

Commercial and industrial

248

126

698

250

873

Commercial real estate

38

3

36

14

Commercial construction

Business banking

391

286

464

928

399

Residential real estate

14

56

14

10

7

Consumer home equity

8

6

6

4

48

Other consumer

111

158

196

179

120

Total recoveries

810

635

1,414

1,385

1,447

Net loans charged-off (recoveries):

Commercial and industrial

8

(115

)

(697

)

(249

)

135

Commercial real estate

(38

)

(3

)

(36

)

(14

)

5

Commercial construction

Business banking

(21

)

83

144

17

603

Residential real estate

(14

)

(56

)

(14

)

(10

)

28

Consumer home equity

(7

)

(6

)

(6

)

(4

)

(24

)

Other consumer

404

445

294

482

546

Total net loans charged-off (recoveries)

332

348

(315

)

222

1,293

Provision for (release of) allowance for loan losses

10,880

6,480

1,050

(485

)

(4,318

)

Total allowance for loan losses, end of period

$

142,211

$

131,663

$

125,531

$

124,166

$

97,787

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

0.01

%

0.01

%

(0.01

)%

0.01

%

0.05

%

Allowance for loan losses as a percent of total loans

1.05

%

1.02

%

1.01

%

1.02

%

0.80

%

Allowance for loan losses as a percent of nonperforming loans

368.38

%

387.77

%

209.64

%

367.13

%

279.53

%

(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)

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

Net income (GAAP)

$

42,294

$

54,777

$

51,172

$

51,516

$

35,087

Add:

Noninterest income components:

(Income) losses from investments held in rabbi trusts

(3,235

)

2,248

7,316

4,433

(4,444

)

Losses on sales of securities available for sale, net

683

198

104

2,172

(Gains) losses on sales of other assets

(14

)

(501

)

(1,251

)

274

(34

)

Noninterest expense components:

Rabbi trust employee benefit expense (income)

1,103

(867

)

(3,310

)

(2,087

)

2,519

Impairment charge on tax credit investments

116

Merger and acquisition expenses

271

34

30,652

Defined Benefit Plan settlement loss

12,045

Total impact of non-GAAP adjustments

10,582

1,349

2,859

4,826

28,809

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

2,964

384

1,513

1,235

19,036

Non-GAAP adjustments, net of tax

$

7,618

$

965

$

1,346

$

3,591

$

9,773

Operating net income (non-GAAP)

$

49,912

$

55,742

$

52,518

$

55,107

$

44,860

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

Basic

162,032,522

163,718,962

166,533,920

169,857,950

172,246,799

Diluted

162,263,547

164,029,649

166,573,627

169,968,156

172,481,829

Earnings per share, basic

$

0.26

$

0.33

$

0.31

$

0.30

$

0.20

Earnings per share, diluted

$

0.26

$

0.33

$

0.31

$

0.30

$

0.20

Operating earnings per share, basic (non-GAAP)

$

0.31

$

0.34

$

0.32

$

0.32

$

0.26

Operating earnings per share, diluted (non-GAAP)

$

0.31

$

0.34

$

0.32

$

0.32

$

0.26

Return on average assets (3)

0.75

%

0.97

%

0.92

%

0.90

%

0.67

%

Add:

(Income) losses from investments held in rabbi trusts (3)

(0.06

)%

0.04

%

0.13

%

0.08

%

(0.08

)%

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

0.01

%

0.00

%

0.00

%

0.04

%

0.00

%

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

0.00

%

(0.01

)%

(0.02

)%

0.00

%

0.00

%

Rabbi trust employee benefit expense (income) (3)

0.02

%

(0.02

)%

(0.06

)%

(0.04

)%

0.05

%

Impairment charge on tax credit investments (3)

0.00

%

0.00

%

0.00

%

0.00

%

0.00

%

Merger and acquisition expenses (3)

0.00

%

0.00

%

0.00

%

0.00

%

0.58

%

Defined Benefit Plan settlement loss (3)

0.21

%

0.00

%

0.00

%

0.00

%

0.00

%

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

0.05

%

0.01

%

0.03

%

0.02

%

0.36

%

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

0.88

%

0.97

%

0.94

%

0.96

%

0.86

%

Return on average shareholders' equity (3)

6.93

%

7.83

%

7.16

%

6.38

%

4.07

%

Add:

(Income) losses from investments held in rabbi trusts (3)

(0.53

)%

0.32

%

1.02

%

0.55

%

(0.52

)%

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

0.11

%

0.03

%

0.01

%

0.27

%

0.00

%

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

0.00

%

(0.07

)%

(0.18

)%

0.03

%

0.00

%

Rabbi trust employee benefit expense (income) (3)

0.18

%

(0.12

)%

(0.46

)%

(0.26

)%

0.29

%

Impairment charge on tax credit investments (3)

0.00

%

0.00

%

0.00

%

0.00

%

0.01

%

Merger and acquisition expenses (3)

0.00

%

0.04

%

0.00

%

0.00

%

3.55

%

Defined Benefit Plan settlement loss (3)

1.97

%

0.00

%

0.00

%

0.00

%

0.00

%

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

0.49

%

0.05

%

0.21

%

0.15

%

2.21

%

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

8.17

%

7.98

%

7.34

%

6.82

%

5.19

%

Average tangible shareholders' equity:

Average total shareholders' equity (GAAP)

$

2,420,174

$

2,776,691

$

2,865,799

$

3,273,447

$

3,423,231

Less: Average goodwill and other intangibles

661,841

656,684

654,444

649,497

520,988

Average tangible shareholders' equity (non-GAAP)

$

1,758,333

$

2,120,007

$

2,211,355

$

2,623,950

$

2,902,243

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

9.54

%

10.25

%

9.28

%

7.96

%

4.80

%

Add:

(Income) losses from investments held in rabbi trusts (3)

(0.73

)%

0.42

%

1.33

%

0.69

%

(0.61

)%

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

0.15

%

0.04

%

0.02

%

0.34

%

0.00

%

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

0.00

%

(0.09

)%

(0.23

)%

0.04

%

0.00

%

Rabbi trust employee benefit expense (income) (3)

0.25

%

(0.16

)%

(0.60

)%

(0.32

)%

0.34

%

Impairment charge on tax credit investments (3)

0.00

%

0.00

%

0.00

%

0.00

%

0.02

%

Merger and acquisition expenses (3)

0.00

%

0.05

%

0.00

%

0.01

%

4.19

%

Defined Benefit Plan settlement loss (3)

2.72

%

0.00

%

0.00

%

0.00

%

0.00

%

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

0.67

%

0.07

%

0.27

%

0.19

%

2.60

%

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

11.26

%

10.44

%

9.53

%

8.53

%

6.14

%

(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

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

(Unaudited, dollars in thousands)

Net interest income (GAAP)

$

149,994

$

152,179

$

137,757

$

128,124

$

122,437

Add:

Tax-equivalent adjustment (non-GAAP) (1)

3,780

3,672

3,023

2,261

2,211

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

$

153,774

$

155,851

$

140,780

$

130,385

$

124,648

Noninterest income (GAAP)

$

44,516

$

43,353

$

41,877

$

46,415

$

49,001

Less:

Income (losses) from investments held in rabbi trusts

3,235

(2,248

)

(7,316

)

(4,433

)

4,444

Losses on sales of securities available for sale, net

(683

)

(198

)

(104

)

(2,172

)

Gain (losses) on sales of other assets

14

501

1,251

(274

)

34

Noninterest income on an operating basis (non-GAAP)

$

41,950

$

45,298

$

48,046

$

53,294

$

44,523

Noninterest expense (GAAP)

$

132,757

$

116,840

$

111,139

$

108,866

$

143,602

Less:

Rabbi trust employee benefit expense (income)

1,103

(867

)

(3,310

)

(2,087

)

2,519

Impairment charge on tax credit investments

116

Merger and acquisition expenses

271

34

30,652

Defined Benefit Plan settlement loss

12,045

Noninterest expense on an operating basis (non-GAAP)

$

119,609

$

117,436

$

114,449

$

110,919

$

110,315

Total revenue (GAAP)

$

194,510

$

195,532

$

179,634

$

174,539

$

171,438

Total operating revenue (non-GAAP)

$

195,724

$

201,149

$

188,826

$

183,679

$

169,171

Efficiency ratio (GAAP)

68.25

%

59.75

%

61.87

%

62.37

%

83.76

%

Operating efficiency ratio (non-GAAP)

61.11

%

58.38

%

60.61

%

60.39

%

65.21

%

Noninterest income / total revenue (GAAP)

22.89

%

22.17

%

23.31

%

26.59

%

28.58

%

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

21.43

%

22.52

%

25.44

%

29.01

%

26.32

%

(1) Interest income on tax-exempt loans and investment securities has been adjusted to an FTE basis using a marginal tax rate of 21.6%, 21.5%, 21.5%, 21.5%, and 21.0% for the three months ended December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022, and December 31, 2021, respectively.

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

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

Mar 31, 2022

Dec 31, 2021

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

Tangible shareholders' equity:

Total shareholders' equity (GAAP)

$

2,471,790

$

2,416,163

$

2,718,396

$

3,008,392

$

3,406,352

Less: Goodwill and other intangibles

661,126

662,222

653,853

654,759

649,703

Tangible shareholders' equity (non-GAAP)

1,810,664

1,753,941

2,064,543

2,353,633

2,756,649

Tangible assets:

Total assets (GAAP)

22,646,858

22,042,933

22,350,848

22,836,072

23,512,128

Less: Goodwill and other intangibles

661,126

662,222

653,853

654,759

649,703

Tangible assets (non-GAAP)

$

21,985,732

$

21,380,711

$

21,696,995

$

22,181,313

$

22,862,425

Shareholders' equity to assets ratio (GAAP)

10.91

%

10.96

%

12.16

%

13.17

%

14.49

%

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

8.24

%

8.20

%

9.52

%

10.61

%

12.06

%

Common shares outstanding

176,172,073

177,772,553

179,253,801

183,438,711

186,305,332

Book value per share (GAAP)

$

14.03

$

13.59

$

15.17

$

16.40

$

18.28

Tangible book value per share (non-GAAP)

$

10.28

$

9.87

$

11.52

$

12.83

$

14.80

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

Dec 31, 2022

Sep 30, 2022

Sep 30, 2022

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

Common stock

$

1,762

$

1,778

$

(16

)

Additional paid in capital

1,649,141

1,676,396

(27,255

)

Unallocated ESOP common stock

(137,696

)

(138,950

)

1,254

Retained earnings

1,881,775

1,855,757

26,018

AOCI, net of tax - available for sale securities

(880,156

)

(918,855

)

38,699

AOCI, net of tax - pension

7,123

(5,842

)

12,965

AOCI, net of tax - cash flow hedge

(50,159

)

(54,121

)

3,962

Total shareholders' equity:

$

2,471,790

$

2,416,163

$

55,627

Less: Goodwill and other intangibles

661,126

662,222

(1,096

)

Tangible shareholders' equity (non-GAAP)

$

1,810,664

$

1,753,941

$

56,723

Common shares outstanding

176,172,073

177,772,553

(1,600,480

)

Per share:

Common stock

$

0.01

$

0.01

$

Additional paid in capital

9.36

9.43

(0.07

)

Unallocated ESOP common stock

(0.78

)

(0.78

)

Retained earnings

10.68

10.44

0.24

AOCI, net of tax - available for sale securities

(5.00

)

(5.17

)

0.17

AOCI, net of tax - pension

0.04

(0.03

)

0.07

AOCI, net of tax - cash flow hedge

(0.28

)

(0.30

)

0.02

Total shareholders' equity:

$

14.03

$

13.59

$

0.44

Less: Goodwill and other intangibles

3.75

3.73

0.03

Tangible shareholders' equity (non-GAAP)

$

10.28

$

9.87

$

0.41