NB Bancorp, Inc. Reports First Quarter 2024 Financial Results

About this update from Nb Bancorp, Inc.

NEEDHAM, Mass. , April 24, 2024 /PRNewswire/ -- Bancorp, Inc. (the "Company") (Nasdaq Capital Market: NBBK ), the holding company of Needham Bank , today announced its first quarter 2024 financial results. SELECTED FINANCIAL HIGHLIGHTS FOR THE FIRST QUARTER OF 2024 Net income of $8.7 million , or $0.22 per diluted share, compared to net loss of $13.6 million , or $0.32 loss per diluted share, for the prior quarter. Gross loans increased $65.3 million , or 1.7%, to $3.95 billion , from the prior quarter. The net interest margin on a fully-tax equivalent basis increased 21 basis points to 3.60%. Asset quality remains strong: Annualized net charge-offs of 0.19% of average total loans and non-performing loans of $11.1 million , or 0.28% of total loans. All of the charge-offs in the quarter were in the purchased consumer loan portfolio. Provision for the allowance for credit losses was $4.4 million , down from $5.9 million in the prior quarter and contributing to an increase in the ACL of $2.1 million . Total deposits increased $384.7 million or 11.4% from the prior quarter, to $3.77 billion . Core deposits, which exclude brokered deposits, increased $268.3 million or 8.4% from the prior quarter. Borrowings and brokered deposits totaled 7.8% of total assets, compared to 10.3% in the prior quarter. Strong capital position with 15.8% shareholders equity to total assets and 15.8% tangible shareholders' equity to tangible assets. Book value and tangible book value per share were $17.18 and $17.16 , respectively. "This was our first full quarter as a public company reporting our continued success in executing our long-term strategy, which includes growing core deposits and being prudent and patient in our deployment of capital. In today's environment, capital and liquidity are king. I'm happy to note we are well positioned on both fronts," said Joseph Campanelli , Chairman, President and Chief Executive Officer. "The Company is poised to continue to grow market share and remain disciplined in our capital management." BALANCE SHEET Total assets were $4.65 billion as of March 31, 2024 , representing an increase of $116.6 million , or 2.6%, from December 31, 2023 . Cash and cash equivalents increased to $315.0 million from $272.6 million , a $42.4 million , or 15.6%, increase from the prior quarter as a result of deposit growth outpacing loan and investment growth. Available-for-sale securities increased $17.7 million , or 9.3%, from the prior quarter, to $207.2 million , due to purchases of U.S. treasuries and government agency securities during the quarter. Net loans increased to $3.92 billion , representing an increase of $63.3 million , or 1.6%, from the prior quarter as demand for new originations continued. The main driver of the new growth was in commercial real estate loans, which increased $136.7 million , or 9.9%, partially offset by a decline in construction and land development loans of $87.4 million or 14.0%, as $111.0 million of construction loans converted to multi-family loans during the quarter. Deposits totaled $3.77 billion representing an increase of $384.7 million , or 11.4%, from the prior quarter. The increase in deposits was the result of growth in customer deposits, primarily certificates of deposit, which increased $150.2 million , or 11.4% from the prior quarter, along with money market accounts and noninterest-bearing demand deposit accounts, which increased by $76.3 million , or 8.6%, and $51.3 million , or 9.7%, respectively from the prior quarter. Additionally, brokered deposits increased $116.4 million , or 63.4%, from the prior quarter, as a result of lower rates versus alternative funding sources. Federal Home Loan Bank of Boston ("FHLB") advances totaled $60.8 million representing a decrease of $222.5 million , or 78.5%, from the prior quarter. The decrease in FHLB advances was the result of growth in brokered deposits due to lower rates and overall deposit growth. Shareholders' equity was $733.8 million , representing a decrease of $24.1 million , or 3.2%, from the prior quarter. The primary driver for the decrease was a $32.8 million increase in the unallocated shares held by the Employee Stock Ownership Plan ("ESOP") from the final purchases for the funding of the ESOP, partially offset by an $8.7 million increase in retained earnings from net income during the quarter. NET INTEREST INCOME Net interest income was $38.6 million for the quarter ended March 31, 2024 , compared to $35.3 million for the prior quarter, representing an increase of $3.4 million , or 9.5%. The increase in net interest income was primarily driven by an increase in net interest margin of 21 basis points, from 3.60% during the quarter ended March 31, 2024 compared to 3.39% during the prior quarter. The increase in interest income during the quarter ended March 31, 2024 was attributable to increases from both volume and rates, which contributed $2.7 million and $1.2 million , respectively. The increase in interest expense for the quarter ended March 31, 2024 was primarily driven by increases in rates on interest-bearing deposits, which increased interest expense by $1.5 million , along with increases in volume on interest-bearing deposits, which increased interest expense by $845 thousand . NONINTEREST INCOME Noninterest income was $3.5 million for the quarter ended March 31, 2024 , compared to $3.3 million for the prior quarter, representing an increase of $249 thousand , or 7.7%. Other income was $623 thousand , compared to $18 thousand in the prior quarter, representing an increase of $605 thousand , or 3,361.1%, due to a one-time debit card brand signing bonus. Swap contract income was $487 thousand , compared to $95 thousand in the prior quarter, representing an increase of $392 thousand , or 412.6%, due to increased swap contract originations. Customer service fees decreased $753 thousand , or 28.6%, from the prior quarter, primarily driven by lower one-way deposit fee income from initial public offering ("IPO") funds that had been swept off-balance sheet. NONINTEREST EXPENSE Noninterest expense for the quarter ended March 31, 2024 was $25.6 million , representing a decrease of $27.2 million , or 51.6%, from the prior quarter. This is directly attributable to one-time costs associated with the Company's mutual-to-stock conversion and IPO during the quarter ended December 31, 2023 . Charitable contributions expense decreased $19.4 million for the quarter ended March 31, 2024 as a result of $19.1 million of expense during the prior quarter resulting from the contribution to the Needham Bank Charitable Foundation in connection with the Company's mutual-to-stock conversion and IPO. Salaries and benefits were $17.6 million for the quarter ended March 31, 2024 , representing a decrease of $6.8 million , or 27.8%, from the prior quarter, primarily due to a $7.9 million decrease in discretionary employee and a $1.5 million decrease in pension expense as a result of the termination of the Company's defined benefit pension plan during the prior quarter; partially offset by increased salaries expense of $950 thousand , mostly due to increased headcount, increased FICA tax expenses of $620 thousand , due to the reset of taxes at the beginning of the year along with taxes associated with the bonus payout, and increased ESOP compensation costs of $588 thousand from the ESOP implementation. Federal Deposit Insurance Corporation and state insurance assessments expense decreased by $1.5 million , or 80.6%, to $361 thousand , as a result of improved capital ratios as a result of the mutual-to-stock conversion and IPO. INCOME TAXES Income tax expense for the quarter ended March 31, 2024 was $3.4 million , representing a $10.0 million increase, or 152.6%, from the prior quarter. The increase was primarily driven by the net loss in the prior quarter and no investment tax credits earned during the current quarter. The effective tax rate for the current quarter was 28.3%, compared to (32.5%) in the prior quarter due to income tax credits received in the prior quarter, whereas none were received in the current quarter. COMMERCIAL REAL ESTATE PORTFOLIO Commercial real estate loans increased $136.7 million , or 9.9%, to $1.52 billion , during the quarter ended March 31, 2024 . Multi-family loans increased $111.1 million or 52.9%, as a result of movement from construction and land development loans, along with originations during the quarter. Other and mixed use commercial real estate loans increased $35.8 million and $12.6 million , respectively, during the quarter resulting from continued originations. Increases noted above were partially offset by a decrease in commercial real estate office loans of $23.5 million , or 10.5%, during the quarter as a result of paydowns on outstanding loans. The Company's $321.1 million multifamily real estate loan portfolio consists of high-quality, performing loans primarily located in the Greater Boston area, primarily all of which are adjustable-rate loans. The Company's $200.1 million office portfolio is predominantly located in the Greater Boston suburbs and mostly consists of Class A and B office space. The typical use of these office loans are medical and lab space and do not consist of high-rise towers located in Boston . ASSET QUALITY The allowance for credit losses was $34.3 million as of March 31, 2024 , or 0.87% of total gross loans, compared to $32.2 million , or 0.83% of total loans at December 31, 2023 . The Company recorded provisions for credit losses of $4.4 million during the quarter ended March 31, 2024 , compared to $5.9 million for the prior quarter, which included $539 thousand and $4.2 million in provision for unfunded commitments and loans, respectively. Non-performing loans totaled $11.1 million as of March 31, 2024 , an increase of $265 thousand , or 2.45%, from $10.8 million at the end of the prior quarter. During the quarter ended March 31, 2024 , the Company recorded total net charge-offs of $1.8 million , or 0.19% of average total loans on an annualized basis, compared to $1.3 million , or 0.14% on an annualized basis of average total loans in the prior quarter. The increase in total net charge-offs during the quarter ended March 31, 2024 was primarily due to charge-offs of purchased consumer loans, primarily home improvement and solar loans. The Company's loan portfolio consists primarily of commercial real estate and multifamily loans, one-to four-family residential real estate loans, construction and land development loans, commercial and industrial loans and consumer loans. These loans are primarily made to individuals and businesses located in our primary lending market area, which is the Greater Boston metropolitan area and surrounding communities in Massachusetts , eastern Connecticut , southern New Hampshire and Rhode Island . ABOUT NB BANCORP, INC. NB Bancorp, Inc. (Nasdaq Capital Market: NBBK) is the registered bank holding company of Needham Bank . Needham Bank is headquartered in Needham, Massachusetts , which is approximately 17 miles southwest of Boston's financial district. Known as the "Builder's Bank," Needham Bank has been helping individuals, businesses and non-profits build for their futures since 1892. Needham Bank offers an array of tech-forward products and services that businesses and consumers use to manage their financial needs. We have the financial expertise typically found at much larger institutions and the local knowledge and commitment you can only find at a community bank. For more information, please visit https://NeedhamBank.com . Needham Bank is a member of FDIC and DIF. Non-GAAP Financial Measures In addition to results presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"), this press release contains certain non-GAAP financial measures, including net income excluding conversion and IPO-related expenses, noninterest expense excluding conversion and IPO-related expenses, earnings per share excluding conversion and IPO-related expenses, return on average assets excluding conversion and IPO-related expenses, return on average shareholders' equity excluding conversion and IPO-related expenses, efficiency ratio excluding conversion and IPO-related expenses, tangible shareholders' equity, tangible assets, tangible book value per share, and efficiency ratio. The Company's management believes that the supplemental non-GAAP information is utilized by regulators and market analysts to evaluate a Company's financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. Forward-Looking Statements Statements in this press release that are not historical facts are 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, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. We may also make forward-looking statements in other documents we file with the Securities and Exchange Commission (the " SEC "), in our annual reports to our stockholders, in press releases and other written materials, and in oral statements made by our officers, directors or employees. You can identify forward-looking statements by the use of the words "believe," "expect," "anticipate," "intend," "estimate," "assume," "outlook," "will," "should," and other expressions that predict or indicate future events and trends and which do not relate to historical matters. Although the Company believes that these forward-looking statements are based on reasonable estimates and assumptions, they are not guarantees of future performance and are subject to known and unknown risks, uncertainties, and other factors. You should not place undue reliance on our forward-looking statements. You should exercise caution in interpreting and relying on forward looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond the Company's control. The Company's actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, changes in general business and economic conditions on a national basis and in the local markets in which the Company operates, including changes which adversely affect borrowers' ability to service and repay loans; changes in customer behavior due to political, business and economic conditions, including inflation and concerns about liquidity; turbulence in the capital and debt markets; reductions in net interest income resulting from interest rate volatility as well as changes in the balances and mix of loans and deposits; changes in interest rates and real estate values; changes in loan collectability and increases in defaults and charge-off rates; decreases in the value of securities and other assets, adequacy of credit loss reserves, or deposit levels necessitating increased borrowing to fund loans and investments; changing government regulation; competitive pressures from other financial institutions; changes in legislation or regulation and accounting principles, policies and guidelines; cybersecurity incidents, fraud , natural disasters, and future pandemics; the risk that the Company may not be successful in the implementation of its business strategy; the risk that intangibles recorded in the Company's financial statements will become impaired; changes in assumptions used in making such forward-looking statements; and the other risks and uncertainties detailed in the Company's Form 10-K and updated by our Quarterly Report on Form 10-Q and other filings submitted to the SEC . These statements speak only as of the date of this release and the Company does not undertake any obligation to update or revise any of these forward-looking statements to reflect events or circumstances occurring after the date of this communication or to reflect the occurrence of unanticipated events. NB BANCORP, INC. SELECTED FINANCIAL HIGHLIGHTS (Unaudited) (Dollars in thousands, except per share data) As of and for the three months ended March 31, 2024 December 31, 2023 March 31, 2023 Earnings data Net interest income $ 38,633 $ 35,278 $ 31,218 Noninterest income 3,501 3,252 5,867 Total revenue 42,134 38,530 37,085 Provision for credit losses 4,429 5,901 2,072 Noninterest expense 25,564 52,788 23,032 Pre-tax income (loss) 12,141 (20,159) 11,981 Net income (loss) 8,702 (13,617) 8,752 Net income excluding conversion and IPO-related expenses (non-GAAP) 8,981 10,880 8,752 Noninterest expense excluding conversion and IPO-related expenses (non-GAAP) 25,174 23,875 23,032 Per share data Earnings (loss) per share $ 0.22 $ (0.32) N/A Earnings per share excluding conversion and IPO-related expenses (non-GAAP) 0.23 0.26 N/A Book value per share 17.18 17.75 N/A Tangible book value per share (non-GAAP) 17.16 17.72 N/A Profitability Return (loss) on average assets 0.78 % (1.25) % 0.99 % Return on average assets excluding conversion and IPO-related expenses (non-GAAP) 0.80 % 1.00 % 0.99 % Return (loss) on average shareholders' equity 4.77 % (13.75) % 10.22 % Return on average shareholders' equity excluding conversion and IPO-related expenses (non-GAAP) 4.92 % 10.99 % 10.22 % Net interest margin 3.60 % 3.39 % 3.70 % Cost of deposits 3.82 % 3.56 % 1.99 % Efficiency ratio 60.67 % 137.00 % 62.11 % Efficiency ratio excluding conversion and IPO-related expenses (non-GAAP) 59.75 % 61.96 % 62.11 % Balance sheet, end of period Total assets $ 4,650,019 $ 4,533,412 $ 3,713,901 Total loans 3,954,623 3,889,279 3,214,008 Total deposits 3,772,053 3,387,348 3,140,839 Total shareholders' equity 733,838 757,959 351,785 Asset quality Allowance for credit losses (ACL) $ 34,306 $ 32,222 $ 27,931 ACL / Total nonperforming loans (NPLs) 310.1 % 298.4 % 213.5 % Total NPLs / Total loans 0.28 % 0.28 % 0.41 % Net charge-offs (annualized) / Average total loans (0.19) % (0.14) % (0.04) % Capital ratios Shareholders' equity / Total assets 15.78 % 16.72 % 9.47 % Tangible shareholders' equity / tangible assets (non-GAAP) 15.76 % 16.70 % 9.44 % NB BANCORP, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) (Dollars in thousands, except share and per share data) As of March 31, 2024 change from March 31, 2024 December 31, 2023 March 31, 2023 December 31, 2023 March 31, 2023 Assets Cash and due from banks $ 163,657 $ 90,485 $ 91,216 $ 73,172 80.9 % $ 72,441 79.4 % Federal funds sold 151,374 182,106 655 (30,732) (16.9) % 150,719 23010.5 % Total cash and cash equivalents 315,031 272,591 91,871 42,440 15.6 % 223,160 242.9 % Available-for-sale securities, at fair value 207,169 189,465 244,917 17,704 9.3 % (37,748) (15.4) % Loans receivable 3,954,623 3,889,279 3,214,008 65,344 1.7 % 740,615 23.0 % Allowance for credit losses (34,306) (32,222) (27,931) (2,084) 6.5 % (6,375) 22.8 % Net loans 3,920,317 3,857,057 3,186,077 63,260 1.6 % 734,240 23.0 % Accrued interest receivable 17,843 17,284 11,657 559 3.2 % 6,186 53.1 % Banking premises and equipment, net 35,106 35,531 36,043 (425) (1.2) % (937) (2.6) % Federal Home Loan Bank stock, at cost 4,357 14,558 7,862 (10,201) (70.1) % (3,505) (44.6) % Federal Reserve Bank stock, at cost 10,319 10,323 8,673 (4) 0.0 % 1,646 19.0 % Non-public investments 13,619 13,852 10,313 (233) (1.7) % 3,306 32.1 % Bank-owned life insurance ("BOLI") 50,917 50,516 49,377 401 0.8 % 1,540 3.1 % Prepaid expenses and other assets 56,289 53,109 55,239 3,180 6.0 % 1,050 1.9 % Deferred income tax asset 19,052 19,126 11,872 (74) (0.4) % 7,180 60.5 % Total assets $ 4,650,019 $ 4,533,412 $ 3,713,901 $ 116,607 2.6 % $ 936,118 25.2 % Liabilities and shareholders' equity Deposits $ 3,772,053 $ 3,387,348 $ 3,140,839 $ 384,705 11.4 % $ 631,214 20.1 % Mortgagors' escrow accounts 4,300 4,229 3,867 71 1.7 % 433 11.2 % FHLB borrowings 60,837 283,338 160,079 (222,501) (78.5) % (99,242) (62.0) % Accrued expenses and other liabilities 60,760 81,325 45,623 (20,565) (25.3) % 15,137 33.2 % Accrued retirement liabilities 18,231 19,213 11,708 (982) (5.1) % 6,523 55.7 % Total liabilities 3,916,181 3,775,453 3,362,116 140,728 3.7 % 554,065 16.5 % Commitments and contingencies Shareholders' equity: Preferred stock, $0.01 par value, 5,000,000 shares authorized; no shares issued and outstanding - - - - 0.0 % - 0.0 % Common stock, $0.01 par value, 120,000,000 shares authorized; 42,705,729 issued and outstanding at March 31, 2024 and December 31, 2023 , respectively, no shares issued and outstanding at March 31, 2023 427 427 - - 0.0 % 427 0.0 % Additional paid-in capital 416,812 417,030 - (218) (0.1) % 416,812 0.0 % Unallocated ESOP common stock (46,590) (13,774) - (32,816) 238.2 % (46,590) 0.0 % Retained earnings 374,874 366,173 365,099 8,701 2.4 % 9,775 2.7 % Accumulated other comprehensive loss (11,685) (11,897) (13,314) 212 (1.8) % 1,629 (12.2) % Total shareholders' equity 733,838 757,959 351,785 (24,121) (3.2) % 382,053 108.6 % Total liabilities and shareholders' equity $ 4,650,019 4,533,412 $ 3,713,901 $ 116,607 2.6 % $ 936,118 25.2 % NB BANCORP, INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Dollars in thousands, except share and per share data) For the Three Months Ended Three Months Ended March 31, 2024 Change From Three Months Ended March 31, 2024 December 31, 2023 March 31, 2023 December 31, 2023 March 31, 2023 INTEREST AND DIVIDEND INCOME Interest and fees on loans $ 64,000 $ 61,696 $ 43,760 $ 2,304 3.7 % $ 20,240 46.3 % Interest and dividends on investment securities 1,279 1,161 1,117 118 10.2 % 162 14.5 % Interest on cash equivalents and other 2,914 1,445 1,140 1,469 101.7 % 1,774 155.6 % Total interest and dividend income 68,193 64,302 46,017 3,891 6.1 % 22,176 48.2 % INTEREST EXPENSE Interest on deposits 28,217 25,845 12,293 2,372 9.2 % 15,924 129.5 % Interest on borrowings 1,343 3,179 2,506 (1,836) (57.8) % (1,163) (46.4) % Total interest expense 29,560 29,024 14,799 536 1.8 % 14,761 99.7 % NET INTEREST INCOME 38,633 35,278 31,218 3,355 9.5 % 7,415 23.8 % PROVISION FOR CREDIT LOSSES Provision for credit losses - loans 3,890 1,662 2,072 2,228 134.1 % 1,818 87.7 % Provision for credit losses - unfunded commitments 539 4,239 - (3,700) (87.3) % 539 0.0 % Total provision for credit losses 4,429 5,901 2,072 (1,472) (24.9) % 2,357 113.8 % NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES 34,204 29,377 29,146 4,827 16.4 % 5,058 17.4 % NONINTEREST INCOME Customer service fees 1,880 2,633 1,696 (753) (28.6) % 184 10.8 % Increase in cash surrender value of BOLI 401 394 371 7 1.8 % 30 8.1 % Mortgage banking income 110 112 230 (2) (1.8) % (120) (52.2) % Swap contract income 487 95 107 392 412.6 % 380 355.1 % Employee retention credit income - - 3,452 - 0.0 % (3,452) (100.0) % Other income 623 18 11 605 3361.1 % 612 5563.6 % Total noninterest income 3,501 3,252 5,867 249 7.7 % (2,366) (40.3) % NONINTEREST EXPENSE Salaries and employee benefits 17,560 24,311 14,977 (6,751) (27.8) % 2,583 17.2 % Director and professional service fees 1,908 1,247 1,664 661 53.0 % 244 14.7 % Occupancy and equipment expenses 1,336 1,266 1,375 70 5.5 % (39) (2.8) % Data processing expenses 1,995 2,044 1,717 (49) (2.4) % 278 16.2 % Marketing and charitable contribution expenses 742 20,110 1,190 (19,368) (96.3) % (448) (37.6) % FDIC and state insurance assessments 361 1,863 692 (1,502) (80.6) % (331) (47.8) % General and administrative expenses 1,662 1,947 1,417 (285) (14.6) % 245 17.3 % Total noninterest expense 25,564 52,788 23,032 (27,224) (51.6) % 2,532 11.0 % INCOME (LOSS) BEFORE TAXES 12,141 (20,159) 11,981 32,300 (160.2) % 160 1.3 % INCOME TAXES 3,439 (6,542) 3,229 9,981 (152.6) % 210 6.5 % NET INCOME (LOSS) $ 8,702 $ (13,617) $ 8,752 $ 22,319 (163.9) % $ (50) (0.6) % Weighted average common shares outstanding, basic 39,689,644 42,018,229 N/A (2,328,585) (5.5) % N/A N/A Weighted average common shares outstanding, diluted 39,689,644 42,018,229 N/A (2,328,585) (5.5) % N/A N/A Earnings (loss) per share, basic $ 0.22 $ (0.32) $ N/A $ 0.54 (167.7) % $ N/A N/A Earnings (loss) per share, diluted $ 0.22 $ (0.32) $ N/A $ 0.54 (167.7) % $ N/A N/A NB BANCORP, INC. AVERAGE BALANCES, INTEREST EARNED/PAID & AVERAGE YIELDS (Unaudited) (Dollars in thousands) For the Three Months Ended March 31, 2024 December 31, 2023 March 31, 2023 Average Average Average Outstanding Average Outstanding Average Outstanding Average Balance Interest Yield/Rate (5) Balance Interest Yield/Rate (1) Balance Interest Yield/Rate (5) Interest-earning assets: Loans $ 3,903,044 $ 64,000 6.60 % $ 3,784,363 $ 61,696 6.47 % $ 3,093,708 $ 43,760 5.74 % Securities 193,296 1,279 2.66 % 194,024 1,161 2.37 % 235,243 1,117 1.93 % Other investments 38,724 416 4.32 % 42,101 430 4.05 % 37,905 537 5.75 % Short-term investments 175,616 2,498 5.72 % 111,067 1,015 3.63 % 57,678 603 4.24 % Total interest-earning assets 4,310,680 68,193 6.36 % 4,131,555 64,302 6.17 % 3,424,534 46,017 5.45 % Non-interest-earning assets 217,883 224,969 197,450 Allowance for credit losses (32,744) (32,638) (26,302) Total assets $ 4,495,819 $ 4,323,886 $ 3,595,682 Interest-bearing liabilities: Savings accounts $ 127,487 16 0.05 % $ 135,629 17 0.05 % $ 159,087 20 0.05 % NOW accounts 320,392 4,413 5.54 % 330,830 3,981 4.77 % 368,795 668 0.73 % Money market accounts 851,077 3,495 1.65 % 829,353 3,092 1.48 % 654,043 1,933 1.20 % Certificates of deposit and individual retirement accounts 1,669,490 20,293 4.89 % 1,580,538 18,755 4.71 % 1,322,760 9,672 2.97 % Total interest-bearing deposits 2,968,446 28,217 3.82 % 2,876,350 25,845 3.56 % 2,504,685 12,293 1.99 % FHLB advances 98,886 1,343 5.46 % 220,475 3,179 5.72 % 200,194 2,506 5.08 % Total interest-bearing liabilities 3,067,332 29,560 3.88 % 3,096,825 29,024 3.72 % 2,704,879 14,799 2.22 % Non-interest-bearing deposits 611,305 729,928 478,910 Other non-interest-bearing liabilities 83,487 104,211 64,551 Total liabilities 3,762,124 3,930,964 3,248,340 Shareholders' equity 733,695 392,922 347,342 Total liabilities and shareholders' equity $ 4,495,819 $ 4,323,886 $ 3,595,682 Net interest income $ 38,633 $ 35,278 $ 31,218 Net interest rate spread (2) 2.48 % 2.45 % 3.23 % Net interest-earning assets (3) $ 1,243,348 $ 1,034,730 $ 719,655 Net interest margin (4) 3.60 % 3.39 % 3.70 % Average interest-earning assets to interest-bearing liabilities 140.54 % 133.41 % 126.61 % (2) Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate 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) Annualized NB BANCORP, INC. COMMERCIAL REAL ESTATE BY COLLATERAL TYPE (Unaudited) (Dollars in thousands) March 31, 2024 Owner-Occupied Non-Owner-Occupied Balance Percentage Industrial $ 210,700 $ 71,950 $ 282,650 19 % Office 44,288 155,836 200,124 13 % Multi-Family — 321,124 321,124 21 % Retail 86,096 105,264 191,360 13 % Special Purpose 120,242 59,950 180,192 12 % Hospitality 63 148,244 148,307 10 % Other 72,489 41,402 113,891 8 % Mixed-Use 10,518 68,348 78,866 5 % Total commercial real estate $ 544,396 $ 972,118 $ 1,516,514 100 % December 31, 2023 Change From Three Months Ended March 31, 2024 Owner-Occupied Non-Owner-Occupied Balance Percentage Owner-Occupied Non-Owner-Occupied Balance Percentage Industrial $ 212,246 $ 72,288 $ 284,534 21 % $ (1,546) $ (338) $ (1,884) (1) % Office 39,330 184,246 223,576 16 % 4,958 (28,410) (23,452) (10) % Multi-Family — 209,982 209,982 15 % — 111,142 111,142 53 % Retail 84,269 104,596 188,865 14 % 1,827 668 2,495 1 % Special Purpose 119,073 59,876 178,949 13 % 1,169 74 1,243 1 % Hospitality 1,217 148,278 149,495 11 % (1,154) (34) (1,188) (1) % Other 58,548 19,580 78,128 6 % 13,941 21,822 35,763 46 % Mixed-Use 8,974 57,338 66,312 5 % 1,544 11,010 12,554 19 % Total commercial real estate $ 523,657 $ 856,184 $ 1,379,841 100 % $ 20,739 $ 115,934 $ 136,673 10 % March 31, 2023 Change From Three Months Ended March 31, 2024 Owner-Occupied Non-Owner-Occupied Balance Percentage Owner-Occupied Non-Owner-Occupied Balance Percentage Industrial $ 64,473 $ 51,383 $ 115,856 11 % $ 146,227 $ 20,567 $ 166,794 144 % Office 34,751 128,486 163,237 15 % 9,537 27,350 36,887 23 % Multi-Family — 199,755 199,755 18 % — 121,369 121,369 61 % Retail 32,638 103,167 135,805 12 % 53,458 2,097 55,555 41 % Special Purpose 57,079 51,162 108,241 10 % 63,163 8,788 71,951 66 % Hospitality 1,239 108,333 109,572 10 % (1,176) 39,911 38,735 35 % Other 62,175 104,402 166,577 15 % 10,314 (63,000) (52,686) (32) % Mixed-Use 13,419 77,747 91,166 8 % (2,901) (9,399) (12,300) (13) % Total commercial real estate $ 265,774 $ 824,435 $ 1,090,209 100 % $ 278,622 $ 147,683 $ 426,305 39 % NB BANCORP, INC. NON-GAAP RECONCILIATION (Unaudited) (Dollars in thousands) For the Three Months Ended March 31, 2024 December 31, 2023 March 31, 2023 Net income (GAAP) $ 8,702 $ (13,617) $ 8,752 Add: Noninterest expense components: Needham Bank Charitable Foundation contribution resulting from IPO - 19,082 - One-time conversion and IPO-related compensation expense - 7,931 - Defined benefit pension termination expense 390 1,900 - Permanent tax differences resulting from public company tax laws (1) - 3,680 - Total impact of non-GAAP adjustment $ 390 $ 32,593 $ - Less net tax benefit associated with non-GAAP adjustments 111 8,096 - Non-GAAP adjustments, net of tax 279 24,497 - Net income excluding conversion and IPO-related expenses (non-GAAP) $ 8,981 $ 10,880 $ 8,752 Weighted average common shares outstanding 39,689,644 42,018,229 N/A Earnings per share excluding conversion and IPO-related expenses (non-GAAP) 0.23 0.26 N/A (1) These amounts are reflected in income tax expense and reflect amounts related to 2023 compensation and a writedown for future LTIP vesting amounts that are not expected to be deductible on a tax return. These amounts are not included in the calculation of the tax impact on the non-GAAP adjustments. For the Three Months Ended March 31, 2024 December 31, 2023 March 31, 2023 Noninterest expense (GAAP) $ 25,564 $ 52,788 $ 23,032 Subtract: Noninterest expense components: Needham Bank Charitable Foundation contribution resulting from IPO - 19,082 - One-time conversion and IPO-related compensation expense - 7,931 - Defined benefit pension termination expense 390 1,900 - Total impact of non-GAAP noninterest expense adjustments $ 390 $ 28,913 $ - Noninterest expense excluding conversion and IPO-related expenses (non-GAAP) $ 25,174 $ 23,875 $ 23,032 For the Three Months Ended March 31, 2024 December 31, 2023 March 31, 2023 Net income excluding conversion and IPO-related expenses (non-GAAP) $ 8,981 $ 10,880 $ 8,752 Average assets 4,495,819 4,323,886 3,595,682 Return on average assets excluding conversion and IPO-related expenses (non-GAAP) 0.80 % 1.00 % 0.99 % Average shareholders' equity 733,695 392,922 347,342 Return on average shareholders' equity excluding conversion and IPO-related expenses (non-GAAP) 4.92 % 10.99 % 10.22 % As of March 31, 2024 December 31, 2023 March 31, 2023 Total shareholders' equity (GAAP) $ 733,838 $ 757,959 $ 351,785 Subtract: Intangible assets (core deposit intangible) 1,191 1,227 1,340 Total tangible shareholders' equity (non-GAAP) 732,647 756,732 350,445 Total assets (GAAP) 4,650,019 4,533,412 3,713,901 Subtract: Intangible assets (core deposit intangible) 1,191 1,227 1,340 Total tangible assets (non-GAAP) $ 4,648,828 $ 4,532,185 $ 3,712,561 Tangible shareholders' equity / tangible assets (non-GAAP) 15.76 % 16.70 % 9.44 % Total common shares outstanding 42,705,729 42,705,729 N/A Tangible book value per share (non-GAAP) $ 17.16 $ 17.72 $ N/A For the Three Months Ended March 31, 2024 December 31, 2023 March 31, 2023 Noninterest expense excluding conversion and IPO-related expenses (non-GAAP) $ 25,174 $ 23,875 $ 23,032 Total revenue 42,134 38,530 37,085 Efficiency ratio excluding conversion and IPO-related expenses (non-GAAP) 59.75 % 61.96 % 62.11 % NB BANCORP, INC. ASSET QUALITY – NON-PERFORMING ASSETS (Unaudited) (Dollars in thousands) March 31, 2024 December 31, 2023 March 31, 2023 Real estate loans: One to four-family residential $ 4,281 $ 4,100 $ 5,748 Home equity 586 590 570 Commercial real estate 422 422 670 Construction and land development 10 10 10 Commercial and industrial 4,125 4,138 5,077 Consumer 1,640 1,539 1,010 Total $ 11,064 $ 10,799 $ 13,085 Total non-performing loans to total loans 0.28 % 0.28 % 0.41 % Total non-performing assets to total assets 0.24 % 0.24 % 0.35 % NB BANCORP, INC. ASSET QUALITY – PROVISION, ALLOWANCE, AND NET (CHARGE-OFFS) RECOVERIES (Unaudited) (Dollars in thousands) For the Three Months Ended March 31, 2024 December 31, 2023 March 31, 2023 Allowance for credit losses at beginning of the period $ 32,222 $ 31,889 $ 25,028 Adjustment to allowance for adoption of ASU 2016-13 — — 1,159 Provision for credit losses 3,890 1,662 2,072 Charge-offs: Consumer 1,942 1,519 637 Total charge-offs 1,942 1,519 637 Recoveries of loans previously charged off: Commercial Real Estate — 12 12 Consumer 136 178 297 Total recoveries 136 190 309 Net (charge-offs) recoveries (1,806) (1,329) (328) Allowance for credit losses at end of the period $ 34,306 $ 32,222 $ 27,931 Allowance to non-performing loans 310 % 298 % 213 % Allowance to total loans outstanding at the end of the period 0.87 % 0.83 % 0.87 % Net (charge-offs) recoveries (annualized) to average loans outstanding during the period (0.19) % (0.14) % (0.04) % View original content: https://www.prnewswire.com/news-releases/nb-bancorp-inc-reports-first-quarter-2024-financial-results-302126809.html SOURCE Needham Bank

View stock analysis, news, and events for Nb Bancorp, Inc.