0001049782 False 0001049782 2022-01-26 2022-01-26 iso4217:USD xbrli:shares iso4217:USD xbrli:shares
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_________________

FORM 8-K

_________________

CURRENT REPORT

Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):  January 26, 2022

_______________________________

BROOKLINE BANCORP, INC.

(Exact name of registrant as specified in its charter)

_______________________________

Delaware 0-23695 04-3402944
(State or Other Jurisdiction of Incorporation) (Commission File Number) (I.R.S. Employer Identification No.)

131 Clarendon Street

Boston, Massachusetts 02116

(Address of Principal Executive Offices) (Zip Code)

(617) 425-4600

(Registrant's telephone number, including area code)

Not applicable

(Former name or former address, if changed since last report)

_______________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value of $0.01 per share BRKL Nasdaq Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company,indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 
 
Item 2.02. Results of Operations and Financial Condition.

On January 26, 2022, the Board of Directors of Brookline Bancorp, Inc. (the “Company”) issued a press release announcing its earnings for the quarter ended December 31, 2021. Additionally, the Company announced the approval by its Board of Directors of a regular quarterly dividend of $0.125 per share payable on February 25, 2022 to stockholders of record on February 11, 2022. A copy of that press release is attached hereto as Exhibit 99.1 and is hereby incorporated by reference herein.

Item 7.01. Regulation FD Disclosure.

In connection with the press release announcing the Company’s second quarter earnings, the Company posted an investor presentation to its website at www.brooklinebancorp.com. A copy of the investor presentation is attached hereto as Exhibit 99.2 and is hereby incorporated by reference herein.

Item 9.01. Financial Statements and Exhibits.
 
 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

  BROOKLINE BANCORP, INC.
     
   
Date: January 26, 2022 By:  /s/ Carl M. Carlson        
    Carl M. Carlson
    Co-President, Chief Financial & Strategy Officer
   
 
 

EXHIBIT INDEX

The following exhibits are furnished as part of this report:

Exhibit No.   Description
     
99.1   Press release of Brookline Bancorp, Inc. reporting earnings and dividend approval, issued January 26, 2022    
99.2   Investor Presentation of Brookline Bancorp, Inc., issued January 26, 2022
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

EXHIBIT 99.1

Brookline Bancorp Announces Fourth Quarter Results

Net Income of $28.5 million, EPS of $0.37

BOSTON, Jan. 26, 2022 (GLOBE NEWSWIRE) -- Brookline Bancorp, Inc. (NASDAQ: BRKL) (the “Company”) today announced net income of $28.5 million, or $0.37 per basic and diluted share, for the fourth quarter of 2021, compared to $28.8 million, or $0.37 per basic and diluted share, for the third quarter of 2021, and $26.7 million, or $0.34 per basic and diluted share, for the fourth quarter of 2020.

For the year ended December 31, 2021, the Company reported record net income of $115.4 million, or $1.48 per basic and diluted share. This compared to $47.6 million, or $0.60 per basic and diluted share, for the year ended December 31, 2020.

Paul Perrault, Chairman and Chief Executive Officer commented on the Company’s performance, “I am pleased with our strong financial performance and earnings growth in 2021. We finished the year with exceptional loan growth and we are well positioned as we look forward to the coming year.  In the fourth quarter we continued to build on our legacy of providing our customers with an array of robust financial offerings by launching Clarendon Private, an investment and wealth management company. This past year was challenging in many respects, and I would like to recognize our employees for their hard work and dedication throughout the year providing exceptional service to our customers. As we continue to navigate these challenging times, we remain cautiously optimistic for the future.”

BALANCE SHEET

Total assets at December 31, 2021 increased $290.0 million to $8.6 billion from $8.3 billion at September 30, 2021, and decreased $339.8 million from $8.9 billion at December 31, 2020. At December 31, 2021, total loans and leases were $7.2 billion, representing an increase of $222.8 million from September 30, 2021, and a decrease of $115.1 million from December 31, 2020.

The Company funded a total of 4,700 of Small Business Administration's Paycheck Protection Program ("PPP") loans in the aggregate amount of $872.1 million. As of December 31, 2021, $67.7 million in PPP loans remain outstanding, net of deferred fees and costs of $1.7 million. Excluding PPP loan activity, the core loan portfolio grew $315.6 million in the fourth quarter compared to growth of $99.2 million in the third quarter.

Total investment securities at December 31, 2021 decreased $11.2 million to $720.9 million from $732.0 million at September 30, 2021, and decreased $25.5 million from $746.3 million at December 31, 2020. Total cash and cash equivalents at December 31, 2021 increased $88.6 million to $327.7 million from $239.1 million at September 30, 2021, and decreased $107.2 million from $434.9 million at December 31, 2020. As of December 31, 2021, total investment securities and total cash and cash equivalents represented 12.2 percent of total assets as compared to 11.7 percent and 13.2 percent as of September 30, 2021 and December 31, 2020, respectively.

Total deposits at December 31, 2021 increased $176.9 million to $7.05 billion from $6.87 billion at September 30, 2021 and increased $139.2 million from $6.91 billion at December 31, 2020.

Total borrowed funds at December 31, 2021 increased $89.8 million to $357.3 million from $267.5 million at September 30, 2021 and decreased $462.9 million from $820.2 million at December 31, 2020.

The ratio of stockholders’ equity to total assets was 11.57 percent at December 31, 2021, as compared to 11.77 percent at September 30, 2021, and 10.53 percent at December 31, 2020. The ratio of tangible stockholders’ equity to tangible assets (non-GAAP) was 9.87 percent at December 31, 2021, as compared to 10.01 percent at September 30, 2021, and 8.86 percent at December 31, 2020. Tangible book value per common share (non-GAAP) increased $0.22 from $10.51 at September 30, 2021 to $10.73 at December 31, 2021, compared to $9.96 at December 31, 2020.

NET INTEREST INCOME

Net interest income increased $0.8 million to $71.5 million during the fourth quarter of 2021 from $70.7 million for the quarter ended September 30, 2021. The net interest margin decreased 1 basis point to 3.52 percent for the three months ended December 31, 2021 from 3.53 percent for the three months ended September 30, 2021.

NON-INTEREST INCOME

Total non-interest income for the quarter ended December 31, 2021 increased $5.1 million to $10.7 million from $5.6 million for the quarter ended September 30, 2021. The increase was primarily driven by increases of $3.8 million in loan level derivative income, net, and $1.4 million in gain on sales of loans and leases.

PROVISION FOR CREDIT LOSSES

The Company recorded a provision for credit losses of $0.8 million for the quarter ended December 31, 2021, compared to a negative provision of $3.1 million for the quarter ended September 30, 2021. Total net charge-offs for the fourth quarter of 2021 were $2.1 million compared to $1.3 million in the third quarter of 2021. The increase was primarily driven by an increase in net charge-offs on equipment financing loans of $0.9 million, partially offset by a decrease in net charge-offs on commercial loans of $0.1 million. The ratio of net loan and lease charge-offs to average loans and leases on an annualized basis increased to 12 basis points for the fourth quarter of 2021 from 7 basis points for the third quarter of 2021.

The allowance for loan and lease losses represented 1.38 percent of total loans and leases at December 31, 2021, compared to 1.48 percent at September 30, 2021, and 1.57 percent at December 31, 2020. Excluding PPP loans, the allowance for loan and lease losses represents 1.40 percent coverage at December 31, 2021 compared to 1.51 percent at September 30, 2021, and 1.69 percent at December 31, 2020.

ASSET QUALITY

The ratio of total nonperforming loans and leases to total loans and leases was 0.45 percent at December 31, 2021 as compared to 0.52 percent at September 30, 2021. Nonperforming loans and leases decreased $3.4 million to $32.5 million at December 31, 2021 from $35.9 million at September 30, 2021. The ratio of nonperforming assets to total assets was 0.39 percent at December 31, 2021 as compared to 0.44 percent at September 30, 2021. Nonperforming assets decreased $3.3 million to $33.2 million at December 31, 2021 from $36.5 million at September 30, 2021.

From March 1, 2020 through the earlier of January 1, 2022 or 60 days after the termination date of the national emergency declared by the President on March 13, 2020 concerning the COVID-19 outbreak, a financial institution may elect to suspend the requirements under accounting principles generally accepted in the U.S. for loan modifications related to the COVID-19 pandemic that would otherwise be categorized as a troubled debt restructured, including impairment accounting. This troubled debt restructuring relief applies for the term of the loan modification that occurs during the applicable period for a loan that was not more than 30 days past due as of December 31, 2019. Financial institutions are required to maintain records of the volume of loans involved in modifications to which troubled debt restructuring relief is applicable. As of December 31, 2021, approximately 96 percent of loans granted an initial loan payment deferral have returned to payment status and 98 credits totaling $38.1 million or 0.5 percent of total loans outstanding have been modified.

NON-INTEREST EXPENSE

Non-interest expense for the quarter ended December 31, 2021 increased $2.0 million to $42.9 million from $40.9 million for the quarter ended September 30, 2021. The increase was primarily driven by increases of $1.4 million in compensation and employee benefits and $0.7 million in other non-interest expense, partially offset by a decrease of $0.2 million in advertising and marketing expense.

PROVISION FOR INCOME TAXES

The effective tax rate was 25.9 percent and 25.3 percent for the three and twelve months ended December 31, 2021, respectively.

RETURNS ON AVERAGE ASSETS AND AVERAGE EQUITY

The annualized return on average assets decreased to 1.35 percent during the fourth quarter of 2021 compared to 1.38 percent for the third quarter of 2021; and was 1.36 percent for the year ended December 31, 2021, compared to 0.55 percent for the year ended December 31, 2020.

The annualized return on average tangible stockholders' equity decreased to 13.84 percent during the fourth quarter of 2021 compared to 14.15 percent for the third quarter of 2021; and was 14.35 percent for the year ended December 31, 2021 compared to 6.17 percent for the year ended December 31, 2020.

DIVIDEND DECLARED

The Company’s Board approved a dividend of $0.125 per share for the quarter ended December 31, 2021. The dividend will be paid on February 25, 2022 to stockholders of record on February 11, 2022.

CONFERENCE CALL

The Company will conduct a conference call/webcast at 1:30 PM Eastern Time on Thursday, January 27, 2022 to discuss the results for the quarter, business highlights and outlook. A copy of the Earnings Presentation is available on the Company’s website, www.brooklinebancorp.com. To listen to the call and view the Company’s Earnings Presentation, please join the call via https://services.choruscall.com/links/brkl220127.html. To listen to the call without access to the slides, please dial 844-200-6205 (United States) or 929-526-1599 (internationally) and ask for the Brookline Bancorp, Inc. call (Access Code 817809). A recording of the call will be available for one week following the call on the Company’s website under “Investor Relations” or by dialing 866-813-9403 (United States) or 1-929-458-6194 (internationally) and entering the passcode: 342504.

ABOUT BROOKLINE BANCORP, INC.

Brookline Bancorp, Inc., a bank holding company with $8.6 billion in assets and branch locations in Massachusetts and Rhode Island, is headquartered in Boston, Massachusetts and operates as the holding company for Brookline Bank and Bank Rhode Island (the "banks"). The Company provides commercial and retail banking services, cash management and investment services to customers throughout Central New England. More information about Brookline Bancorp, Inc. and its banks can be found at the following websites: www.brooklinebank.com and www.bankri.com. 

FORWARD-LOOKING STATEMENTS

Certain statements contained in this press release that are not historical facts may constitute 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 ("SEC"), in our annual reports to shareholders, 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, including statements regard the potential effects of the COVID-19 pandemic on the Company’s business, credit quality, financial condition, liquidity and results of operations. Forward-looking statements involve risks and uncertainties. The Company’s actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, ongoing disruptions due to the COVID-19 pandemic, general business and economic conditions on a national basis and in the local markets in which the Company operates; changes in consumer behavior due to changing political business and economic conditions or legislative or regulatory initiatives; the possibility that future credit losses may be higher than currently expected; reputational risk relating to the Company’s participation in the Paycheck Protection Program and other pandemic-related legislative and regulatory initiatives and programs; turbulence in capital and debt markets; and the risks outlined in the Company’s Annual Report on Form 10-K, as updated by its Quarterly Reports on Form 10-Q and other filings submitted to the SEC. The Company does not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made.

BASIS OF PRESENTATION

The Company's consolidated financial statements have been prepared in conformity with generally accepted accounting principles (“GAAP”) as set forth by the Financial Accounting Standards Board in its Accounting Standards Codification and through the rules and interpretive releases of the SEC under the authority of federal securities laws. Certain amounts previously reported have been reclassified to conform to the current period's presentation.

NON-GAAP FINANCIAL MEASURES

The Company uses certain non-GAAP financial measures, such as operating earnings, operating return on average assets, operating return on average tangible assets, operating return on average stockholders' equity, operating return on average tangible stockholders' equity, the allowance for loan and lease losses as a percentage of total loans and leases less PPP loans, tangible book value per common share, tangible stockholders’ equity to tangible assets, return on average tangible assets (annualized) and return on average tangible stockholders' equity (annualized). These non-GAAP financial measures provide information for investors to effectively analyze financial trends of ongoing business activities, and to enhance comparability with peers across the financial services sector. A detailed reconciliation table of the Company's GAAP to the non-GAAP measures is attached.

INVESTOR RELATIONS:
 
Contact: Carl M. Carlson
Brookline Bancorp, Inc.
Co-President and Chief Financial Officer
(617) 425-5331
ccarlson@brkl.com


BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Selected Financial Highlights (Unaudited)
 
  At and for the Three Months Ended At and for the Twelve
Months Ended
  December 31,
2021
  September 30,
2021
June 30,
2021
March 31,
2021
December 31,
2020
December 31,
2021
December 31,
2020
  (Dollars In Thousands Except per Share Data)
Earnings Data:                
Net interest income $ 71,461     $ 70,697   $ 71,106   $ 69,109   $ 68,225   $ 282,373   $ 260,163  
Provision (credit) for credit losses   751       (3,110 )   (3,331 )   (2,147 )   (2,103 )   (7,837 )   61,886  
Non-interest income   10,699       5,586     5,910     4,794     4,219     26,989     24,644  
Non-interest expense   42,909       40,922     37,966     40,811     40,038     162,608     160,844  
Income before provision for income taxes   38,500       38,471     42,381     35,239     34,509     154,591     62,077  
Net income   28,545       28,839     31,602     26,454     26,663     115,440     47,635  
                 
Performance Ratios:                
Net interest margin (1)   3.52 %     3.53 %   3.52 %   3.39 %   3.23 %   3.49 %   3.17 %
Interest-rate spread (1)   3.42 %     3.39 %   3.34 %   3.15 %   3.03 %   3.32 %   2.88 %
Return on average assets (annualized)   1.35 %     1.38 %   1.48 %   1.21 %   1.20 %   1.36 %   0.55 %
Return on average tangible assets (annualized) (non-GAAP)   1.38 %     1.41 %   1.51 %   1.24 %   1.22 %   1.38 %   0.56 %
Return on average stockholders' equity (annualized)   11.56 %     11.79 %   13.21 %   11.18 %   11.38 %   11.93 %   5.09 %
Return on average tangible stockholders' equity (annualized) (non-GAAP)   13.84 %     14.15 %   15.92 %   13.51 %   13.79 %   14.35 %   6.17 %
Efficiency ratio (2)   52.23 %     53.64 %   49.30 %   55.22 %   55.27 %   52.56 %   56.47 %
                 
Per Common Share Data:                
Net income — Basic $ 0.37     $ 0.37   $ 0.40   $ 0.34   $ 0.34   $ 1.48   $ 0.60  
Net income — Diluted   0.37       0.37     0.40     0.34     0.34     1.48     0.60  
Cash dividends declared   0.125       0.125     0.120     0.120     0.115     0.490     0.460  
Book value per share (end of period)   12.82       12.61     12.44     12.10     12.05     12.82     12.05  
Tangible book value per common share (end of period) (non-GAAP)   10.73       10.51     10.35     10.01     9.96     10.73     9.96  
Stock price (end of period)   16.19       15.26     14.95     15.00     12.04     16.19     12.04  
                 
Balance Sheet:                
Total assets $ 8,602,622     $ 8,312,649   $ 8,461,964   $ 8,559,810   $ 8,942,424   $ 8,602,622   $ 8,942,424  
Total loans and leases   7,154,457       6,931,694     7,020,275     7,267,552     7,269,553     7,154,457     7,269,553  
Total deposits   7,049,906       6,873,010     6,894,701     6,866,786     6,910,696     7,049,906     6,910,696  
Total stockholders’ equity   995,342       978,452     972,252     945,399     941,778     995,342     941,778  
                 
Asset Quality:                
Nonperforming assets $ 33,177     $ 36,461   $ 34,588   $ 37,403   $ 44,963   $ 33,177   $ 44,963  
Nonperforming assets as a percentage of total assets   0.39 %     0.44 %   0.41 %   0.44 %   0.50 %   0.39 %   0.50 %
Allowance for loan and lease losses $ 99,084     $ 102,515   $ 106,474   $ 109,837   $ 114,379   $ 99,084   $ 114,379  
Allowance for loan and lease losses as a percentage of total loans and leases   1.38 %     1.48 %   1.52 %   1.51 %   1.57 %   1.38 %   1.57 %
Net loan and lease charge-offs $ 2,124     $ 1,255   $ 595   $ 1,760   $ 4,381   $ 5,734   $ 12,961  
Net loan and lease charge-offs as a percentage of average loans and leases (annualized)   0.12 %     0.07 %   0.03 %   0.10 %   0.24 %   0.08 %   0.18 %
                 
Capital Ratios:                
Stockholders’ equity to total assets   11.57 %     11.77 %   11.49 %   11.04 %   10.53 %   11.57 %   10.53 %
Tangible stockholders’ equity to tangible assets (non-GAAP)   9.87 %     10.01 %   9.75 %   9.31 %   8.86 %   9.87 %   8.86 %
                 
(1) Calculated on a fully tax-equivalent basis.                
(2) Calculated as non-interest expense as a percentage of net interest income plus non-interest income.                
                 


BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets (Unaudited)
 
  December 31,
2021
September 30,
2021
June 30,
2021
March 31,
2021
December 31,
2020
ASSETS (In Thousands Except Share Data)  
Cash and due from banks $ 66,265 $ 28,865 $ 36,079 $ 41,284 $ 36,069
Short-term investments 261,472 210,279 284,370 89,643 398,848
Total cash and cash equivalents 327,737 239,144 320,449 130,927 434,917
Investment securities available-for-sale 720,866 732,020 694,151 729,901 745,822
Equity securities held-for-trading - - - 518 526
Total investment securities 720,866 732,020 694,151 730,419 746,348
Loans and leases:          
Commercial real estate loans 4,103,040 3,909,011 3,815,581 3,790,341 3,823,826
Commercial loans and leases 1,887,136 1,869,686 2,038,851 2,324,202 2,274,899
Consumer loans 1,164,281 1,152,997 1,165,843 1,153,009 1,170,828
Total loans and leases 7,154,457 6,931,694 7,020,275 7,267,552 7,269,553
Allowance for loan and lease losses (99,084) (102,515) (106,474) (109,837) (114,379)
Net loans and leases 7,055,373 6,829,179 6,913,801 7,157,715 7,155,174
Restricted equity securities 28,981 28,098 31,627 40,400 49,786
Premises and equipment, net of accumulated depreciation 70,359 70,811 71,240 72,524 71,568
Right-of-use asset operating leases 20,508 21,879 22,682 23,180 24,143
Deferred tax asset 38,987 39,643 41,324 42,857 40,129
Goodwill 160,427 160,427 160,427 160,427 160,427
Identified intangible assets, net of accumulated amortization 2,276 2,484 2,692 2,920 3,152
Other real estate owned and repossessed assets 718 601 372 6,383 6,515
Other assets 176,390 188,363 203,199 192,058 250,265
Total assets $ 8,602,622 $ 8,312,649 $ 8,461,964 $ 8,559,810 $ 8,942,424
LIABILITIES AND STOCKHOLDERS' EQUITY          
Deposits:          
Demand checking accounts $ 1,888,462 $ 1,816,116 $ 1,926,713 $ 1,724,170 $ 1,592,205
NOW accounts 604,097 513,032 495,598 481,988 513,948
Savings accounts 915,804 823,095 782,482 724,504 701,659
Money market accounts 2,358,306 2,393,362 2,250,651 2,192,468 2,018,977
Certificate of deposit accounts 1,117,695 1,141,861 1,178,131 1,273,105 1,389,998
Brokered deposit accounts 165,542 185,544 261,126 470,551 693,909
Total deposits 7,049,906 6,873,010 6,894,701 6,866,786 6,910,696
Borrowed funds:          
Advances from the FHLBB 147,907 113,977 204,154 378,646 648,849
Subordinated debentures and notes 83,897 83,859 83,821 83,783 83,746
Other borrowed funds 125,517 69,703 75,039 83,574 87,652
Total borrowed funds 357,321 267,539 363,014 546,003 820,247
Operating lease liabilities 20,508 21,879 22,682 23,180 24,143
Mortgagors’ escrow accounts 6,296 6,455 6,231 6,483 5,901
Reserve for unfunded credits 14,794 12,736 13,142 13,705 13,071
Accrued expenses and other liabilities 158,455 152,578 189,942 158,254 226,588
Total liabilities 7,607,280 7,334,197 7,489,712 7,614,411 8,000,646
Stockholders' equity:          
Common stock, $0.01 par value; 200,000,000 shares authorized; 85,177,172 shares issued, 85,177,172 shares issued, 85,177,172 shares issued, 85,177,172 shares issued, and 85,177,172 shares issued, respectively 852 852 852 852 852
Additional paid-in capital 736,826 735,990 738,557 737,882 737,178
Retained earnings, partially restricted 342,639 323,862 304,466 282,301 264,892
Accumulated other comprehensive income (110) 2,615 6,089 2,082 16,490
Treasury stock, at cost;          
7,037,464 shares, 7,034,754 shares, 6,536,478 shares, 6,534,602 shares, and 6,525,783 shares, respectively (84,718) (84,684) (77,493) (77,463) (77,343)
Unallocated common stock held by the Employee Stock Ownership Plan;          
24,660 shares, 31,278 shares, 37,890 shares, 44,502 shares, and 51,114 shares, respectively (147) (183) (219) (255) (291)
Total stockholders' equity 995,342 978,452 972,252 945,399 941,778
Total liabilities and stockholders' equity $ 8,602,622 $ 8,312,649 $ 8,461,964 $ 8,559,810 $ 8,942,424
           


BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Income (Unaudited)
 
  Three Months Ended
  December 31,
2021
September 30,
2021
  June 30,
2021
March 31,
2021
December 31,
2020
  (In Thousands Except Share Data)
Interest and dividend income:            
Loans and leases $ 73,560   $ 74,332     $ 75,026   $ 75,009   $ 76,583  
Debt securities   2,972     2,967       3,121     3,118     3,335  
Marketable and restricted equity securities   325     313       233     301     490  
Short-term investments   88     83       42     39     59  
Total interest and dividend income   76,945     77,695       78,422     78,467     80,467  
Interest expense:            
Deposits   4,055     4,571       5,380     6,707     8,825  
Borrowed funds   1,429     2,427       1,936     2,651     3,417  
Total interest expense   5,484     6,998       7,316     9,358     12,242  
Net interest income   71,461     70,697       71,106     69,109     68,225  
Provision (credit) for credit losses   751     (3,110 )     (3,331 )   (2,147 )   (2,103 )
Net interest income after provision for credit losses   70,710     73,807       74,437     71,256     70,328  
Non-interest income:            
Deposit fees   2,653     2,629       3,015     2,281     2,358  
Loan fees   448     487       607     599     588  
Loan level derivative income, net   3,981     218       7     474     145  
(Loss) gain on investment securities, net   (32 )   -       1     (7 )   -  
Gain on sales of loans and leases held-for-sale   1,933     557       538     709     67  
Other   1,716     1,695       1,742     738     1,061  
Total non-interest income   10,699     5,586       5,910     4,794     4,219  
Non-interest expense:            
Compensation and employee benefits   28,598     27,206       25,161     25,821     25,054  
Occupancy   3,558     3,567       3,832     4,004     3,806  
Equipment and data processing   4,576     4,556       4,697     4,493     4,193  
Professional services   1,151     1,072       1,245     1,226     1,338  
FDIC insurance   617     662       657     1,044     1,630  
Advertising and marketing   880     1,077       1,110     1,100     1,010  
Amortization of identified intangible assets   208     208       228     232     312  
Other   3,321     2,574       1,036     2,891     2,695  
Total non-interest expense   42,909     40,922       37,966     40,811     40,038  
Income before provision for income taxes   38,500     38,471       42,381     35,239     34,509  
Provision for income taxes   9,955     9,632       10,779     8,785     7,846  
Net income $ 28,545   $ 28,839     $ 31,602   $ 26,454   $ 26,663  
Earnings per common share:            
Basic $ 0.37   $ 0.37     $ 0.40   $ 0.34   $ 0.34  
Diluted $ 0.37   $ 0.37     $ 0.40   $ 0.34   $ 0.34  
Weighted average common shares outstanding during the period:          
Basic   77,610,608     78,000,261       78,150,364     78,143,752     78,533,351  
Diluted   77,864,097     78,240,633       78,470,451     78,404,063     78,680,873  
Dividends paid per common share $ 0.125   $ 0.120     $ 0.120   $ 0.115   $ 0.115  
             


BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Income (Unaudited)
   
  Twelve Months Ended December 31,
    2021     2020
  (In Thousands Except Share Data)
Interest and dividend income:    
Loans and leases $ 297,927   $ 309,798
Debt securities   12,178     13,758
Marketable and restricted equity securities   1,172     2,848
Short-term investments   252     413
Total interest and dividend income   311,529     326,817
Interest expense:    
Deposits   20,713     48,426
Borrowed funds   8,443     18,228
Total interest expense   29,156     66,654
Net interest income   282,373     260,163
(Credit) provision for credit losses   (7,837 )   61,886
Net interest income after provision for credit losses   290,210     198,277
Non-interest income:    
Deposit fees   10,578     9,050
Loan fees   2,095     2,048
Loan level derivative income, net   4,680     4,268
(Loss) gain on investment securities, net   (38 )   1,970
Gain on sales of loans and leases held-for-sale   3,737     1,118
Other   5,937     6,190
Total non-interest income   26,989     24,644
Non-interest expense:    
Compensation and employee benefits   106,786     100,985
Occupancy   14,961     15,386
Equipment and data processing   18,322     17,345
Professional services   4,694     5,157
FDIC insurance   2,980     4,229
Advertising and marketing   4,167     4,126
Amortization of identified intangible assets   876     1,271
Other   9,822     12,345
Total non-interest expense   162,608     160,844
Income before provision for income taxes   154,591     62,077
Provision for income taxes   39,151     14,442
Net income $ 115,440   $ 47,635
Earnings per common share:    
Basic $ 1.48   $ 0.60
Diluted $ 1.48   $ 0.60
Weighted average common shares outstanding during the period:  
Basic   77,974,851     78,951,892
Diluted   78,243,416     79,103,289
Dividends paid per common share $ 0.480   $ 0.460
     


BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Asset Quality Analysis (Unaudited)
 
  At and for the Three Months Ended
  December 31,
2021
September 30,
2021
June 30,
2021
March 31,
2021
December 31,
2020
  (Dollars in Thousands)
NONPERFORMING ASSETS:          
Loans and leases accounted for on a nonaccrual basis:          
Commercial real estate mortgage $ 10,848   $ 10,963   $ 11,657   $ 3,611   $ 3,300  
Multi-family mortgage   -     -     -     -     -  
Construction   -     -     -     3,853     3,853  
Total commercial real estate loans   10,848     10,963     11,657     7,464     7,153  
           
Commercial   2,318     2,539     3,207     3,161     7,702  
Equipment financing   15,014     17,655     14,872     15,772     16,757  
Condominium association   84     91     97     106     112  
Total commercial loans and leases   17,416     20,285     18,176     19,039     24,571  
           
Residential mortgage   3,909     4,150     3,638     3,722     5,587  
Home equity   285     461     744     793     1,136  
Other consumer   1     1     1     2     1  
Total consumer loans   4,195     4,612     4,383     4,517     6,724  
           
Total nonaccrual loans and leases   32,459     35,860     34,216     31,020     38,448  
           
Other real estate owned   -     -     -     5,328     5,415  
Other repossessed assets   718     601     372     1,055     1,100  
Total nonperforming assets $ 33,177   $ 36,461   $ 34,588   $ 37,403   $ 44,963  
           
Loans and leases past due greater than 90 days and still accruing $ 1   $ 838   $ 3,154   $ 1,179   $ 11,975  
           
Troubled debt restructurings on accrual   12,580     13,526     14,387     16,770     11,483  
Troubled debt restructurings on nonaccrual   6,709     6,655     6,410     6,293     7,476  
Total troubled debt restructurings $ 19,289   $ 20,181   $ 20,797   $ 23,063   $ 18,959  
           
Nonperforming loans and leases as a percentage of total loans and leases   0.45 %   0.52 %   0.49 %   0.43 %   0.53 %
Nonperforming assets as a percentage of total assets   0.39 %   0.44 %   0.41 %   0.44 %   0.50 %
           
PROVISION AND ALLOWANCE FOR LOAN AND LEASE LOSSES:      
Allowance for loan and lease losses at beginning of period $ 102,515   $ 106,474   $ 109,837   $ 114,379   $ 119,971  
Charge-offs   (2,562 )   (1,600 )   (1,221 )   (2,143 )   (4,810 )
Recoveries   438     345     626     383     429  
Net charge-offs   (2,124 )   (1,255 )   (595 )   (1,760 )   (4,381 )
Provision (credit) for loan and lease losses excluding unfunded commitments *   (1,307 )   (2,704 )   (2,768 )   (2,782 )   (1,211 )
Allowance for loan and lease losses at end of period $ 99,084   $ 102,515   $ 106,474   $ 109,837   $ 114,379  
           
Allowance for loan and lease losses as a percentage of total loans and leases   1.38 %   1.48 %   1.52 %   1.51 %   1.57 %
           
NET CHARGE-OFFS:          
Commercial real estate loans $ -   $ (1 ) $ 17   $ -   $ 3,444  
Commercial loans and leases   2,143     1,276     695     1,809     1,011  
Consumer loans   (19 )   (20 )   (117 )   (49 )   (74 )
Total net charge-offs $ 2,124   $ 1,255   $ 595   $ 1,760   $ 4,381  
           
Net loan and lease charge-offs as a percentage of average loans and leases (annualized)   0.12 %   0.07 %   0.03 %   0.10 %   0.24 %
           
*Provision for loan and lease losses does not include provision (credit) of $2.1 million, $(0.4) million, $(0.6) million, $0.6 million, and $(0.9) million for credit losses on unfunded commitments during the three months ended December 31, 2021, September 30, 2021, June 30, 2021, March 31, 2021, and December 31, 2020 respectively.          
           


BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Average Yields / Costs (Unaudited)
 
  Three Months Ended
  December 31, 2021 September 30, 2021 December 31, 2020
  Average
Balance
Interest (1) Average
Yield/ Cost
Average
Balance
Interest (1) Average
Yield/ Cost
Average
Balance
Interest (1) Average
Yield/ Cost
  (Dollars in Thousands)
Assets:                  
Interest-earning assets:                  
Investments:                  
Debt securities (2) $ 727,734 $ 2,972 1.63 % $ 713,593 $ 2,967 1.66 % $ 770,414 $ 3,334 1.73 %
Marketable and restricted equity securities (2)   27,019   325 4.81 %   28,877   313 4.33 %   51,469   491 3.81 %
Short-term investments   224,573   88 0.16 %   220,110   83 0.15 %   223,665   59 0.10 %
Total investments   979,326   3,385 1.38 %   962,580   3,363 1.40 %   1,045,548   3,884 1.49 %
Loans and Leases:                  
Commercial real estate loans (3)   3,996,647   35,762 3.50 %   3,851,677   35,124 3.57 %   3,833,172   35,526 3.63 %
Commercial loans (3)   820,932   10,146 4.84 %   901,862   11,715 5.09 %   1,260,883   11,936 3.71 %
Equipment financing (3)   1,092,457   18,175 6.65 %   1,079,059   17,725 6.57 %   1,086,855   18,626 6.86 %
Residential mortgage loans (3)   796,326   6,785 3.41 %   788,874   6,989 3.54 %   803,884   7,530 3.75 %
Other consumer loans (3)   368,087   2,751 2.96 %   364,914   2,830 3.07 %   385,818   3,020 3.10 %
Total loans and leases   7,074,449   73,619 4.16 %   6,986,386   74,383 4.26 %   7,370,612   76,638 4.16 %
  Total interest-earning assets   8,053,775   77,004 3.82 %   7,948,966   77,746 3.91 %   8,416,160   80,522 3.83 %
Non-interest-earning assets   408,456       411,669       458,307    
Total assets $ 8,462,231     $ 8,360,635     $ 8,874,467    
                   
Liabilities and Stockholders' Equity:                  
Interest-bearing liabilities:                  
Deposits:                  
NOW accounts $ 528,335   101 0.08 % $ 502,093   116 0.09 % $ 451,014   126 0.11 %
Savings accounts   897,821   219 0.10 %   785,657   248 0.12 %   701,378   245 0.14 %
Money market accounts   2,430,496   1,615 0.26 %   2,387,080   1,616 0.27 %   1,947,686   1,546 0.32 %
Certificates of deposit   1,129,645   2,072 0.73 %   1,160,113   2,430 0.83 %   1,452,867   5,718 1.57 %
Brokered deposit accounts   116,611   48 0.16 %   216,112   161 0.30 %   746,281   1,190 0.63 %
  Total interest-bearing deposits   5,102,908   4,055 0.32 %   5,051,055   4,571 0.36 %   5,299,226   8,825 0.66 %
Borrowings:                  
Advances from the FHLBB   76,786   117 0.59 %   119,043   1,152 3.79 %   619,844   2,118 1.34 %
Subordinated debentures and notes   83,878   1,241 5.92 %   83,840   1,242 5.92 %   83,725   1,245 5.95 %
Other borrowed funds   112,137   71 0.25 %   76,380   33 0.17 %   81,320   54 0.26 %
Total borrowings   272,801   1,429 2.05 %   279,263   2,427 3.40 %   784,889   3,417 1.70 %
  Total interest-bearing liabilities   5,375,709   5,484 0.40 %   5,330,318   6,998 0.52 %   6,084,115   12,242 0.80 %
Non-interest-bearing liabilities:                  
Demand checking accounts   1,892,763       1,827,501       1,587,618    
Other non-interest-bearing liabilities   206,237       224,445       265,440    
Total liabilities   7,474,709       7,382,264       7,937,173    
Stockholders’ equity   987,522       978,371       937,294    
Total liabilities and equity $ 8,462,231     $ 8,360,635     $ 8,874,467    
Net interest income (tax-equivalent basis) /Interest-rate spread (4)     71,520 3.42 %     70,748 3.39 %     68,280 3.03 %
Less adjustment of tax-exempt income     59       51       55  
Net interest income   $ 71,461     $ 70,697     $ 68,225  
Net interest margin (5)     3.52 %     3.53 %     3.23 %
                   
(1) Tax-exempt income on debt securities, equity securities and revenue bonds included in commercial real estate loans is included on a tax-equivalent basis.
(2) Average balances include unrealized gains (losses) on investment securities. Dividend payments may not be consistent and average yield on equity securities may vary from month to month.
(3) Loans on nonaccrual status are included in the average balances.
(4) Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.
(5) Net interest margin represents net interest income (tax-equivalent basis) divided by average interest-earning assets.
                   


BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Average Yields / Costs (Unaudited)
 
  Twelve Months Ended
  December 31, 2021 December 31, 2020
  Average
Balance
Interest (1) Average
Yield/ Cost
Average
Balance
Interest (1) Average
Yield/ Cost
  (Dollars in Thousands)
Assets:            
Interest-earning assets:            
Investments:            
Debt securities (2) $ 729,147 $ 12,178 1.67 % $ 750,689 $ 13,823 1.84 %
Marketable and restricted equity securities (2)   34,074   1,172 3.44 %   61,873   2,862 4.63 %
Short-term investments   217,784   252 0.12 %   186,617   413 0.22 %
Total investments   981,005   13,602 1.39 %   999,179   17,098 1.71 %
Loans and Leases:            
Commercial real estate loans (3)   3,854,357   139,451 3.57 %   3,781,201   148,438 3.86 %
Commercial loans (3)   1,020,627   47,647 4.61 %   1,140,699   41,391 3.57 %
Equipment financing (3)   1,081,287   71,906 6.65 %   1,074,561   75,563 7.03 %
Residential mortgage loans (3)   788,614   27,933 3.54 %   810,855   31,392 3.87 %
Other consumer loans (3)   369,326   11,209 3.03 %   402,672   13,255 3.28 %
Total loans and leases   7,114,211   298,146 4.19 %   7,209,988   310,039 4.30 %
  Total interest-earning assets   8,095,216   311,748 3.85 %   8,209,167   327,137 3.99 %
Non-interest-earning assets   422,984       474,402    
Total assets $ 8,518,200     $ 8,683,569    
             
Liabilities and Stockholders' Equity:            
Interest-bearing liabilities:            
Deposits:            
NOW accounts $ 502,189   493 0.10 % $ 408,374   484 0.12 %
Savings accounts   793,141   950 0.12 %   670,217   1,503 0.22 %
Money market accounts   2,288,740   6,214 0.27 %   1,817,085   9,519 0.52 %
Certificates of deposit   1,210,451   11,758 0.97 %   1,577,104   30,355 1.92 %
Brokered deposit accounts   338,734   1,298 0.38 %   512,803   6,565 1.28 %
  Total interest-bearing deposits   5,133,255   20,713 0.40 %   4,985,583   48,426 0.97 %
Borrowings:            
Advances from the FHLBB   232,175   3,302 1.40 %   859,389   12,842 1.47 %
Subordinated debentures and notes   83,821   4,967 5.93 %   83,667   5,038 6.02 %
Other borrowed funds   88,818   174 0.20 %   90,587   348 0.38 %
Total borrowings   404,814   8,443 2.06 %   1,033,643   18,228 1.73 %
Total interest-bearing liabilities   5,538,069   29,156 0.53 %   6,019,226   66,654 1.11 %
Non-interest-bearing liabilities:            
Demand checking accounts   1,787,959       1,451,556    
Other non-interest-bearing liabilities   224,634       276,712    
Total liabilities   7,550,662       7,747,494    
Stockholders’ equity   967,538       936,075    
Total liabilities and equity $ 8,518,200     $ 8,683,569    
Net interest income (tax-equivalent basis) /Interest-rate spread (4)     282,592 3.32 %     260,483 2.88 %
Less adjustment of tax-exempt income     219       320  
Net interest income   $ 282,373     $ 260,163  
Net interest margin (5)     3.49 %     3.17 %
             
(1) Tax-exempt income on debt securities, equity securities and revenue bonds included in commercial real estate loans is included on a tax-equivalent basis.
(2) Average balances include unrealized gains (losses) on investment securities. Dividend payments may not be consistent and average yield on equity securities may vary from month to month.
(3) Loans on nonaccrual status are included in the average balances.
(4) Interest rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.
(5) Net interest margin represents net interest income (tax-equivalent basis) divided by average interest-earning assets.
             


BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Non-GAAP Financial Information (Unaudited)
 
      At and for the Three Months
Ended December 31,
At and for the Twelve Months
Ended December 31,
          2021     2020     2021       2020  
Reconciliation Table - Non-GAAP Financial Information   (Dollars in Thousands Except Share Data)
               
Net income     $ 28,545   $ 26,663   $ 115,440     $ 47,635  
Less:                
Security (losses) gains (after-tax)   (24 )   -     (28 )     1,511  
Operating earnings       $ 28,569   $ 26,663   $ 115,468     $ 46,124  
                 
Operating earnings per common share:              
Basic       $ 0.37   $ 0.34   $ 1.48     $ 0.58  
Diluted         0.37     0.34     1.48       0.58  
                 
Weighted average common shares outstanding during the period:            
Basic         77,610,608     78,533,351     77,974,851       78,951,892  
Diluted         77,864,097     78,680,873     78,243,416       79,103,289  
                 
                 
Return on average assets *       1.35 %   1.20 %   1.36 %     0.55 %
Less:                
Security gains (after-tax) *       - %   - %   - %     0.02 %
Operating return on average assets *       1.35 %   1.20 %   1.36 %     0.53 %
                 
                 
Return on average tangible assets *       1.38 %   1.22 %   1.38 %     0.56 %
Less:                
Security gains (after-tax) *       - %   - %   - %     0.02 %
Operating return on average tangible assets *       1.38 %   1.22 %   1.38 %     0.54 %
                 
                 
Return on average stockholders' equity *       11.56 %   11.38 %   11.93 %     5.09 %
Less:                
Security (losses) gains (after-tax) *       (0.01 )%   - %   - %     0.16 %
Operating return on average stockholders' equity *     11.57 %   11.38 %   11.93 %     4.93 %
                 
                 
Return on average tangible stockholders' equity *     13.84 %   13.79 %   14.35 %     6.17 %
Less:                
Security (losses) gains (after-tax) *       (0.01 )%   - %   - %     0.20 %
Operating return on average tangible stockholders' equity *     13.85 %   13.79 %   14.35 %     5.97 %
                 
                 
* Ratios at and for the three months ended are annualized.            
                 
BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Non-GAAP Financial Information (Unaudited)
 
  At and for the Three Months Ended At and for the Twelve Months Ended
  December 31,
2021
September 30,
2021
June 30,
2021
March 31,
2021
December 31,
2020
December 31,
2021
  December 31,
2020
  (Dollars in Thousands)
                 
Net income, as reported $ 28,545   $ 28,839   $ 31,602   $ 26,454   $ 26,663   $ 115,440     $ 47,635  
                 
Average total assets $ 8,462,231   $ 8,360,635   $ 8,540,228   $ 8,714,158   $ 8,874,467   $ 8,518,200     $ 8,683,569  
Less: Average goodwill and average identified intangible assets, net   162,804     163,011     163,224     163,457     163,758     163,122       164,227  
Average tangible assets $ 8,299,427   $ 8,197,624   $ 8,377,004   $ 8,550,701   $ 8,710,709   $ 8,355,078     $ 8,519,342  
                 
Return on average tangible assets (annualized)   1.38 %   1.41 %   1.51 %   1.24 %   1.22 %   1.38 %     0.56 %
                 
Average total stockholders’ equity $ 987,522   $ 978,371   $ 957,207   $ 946,482   $ 937,294   $ 967,538     $ 936,075  
Less: Average goodwill and average identified intangible assets, net   162,804     163,011     163,224     163,457     163,758     163,122       164,227  
Average tangible stockholders’ equity $ 824,718   $ 815,360   $ 793,983   $ 783,025   $ 773,536   $ 804,416     $ 771,848  
                 
Return on average tangible stockholders’ equity (annualized)   13.84 %   14.15 %   15.92 %   13.51 %   13.79 %   14.35 %     6.17 %
                 
Total stockholders’ equity $ 995,342   $ 978,452   $ 972,252   $ 945,399   $ 941,778   $ 995,342     $ 941,778  
Less:                
Goodwill   160,427     160,427     160,427     160,427     160,427     160,427       160,427  
Identified intangible assets, net   2,276     2,484     2,692     2,920     3,152     2,276       3,152  
Tangible stockholders' equity $ 832,639   $ 815,541   $ 809,133   $ 782,052   $ 778,199   $ 832,639     $ 778,199  
                 
Total assets $ 8,602,622   $ 8,312,649   $ 8,461,964   $ 8,559,810   $ 8,942,424   $ 8,602,622     $ 8,942,424  
Less:                
Goodwill   160,427     160,427     160,427     160,427     160,427     160,427       160,427  
Identified intangible assets, net   2,276     2,484     2,692     2,920     3,152     2,276       3,152  
Tangible assets $ 8,439,919   $ 8,149,738   $ 8,298,845   $ 8,396,463   $ 8,778,845   $ 8,439,919     $ 8,778,845  
                 
Tangible stockholders’ equity to tangible assets   9.87 %   10.01 %   9.75 %   9.31 %   8.86 %   9.87 %     8.86 %
                 
Tangible stockholders' equity $ 832,639   $ 815,541   $ 809,133   $ 782,052   $ 778,199   $ 832,639     $ 778,199  
                 
Number of common shares issued   85,177,172     85,177,172     85,177,172     85,177,172     85,177,172     85,177,172       85,177,172  
Less:                
Treasury shares   7,037,464     7,034,754     6,536,478     6,534,602     6,525,783     7,037,464       6,525,783  
Unallocated ESOP shares   24,660     31,278     37,890     44,502     51,114     24,660       51,114  
Unvested restricted shares   500,098     502,808     448,105     449,981     458,800     500,098       458,800  
Number of common shares outstanding   77,614,950     77,608,332     78,154,699     78,148,087     78,141,475     77,614,950       78,141,475  
                 
Tangible book value per common share $ 10.73   $ 10.51   $ 10.35   $ 10.01   $ 9.96   $ 10.73     $ 9.96  
                 
Allowance for loan and lease losses $ 99,084   $ 102,515   $ 106,474   $ 109,837   $ 114,379   $ 99,084     $ 114,379  
                 
Total loans and leases $ 7,154,457   $ 6,931,694   $ 7,020,275   $ 7,267,552   $ 7,269,553   $ 7,154,457     $ 7,269,553  
Less:                
Total PPP loans   67,711     160,586     348,411     604,790     489,216     67,711       489,216  
Total loans and leases excluding PPP loans $ 7,086,746   $ 6,771,108   $ 6,671,864   $ 6,662,762   $ 6,780,337   $ 7,086,746     $ 6,780,337  
                 
Allowance for loan and lease losses as a percentage of total loans and leases less PPP loans   1.40 %   1.51 %   1.60 %   1.65 %   1.69 %   1.40 %     1.69 %
                 

PDF available: http://ml.globenewswire.com/Resource/Download/de5148c8-c3cc-4089-8a1a-49cc07b34eff

Exhibit 99.2

 

January 27, 2022 1 4Q 2021 Financial Results

 

 

F o r w a r d L oo k i n g S t a t eme nt s 2 Certain statements contained in this presentation are not historical facts and may constitute 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 ("SEC"), in our annual reports to shareholders, 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, including statements regard the potential effects of the COVID - 19 pandemic on the Company’s business, credit quality, financial condition, liquidity and results of operations. Forward - looking statements involve risks and uncertainties. The Company’s actual results could differ materially from those projected in the forward - looking statements as a result of, among other factors, ongoing disruptions due to the COVID - 19 pandemic, general business and economic conditions on a national basis and in the local markets in which the Company operates; changes in consumer behavior due to changing political business and economic conditions or legislative or regulatory initiatives; the possibility that future credit losses may be higher than currently expected; reputational risk relating to the Company’s participation in the Paycheck Protection Program and other pandemic - related legislative and regulatory initiatives and programs; and turbulence in capital and debt markets; and the risks outlined in the Company’s Annual Report on Form 10 - K, as updated by its Quarterly Reports on Form 10 - Q and other filings submitted to the SEC. The Company does not undertake any obligation to update any forward - looking statement to reflect circumstances or events that occur after the date the forward - looking statements are made.

 

 

x Solid quarterly net income of $28.5 million and EPS of $0.37. x Core loans (excluding PPP) grew $315 million or 4.7% during the quarter. x Deposits (excluding brokered) grew $197 million or 2.9% during the quarter. x Net interest margin of 3.52%. x Provision for credit losses of $751 thousand in Q4 compared to a $3.1 million reserve release in Q3. x The reserve for loan losses represents a coverage ratio of 140 basis points on non - PPP loans. 3 x Strong lending originations led to a robust quarter for fee income driven by customer swaps and gain on sale of loans (participations). x Lending pipelines remain strong across all business lines. x Credit quality and the economic environment continued to improve during the quarter. At year end, loans of $38.1 million had modifications under the CARES Act. x PPP loans declined $93 million during the quarter and ended the year at $68 million. x Q4 Efficiency ratio of 52.23%. Record annual earnings of $115.4 million and earnings per share of $1.48.

 

 

S u mm a r y In c o m e S t a t eme n t 4 ▪ Net Income of $28.5 million or $0.37 per share. ▪ Net interest income increased $0.8 million on loan volumes and lower funding costs partially offset by lower interest and fees from PPP. ▪ Fee income increased $ 5 . 1 million from Q 3 driven by higher derivative and loan participation volumes . ▪ Expenses increased $2.0 million due to higher compensation and incentive costs. Pretax, Pre - provision net revenue increased $3.9 million or 11% from the prior quarter. Net Income $ 28.5 $ 28.8 $ (0.3) - 1% $ 26.7 $ 1.8 7% EPS $ 0.37 $ 0.37 $ - 0% $ 0.34 $ 0.03 9% Avg diluted shares (000s) 77,864 78,241 (377) 0% 78,681 (817) - 1% ▪ Linked Quarter (LQ) Year over Year (YoY) $m, except per share amts 4Q21 3Q21 Δ %Δ 4Q20 Δ %Δ Net interest income $ 71.5 $ 70.7 $ 0.8 1% $ 68.2 $ 3.3 5% Noninterest income 10.7 5.6 5.1 91% 4.2 6.5 155% Security gains (losses) - - - - - - - Total Revenue 82.2 76.3 5.9 8% 72.4 9.8 14% Noninterest expense 42.9 40.9 2.0 5% 40.0 2.9 7% Pretax, Preprov. Net Rev. 39.3 35.4 3.9 11% 32.4 6.9 21% Provision for credit losses 0.8 (3.1) 3.9 - 126% (2.1) 2.9 - 138% Pretax income 38.5 38.5 0.0 0% 34.5 4.0 12% Provision for taxes 10.0 9.7 0.3 3% 7.8 2.2 28% Return on Assets 1.35% 1.38% - 0.03% 1.20% 0.15% Return on Tangible Equity 13.83% 14.15% - 0.32% 13.79% 0.04% Net Interest Margin 3.52% 3.53% - 0.01% 3.23% 0.29% ▪ The Provision for credit losses was $0.8 million for the quarter driven by Efficiency Ratio 52.23% 53.64% - 1.41% 55.27% - 3.04% strong loan growth.

 

 

M a r gi n – Y i e ld s a n d C o st s 4 Q 21 Prior Quarter L Q Δ $ milli o n s Avg Bal Interest Yield Avg Bal Interest Yield A v g B a l Interest Yield Loans $ 7,075 $ 73.6 4.16% $ 6,986 $ 74.4 4.26% $ 8 9 $ (0.8) - 0.10% Investments & earning cash 979 3.4 1.38% 963 3.4 1.40% 1 6 - - 0.02% Interest Earning Assets $ 8 , 05 4 $ 77.0 3.82% $ 7 , 94 9 $ 77.8 3.91% $ 105 $ (0.8) - 0.09% Interest bearing deposits $ 5 , 10 3 $ 4.1 0.32% $ 5 , 05 1 $ 4.6 0.36% $ 52 $ (0.5) - 0.04% Borrowings 27 3 1.4 2.05% 27 9 2.4 3.40% (6) (1.0) - 1.35% Interest Bearing Liabilities $ 5 , 37 6 $ 5.5 0.40% $ 5 , 33 0 $ 7.0 0.52% $ 46 $ (1.5) - 0.12% Net interest spread 3.42% 3.39% 0.03% Net interest income, TEB / Margin $ 71.5 3.52% $ 70.8 3.53% $ 0.7 - 0.01% LESS: Tax Equivilent Basis (TEB) Adj. - 0.1 - Net Interest Income $ 71.5 $ 70.7 $ 0.7 Estimated PPP Impact: 4Q21 P r i o r Q ua r t er L Q Δ PP P L o an s $ 120 $ 4.1 13.20% $ 2 6 2 $ 5.8 8.66% $ ( 1 41 ) $ (1.7) 4.54% Loans, excl. PPP 6,955 69.5 4.00% 6 , 7 2 4 68.6 4.08% 2 3 0 0.9 - 0.08% Earning Assets, excl. PPP 7,934 72.9 3.68% 7 , 6 8 7 72.0 3.75% 2 4 6 0.9 - 0.07% 5 Estimated PPP Margin Impact 0.15% 0.17% - 0.02% Add Back FHLB Prepayment Fees recorded in Borrowings: FHLB Prepayment Fees - - 0.00% 7,687 0.9 0.05% Margin excluding PPP and FHLB Prepayment Fees 3.37% 3.41% - 0.04%

 

 

S u mm a r y B ala n c e S h ee t 6 ▪ Loans increased $ 222 million in the quarter driven by strong core net loan growth . ▪ Allowance for Loan Losses declined $4 million due to improving credit PPP loans). ▪ Deposits increased $177 million as core deposits continued to grow. ▪ Borrowings increased $89 million to maintain liquidity targets. Cash & equivalents 328 239 89 149% 435 (107) - 25% environment and economic outlook. Intangibles 163 163 - 0% 164 (1) - 1% Other assets 336 350 (14) - 16% 442 (106) - 24% ▪ ALLL coverage of 1.40% (excluding Total Assets $ 8,603 $ 8,313 $ 290 14% $ 8,942 $ (339) - 4% Deposits $ 7,050 $ 6,873 $ 177 10% $ 6,911 $ 139 2% Borrowings 357 268 89 133% 820 (463) - 56% Reserve for unfunded loans 15 13 2 62% 13 2 15% Other Liabilities 186 180 6 13% 256 (70) - 27% Total Liabilities 7,608 7,334 274 15% 8,000 (392) - 5% Stockholders' Equity 995 979 16 7% 942 53 6% Total Liabilities & Equity $ 8,603 $ 8,313 $ 290 14% $ 8,942 $ 943 11% TBV per share $ 10.73 $ 10.51 $ 0.22 8% $ 9.96 $ 0.77 8% Actual shares outstanding (000) 77,613 77,608 5 0% 78,141 (528) - 1% Tang. Equity / Tang. Assets 9.87% 10.01% - 0.14% 8.86% 1.01% Loans / Deposits 101.48% 100.86% 0.62% 105.18% - 3.70% ALLL / Gross Loans 1.38% 1.48% - 0.10% 1.57% - 0.19% ALLL / Loans excl PPP 1.40% 1.51% - 0.11% 1.69% - 0.29% Linked Quarter (LQ) Year over Year (YoY) $m, except per share amts 4Q21 3Q21 Δ %Δ annual. 4Q20 Δ %Δ Gross Loans, investment $ 7,154 $ 6,932 $ 222 13% $ 7,269 $ (115) - 2% Allowance for loan losses (99) (103) 4 - 16% (114) 15 - 13% Net Loans 7,055 6,829 226 13% 7,155 (100) - 1% Securities 721 732 (11) - 6% 746 (25) - 3%

 

 

L oa n a n d D e po s i t C o m po s i t io n Loans 16% 16% 57% 1% 10% C R E C &I P P P Eq u i p me nt C o n s u m e r 27% 9% 13% 33% 16% D e po s i t s 2% D D A N OW Sav i ngs M M k t C D s B r k d 7 $ milli o n s 4Q21 3Q21 Δ %Δ an. 4Q20 Δ %Δ CRE $ 4,103 $ 3,909 $ 194 20% 3,824 $ 279 7% Commercial 713 624 89 57% 693 20 3% N S PPP Loans 68 161 (93) - 231% 489 (421) - 86% L O A Equipment Finance 1,106 1,085 21 8% 1,092 14 1% Consumer 1,164 1,153 11 4% 1,171 (7) - 1% Total Loans $ 7,154 $ 6,932 $ 222 13% $ 7,269 $ (115) - 2% Demand deposits $ 1,888 $ 1,816 $ 72 16% 1,592 $ 296 19% NOW 604 513 91 71% 514 90 18% IT S Savings 916 823 93 45% 702 214 30% P O S Money market 2,358 2,393 (35) - 6% 2,019 339 17% D E CDs 1,118 1,142 (24) - 8% 1,390 (272) - 20% Brokered deposits 166 186 (20) - 43% 694 (528) - 76% Total Deposits $ 7,050 $ 6,873 $ 177 10% $ 6,911 $ 139 2% Linked Quarter (LQ) Year over Year (YoY) ▪ Total loans increased $222 million driven by $315 million in core loan growth as PPP loans declined $93 million in the quarter. ▪ Total deposits increased $177 million as brokered deposits declined $20 million. ▪ Solid growth in non - maturity accounts as customers continue to shift funds from CD products.

 

 

S B A G u a r a nt ee d PP P L oa n s ▪ $93 million in SBA - PPP loan satisfactions in the quarter. ▪ Anticipate the remaining $68 million in SBA - PPP loans to be largely satisfied during Q1 2022. ▪ As of December 31, 2021 there were $1.7 million in net deferred fees to be amortized into income. As of: 12/31/2021 * Fees, net of deferred costs, amortized over the life of the loan and accelerate on loan satisfaction. $ millions Brookline Bank Bank Rhode Island B r oo k li n e Bancorp PPP Loans Outstanding $ 29.4 $ 38.3 $ 67.7 2 Year 0.7 12.0 12.7 5 Year 28.7 26.3 55.0 # Loans (actual) 99 79 178 Avg Loan Size ($000) $297.0 $484.8 $380.3 Unamortized Fees * $ 0.9 $ 0.8 $ 1.7 2 Year - - - 5 Year 0.9 0.8 1.7 8

 

 

Customer and Community Support – Modified Loan Payments As of: 12/31/2021 Portfolio Current CARES Modifications $ millions 4Q21 # Loans Modified % of Port. CRE $ 3,431 6 $ 19 0.6% Commercial** 1,274 - - 0.0% Equipment Finance** 1,217 92 19 1.6% Consumer 1,164 - - 0.0% Subtotal $ 7,086 98 $ 38 0.5% 0 . 0% 0 . 5% SBA - PPP Loans 68 - - Total Gross Loans $ 7,154 98 $ 38 ** Commercial and Equipment Finance includes Owner Occupied Commercial Real Estate. ▪ $38 million in loans modified under the CARES Act. ▪ Loans previously modified are closely monitored to evaluate ongoing strength . 9

 

 

L oa n M odi f i c a t io n s – S ec t o r s o f Int e r e st ▪ Credit quality and the economic environment continued to improve during the quarter. $ millions 4Q21 # Loans Modified % of Sector EF Core - Laundry, etc. $ 699 58 $ 4 0.6% Macrolease - Fitness Equip. 171 19 12 7.0% Specialty Vehicle - Tow, etc. 347 14 4 1.2% Retail (CRE) 527 4 11 2.1% Office 638 1 5 0.8% Selected Sectors $ 2,382 96 $ 36 1.5% Other 4,772 2 2 0.0% TOTAL $ 7,154 98 $ 38 0.5% As of: 12/31/2021 P o r t fo li o Current CARES Modifications 10

 

 

C api t a l S tr e n g t h 11 ▪ As of December 31, 2021, the Company maintained capital well above regulatory “well capitalized” requirements. ▪ On November 15, 2021, the Company announced a $20 million stock buyback program authorizing management to repurchase stock through December 31, 2022. During the fourth quarter no shares were repurchased. p r e limi na r y e s t im a t e s * Regulatory BASEL III Requirements Brookline Board Policy Limits Capital in Excess of "Well Capitalized" $ milli o n s Dec - 21 Minimum "Well C ap i t a li ze d " Policy M i n i m u m s Op e r a t i n g Targets Excess Ratio E x c e ss C ap i t al Tier 1 Common / RWA 12.0% ≥ 4.5% ≥ 6.5% ≥ 7.5% ≥ 8.0% 5.5% $ 381.3 Tier 1 / RWA 12.1% ≥ 6.0% ≥ 8.0% ≥ 9.0% ≥ 9.5% 4.1% $ 286.2 Total Risk Based Capital 14.4% ≥ 8.0% ≥ 10.0% ≥ 11.0% ≥ 11.5% 4.4% $ 308.1 Leverage Ratio 10.2% ≥ 5.0% ≥ 5.0% ≥ 5.5% ≥ 6.0% 5.2% $ 429.6 * Regulatory capital ratios are preliminary estimates and may differ from numbers calculated in final Regulatory filings.

 

 

R e g u la r Di v id e n d s P e r S h a r e The Board of Directors announced a dividend of $0.125 per share payable February 25, 2022 to stockholders of record on February 11, 2022. 0 . 0 4 6 12 $0 . 0 9 6 $0 . 1 1 0 $0 . 2 1 0 $0 . 3 1 6 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 4 0 $0 . 3 5 5 $0 . 3 6 0 $0 . 3 6 0 $0 . 3 9 5 $0 . 4 4 0 $0 . 4 6 0 $0 . 4 8 0 $0 . 1 2 5 199 8 199 9 200 0 200 1 200 2 200 3 200 4 200 5 200 6 200 7 200 8 200 9 201 0 201 1 201 2 201 3 201 4 201 5 201 6 201 7 201 8 201 9 202 0 202 1 Q 1'22

 

 

QUESTIONS Paul A. Perrault, Chairman and Chief Executive Officer Carl M. Carlson, Co - President and Chief Financial Officer Thank You. 13

 

 

APP EN D I X 14

 

 

N o n P e r f o r m i n g A ss e t s a n d Ne t Ch a r g e O f f s 15 4Q21 3Q21 Δ 4Q20 Δ Non Performing Assets (NPAs), in milli ons CRE $ 10.9 $ 11.0 $ (0.1) $ 7.2 $ 3.7 C&I 17.4 20.3 (2.9) 24.6 (7.2) Consumer 4.2 4.6 (0.4) 6.7 (2.5) Total Non Performing Loans (NPLs) 32.5 35.9 (3.4) 38.5 (6.0) Other real estate owned - - - 5.4 (5.4) Other repossessed assets 0.7 0.6 0.1 1.1 (0.4) Total NPAs $ 33.2 $ 36.5 $ (3.3) $ 45.0 $ (11.8) NPLs / Total Loans 0.45% 0.52% - 0.07% 0.53% - 0.08% NPAs / Total Assets 0.39% 0.44% - 0.05% 0.50% - 0.11% Net Charge Offs (NCOs), in millions CRE loans $ - $ - $ - $ 3.4 $ (3.4) C&I loans 2.1 1.3 0.8 1.1 1.0 Consumer loans - - - (0.1) 0.1 Total Net Charge Offs $ 2.1 $ 1.3 $ 0.8 $ 4.4 $ (2.3) NCOs / Loans (annualized) 0.12% 0.07% 0.05% 0.24% - 0.12% Linked Quarter (LQ) Year over Year (YoY)

 

 

M a j o r L oa n S e g me nt s wi t h In d ustr y B r e a k d o w n $3,431 $1,274 $1,217 $1,164 4Q21 Loans outstanding ($millions) – Excludes PPP Loans Investment CRE 49% Commercial 18% Equipment Finance 17% Consumer 16% P e r m Co n s t r T o t a l % T o t a l % T o t a l % T o t a l % Food & Lodging Manufacturing Finance and Ins W h o l e s a l e T ra d e Professional RE Agents / Brokers Health Care / Social Construction Retail Arts, Entert., Rec Condo T ran s. / W ar e h o u si ng Other Services $ 24 9 20% 153 12% 129 10% 92 7% 88 7% 115 9% 92 7% 42 3% 68 5% 65 5% 47 4% 25 2% 109 9% Residential Home Equity Ot h er Co n s u m er Purchase Mtge $ 79 2 68% 324 28% 40 3% 8 1% Total $ 1,164 100% - Apar t m e n t Retail Office Industrial Mixed Use 1 - 4 F a m il y Hotel Land Ot h er 262 $ 92 9 $ 7 5 $ 1 , 00 4 29% 519 8 527 15% 637 2 639 19% 467 6 473 14% 312 8 320 9% 8 14 22 1% 137 12 149 4% 13 13 0% 22 284 8% Total $ 3,271 $ 160 $ 3,431 100% Fitness - Macrolease 17 1 14% Eastern Funding Core Laundry $ 487 40% Grocery 43 4% Dry Cleaning 11 1% Restaurant 13 1% Car Wash 8 1% EF CRE 110 9% Other EF 27 2% Specialty Vehicle Tow Truck 165 14% Heavy Tow 66 5% FedEx 42 3% Trailer 18 1% Other Vehicle 56 5% Total $ 1,274 100% Total $ 1,217 100% Loans, excluding PPP SBA - PPP Loans Total Loans Outstanding $ 7,086 68 $ 7,154 Owner Occupied CRE included in Commercial and Equipment Finance 16

 

 

C R E – L oa n t o V al u e ( L TV ) 29% 41% 30% 31% 44% 5% 22% 30% 37% 5 1 % 49% 59% 57% 42% 66% 57% 56% 39% 17% 10% 9% 6% 14% 29% 21% 14% 18% 0% 0% 1 0 % 2 0 % 3 0 % 4 0 % 5 0 % 6 0 % 7 0 % 8 0 % 9 0 % 1 0 0% A p a rt m e nt R e t a i l O f f i c e Medical H o t e l R e s t au r a n t O t h e r Exposures by LTV Industrial 50% and lower M i x e d U s e 50 - 70 70 - 8 0 80+ Non Owner Occupied CRE and Multifamily Exposures at December 31, 2021. 33 % 52 % 2 % 13 % 17 Overall 53% LTV

 

 

25% 4 7 % 23% 19% 22% 16% 29% 56% 27% 1 1 % 7% 5% 5% 7% 0% 29% 8% 1 1 % 8% 2% 4% 2% 0% 6% 2% 7% 1% 7% 8% 9% 3% 18% 19% 2 1 % 9% 12% 15% 7% 18% 16% 19% 15% 1 7 % 10% 6% 12% 4% 8% 12% 8% 23% 4% 3% 18% 2 1 % 15% 29% 43% 22% 25% 0% 14% 28% 0% 1 0 % 2 0 % 3 0 % 4 0 % 5 0 % 6 0 % 7 0 % 8 0 % 9 0 % 1 0 0% Apartment R e t a i l Office 2015 and Before Restaurant O t h e r Non Owner Occupied CRE and Multifamily Exposures at December 31, 2021. Exposures by Year of Origination Industrial Mixed Use Medical Hotel 201 6 201 7 201 8 201 9 202 0 2021 24 % C R E - V i nt a g e 10 % 15 % 9 % 7 % 8 % 27 % 18

 

 

C o nsu me r L oa n s – L T V / F IC O 19 700+ 84% 650 - 699 8% 599 - 600 - 649 1% 2% N /A 5% 50 % or less 30% 50 % - 69% 36% 70 % - 80% 31% 80 %+ 3% 700+ 93% 50 % or less 35% 50 % - 69% 29% 70 % - 80% 34% 80 %+ 2% R es id. 1 - 4 59% LTV R es id. 1 - 4 FICO Home Equity FICO Home Equity 56% LTV 4 Q 21

 

 

S ec ur i t i e s P o r t f olio ▪ Highly liquid, risk averse securities portfolio. ▪ The Investment portfolio declined $16 million during the quarter. 0.25 % 3.25 % 0.14 % 0.07 % 0.10 % 0.12 % 0.36 % 0 . 25 % 3 . 25 % 0 . 10 % 0 . 05 % 0 . 15 % 0 . 7 4 % 1.26% 0. 9 1 % 1 . 5 1 % F e d F u nd s ( up p e r ) P r i m e 1 M L I B OR S O F R Ameribor 2 Y T r e a s u r y 5 Y T r e a s u r y 10Y Treasury 1 2 / 3 1 / 2 0 2 0 3/31/2021 6/30/2021 9/30/2021 1 2 / 3 1 / 2 0 2 1 $ in millions Current Par Book Value Fair Value Unreal. G/L Book Yield Duration U.S. Treasuries $ 249 $ 254 $ 252 $ (2) 1.33% 6.1 Agency Debentures 210 220 218 (2) 1.67% 4.4 Corp Bonds 22 22 23 1 2.53% 1.3 Agency MBS 195 197 200 3 1.98% 2.7 Agency CMO 28 28 28 0 1.75% 2.2 Other 1 1 0 (0) 3.25% 0.1 Total $ 703 $ 721 $ 721 $ (0) 1.67% 4.4 M BS 28% 20 A g e n cy 30% C MO 4% C o r p 3% U ST 35% 4 Q 21

 

 

F l oa ti ng 27% F i x e d 38% A d j u st ab l e 35% - 0 . 2 % - 0 . 4 % - 0 . 5 % - 0 . 6 % 0 . 2 % 2 . 6 % 4 . 0 % 0 . 5 % 2.1% 1.3% 4 . 0 % 6 . 1 % 1 Q 22 2 Q 22 3 Q 22 4 Q 22 - 25bps 12 Month Ramp +100bps 12 Month Ramp +200bps 12 Month Ramp F l oa ti n g 39% 21 F i x e d 44% A d j u st ab l e 17% Int e r e s t R a t e Ri sk 4Q 2021 Loan Originations – $800 Million Loan Portfolio (excl. PPP) as of 12/31/2021 – $6.6 Billion Cumulative 2022 Net Interest Income at Risk by Quarter * * 12/31/2021 Flat Balance Sheet, Flat Rates

 

 

Ke y Ec o n o m i c V a r iabl e s - C E CL Sele Scenarios: ct Economic Variables f 3 Q ' 2 1 C E C L - B a s e li n e rom the Moody 4 Q ' 2 1 C E C L - B ’ s B a selin aseline e Forecasts Change in Forecasts 2022 2023 2022 2023 2022 2023 GDP 20,333 20,798 20,277 20,870 (56.0) 72.0 Unemployment Rate 3.6 3.5 3.6 3.5 - - Fed Fund Rate 0.1 0.5 0.2 1.0 0.1 0.5 1 0 T r e a s ury 2.22 2.77 2.20 2.80 (0.02) 0.03 CRE Price Index 328.8 354.3 339.2 366.1 10.4 11.8 ▪ The Company uses Moody’s monthly forecasts as inputs into its models for estimated credit losses under CECL. ▪ The December Baseline forecast is shows improvement from the September Baseline forecast. Slightly lower trajectory for GDP for 2022 but ultimately higher GDP in 2023; with higher interest rates and improved outlook for Commercial Real Estate valuations. ▪ Due to the near term uncertainty surrounding the impact of the Omicron variant and the course of the COVID - 19 pandemic, the Company has maintained forecast weightings. Below is how the forecasts are weighted in the CECL model: 22 Weightings of Moody's Forecast for CECL Model S3 - Moderate Recession Baseline S1 - Stronger Near Term Growth 4Q 2021 60% 40% 0% 3Q 2021 60% 40% 0% 2Q 2021 60% 40% 0% 1Q 2021 60% 40% 0% 4Q 2020 60% 40% 0% 3Q 2020 30% 40% 30%

 

 

C E C L – H i st o r i c a l All o w a n c e f o r Cr e di t L o ss e s $ milli o n s Dec'19 CECL Adopted Jan. 1 2020 Allowance for loan and lease losses (ALLL) Reserve for unfunded credits Total Allowance for Credit Losses (ACL) Loans Unfunded commitments $ 61.08 1.88 $ 67.70 10.80 $ 62.96 $ 6,738 1,364 $ 78.50 $ 6,738 1,364 Total Loans and Commitments $ 8,102 $ 8,102 PPP Loans $ - $ - Loans, excluding PPP $ 6,738 $ 6,738 ALLL / Loans, excluding PPP 0.91% 1.00% ALLL / Total Loans 0.91% 1.00% ACL / Total Loans and Commitments 0.78% 0.97% 23 Pandemic 2020 2021 Mar Dec Mar Dec $ 113.18 $ 114.40 $ 109.84 $ 99.08 17.22 13.07 13.71 14.79 $ 130.40 $ 127.47 $ 123.55 $ 113.87 $ 6,823 $ 7,269 $ 7,268 $ 7,155 1,277 1,384 1,527 1,664 $ 8,100 $ 8,653 $ 8,795 $ 8,819 $ - $ 489 $ 605 $ 68 $ 6,823 $ 6,780 $ 6,663 $ 7,087 1.66% 1.69% 1.65% 1.40% 1.66% 1.57% 1.51% 1.38% 1.61% 1.47% 1.40% 1.29%