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 / EBC - Eastern Bankshares Inc. Reports Fourth Quarter 2020 Financial Results


EBC - Eastern Bankshares Inc. Reports Fourth Quarter 2020 Financial Results

Company Initiates Quarterly Cash Dividend

Eastern Bankshares, Inc. (the “Company,” or together with its affiliates and subsidiaries, “Eastern”) (NASDAQ Global Select Market: EBC), the stock holding company of Eastern Bank, today announced 2020 fourth quarter financial results and the initiation of a quarterly cash dividend.

Concurrent with its mutual-to-stock conversion and as described in the prospectus for its initial public offering (“IPO”), the Company made a one-time donation of 7.5 million shares of common stock to the Eastern Bank Charitable Foundation (“EBCF”) at a total market value of $91.3 million. This contribution resulted in a net loss of $44.1 million for the fourth quarter of 2020, or $0.26 per share, compared to net income of $28.5 million reported for the prior quarter. Operating net income* was $31.6 million for the quarter, or $0.18 per share, for the fourth quarter of 2020, compared to $32.3 million reported for the prior quarter.

“We are very pleased with our operating results for the fourth quarter as well as our dividend initiation, and thank our colleagues for their outstanding efforts,” said Bob Rivers, Chief Executive Officer and Chair of the Board of Eastern Bankshares, Inc. and Eastern Bank. “We are thrilled to have completed our stock offering and to be trading publicly, which are major steps forward in building upon our more than 202-year history of providing competitive financial products and services and an outstanding customer experience. As I reflect on the year, I’m especially proud of the 8,800 Paycheck Protection Program (“PPP”) loans totaling $1.1 billion that we delivered to businesses in need, the third most among lenders in Massachusetts. This is all being accomplished during the COVID-19 pandemic which has had, and continues to have, an adverse effect on our customers, colleagues and the markets in which we operate. We continue to carefully monitor and adapt to it, while keeping the safety and well-being of our colleagues and customers a priority.”

“The transformative, one-time donation of $91.3 million of stock to the Eastern Bank Charitable Foundation, a condition of the stock offering, positions our Foundation to continue to support the communities we serve and address society’s most vexing challenges in a meaningful way,” added Rivers.

The Company also announced the initiation of a quarterly cash dividend of $0.06 per share as part of its capital management strategy.

Rivers continued, “Given our Company’s current strength and our history of generating strong cash flows, we believe that we can both invest in the business and return capital to shareholders. Our initiation of a quarterly dividend demonstrates our confidence in our ability to drive growth and effectively deploy capital while delivering value to our shareholders.”

SELECTED FINANCIAL HIGHLIGHTS

  • Net loss was $44.1 million, or $0.26 per share, for the fourth quarter due to the stock contribution to the EBCF.
  • Operating net income* was $31.6 million, or $0.18 per share, for the fourth quarter.
  • Book value and tangible book value per share* were $18.36 and $16.34, respectively, at December 31, 2020.
  • At December 31, 2020, $332.7 million in loan balances remained under modified payment terms due to the COVID-19 pandemic, down from $701.2 million at September 30, 2020. Provision for credit losses was $900 thousand in the fourth quarter compared to $700 thousand in the prior quarter.

BALANCE SHEET

Total assets were $16.0 billion at December 31, 2020, representing an increase of $503.6 million or 3% from September 30, 2020.

  • Available-for-sale securities increased $976.2 million, or 44% on a consecutive quarter basis, to $3.2 billion, as excess liquidity was deployed into U.S. Agency securities. Cash and equivalents declined to $2.1 billion from $2.3 billion, a $274.0 million quarter over quarter decline.
  • Total loans were $9.7 billion, representing a decrease of $213.7 million or 2% from the prior quarter as paydowns outpaced new originations. The main contributing factor was the forgiveness or paydown of PPP loans which totaled $97.4 million for the fourth quarter, reducing total PPP loans to $1.0 billion.
  • Deposits totaled $12.2 billion representing a decrease of $1.2 billion, or 9%, from September 30, 2020. The decline in deposits resulted primarily from the use of funds on deposit by certain deposit holders to satisfy their stock subscription orders during the Company’s IPO in the fourth quarter.
  • Shareholders’ equity was $3.4 billion, representing an increase of $1.7 billion or 100% from the prior quarter. The increase was attributable to the capital raised during the Company’s mutual-to-stock conversion and IPO completed on October 14, 2020.
  • As previously disclosed, the Company converted its defined benefit plan to a cash balance defined benefit plan during the period which resulted in a $54.9 million after-tax increase to other comprehensive income and shareholders’ equity.
  • At December 31, 2020, book value per share was $18.36 and tangible book value per share* was $16.34. Please refer to Appendix H for a quarter over quarter comparison of equity accounts.

NET INTEREST INCOME

Net interest income was $103.6 million for the fourth quarter, compared to $98.7 million in the prior quarter, representing an increase of $4.9 million. Included in net interest income in the fourth quarter was a favorable $3.8 million nonrecurring item. Also included in net interest income was $4.1 million and $6.1 million of SBA PPP fee accretion net of deferred cost amortization in the third and fourth quarters, respectively. The increase in PPP fee recognition on a consecutive quarter basis was attributable to an increase in PPP loan forgiveness rates in the fourth quarter. Between September 30 and December 31, 2020, $97.4 million in PPP loans were forgiven through the SBA or otherwise paid down.

The net interest margin on a fully tax equivalent (FTE) basis* was 2.84% for the fourth quarter, representing a 20 basis points decrease from the prior quarter primarily due to the Company’s excess liquidity.

Please refer to Appendix E for a four-quarter trend analysis of the adjusted core margin*.

NONINTEREST INCOME

Noninterest income was $49.6 million for the fourth quarter, compared to $47.7 million for the prior quarter, representing an increase of $1.9 million.

  • Insurance commissions increased $0.6 million to $22.4 million in the fourth quarter, compared to $21.9 million in the prior quarter and included a $1.2 million nonrecurring item.
  • Service charges on deposit accounts increased $1.0 million on a consecutive quarter basis to $6.0 million, primarily driven by higher account analysis service charges.
  • Loan-level interest rate swap revenue was $2.5 million in the fourth quarter, compared to $1.3 million in the prior quarter, representing an increase of $1.2 million primarily driven by an increase in the fair value of these interest rate swap transactions.
  • Income on securities held in rabbi trust accounts was $5.5 million in the fourth quarter compared to $3.8 million in the prior quarter, an increase of $1.7 million as strong equity market gains continued in the fourth quarter.
  • Mortgage origination activity was strong in the fourth quarter with the gain on sale of loans totaling $3.3 million, up $1.1 million from the prior quarter. This was mostly offset by a $3.1 million reduction in the gain/loss on commitments to sell mortgage loans which is recorded in other income.

Please refer to Appendix B for a reconciliation of operating revenues and expenses.

NONINTEREST EXPENSE

Noninterest expense was $199.2 million for the fourth quarter representing an increase of $89.4 million, or 81%, from the prior quarter noninterest expense of $109.8 million. Fourth quarter noninterest expense included costs associated with the Company’s mutual-to-stock conversion. Excluding expenses related to the mutual-to-stock conversion and certain other non-operating items, noninterest expense on an operating basis* for the third and fourth quarters was $100.8 million and $101.8 million, respectively.

  • Charitable contributions expense in the fourth quarter included $91.3 million in expense from the donation of shares of the Company to the EBCF in connection with the Company’s mutual-to-stock conversion and IPO. The Company established a $12.0 million deferred tax valuation allowance in connection with the contribution.
  • Salaries and benefits were $70.3 million in the fourth quarter, representing an increase of $3.7 million from the prior quarter primarily due to employee stock ownership plan (“ESOP”) contribution expense of $2.4 million and higher defined contribution supplemental employee retirement plan expense associated with the mark-to-market increase in rabbi trust accounts of $1.4 million noted above.
  • Other noninterest expense declined from $12.6 million in the prior quarter to $6.2 million in the fourth quarter, a decline of $6.4 million. The Company recorded impairment charges on tax credit investments of $7.6 million and $3.2 million in the third and fourth quarter, respectively. Included in other noninterest expense are components of the Company’s pension expense which were $1.3 million lower in the fourth quarter compared to the prior quarter. However, this was offset by an increase in pension service cost which is included in salary and benefit expense.

Please refer to Appendix B for a reconciliation of operating revenues and expenses.

ASSET QUALITY

The allowance for credit losses was $113.0 million at December 31, 2020, or 1.16% of total loans, compared to $115.4 million or 1.16% of total loans at September 30, 2020. The Company recorded a fourth quarter provision for credit losses of $0.9 million, compared to $0.7 million in the prior quarter. The Company followed the incurred loss allowance GAAP accounting model at December 31, 2020 and all preceding periods.

Non-performing loans totaled $43.3 million at December 31, 2020 compared to $44.8 million at the end of the prior quarter. The consecutive quarter decline was driven by reduction in nonperforming residential mortgage loans of $0.7 million, a reduction in nonperforming consumer loans of $0.6 million, and a reduction in nonperforming commercial loans of $0.3 million. During the fourth quarter of 2020, the Company recorded total net charge-offs of $3.3 million, or 0.13% of average total loans on an annualized basis compared to $1.9 million and 0.08% in the prior quarter, respectively.

Through June 30, 2020, approximately $946.0 million of loans had been modified due to COVID-19. Loans were modified on full or partial payment deferral pursuant to the criteria established in federal requirements for COVID-19-related loan relief. Most modifications were for a term of six months. At December 31, 2020, approximately $332.7 million in COVID-19 modified loans remained under modified payment terms, down from $701.2 million at September 30, 2020.

Please refer to Appendix F and Appendix G for detail on the Company’s lending exposure to industries which management believes are most likely to experience adverse effects of the COVID-19 pandemic, as well as a detailed breakout on COVID-19 related loan modifications.

CONFERENCE CALL INFORMATION

A conference call and webcast covering Eastern’s fourth quarter 2020 earnings will be held on Friday, January 29, 2021 at 9:00 a.m. Eastern Time. To register for the conference call, please visit the Company’s Investor Relations website at investor.easternbank.com. After registration, a confirmation will be sent through email, including dial in details and unique conference call codes to access the call. Participants are encouraged to register for the conference call at least one day in advance, although registration will be available through the conclusion of the call. The conference call will be simultaneously webcast. Participants may join the webcast on the Company’s Investor Relations website. A replay of the webcast will be made available on demand on this site.

DIVIDEND INITIATED

The Company’s Board of Directors declared a quarterly cash dividend of $0.06 per common share, payable on March 15, 2021, to shareholders of record as of the close of business on March 3, 2021. The Company expects to continue paying quarterly dividends, the declaration, timing and amounts of which remain subject to the discretion of the Company’s Board of Directors.

ANNOUNCEMENT OF THE 2021 ANNUAL MEETING OF SHAREHOLDERS

The Company’s Board of Directors has set the date and time for its 2021 annual meeting of shareholders to be 12:00 p.m. Eastern Time on Monday, May 17, 2021. The annual meeting will be held at the Company’s offices at 265 Franklin Street, Boston, Massachusetts and over the Internet in a virtual meeting format. The record date for shareholders entitled to vote at the meeting will be Monday, March 12, 2021. Shareholders of record will receive additional details and instructions for meeting participation in the proxy materials that will be made available to them in early April.

ABOUT EASTERN BANKSHARES, INC.

Eastern Bankshares, Inc. (NASDAQ Global Select Market: EBC) is the stock holding company for Eastern Bank. Founded in 1818, Boston-based Eastern Bank has more than 110 locations serving communities in eastern Massachusetts, southern and coastal New Hampshire, and Rhode Island, and as of December 31, 2020, Eastern Bank had approximately $16.0 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 subsidiary. Eastern takes pride in its outspoken advocacy and community support that has exceeded $140 million in charitable giving since 1999. An inclusive company, Eastern employs 1,800+ 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 businesses 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, the operating efficiency ratio, and the ratio of noninterest income to total revenue on an operating basis. Each of these figures excludes the impact of such applicable items because management believes such exclusion can provide greater visibility into the Company’s core business and underlying trends. Such items that management does not consider to be core to the Company’s business include (i) income and expenses from investments held in rabbi trusts, (ii) gains and losses on sales of securities available for sale, net, (iii) gains and losses on the sale of other assets, (iv) rabbi trust employee benefits, (v) impairment charges on tax credit investments and associated tax credit benefits, (vi) expenses indirectly associated with the Company’s IPO, (vii) other real estate owned gains, (viii) merger and acquisition expenses, and (ix) the stock donation to the EBCF in connection with the Company’s mutual-to-stock conversion and IPO. The Company does not provide an outlook for its total noninterest expense because it contains expense components, such as expense associated with rabbi trust accounts, which is market-driven, over which the Company cannot exercise control. Accordingly a reconciliation of the Company’s outlook for its noninterest expense on an operating basis to an outlook for total noninterest expense cannot be made available without unreasonable effort.

Management also presents the Company’s core net interest margin which excludes the impact of items management determines as being one-time in nature or not indicative of its core operating results. Such items include the impact of excess liquidity in the form of excess cash volume, PPP loans originated in response to the COVID-19 pandemic, and material purchase accounting adjustments. Similarly, management presents certain asset quality metrics excluding PPP loans which it does not consider to be part of the Company’s core portfolios. These metrics include the ratio of total nonperforming loans to total loans excluding PPP loans, the ratio of the allowance for loan losses to total loans excluding PPP loans, and the ratio of annualized net charge-offs to average total loans excluding PPP loans. The Company anticipates that the vast majority of its PPP loans outstanding at December 31, 2020 will be forgiven during 2021, and to the extent not forgiven, a PPP loan is intended to be 100% guaranteed by the SBA.

Management also presents tangible assets, tangible shareholders’ equity, tangible book value per share, and the ratio of tangible shareholders’ equity to tangible assets, 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 a reconciliations of the Company's GAAP financial measures to the non-GAAP financial measures in this press release.

FORWARD-LOOKING STATEMENTS

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

Certain factors that could cause actual results to differ materially from expected results include developments in the Company’s market relating to the COVID-19 pandemic, including the severity and duration of the associated economic slowdown, adverse developments in the level and direction of loan delinquencies and charge-offs and changes in estimates of the adequacy of the allowance for loan losses, increased competitive pressures, changes in the interest rate environment, general economic conditions or conditions within the securities markets, and legislative and regulatory changes that could adversely affect the business in which the Company and its subsidiary Eastern Bank are engaged. For further discussion of such factors, please see the Company’s most recent reports on Forms S-1 and 10-Q filed with the U.S. Securities and Exchange Commission (the “SEC”) and available on the SEC’s website at www.sec.gov .

Further, given its ongoing and dynamic nature, it is difficult to predict what continued effects the COVID-19 pandemic will have on the Company's business and results of operations. The COVID-19 pandemic and the related local and national economic disruption may result in a continued decline in demand for the Company's products and services; increased levels of loan delinquencies, problem assets and foreclosures; an increase in the Company's allowance for loan losses; a decline in the value of loan collateral, including real estate; a greater decline in the yield on the Company's interest-earning assets than the decline in the cost of the Company's interest-bearing liabilities; and increased cybersecurity risks, as employees continue to work remotely. Accordingly, you should not place undue reliance on forward-looking statements, which reflect the Company's expectations only as of the date of this document. The Company does not undertake any obligation to update forward-looking statements.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

Certain information in this 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 amounts)

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Earnings data

Net interest income

$

103,608

$

98,742

$

98,755

$

100,146

$

100,921

Noninterest income

49,638

47,709

47,657

33,369

47,277

Total revenue

153,246

146,451

146,412

133,515

148,198

Noninterest expense

199,169

109,817

100,765

95,172

105,619

Pre-tax, pre-provision (loss) income

(45,923

)

36,634

45,647

38,343

42,579

Provision for credit losses

900

700

8,600

28,600

1,800

Pre-tax (loss) income

(46,823

)

35,934

37,047

9,743

40,779

Net (loss) income

(44,062

)

28,505

29,850

8,445

31,238

Operating net income (non-GAAP)

31,612

32,322

27,301

10,858

29,878

Per-share data

(Loss) earnings per share

$

(0.26

)

n.a.

n.a.

n.a.

n.a.

Operating earnings per share (non-GAAP)

$

0.18

n.a.

n.a.

n.a.

n.a.

Book value per share

$

18.36

n.a.

n.a.

n.a.

n.a.

Tangible book value per share (non-GAAP)

$

16.34

n.a.

n.a.

n.a.

n.a.

Profitability

Return on average assets (1)

(1.11

)

%

0.80

%

0.88

%

0.29

%

1.08

%

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

0.79

%

0.90

%

0.81

%

0.38

%

1.03

%

Return on average shareholders' equity (1)

(5.61

)

%

6.65

%

7.11

%

2.08

%

7.69

%

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

4.02

%

7.54

%

6.51

%

2.67

%

7.35

%

Net interest margin (FTE) (1)

2.84

%

3.04

%

3.23

%

3.80

%

3.83

%

Cost of deposits

0.03

%

0.06

%

0.11

%

0.23

%

0.26

%

Fee income ratio

32.39

%

32.58

%

32.55

%

24.99

%

31.90

%

Efficiency ratio

129.97

%

74.99

%

68.82

%

71.28

%

71.27

%

Operating efficiency ratio (non-GAAP)

68.33

%

69.95

%

68.90

%

69.54

%

71.10

%

Balance Sheet (end of period)

Total assets

$

15,964,190

$

15,460,594

$

13,996,523

$

12,343,754

$

11,628,775

Total loans (2)

9,706,989

9,911,494

9,979,616

9,080,743

8,981,481

Total deposits

12,155,784

13,332,585

11,846,765

10,309,011

9,551,392

Total loans / total deposits

79.85

%

74.34

%

84.24

%

88.09

%

94.03

%

PPP loans (2)

$

1,007,487

$

1,098,883

$

1,072,312

$

$

Asset quality

Allowance for loan losses (ALLL)

$

113,031

$

115,432

$

116,636

$

109,138

$

82,297

ALLL / total nonperforming loans (NPLs)

261.33

%

257.47

%

210.55

%

222.34

%

188.00

%

Total NPLs / total loans

0.45

%

0.45

%

0.56

%

0.54

%

0.49

%

Total NPLs / total loans (excl. PPP loans) (non-GAAP)

0.50

%

0.51

%

0.62

%

0.54

%

0.49

%

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

0.13

%

0.08

%

0.04

%

0.08

%

0.11

%

NCOs / average total loans (excl. PPP loans) (non-GAAP) (1)

0.15

%

0.09

%

0.05

%

0.08

%

0.11

%

Remaining COVID-19 loan modifications (3)

$

332,682

$

701,227

$

945,995

$

$

Capital adequacy

Shareholders' equity / assets

21.47

%

11.08

%

12.10

%

13.47

%

13.76

%

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

19.58

%

8.87

%

9.67

%

10.74

%

10.86

%

(1) Presented on an annualized basis.

(2) Includes unamortized premiums, net of unearned discounts and deferred fees.

(3) See Appendix G: COVID-19 Related Loan Modifications

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

As of

Dec 31, 2020 change from

(Unaudited, dollars in thousands)

Dec 31,
2020

Sep 30,
2020

Dec 31,
2019

Sep 30, 2020

Dec 31, 2019

ASSETS

? $

? %

? $

? %

Cash and due from banks

$

116,591

$

69,051

$

135,503

47,540

69

%

(18,912

)

(14

)

%

Short-term investments

1,937,479

2,259,033

227,099

(321,554

)

(14

)

%

1,710,380

753

%

Cash and cash equivalents

2,054,070

2,328,084

362,602

(274,014

)

(12

)

%

1,691,468

466

%

Securities held for trading

961

%

(961

)

(100

)

%

Available for sale securities

3,183,861

2,207,672

1,508,236

976,189

44

%

1,675,625

111

%

Total securities

3,183,861

2,207,672

1,509,197

976,189

44

%

1,674,664

111

%

Loans held for sale

1,140

4,649

26

(3,509

)

(75

)

%

1,114

4285

%

Loans:

Commercial and industrial

1,995,016

2,177,216

1,642,184

(182,200

)

(8

)

%

352,832

21

%

Commercial real estate

3,573,630

3,652,312

3,535,441

(78,682

)

(2

)

%

38,189

1

%

Commercial construction

305,708

297,508

273,774

8,200

3

%

31,934

12

%

Business banking

1,339,164

1,251,573

771,498

87,591

7

%

567,666

74

%

Total commercial loans

7,213,518

7,378,609

6,222,897

(165,091

)

(2

)

%

990,621

16

%

Residential real estate

1,370,957

1,373,237

1,428,630

(2,280

)

%

(57,673

)

(4

)

%

Consumer home equity

868,270

890,771

933,088

(22,501

)

(3

)

%

(64,818

)

(7

)

%

Other consumer

277,780

301,624

402,431

(23,844

)

(8

)

%

(124,651

)

(31

)

%

Total Loans

9,730,525

9,944,241

8,987,046

(213,716

)

(2

)

%

743,479

8

%

Allowance for loan losses

(113,031

)

(115,432

)

(82,297

)

2,401

(2

)

%

(30,734

)

37

%

Unamortized prem./disc. and def. fees

(23,536

)

(32,747

)

(5,565

)

9,211

(28

)

%

(17,971

)

323

%

Net Loans

9,593,958

9,796,062

8,899,184

(202,104

)

(2

)

%

694,774

8

%

Federal Home Loan Bank stock, at cost

8,805

8,805

9,027

%

(222

)

(2

)

%

Premises and equipment

49,398

50,539

57,453

(1,141

)

(2

)

%

(8,055

)

(14

)

%

Bank-owned life insurance

78,561

78,058

77,546

503

1

%

1,015

1

%

Goodwill and other intangibles, net

376,534

375,632

377,734

902

%

(1,200

)

%

Deferred income taxes, net

13,229

19,925

28,207

(6,696

)

(34

)

%

(14,978

)

(53

)

%

Prepaid expenses

148,680

92,473

61,336

56,207

61

%

87,344

142

%

Other assets

455,954

498,695

246,463

(42,741

)

(9

)

%

209,491

85

%

Total Assets

15,964,190

15,460,594

11,628,775

503,596

3

%

4,335,415

37

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Demand

4,910,794

6,312,479

3,517,447

(1,401,685

)

(22

)

%

1,393,347

40

%

Interest checking accounts

2,380,497

2,207,266

1,814,327

173,231

8

%

566,170

31

%

Savings accounts

1,256,736

1,217,898

971,119

38,838

3

%

285,617

29

%

Money market investment

3,348,898

3,315,198

2,919,360

33,700

1

%

429,538

15

%

Certificate of deposits

258,859

279,744

329,139

(20,885

)

(7

)

%

(70,280

)

(21

)

%

Total deposits

12,155,784

13,332,585

9,551,392

(1,176,801

)

(9

)

%

2,604,392

27

%

Borrowed funds:

Federal funds purchased

201,082

%

(201,082

)

(100

)

%

Federal Home Loan Bank advances

14,624

14,773

18,964

(149

)

(1

)

%

(4,340

)

(23

)

%

Escrow deposits of borrowers

13,425

14,664

15,349

(1,239

)

(8

)

%

(1,924

)

(13

)

%

Total borrowed funds

28,049

29,437

235,395

(1,388

)

(5

)

%

(207,346

)

(88

)

%

Other liabilities

352,305

385,200

241,835

(32,895

)

(9

)

%

110,470

46

%

Total Liabilities

12,536,138

13,747,222

10,028,622

(1,211,084

)

(9

)

%

2,507,516

25

%

Shareholders' equity:

Common stock

1,868

1,868

%

1,868

%

Additional paid-in capital

1,854,068

1,854,068

%

1,854,068

%

Unallocated ESOP common stock

(147,725

)

(147,725

)

%

(147,725

)

%

Retained earnings

1,665,607

1,709,669

1,644,000

(44,062

)

(3

)

%

21,607

1

%

Accumulated other comprehensive income
(AOCI), net of tax

54,234

3,703

(43,847

)

50,531

1365

%

98,081

(224

)

%

Total shareholders' equity

3,428,052

1,713,372

1,600,153

1,714,680

100

%

1,827,899

114

%

Total liabilities and shareholders' equity

15,964,190

15,460,594

11,628,775

503,596

3

%

4,335,415

37

%

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

Three months ended

Three months ended Dec 31, 2020 change from
three months ended

(Unaudited, dollars in thousands, except share data)

Dec 31, 2020

Sep 30,
2020

Dec 31,
2019

Sep 30, 2020

Dec 31, 2019

Interest and dividend income:

? $

? %

? $

? %

Interest and fees on loans

$

93,767

$

90,704

$

97,364

3,063

3

%

(3,597

)

(4

)

%

Taxable interest and dividends on available for sale securities

8,493

7,554

7,932

939

12

%

561

7

%

Non-taxable interest and dividends on available for sale securities

1,879

1,883

1,951

(4

)

%

(72

)

(4

)

%

Interest on federal funds sold and other short-term investments

584

372

720

212

57

%

(136

)

(19

)

%

Interest and dividends on trading securities

6

%

(6

)

(100

)

%

Total interest and dividend income

104,723

100,513

107,973

4,210

4

%

(3,250

)

(3

)

%

Interest expense:

Interest on deposits

1,070

1,727

6,115

(657

)

(38

)

%

(5,045

)

(83

)

%

Interest on borrowings

45

44

937

1

2

%

(892

)

(95

)

%

Total interest expense

1,115

1,771

7,052

(656

)

(37

)

%

(5,937

)

(84

)

%

Net interest income

103,608

98,742

100,921

4,866

5

%

2,687

3

%

Provision for allowance for credit losses

900

700

1,800

200

29

%

(900

)

(50

)

%

Net interest income after provision for credit losses

102,708

98,042

99,121

4,666

5

%

3,587

4

%

Noninterest income:

Insurance commissions

22,437

21,884

20,168

553

3

%

2,269

11

%

Service charges on deposit accounts

6,046

5,052

6,853

994

20

%

(807

)

(12

)

%

Trust and investment advisory fees

5,502

5,311

5,058

191

4

%

444

9

%

Debit card processing fees

2,749

2,721

2,666

28

1

%

83

3

%

Interest rate swap income (losses)

2,538

1,319

4,691

1,219

92

%

(2,153

)

(46

)

%

Income (losses) from investments held in rabbi trusts

5,535

3,800

3,164

1,735

46

%

2,371

75

%

(Losses) gains on trading securities, net

(1

)

(1

)

%

(1

)

%

Gains on sales of mortgage loans held for sale, net

3,334

2,219

342

1,115

50

%

2,992

875

%

Gains on sales of securities available for sale, net

3

3

%

3

%

Other

1,495

5,403

4,335

(3,908

)

(72

)

%

(2,840

)

(66

)

%

Total noninterest income

49,638

47,709

47,277

1,929

4

%

2,361

5

%

Noninterest expense:

Salaries and employee benefits

70,310

66,593

61,317

3,717

6

%

8,993

15

%

Office occupancy and equipment

8,198

8,294

10,592

(96

)

(1

)

%

(2,394

)

(23

)

%

Data processing

11,354

11,721

12,806

(367

)

(3

)

%

(1,452

)

(11

)

%

Professional services

5,307

5,510

4,750

(203

)

(4

)

%

557

12

%

Charitable contributions

91,288

3,040

91,288

%

88,248

2903

%

Marketing

2,823

1,943

3,266

880

45

%

(443

)

(14

)

%

Loan expenses

2,025

1,554

1,436

471

30

%

589

41

%

FDIC insurance

946

938

78

8

1

%

868

1113

%

Amortization of intangible assets

755

699

885

56

8

%

(130

)

(15

)

%

Other

6,163

12,565

7,449

(6,402

)

(51

)

%

(1,286

)

(17

)

%

Total noninterest expense

199,169

109,817

105,619

89,352

81

%

93,550

89

%

(Loss) Income before income tax (benefit) expense

(46,823

)

35,934

40,779

(82,757

)

(230

)

%

(87,602

)

(215

)

%

Income tax (benefit) expense

(2,761

)

7,429

9,541

(10,190

)

(137

)

%

(12,302

)

(129

)

%

Net (loss) income

(44,062

)

28,505

31,238

(72,567

)

(255

)

%

(75,300

)

(241

)

%

Share data:

Weighted average common shares outstanding

171,812,535

n.a.

n.a.

(Loss) earnings per share

$

(0.26

)

n.a.

n.a.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

Twelve months ended

(Unaudited, dollars in thousands, except share data)

Dec 31, 2020

Dec 31, 2019

Change

Interest and dividend income:

? $

? %

Interest and fees on loans

$

372,152

$

402,092

(29,940

)

(7

)

%

Taxable interest and dividends on available for sale securities

31,825

31,400

425

1

%

Non-taxable interest and dividends on available for sale securities

7,588

8,306

(718

)

(9

)

%

Interest on federal funds sold and other short-term investments

1,757

2,977

(1,220

)

(41

)

%

Interest and dividends on trading securities

6

242

(236

)

(98

)

%

Total interest and dividend income

413,328

445,017

(31,689

)

(7

)

%

Interest expense:

Interest on deposits

11,315

27,301

(15,986

)

(59

)

%

Interest on borrowings

762

6,452

(5,690

)

(88

)

%

Total interest expense

12,077

33,753

(21,676

)

(64

)

%

Net interest income

401,251

411,264

(10,013

)

(2

)

%

Provision for allowance for credit losses

38,800

6,300

32,500

516

%

Net interest income after provision for credit losses

362,451

404,964

(42,513

)

(10

)

%

Noninterest income:

Insurance commissions

94,495

90,587

3,908

4

%

Service charges on deposit accounts

21,560

27,043

(5,483

)

(20

)

%

Trust and investment advisory fees

21,102

19,653

1,449

7

%

Debit card processing fees

10,277

10,452

(175

)

(2

)

%

Interest rate swap (losses) income

(1,381

)

4,362

(5,743

)

(132

)

%

Income from investments held in rabbi trusts

10,337

9,866

471

5

%

(Losses) gains on trading securities, net

(4

)

1,297

(1,301

)

(100

)

%

Gains on sales of mortgage loans held for sale, net

7,066

795

6,271

789

%

Gains on sales of securities available for sale, net

288

2,016

(1,728

)

(86

)

%

Other

14,633

16,228

(1,595

)

(10

)

%

Total noninterest income

178,373

182,299

(3,926

)

(2

)

%

Noninterest expense:

Salaries and employee benefits

261,827

252,238

9,589

4

%

Office occupancy and equipment

33,796

36,458

(2,662

)

(7

)

%

Data processing

45,259

45,939

(680

)

(1

)

%

Professional services

18,902

15,958

2,944

18

%

Charitable contributions

95,272

12,905

82,367

638

%

Marketing

8,879

9,619

(740

)

(8

)

%

Loan expenses

6,727

4,593

2,134

46

%

FDIC insurance

3,734

1,878

1,856

99

%

Amortization of intangible assets

2,857

3,542

(685

)

(19

)

%

Other

27,670

29,554

(1,884

)

(6

)

%

Total noninterest expense

504,923

412,684

92,239

22

%

Income before income tax expense

35,901

174,579

(138,678

)

(79

)

%

Income tax expense

13,163

39,481

(26,318

)

(67

)

%

Net income

22,738

135,098

(112,360

)

(83

)

%

Share data:

Weighted average common shares outstanding

171,812,535

n.a.

Earnings per share

$

0.13

n.a.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

AVERAGE BALANCES, INTEREST, YIELDS AND RATES, AND NET INTEREST MARGIN

As of and for the three months ended

Dec 31, 2020

Sep 30, 2020

Dec 31, 2019

(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

$

7,265,156

$

73,289

4.01

%

$

7,314,805

$

69,127

3.76

%

$

6,179,761

$

70,751

4.54

%

Residential

1,367,073

11,641

3.39

%

1,390,719

12,269

3.51

%

1,438,677

13,368

3.69

%

Consumer

1,164,468

9,621

3.29

%

1,209,340

10,091

3.32

%

1,360,677

14,021

4.09

%

Total loans

9,796,697

94,551

3.84

%

9,914,864

91,487

3.67

%

8,979,115

98,140

4.34

%

Investment securities

2,627,679

10,945

1.66

%

1,712,928

10,007

2.32

%

1,455,386

10,482

2.86

%

Cash and other short-term
investments

2,291,118

584

0.10

%

1,462,047

372

0.10

%

173,906

720

1.64

%

Total interest earning
assets

14,715,494

106,080

2.87

%

13,089,839

101,866

3.10

%

10,608,407

109,342

4.09

%

Non-interest-earning assets

1,123,550

1,139,440

897,539

Total assets

$

15,839,044

$

14,229,279

$

11,505,946

Interest-bearing liabilities:

Deposits:

Savings

$

1,232,669

$

62

0.02

%

$

1,187,083

$

62

0.02

%

$

970,019

$

53

0.02

%

Interest checking

2,282,786

232

0.04

%

2,307,972

334

0.06

%

1,722,176

727

0.17

%

Money market

3,362,335

609

0.07

%

3,311,847

1,051

0.13

%

2,941,944

4,655

0.63

%

Time deposits

267,378

167

0.25

%

294,025

280

0.38

%

326,741

680

0.83

%

Total interest-bearing
deposits

7,145,168

1,070

0.06

%

7,100,927

1,727

0.10

%

5,960,880

6,115

0.41

%

Borrowings

25,529

45

0.70

%

25,478

44

0.69

%

231,668

937

1.60

%

Total interest-bearing
liabilities

7,170,697

1,115

0.06

%

7,126,405

1,771

0.10

%

6,192,548

7,052

0.45

%

Demand deposit accounts

5,167,221

5,034,474

3,474,922

Other non-interest-bearing
liabilities

376,197

362,073

226,909

Total liabilities

12,714,115

12,522,952

9,894,379

Shareholders' equity

3,124,929

1,706,327

1,611,567

Total liabilities and
shareholders' equity

$

15,839,044

$

14,229,279

$

11,505,946

Net interest income - FTE

$

104,965

$

100,095

$

102,290

Net interest rate spread (2)

2.81

%

3.00

%

3.64

%

Net interest-earning assets (3)

$

7,544,797

$

5,963,434

$

4,415,859

Net interest margin - FTE (4)

2.84

%

3.04

%

3.83

%

(1) Non-accrual loans are included in Loans.

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

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

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

(5) Presented on an annualized basis.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

AVERAGE BALANCES, INTEREST, YIELDS AND RATES, AND NET INTEREST MARGIN

As of and for twelve months ended

Dec 31, 2020

Dec 31, 2019

(Unaudited, dollars in
thousands)

Avg. Balance

Interest

Yield /
Cost

Avg. Balance

Interest

Yield /
Cost

Interest-earning assets:

Loans (1):

Commercial

$

7,014,044

$

281,816

4.02

%

$

6,089,410

$

291,055

4.78

%

Residential

1,400,907

49,767

3.55

%

1,439,845

53,736

3.73

%

Consumer

1,236,893

43,729

3.54

%

1,419,692

60,009

4.23

%

Total loans

9,651,844

375,312

3.89

%

8,948,947

404,800

4.52

%

Investment securities

1,826,121

41,730

2.29

%

1,435,719

42,494

2.96

%

Cash and other short-term
investments

1,288,714

1,758

0.14

%

144,856

2,977

2.06

%

Total interest earning
assets

12,766,679

418,800

3.28

%

10,529,522

450,271

4.28

%

Non-interest-earning assets

1,097,064

874,588

Total assets

$

13,863,743

$

11,404,110

Interest-bearing liabilities:

Deposits:

Savings

$

1,123,584

$

242

0.02

%

$

991,244

$

210

0.02

%

Interest checking

2,227,185

2,033

0.09

%

1,842,993

3,947

0.21

%

Money market

3,212,752

7,492

0.23

%

2,769,934

19,150

0.69

%

Time deposits

300,381

1,548

0.52

%

392,035

3,994

1.02

%

Total interest-bearing
deposits

6,863,902

11,315

0.16

%

5,996,206

27,301

0.46

%

Borrowings

72,101

762

1.06

%

291,413

6,452

2.21

%

Total interest-bearing
liabilities

6,936,003

12,077

0.17

%

6,287,619

33,753

0.54

%

Demand deposit accounts

4,535,066

3,369,375

Other non-interest-bearing
liabilities

352,518

203,925

Total liabilities

11,823,587

9,860,919

Shareholders' equity

2,040,156

1,543,191

Total liabilities and
shareholders' equity

$

13,863,743

$

11,404,110

Net interest income - FTE

$

406,723

$

416,518

Net interest rate spread (2)

3.11

%

3.74

%

Net interest-earning assets (3)

$

5,830,676

$

4,241,903

Net interest margin - FTE (4)

3.19

%

3.96

%

(1) Non-accrual loans are included in Loans.

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

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

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

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

ASSET QUALITY - NON-PERFORMING ASSETS (1)

As of

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

(Unaudited, dollars in thousands)

Non-accrual loans:

Commercial

$

30,059

$

28,968

$

31,273

$

38,054

$

34,093

Residential

6,815

7,419

11,693

5,594

5,598

Consumer

4,131

4,727

9,374

4,085

2,760

Total non-accrual loans

41,005

41,114

52,340

47,733

42,451

Accruing loans past due 90 days or more:

Commercial

1,959

3,384

2,802

1,345

1,315

Residential

279

326

244

Consumer

9

9

9

9

9

Total accruing loans past due 90 days or more

2,247

3,719

3,055

1,354

1,324

Total non-performing loans

43,252

44,833

55,395

49,087

43,775

Other real estate owned

40

40

40

Other non-performing assets:

Total non-performing assets

$

43,252

$

44,873

$

55,435

$

49,127

$

43,775

Total accruing troubled debt restructured loans

$

41,095

$

39,881

$

40,691

$

41,880

$

48,623

Total non-performing loans to total loans

0.45

%

0.45

%

0.56

%

0.54

%

0.49

%

Total non-performing assets to total assets

0.27

%

0.29

%

0.40

%

0.40

%

0.38

%

(1) Non-performing assets are comprised of nonperforming loans (“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. These properties are recorded at the lower of cost or fair value less estimated costs to sell on the date the Company obtains control.

EASTERN BANKSHARES, INC. AND SUBSIDIARIES

ASSET QUALITY - PROVISION, ALLOWANCE, AND NET CHARGE OFFS

Three months ended

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

(Unaudited, dollars in thousands)

Average total loans

$

9,796,697

$

9,914,731

$

9,875,110

$

9,016,223

$

8,979,115

Allowance for loan losses, beginning of the period

$

115,432

$

116,636

$

109,138

$

82,297

$

83,022

Charged-off loans:

Commercial and industrial

1,603

140

27

851

Commercial real estate

24

Commercial construction

Business banking

1,433

1,179

1,198

1,337

1,534

Residential real estate

Consumer home equity

79

22

473

14

Other consumer

713

1,077

15

533

541

Total charged-off loans

3,828

2,418

1,264

2,343

2,940

Recoveries on loans previously charged-off:

Commercial and industrial

92

306

58

322

210

Commercial real estate

220

4

5

1

2

Commercial construction

Business banking

47

91

27

127

112

Residential real estate

9

43

13

60

17

Consumer home equity

100

31

8

14

8

Other consumer

59

39

51

60

66

Total recoveries

527

514

162

584

415

Net loans charged-off (recoveries):

Commercial and industrial

1,511

(166

)

(31

)

(322

)

641

Commercial real estate

(220

)

(4

)

19

(1

)

(2

)

Commercial construction

Business banking

1,386

1,088

1,171

1,210

1,422

Residential real estate

(9

)

(43

)

(13

)

(60

)

(17

)

Consumer home equity

(21

)

(9

)

(8

)

459

6

Other consumer

654

1,038

(36

)

473

475

Total net loans charged-off

3,301

1,904

1,102

1,759

2,525

Provision for loan losses

900

700

8,600

28,600

1,800

Total allowance for loan losses, end of period

$

113,031

$

115,432

$

116,636

$

109,138

$

82,297

Net charge-offs to average total loans outstanding during this
period (1)

0.13

%

0.08

%

0.04

%

0.08

%

0.11

%

Allowance for loan losses as a percent of total loans

1.16

%

1.16

%

1.17

%

1.20

%

0.92

%

Allowance for loan losses as a percent of nonperforming loans

261.33

%

257.47

%

210.55

%

222.34

%

188.00

%

(1) 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 ."

Three Months Ended

(Unaudited, dollars in thousands, except share data)

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Net income (GAAP)

$

(44,062

)

$

28,505

$

29,850

$

8,445

$

31,238

Add:

Noninterest income components:

(Income) loss from investments held in rabbi trusts

(5,535

)

(3,800

)

(7,745

)

6,743

(3,164

)

(Gain) loss on sales of securities available for sale, net

(3

)

(163

)

(122

)

(Gain) loss on sale of other assets

(49

)

71

27

(29

)

(29

)

Noninterest expense components:

Rabbi trust employee benefit expense (income)

2,838

1,445

3,985

(3,479

)

1,554

Impairment charge on tax credit investments

3,189

7,590

Indirect initial public offering costs (1)

549

380

270

(Gain) loss on sale of other real estate owned

(61

)

(546

)

Merger and acquisition expenses

90

Stock donation to the Eastern Bank Charitable Foundation

91,287

Total impact of non-GAAP
adjustments

91,756

5,309

(3,516

)

3,383

(1,639

)

Less net tax benefit (expense) associated with non-GAAP adjustment (2)

16,082

1,492

(967

)

970

(279

)

Non-GAAP adjustments, net of tax

$

75,674

$

3,817

$

(2,549

)

$

2,413

$

(1,360

)

Operating net income (non-GAAP)

$

31,612

$

32,322

$

27,301

$

10,858

$

29,878

Weighted average common shares outstanding during the period:

Basic

171,812,535

Diluted

171,812,535

(Loss) earnings per share, basic

$

(0.26

)

n.a.

n.a.

n.a.

n.a.

(Loss) earnings per share, diluted

$

(0.26

)

n.a.

n.a.

n.a.

n.a.

Operating earnings per share, basic (non-GAAP)

$

0.18

n.a.

n.a.

n.a.

n.a.

Operating earnings per share, diluted (non-GAAP)

$

0.18

n.a.

n.a.

n.a.

n.a.

Return on average assets (3)

(1.11

)

%

0.80

%

0.88

%

0.29

%

1.08

%

Add:

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

(0.14

)%

(0.11

)%

(0.23

)%

0.23

%

(0.11

)%

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

%

%

%

%

%

(Gain) loss on sale of other assets (3)

%

%

%

%

%

Rabbi trust employee benefit expense (income) (3)

0.07

%

0.04

%

0.12

%

(0.12

)%

0.05

%

Impairment charge on tax credit investments (3)

0.08

%

0.21

%

%

%

%

Indirect initial public offering costs (1) (3)

%

0.02

%

0.01

%

0.01

%

%

(Gain) loss on sale of other real estate owned (3)

%

(0.02

)%

%

%

%

Merger and acquisition expenses (3)

%

%

%

%

%

Stock donation to the EBCF (3)

2.29

%

%

%

%

%

Less net tax benefit (expense) associated with non-GAAP
adjustment (2) (3)

0.40

%

0.04

%

(0.03

)%

0.03

%

(0.01

)%

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

0.79

%

0.90

%

0.81

%

0.38

%

1.03

%

Return on average shareholders' equity (3)

(5.61

)

%

6.65

%

7.11

%

2.08

%

7.69

%

Add:

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

(0.70

)%

(0.89

)%

(1.84

)%

1.66

%

(0.78

)%

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

%

%

(0.04

)%

(0.03

)%

%

(Gain) loss on sale of other assets (3)

(0.01

)%

0.02

%

0.01

%

(0.01

)%

(0.01

)%

Rabbi trust employee benefit expense (income) (3)

0.36

%

0.34

%

0.95

%

(0.86

)%

0.38

%

Impairment charge on tax credit investments (3)

0.41

%

1.77

%

%

%

%

Indirect initial public offering costs (1) (3)

%

0.13

%

0.09

%

0.07

%

%

(Gain) loss on sale of other real estate owned (3)

(0.01

)%

(0.13

)%

%

%

%

Merger and acquisition expenses (3)

%

%

%

%

%

Stock donation to the EBCF (3)

11.62

%

%

%

%

%

Less net tax benefit (expense) associated with non-GAAP
adjustment (2) (3)

2.05

%

0.35

%

(0.23

)%

0.24

%

(0.07

)%

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

4.02

%

7.54

%

6.51

%

2.67

%

7.35

%

(1) Reflects costs associated with the Company's initial public offering that are indirectly related to the offering and were not recorded as a reduction of capital.

(2) The net tax benefit (expense) associated with these items is determined by assessing whether each item is included or excluded from net taxable income and applying the Company's combined statutory tax rate only to those items included in net taxable income.  Additionally, the net tax benefit (expense) for the impairment charge of tax credit investment includes associated tax credit benefits.

(3) Ratios have been annualized.

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

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

Three Months Ended

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

(Unaudited, dollars in thousands)

Net interest income (GAAP)

$

103,608

$

98,742

$

98,755

$

100,146

$

100,921

Add:

Tax-equivalent adjustment (non-GAAP)

1,357

1,353

1,378

1,368

1,369

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

$

104,965

$

100,095

$

100,133

$

101,514

$

102,290

Noninterest income (GAAP)

$

49,638

$

47,709

$

47,657

$

33,369

$

47,277

Less:

Income (loss) from investments held in rabbi trusts

5,535

3,800

7,745

(6,743

)

3,164

Gain (loss) on sales of securities available for sale, net

3

163

122

Gain (loss) on sale of other assets

49

(71

)

(27

)

29

29

Noninterest income on an operating basis (non-GAAP)

$

44,051

$

43,980

$

39,776

$

39,961

$

44,084

Noninterest expense (GAAP)

$

199,169

$

109,817

$

100,765

$

95,172

$

105,619

Less:

Rabbi trust employee benefit expense (income)

2,838

1,445

3,985

(3,479

)

1,554

Impairment charge on tax credit investments

3,189

7,590

Indirect initial public offering costs (1)

549

380

270

(Gain) loss on sale of other real estate owned

(61

)

(546

)

Merger and acquisition expenses

90

Stock donation to the Eastern Bank Charitable Foundation

91,287

Noninterest expense on an operating basis (non-GAAP)

$

101,826

$

100,779

$

96,400

$

98,381

$

104,065

Total revenue (GAAP)

$

153,246

$

146,451

$

146,412

$

133,515

$

148,198

Total operating revenue (non-GAAP)

$

149,016

$

144,075

$

139,909

$

141,475

$

146,374

Efficiency ratio (GAAP)

129.97

%

74.99

%

68.82

%

71.28

%

71.27

%

Operating efficiency ratio (non-GAAP)

68.33

%

69.95

%

68.90

%

69.54

%

71.10

%

Noninterest income / total revenue (GAAP)

32.39

%

32.58

%

32.55

%

24.99

%

31.90

%

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

29.56

%

30.53

%

28.43

%

28.25

%

30.12

%

(1) Reflects costs associated with the Company's initial public offering that are indirectly related to the offering and were not recorded as a reduction of capital.

APPENDIX C: Reconciliation of Non-GAAP Capital Metrics

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

As of

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

(Unaudited, dollars in thousands, except share
data)

Tangible shareholders' equity:

Total shareholders' equity (GAAP)

$

3,428,052

$

1,713,372

$

1,693,630

$

1,662,734

$

1,600,153

Less: Goodwill and other intangibles

376,534

375,632

376,331

377,033

377,734

Tangible shareholders' equity (non-GAAP)

3,051,518

1,337,740

1,317,299

1,285,701

1,222,419

Tangible assets:

Total assets (GAAP)

15,964,190

15,460,594

13,996,523

12,343,754

11,628,775

Less: Goodwill and other intangibles

376,534

375,632

376,331

377,033

377,734

Tangible assets (non-GAAP)

$

15,587,656

$

15,084,962

$

13,620,192

$

11,966,721

$

11,251,041

Shareholders' equity to assets ratio (GAAP)

21.5

%

11.1

%

12.1

%

13.5

%

13.8

%

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

19.6

%

8.9

%

9.7

%

10.7

%

10.9

%

Common shares outstanding

186,758,154

Book value per share (GAAP)

$

18.36

n.a.

n.a.

n.a.

n.a.

Tangible book value per share (non-GAAP)

$

16.34

n.a.

n.a.

n.a.

n.a.

APPENDIX D: Reconciliation of Non-GAAP Credit Metrics

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

As of

(Unaudited, dollars in thousands)

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Total loans excluding PPP loans:

Total loans (GAAP)

$

9,706,989

$

9,911,494

$

9,979,616

$

9,080,743

$

8,981,481

Less: PPP loans

1,007,487

1,098,883

1,072,312

Total loans excluding PPP loans (non-
GAAP)

$

8,699,502

$

8,812,611

$

8,907,304

$

9,080,743

$

8,981,481

Total nonperforming loans (NPLs) (GAAP)

$

43,252

$

44,833

$

55,395

$

49,087

$

43,775

Total NPLs / total loans (GAAP)

0.45

%

0.45

%

0.56

%

0.54

%

0.49

%

Total NPLs / total loans (excl. PPP loans) (non-
GAAP)

0.50

%

0.51

%

0.62

%

0.54

%

0.49

%

Allowance for loan losses (ALLL) (GAAP)

$

113,031

$

115,432

$

116,636

$

109,138

$

82,297

ALLL / total loans (GAAP)

1.16

%

1.16

%

1.17

%

1.20

%

0.92

%

ALLL / total loans (excl. PPP loans) (non-
GAAP)

1.30

%

1.31

%

1.31

%

1.20

%

0.92

%

As of and for the three months ended

(Unaudited, dollars in thousands)

Dec 31, 2020

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Average total loans excluding PPP Loans:

Average total loans (GAAP)

$

9,796,697

$

9,914,731

$

9,875,110

$

9,016,223

$

8,979,115

Less: Average PPP loans

1,076,155

1,091,464

818,665

Average total loans excluding PPP loans
(non-GAAP)

$

8,720,542

$

8,823,267

$

9,056,445

$

9,016,223

$

8,979,115

Total net loans charged-off (NCOs) (GAAP)

$

3,301

$

1,904

$

1,102

$

1,759

$

2,525

NCOs / Average total loans (GAAP) (1)

0.13

%

0.08

%

0.04

%

0.08

%

0.11

%

NCOs / Average total loans (excl. PPP loans)
(non-GAAP) (1)

0.15

%

0.09

%

0.05

%

0.08

%

0.11

%

(1) Presented on an annualized basis

Appendix E: Reconciliation of Non-GAAP Core Margin

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

As of and for the three months ended

Dec 31, 2020

Sep 30, 2020

(Unaudited, dollars in
thousands)

Volume

Interest

Margin Impact
(1)

Volume

Interest

Margin Impact
(1)

Reported total average
interest earnings assets, net
interest income, and net
interest margin (2)

$

14,715,494

$

104,965

2.84

%

$

13,089,839

$

100,095

3.04

%

Non-GAAP adjustments:

PPP loan volume earning 1%

(1,076,155

)

(2,741

)

0.14

%

(1,091,464

)

(2,795

)

0.18

%

SBA PPP loan fee accretion,
net of deferred origination cost
amortization

(6,102

)

(0.16

)

%

(4,125

)

(0.13

)

%

Excess cash (3)

(1,996,808

)

(502

)

0.43

%

(1,200,250

)

(302

)

0.30

%

Deferred loan fee income
adjustment

(3,774

)

(0.10

)

%

%

Core margin (Non-GAAP) (4)

$

11,642,531

$

91,846

3.14

%

$

10,798,125

$

92,873

3.42

%

Core margin change from prior
quarter

(0.28

)

%

(0.09

)

%

Jun 30, 2020

Mar 31, 2020

Volume

Interest

Margin Impact
(1)

Volume

Interest

Margin Impact
(1)

Reported total average
interest earnings assets, net
interest income, and net
interest margin (2)

$

12,479,343

$

100,137

3.23

%

$

10,757,076

$

101,513

3.80

%

Non-GAAP adjustments:

PPP loan volume earning 1%

(818,665

)

(2,175

)

0.15

%

%

SBA PPP loan fee accretion,
net of deferred origination cost
amortization

(3,655

)

(0.12

)

%

%

Excess cash (3)

(898,745

)

(223

)

0.24

%

(25,298

)

(54

)

0.01

%

Deferred loan fee income
adjustment

%

%

Core margin (Non-GAAP) (4)

$

10,761,933

$

94,084

3.52

%

$

10,731,778

$

101,459

3.80

%

Core margin change from prior
quarter

(0.29

)

%

(1) Presented on an annualized basis.

(2) Presented on an fully taxable equivalent basis.

(3) Cash above 2% of average total earning assets at yield of 10, 10, 10, and 86 basis points in quarters four, three, two, and one, respectively.

(4) Core margin is the margin that results from the combined volume and interest adjustments taken together.

APPENDIX F: Commercial Loan Portfolio Exposure to High-risk Industries

High-risk industries are those industries that the Company believes will likely experience the most adverse effects of COVID-19.

As of December 31, 2020

Industry

Loan balance (Dollars
in thousands)

Balance as a percent
of total loans

COVID-19
modification as a
percent of loan type

Retail (1)

$

496,358

5.1

%

2.1

%

Restaurants

197,388

2.0

%

12.7

%

Hotels

178,696

1.8

%

51.4

%

Construction contractors financing

89,466

0.9

%

1.0

%

Auto dealerships

79,486

0.8

%

%

Other high risk

85,132

0.9

%

2.7

%

All impacted industries total

1,126,526

11.6

%

11.6

%

Remaining commercial and business banking

6,086,992

62.6

%

2.8

%

Total Commercial and business banking

7,213,518

74.1

%

4.2

%

All Other Loans

2,517,007

25.9

%

1.3

%

Total

$

9,730,525

100.0

%

3.4

%

(1) The retail segment contains all retail commercial real estate loans and non-essential commercial and industrial retail loans.

APPENDIX G: COVID-19 Related Loan Modifications

Total COVID-19 Modifications
as of June 30, 2020

Remaining COVID-19
Modifications as of September
30, 2020 (1)

Remaining COVID-19
Modifications as of December
31, 2020 (1)

(Dollars in thousands)

Total
Modifications

% of Total Loan
Balance

Remaining
Modifications

% of Total Loan
Balance

Remaining
Modifications

% of Total Loan
Balance

Portfolio

Commercial and
industrial

$

157,384

6.9

%

$

99,630

4.6

%

$

34,076

1.7

%

Commercial real estate

546,002

15.2

%

414,233

11.3

%

231,794

6.5

%

Commercial construction

12,890

4.6

%

13,330

4.5

%

10,987

3.6

%

Business Banking

106,886

8.7

%

64,369

5.1

%

23,434

1.8

%

Residential real estate

92,775

6.6

%

95,260

6.9

%

26,772

2.0

%

Consumer home equity

18,603

2.1

%

10,093

1.1

%

3,432

0.4

%

Other Consumer

11,455

3.4

%

4,312

1.4

%

2,187

0.8

%

Total

$

945,995

9.5

%

$

701,227

7.1

%

$

332,682

3.4

%

(1) Remaining COVID-19 modifications reflect those loans which underwent a modification and have not yet resumed payment. The Company defines a modified loan to have resumed payment if it is one month past the modification end date and not more than 30 days past due.

APPENDIX H: Shareholders’ Equity Roll-forward Analysis

As of

Dec 31, 2020 change from

Dec 31, 2020

Sep 30, 2020

Sep 30, 2020

(Unaudited, dollars in thousands, except per share amounts)

?

? per share

Common stock

$

1,868

$

$

1,868

$

0.01

Additional paid in capital

1,854,068

1,854,068

9.93

Unallocated ESOP common stock

(147,725

)

(147,725

)

(0.79

)

Retained earnings

1,665,607

1,709,669

(44,062

)

(0.24

)

AOCI, net of tax - available for sale securities

45,672

43,956

1,716

0.01

AOCI, net of tax - pension

(21,253

)

(76,164

)

54,911

0.29

AOCI, net of tax - cash flow hedge

29,815

35,911

(6,096

)

(0.03

)

Total shareholders' equity:

$

3,428,052

$

1,713,372

$

1,714,680

$

9.18

Less: Goodwill and other intangibles

376,534

375,632

902

Tangible shareholders' equity (non-GAAP)

$

3,051,518

$

1,337,740

$

1,713,778

$

9.18

Common shares outstanding

186,758,154

Per share:

Common stock

$

0.01

n.a.

Additional paid in capital

9.93

n.a.

Unallocated ESOP common stock

(0.79

)

n.a.

Retained earnings

8.92

n.a.

AOCI, net of tax - available for sale securities

0.24

n.a.

AOCI, net of tax - pension

(0.11

)

n.a.

AOCI, net of tax - cash flow hedge

0.16

n.a.

Total shareholders' equity:

$

18.36

n.a.

Less: Goodwill and other intangibles

2.02

n.a.

Tangible shareholders' equity (non-GAAP)

$

16.34

n.a.

View source version on businesswire.com: https://www.businesswire.com/news/home/20210128006223/en/

Investors

Jillian Belliveau
Eastern Bankshares, Inc.
InvestorRelations@easternbank.com
781-598-7920

Media

Andrea Goodman
Eastern Bank
a.goodman@easternbank.com
781-598-7847

Stock Information

Company Name: Eastern Bankshares Inc.
Stock Symbol: EBC
Market: NASDAQ
Website: easternbank.com

Menu

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

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