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 Second Quarter 2023 Financial Results

EBC

~ Strong Margin Expansion the Result of the Prior Quarter’s Balance Sheet Repositioning ~

~ Cash Raised in the Securities Sale Will Continue to Enhance the Company’s Financial Position ~

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 2023 second quarter financial results and the declaration of a quarterly cash dividend.

FINANCIAL HIGHLIGHTS FOR THE SECOND QUARTER OF 2023

  • Total revenue of $195.4 million. Total operating revenue* of $196.3 million, an increase of $1.5 million from the prior quarter.
  • Net income of $48.7 million, or $0.30 per diluted share, compared to net loss of $194.1 million, or $1.20 per diluted share, for the prior quarter.
  • Operating net income* of $45.3 million, or $0.28 per diluted share, compared to $61.1 million, or $0.38 per diluted share, for the prior quarter.
  • The effective tax rate of 27% in the second quarter was higher than expected due in part to impacts of the repositioning in the prior quarter.
  • Total loans increased $286.6 million, or 2.1%, to $14.0 billion, as compared to the prior quarter.
  • The net interest margin on a fully tax equivalent (“FTE”) basis* expanded 14 basis points to 2.80%.
  • Continued strong asset quality, with annualized net charge-offs ("NCOs") of 0.01% of average total loans and non-performing loans of $30.6 million, or 0.22% of total loans. Provision for allowance for loan losses was $7.5 million, up from $25 thousand in the prior quarter and contributing to an increase in the allowance of $7.0 million.
  • Healthy balance sheet with 11.7% shareholders’ equity to assets, 8.9% tangible shareholders’ equity to tangible assets* and 15.7% common equity tier 1 capital ratio1. Total borrowings and brokered deposits of less than 5% of total assets.

During the first quarter, the Company completed a balance sheet repositioning by selling $1.9 billion in lower-yielding available-for-sale (“AFS”) investment securities creating a non-recurring, after-tax loss of $280 million (“the repositioning”). Proceeds from the sale were primarily used in the second quarter to reduce Federal Home Loan Bank advances, support customer deposit activity and fund loan growth.

“Our second quarter results show the tangible benefits of the balance sheet repositioning completed in the first quarter,” said Bob Rivers, Chief Executive Officer and Chair of the Board of Eastern Bankshares, Inc. and Eastern Bank. “As anticipated, our net interest margin expanded 14 basis points in the quarter, and the cash raised from the sale was used to enhance our overall financial positioning. Our wholesale funding was less than 5% of total assets at the end of the quarter and operating revenues were up $1.5 million. Our highest priority is to be available for our customers and meet their banking and borrowing needs. Our strong balance sheet and core earnings position us well to do just that even in an uncertain economic environment.”

Please refer to Appendices A-E to this press release for reconciliations of non-GAAP financial metrics denoted by an asterisk.

____________________
1 Regulatory capital ratios are preliminary estimates.

NET INTEREST INCOME

Net interest income was $141.6 million for the second quarter of 2023, compared to $138.3 million in the prior quarter, representing an increase of $3.3 million.

  • The net interest margin on a FTE basis* was 2.80% for the second quarter, representing a 14 basis point increase from the first quarter, as asset yields increased faster than funding costs.
  • The net interest margin for the first quarter of 2023 included a partial quarter impact of the repositioning, which occurred in mid-March.
  • Total interest-earning asset yields increased 35 basis points from the prior quarter to 3.95%, due to increased loan and short-term investment yields as a result of higher short-term interest rates during the quarter as well as the sale of lower yielding AFS securities in the prior quarter and higher average short-term investment balances.
  • Total interest-bearing liabilities cost increased 30 basis points from the prior quarter to 1.79%, due to core deposit pricing increases and deposit mix shifts, partially offset by lower borrowing costs due to the reduction in borrowings as a result of the repositioning.

Please refer to Appendices A-E to this press release for reconciliations of non-GAAP financial metrics denoted by an asterisk.

NONINTEREST INCOME

Noninterest income was $53.8 million for the second quarter of 2023, compared to a loss of $278.3 million for the prior quarter, representing an increase of $332.2 million. The loss in the prior quarter was due to the sale of $1.9 billion in AFS investment securities as part of the repositioning. Noninterest income on an operating basis* was $50.8 million for the second quarter of 2023, compared to $52.0 million for the prior quarter, a decrease of $1.2 million.

  • Insurance commissions decreased $3.9 million to $27.6 million in the second quarter, compared to $31.5 million in the prior quarter, driven primarily by seasonality. Compared to the comparable prior year quarter, insurance commissions increased $2.9 million, or 12%.
  • Service charges on deposit accounts decreased $0.8 million on a consecutive quarter basis to $7.2 million.
  • Trust and investment advisory fees increased $0.4 million on a consecutive quarter basis to $6.1 million.
  • Debit card processing fees increased $0.3 million from the prior quarter to $3.5 million.
  • Income from investments held in rabbi trust accounts was $3.0 million in the second quarter compared to $2.9 million in the prior quarter.
  • There were no realized gains or losses on sales of AFS securities in the second quarter compared to realized losses of $333.2 million in the prior quarter due to the repositioning.

Please refer to Appendices A-E to this press release for reconciliations of non-GAAP financial metrics denoted by an asterisk.

NONINTEREST EXPENSE

Noninterest expense was $121.6 million for the second quarter of 2023, compared to $116.3 million in the prior quarter, representing an increase of $5.4 million. Noninterest expense on an operating basis* for the second quarter of 2023 was $120.3 million, compared to $115.0 million in the prior quarter, an increase of $5.3 million.

  • Salaries and employee benefits expense was $79.2 million in the second quarter, representing an increase of $0.7 million from the prior quarter.
  • Office occupancy and equipment expense was $9.8 million in the second quarter, a decrease of $0.1 million from the prior quarter.
  • Data processing expense was $13.9 million in the second quarter, an increase of $0.4 million from the prior quarter.
  • Professional services expense was $4.1 million in the second quarter, an increase of $0.6 million from the prior quarter.
  • Marketing expense was $2.1 million in the second quarter, an increase of $1.0 million from the prior quarter.
  • Loan expenses were unchanged at $1.1 million in the second quarter.
  • Federal Deposit Insurance Corporation (“FDIC”) insurance expense was $3.0 million in the second quarter, an increase of $0.5 million from the prior quarter.
  • Other noninterest expense was $7.2 million in the second quarter, an increase of $1.9 million from the prior quarter, due primarily to an increase of $1.5 million in provision for credit losses on off-balance sheet credit exposure.

Please refer to Appendices A-E to this press release for reconciliations of non-GAAP financial metrics denoted by an asterisk.

ASSET QUALITY

The allowance for loan losses was $148.0 million at June 30, 2023, or 1.06% of total loans, compared to $140.9 million, or 1.03% of total loans, at March 31, 2023. The Company recorded a provision for loan losses totaling $7.5 million in the second quarter of 2023 due to a combination of loan growth and higher reserve rates.

Non-performing loans totaled $30.6 million at June 30, 2023 compared to $34.6 million at the end of the prior quarter. During the second quarter of 2023, the Company recorded total net charge-offs of $0.5 million, or 0.01% of average total loans on an annualized basis, compared to $0.2 million or less than 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 September 15, 2023 to shareholders of record as of the close of business on September 1, 2023.

The Company did not repurchase any shares of its common stock during the second quarter of 2023.

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 June 30, 2023, 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 second quarter 2023 earnings will be held on Friday, July 28, 2023 at 9:00 a.m. Eastern Time. To join by telephone, participants can call the toll-free dial-in number (888) 259-6580 from within the U.S. and reference conference ID 19006231. 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 June 30, 2023, 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), and the operating efficiency ratio. 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, (viii) the non-cash pension settlement charge recognized related to the Defined Benefit Plan, and (ix) certain discrete tax items. 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 including the impact of mark-to-market adjustments on held-to-maturity securities, 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-E 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; 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, mix or costs of sources of funding, and deposit amounts and composition; 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 or banking sector; 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 realizability of deferred tax assets; the Company’s ability to successfully implement its risk mitigation strategies; asset and credit quality deterioration, including adverse developments in local or regional real estate markets that decrease collateral values associated with existing loans; operational risks such as cybersecurity incidents, natural disasters, and pandemics, including COVID-19; 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)

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

Earnings data

Net interest income

$

141,588

$

138,309

$

149,994

$

152,179

$

137,757

Noninterest income

53,831

(278,330

)

44,516

43,353

41,877

Total revenue

195,419

(140,021

)

194,510

195,532

179,634

Noninterest expense

121,648

116,294

132,757

116,840

111,139

Pre-tax, pre-provision income (loss)

73,771

(256,315

)

61,753

78,692

68,495

Provision for allowance for loan losses

7,501

25

10,880

6,480

1,050

Pre-tax income (loss)

66,270

(256,340

)

50,873

72,212

67,445

Net income (loss)

48,657

(194,096

)

42,294

54,777

51,172

Operating net income (non-GAAP)

45,323

61,113

49,912

55,742

52,518

Per-share data

Earnings (loss) per share, basic

$

0.30

$

(1.20

)

$

0.26

$

0.33

$

0.31

Earnings (loss) per share, diluted

$

0.30

$

(1.20

)

$

0.26

$

0.33

$

0.31

Operating earnings per share, basic (non-GAAP)

$

0.28

$

0.38

$

0.31

$

0.34

$

0.32

Operating earnings per share, diluted (non-GAAP)

$

0.28

$

0.38

$

0.31

$

0.34

$

0.32

Book value per share

$

14.33

$

14.63

$

14.03

$

13.59

$

15.17

Tangible book value per share (non-GAAP)

$

10.59

$

10.88

$

10.28

$

9.87

$

11.52

Profitability

Return on average assets (1)

0.89

%

(3.50

)%

0.75

%

0.97

%

0.92

%

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

0.83

%

1.09

%

0.88

%

0.97

%

0.94

%

Return on average shareholders' equity (1)

7.51

%

(32.00

)%

6.93

%

7.83

%

7.16

%

Operating return on average shareholders' equity (1)

7.00

%

10.07

%

8.17

%

7.98

%

7.34

%

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

10.06

%

(43.75

)%

9.54

%

10.25

%

9.28

%

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

9.37

%

13.78

%

11.26

%

10.44

%

9.53

%

Net interest margin (FTE) (1)

2.80

%

2.66

%

2.81

%

2.87

%

2.63

%

Cost of deposits (1)

1.22

%

0.92

%

0.37

%

0.10

%

0.06

%

Efficiency ratio

62.25

%

(83.05

)%

68.25

%

59.75

%

61.87

%

Operating efficiency ratio (non-GAAP)

61.31

%

59.06

%

61.11

%

58.38

%

60.61

%

Balance Sheet (end of period)

Total assets

$

21,583,493

$

22,720,530

$

22,646,858

$

22,042,933

$

22,350,848

Total loans

13,961,878

13,675,250

13,575,531

12,903,954

12,398,694

Total deposits

18,180,972

18,541,580

18,974,359

18,733,381

19,163,801

Total loans / total deposits

77

%

74

%

72

%

69

%

65

%

Asset quality

Allowance for loan losses ("ALLL")

$

147,955

$

140,938

$

142,211

$

131,663

$

125,531

ALLL / total nonperforming loans ("NPLs")

484.18

%

407.65

%

368.38

%

387.77

%

209.64

%

Total NPLs / total loans

0.22

%

0.25

%

0.28

%

0.26

%

0.48

%

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

0.01

%

0.00

%

0.01

%

0.01

%

(0.01

)%

Capital adequacy

Shareholders' equity / assets

11.71

%

11.35

%

10.91

%

10.96

%

12.16

%

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

8.93

%

8.70

%

8.24

%

8.20

%

9.52

%

(1) Presented on an annualized basis.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

As of

Jun 30, 2023 change from

(Unaudited, dollars in thousands)

Jun 30, 2023

Mar 31, 2023

Jun 30, 2022

Mar 31, 2023

Jun 30, 2022

ASSETS

△ $

△ %

△ $

△ %

Cash and due from banks

$

105,066

$

98,377

$

100,309

$

6,689

7

%

$

4,757

5

%

Short-term investments

768,436

2,039,439

268,605

(1,271,003

)

(62

)%

499,831

186

%

Cash and cash equivalents

873,502

2,137,816

368,914

(1,264,314

)

(59

)%

504,588

137

%

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

4,520,293

4,700,134

7,536,921

(179,841

)

(4

)%

(3,016,628

)

(40

)%

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

465,061

471,185

488,581

(6,124

)

(1

)%

(23,520

)

(5

)%

Total securities

4,985,354

5,171,319

8,025,502

(185,965

)

(4

)%

(3,040,148

)

(38

)%

Loans held for sale

2,835

3,068

764

(233

)

(8

)%

2,071

271

%

Loans:

Commercial and industrial

3,341,976

3,169,438

2,840,734

172,538

5

%

501,242

18

%

Commercial real estate

5,242,290

5,201,196

4,792,345

41,094

1

%

449,945

9

%

Commercial construction

371,367

357,117

303,463

14,250

4

%

67,904

22

%

Business banking

1,089,548

1,078,678

1,126,853

10,870

1

%

(37,305

)

(3

)%

Total commercial loans

10,045,181

9,806,429

9,063,395

238,752

2

%

981,786

11

%

Residential real estate

2,510,705

2,497,491

1,989,621

13,214

1

%

521,084

26

%

Consumer home equity

1,198,290

1,180,824

1,147,425

17,466

1

%

50,865

4

%

Other consumer

207,702

190,506

198,253

17,196

9

%

9,449

5

%

Total loans

13,961,878

13,675,250

12,398,694

286,628

2

%

1,563,184

13

%

Allowance for loan losses

(147,955

)

(140,938

)

(125,531

)

(7,017

)

5

%

(22,424

)

18

%

Unamortized prem./disc. and def. fees

(15,202

)

(13,597

)

(20,988

)

(1,605

)

12

%

5,786

(28

)%

Net loans

13,798,721

13,520,715

12,252,175

278,006

2

%

1,546,546

13

%

Federal Home Loan Bank stock, at cost

26,894

45,168

5,714

(18,274

)

(40

)%

21,180

371

%

Premises and equipment

59,501

61,110

69,019

(1,609

)

(3

)%

(9,518

)

(14

)%

Bank-owned life insurance

162,718

161,755

158,890

963

1

%

3,828

2

%

Goodwill and other intangibles, net

658,993

660,165

653,853

(1,172

)

%

5,140

1

%

Deferred income taxes, net

351,054

314,139

244,153

36,915

12

%

106,901

44

%

Prepaid expenses

158,388

163,018

188,115

(4,630

)

(3

)%

(29,727

)

(16

)%

Other assets

505,533

482,257

383,749

23,276

5

%

121,784

32

%

Total assets

$

21,583,493

$

22,720,530

$

22,350,848

$

(1,137,037

)

(5

)%

$

(767,355

)

(3

)%

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Demand

$

5,346,693

$

5,564,016

$

6,604,154

$

(217,323

)

(4

)%

$

(1,257,461

)

(19

)%

Interest checking accounts

4,173,079

4,240,780

5,348,181

(67,701

)

(2

)%

(1,175,102

)

(22

)%

Savings accounts

1,495,540

1,633,790

2,015,865

(138,250

)

(8

)%

(520,325

)

(26

)%

Money market investment

4,814,412

5,135,590

4,787,603

(321,178

)

(6

)%

26,809

1

%

Certificates of deposit

2,351,248

1,967,404

407,998

383,844

20

%

1,943,250

476

%

Total deposits

18,180,972

18,541,580

19,163,801

(360,608

)

(2

)%

(982,829

)

(5

)%

Borrowed funds:

Federal Home Loan Bank advances

314,021

1,100,952

13,560

(786,931

)

(71

)%

300,461

2216

%

Escrow deposits of borrowers

22,980

25,671

19,456

(2,691

)

(10

)%

3,524

18

%

Interest rate swap collateral funds

14,210

11,780

10,100

2,430

21

%

4,110

41

%

Total borrowed funds

351,211

1,138,403

43,116

(787,192

)

(69

)%

308,095

715

%

Other liabilities

524,538

461,424

425,535

63,114

14

%

99,003

23

%

Total liabilities

19,056,721

20,141,407

19,632,452

(1,084,686

)

(5

)%

(575,731

)

(3

)%

Shareholders' equity:

Common shares

1,766

1,764

1,793

2

%

(27

)

(2

)%

Additional paid-in capital

1,656,750

1,651,524

1,700,495

5,226

%

(43,745

)

(3

)%

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

(135,232

)

(136,470

)

(140,203

)

1,238

(1

)%

4,971

(4

)%

Retained earnings

1,704,470

1,672,169

1,817,474

32,301

2

%

(113,004

)

(6

)%

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

(700,982

)

(609,864

)

(661,163

)

(91,118

)

15

%

(39,819

)

6

%

Total shareholders' equity

2,526,772

2,579,123

2,718,396

(52,351

)

(2

)%

(191,624

)

(7

)%

Total liabilities and shareholders' equity

$

21,583,493

$

22,720,530

$

22,350,848

$

(1,137,037

)

(5

)%

$

(767,355

)

(3

)%

(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 Jun 30, 2023 change from three months ended

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

Jun 30, 2023

Mar 31, 2023

Jun 30, 2022

Mar 31, 2023

Jun 30, 2022

Interest and dividend income:

△ $

△ %

△ $

△ %

Interest and fees on loans

$

160,862

$

153,540

$

107,236

$

7,322

5

%

$

53,626

50

%

Taxable interest and dividends on securities

24,618

28,642

31,121

(4,024

)

(14

)%

(6,503

)

(21

)%

Non-taxable interest and dividends on securities

1,434

1,434

1,862

%

(428

)

(23

)%

Interest on federal funds sold and other short-term investments

14,851

5,264

652

9,587

182

%

14,199

2178

%

Total interest and dividend income

201,765

188,880

140,871

12,885

7

%

60,894

43

%

Interest expense:

Interest on deposits

56,146

42,933

3,061

13,213

31

%

53,085

1734

%

Interest on borrowings

4,031

7,638

53

(3,607

)

(47

)%

3,978

7506

%

Total interest expense

60,177

50,571

3,114

9,606

19

%

57,063

1832

%

Net interest income

141,588

138,309

137,757

3,279

2

%

3,831

3

%

Provision for allowance for loan losses

7,501

25

1,050

7,476

29904

%

6,451

614

%

Net interest income after provision for allowance for loan losses

134,087

138,284

136,707

(4,197

)

(3

)%

(2,620

)

(2

)%

Noninterest income:

Insurance commissions

27,609

31,503

24,682

(3,894

)

(12

)%

2,927

12

%

Service charges on deposit accounts

7,242

6,472

8,313

770

12

%

(1,071

)

(13

)%

Trust and investment advisory fees

6,131

5,770

5,994

361

6

%

137

2

%

Debit card processing fees

3,513

3,170

3,223

343

11

%

290

9

%

Interest rate swap income (losses)

825

(408

)

1,593

1,233

(302

)%

(768

)

(48

)%

Income (losses) from investments held in rabbi trusts

3,002

2,857

(7,316

)

145

5

%

10,318

(141

)%

(Losses) gains on sales of mortgage loans held for sale, net

(50

)

(74

)

49

24

(32

)%

(99

)

(202

)%

Losses on sales of securities available for sale, net

(333,170

)

(104

)

333,170

(100

)%

104

(100

)%

Other

5,559

5,550

5,443

9

%

116

2

%

Total noninterest income

53,831

(278,330

)

41,877

332,161

(119

)%

11,954

29

%

Noninterest expense:

Salaries and employee benefits

79,224

78,478

72,996

746

1

%

6,228

9

%

Office occupancy and equipment

9,802

9,878

9,888

(76

)

(1

)%

(86

)

(1

)%

Data processing

13,874

13,441

14,345

433

3

%

(471

)

(3

)%

Professional services

4,056

3,420

3,532

636

19

%

524

15

%

Marketing

2,136

1,097

2,651

1,039

95

%

(515

)

(19

)%

Loan expenses

1,115

1,095

1,626

20

2

%

(511

)

(31

)%

Federal Deposit Insurance Corporation ("FDIC") insurance

3,034

2,546

1,720

488

19

%

1,314

76

%

Amortization of intangible assets

1,172

960

907

212

22

%

265

29

%

Other

7,235

5,379

3,474

1,856

35

%

3,761

108

%

Total noninterest expense

121,648

116,294

111,139

5,354

5

%

10,509

9

%

Income (loss) before income tax (benefit) expense

66,270

(256,340

)

67,445

322,610

(126

)%

(1,175

)

(2

)%

Income tax expense (benefit)

17,613

(62,244

)

16,273

79,857

(128

)%

1,340

8

%

Net income (loss)

$

48,657

$

(194,096

)

$

51,172

$

242,753

(125

)%

$

(2,515

)

(5

)%

Share data:

Weighted average common shares outstanding, basic (1)

162,232,236

161,991,373

166,533,920

240,863

0

%

(4,301,684

)

(3

)%

Weighted average common shares outstanding, diluted (1)

162,246,675

162,059,431

166,573,627

187,244

0

%

(4,326,952

)

(3

)%

Earnings (loss) per share, basic

$

0.30

$

(1.20

)

$

0.31

$

1.50

(125

)%

$

(0.01

)

(2

)%

Earnings (loss) per share, diluted

$

0.30

$

(1.20

)

$

0.31

$

1.50

(125

)%

$

(0.01

)

(2

)%

(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

CONSOLIDATED STATEMENTS OF INCOME

Six months ended

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

Jun 30, 2023

Jun 30, 2022

Change

Interest and dividend income:

△ $

△ %

Interest and fees on loans

$

314,402

$

208,603

$

105,799

51

%

Taxable interest and dividends on securities

53,260

58,997

(5,737

)

(10

)%

Non-taxable interest and dividends on securities

2,868

3,668

(800

)

(22

)%

Interest on federal funds sold and other short-term investments

20,115

1,088

19,027

1749

%

Total interest and dividend income

390,645

272,356

118,289

43

%

Interest expense:

Interest on deposits

99,079

6,383

92,696

1452

%

Interest on borrowings

11,669

92

11,577

12584

%

Total interest expense

110,748

6,475

104,273

1610

%

Net interest income

279,897

265,881

14,016

5

%

Provision for allowance for loan losses

7,526

565

6,961

1232

%

Net interest income after provision for allowance for loan losses

272,371

265,316

7,055

3

%

Noninterest income:

Insurance commissions

59,112

53,395

5,717

11

%

Service charges on deposit accounts

13,714

16,850

(3,136

)

(19

)%

Trust and investment advisory fees

11,901

12,135

(234

)

(2

)%

Debit card processing fees

6,683

6,168

515

8

%

Interest rate swap income

417

4,525

(4,108

)

(91

)%

Income (losses) from investments held in rabbi trusts

5,859

(11,749

)

17,608

(150

)%

(Losses) gains on sales of mortgage loans held for sale, net

(124

)

218

(342

)

(157

)%

Losses on sales of securities available for sale, net

(333,170

)

(2,276

)

(330,894

)

14538

%

Other

11,109

9,026

2,083

23

%

Total noninterest (loss) income

(224,499

)

88,292

(312,791

)

(354

)%

Noninterest expense:

Salaries and employee benefits

157,702

142,522

15,180

11

%

Office occupancy and equipment

19,680

21,502

(1,822

)

(8

)%

Data processing

27,315

29,665

(2,350

)

(8

)%

Professional services

7,476

7,482

(6

)

%

Marketing

3,233

4,225

(992

)

(23

)%

Loan expenses

2,210

3,545

(1,335

)

(38

)%

Federal Deposit Insurance Corporation ("FDIC") insurance

5,580

3,132

2,448

78

%

Amortization of intangible assets

2,132

1,734

398

23

%

Other

12,614

6,198

6,416

104

%

Total noninterest expense

237,942

220,005

17,937

8

%

(Loss) income before income tax (benefit) expense

(190,070

)

133,603

(323,673

)

(242

)%

Income tax (benefit) expense

(44,631

)

30,915

(75,546

)

(244

)%

Net (loss) income

$

(145,439

)

$

102,688

$

(248,127

)

(242

)%

Share data:

Weighted average common shares outstanding, basic (1)

162,112,223

168,184,528

(6,072,305

)

(4

)%

Weighted average common shares outstanding, diluted (1)

162,136,984

168,248,246

(6,111,262

)

(4

)%

(Loss) earnings per share, basic

$

(0.90

)

$

0.61

$

(1.51

)

(247

)%

(Loss) earnings per share, diluted

$

(0.90

)

$

0.61

$

(1.51

)

(247

)%

(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

Jun 30, 2023

Mar 31, 2023

Jun 30, 2022

(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

$

9,920,608

$

121,319

4.91

%

$

9,765,236

$

115,929

4.81

%

$

8,944,652

$

83,586

3.75

%

Residential

2,513,941

21,992

3.51

%

2,513,413

21,614

3.49

%

1,960,014

14,683

3.00

%

Consumer

1,370,011

21,045

6.16

%

1,358,616

20,059

5.99

%

1,309,864

11,494

3.52

%

Total loans

13,804,560

164,356

4.78

%

13,637,265

157,602

4.69

%

12,214,530

109,763

3.60

%

Investment securities

5,885,545

26,435

1.80

%

7,684,665

30,459

1.61

%

8,883,710

33,479

1.51

%

Federal funds sold and other short-term investments

1,174,964

14,851

5.07

%

449,543

5,264

4.75

%

345,731

652

0.76

%

Total interest-earning assets

20,865,069

205,642

3.95

%

21,771,473

193,325

3.60

%

21,443,971

143,894

2.69

%

Non-interest-earning assets

1,084,413

739,270

962,734

Total assets

$

21,949,482

$

22,510,743

$

22,406,705

Interest-bearing liabilities:

Deposits:

Savings

$

1,552,702

$

47

0.01

%

$

1,721,143

$

81

0.02

%

$

2,041,495

$

51

0.01

%

Interest checking

4,270,945

6,141

0.58

%

4,363,528

4,711

0.44

%

4,877,256

2,061

0.17

%

Money market

5,064,469

26,611

2.11

%

5,040,330

20,305

1.63

%

5,069,609

745

0.06

%

Time deposits

2,275,844

23,347

4.11

%

1,931,860

17,836

3.74

%

426,923

204

0.19

%

Total interest-bearing deposits

13,163,960

56,146

1.71

%

13,056,861

42,933

1.33

%

12,415,283

3,061

0.10

%

Borrowings

348,597

4,031

4.64

%

675,056

7,638

4.59

%

35,330

53

0.60

%

Total interest-bearing liabilities

13,512,557

60,177

1.79

%

13,731,917

50,571

1.49

%

12,450,613

3,114

0.10

%

Demand deposit accounts

5,332,045

5,825,269

6,661,920

Other noninterest-bearing liabilities

505,555

493,387

428,373

Total liabilities

19,350,157

20,050,573

19,540,906

Shareholders' equity

2,599,325

2,460,170

2,865,799

Total liabilities and shareholders' equity

$

21,949,482

$

22,510,743

$

22,406,705

Net interest income - FTE

$

145,465

$

142,754

$

140,780

Net interest rate spread (2)

2.16

%

2.11

%

2.59

%

Net interest-earning assets (3)

$

7,352,512

$

8,039,556

$

8,993,358

Net interest margin - FTE (4)

2.80

%

2.66

%

2.63

%

(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 six months ended

Jun 30, 2023

Jun 30, 2022

(Unaudited, dollars in thousands)

Avg.

Balance

Interest

Yield /

Cost (5)

Avg.

Balance

Interest

Yield /

Cost (5)

Interest-earning assets:

Loans (1):

Commercial

$

9,843,351

$

237,248

4.86

%

$

8,958,795

$

161,811

3.64

%

Residential

2,513,679

43,605

3.50

%

1,948,816

29,155

3.02

%

Consumer

1,364,345

41,105

6.08

%

1,301,721

21,944

3.40

%

Total loans

13,721,375

321,958

4.73

%

12,209,332

212,910

3.52

%

Non-taxable investment securities

197,755

3,634

3.71

%

262,082

4,645

3.57

%

Taxable investment securities

6,582,380

53,260

1.63

%

8,504,026

58,997

1.40

%

Total investment securities

6,780,135

56,894

1.69

%

8,766,108

63,642

1.46

%

Federal funds sold and other short-term investments

814,257

20,115

4.98

%

672,757

1,088

0.33

%

Total interest-earning assets

21,315,767

398,967

3.77

%

21,648,197

277,640

2.59

%

Non-interest-earning assets

912,120

1,198,409

Total assets

$

22,227,887

$

22,846,606

Interest-bearing liabilities:

Deposits:

Savings

$

1,636,457

$

129

0.02

%

$

2,059,027

$

102

0.01

%

Interest checking

4,316,981

10,853

0.51

%

4,737,418

4,093

0.17

%

Money market

5,052,467

46,916

1.87

%

5,317,559

1,665

0.06

%

Time deposits

2,104,802

41,181

3.95

%

454,226

523

0.23

%

Total interest-bearing deposits

13,110,707

99,079

1.52

%

12,568,230

6,383

0.10

%

Borrowings

510,925

11,669

4.61

%

33,012

92

0.56

%

Total interest-bearing liabilities

13,621,632

110,748

1.64

%

12,601,242

6,475

0.10

%

Demand deposit accounts

5,577,294

6,741,424

Other noninterest-bearing liabilities

498,829

435,443

Total liabilities

19,697,755

19,778,109

Shareholders' equity

2,530,132

3,068,497

Total liabilities and shareholders' equity

$

22,227,887

$

22,846,606

Net interest income - FTE

$

288,219

$

271,165

Net interest rate spread (2)

2.13

%

2.49

%

Net interest-earning assets (3)

$

7,694,135

$

9,046,955

Net interest margin - FTE (4)

2.73

%

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 - 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

ASSET QUALITY - NON-PERFORMING ASSETS (1)

As of

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

(Unaudited, dollars in thousands)

Non-accrual loans:

Commercial

$

14,178

$

17,271

$

21,474

$

19,886

$

43,628

Residential

8,796

9,603

9,750

8,513

9,486

Consumer

7,584

7,699

7,380

5,555

6,766

Total non-accrual loans

30,558

34,573

38,604

33,954

59,880

Total accruing loans past due 90 days or more:

Total non-performing loans

30,558

34,573

38,604

33,954

59,880

Other real estate owned

Other non-performing assets:

Total non-performing assets

$

30,558

$

34,573

$

38,604

$

33,954

$

59,880

Total accruing troubled debt restructured ("TDR") (2)

$

$

$

28,834

$

36,275

$

33,518

Total non-performing loans to total loans

0.22

%

0.25

%

0.28

%

0.26

%

0.48

%

Total non-performing assets to total assets

0.14

%

0.15

%

0.17

%

0.15

%

0.27

%

(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) The Company adopted ASU 2022-02 on January 1, 2023 which eliminated the TDR recognition and measurement guidance. Accordingly, the Company had no TDRs to report as of March 31, 2023 and subsequent periods.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

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

Three months ended

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

(Unaudited, dollars in thousands)

Average total loans

$

13,803,292

$

13,633,165

$

13,203,450

$

12,521,426

$

12,213,706

Allowance for loan losses, beginning of the period

140,938

142,211

131,663

125,531

124,166

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

(1,143

)

Charged-off loans:

Commercial and industrial

256

11

1

Commercial real estate

Commercial construction

Business banking

254

343

370

369

608

Residential real estate

Consumer home equity

7

1

Other consumer

591

561

515

603

490

Total charged-off loans

845

911

1,142

983

1,099

Recoveries on loans previously charged-off:

Commercial and industrial

26

139

248

126

698

Commercial real estate

2

4

38

3

36

Commercial construction

Business banking

204

481

391

286

464

Residential real estate

18

15

14

56

14

Consumer home equity

1

8

6

6

Other consumer

111

116

111

158

196

Total recoveries

361

756

810

635

1,414

Net loans charged-off (recoveries):

Commercial and industrial

(26

)

(139

)

8

(115

)

(697

)

Commercial real estate

(2

)

(4

)

(38

)

(3

)

(36

)

Commercial construction

Business banking

50

(138

)

(21

)

83

144

Residential real estate

(18

)

(15

)

(14

)

(56

)

(14

)

Consumer home equity

6

(7

)

(6

)

(6

)

Other consumer

480

445

404

445

294

Total net loans charged-off (recoveries)

484

155

332

348

(315

)

Provision for allowance for loan losses

7,501

25

10,880

6,480

1,050

Total allowance for loan losses, end of period

$

147,955

$

140,938

$

142,211

$

131,663

$

125,531

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

0.01

%

0.00

%

0.01

%

0.01

%

(0.01

)%

Allowance for loan losses as a percent of total loans

1.06

%

1.03

%

1.05

%

1.02

%

1.01

%

Allowance for loan losses as a percent of nonperforming loans

484.18

%

407.65

%

368.38

%

387.77

%

209.64

%

(1) For the quarter ended March 31, 2023, represents the adjustment needed to reflect the cumulative day one impact pursuant to the Company’s adoption of ASU 2022-02 (i.e., cumulative effect adjustment related to the adoption of ASU 2022-02 as of January 1, 2023). The adjustment represents a $1.1 million decrease to the allowance attributable to the change in accounting methodology for estimating the allowance for loan losses resulting from the Company’s adoption of the standard.

(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)

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

Net income (loss) (GAAP)

$

48,657

$

(194,096

)

$

42,294

$

54,777

$

51,172

Add:

Noninterest income components:

(Income) losses from investments held in rabbi trusts

(3,002

)

(2,857

)

(3,235

)

2,248

7,316

Losses on sales of securities available for sale, net

333,170

683

198

104

Gains on sales of other assets

(12

)

(1

)

(14

)

(501

)

(1,251

)

Noninterest expense components:

Rabbi trust employee benefit expense (income)

1,314

1,274

1,103

(867

)

(3,310

)

Merger and acquisition expenses

271

Defined Benefit Plan settlement loss

12,045

Total impact of non-GAAP adjustments

(1,700

)

331,586

10,582

1,349

2,859

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

1,634

76,377

2,964

384

1,513

Non-GAAP adjustments, net of tax

$

(3,334

)

$

255,209

$

7,618

$

965

$

1,346

Operating net income (non-GAAP)

$

45,323

$

61,113

$

49,912

$

55,742

$

52,518

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

Basic

162,232,236

161,991,373

162,032,522

163,718,962

166,533,920

Diluted

162,246,675

162,059,431

162,263,547

164,029,649

166,573,627

Earnings (loss) per share, basic

$

0.30

$

(1.20

)

$

0.26

$

0.33

$

0.31

Earnings (loss) per share, diluted

$

0.30

$

(1.20

)

$

0.26

$

0.33

$

0.31

Operating earnings per share, basic (non-GAAP)

$

0.28

$

0.38

$

0.31

$

0.34

$

0.32

Operating earnings per share, diluted (non-GAAP)

$

0.28

$

0.38

$

0.31

$

0.34

$

0.32

Return on average assets (3)

0.89

%

(3.50

)%

0.75

%

0.97

%

0.92

%

Add:

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

(0.05

)%

(0.05

)%

(0.06

)%

0.04

%

0.13

%

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

0.00

%

6.00

%

0.01

%

0.00

%

0.00

%

Gains on sales of other assets (3)

0.00

%

0.00

%

0.00

%

(0.01

)%

(0.02

)%

Rabbi trust employee benefit expense (income) (3)

0.02

%

0.02

%

0.02

%

(0.02

)%

(0.06

)%

Merger and acquisition expenses (3)

0.00

%

0.00

%

0.00

%

0.00

%

0.00

%

Defined Benefit Plan settlement loss (3)

0.00

%

0.00

%

0.21

%

0.00

%

0.00

%

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

0.03

%

1.38

%

0.05

%

0.01

%

0.03

%

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

0.83

%

1.09

%

0.88

%

0.97

%

0.94

%

Return on average shareholders' equity (3)

7.51

%

(32.00

)%

6.93

%

7.83

%

7.16

%

Add:

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

(0.46

)%

(0.47

)%

(0.53

)%

0.32

%

1.02

%

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

0.00

%

54.92

%

0.11

%

0.03

%

0.01

%

Gains on sales of other assets (3)

0.00

%

0.00

%

0.00

%

(0.07

)%

(0.18

)%

Rabbi trust employee benefit expense (income) (3)

0.20

%

0.21

%

0.18

%

(0.12

)%

(0.46

)%

Merger and acquisition expenses (3)

0.00

%

0.00

%

0.00

%

0.04

%

0.00

%

Defined Benefit Plan settlement loss (3)

0.00

%

0.00

%

1.97

%

0.00

%

0.00

%

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

0.25

%

12.59

%

0.49

%

0.05

%

0.21

%

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

7.00

%

10.07

%

8.17

%

7.98

%

7.34

%

Average tangible shareholders' equity:

Average total shareholders' equity (GAAP)

$

2,599,325

$

2,460,170

$

2,420,174

$

2,776,691

$

2,865,799

Less: Average goodwill and other intangibles

659,825

660,795

661,841

656,684

654,444

Average tangible shareholders' equity (non-GAAP)

$

1,939,500

$

1,799,375

$

1,758,333

$

2,120,007

$

2,211,355

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

10.06

%

(43.75

)%

9.54

%

10.25

%

9.28

%

Add:

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

(0.62

)%

(0.64

)%

(0.73

)%

0.42

%

1.33

%

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

0.00

%

75.09

%

0.15

%

0.04

%

0.02

%

Gains on sales of other assets (3)

0.00

%

0.00

%

0.00

%

(0.09

)%

(0.23

)%

Rabbi trust employee benefit expense (income) (3)

0.27

%

0.29

%

0.25

%

(0.16

)%

(0.60

)%

Merger and acquisition expenses (3)

0.00

%

0.00

%

0.00

%

0.05

%

0.00

%

Defined Benefit Plan settlement loss (3)

0.00

%

0.00

%

2.72

%

0.00

%

0.00

%

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

0.34

%

17.21

%

0.67

%

0.07

%

0.27

%

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

9.37

%

13.78

%

11.26

%

10.44

%

9.53

%

(1) The net tax benefit associated with these items is generally 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 six months ended June 30, 2023 resulted from the sale of securities classified as available for sale and included a $23.7 million tax benefit resulting from the transfer of certain securities from Market Street Securities Corp., a wholly owned subsidiary which was liquidated during the first quarter of 2023, to Eastern Bank. Upon the sale of securities in the first quarter of 2023, the Company established a valuation allowance of $17.4 million, which is included in the net tax befit amount, as it was determined at the time it was not more likely than not that the entirety of the deferred tax asset related to the loss on such securities would be realized. The net tax benefit for the three months ended June 30, 2023 was primarily the net effect of changes in management's estimate of the Company's annual taxable income.

(2) Shares held by the Company’s employee stock ownership plan ("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

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

(Unaudited, dollars in thousands)

Net interest income (GAAP)

$

141,588

$

138,309

$

149,994

$

152,179

$

137,757

Add:

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

3,877

4,445

3,780

3,672

3,023

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

$

145,465

$

142,754

$

153,774

$

155,851

$

140,780

Noninterest income (loss) (GAAP)

$

53,831

$

(278,330

)

$

44,516

$

43,353

$

41,877

Less:

Income (losses) from investments held in rabbi trusts

3,002

2,857

3,235

(2,248

)

(7,316

)

Losses on sales of securities available for sale, net

(333,170

)

(683

)

(198

)

(104

)

Gains on sales of other assets

12

1

14

501

1,251

Noninterest income on an operating basis (non-GAAP)

$

50,817

$

51,982

$

41,950

$

45,298

$

48,046

Noninterest expense (GAAP)

$

121,648

$

116,294

$

132,757

$

116,840

$

111,139

Less:

Rabbi trust employee benefit expense (income)

1,314

1,274

1,103

(867

)

(3,310

)

Merger and acquisition expenses

271

Defined Benefit Plan settlement loss

12,045

Noninterest expense on an operating basis (non-GAAP)

$

120,334

$

115,020

$

119,609

$

117,436

$

114,449

Total revenue (loss) (GAAP)

$

195,419

$

(140,021

)

$

194,510

$

195,532

$

179,634

Total operating revenue (non-GAAP)

$

196,282

$

194,736

$

195,724

$

201,149

$

188,826

Efficiency ratio (GAAP)

62.25

%

(83.05

)%

68.25

%

59.75

%

61.87

%

Operating efficiency ratio (non-GAAP)

61.31

%

59.06

%

61.11

%

58.38

%

60.61

%

(1) Interest income on tax-exempt loans and investment securities has been adjusted to an FTE basis using a marginal tax rate of 21.8%, 21.7%, 21.6%, 21.5%, and 21.5% for the three months ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022, and June 30, 2022, 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

Jun 30, 2023

Mar 31, 2023

Dec 31, 2022

Sep 30, 2022

Jun 30, 2022

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

Tangible shareholders' equity:

Total shareholders' equity (GAAP)

$

2,526,772

$

2,579,123

$

2,471,790

$

2,416,163

$

2,718,396

Less: Goodwill and other intangibles

658,993

660,165

661,126

662,222

653,853

Tangible shareholders' equity (non-GAAP)

1,867,779

1,918,958

1,810,664

1,753,941

2,064,543

Tangible assets:

Total assets (GAAP)

21,583,493

22,720,530

22,646,858

22,042,933

22,350,848

Less: Goodwill and other intangibles

658,993

660,165

661,126

662,222

653,853

Tangible assets (non-GAAP)

$

20,924,500

$

22,060,365

$

21,985,732

$

21,380,711

$

21,696,995

Shareholders' equity to assets ratio (GAAP)

11.71

%

11.35

%

10.91

%

10.96

%

12.16

%

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

8.93

%

8.70

%

8.24

%

8.20

%

9.52

%

Common shares outstanding

176,376,675

176,328,426

176,172,073

177,772,553

179,253,801

Book value per share (GAAP)

$

14.33

$

14.63

$

14.03

$

13.59

$

15.17

Tangible book value per share (non-GAAP)

$

10.59

$

10.88

$

10.28

$

9.87

$

11.52

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 from

Jun 30, 2023

Mar 31, 2023

Mar 31, 2023

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

Common stock

$ 1,766

$ 1,764

$ 2

Additional paid in capital

1,656,750

1,651,524

5,226

Unallocated ESOP common stock

(135,232)

(136,470)

1,238

Retained earnings

1,704,470

1,672,169

32,301

AOCI, net of tax - available for sale securities

(646,611)

(588,125)

(58,486)

AOCI, net of tax - pension

6,381

6,742

(361)

AOCI, net of tax - cash flow hedge

(60,752)

(28,481)

(32,271)

Total shareholders' equity:

$ 2,526,772

$ 2,579,123

$ (52,351)

Less: Goodwill and other intangibles

658,993

660,165

(1,172)

Tangible shareholders' equity (non-GAAP)

$ 1,867,779

$ 1,918,958

$ (51,179)

Common shares outstanding

176,376,675

176,328,426

48,249

Per share:

Common stock

$ 0.01

$ 0.01

$ —

Additional paid in capital

9.39

9.37

0.03

Unallocated ESOP common stock

(0.77)

(0.77)

0.01

Retained earnings

9.66

9.48

0.18

AOCI, net of tax - available for sale securities

(3.67)

(3.34)

(0.33)

AOCI, net of tax - pension

0.04

0.04

AOCI, net of tax - cash flow hedge

(0.34)

(0.16)

(0.18)

Total shareholders' equity:

$ 14.33

$ 14.63

$ (0.30)

Less: Goodwill and other intangibles

3.74

3.74

(0.01)

Tangible shareholders' equity (non-GAAP)

$ 10.59

$ 10.88

$ (0.29)

APPENDIX E: HTM-Marked Tangible Common Equity Ratio

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

As of

Jun 30, 2023

Mar 31, 2023

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

HTM-marked tangible shareholders' equity:

Total shareholders' equity (GAAP)

$

2,526,772

$

2,579,123

Less: Goodwill and other intangibles

658,993

660,165

Less: After-tax fair value mark on HTM securities (1)

37,462

32,841

HTM-marked tangible shareholders' equity (non-GAAP)

1,830,317

1,886,117

HTM-marked tangible assets:

Total assets (GAAP)

21,583,493

22,720,530

Less: Goodwill and other intangibles

658,993

660,165

Less: After-tax fair value mark on HTM securities (1)

37,462

32,841

HTM-marked tangible assets (non-GAAP)

20,887,038

22,027,524

Shareholders' equity to assets ratio (GAAP)

11.71

%

11.35

%

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

8.76

%

8.56

%

(1) Assumes pre-tax mark-to-market adjustments are tax-effected at an effective tax rate of 28.23%.

APPENDIX F: Regulatory Capital Ratios

As of June 30, 2023

(Unaudited, dollars in thousands)

Eastern Bankshares, Inc.1

Minimum Capital Required

to be Well-Capitalized under

Prompt Corrective Action

Provisions

Capital Amount

Above Minimums1

Tier 1 capital (to average assets) leverage

11.72

%

5.00

%

$

1,483,557

Common equity Tier 1 capital (to risk-weighted assets)

15.69

%

6.50

%

$

1,515,326

Tier 1 capital (to risk-weighted assets)

15.69

%

8.00

%

$

1,267,993

Total regulatory capital (to risk-weighted assets)

16.68

%

10.00

%

$

1,101,456

1Regulatory capital figures are preliminary estimates.