Home
Hanover Bancorp Inc
Hanover Bancorp, Inc. Reports First Quarter 2025 Results Highlighted by Accelerated Margin Expansion, Improved Credit Quality Metrics & Successful Core Banking System Conversion
Business
Apr 23 2025
33 min read

Hanover Bancorp, Inc. Reports First Quarter 2025 Results Highlighted by Accelerated Margin Expansion, Improved Credit Quality Metrics & Successful Core Banking System Conversion

news images

First Quarter Performance Highlights

  • Net Income: Net income for the quarter ended March 31, 2025 totaled $1.5 million or $0.20 per diluted share (including Series A preferred shares). Adjusted (non-GAAP) net income (excluding core system conversion expenses of $2.6 million, net of tax) increased to $4.1 million or $0.55 per diluted share for the quarter ended March 31, 2025.

  • Net Interest Income: Net interest income was $14.6 million for the quarter ended March 31, 2025, an increase of $0.8 million or 5.95% from the quarter ended December 31, 2024 and $1.7 million, or 13.10% from the quarter ended March 31, 2024.

  • Net Interest Margin Expansion: The Company’s net interest margin during the quarter ended March 31, 2025 increased to 2.68% from 2.53% in the quarter ended December 31, 2024 and 2.41% in the quarter ended March 31, 2024.

  • Strong Liquidity Position: At March 31, 2025, undrawn liquidity sources, which include cash and unencumbered securities and secured and unsecured funding capacity, totaled $679.0 million, or approximately 322% of uninsured deposit balances. Insured and collateralized deposits, which include municipal deposits, accounted for approximately 89% of total deposits at March 31, 2025.

  • Demand Deposits: Demand deposits increased $12.6 million or 6.23% from March 31, 2024 and $3.9 million or 1.85% from December 31, 2024.

  • Loan Diversification Strategy: The Company continues to actively manage its Multi-Family and Commercial Real Estate portfolios which resulted in a reduction in the commercial real estate concentration ratio to 369% of capital at March 31, 2025 from 385% at December 31, 2024 and 416% at March 31, 2024. The Company continues to focus loan growth primarily in residential loan products originated for sale to specific buyers in the secondary market, C&I and SBA loans. The Company will selectively explore Commercial Real Estate opportunities with an emphasis on relationship based Commercial Real Estate lending.

  • Asset Quality: At March 31, 2025, the Bank’s asset quality improved with non-performing loans decreasing 28.5% to $11.7 million, representing 0.60% of the total loan portfolio, while the allowance for credit losses increased to 1.17% of total loans.

  • Tangible Book Value Per Share: Tangible book value per share (including Series A preferred shares) was $23.62 at March 31, 2025 (inclusive of one-time core system conversion expenses of $2.6 million, net of tax, or $0.34 per share) compared to $23.86 at December 31, 2024.

  • Technology & Rebranding: The Company completed its core processing system conversion to FIS Horizon in February 2025. This conversion, coupled with our recently revealed refreshed corporate logo, exemplifies our momentum towards a more technologically advanced, modern and digitally forward-thinking bank.

  • Quarterly Cash Dividend: The Company’s Board of Directors approved a $0.10 per share cash dividend on both common and Series A preferred shares payable on May 14, 2025 to stockholders of record on May 7, 2025.

MINEOLA, N.Y., April 23, 2025 (GLOBE NEWSWIRE) -- Hanover Bancorp, Inc. (“Hanover” or “the Company” – NASDAQ: HNVR), the holding company for Hanover Community Bank (“the Bank”), today reported results for the quarter ended March 31, 2025 and the declaration of a $0.10 per share cash dividend on both common and Series A preferred shares payable on May 14, 2025 to stockholders of record on May 7, 2025.

Earnings Summary for the Quarter Ended March 31, 2025

The Company reported net income for the quarter ended March 31, 2025 of $1.5 million or $0.20 per diluted share (including Series A preferred shares), versus $4.1 million or $0.55 per diluted share (including Series A preferred shares) in the quarter ended March 31, 2024. The Company recorded adjusted (non-GAAP) net income (excluding core system conversion expenses of $2.6 million, net of tax) of $4.1 million or $0.55 per diluted share in the quarter ended March 31, 2025, versus net income of $4.1 million or $0.55 per diluted share in the comparable 2024 quarter (which included no adjustments). Returns on average assets, average stockholders’ equity and average tangible equity were 0.27%, 3.11% and 3.45%, respectively, for the quarter ended March 31, 2025, versus 0.74%, 8.70% and 9.71%, respectively, for the comparable quarter of 2024. Adjusted (non-GAAP) returns, exclusive of core system conversion expenses on average assets, average stockholders’ equity and average tangible equity were 0.73%, 8.36% and 9.27%, respectively, in the quarter ended March 31, 2025, versus 0.74%, 8.70% and 9.71%, respectively, in the comparable quarter of 2024.

While net interest income and non-interest income increased during the quarter ended March 31, 2025 compared to the quarter ended March 31, 2024, these were partially offset by increases in provision for credit losses and non-interest expenses, particularly compensation and benefits and the one-time core system conversion expenses. The increase in compensation and benefits expense in the first quarter of 2025 versus the comparable 2024 quarter was primarily related to lower deferred loan origination costs partially offset by lower incentive compensation expense resulting from reduced lending activity. The Company’s effective tax rate decreased to 13.8% in the first quarter of 2025 from 24.9% both in the linked quarter and the comparable 2024 quarter due to the tax impact of the windfall benefit from expiring stock options that were exercised and vested restricted stock. We expect a normalized run rate of 25.0% for the remainder of the year.

Net interest income was $14.6 million for the quarter ended March 31, 2025, an increase of $1.7 million, or 13.10% from the comparable 2024 quarter due to improvement of the Company’s net interest margin to 2.68% in the 2025 quarter from 2.41% in the comparable 2024 quarter. The yield on interest earning assets decreased to 6.01% in the 2025 quarter from 6.03% in the comparable 2024 quarter, a decrease of 2 basis points that was partially offset by a 32 basis point decrease in the cost of interest-bearing liabilities to 4.01% in 2025 from 4.33% in the first quarter of 2024. Net interest income on a linked quarter basis increased $0.8 million or 5.95%, due to a 15 basis point increase in net interest margin resulting from a 23 basis point decrease in cost of interest-bearing liabilities, partially offset by a 5 basis point decrease on yield on interest earning assets. The increase in the net interest margin was a result of the late 2024 reductions in the Fed Funds effective rate and the liability sensitive nature of the Bank’s balance sheet.

Michael P. Puorro, Chairman and Chief Executive Officer, commented on the Company’s quarterly results: “We are pleased with our first quarter performance which reflected sizable improvements in Net Interest Income and Net Interest Margin that drove stronger adjusted ROTE and ROA for the period. Specifically, NII increased from $13.8 million to $14.6 million and NIM from 2.53% to 2.68%, resulting in adjusted ROTE of 9.27% and ROA of 0.73%, confirming a trend away from the restrictive environment of the last couple of years. Building on this positive momentum were improved credit metrics and the completion of our core banking system conversion, a significant achievement that is expected to deliver tangible operational efficiencies and customer benefits while enhancing our commitment to digital banking. In addition to the core banking system conversion, we recently announced our new logo which is representative of our focus on innovation and a digital forward strategy. Moving forward, we remain committed to disciplined development of our core business verticals which include niche residential, SBA and C&I lending. Further, we look forward to a more favorable banking environment and the upcoming potential qualification for the Russell 2000, which should increase institutional ownership and enhance the liquidity of our stock.”

Balance Sheet Highlights

Total assets at March 31, 2025 were $2.29 billion versus $2.31 billion at December 31, 2024. Total securities available for sale at March 31, 2025 were $93.2 million, an increase of $9.4 million from December 31, 2024, primarily driven by growth in collateralized mortgage obligations, collateralized loan obligations and corporate bonds.

Total deposits at March 31, 2025 were $1.94 billion, a decrease of $17.8 million or 0.91%, compared to $1.95 billion at December 31, 2024. Total deposits increased $19.2 million or 1.00% from March 31, 2024. Demand deposits increased $12.6 million or 6.23% from March 31, 2024. Our loan to deposit ratio improved to 101% at March 31, 2025 from 102% at December 31, 2024.

The Company had $517.1 million in total municipal deposits at March 31, 2025, at a weighted average rate of 3.71% versus $509.3 million at a weighted average rate of 3.72% at December 31, 2024 and $576.3 million at a weighted average rate of 4.65% at March 31, 2024. The Company’s municipal deposit program is built on long-standing relationships developed in the local marketplace. This core deposit business will continue to provide a stable source of funding for the Company’s lending products at costs lower than those of consumer deposits and market-based borrowings. The Company continues to broaden its municipal deposit base and currently services 40 customer relationships.

Total borrowings at March 31, 2025 were $107.8 million, with a weighted average rate and term of 4.11% and 20 months, respectively. At March 31, 2025 and December 31, 2024, the Company had $107.8 million of term FHLB advances outstanding. The Company had no FHLB overnight borrowings outstanding at March 31, 2025 and December 31, 2024. The Company had no borrowings outstanding under lines of credit with correspondent banks at March 31, 2025 and December 31, 2024.

Stockholders’ equity was $196.6 million at both March 31, 2025 and December 31, 2024. Retained earnings increased by $0.8 million due primarily to net income of $1.5 million for the quarter ended March 31, 2025, which was offset by $0.7 million of dividends declared. The accumulated other comprehensive loss at March 31, 2025 was 0.71% of total equity and was comprised of a $0.9 million after tax net unrealized loss on the investment portfolio and a $0.5 million after tax net unrealized loss on derivatives. Tangible book value per share (including Series A preferred shares) was $23.62 at March 31, 2025 (inclusive of one-time core system conversion expenses of $2.6 million, net of tax, or $0.34 per share) compared to $23.86 at December 31, 2024.

Loan Portfolio

For the three months ended March 31, 2025, the Bank’s loan portfolio decreased $24.9 million to $1.96 billion from December 31, 2024. The decrease resulted primarily from the ongoing management of our commercial real estate and multifamily loan concentrations. At March 31, 2025, the Company’s residential loan portfolio (including home equity) amounted to $733.6 million, with an average loan balance of $486 thousand and a weighted average loan-to-value ratio of 57%. Commercial real estate (including construction) and multifamily loans totaled $1.06 billion at March 31, 2025, with an average loan balance of $1.5 million and a weighted average loan-to-value ratio of 59%. As will be discussed below, approximately 37% of the multifamily portfolio is subject to rent regulation. The Company’s commercial real estate concentration ratio continues to improve, decreasing to 369% of capital at March 31, 2025 from 385% at December 31, 2024 and 416% at March 31, 2024, with loans secured by office space accounting for 2.23% of the total loan portfolio and totaling $43.8 million at March 31, 2025. The Company’s loan pipeline with executed term sheets at March 31, 2025 is approximately $255.0 million, with approximately 92% being niche-residential, conventional C&I and SBA lending opportunities.

The Bank remains focused on expanding its core verticals and continues to originate loans for its portfolio and for sale in the secondary market under its residential flow origination program. Of the $48.8 million in closed residential loans originated in the quarter ended March 31, 2025, $27.6 million were originated for the Bank’s portfolio and reflected a weighted average yield of 6.64% before origination and other fees, which average 50-100 bps per loan, and a weighted average LTV of 58%. The remaining $21.2 million of closed loans were originated for sale in the secondary market. During the quarter ended March 31, 2025, the Company sold $18.3 million of residential loans under its flow origination program and recorded gains on sale of loans held-for-sale of $0.4 million with a premium of 2.38%.

During the quarters ended March 31, 2025 and 2024, the Company sold approximately $23.4 million and $26.7 million, respectively, in government guaranteed SBA loans and recorded gains on sale of loans held-for-sale of $1.9 million and $2.5 million, respectively. SBA loan originations and gains on sale were lower due to a combination of factors, including: lower than expected loan sale premiums due, we believe, to first quarter market turmoil; delays in loan closings resulting from the impact of administrative changes to SBA Standard Operating Procedures; and the inability of certain loans to close because of delays by state regulatory agencies in issuing permit approvals to certain borrowers. As we enter the second quarter of 2025, we expect to navigate these factors and to increase the volume of origination and loan sale activity throughout the year. The Bank concluded the first quarter of 2025 with C&I loan originations of approximately $16.8 million. Based on its existing pipeline, the Bank expects C&I lending and deposit activity to grow as the year progresses.

Commercial Real Estate Statistics

A significant portion of the Bank’s commercial real estate portfolio consists of loans secured by Multi-Family and CRE-Investor owned real estate that are predominantly subject to fixed interest rates for an initial period of 5 years. The Bank’s exposure to Land/Construction loans is minor at $8.0 million, all at floating interest rates. As shown below, 31% of the loan balances in these combined portfolios will either have a rate reset or mature in 2025 and 2026, with another 56% with rate resets or maturing in 2027.

Multi-Family Market Rent Portfolio Fixed Rate Reset/Maturity Schedule

 

Multi-Family Stabilized Rent Portfolio Fixed Rate Reset/Maturity Schedule

Calendar Period

 

# Loans

 

Total O/S ($000's omitted)

 

Avg O/S ($000's omitted)

 

Avg Interest Rate

 

Calendar Period

 

# Loans

 

Total O/S ($000's omitted)

 

Avg O/S ($000's omitted)

 

Avg Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

10

 

$

16,321

 

$

1,632

 

4.45

%

 

2025

 

10

 

$

17,025

 

$

1,703

 

5.03

%

2026

 

36

 

 

117,886

 

 

3,275

 

3.66

%

 

2026

 

20

 

 

42,549

 

 

2,127

 

3.67

%

2027

 

70

 

 

174,601

 

 

2,494

 

4.29

%

 

2027

 

53

 

 

123,668

 

 

2,333

 

4.22

%

2028

 

16

 

 

21,382

 

 

1,336

 

6.20

%

 

2028

 

13

 

 

10,914

 

 

839

 

7.17

%

2029

 

6

 

 

4,929

 

 

821

 

7.70

%

 

2029

 

4

 

 

4,328

 

 

1,082

 

6.38

%

2030+

 

2

 

 

171

 

 

85

 

6.00

%

 

2030+

 

4

 

 

1,129

 

 

282

 

6.02

%

Fixed Rate

 

140

 

 

335,290

 

 

2,395

 

4.61

%

 

Fixed Rate

 

104

 

 

199,613

 

 

1,919

 

4.39

%

Floating Rate

 

2

 

 

749

 

 

375

 

9.50

%

 

Floating Rate

 

 

 

 

 

 

%

Total

 

142

 

$

336,039

 

$

2,366

 

4.26

%

 

Total

 

104

 

$

199,613

 

$

1,919

 

4.39

%


CRE Investor Portfolio Fixed Rate Reset/Maturity Schedule

Calendar Period

 

# Loans

 

Total O/S ($000's omitted)

 

Avg O/S ($000's omitted)

 

Avg Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

29

 

$

23,092

 

$

796

 

6.13

%

2026

 

33

 

 

41,668

 

 

1,263

 

4.84

%

2027

 

90

 

 

162,557

 

 

1,806

 

5.03

%

2028

 

30

 

 

31,763

 

 

1,059

 

6.64

%

2029

 

4

 

 

2,353

 

 

588

 

7.03

%

2030+

 

13

 

 

7,967

 

 

613

 

6.49

%

Fixed Rate

 

199

 

 

269,400

 

 

1,354

 

5.35

%

Floating Rate

 

5

 

 

19,074

 

 

3,815

 

8.73

%

Total CRE-Inv.

 

204

 

$

288,474

 

$

1,414

 

5.57

%


Rental breakdown of Multi-Family portfolio

The table below segments our portfolio of loans secured by Multi-Family properties based on rental terms and location. As shown below, 63% of the combined portfolio is secured by properties subject to free market rental terms, which is the dominant tenant type. Both the Market Rent and Stabilized Rent segments of our portfolio present very similar average borrower profiles. The portfolio is primarily located in the New York City boroughs of Brooklyn, the Bronx and Queens.

Multi-Family Loan Portfolio - Loans by Rent Type

Rent Type

 

# of Notes

 

Outstanding Loan Balance

 

% of Total Multi-Family

 

Avg Loan Size

 

LTV

 

Current DSCR

 

Avg # of Units

 

 

 

 

 

($000's omitted)

 

 

 

 

($000's omitted)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market

 

142

 

$

336,039

 

63

%

$

2,366

 

61.5

%

1.41

 

11

 

Location

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan

 

7

 

$

10,299

 

2

%

$

1,471

 

49.6

%

1.88

 

14

 

Other NYC

 

93

 

$

244,552

 

46

%

$

2,630

 

61.2

%

1.40

 

9

 

Outside NYC

 

42

 

$

81,188

 

15

%

$

1,933

 

64.2

%

1.36

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

104

 

$

199,613

 

37

%

$

1,919

 

62.1

%

1.42

 

12

 

Location

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan

 

6

 

$

8,843

 

2

%

$

1,474

 

44.2

%

1.58

 

17

 

Other NYC

 

86

 

$

171,852

 

32

%

$

1,998

 

62.8

%

1.41

 

11

 

Outside NYC

 

12

 

$

18,918

 

3

%

$

1,576

 

64.1

%

1.49

 

16

 


Office Property Exposure

The Bank’s exposure to the Office market is minor. Loans secured by office space accounted for 2.23% of the total loan portfolio with a total balance of $43.8 million, of which less than 1% is located in Manhattan. The pool has a 2.32x weighted average DSCR, a 53% weighted average LTV and less than $353,000 of exposure in Manhattan.

Asset Quality and Allowance for Credit Losses

At March 31, 2025, the Bank’s asset quality metrics improved with non-performing loans totaling $11.7 million compared to non-performing loans of $16.4 million at December 31, 2024, a decrease of $4.7 million. This decrease resulted primarily from the contracted sale of non-performing loans totaling $5.0 million, net of a $0.3 million charge-off, during the quarter. At March 31, 2025 non-performing loans were 0.60% of total loans outstanding versus 0.82% at December 31, 2024.

During the first quarter of 2025, the Bank recorded a provision for credit losses expense of $0.6 million. The March 31, 2025 allowance for credit losses was $22.9 million versus $22.8 million at December 31, 2024. The allowance for credit losses as a percentage of total loans was 1.17% at March 31, 2025 and 1.15% at December 31, 2024.

Net Interest Margin

The Bank’s net interest margin increased to 2.68% for the quarter ended March 31, 2025 compared to 2.53% in the quarter ended December 31, 2024 and 2.41% in the quarter ended March 31, 2024 due to the recent reductions in the Fed Funds effective rate and the liability sensitive nature of the Bank’s balance sheet.

About Hanover Community Bank and Hanover Bancorp, Inc.

Hanover Bancorp, Inc. (NASDAQ: HNVR), is the bank holding company for Hanover Community Bank, a community commercial bank focusing on highly personalized and efficient services and products responsive to client needs. Management and the Board of Directors are comprised of a select group of successful local businesspeople who are committed to the success of the Bank by knowing and understanding the metro-New York area’s financial needs and opportunities. Backed by state-of-the-art technology, Hanover offers a full range of financial services. Hanover offers a complete suite of consumer, commercial, and municipal banking products and services, including multi-family and commercial mortgages, residential loans, business loans and lines of credit. Hanover also offers its customers access to 24-hour ATM service with no fees attached, free checking with interest, telephone banking, advanced technologies in mobile and internet banking for our consumer and business customers, safe deposit boxes and much more. The Company’s corporate administrative office is located in Mineola, New York where it also operates a full-service branch office along with additional branch locations in Garden City Park, Hauppauge, Forest Hills, Flushing, Sunset Park, Rockefeller Center and Chinatown, New York, and Freehold, New Jersey, with a new branch opening in Port Jefferson, New York in mid 2025.

Hanover Community Bank is a member of the Federal Deposit Insurance Corporation and is an Equal Housing/Equal Opportunity Lender. For further information, call (516) 548-8500 or visit the Bank’s website at www.hanoverbank.com.

Non-GAAP Disclosure

This discussion, including the financial statements attached thereto, includes non-GAAP financial measures which include the Company’s adjusted net income, adjusted basic and diluted earnings per share, adjusted return on average assets, adjusted return on average equity, tangible common equity (“TCE”) ratio, TCE, tangible assets, tangible book value per share, return on average tangible equity and efficiency ratio. A non-GAAP financial measure is a numerical measure of historical or future performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). The Company’s management believes that the presentation of non-GAAP financial measures provides both management and investors with a greater understanding of the Company’s operating results and trends in addition to the results measured in accordance with GAAP, and provides greater comparability across time periods. While management uses non-GAAP financial measures in its analysis of the Company’s performance, this information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with U.S. GAAP or considered to be more important than financial results determined in accordance with U.S. GAAP. The Company’s non-GAAP financial measures may not be comparable to similarly titled measures used by other financial institutions.

With respect to the calculations of and reconciliations of adjusted net income, TCE, tangible assets, TCE ratio and tangible book value per share, reconciliations to the most comparable U.S. GAAP measures are provided in the tables that follow.

Forward-Looking Statements

This release may contain certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and may be identified by the use of such words as "may," "believe," "expect," "anticipate," "should," "plan," "estimate," "predict," "continue," and "potential" or the negative of these terms or other comparable terminology. Examples of forward-looking statements include, but are not limited to, estimates with respect to the financial condition, results of operations and business of Hanover Bancorp, Inc. Any or all of the forward-looking statements in this release and in any other public statements made by Hanover Bancorp, Inc. may turn out to be incorrect. They can be affected by inaccurate assumptions that Hanover Bancorp, Inc. might make or by known or unknown risks and uncertainties, including those discussed in our Annual Report on Form 10-K under Item 1A - Risk Factors, as updated by our subsequent filings with the Securities and Exchange Commission. Further, the adverse effect of health emergencies or natural disasters on the Company, its customers, and the communities where it operates may adversely affect the Company’s business, results of operations and financial condition for an indefinite period of time. Consequently, no forward-looking statement can be guaranteed. Hanover Bancorp, Inc. does not intend to update any of the forward-looking statements after the date of this release or to conform these statements to actual events.

Investor and Press Contact:
Lance P. Burke
Chief Financial Officer
(516) 548-8500

 

 

 

 

 

 

 

HANOVER BANCORP, INC.

 

 

 

 

 

 

STATEMENTS OF CONDITION (unaudited)

 

 

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

 

2025

 

 

 

2024

 

 

 

2024

 

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

160,234

 

 

$

162,857

 

 

$

136,481

 

 

Securities-available for sale, at fair value

 

93,197

 

 

 

83,755

 

 

 

92,709

 

 

Investments-held to maturity

 

3,671

 

 

 

3,758

 

 

 

3,973

 

 

Loans held for sale

 

16,306

 

 

 

12,404

 

 

 

7,641

 

 

 

 

 

 

 

 

 

 

Loans, net of deferred loan fees and costs

 

1,960,674

 

 

 

1,985,524

 

 

 

2,005,515

 

 

Less: allowance for credit losses

 

(22,925

)

 

 

(22,779

)

 

 

(19,873

)

 

Loans, net

 

1,937,749

 

 

 

1,962,745

 

 

 

1,985,642

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

19,168

 

 

 

19,168

 

 

 

19,168

 

 

Premises & fixed assets

 

14,511

 

 

 

15,337

 

 

 

15,648

 

 

Operating lease assets

 

8,484

 

 

 

8,337

 

 

 

9,336

 

 

Other assets

 

38,207

 

 

 

43,749

 

 

 

36,910

 

 

 

Assets

$

2,291,527

 

 

$

2,312,110

 

 

$

2,307,508

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

Core deposits

$

1,418,209

 

 

$

1,456,513

 

 

$

1,453,035

 

 

Time deposits

 

518,229

 

 

 

497,770

 

 

 

464,227

 

 

Total deposits

 

1,936,438

 

 

 

1,954,283

 

 

 

1,917,262

 

 

 

 

 

 

 

 

 

 

Borrowings

 

107,805

 

 

 

107,805

 

 

 

148,953

 

 

Subordinated debentures

 

24,702

 

 

 

24,689

 

 

 

24,648

 

 

Operating lease liabilities

 

9,144

 

 

 

9,025

 

 

 

10,039

 

 

Other liabilities

 

16,795

 

 

 

19,670

 

 

 

17,063

 

 

 

Liabilities

 

2,094,884

 

 

 

2,115,472

 

 

 

2,117,965

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

196,643

 

 

 

196,638

 

 

 

189,543

 

 

 

Liabilities and stockholders' equity

$

2,291,527

 

 

$

2,312,110

 

 

$

2,307,508

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

HANOVER BANCORP, INC.

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

 

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

3/31/2025

 

3/31/2024

 

 

 

 

 

 

Interest income

$

32,837

 

$

32,432

 

Interest expense

 

18,208

 

 

19,497

 

Net interest income

 

14,629

 

 

12,935

 

Provision for credit losses

 

600

 

 

300

 

Net interest income after provision for credit losses

 

14,029

 

 

12,635

 

 

 

 

 

 

Loan servicing and fee income

 

1,081

 

 

913

 

Service charges on deposit accounts

 

117

 

 

96

 

Gain on sale of loans held-for-sale

 

2,352

 

 

2,506

 

Other operating income

 

182

 

 

61

 

Non-interest income

 

3,732

 

 

3,576

 

 

 

 

 

 

Compensation and benefits

 

7,232

 

 

5,562

 

Conversion expenses

 

3,180

 

 

-

 

Occupancy and equipment

 

1,836

 

 

1,770

 

Data processing

 

593

 

 

518

 

Professional fees

 

787

 

 

818

 

Federal deposit insurance premiums

 

337

 

 

318

 

Other operating expenses

 

2,031

 

 

1,818

 

Non-interest expense

 

15,996

 

 

10,804

 

 

 

 

 

 

Income before income taxes

 

1,765

 

 

5,407

 

Income tax expense

 

244

 

 

1,346

 

 

 

 

 

 

Net income

$

1,521

 

$

4,061

 

 

 

 

 

 

Earnings per share ("EPS"):(1)

 

 

 

 

Basic

$

0.20

 

$

0.55

 

Diluted

$

0.20

 

$

0.55

 

 

 

 

 

 

Average shares outstanding for basic EPS (1)(2)

 

7,463,537

 

 

7,376,227

 

Average shares outstanding for diluted EPS (1)(2)

 

7,469,489

 

 

7,420,926

 

 

 

 

 

 

(1) Calculation includes common stock and Series A preferred stock.

 

 

 

(2) Average shares outstanding before subtracting participating securities.

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

HANOVER BANCORP, INC.

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

 

 

 

 

 

 

 

 

 

QUARTERLY TREND

 

 

 

 

 

 

 

 

 

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

32,837

 

$

33,057

 

$

34,113

 

$

33,420

 

$

32,432

 

Interest expense

 

18,208

 

 

19,249

 

 

21,011

 

 

20,173

 

 

19,497

 

Net interest income

 

14,629

 

 

13,808

 

 

13,102

 

 

13,247

 

 

12,935

 

Provision for credit losses

 

600

 

 

400

 

 

200

 

 

4,040

 

 

300

 

Net interest income after provision for credit losses

 

14,029

 

 

13,408

 

 

12,902

 

 

9,207

 

 

12,635

 

 

 

 

 

 

 

 

 

 

 

 

Loan servicing and fee income

 

1,081

 

 

981

 

 

960

 

 

836

 

 

913

 

Service charges on deposit accounts

 

117

 

 

136

 

 

123

 

 

114

 

 

96

 

Gain on sale of loans held-for-sale

 

2,352

 

 

3,014

 

 

2,834

 

 

2,586

 

 

2,506

 

Gain on sale of investments

 

-

 

 

27

 

 

-

 

 

4

 

 

-

 

Other operating income

 

182

 

 

29

 

 

37

 

 

82

 

 

61

 

Non-interest income

 

3,732

 

 

4,187

 

 

3,954

 

 

3,622

 

 

3,576

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

7,232

 

 

6,699

 

 

6,840

 

 

6,499

 

 

5,562

 

Conversion expenses

 

3,180

 

 

-

 

 

-

 

 

-

 

 

-

 

Occupancy and equipment

 

1,836

 

 

1,810

 

 

1,799

 

 

1,843

 

 

1,770

 

Data processing

 

593

 

 

536

 

 

547

 

 

495

 

 

518

 

Professional fees

 

787

 

 

782

 

 

762

 

 

717

 

 

818

 

Federal deposit insurance premiums

 

337

 

 

375

 

 

360

 

 

365

 

 

318

 

Other operating expenses

 

2,031

 

 

2,198

 

 

1,930

 

 

1,751

 

 

1,818

 

Non-interest expense

 

15,996

 

 

12,400

 

 

12,238

 

 

11,670

 

 

10,804

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

1,765

 

 

5,195

 

 

4,618

 

 

1,159

 

 

5,407

 

Income tax expense

 

244

 

 

1,293

 

 

1,079

 

 

315

 

 

1,346

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

1,521

 

$

3,902

 

$

3,539

 

$

844

 

$

4,061

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share ("EPS"):(1)

 

 

 

 

 

 

 

 

 

 

Basic

$

0.20

 

$

0.53

 

$

0.48

 

$

0.11

 

$

0.55

 

Diluted

$

0.20

 

$

0.52

 

$

0.48

 

$

0.11

 

$

0.55

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding for basic EPS (1)(2)

 

7,463,537

 

 

7,427,583

 

 

7,411,064

 

 

7,399,816

 

 

7,376,227

 

Average shares outstanding for diluted EPS (1)(2)

 

7,469,489

 

 

7,456,471

 

 

7,436,068

 

 

7,449,110

 

 

7,420,926

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculation includes common stock and Series A preferred stock.

(2) Average shares outstanding before subtracting participating securities.

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

HANOVER BANCORP, INC.

 

 

 

 

CONSOLIDATED NON-GAAP FINANCIAL INFORMATION (1) (unaudited)

 

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

3/31/2025

 

3/31/2024

 

 

 

 

 

 

ADJUSTED NET INCOME:

 

 

 

 

Net income, as reported

$

1,521

 

 

$

4,061

 

 

Adjustments:

 

 

 

 

Conversion expenses

 

3,180

 

 

 

-

 

 

Total adjustments, before income taxes

 

3,180

 

 

 

-

 

 

Adjustment for reported effective income tax rate

 

608

 

 

 

-

 

 

Total adjustments, after income taxes

 

2,572

 

 

 

-

 

 

Adjusted net income

$

4,093

 

 

$

4,061

 

 

Basic earnings per share - adjusted

$

0.55

 

 

$

0.55

 

 

Diluted earnings per share - adjusted

$

0.55

 

 

$

0.55

 

 

 

 

 

 

 

ADJUSTED OPERATING EFFICIENCY RATIO:

 

 

 

 

Operating efficiency ratio, as reported

 

87.12

%

 

 

65.44

%

 

Adjustments:

 

 

 

 

Conversion expenses

 

-17.32

%

 

 

0.00

%

 

Adjusted operating efficiency ratio

 

69.80

%

 

 

65.44

%

 

 

 

 

 

 

ADJUSTED RETURN ON AVERAGE ASSETS

 

0.73

%

 

 

0.74

%

 

ADJUSTED RETURN ON AVERAGE EQUITY

 

8.36

%

 

 

8.70

%

 

ADJUSTED RETURN ON AVERAGE TANGIBLE EQUITY

 

9.27

%

 

 

9.71

%

 

 

 

 

 

 

(1) A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). The Company’s management believes the presentation of non-GAAP financial measures provide investors with a greater understanding of the Company’s operating results in addition to the results measured in accordance with U.S. GAAP. While management uses non-GAAP measures in its analysis of the Company’s performance, this information should not be viewed as a substitute for financial results determined in accordance with U.S. GAAP or considered to be more important than financial results determined in accordance with U.S. GAAP.

 

 

 

 

 


 

 

 

 

 

HANOVER BANCORP, INC.

 

 

 

 

SELECTED FINANCIAL DATA (unaudited)

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

3/31/2025

 

3/31/2024

 

Profitability:

 

 

 

 

Return on average assets

 

0.27

%

 

 

0.74

%

 

Return on average equity (1)

 

3.11

%

 

 

8.70

%

 

Return on average tangible equity (1)

 

3.45

%

 

 

9.71

%

 

Pre-provision net revenue to average assets

 

0.42

%

 

 

1.03

%

 

Yield on average interest-earning assets

 

6.01

%

 

 

6.03

%

 

Cost of average interest-bearing liabilities

 

4.01

%

 

 

4.33

%

 

Net interest rate spread (2)

 

2.00

%

 

 

1.70

%

 

Net interest margin (3)

 

2.68

%

 

 

2.41

%

 

Non-interest expense to average assets

 

2.85

%

 

 

1.96

%

 

Operating efficiency ratio (4)

 

87.12

%

 

 

65.44

%

 

 

 

 

 

 

Average balances:

 

 

 

 

Interest-earning assets

$

2,217,107

 

 

$

2,162,835

 

 

Interest-bearing liabilities

 

1,842,073

 

 

 

1,810,397

 

 

Loans

 

1,989,796

 

 

 

1,984,075

 

 

Deposits

 

1,919,436

 

 

 

1,842,642

 

 

Borrowings

 

133,665

 

 

 

162,427

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes common stock and Series A preferred stock.

 

 

 

(2) Represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(3) Represents net interest income divided by average interest-earning assets.

 

(4) Represents non-interest expense divided by the sum of net interest income and non-interest income.

 

 

 

 

 


HANOVER BANCORP, INC.

 

 

 

 

 

 

 

 

 

SELECTED FINANCIAL DATA (unaudited)

 

 

 

 

 

 

 

 

 

(dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At or For the Three Months Ended

 

 

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

 

Asset quality:

 

 

 

 

 

 

 

 

 

Provision for credit losses - loans (1)

$

600

 

$

400

 

$

200

 

$

3,850

 

 

Net (charge-offs)/recoveries

 

(454

)

 

(1,027

)

 

(438

)

 

(79

)

 

Allowance for credit losses

 

22,925

 

 

22,779

 

 

23,406

 

 

23,644

 

 

Allowance for credit losses to total loans (2)

 

1.17

%

 

 

1.15

%

 

 

1.17

%

 

 

1.17

%

 

 

Non-performing loans

$

11,697

 

$

16,368

 

$

15,365

 

$

15,828

 

 

Non-performing loans/total loans

 

0.60

%

 

 

0.82

%

 

 

0.77

%

 

 

0.79

%

 

 

Non-performing loans/total assets

 

0.51

%

 

 

0.71

%

 

 

0.66

%

 

 

0.68

%

 

 

Allowance for credit losses/non-performing loans

 

195.99

%

 

 

139.17

%

 

 

152.33

%

 

 

149.38

%

 

 

 

 

 

 

 

 

 

 

 

 

Capital (Bank only):

 

 

 

 

 

 

 

 

 

Tier 1 Capital

$

201,925

 

$

201,744

 

$

198,196

 

$

195,703

 

 

Tier 1 leverage ratio

 

8.95

%

 

 

9.13

%

 

 

8.85

%

 

 

8.89

%

 

 

Common equity tier 1 capital ratio

 

13.37

%

 

 

13.32

%

 

 

12.99

%

 

 

12.78

%

 

 

Tier 1 risk based capital ratio

 

13.37

%

 

 

13.32

%

 

 

12.99

%

 

 

12.78

%

 

 

Total risk based capital ratio

 

14.62

%

 

 

14.58

%

 

 

14.24

%

 

 

14.21

%

 

 

 

 

 

 

 

 

 

 

 

 

Equity data:

 

 

 

 

 

 

 

 

 

Shares outstanding (3)

 

7,503,731

 

 

7,427,127

 

 

7,428,366

 

 

7,402,163

 

 

Stockholders' equity

$

196,643

 

$

196,638

 

$

192,339

 

$

190,072

 

 

Book value per share (3)

 

26.21

 

 

26.48

 

 

25.89

 

 

25.68

 

 

Tangible common equity (3)

 

177,239

 

 

177,220

 

 

172,906

 

 

170,625

 

 

Tangible book value per share (3)

 

23.62

 

 

23.86

 

 

23.28

 

 

23.05

 

 

Tangible common equity ("TCE") ratio (3)

 

7.80

%

 

 

7.73

%

 

 

7.49

%

 

 

7.38

%

 

 

 

 

 

 

 

 

 

 

 

 

(1) Excludes $0, $0, $0 and $190 thousand provision for credit losses on unfunded commitments for the quarters ended 3/31/25, 12/31/24, 9/30/24 and 6/30/24, respectively.

 

(2) Calculation excludes loans held for sale.

 

 

(3) Includes common stock and Series A preferred stock.

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

HANOVER BANCORP, INC.

 

 

 

 

 

 

 

 

STATISTICAL SUMMARY

 

 

 

 

 

 

 

 

QUARTERLY TREND

 

 

 

 

 

 

 

 

(unaudited, dollars in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

 

 

 

 

 

 

 

 

 

 

Loan distribution (1):

 

 

 

 

 

 

 

 

Residential mortgages

$

708,649

 

 

$

702,832

 

 

$

719,037

 

 

$

733,040

 

 

Multifamily

 

 

535,429

 

 

 

550,570

 

 

 

557,634

 

 

 

562,503

 

 

Commercial real estate

 

520,808

 

 

 

536,288

 

 

 

529,948

 

 

 

549,725

 

 

Commercial & industrial

 

170,442

 

 

 

168,909

 

 

 

171,899

 

 

 

139,209

 

 

Home equity

 

24,914

 

 

 

26,422

 

 

 

26,825

 

 

 

27,992

 

 

Consumer

 

 

432

 

 

 

503

 

 

 

470

 

 

 

485

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

$

1,960,674

 

 

$

1,985,524

 

 

$

2,005,813

 

 

$

2,012,954

 

 

 

 

 

 

 

 

 

 

 

 

Sequential quarter growth rate

 

-1.25

%

 

 

-1.01

%

 

 

-0.35

%

 

 

0.37

%

 

 

 

 

 

 

 

 

 

 

 

CRE concentration ratio

 

369

%

 

 

385

%

 

 

397

%

 

 

403

%

 

 

 

 

 

 

 

 

 

 

 

Loans sold during the quarter

$

46,649

 

 

$

53,499

 

 

$

43,537

 

 

$

35,302

 

 

 

 

 

 

 

 

 

 

 

 

Funding distribution:

 

 

 

 

 

 

 

 

Demand

 

$

215,569

 

 

$

211,656

 

 

$

206,327

 

 

$

199,835

 

 

N.O.W.

 

 

698,297

 

 

 

692,890

 

 

 

621,880

 

 

 

661,998

 

 

Savings

 

 

46,275

 

 

 

48,885

 

 

 

53,024

 

 

 

44,821

 

 

Money market

 

458,068

 

 

 

503,082

 

 

 

572,213

 

 

 

571,170

 

 

Total core deposits

 

1,418,209

 

 

 

1,456,513

 

 

 

1,453,444

 

 

 

1,477,824

 

 

Time

 

 

518,229

 

 

 

497,770

 

 

 

504,100

 

 

 

464,105

 

 

Total deposits

 

1,936,438

 

 

 

1,954,283

 

 

 

1,957,544

 

 

 

1,941,929

 

 

Borrowings

 

107,805

 

 

 

107,805

 

 

 

125,805

 

 

 

148,953

 

 

Subordinated debentures

 

24,702

 

 

 

24,689

 

 

 

24,675

 

 

 

24,662

 

 

 

 

 

 

 

 

 

 

 

 

Total funding sources

$

2,068,945

 

 

$

2,086,777

 

 

$

2,108,024

 

 

$

2,115,544

 

 

 

 

 

 

 

 

 

 

 

 

Sequential quarter growth rate - total deposits

 

-0.91

%

 

 

-0.17

%

 

 

0.80

%

 

 

1.29

%

 

 

 

 

 

 

 

 

 

 

 

Period-end core deposits/total deposits ratio

 

73.24

%

 

 

74.53

%

 

 

74.25

%

 

 

76.10

%

 

 

 

 

 

 

 

 

 

 

 

Period-end demand deposits/total deposits ratio

 

11.13

%

 

 

10.83

%

 

 

10.54

%

 

 

10.29

%

 

 

 

 

 

 

 

 

 

 

 

(1) Excluding loans held for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

HANOVER BANCORP, INC.

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (1) (unaudited)

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

 

Tangible common equity

 

 

 

 

 

 

 

 

 

 

Total equity (2)

$

196,643

 

 

$

196,638

 

 

$

192,339

 

 

$

190,072

 

 

$

189,543

 

 

Less: goodwill

 

(19,168

)

 

 

(19,168

)

 

 

(19,168

)

 

 

(19,168

)

 

 

(19,168

)

 

Less: core deposit intangible

 

(236

)

 

 

(250

)

 

 

(265

)

 

 

(279

)

 

 

(295

)

 

Tangible common equity (2)

$

177,239

 

 

$

177,220

 

 

$

172,906

 

 

$

170,625

 

 

$

170,080

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity ("TCE") ratio

 

 

 

 

 

 

 

 

 

Tangible common equity (2)

$

177,239

 

 

$

177,220

 

 

$

172,906

 

 

$

170,625

 

 

$

170,080

 

 

Total assets

 

2,291,527

 

 

 

2,312,110

 

 

 

2,327,814

 

 

 

2,331,098

 

 

 

2,307,508

 

 

Less: goodwill

 

(19,168

)

 

 

(19,168

)

 

 

(19,168

)

 

 

(19,168

)

 

 

(19,168

)

 

Less: core deposit intangible

 

(236

)

 

 

(250

)

 

 

(265

)

 

 

(279

)

 

 

(295

)

 

Tangible assets

$

2,272,123

 

 

$

2,292,692

 

 

$

2,308,381

 

 

$

2,311,651

 

 

$

2,288,045

 

 

TCE ratio (2)

 

7.80

%

 

 

7.73

%

 

 

7.49

%

 

 

7.38

%

 

 

7.43

%

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

 

 

 

 

 

 

 

 

 

Tangible equity (2)

$

177,239

 

 

$

177,220

 

 

$

172,906

 

 

$

170,625

 

 

$

170,080

 

 

Shares outstanding (2)

 

7,503,731

 

 

 

7,427,127

 

 

 

7,428,366

 

 

 

7,402,163

 

 

 

7,392,412

 

 

Tangible book value per share (2)

$

23.62

 

 

$

23.86

 

 

$

23.28

 

 

$

23.05

 

 

$

23.01

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”). The Company’s management believes the presentation of non-GAAP financial measures provide investors with a greater understanding of the Company’s operating results in addition to the results measured in accordance with U.S. GAAP. While management uses non-GAAP measures in its analysis of the Company’s performance, this information should not be viewed as a substitute for financial results determined in accordance with U.S. GAAP or considered to be more important than financial results determined in accordance with U.S. GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

(2) Includes common stock and Series A preferred stock.

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

HANOVER BANCORP, INC.

 

 

 

NET INTEREST INCOME ANALYSIS

 

 

 

For the Three Months Ended March 31, 2025 and 2024

 

 

 

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

 

2024

 

 

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

 

Balance

 

Interest

 

Yield/Cost

Balance

 

Interest

 

Yield/Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

1,989,796

 

$

29,984

 

6.11

%

 

$

1,984,075

 

$

29,737

 

6.03

%

 

Investment securities

 

85,839

 

 

1,186

 

5.60

%

 

 

94,845

 

 

1,457

 

6.18

%

 

Interest-earning cash

 

133,458

 

 

1,482

 

4.50

%

 

 

74,672

 

 

1,014

 

5.46

%

 

FHLB stock and other investments

 

8,014

 

 

185

 

9.36

%

 

 

9,243

 

 

224

 

9.75

%

 

Total interest-earning assets

 

2,217,107

 

 

32,837

 

6.01

%

 

 

2,162,835

 

 

32,432

 

6.03

%

 

Non interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

9,504

 

 

 

 

 

 

7,945

 

 

 

 

 

Other assets

 

49,695

 

 

 

 

 

 

49,941

 

 

 

 

 

Total assets

$

2,276,306

 

 

 

 

 

$

2,220,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Savings, N.O.W. and money market deposits

$

1,217,429

 

$

11,455

 

3.82

%

 

$

1,161,191

 

$

12,933

 

4.48

%

 

Time deposits

 

490,979

 

 

5,320

 

4.39

%

 

 

486,779

 

 

4,962

 

4.10

%

 

Total savings and time deposits

 

1,708,408

 

 

16,775

 

3.98

%

 

 

1,647,970

 

 

17,895

 

4.37

%

 

Borrowings

 

108,972

 

 

1,107

 

4.12

%

 

 

137,788

 

 

1,276

 

3.72

%

 

Subordinated debentures

 

24,693

 

 

326

 

5.35

%

 

 

24,639

 

 

326

 

5.32

%

 

Total interest-bearing liabilities

 

1,842,073

 

 

18,208

 

4.01

%

 

 

1,810,397

 

 

19,497

 

4.33

%

 

Demand deposits

 

211,028

 

 

 

 

 

 

194,672

 

 

 

 

 

Other liabilities

 

24,726

 

 

 

 

 

 

27,959

 

 

 

 

 

Total liabilities

 

2,077,827

 

 

 

 

 

 

2,033,028

 

 

 

 

 

Stockholders' equity

 

198,479

 

 

 

 

 

 

187,693

 

 

 

 

 

Total liabilities & stockholders' equity

$

2,276,306

 

 

 

 

 

$

2,220,721

 

 

 

 

 

Net interest rate spread

 

 

 

 

2.00

%

 

 

 

 

 

1.70

%

 

Net interest income/margin

 

 

$

14,629

 

2.68

%

 

 

 

$

12,935

 

2.41

%