Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / BMTC - Bryn Mawr Bank Corporation Reports Second Quarter Net Income of $15.8 Million Increases Dividend by 4% to $0.26 per share


BMTC - Bryn Mawr Bank Corporation Reports Second Quarter Net Income of $15.8 Million Increases Dividend by 4% to $0.26 per share

BRYN MAWR, Pa., July 18, 2019 (GLOBE NEWSWIRE) -- Bryn Mawr Bank Corporation (NASDAQ: BMTC) (the “Corporation”), parent of The Bryn Mawr Trust Company (the “Bank”), today reported net income of $15.8 million, or $0.78 diluted earnings per share for the three months ended June 30, 2019, as compared to net income of $10.7 million, or $0.53 diluted earnings per share, for the three months ended March 31, 2019, and $14.7 million, or $0.72 diluted earnings per share, for the three months ended June 30, 2018.

On a non-GAAP basis, core net income, which excludes income tax charges incurred in connection with the Tax Cuts and Jobs Act ("Tax Reform"), due diligence and merger-related expenses, one-time costs associated with our voluntary Years of Service Incentive Program (the “Incentive Program”), and other non-core income and expense items, as detailed in the appendix to this earnings release, was $15.8 million, or $0.78 diluted earnings per share, for the three months ended June 30, 2019, as compared to $14.2 million, or $0.70 diluted earnings per share, for the three months ended March 31, 2019, and $17.0 million, or $0.83 diluted earnings per share, for the three months ended June 30, 2018. Management believes the core net income measure is important in evaluating the Corporation’s performance on a more comparable basis between periods. A reconciliation of this and other non-GAAP to GAAP performance measures is included in the appendix to this earnings release.

"We continue to execute on our strategy as reflected in our second quarter results,” commented Frank Leto, President and Chief Executive Officer, continuing, “Despite the challenges of a flat yield curve and an increasingly competitive market for loans and deposits, we continue to produce solid results in both the Bank and Wealth businesses without compromising on the execution of longer term vision as demonstrated by our ongoing investments in talent and technology.”

Mr. Leto then continued, “I am also pleased to announce that the Board of Directors has approved a dividend increase of 4%, making this the ninth consecutive year the Corporation has raised its dividend.”

The Board of Directors of the Corporation declared a quarterly dividend of $0.26 per share, payable September 1, 2019 to shareholders of record as of August 1, 2019.

SIGNIFICANT ITEMS OF NOTE

Results of Operations – Second Quarter 2019 Compared to First Quarter 2019

  • Net income for the three months ended June 30, 2019 was $15.8 million, compared to net income of $10.7 million for the three months ended March 31, 2019. Net interest income for the three months ended June 30, 2019 was $36.6 million, a decrease of $1.0 million over the linked quarter. The provision for loan and lease losses (the “Provision”) for the three months ended June 30, 2019 decreased $2.1 million as compared to the first quarter of 2019. Total noninterest income increased $968 thousand, total noninterest expense decreased $4.5 million, and income tax expense increased $1.5 million for the three months ended June 30, 2019, as compared to the three months ended March 31, 2019.

    On a non-GAAP basis, core net income, which excludes income tax charges incurred in connection with Tax Reform, due diligence and merger-related expenses, one-time costs associated with the Incentive Program, and other non-core income and expense items, as detailed in the appendix to this earnings release, was $15.8 million, or $0.78 per diluted share, for the three months ended June 30, 2019, as compared to $14.2 million or $0.70 per diluted share, for the three months ended March 31, 2019. Management believes the core net income measure is important in evaluating the Corporation’s performance on a more comparable basis between periods. A reconciliation of this and other non-GAAP to GAAP performance measures is included in the appendix to this earnings release.

  • Net interest income for the three months ended June 30, 2019 was $36.6 million, a decrease of $1.0 million over the linked quarter. Tax-equivalent net interest income for the three months ended June 30, 2019 was $36.7 million, a decrease of $1.0 million over the linked quarter. Tax-equivalent net interest income for the second quarter of 2019 was impacted by the accretion of purchase accounting fair value marks of $1.3 million as compared to $2.1 million for the linked quarter. Excluding the effects of these purchase accounting fair value marks, the adjusted tax-equivalent net interest income for the three months ended June 30, 2019 was $35.4 million, a decrease of $182 thousand over the linked quarter. A reconciliation of this and other non-GAAP to GAAP performance measures is included in the appendix to this earnings release. Items contributing to the decrease in tax-equivalent net interest income adjusted for purchase accounting included an increase of $1.5 million in interest paid on deposits, partially offset by an increase of $749 thousand in tax-equivalent interest and fees earned on loans and leases and a decrease of $586 thousand of interest expense on short-term borrowings for the three months ended June 30, 2019 as compared to the linked quarter ended March 31, 2019.

    Interest expense on deposits for the three months ended June 30, 2019 increased $1.6 million over the linked quarter. The increase was primarily due to a 16 basis point increase in the rate paid on deposits as compared to the linked quarter. The increase in rate paid was related to the competitive dynamics in the markets in which we operate and certain promotional interest rates offered during the first and second quarters of 2019. A $120.7 million increase in average interest-bearing deposits also contributed to the increase in interest expense on deposits.

    Tax-equivalent interest and fees earned on loans and leases for the three months ended June 30, 2019 was relatively unchanged as compared to the linked quarter, decreasing $55 thousand. Average loans and leases for the three months ended June 30, 2019 increased $46.5 million over the linked quarter and experienced a 13 basis point decrease in tax-equivalent yield.

    Tax-equivalent interest income on available for sale investment securities for the three months ended June 30, 2019 was relatively unchanged as compared to the linked quarter, increasing $25 thousand. Average available for sale investment securities increased by $15.0 million over the linked quarter and experienced a 7 basis point tax-equivalent yield decrease.

    Interest expense on short-term borrowings for the three months ended June 30, 2019 decreased $586 thousand over the linked quarter. Average short-term borrowings decreased $89.1 million coupled with a 34 basis point decrease in the rate paid as compared to the linked quarter.

  • The tax-equivalent net interest margin was 3.55% for the three months ended June 30, 2019 as compared to 3.75% for the linked quarter. Adjusting for the impact of the accretion of purchase accounting fair value marks, the adjusted tax-equivalent net interest margin was 3.43% for the three months ended June 30, 2019 as compared to 3.54% for the linked quarter. The main drivers for the decrease in the adjusted tax-equivalent net interest margin were the rate and volume increases of interest-bearing deposits as discussed above. A reconciliation of this and other non-GAAP to GAAP performance measures is included in the appendix to this earnings release.

  • Noninterest income of $20.2 million for the three months ended June 30, 2019 increased $968 thousand as compared to the linked quarter. Contributing to the increase were increases of $1.1 million, $433 thousand, and $205 thousand in fees for wealth management services, net gain on sale of loans, and other operating income, respectively, partially offset by a decrease of $730 thousand in capital markets revenue.

  • Noninterest expense of $35.2 million for the three months ended June 30, 2019 decreased $4.5 million as compared to $39.7 million for the first quarter of 2019. The decrease on a linked quarter basis was primarily due to decreases of $3.9 million and $849 thousand in salaries and wages and employee benefits, respectively, largely driven by the $4.5 million one-time expense from the Incentive Program recorded in the first quarter of 2019.

  • The Provision decreased $2.1 million for the three months ended June 30, 2019 to $1.6 million, as compared to $3.7 million for the first quarter of 2019. During the second quarter of 2019, net loan and lease charge-offs of $1.1 million represented a $1.5 million, or 58.3%, decrease from the first quarter of 2019. Contributing to net charge-offs for the second quarter of 2019 was $554 thousand in charge-offs recorded in conjunction with the sale of a group of nonperforming loans. The decrease in net charge-offs on a linked quarter basis was primarily related to the partial charge-off of a single commercial credit recorded in the first quarter of 2019. The effect of the decrease in net charge-offs on a linked quarter basis was partially offset by increases in certain qualitative factors used in the allowance for loan and lease losses (the "Allowance") calculation.

  • The effective tax rate for the second quarter of 2019 increased to 21.18% as compared to 20.57% for the first quarter of 2019. The increase was primarily related to a $97 thousand decrease in net discrete tax benefits for the second quarter of 2019 as compared to the first quarter of 2019. These discrete items were the result of excess tax benefits from stock-based compensation.

Results of Operations – Second Quarter 2019 Compared to Second Quarter 2018

  • Net income for the three months ended June 30, 2019 was $15.8 million, or $0.78 diluted earnings per share, as compared to net income of $14.7 million, or diluted earnings per share of $0.72 for the same period in 2018. Net interest income for the three months ended June 30, 2019 was $36.6 million, a decrease of $705 thousand as compared to the same period in 2018. The Provision for the three months ended June 30, 2019 decreased $1.5 million as compared to the same period in 2018. Total noninterest income increased $146 thousand, total noninterest expense decreased $648 thousand, and income tax expense increased $516 thousand for the three months ended June 30, 2019 as compared to the same period in 2018.

    On a non-GAAP basis, core net income, which excludes income tax charges incurred in connection with Tax Reform, due diligence and merger-related expenses, one-time costs associated with the Incentive Program, and other non-core income and expense items, as detailed in the appendix to this earnings release, was $15.8 million, or $0.78 per diluted share, for the three months ended June 30, 2019 as compared to $17.0 million, or $0.83 per diluted share, for the same period in 2018. Management believes the core net income measure is important in evaluating the Corporation’s performance on a more comparable basis between periods. A reconciliation of this and other non-GAAP to GAAP performance measures is included in the appendix to this earnings release.
  • Net interest income for the three months ended June 30, 2019 was $36.6 million, a decrease of $705 thousand as compared to the same period in 2018. Tax-equivalent net interest income for the three months ended June 30, 2019 was $36.7 million, a decrease of $687 thousand as compared to the same period in 2018. Tax-equivalent net interest income for the second quarter of 2019 was impacted by the accretion of purchase accounting fair value marks of $1.3 million as compared to $2.2 million for the same period in 2018. Excluding the effects of these purchase accounting fair value marks, the adjusted tax-equivalent net interest income for the three months ended June 30, 2019 was $35.4 million, an increase of $244 thousand as compared to the same period in 2018. A reconciliation of this and other non-GAAP to GAAP performance measures is included in the appendix to this earnings release. Items contributing to the increase adjusted for purchase accounting included increases of $3.9 million and $507 thousand in tax-equivalent interest and fees earned on loans and leases and tax-equivalent interest earned on available for sale investment securities, respectively, as well as decreases of $628 thousand and $230 thousand in interest paid on short-term borrowings and long-term FHLB advances, respectively.  These increases to tax-equivalent net interest income were partially offset by a $5.0 million increase in interest paid on deposits for the three months ended June 30, 2019 as compared to the same period in 2018.

    Tax-equivalent interest and fees earned on loans and leases increased $3.1 million for the three months ended June 30, 2019 as compared to the same period in 2018. Average loans and leases for the second quarter of 2019 increased $170.9 million from the same period in 2018 and experienced an 11 basis point increase in tax-equivalent yield.

    Tax-equivalent interest income on available for sale investment securities increased $507 thousand for the three months ended June 30, 2019 as compared to the same period in 2018. Average available for sale investment securities increased by $35.3 million as compared to the same period in 2018 and experienced a 22 basis point tax-equivalent yield increase.

    Interest expense on short-term borrowings and long-term FHLB advances for the three months ended June 30, 2019 decreased $628 thousand and $221 thousand, respectively as compared to the same period in 2018. Average short-term borrowings and average long-term FHLB advances decreased $136.8 million and $49.6 million, respectively, offset by a 17 and 13 basis point increase in the rate paid on short-term borrowings and long-term FHLB advances, respectively, as compared to the same period in 2018.

    Interest expense on deposits for the three months ended June 30, 2019 increased $5.2 million as compared to the same period in 2018. The increase was primarily due to a 67 basis point increase in the rate paid on deposits as compared to the same period in 2018. The increase in rate paid was related to the competitive dynamics in the markets in which we operate and certain promotional interest rates offered during the first and second quarters of 2019. A $305.6 million increase in average interest-bearing deposits also contributed to the increase in interest expense on deposits.

  • The tax-equivalent net interest margin was 3.55% for the three months ended June 30, 2019 as compared to 3.81% for the same period in 2018. Adjusting for the impact of the accretion of purchase accounting fair value marks, the adjusted tax-equivalent net interest margin was 3.43% and 3.58% for three months ended June 30, 2019 and 2018, respectively. The main drivers for the decrease in the adjusted tax-equivalent net interest margin were the rate and volume increases of interest-bearing deposits as discussed above. A reconciliation of this and other non-GAAP to GAAP performance measures is included in the appendix to this earnings release.

  • Noninterest income of $20.2 million for the three months ended June 30, 2019 increased by $146 thousand as compared to the same period in 2018. Increases of $852 thousand and $224 thousand in fees for wealth management services and net gain on sale of loans, respectively, were partially offset by decreases of $616 thousand and $205 thousand of capital markets revenue and insurance commissions, respectively.

  • Noninterest expense of $35.2 million for the three months ended June 30, 2019 decreased $648 thousand as compared to the same period in 2018. Contributing to the decrease were decreases of $3.1 million and $448 thousand in due diligence, merger-related and merger integration expenses and other operating expenses, respectively. Partially offsetting these decreases were increases of $798 thousand, $499 thousand, $440 thousand, and $428 thousand in salaries and wages, furniture, fixtures and equipment expenses, employee benefits, and occupancy and bank premises expense, respectively.

  • The Provision decreased $1.5 million for the three months ended June 30, 2019 to $1.6 million, as compared to $3.1 million for the same period in 2018. The decrease in Provision was related to the smaller volume of loan and lease growth during the second quarter of 2019 as compared to the same period in 2018. Net loan and lease growth during the second quarter of 2019 totaled $11.2 million, as compared to $83.7 million for the same period in 2018. Net charge-offs of loans and leases decreased by $340 thousand for the second quarter of 2019 as compared to the same period in 2018.

  • The effective tax rate for the second quarter of 2019 increased to 21.18% as compared to 20.21% for the second quarter of 2018. The increase was primarily related to a $94 thousand decrease in net discrete tax benefits for the second quarter of 2019 as compared to the same period in 2018. These discrete items were the result of excess tax benefits from stock-based compensation as well as the re-measurement of deferred tax items related to Tax Reform.

Financial Condition – June 30, 2019 Compared to December 31, 2018

  • Total assets as of June 30, 2019 were $4.74 billion, an increase of $84.1 million from December 31, 2018. The increase was primarily due to a $107.5 million increase in portfolio loans and leases, a $61.3 million increase in other assets, and $43.1 million of operating lease right-of-use assets as of June 30, 2019 included on the balance sheet as a result of a recently adopted accounting pronouncement. The $61.3 million increase in other assets was primarily due to a $31.7 million increase in the fair value of interest rate swaps. Partially offsetting these increases was a decrease in available for sale investment securities of $149.3 million.

  • Available for sale investment securities as of June 30, 2019 totaled $588.1 million, a decrease of $149.3 million from December 31, 2018. The decrease was primarily related to the maturing of $200.0 million short-term U.S. Treasury securities in the first quarter of 2019, partially offset by a $59.1 million increase in mortgage-backed securities.

  • Total portfolio loans and leases of $3.53 billion as of June 30, 2019 increased by $107.5 million from December 31, 2018, an increase of 3.1%. Increases of $98.4 million, $18.3 million, $11.7 million, $8.6 million and $2.5 million in commercial mortgages, leases, residential mortgages, commercial and industrial loans and consumer loans, respectively, were offset by decreases of $28.5 million and $3.5 million in construction loans and home equity loans and lines, respectively.

  • The Allowance as of June 30, 2019 was $21.2 million, or 0.60% of portfolio loans and leases, as compared to $19.4 million, or 0.57% of portfolio loans and leases as of December 31, 2018. In addition to the ratio of Allowance to portfolio loans and leases, management also calculates two non-GAAP measures: the Allowance for originated loans and leases as a percentage of originated loans and leases, which was 0.68% as of June 30, 2019, as compared to 0.67% as of December 31, 2018, and the Allowance plus the remaining loan mark as a percentage of gross loans, which was 1.00% as of June 30, 2019, as compared to 1.08% as of December 31, 2018. A reconciliation of these and other non-GAAP to GAAP performance measures is included in the appendix to this earnings release.

  • Deposits of $3.63 billion as of June 30, 2019 increased $33.3 million from December 31, 2018. Increases of $104.0 million, $80.4 million, $45.0 million, $39.3 million, and $16.7 million in money market accounts, interest-bearing demand accounts, wholesale non-maturity deposits, noninterest bearing deposits, and savings accounts, respectively, were offset by decreases of $212.1 million and $40.0 million in in wholesale time deposits and retail time deposits, respectively.

  • Borrowings of $376.1 million as of June 30, 2019, which include short-term borrowings, long-term FHLB advances, subordinated notes and junior subordinated debentures, decreased $51.8 million from December 31, 2018, primarily due to a $44.5 million decrease in short-term borrowings.

  • Wealth assets under management, administration, supervision and brokerage totaled $14.82 billion as of June 30, 2019, an increase of $1.39 billion from December 31, 2018.

  • The capital ratios for the Bank and the Corporation, as of June 30, 2019, as shown in the attached tables, indicate regulatory capital levels in excess of the regulatory minimums and the levels necessary for the Bank to be considered “well capitalized.”

FORWARD LOOKING STATEMENTS AND SAFE HARBOR

This press release contains statements which, to the extent that they are not recitations of historical fact may constitute forward-looking statements for purposes of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. Such forward-looking statements may include financial and other projections as well as statements regarding the Corporation’s future plans, objectives, performance, revenues, growth, profits, operating expenses or the Corporation’s underlying assumptions. The words “may,” “would,” “should,” “could,” “will,” “likely,” “possibly,” “expect,” “anticipate,” “intend,” “indicate,” “estimate,” “target,” “potentially,” “promising,” “probably,” “outlook,” “predict,” “contemplate,” “continue,” “plan,” “forecast,” “project,” “are optimistic,” “are looking,” “are looking forward” and “believe” or other similar words and phrases may identify forward-looking statements. Persons reading this press release are cautioned that such statements are only predictions, and that the Corporation’s actual future results or performance may be materially different.

Such forward-looking statements involve known and unknown risks and uncertainties. A number of factors, many of which are beyond the Corporation's control, could cause our actual results, events or developments, or industry results, to be materially different from any future results, events or developments expressed, implied or anticipated by such forward-looking statements, and so our business and financial condition and results of operations could be materially and adversely affected. Such factors include, among others, our need for capital, our ability to control operating costs and expenses, and to manage loan and lease delinquency rates; the credit risks of lending activities and overall quality of the composition of our loan, lease and securities portfolio; the impact of economic conditions, consumer and business spending habits, and real estate market conditions on our business and in our market area; changes in the levels of general interest rates, deposit interest rates, or net interest margin and funding sources; changes in banking regulations and policies and the possibility that any banking agency approvals we might require for certain activities will not be obtained in a timely manner or at all or will be conditioned in a manner that would impair our ability to implement our business plans; changes in accounting policies and practices; unanticipated regulatory or legal proceedings, outcomes of litigation or other contingencies; cybersecurity events; the inability of key third-party providers to perform their obligations to us; our ability to attract and retain key personnel; competition in our marketplace; war or terrorist activities; material differences in the actual financial results, cost savings and revenue enhancements associated with our acquisitions; and other factors as described in our securities filings. All forward-looking statements and information set forth herein are based on management’s current beliefs and assumptions as of the date hereof and speak only as of the date they are made.  The Corporation does not undertake to update forward-looking statements.

For a complete discussion of the assumptions, risks and uncertainties related to our business, you are encouraged to review our filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K, as updated by our quarterly or other reports subsequently filed with the SEC.

FOR MORE INFORMATION CONTACT:
 
Frank Leto, President, CEO
 
 
610-581-4730
 
 
Mike Harrington, CFO
 
 
610-526-2466

 

Bryn Mawr Bank Corporation
Summary Financial Information (unaudited)
(dollars in thousands, except per share data)

 
As of or For the Three Months Ended
 
For the Six Months Ended
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
June 30,
2019
 
June 30,
2018
Consolidated Balance Sheet (selected items)
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits with banks
$
49,643
 
 
$
29,449
 
 
$
34,357
 
 
$
35,233
 
 
$
39,924
 
 
 
 
 
Investment securities
606,844
 
 
578,629
 
 
753,628
 
 
545,320
 
 
547,088
 
 
 
 
 
Loans held for sale
6,333
 
 
2,884
 
 
1,749
 
 
4,111
 
 
4,204
 
 
 
 
 
Portfolio loans and leases
3,534,665
 
 
3,523,514
 
 
3,427,154
 
 
3,381,475
 
 
3,389,501
 
 
 
 
 
Allowance for loan and lease losses ("ALLL")
(21,182
)
 
(20,616
)
 
(19,426
)
 
(18,684
)
 
(19,398
)
 
 
 
 
Goodwill and other intangible assets
205,050
 
 
206,006
 
 
207,467
 
 
208,165
 
 
208,139
 
 
 
 
 
Total assets
4,736,565
 
 
4,631,993
 
 
4,652,485
 
 
4,388,442
 
 
4,394,203
 
 
 
 
 
Deposits - interest-bearing
2,691,502
 
 
2,755,307
 
 
2,697,468
 
 
2,522,863
 
 
2,466,529
 
 
 
 
 
Deposits - non-interest-bearing
940,911
 
 
882,310
 
 
901,619
 
 
834,363
 
 
892,386
 
 
 
 
 
Short-term borrowings
207,828
 
 
124,214
 
 
252,367
 
 
226,498
 
 
227,059
 
 
 
 
 
Long-term FHLB advances
47,941
 
 
55,407
 
 
55,374
 
 
72,841
 
 
87,808
 
 
 
 
 
Subordinated notes
98,616
 
 
98,571
 
 
98,526
 
 
98,482
 
 
98,491
 
 
 
 
 
Jr. subordinated debentures
21,665
 
 
21,622
 
 
21,580
 
 
21,538
 
 
21,497
 
 
 
 
 
Total liabilities
4,146,410
 
 
4,056,886
 
 
4,087,781
 
 
3,837,017
 
 
3,851,700
 
 
 
 
 
Total shareholders' equity
590,155
 
 
575,107
 
 
564,704
 
 
551,425
 
 
542,503
 
 
 
 
 
Average Balance Sheet (selected items)
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits with banks
37,843
 
 
32,742
 
 
38,957
 
 
37,467
 
 
37,215
 
 
35,306
 
 
37,627
 
Investment securities
587,518
 
 
569,915
 
 
554,265
 
 
546,998
 
 
549,249
 
 
578,765
 
 
542,398
 
Loans held for sale
3,353
 
 
1,214
 
 
2,005
 
 
4,932
 
 
4,413
 
 
2,289
 
 
3,635
 
Portfolio loans and leases
3,520,866
 
 
3,476,525
 
 
3,397,479
 
 
3,374,767
 
 
3,348,926
 
 
3,498,818
 
 
3,318,812
 
Total interest-earning assets
4,149,580
 
 
4,080,396
 
 
3,992,706
 
 
3,964,164
 
 
3,939,803
 
 
4,115,178
 
 
3,902,472
 
Goodwill and intangible assets
205,593
 
 
206,716
 
 
207,893
 
 
207,880
 
 
208,039
 
 
206,152
 
 
206,790
 
Total assets
4,651,625
 
 
4,545,129
 
 
4,413,000
 
 
4,376,148
 
 
4,344,541
 
 
4,598,672
 
 
4,295,637
 
Deposits - interest-bearing
2,794,854
 
 
2,674,194
 
 
2,602,412
 
 
2,493,213
 
 
2,489,296
 
 
2,734,857
 
 
2,464,618
 
Short-term borrowings
68,529
 
 
157,652
 
 
128,429
 
 
208,201
 
 
205,323
 
 
112,844
 
 
189,019
 
Long-term FHLB advances
52,397
 
 
55,385
 
 
67,363
 
 
81,460
 
 
102,023
 
 
53,883
 
 
112,911
 
Subordinated notes
98,587
 
 
98,542
 
 
98,497
 
 
98,457
 
 
98,463
 
 
98,564
 
 
98,447
 
Jr. subordinated debentures
21,637
 
 
21,595
 
 
21,553
 
 
21,511
 
 
21,470
 
 
21,616
 
 
21,450
 
Total interest-bearing liabilities
3,036,004
 
 
3,007,368
 
 
2,918,254
 
 
2,902,842
 
 
2,916,575
 
 
3,021,764
 
 
2,886,445
 
Total liabilities
4,070,160
 
 
3,973,043
 
 
3,856,694
 
 
3,828,241
 
 
3,810,640
 
 
4,021,870
 
 
3,769,498
 
Total shareholders' equity
581,465
 
 
572,086
 
 
556,306
 
 
547,907
 
 
533,901
 
 
576,802
 
 
526,139
 

 

 
As of or For the Three Months Ended
 
For the Six Months Ended
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
June 30,
2019
 
June 30,
2018
Income Statement
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
$
36,611
 
 
$
37,647
 
 
$
37,987
 
 
$
36,729
 
 
$
37,316
 
 
$
74,258
 
 
$
74,755
 
Provision for loan and lease losses
1,627
 
 
3,736
 
 
2,362
 
 
664
 
 
3,137
 
 
5,363
 
 
4,167
 
Noninterest income
20,221
 
 
19,253
 
 
18,097
 
 
18,274
 
 
20,075
 
 
39,474
 
 
39,611
 
Noninterest expense
35,188
 
 
39,724
 
 
34,845
 
 
33,592
 
 
35,836
 
 
74,912
 
 
71,866
 
Income tax expense
4,239
 
 
2,764
 
 
1,746
 
 
4,066
 
 
3,723
 
 
7,003
 
 
8,353
 
Net income
15,778
 
 
10,676
 
 
17,131
 
 
16,681
 
 
14,695
 
 
26,454
 
 
29,980
 
Net (loss) income attributable to noncontrolling interest
(7
)
 
(1
)
 
(5
)
 
(1
)
 
7
 
 
(8
)
 
6
 
Net income attributable to Bryn Mawr Bank Corporation
15,785
 
 
10,677
 
 
17,136
 
 
16,682
 
 
14,688
 
 
26,462
 
 
29,974
 
Basic earnings per share
0.78
 
 
0.53
 
 
0.85
 
 
0.82
 
 
0.73
 
 
1.31
 
 
1.48
 
Diluted earnings per share
0.78
 
 
0.53
 
 
0.84
 
 
0.82
 
 
0.72
 
 
1.31
 
 
1.47
 
Net income (core) (1)
15,785
 
 
14,230
 
 
17,167
 
 
17,140
 
 
17,031
 
 
30,015
 
 
36,313
 
Basic earnings per share (core) (1)
0.78
 
 
0.71
 
 
0.85
 
 
0.85
 
 
0.84
 
 
1.49
 
 
1.80
 
Diluted earnings per share (core) (1)
0.78
 
 
0.70
 
 
0.84
 
 
0.84
 
 
0.83
 
 
1.48
 
 
1.78
 
Dividends paid or accrued per share
0.26
 
 
0.25
 
 
0.25
 
 
0.25
 
 
0.22
 
 
0.51
 
 
0.44
 
Profitability Indicators
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets
1.36
%
 
0.95
%
 
1.54
%
 
1.51
%
 
1.36
%
 
1.16
%
 
1.41
%
Return on average equity
10.89
%
 
7.57
%
 
12.22
%
 
12.08
%
 
11.03
%
 
9.25
%
 
11.49
%
Return on tangible equity(1)
17.62
%
 
12.65
%
 
20.37
%
 
20.25
%
 
18.90
%
 
15.18
%
 
19.77
%
Return on tangible equity (core)(1)
17.62
%
 
16.59
%
 
20.40
%
 
20.78
%
 
21.78
%
 
17.11
%
 
23.76
%
Return on average assets (core)(1)
1.36
%
 
1.27
%
 
1.54
%
 
1.55
%
 
1.57
%
 
1.32
%
 
1.70
%
Return on average equity (core)(1)
10.89
%
 
10.09
%
 
12.24
%
 
12.41
%
 
12.79
%
 
10.49
%
 
13.92
%
Tax-equivalent net interest margin
3.55
%
 
3.75
%
 
3.79
%
 
3.69
%
 
3.81
%
 
3.65
%
 
3.87
%
Efficiency ratio(1)
60.23
%
 
60.26
%
 
60.35
%
 
58.75
%
 
55.57
%
 
60.25
%
 
54.85
%
Share Data
 
 
 
 
 
 
 
 
 
 
 
 
 
Closing share price
$
37.32
 
 
$
36.13
 
 
$
34.40
 
 
$
46.90
 
 
$
46.30
 
 
 
 
 
Book value per common share
$
29.31
 
 
$
28.52
 
 
$
28.01
 
 
$
27.18
 
 
$
26.80
 
 
 
 
 
Tangible book value per common share
$
19.16
 
 
$
18.34
 
 
$
17.75
 
 
$
16.95
 
 
$
16.55
 
 
 
 
 
Price / book value
127.33
%
 
126.68
%
 
122.81
%
 
172.55
%
 
172.76
%
 
 
 
 
Price / tangible book value
194.78
%
 
197.00
%
 
193.80
%
 
276.70
%
 
279.74
%
 
 
 
 
Weighted average diluted shares outstanding
20,244,409
 
 
20,271,661
 
 
20,321,283
 
 
20,438,376
 
 
20,413,578
 
 
20,256,469
 
 
20,427,792
 
Shares outstanding, end of period
20,131,854
 
 
20,167,729
 
 
20,163,816
 
 
20,291,416
 
 
20,242,893
 
 
 
 
 
Wealth Management Information:
 
 
 
 
 
 
 
 
 
 
 
 
 
Wealth assets under mgmt, administration, supervision and brokerage (2)
$
14,815,298
 
 
$
14,736,512
 
 
$
13,429,544
 
 
$
13,913,265
 
 
$
13,404,723
 
 
 
 
 
Fees for wealth management services
$
11,510
 
 
$
10,392
 
 
$
11,017
 
 
$
10,343
 
 
$
10,658
 
 
 
 
 

 

 
As of or For the Three Months Ended
 
For the Six Months Ended
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
June 30,
2019
 
June 30,
2018
Capital Ratios(3)
 
 
 
 
 
 
 
 
 
 
 
 
 
Bryn Mawr Trust Company ("BMTC")
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier I capital to risk weighted assets ("RWA")
11.71
%
 
11.30
%
 
11.42
%
 
11.55
%
 
11.34
%
 
 
 
 
Total capital to RWA
12.29
%
 
11.87
%
 
11.99
%
 
12.10
%
 
11.91
%
 
 
 
 
Tier I leverage ratio
9.61
%
 
9.48
%
 
9.48
%
 
9.47
%
 
9.49
%
 
 
 
 
Tangible equity ratio (1)
9.58
%
 
9.34
%
 
8.95
%
 
9.29
%
 
9.27
%
 
 
 
 
Common equity Tier I capital to RWA
11.71
%
 
11.30
%
 
11.42
%
 
11.55
%
 
11.34
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bryn Mawr Bank Corporation ("BMBC")
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier I capital to RWA
11.01
%
 
10.72
%
 
10.92
%
 
10.90
%
 
10.46
%
 
 
 
 
Total capital to RWA
14.30
%
 
14.00
%
 
14.30
%
 
14.33
%
 
13.87
%
 
 
 
 
Tier I leverage ratio
9.04
%
 
8.99
%
 
9.06
%
 
8.94
%
 
8.75
%
 
 
 
 
Tangible equity ratio (1)
8.51
%
 
8.35
%
 
8.05
%
 
8.23
%
 
8.00
%
 
 
 
 
Common equity Tier I capital to RWA
10.43
%
 
10.14
%
 
10.32
%
 
10.29
%
 
9.86
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset Quality Indicators
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loan and lease charge-offs ("NCO"s)
$
1,061
 
 
$
2,546
 
 
$
1,620
 
 
$
1,378
 
 
$
1,401
 
 
$
3,607
 
 
$
3,578
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonperforming loans and leases ("NPL"s)
$
12,179
 
 
$
19,283
 
 
$
12,820
 
 
$
8,990
 
 
$
9,448
 
 
 
 
 
Other real estate owned ("OREO")
155
 
 
84
 
 
417
 
 
529
 
 
531
 
 
 
 
 
Total nonperforming assets ("NPA"s)
$
12,334
 
 
$
19,367
 
 
$
13,237
 
 
$
9,519
 
 
$
9,979
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonperforming loans and leases 30 or more days past due
$
8,224
 
 
$
8,489
 
 
$
7,765
 
 
$
4,906
 
 
$
6,749
 
 
 
 
 
Performing loans and leases 30 to 89 days past due
9,466
 
 
6,432
 
 
5,464
 
 
9,145
 
 
10,378
 
 
 
 
 
Performing loans and leases 90 or more days past due
 
 
 
 
 
 
 
 
 
 
 
 
 
Total delinquent loans and leases
$
17,690
 
 
$
14,921
 
 
$
13,229
 
 
$
14,051
 
 
$
17,127
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Delinquent loans and leases to total loans and leases
0.50
%
 
0.42
%
 
0.39
%
 
0.42
%
 
0.50
%
 
 
 
 
Delinquent performing loans and leases to total loans and leases
0.27
%
 
0.18
%
 
0.16
%
 
0.27
%
 
0.31
%
 
 
 
 
NCOs / average loans and leases (annualized)
0.12
%
 
0.30
%
 
0.19
%
 
0.16
%
 
0.17
%
 
0.21
%
 
0.22
%
NPLs / total portfolio loans and leases
0.34
%
 
0.55
%
 
0.37
%
 
0.27
%
 
0.28
%
 
 
 
 
NPAs / total loans and leases and OREO
0.35
%
 
0.55
%
 
0.39
%
 
0.28
%
 
0.29
%
 
 
 
 
NPAs / total assets
0.26
%
 
0.42
%
 
0.28
%
 
0.22
%
 
0.23
%
 
 
 
 
ALLL / NPLs
173.92
%
 
106.91
%
 
151.53
%
 
207.83
%
 
205.31
%
 
 
 
 
ALLL / portfolio loans
0.60
%
 
0.59
%
 
0.57
%
 
0.55
%
 
0.57
%
 
 
 
 
ALLL for originated loans and leases / Originated loans and leases (1)
0.68
%
 
0.68
%
 
0.67
%
 
0.68
%
 
0.71
%
 
 
 
 
(Total ALLL + Loan mark) / Total Gross portfolio loans and leases (1)
1.00
%
 
1.03
%
 
1.08
%
 
1.28
%
 
1.35
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Troubled debt restructurings ("TDR"s) included in NPLs
$
4,190
 
 
$
4,057
 
 
$
1,217
 
 
$
1,208
 
 
$
1,044
 
 
 
 
 
TDRs in compliance with modified terms
5,141
 
 
5,149
 
 
9,745
 
 
4,316
 
 
4,117
 
 
 
 
 
Total TDRs
$
9,331
 
 
$
9,206
 
 
$
10,962
 
 
$
5,524
 
 
$
5,161
 
 
 
 
 
  1. Non-GAAP measure - see Appendix for Non-GAAP to GAAP reconciliation.
  2. Brokerage assets represent assets held at a registered broker dealer under a clearing agreement.
  3. Capital Ratios for the current quarter are to be considered preliminary until the Call Reports are filed.

Bryn Mawr Bank Corporation
Detailed Balance Sheets (unaudited)
(dollars in thousands)

 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
Assets
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
13,742
 
 
$
13,656
 
 
$
14,099
 
 
$
10,121
 
 
$
7,318
 
Interest-bearing deposits with banks
49,643
 
 
29,449
 
 
34,357
 
 
35,233
 
 
39,924
 
Cash and cash equivalents
63,385
 
 
43,105
 
 
48,456
 
 
45,354
 
 
47,242
 
Investment securities, available for sale
588,119
 
 
559,983
 
 
737,442
 
 
528,064
 
 
531,075
 
Investment securities, held to maturity
10,209
 
 
10,457
 
 
8,684
 
 
8,916
 
 
7,838
 
Investment securities, trading
8,516
 
 
8,189
 
 
7,502
 
 
8,340
 
 
8,175
 
Loans held for sale
6,333
 
 
2,884
 
 
1,749
 
 
4,111
 
 
4,204
 
Portfolio loans and leases, originated
3,088,849
 
 
3,032,270
 
 
2,885,251
 
 
2,752,160
 
 
2,700,815
 
Portfolio loans and leases, acquired
445,816
 
 
491,244
 
 
541,903
 
 
629,315
 
 
688,686
 
Total portfolio loans and leases
3,534,665
 
 
3,523,514
 
 
3,427,154
 
 
3,381,475
 
 
3,389,501
 
Less: Allowance for losses on originated loan and leases
(21,076
)
 
(20,519
)
 
(19,329
)
 
(18,612
)
 
(19,181
)
Less: Allowance for losses on acquired loan and leases
(106
)
 
(97
)
 
(97
)
 
(72
)
 
(217
)
Total allowance for loan and lease losses
(21,182
)
 
(20,616
)
 
(19,426
)
 
(18,684
)
 
(19,398
)
Net portfolio loans and leases
3,513,483
 
 
3,502,898
 
 
3,407,728
 
 
3,362,791
 
 
3,370,103
 
Premises and equipment
68,092
 
 
67,279
 
 
65,648
 
 
63,281
 
 
54,185
 
Operating lease right-of-use assets
43,116
 
 
43,985
 
 
 
 
 
 
 
Accrued interest receivable
13,312
 
 
13,123
 
 
12,585
 
 
13,232
 
 
13,115
 
Mortgage servicing rights
4,744
 
 
4,910
 
 
5,047
 
 
5,328
 
 
5,511
 
Bank owned life insurance
58,437
 
 
58,138
 
 
57,844
 
 
57,543
 
 
57,243
 
Federal Home Loan Bank ("FHLB") stock
14,677
 
 
10,526
 
 
14,530
 
 
14,678
 
 
16,678
 
Goodwill
184,012
 
 
184,012
 
 
184,012
 
 
183,864
 
 
183,162
 
Intangible assets
21,038
 
 
21,994
 
 
23,455
 
 
24,301
 
 
24,977
 
Other investments
16,517
 
 
16,526
 
 
16,526
 
 
16,529
 
 
16,774
 
Other assets
122,575
 
 
83,984
 
 
61,277
 
 
52,110
 
 
53,921
 
Total assets
$
4,736,565
 
 
$
4,631,993
 
 
$
4,652,485
 
 
$
4,388,442
 
 
$
4,394,203
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Deposits
 
 
 
 
 
 
 
 
 
Noninterest-bearing
$
940,911
 
 
$
882,310
 
 
$
901,619
 
 
$
834,363
 
 
$
892,386
 
Interest-bearing
2,691,502
 
 
2,755,307
 
 
2,697,468
 
 
2,522,863
 
 
2,466,529
 
Total deposits
3,632,413
 
 
3,637,617
 
 
3,599,087
 
 
3,357,226
 
 
3,358,915
 
Short-term borrowings
207,828
 
 
124,214
 
 
252,367
 
 
226,498
 
 
227,059
 
Long-term FHLB advances
47,941
 
 
55,407
 
 
55,374
 
 
72,841
 
 
87,808
 
Subordinated notes
98,616
 
 
98,571
 
 
98,526
 
 
98,482
 
 
98,491
 
Jr. subordinated debentures
21,665
 
 
21,622
 
 
21,580
 
 
21,538
 
 
21,497
 
Operating lease liabilities
47,393
 
 
48,224
 
 
 
 
 
 
 
Accrued interest payable
8,244
 
 
8,674
 
 
6,652
 
 
7,193
 
 
5,230
 
Other liabilities
82,310
 
 
62,557
 
 
54,195
 
 
53,239
 
 
52,700
 
Total liabilities
4,146,410
 
 
4,056,886
 
 
4,087,781
 
 
3,837,017
 
 
3,851,700
 
 
 
 
 
 
 
 
 
 
 
Shareholders' equity
 
 
 
 
 
 
 
 
 
Common stock
24,583
 
 
24,577
 
 
24,545
 
 
24,533
 
 
24,453
 
Paid-in capital in excess of par value
376,652
 
 
375,655
 
 
374,010
 
 
373,205
 
 
372,227
 
Less: common stock held in treasury, at cost
(78,583
)
 
(76,974
)
 
(75,883
)
 
(70,437
)
 
(68,943
)
Accumulated other comprehensive income (loss), net of tax
1,700
 
 
(3,278
)
 
(7,513
)
 
(13,402
)
 
(11,191
)
Retained earnings
266,496
 
 
255,813
 
 
250,230
 
 
238,204
 
 
226,634
 
Total Bryn Mawr Bank Corporation shareholders' equity
590,848
 
 
575,793
 
 
565,389
 
 
552,103
 
 
543,180
 
Noncontrolling interest
(693
)
 
(686
)
 
(685
)
 
(678
)
 
(677
)
Total shareholders' equity
590,155
 
 
575,107
 
 
564,704
 
 
551,425
 
 
542,503
 
Total liabilities and shareholders' equity
$
4,736,565
 
 
$
4,631,993
 
 
$
4,652,485
 
 
$
4,388,442
 
 
$
4,394,203
 

Bryn Mawr Bank Corporation
Supplemental Balance Sheet Information (unaudited)
(dollars in thousands)

 
Portfolio Loans and Leases as of
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
Commercial mortgages
$
1,755,798
 
 
$
1,746,695
 
 
$
1,657,436
 
 
$
1,618,493
 
 
$
1,613,721
 
Home equity loans and lines
203,852
 
 
204,791
 
 
207,351
 
 
207,806
 
 
206,429
 
Residential mortgages
506,093
 
 
502,379
 
 
494,355
 
 
467,402
 
 
449,060
 
Construction
152,554
 
 
159,761
 
 
181,078
 
 
178,493
 
 
190,874
 
Total real estate loans
2,618,297
 
 
2,613,626
 
 
2,540,220
 
 
2,472,194
 
 
2,460,084
 
Commercial & Industrial
704,167
 
 
705,701
 
 
695,584
 
 
722,999
 
 
745,306
 
Consumer
49,335
 
 
47,821
 
 
46,814
 
 
47,809
 
 
51,462
 
Leases
162,866
 
 
156,366
 
 
144,536
 
 
138,473
 
 
132,649
 
Total non-real estate loans and leases
916,368
 
 
909,888
 
 
886,934
 
 
909,281
 
 
929,417
 
Total portfolio loans and leases
$
3,534,665
 
 
$
3,523,514
 
 
$
3,427,154
 
 
$
3,381,475
 
 
$
3,389,501
 

 

 
Nonperforming Loans and Leases as of
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
Commercial mortgages
$
6,072
 
 
$
5,558
 
 
$
2,568
 
 
$
735
 
 
$
1,011
 
Home equity loans and lines
49
 
 
6,904
 
 
3,616
 
 
1,933
 
 
2,323
 
Residential mortgages
701
 
 
2,863
 
 
3,452
 
 
2,770
 
 
2,647
 
Construction
 
 
 
 
 
 
291
 
 
 
Total nonperforming real estate loans
6,822
 
 
15,325
 
 
9,636
 
 
5,729
 
 
5,980
 
Commercial & Industrial
4,495
 
 
2,965
 
 
2,101
 
 
1,782
 
 
1,585
 
Consumer
60
 
 
80
 
 
108
 
 
117
 
 
 
Leases
802
 
 
913
 
 
975
 
 
1,362
 
 
1,882
 
Total nonperforming non-real estate loans and leases
5,357
 
 
3,958
 
 
3,184
 
 
3,261
 
 
3,468
 
Total nonperforming portfolio loans and leases
$
12,179
 
 
$
19,283
 
 
$
12,820
 
 
$
8,990
 
 
$
9,448
 

 

 
Net Loan and Lease Charge-Offs (Recoveries) for the Three Months Ended
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
Commercial mortgage
$
(3
)
 
$
1,373
 
 
$
249
 
 
$
56
 
 
$
13
 
Home equity loans and lines
180
 
 
46
 
 
107
 
 
 
 
199
 
Residential
339
 
 
329
 
 
304
 
 
(12
)
 
(1
)
Construction
(1
)
 
(1
)
 
 
 
 
 
(1
)
Total net charge-offs of real estate loans
515
 
 
1,747
 
 
660
 
 
44
 
 
210
 
Commercial & Industrial
(18
)
 
391
 
 
298
 
 
304
 
 
467
 
Consumer
119
 
 
94
 
 
147
 
 
71
 
 
41
 
Leases
445
 
 
314
 
 
515
 
 
959
 
 
683
 
Total net charge-offs of non-real estate loans and leases
546
 
 
799
 
 
960
 
 
1,334
 
 
1,191
 
 Total net charge-offs
$
1,061
 
 
$
2,546
 
 
$
1,620
 
 
$
1,378
 
 
$
1,401
 

 

 
Investment Securities Available for Sale, at Fair Value
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
U.S. Treasury securities
$
101
 
 
$
100
 
 
$
200,013
 
 
$
100
 
 
$
100
 
Obligations of the U.S. Government and agencies
192,799
 
 
186,746
 
 
195,855
 
 
190,453
 
 
183,256
 
State & political subdivisions - tax-free
6,700
 
 
8,468
 
 
11,162
 
 
15,629
 
 
17,254
 
State & political subdivisions - taxable
170
 
 
170
 
 
170
 
 
170
 
 
171
 
Mortgage-backed securities
348,975
 
 
322,913
 
 
289,890
 
 
284,421
 
 
292,563
 
Collateralized mortgage obligations
38,724
 
 
40,486
 
 
39,252
 
 
36,193
 
 
36,634
 
Other debt securities
650
 
 
1,100
 
 
1,100
 
 
1,098
 
 
1,097
 
Total investment securities available for sale, at fair value
$
588,119
 
 
$
559,983
 
 
$
737,442
 
 
$
528,064
 
 
$
531,075
 

 

 
Unrealized Gain (Loss) on Investment Securities Available for Sale
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
U.S. Treasury securities
$
1
 
 
$
 
 
$
(13
)
 
$
 
 
$
 
Obligations of the U.S. Government and agencies
275
 
 
(1,334
)
 
(2,749
)
 
(5,881
)
 
(4,594
)
State & political subdivisions - tax-free
8
 
 
(5
)
 
(39
)
 
(90
)
 
(57
)
State & political subdivisions - taxable
 
 
 
 
(1
)
 
(1
)
 
(1
)
Mortgage-backed securities
3,364
 
 
(696
)
 
(4,186
)
 
(7,584
)
 
(6,141
)
Collateralized mortgage obligations
89
 
 
(510
)
 
(898
)
 
(1,618
)
 
(1,443
)
Other debt securities
 
 
 
 
 
 
(2
)
 
(3
)
Total unrealized gains (losses) on investment securities available for sale
$
3,737
 
 
$
(2,545
)
 
$
(7,886
)
 
$
(15,176
)
 
$
(12,239
)

 

 
Deposits
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
Interest-bearing deposits:
 
 
 
 
 
 
 
 
 
Interest-bearing demand
$
745,134
 
 
$
664,683
 
 
$
664,749
 
 
$
578,243
 
 
$
617,258
 
Money market
966,596
 
 
961,348
 
 
862,644
 
 
812,027
 
 
814,530
 
Savings
263,830
 
 
265,613
 
 
247,081
 
 
286,266
 
 
291,858
 
Retail time deposits
502,745
 
 
531,522
 
 
542,702
 
 
561,123
 
 
536,287
 
Wholesale non-maturity deposits
100,047
 
 
47,744
 
 
55,031
 
 
24,040
 
 
36,826
 
Wholesale time deposits
113,150
 
 
284,397
 
 
325,261
 
 
261,164
 
 
169,770
 
Total interest-bearing deposits
2,691,502
 
 
2,755,307
 
 
2,697,468
 
 
2,522,863
 
 
2,466,529
 
Noninterest-bearing deposits
940,911
 
 
882,310
 
 
901,619
 
 
834,363
 
 
892,386
 
Total deposits
$
3,632,413
 
 
$
3,637,617
 
 
$
3,599,087
 
 
$
3,357,226
 
 
$
3,358,915
 


Bryn Mawr Bank Corporation

Detailed Income Statements (unaudited)
(dollars in thousands, except per share data)

 
For the Three Months Ended
 
For the Six Months Ended
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
June 30,
2019
 
June 30,
2018
Interest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans and leases
$
44,783
 
 
$
44,837
 
 
$
44,157
 
 
$
42,103
 
 
$
41,689
 
 
$
89,620
 
 
$
82,378
 
Interest on cash and cash equivalents
73
 
 
132
 
 
83
 
 
64
 
 
64
 
 
205
 
 
117
 
Interest on investment securities
3,532
 
 
3,499
 
 
3,294
 
 
3,066
 
 
3,001
 
 
7,031
 
 
5,793
 
Total interest income
48,388
 
 
48,468
 
 
47,534
 
 
45,233
 
 
44,754
 
 
96,856
 
 
88,288
 
Interest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest on deposits
9,655
 
 
8,097
 
 
7,048
 
 
5,533
 
 
4,499
 
 
17,752
 
 
7,971
 
Interest on short-term borrowings
357
 
 
943
 
 
681
 
 
1,096
 
 
985
 
 
1,300
 
 
1,615
 
Interest on FHLB advances
269
 
 
278
 
 
331
 
 
394
 
 
490
 
 
547
 
 
1,052
 
Interest on jr. subordinated debentures
352
 
 
358
 
 
342
 
 
337
 
 
321
 
 
710
 
 
609
 
Interest on subordinated notes
1,144
 
 
1,145
 
 
1,145
 
 
1,144
 
 
1,143
 
 
2,289
 
 
2,286
 
Total interest expense
11,777
 
 
10,821
 
 
9,547
 
 
8,504
 
 
7,438
 
 
22,598
 
 
13,533
 
Net interest income
36,611
 
 
37,647
 
 
37,987
 
 
36,729
 
 
37,316
 
 
74,258
 
 
74,755
 
Provision for loan and lease losses (the "Provision")
1,627
 
 
3,736
 
 
2,362
 
 
664
 
 
3,137
 
 
5,363
 
 
4,167
 
Net interest income after Provision
34,984
 
 
33,911
 
 
35,625
 
 
36,065
 
 
34,179
 
 
68,895
 
 
70,588
 
Noninterest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
Fees for wealth management services
11,510
 
 
10,392
 
 
11,017
 
 
10,343
 
 
10,658
 
 
21,902
 
 
20,966
 
Insurance commissions
1,697
 
 
1,672
 
 
1,459
 
 
1,754
 
 
1,902
 
 
3,369
 
 
3,595
 
Capital markets revenue
1,489
 
 
2,219
 
 
1,367
 
 
710
 
 
2,105
 
 
3,708
 
 
2,771
 
Service charges on deposits
852
 
 
808
 
 
798
 
 
726
 
 
752
 
 
1,660
 
 
1,465
 
Loan servicing and other fees
553
 
 
609
 
 
539
 
 
559
 
 
475
 
 
1,162
 
 
1,161
 
Net gain on sale of loans
752
 
 
319
 
 
1,606
 
 
631
 
 
528
 
 
1,071
 
 
1,046
 
Net gain on sale of investment securities available for sale
 
 
 
 
 
 
 
 
 
 
 
 
7
 
Net (loss) gain on sale of other real estate owned
 
 
(24
)
 
3
 
 
5
 
 
111
 
 
(24
)
 
287
 
Dividends on FHLB and FRB stocks
316
 
 
411
 
 
305
 
 
375
 
 
510
 
 
727
 
 
941
 
Other operating income
3,052
 
 
2,847
 
 
1,003
 
 
3,171
 
 
3,034
 
 
5,899
 
 
7,372
 
Total noninterest income
20,221
 
 
19,253
 
 
18,097
 
 
18,274
 
 
20,075
 
 
39,474
 
 
39,611
 
Noninterest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and wages
17,038
 
 
20,901
 
 
17,921
 
 
16,528
 
 
16,240
 
 
37,939
 
 
32,222
 
Employee benefits
3,317
 
 
4,166
 
 
2,977
 
 
3,356
 
 
2,877
 
 
7,483
 
 
6,585
 
Occupancy and bank premises
3,125
 
 
3,252
 
 
3,135
 
 
2,717
 
 
2,697
 
 
6,377
 
 
5,747
 
Furniture, fixtures and equipment
2,568
 
 
2,389
 
 
2,370
 
 
2,070
 
 
2,069
 
 
4,957
 
 
3,967
 
Advertising
504
 
 
415
 
 
540
 
 
349
 
 
369
 
 
919
 
 
830
 
Amortization of intangible assets
956
 
 
938
 
 
997
 
 
891
 
 
889
 
 
1,894
 
 
1,768
 
Impairment (recovery) of mortgage servicing rights ("MSRs")
10
 
 
17
 
 
101
 
 
(23
)
 
(1
)
 
27
 
 
(51
)
Due diligence, merger-related and merger integration expenses
 
 
 
 
 
 
389
 
 
3,053
 
 
 
 
7,372
 
Professional fees
1,316
 
 
1,320
 
 
1,526
 
 
997
 
 
932
 
 
2,636
 
 
1,680
 
Pennsylvania bank shares tax
513
 
 
409
 
 
374
 
 
472
 
 
473
 
 
922
 
 
946
 
Data processing
1,303
 
 
1,320
 
 
1,340
 
 
1,155
 
 
1,252
 
 
2,623
 
 
2,447
 
Other operating expenses
4,538
 
 
4,597
 
 
3,564
 
 
4,691
 
 
4,986
 
 
9,135
 
 
8,353
 
Total noninterest expense
35,188
 
 
39,724
 
 
34,845
 
 
33,592
 
 
35,836
 
 
74,912
 
 
71,866
 
Income before income taxes
20,017
 
 
13,440
 
 
18,877
 
 
20,747
 
 
18,418
 
 
33,457
 
 
38,333
 
Income tax expense
4,239
 
 
2,764
 
 
1,746
 
 
4,066
 
 
3,723
 
 
7,003
 
 
8,353
 
Net income
$
15,778
 
 
$
10,676
 
 
$
17,131
 
 
$
16,681
 
 
$
14,695
 
 
$
26,454
 
 
$
29,980
 
Net (loss) income attributable to noncontrolling interest
(7
)
 
(1
)
 
(5
)
 
(1
)
 
7
 
 
(8
)
 
6
 
Net income attributable to Bryn Mawr Bank Corporation
$
15,785
 
 
$
10,677
 
 
$
17,136
 
 
$
16,682
 
 
$
14,688
 
 
$
26,462
 
 
$
29,974
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per share data:
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average shares outstanding
20,144,651
 
 
20,168,498
 
 
20,225,993
 
 
20,270,706
 
 
20,238,852
 
 
20,156,509
 
 
20,221,010
 
Dilutive common shares
99,758
 
 
103,163
 
 
95,290
 
 
167,670
 
 
174,726
 
 
99,960
 
 
206,782
 
Weighted average diluted shares
20,244,409
 
 
20,271,661
 
 
20,321,283
 
 
20,438,376
 
 
20,413,578
 
 
20,256,469
 
 
20,427,792
 
Basic earnings per common share
$
0.78
 
 
$
0.53
 
 
$
0.85
 
 
$
0.82
 
 
$
0.73
 
 
$
1.31
 
 
$
1.48
 
Diluted earnings per common share
$
0.78
 
 
$
0.53
 
 
$
0.84
 
 
$
0.82
 
 
$
0.72
 
 
$
1.31
 
 
$
1.47
 
Dividends paid or accrued per share
$
0.26
 
 
$
0.25
 
 
$
0.25
 
 
$
0.25
 
 
$
0.22
 
 
$
0.51
 
 
$
0.44
 
Effective tax rate
21.18
%
 
20.57
%
 
9.25
%
 
19.60
%
 
20.21
%
 
20.93
%
 
21.79
%

Bryn Mawr Bank Corporation
Tax-Equivalent Net Interest Margin (unaudited)
(dollars in thousands, except per share data)

 
For the Three Months Ended
 
For the Six Months Ended
 
June 30, 2019
March 31, 2019
December 31, 2018
September 30, 2018
June 30, 2018
 
June 30, 2019
June 30, 2018
(dollars in thousands)
Average
Balance
 
Interest
Income/
Expense
 
Average Rates
Earned/ Paid
Average Balance
 
Interest Income/ Expense
 
Average Rates
Earned/ Paid
Average Balance
 
Interest Income/ Expense
 
Average Rates
Earned/ Paid
Average Balance
 
Interest Income/ Expense
 
Average Rates
Earned/ Paid
Average Balance
 
Interest Income/ Expense
 
Average Rates
Earned/ Paid
 
Average Balance
 
Interest Income/ Expense
 
Average Rates
Earned/ Paid
Average Balance
 
Interest Income/ Expense
 
Average Rates
Earned/ Paid
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits with other banks
$
37,843
 
$
73
 
0.77
%
$
32,742
 
$
132
 
1.64
%
$
38,957
 
$
83
 
0.85
%
$
37,467
 
$
64
 
0.68
%
$
37,215
 
$
64
 
0.69
%
 
$
35,306
 
$
205
 
1.17
%
$
37,627
 
$
117
 
0.63
%
Investment securities - available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Taxable
560,999
 
3,400
 
2.43
%
543,687
 
3,363
 
2.51
%
524,117
 
3,075
 
2.33
%
514,360
 
2,910
 
2.24
%
514,966
 
2,843
 
2.21
%
 
552,391
 
6,763
 
2.47
%
506,887
 
5,472
 
2.18
%
Tax-exempt
7,530
 
43
 
2.29
%
9,795
 
55
 
2.28
%
13,184
 
70
 
2.11
%
16,056
 
83
 
2.05
%
18,215
 
93
 
2.05
%
 
8,656
 
98
 
2.28
%
19,352
 
193
 
2.01
%
Total investment securities - available for sale
568,529
 
3,443
 
2.43
%
553,482
 
3,418
 
2.50
%
537,301
 
3,145
 
2.32
%
530,416
 
2,993
 
2.24
%
533,181
 
2,936
 
2.21
%
 
561,047
 
6,861
 
2.47
%
526,239
 
5,665
 
2.17
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment securities - held to maturity
10,417
 
71
 
2.73
%
8,804
 
67
 
3.09
%
8,761
 
63
 
2.85
%
8,378
 
55
 
2.60
%
7,866
 
58
 
2.96
%
 
9,615
 
138
 
2.89
%
7,889
 
116
 
2.97
%
Investment securities - trading
8,572
 
24
 
1.12
%
7,629
 
22
 
1.17
%
8,203
 
96
 
4.64
%
8,204
 
30
 
1.45
%
8,202
 
22
 
1.08
%
 
8,103
 
46
 
1.14
%
8,270
 
43
 
1.05
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases *
3,524,219
 
44,903
 
5.11
%
3,477,739
 
44,958
 
5.24
%
3,399,484
 
44,274
 
5.17
%
3,379,699
 
42,214
 
4.96
%
3,353,339
 
41,782
 
5.00
%
 
3,501,107
 
89,861
 
5.18
%
3,322,447
 
82,536
 
5.01
%
Total interest-earning assets
4,149,580
 
48,514
 
4.69
%
4,080,396
 
48,597
 
4.83
%
3,992,706
 
47,661
 
4.74
%
3,964,164
 
45,356
 
4.54
%
3,939,803
 
44,862
 
4.57
%
 
4,115,178
 
97,111
 
4.76
%
3,902,472
 
88,477
 
4.57
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
13,725
 
 
 
14,414
 
 
 
13,962
 
 
 
7,587
 
 
 
7,153
 
 
 
 
14,068
 
 
 
8,916
 
 
 
Less: allowance for loan and lease losses
(20,844
)
 
 
(19,887
)
 
 
(18,625
)
 
 
(19,467
)
 
 
(18,043
)
 
 
 
(20,368
)
 
 
(17,837
)
 
 
Other assets
509,164
 
 
 
470,206
 
 
 
424,957
 
 
 
423,864
 
 
 
415,628
 
 
 
 
489,794
 
 
 
402,086
 
 
 
Total assets
$
4,651,625
 
 
 
$
4,545,129
 
 
 
$
4,413,000
 
 
 
$
4,376,148
 
 
 
$
4,344,541
 
 
 
 
$
4,598,672
 
 
 
$
4,295,637
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Savings, NOW and market rate deposits
$
1,928,755
 
$
5,040
 
1.05
%
$
1,798,103
 
$
3,764
 
0.85
%
$
1,704,065
 
$
2,883
 
0.67
%
$
1,695,214
 
$
2,425
 
0.57
%
$
1,722,328
 
$
2,073
 
0.48
%
 
$
1,863,790
 
$
8,804
 
0.95
%
$
1,701,732
 
$
3,552
 
0.42
%
Wholesale deposits
345,782
 
2,143
 
2.49
%
342,696
 
2,012
 
2.38
%
346,134
 
1,986
 
2.28
%
256,347
 
1,329
 
2.06
%
233,714
 
973
 
1.67
%
 
344,247
 
4,155
 
2.43
%
232,508
 
1,706
 
1.48
%
Retail time deposits
520,317
 
2,472
 
1.91
%
533,395
 
2,321
 
1.76
%
552,213
 
2,179
 
1.57
%
541,652
 
1,779
 
1.30
%
533,254
 
1,453
 
1.09
%
 
526,820
 
4,793
 
1.83
%
530,378
 
2,713
 
1.03
%
Total interest-bearing deposits
2,794,854
 
9,655
 
1.39
%
2,674,194
 
8,097
 
1.23
%
2,602,412
 
7,048
 
1.07
%
2,493,213
 
5,533
 
0.88
%
2,489,296
 
4,499
 
0.72
%
 
2,734,857
 
17,752
 
1.31
%
2,464,618
 
7,971
 
0.65
%
Borrowings:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short-term borrowings
68,529
 
357
 
2.09
%
157,652
 
943
 
2.43
%
128,429
 
681
 
2.10
%
208,201
 
1,096
 
2.09
%
205,323
 
985
 
1.92
%
 
112,844
 
1,300
 
2.32
%
189,019
 
1,615
 
1.72
%
Long-term FHLB advances
52,397
 
269
 
2.06
%
55,385
 
278
 
2.04
%
67,363
 
331
 
1.95
%
81,460
 
394
 
1.92
%
102,023
 
490
 
1.93
%
 
53,883
 
547
 
2.05
%
112,911
 
1,052
 
1.88
%
Subordinated notes
98,587
 
1,144
 
4.65
%
98,542
 
1,145
 
4.71
%
98,497
 
1,145
 
4.61
%
98,457
 
1,144
 
4.61
%
98,463
 
1,143
 
4.66
%
 
98,564
 
2,289
 
4.68
%
98,447
 
2,286
 
4.68
%
Jr. subordinated debt
21,637
 
352
 
6.53
%
21,595
 
358
 
6.72
%
21,553
 
342
 
6.30
%
21,511
 
337
 
6.22
%
21,470
 
321
 
6.00
%
 
21,616
 
710
 
6.62
%
21,450
 
609
 
5.73
%
Total borrowings
241,150
 
2,122
 
3.53
%
333,174
 
2,724
 
3.32
%
315,842
 
2,499
 
3.14
%
409,629
 
2,971
 
2.88
%
427,279
 
2,939
 
2.76
%
 
286,907
 
4,846
 
3.41
%
421,827
 
5,562
 
2.66
%
Total interest-bearing liabilities
3,036,004
 
11,777
 
1.56
%
3,007,368
 
10,821
 
1.46
%
2,918,254
 
9,547
 
1.30
%
2,902,842
 
8,504
 
1.16
%
2,916,575
 
7,438
 
1.02
%
 
3,021,764
 
22,598
 
1.51
%
2,886,445
 
13,533
 
0.95
%
Noninterest-bearing deposits
909,945
 
 
 
871,726
 
 
 
878,047
 
 
 
866,314
 
 
 
841,676
 
 
 
 
890,941
 
 
 
840,571
 
 
 
Other liabilities
124,211
 
 
 
93,949
 
 
 
60,393
 
 
 
59,085
 
 
 
52,389
 
 
 
 
109,165
 
 
 
42,482
 
 
 
Total noninterest-bearing liabilities
1,034,156
 
 
 
965,675
 
 
 
938,440
 
 
 
925,399
 
 
 
894,065
 
 
 
 
1,000,106
 
 
 
883,053
 
 
 
Total liabilities
4,070,160
 
 
 
3,973,043
 
 
 
3,856,694
 
 
 
3,828,241
 
 
 
3,810,640
 
 
 
 
4,021,870
 
 
 
3,769,498
 
 
 
Shareholders' equity
581,465
 
 
 
572,086
 
 
 
556,306
 
 
 
547,907
 
 
 
533,901
 
 
 
 
576,802
 
 
 
526,139
 
 
 
Total liabilities and shareholders' equity
$
4,651,625
 
 
 
$
4,545,129
 
 
 
$
4,413,000
 
 
 
$
4,376,148
 
 
 
$
4,344,541
 
 
 
 
$
4,598,672
 
 
 
$
4,295,637
 
 
 
Net interest spread
 
 
3.13
%
 
 
3.37
%
 
 
3.44
%
 
 
3.38
%
 
 
3.55
%
 
 
 
3.25
%
 
 
3.62
%
Effect of noninterest-bearing sources
 
 
0.42
%
 
 
0.38
%
 
 
0.35
%
 
 
0.31
%
 
 
0.26
%
 
 
 
0.40
%
 
 
0.25
%
Tax-equivalent net interest margin
 
$
36,737
 
3.55
%
 
$
37,776
 
3.75
%
 
$
38,114
 
3.79
%
 
$
36,852
 
3.69
%
 
$
37,424
 
3.81
%
 
 
$
74,513
 
3.65
%
 
$
74,944
 
3.87
%
Tax-equivalent adjustment
 
$
126
 
0.01
%
 
$
129
 
0.01
%
 
$
127
 
0.01
%
 
$
123
 
0.01
%
 
$
108
 
0.01
%
 
 
$
255
 
0.01
%
 
$
189
 
0.01
%
* Average loans and leases include portfolio loans and leases, and loans held for sale. Non-accrual loans are also included in the average loan and leases balances.

Supplemental Information Regarding Accretion of Fair Value Marks

 
For the Three Months Ended
 
For the Six Months Ended
 
June 30, 2019
March 31, 2019
December 31, 2018
September 30, 2018
June 30, 2018
 
June 30, 2019
June 30, 2018
(dollars in thousands)
Interest
Inc. / (Dec.)
Effect on Yield or Rate
 
Inc. / (Dec.)
Effect on Yield or Rate
 
Inc. / (Dec.)
Effect on Yield or Rate
 
Inc. / (Dec.)
Effect on Yield or Rate
 
Inc. / (Dec.)
Effect on Yield or Rate
 
 
Inc. / (Dec.)
Effect on Yield or Rate
 
Inc. / (Dec.)
Effect on Yield or Rate
Loans and leases
Income
$
1,193
 
0.14
%
 
$
1,997
 
0.23
%
 
$
2,492
 
0.29
%
 
$
1,464
 
0.17
%
 
$
1,945
 
0.23
%
 
 
$
3,190
 
0.18
%
 
$
4,647
 
0.28
%
Retail time deposits
Expense
(171
)
(0.13
)%
 
(222
)
(0.17
)%
 
(279
)
(0.20
)%
 
(311
)
(0.23
)%
 
(339
)
(0.25
)%
 
 
(393
)
(0.15
)%
 
(719
)
(0.27
)%
Long-term FHLB advances
Expense
34
 
0.26
%
 
33
 
0.24
%
 
34
 
0.20
%
 
32
 
0.16
%
 
25
 
0.10
%
 
 
67
 
0.25
%
 
40
 
0.07
%
Jr. subordinated debt
Expense
43
 
0.80
%
 
42
 
0.79
%
 
42
 
0.77
%
 
41
 
0.76
%
 
41
 
0.77
%
 
 
85
 
0.79
%
 
81
 
0.76
%
Net interest income from fair value marks
 
$
1,287
 
 
 
$
2,144
 
 
 
$
2,695
 
 
 
$
1,702
 
 
 
$
2,218
 
 
 
 
$
3,431
 
 
 
$
5,245
 
 
Purchase accounting effect on tax-equivalent margin
 
 
0.12
%
 
 
0.21
%
 
 
0.27
%
 
 
0.17
%
 
 
0.23
%
 
 
 
0.17
%
 
 
0.27
%

Bryn Mawr Bank Corporation
Appendix - Non-GAAP to GAAP Reconciliations and Calculation of Non-GAAP Performance Measures (unaudited)
(dollars in thousands, except per share data)

Statement on Non-GAAP Measures: The Corporation believes the presentation of the following non-GAAP financial measures provides useful supplemental information that is essential to an investor’s proper understanding of the results of operations and financial condition of the Corporation. Management uses non-GAAP financial measures in its analysis of the Corporation’s performance. These non-GAAP measures should not be viewed as substitutes for the financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of or For the Three Months Ended
 
As of or For the Six Months Ended
 
June 30,
2019
 
March 31,
2019
 
December 31, 2018
 
September 30, 2018
 
June 30,
2018
 
June 30,
2019
 
June 30,
2018
Reconciliation of Net Income to Net Income (core):
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to BMBC (a GAAP measure)
$
15,785
 
 
$
10,677
 
 
$
17,136
 
 
$
16,682
 
 
$
14,688
 
 
$
26,462
 
 
$
29,974
 
Less: Tax-effected non-core noninterest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
Gain on sale of investment securities available for sale
 
 
 
 
 
 
 
 
 
 
 
 
(6
)
Add: Tax-effected non-core noninterest expense items:
 
 
 
 
 
 
 
 
 
 
 
 
 
Due diligence, merger-related and merger integration expenses
 
 
 
 
 
 
307
 
 
2,412
 
 
 
 
5,824
 
Voluntary years of service incentive program expenses
 
 
3,553
 
 
 
 
 
 
 
 
3,553
 
 
 
Add: Federal income tax expense related to re-measurement of net deferred tax asset due to tax reform legislation
 
 
 
 
31
 
 
151
 
 
(69
)
 
 
 
521
 
Net income (core) (a non-GAAP measure)
$
15,785
 
 
$
14,230
 
 
$
17,167
 
 
$
17,140
 
 
$
17,031
 
 
$
30,015
 
 
$
36,313
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculation of Basic and Diluted Earnings per Common Share (core):
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding
20,144,651
 
 
20,168,498
 
 
20,225,993
 
 
20,270,706
 
 
20,238,852
 
 
20,156,509
 
 
20,221,010
 
Dilutive common shares
99,758
 
 
103,163
 
 
95,290
 
 
167,670
 
 
174,726
 
 
99,960
 
 
206,782
 
Weighted average diluted shares
20,244,409
 
 
20,271,661
 
 
20,321,283
 
 
20,438,376
 
 
20,413,578
 
 
20,256,469
 
 
20,427,792
 
Basic earnings per common share (core) (a non-GAAP measure)
$
0.78
 
 
$
0.71
 
 
$
0.85
 
 
$
0.85
 
 
$
0.84
 
 
$
1.49
 
 
$
1.80
 
Diluted earnings per common share (core) (a non-GAAP measure)
$
0.78
 
 
$
0.70
 
 
$
0.84
 
 
$
0.84
 
 
$
0.83
 
 
$
1.48
 
 
$
1.78
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculation of Return on Average Tangible Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to BMBC (a GAAP measure)
$
15,785
 
 
$
10,677
 
 
$
17,136
 
 
$
16,682
 
 
$
14,688
 
 
$
26,462
 
 
$
29,974
 
Add: Tax-effected amortization and impairment of intangible assets
755
 
 
741
 
 
787
 
 
705
 
 
702
 
 
1,496
 
 
1,397
 
Net tangible income (numerator)
$
16,540
 
 
$
11,418
 
 
$
17,923
 
 
$
17,387
 
 
$
15,390
 
 
$
27,958
 
 
$
31,371
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average shareholders' equity
$
581,465
 
 
$
572,086
 
 
$
556,306
 
 
$
547,907
 
 
$
533,901
 
 
$
576,802
 
 
$
526,139
 
Less: Average Noncontrolling interest
688
 
 
685
 
 
681
 
 
678
 
 
685
 
 
687
 
 
684
 
Less: Average goodwill and intangible assets
(205,593
)
 
(206,716
)
 
(207,893
)
 
(207,880
)
 
(208,039
)
 
(206,152
)
 
(206,790
)
Net average tangible equity (denominator)
$
376,560
 
 
$
366,055
 
 
$
349,094
 
 
$
340,705
 
 
$
326,547
 
 
$
371,337
 
 
$
320,033
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on tangible equity (a non-GAAP measure)
17.62
%
 
12.65
%
 
20.37
%
 
20.25
%
 
18.90
%
 
15.18
%
 
19.77
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculation of Return on Average Tangible Equity (core):
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (core) (a non-GAAP measure)
$
15,785
 
 
$
14,230
 
 
$
17,167
 
 
$
17,140
 
 
$
17,031
 
 
$
30,015
 
 
$
36,313
 
Add: Tax-effected amortization and impairment of intangible assets
755
 
 
741
 
 
787
 
 
705
 
 
702
 
 
1,496
 
 
1,397
 
Net tangible income (core) (numerator)
$
16,540
 
 
$
14,971
 
 
$
17,954
 
 
$
17,845
 
 
$
17,733
 
 
$
31,511
 
 
$
37,710
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average shareholders' equity
$
581,465
 
 
$
572,086
 
 
$
556,306
 
 
$
547,907
 
 
$
533,901
 
 
$
576,802
 
 
$
526,139
 
Less: Average Noncontrolling interest
688
 
 
685
 
 
681
 
 
678
 
 
685
 
 
687
 
 
684
 
Less: Average goodwill and intangible assets
(205,593
)
 
(206,716
)
 
(207,893
)
 
(207,880
)
 
(208,039
)
 
(206,152
)
 
(206,790
)
Net average tangible equity (denominator)
$
376,560
 
 
$
366,055
 
 
$
349,094
 
 
$
340,705
 
 
$
326,547
 
 
$
371,337
 
 
$
320,033
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on tangible equity (core) (a non-GAAP measure)
17.62
%
 
16.59
%
 
20.40
%
 
20.78
%
 
21.78
%
 
17.11
%
 
23.76
%

 

Statement on Non-GAAP Measures: The Corporation believes the presentation of the following non-GAAP financial measures provides useful supplemental information that is essential to an investor’s proper understanding of the results of operations and financial condition of the Corporation. Management uses non-GAAP financial measures in its analysis of the Corporation’s performance. These non-GAAP measures should not be viewed as substitutes for the financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of or For the Three Months Ended
 
As of or For the Six Months Ended
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
June 30,
2019
 
June 30,
2018
Calculation of Tangible Equity Ratio (BMBC):
 
 
 
 
 
 
 
 
 
 
 
 
 
Total shareholders' equity
$
590,155
 
 
$
575,107
 
 
$
564,704
 
 
$
551,425
 
 
$
542,503
 
 
 
 
 
Less: Noncontrolling interest
693
 
 
686
 
 
685
 
 
678
 
 
677
 
 
 
 
 
Less: Goodwill and intangible assets
(205,050
)
 
(206,006
)
 
(207,467
)
 
(208,165
)
 
(208,139
)
 
 
 
 
Net tangible equity (numerator)
$
385,798
 
 
$
369,787
 
 
$
357,922
 
 
$
343,938
 
 
$
335,041
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
4,736,565
 
 
$
4,631,993
 
 
$
4,652,485
 
 
$
4,388,442
 
 
$
4,394,203
 
 
 
 
 
Less: Goodwill and intangible assets
(205,050
)
 
(206,006
)
 
(207,467
)
 
(208,165
)
 
(208,139
)
 
 
 
 
Tangible assets (denominator)
$
4,531,515
 
 
$
4,425,987
 
 
$
4,445,018
 
 
$
4,180,277
 
 
$
4,186,064
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible equity ratio (BMBC)(1)
8.51
%
 
8.35
%
 
8.05
%
 
8.23
%
 
8.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculation of Tangible Equity Ratio (BMTC):
 
 
 
 
 
 
 
 
 
 
 
 
 
Total shareholders' equity
$
625,464
 
 
$
605,985
 
 
$
591,695
 
 
$
582,698
 
 
$
582,354
 
 
 
 
 
Less: Noncontrolling interest
693
 
 
686
 
 
685
 
 
678
 
 
677
 
 
 
 
 
Less: Goodwill and intangible assets
(192,450
)
 
(193,329
)
 
(194,715
)
 
(195,337
)
 
(195,245
)
 
 
 
 
Net tangible equity (numerator)
$
433,707
 
 
$
413,342
 
 
$
397,665
 
 
$
388,039
 
 
$
387,786
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
4,721,394
 
 
$
4,616,724
 
 
$
4,637,481
 
 
$
4,372,590
 
 
$
4,378,508
 
 
 
 
 
Less: Goodwill and intangible assets
(192,450
)
 
(193,329
)
 
(194,715
)
 
(195,337
)
 
(195,245
)
 
 
 
 
Tangible assets (denominator)
$
4,528,944
 
 
$
4,423,395
 
 
$
4,442,766
 
 
$
4,177,253
 
 
$
4,183,263
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible equity ratio (BMTC)(1)
9.58
%
 
9.34
%
 
8.95
%
 
9.29
%
 
9.27
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculation of Return on Average Assets (core)
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets (GAAP)
1.36
%
 
0.95
%
 
1.54
%
 
1.51
%
 
1.36
%
 
1.16
%
 
1.41
%
Effect of adjustment to GAAP net income to core net income
%
 
0.32
%
 
%
 
0.04
%
 
0.21
%
 
0.16
%
 
0.29
%
Return on average assets (core)
1.36
%
 
1.27
%
 
1.54
%
 
1.55
%
 
1.57
%
 
1.32
%
 
1.70
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculation of Return on Average Equity (core)
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average equity (GAAP)
10.89
%
 
7.57
%
 
12.22
%
 
12.08
%
 
11.03
%
 
9.25
%
 
11.49
%
Effect of adjustment to GAAP net income to core net income
%
 
2.52
%
 
0.02
%
 
0.33
%
 
1.76
%
 
1.24
%
 
2.43
%
Return on average equity (core)
10.89
%
 
10.09
%
 
12.24
%
 
12.41
%
 
12.79
%
 
10.49
%
 
13.92
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculation of Tax-equivalent net interest margin adjusting for the impact of purchase accounting
 
 
 
 
 
 
 
 
 
 
 
 
 
Tax-equivalent net interest margin
3.55
%
 
3.75
%
 
3.79
%
 
3.69
%
 
3.81
%
 
3.65
%
 
3.87
%
Effect of fair value marks
0.12
%
 
0.21
%
 
0.27
%
 
0.17
%
 
0.23
%
 
0.17
%
 
0.27
%
Tax-equivalent net interest margin adjusting for the impact of purchase accounting
3.43
%
 
3.54
%
 
3.52
%
 
3.52
%
 
3.58
%
 
3.48
%
 
3.60
%
  1. Capital Ratios for the current quarter are to be considered preliminary until the Call Reports are filed.
Statement on Non-GAAP Measures: The Corporation believes the presentation of the following non-GAAP financial measures provides useful supplemental information that is essential to an investor’s proper understanding of the results of operations and financial condition of the Corporation. Management uses non-GAAP financial measures in its analysis of the Corporation’s performance. These non-GAAP measures should not be viewed as substitutes for the financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of or For the Three Months Ended
 
As of or For the Six Months Ended
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
June 30,
2019
 
June 30,
2018
Calculation of Tax-equivalent net interest income adjusting for the impact of purchase accounting
 
 
 
 
 
 
 
 
 
 
 
 
 
Tax-equivalent net interest income
$
36,737
 
 
$
37,776
 
 
$
38,114
 
 
$
36,852
 
 
$
37,424
 
 
 
 
 
Effect of fair value marks
1,287
 
 
2,144
 
 
2,695
 
 
1,702
 
 
2,218
 
 
 
 
 
Tax-equivalent net interest income adjusting for the impact of purchase accounting
$
35,450
 
 
$
35,632
 
 
$
35,419
 
 
$
35,150
 
 
$
35,206
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Calculation of Efficiency Ratio:
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest expense
$
35,188
 
 
$
39,724
 
 
$
34,845
 
 
$
33,592
 
 
$
35,836
 
 
$
74,912
 
 
$
71,866
 
Less: certain noninterest expense items*:
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization of intangibles
(956
)
 
(938
)
 
(997
)
 
(891
)
 
(889
)
 
(1,894
)
 
(1,768
)
Due diligence, merger-related and merger integration expenses
 
 
 
 
 
 
(389
)
 
(3,053
)
 
 
 
(7,372
)
Voluntary years of service incentive program expenses
 
 
(4,498
)
 
 
 
 
 
 
 
(4,498
)
 
 
Noninterest expense (adjusted) (numerator)
$
34,232
 
 
$
34,288
 
 
$
33,848
 
 
$
32,312
 
 
$
31,894
 
 
$
68,520
 
 
$
62,726
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest income
$
20,221
 
 
$
19,253
 
 
$
18,097
 
 
$
18,274
 
 
$
20,075
 
 
$
39,474
 
 
$
39,611
 
Less: non-core noninterest income items:
 
 
 
 
 
 
 
 
 
 
 
 
 
Gain on sale of investment securities available for sale
 
 
 
 
 
 
 
 
 
 
 
 
(7
)
Noninterest income (core)
$
20,221
 
 
$
19,253
 
 
$
18,097
 
 
$
18,274
 
 
$
20,075
 
 
$
39,474
 
 
$
39,604
 
Net interest income
36,611
 
 
37,647
 
 
37,987
 
 
36,729
 
 
37,316
 
 
74,258
 
 
74,755
 
Noninterest income (core) and net interest income (denominator)
$
56,832
 
 
$
56,900
 
 
$
56,084
 
 
$
55,003
 
 
$
57,391
 
 
$
113,732
 
 
$
114,359
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio
60.23
%
 
60.26
%
 
60.35
%
 
58.75
%
 
55.57
%
 
60.25
%
 
54.85
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental Loan and Allowance Information Used to Calculate Non-GAAP Measures
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Allowance
$
21,182
 
 
$
20,616
 
 
$
19,426
 
 
$
18,684
 
 
$
19,398
 
 
 
 
 
Less: Allowance on acquired loans
106
 
 
97
 
 
97
 
 
72
 
 
217
 
 
 
 
 
Allowance on originated loans and leases
$
21,076
 
 
$
20,519
 
 
$
19,329
 
 
$
18,612
 
 
$
19,181
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Allowance
$
21,182
 
 
$
20,616
 
 
$
19,426
 
 
$
18,684
 
 
$
19,398
 
 
 
 
 
Loan mark on acquired loans
14,174
 
 
15,841
 
 
17,822
 
 
24,964
 
 
26,705
 
 
 
 
 
Total Allowance + Loan mark
$
35,356
 
 
$
36,457
 
 
$
37,248
 
 
$
43,648
 
 
$
46,103
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Portfolio loans and leases
$
3,534,665
 
 
$
3,523,514
 
 
$
3,427,154
 
 
$
3,381,475
 
 
$
3,389,501
 
 
 
 
 
Less: Originated loans and leases
3,088,849
 
 
3,032,270
 
 
2,885,251
 
 
2,752,160
 
 
2,700,815
 
 
 
 
 
Net acquired loans
$
445,816
 
 
$
491,244
 
 
$
541,903
 
 
$
629,315
 
 
$
688,686
 
 
 
 
 
Add: Loan mark on acquired loans
14,174
 
 
15,841
 
 
17,822
 
 
24,964
 
 
26,705
 
 
 
 
 
Gross acquired loans (excludes loan mark)
$
459,990
 
 
$
507,085
 
 
$
559,725
 
 
$
654,279
 
 
$
715,391
 
 
 
 
 
Originated loans and leases
3,088,849
 
 
3,032,270
 
 
2,885,251
 
 
2,752,160
 
 
2,700,815
 
 
 
 
 
Total Gross portfolio loans and leases
$
3,548,839
 
 
$
3,539,355
 
 
$
3,444,976
 
 
$
3,406,439
 
 
$
3,416,206
 
 
 
 
 

* In calculating the Corporation's efficiency ratio, which is used by Management to identify the cost of generating each dollar of core revenue, certain non-core income and expense items as well as the amortization of intangible assets, are excluded.

Stock Information

Company Name: Bryn Mawr Bank Corporation
Stock Symbol: BMTC
Market: NASDAQ
Website: bmt.com

Menu

BMTC BMTC Quote BMTC Short BMTC News BMTC Articles BMTC Message Board
Get BMTC Alerts

News, Short Squeeze, Breakout and More Instantly...