ALEXANDRIA, Va., Jan. 26,
2024 /PRNewswire/ -- Burke & Herbert Financial
Services Corp. (the "Company" or "Burke & Herbert") (Nasdaq:
BHRB) reported financial results for the quarter ended and year
ended December 31, 2023. In addition,
at its meeting on January 25, 2024,
the board of directors declared a $0.53 per share regular cash dividend to be paid
on March 1, 2024, to shareholders of
record as of the close of business on February 15, 2024.
- Net income totaled $5.1 million
for the quarter compared to $4.1
million the previous quarter and $13.4 million for the same quarter in 2022.
Diluted earnings per share for the quarter was $0.67, compared to $0.55 the previous quarter and $1.78 for the same quarter in 2022.
- Excluding significant items1, operating net income
(non-GAAP2) totaled $6.2
million for the quarter, compared to $5.6 million the previous quarter and
$13.6 million for the same quarter in
2022. Excluding significant items1, adjusted diluted
earnings per share (non-GAAP2) for the quarter was
$0.83, compared to $0.75 the previous quarter and $1.82 for the same quarter in 2022.
- For the twelve months ended December 31,
2023, net income totaled $22.7
million, or $3.02 per diluted
share, compared to $44.0 million, or
$5.89 per diluted share, for the
twelve months ended December 31,
2022.
- Excluding significant items1, operating net income
(non-GAAP2) for the twelve months ended December 31, 2023, totaled $25.8 million, or $3.43 per adjusted diluted share
(non-GAAP2), compared to $44.3
million, or $5.93 per adjusted
diluted earnings per share (non-GAAP2), for the twelve
months ended December 31, 2022.
The Company notes the following highlights:
- Balance sheet remains strong with ample liquidity. Total
liquidity, including all available borrowing capacity with cash and
cash equivalents, totaled $959.5
million at the end of the fourth quarter.
- Total loans increased $17.1
million during the quarter ending December 31, 2023, ending at $2.1 billion.
- Total deposits increased $16.3
million compared to the prior quarter, ending the quarter at
$3.0 billion, and resulting in a
loan-to-deposit ratio of 70%.
- Asset quality remains stable across the loan portfolio with
adequate reserves.
- The Company continues to be well-capitalized, ending the
quarter with 16.8% Common Equity Tier 1 capital to risk-weighted
assets, 17.9% Total risk-based capital to risk-weighted assets, and
a leverage ratio of 11.3%.
- On December 6, 2023, the Company
and Summit Financial Group, Inc. ("Summit") (Nasdaq: SMMF)
announced that at special meetings of their respective shareholders
held on December 6, 2023, Burke &
Herbert and Summit shareholders approved the merger of Summit with
and into Burke & Herbert, pursuant to the Agreement and Plan of
Reorganization, dated as of August 24,
2023, by and between Burke & Herbert and Summit. The
closing of the proposed merger remains subject to regulatory
approvals and certain other customary closing conditions.
From David P. Boyle,
Company Chair, President and Chief Executive Officer
"The past year was a transformational period for the
Company. Despite the multiple challenges facing our industry
and the resulting pressure on earnings, we remained focused on
controlling what we can control. We increased loans, maintained a
strong liquidity position, continued to make investments in our
businesses, listed our shares on the Nasdaq stock exchange, moved
to our new corporate center, and announced our intention to combine
with Summit Financial Group in a merger of peers. I'm proud of the
team and the strategic focus we maintained in order to deliver
long-term value to our customers, our employees, our communities,
and our shareholders."
Results of Operations
Fourth Quarter 2023 - Comparison to prior year
quarter
Net income for the three months ended December 31, 2023,
was $5.1 million or $8.3 million lower than the three months ended
December 31, 2022, primarily due to merger-related costs,
increased funding costs, and the sale of corporate buildings that
resulted in a $4.5 million gain in
the prior year quarter, partially offset by a recapture of credit
loss provision in the current quarter.
Total revenue (non-GAAP2) for the three months ended
December 31, 2023, was $27.1 million or 16% lower than the three
months ended December 31, 2022, and included $27.3 million in interest and fees on loans
and $10.4 million in investment
security income, which was a 29% increase and a 7% decrease,
respectively, over the prior year three months ended
December 31, 2022. Overall, interest income for the three
months ended December 31, 2023, was $38.2 million or 17% higher than the three months
ended December 31, 2022. The increase in interest income for
the Company's loans was due to increased loan balances and higher
rates, and the interest income decrease in investment securities
was due to a lower level of investment securities. Loans, net of
allowance for credit losses, ended the quarter at $2.1 billion or 11% higher than December 31,
2022, while the investment portfolio fair value ended the quarter
at $1.2 billion or 9% lower than the
prior year quarter.
The increase in interest income was offset by an increase in
interest expense, which was $15.9
million for the three months ended December 31, 2023,
or $11.2 million higher than the
prior year quarter. The rapid rise in the interest rate environment
resulted in an increase in the Company's cost of funds that
outpaced the resulting benefit of higher rates on assets. The
Company's deposit and borrowing interest expense was $12.5 million and $3.4
million, or $10.5 million and
$0.7 million higher, respectively,
for the three months ended December 31, 2022. Total deposits
ended the quarter at $3.0 billion,
which was slightly higher than the balance in the prior year.
Non-interest-bearing deposits decreased by 14% to $830.3 million and borrowed funds decreased by
21% to $272.0 million from the prior
year quarter ended December 31, 2022, reflecting the changing
deposit mix from non-interest-bearing to interest-bearing, which
increased by 11%, resulting in higher interest expense. Overall,
net interest income decreased by $5.6
million from the prior year quarter.
Non-interest income for the three months ended December 31,
2023, increased by $0.6 million from
the same period last year and was $4.8
million in the current period. The increase in other
non-interest income was primarily due to the strategic sale of
securities that resulted in a loss of $0.5
million in the prior year quarter.
For the three months ended December 31, 2023, the Company
recorded a recapture of credit losses of $0.8 million, compared to a provision for credit
losses of $0.1 million in the prior
year quarter due to improving portfolio credit quality. Total
revenue (non-GAAP2) after provision for credit losses
was $27.9 million for the three
months ended December 31, 2023, which was a decrease of 13%
compared to the same period last year.
Non-interest expense increased by $5.8
million, or 35%, for the three months ended
December 31, 2023, from the prior year three months ended
December 31, 2022. The increase was primarily due to other
non-interest expenses associated with merger-related activities.
The Company incurred expenses during the fourth quarter of 2023
related to the pending merger with Summit that included legal,
consulting, investment banking, and integration-ready related
costs. In addition, the prior year quarter non-interest expense
also included the gain on sale of corporate buildings.
As of December 31, 2023, total shareholders' equity was
$314.8 million or $41.3 million higher than December 31, 2022,
primarily the result of higher fair value marks for the security
portfolio resulting in lower accumulated other comprehensive loss
by $36.0 million.
Twelve months ended December 31, 2023 - Comparison to
prior full year period
Net income for the twelve months ended December 31, 2023,
was $22.7 million or $21.3 million lower than the twelve months ended
December 31, 2022, primarily due to increased funding costs,
listing and merger-related costs, and the change in provision for
credit losses that included a recapture of credit losses in the
prior full year period.
Total revenue (non-GAAP2) for the twelve months ended
December 31, 2023, was $111.7
million or 8% lower than the twelve months ended
December 31, 2022, and included $101.8
million in interest and fees on loans and $42.8 million in investment security income,
which was a 38% increase and an 11% increase, respectively, over
the prior full year period. Overall, interest income for the twelve
months ended December 31, 2023, was $146.9 million or 30% higher than the twelve
months ended December 31, 2022. The increase in interest
income for the Company's loans was due to increased loan balances
and higher rates and the interest income increase on investment
securities was due to higher rates.
The increase in interest income was offset by an increase in
interest expense, which was $53.1
million for the twelve months ended December 31, 2023,
or $44.2 million higher than the
prior full year period. The rapidly rising rate environment
resulted in an increase in the Company's cost of funds that
outpaced the resulting benefit of higher rates on assets. The
Company's deposit and borrowing interest expense was $39.2 million and $13.9
million, or $35.5 million and
$8.7 million higher, respectively,
for the twelve months ended December 31, 2023, than for the
twelve months ended December 31, 2022. Overall, net interest
income decreased by $9.9 million from
the prior full year period.
Non-interest income for the twelve months ended
December 31, 2023, increased $0.9
million from the same full year period last year to
$18.0 million. The increase was
primarily due to higher other non-interest income revenue of
$0.5 million. Within other
non-interest income, the Company received an increase in dividend
income from the Federal Home Loan Banks and increased fee income
from customer swap activity when compared to the prior full year
period ended December 31, 2022. The Company also recognized
lower losses on the sale of securities resulting in a
year-over-year increase of $0.3
million. This increase in non-interest income was partially
offset by lower income generated from service charges and fees,
which decreased by $0.2 million.
For the twelve months ended December 31, 2023, the Company
recorded a provision for credit losses of $0.2 million compared to a recapture of credit
losses of $7.5 million in the prior
full year period. The provision recapture, in 2022, was a result of
removing COVID-19 qualitative factors and the sale of a
non-performing loan note. Total revenue (non-GAAP2)
after provision for credit losses was $111.5
million for the twelve months ended December 31, 2023,
which was a decrease of 13% compared to the same full year period
last year and primarily due to the change in provision for credit
losses and higher funding costs.
Non-interest expense increased by $10.5
million, or 14%, for the twelve months ended
December 31, 2023, from the prior year twelve months. The
increase was primarily driven by other non-interest expenses, which
increased by $8.6 million due to
costs associated with the listing of our common stock on the Nasdaq
stock exchange and the filing of a Form 10 Registration Statement
with the U.S. Securities Exchange Commission ("SEC") to register
our common stock under the Securities Exchange Act of 1934, as
amended (together, "Listing-related"), and with costs incurred for
the pending merger with Summit. Additionally, the Company sold
corporate buildings for a gain in the prior year, which lowered
other non-interest expense for the prior full year period.
Regulatory capital ratios
The Company continues to be well-capitalized with capital ratios
that are above regulatory requirements. As of December 31,
2023, our Common Equity Tier 1 capital to risk-weighted asset and
Total risk-based capital to risk-weighted asset ratios were 16.8%
and 17.9%, respectively, and significantly above the
well-capitalized requirements of 6.5% and 10%, respectively. The
leverage ratio was 11.3% compared to a 5% level to be considered
well-capitalized.
Burke & Herbert Bank &
Trust Company ("the Bank"), the Company's wholly-owned bank
subsidiary, also continues to be well-capitalized with capital
ratios that are above regulatory requirements. As of
December 31, 2023, the Bank's Common Equity Tier 1 capital to
risk-weighted asset and Total risk-based capital to risk-weighted
asset ratios were 16.8% and 17.8%, respectively, and significantly
above the well-capitalized requirements. In addition, the Bank's
leverage ratio of 11.3% is considered to be well-capitalized.
For more information about the Company's financial condition,
including additional disclosures pertinent to recent events in the
banking industry, please see our financial statements and
supplemental information attached to this release.
About Burke & Herbert
Burke & Herbert Financial Services Corp. is the financial
holding company for Burke & Herbert
Bank & Trust Company. Burke & Herbert Bank & Trust Company is the oldest
continuously operating bank under its original name headquartered
in the greater Washington DC Metro
area. The Bank offers a full range of business and personal
financial solutions designed to meet customers' banking, borrowing,
and investment needs and has over 20 branches throughout the
Northern Virginia region and
commercial loan offices in Fredericksburg, Loudoun County, Richmond, and in Bethesda, Maryland. Learn more at
www.burkeandherbertbank.com.
Member FDIC; Equal Housing Lender
Cautionary Note Regarding Forward-Looking Statements
This communication includes "forward–looking
statements" within the meaning of the Private Securities
Litigation Reform Act of 1995, Section 27A of the Securities Act of
1933, as amended, and Section 21E of the Securities Exchange Act of
1934, as amended, with respect to the beliefs, goals, intentions,
and expectations of Burke & Herbert regarding the proposed
merger, revenues, earnings, earnings per share, loan production,
asset quality, and capital levels, among other matters; our
estimates of future costs and benefits of the actions we may take;
our assessments of expected losses on loans; our assessments of
interest rate and other market risks; our ability to achieve our
financial and other strategic goals; the expected timing of
completion of the proposed merger; the expected cost savings,
synergies, returns and other anticipated benefits from the proposed
merger; and other statements that are not historical facts.
Forward–looking statements are typically identified by such
words as "believe," "expect," "anticipate,"
"intend," "outlook," "estimate," "forecast," "project," "will," "should," and
other similar words and expressions, and are subject to numerous
assumptions, risks, and uncertainties, which change over time.
These forward-looking statements include, without limitation, those
relating to the terms, timing, and closing of the proposed
merger.
Additionally, forward–looking statements speak only as of the
date they are made; Burke & Herbert does not assume any duty,
and does not undertake, to update such forward–looking statements,
whether written or oral, that may be made from time to time,
whether as a result of new information, future events, or
otherwise. Furthermore, because forward–looking statements are
subject to assumptions and uncertainties, actual results or future
events could differ, possibly materially, from those indicated in
or implied by such forward-looking statements as a result of a
variety of factors, many of which are beyond the control of Burke
& Herbert. Such statements are based upon the current beliefs
and expectations of the management of Burke & Herbert and are
subject to significant risks and uncertainties outside of the
control of the parties. Caution should be exercised against placing
undue reliance on forward-looking statements. The factors that
could cause actual results to differ materially include the
following: the occurrence of any event, change or other
circumstances that could give rise to the right of one or both of
the parties to terminate the definitive merger agreement between
Burke & Herbert and Summit; the outcome of any legal
proceedings that may be instituted against Burke & Herbert or
Summit; the possibility that the proposed merger will not close
when expected, or at all, because required regulatory or other
approvals are not received or other conditions to the closing are
not satisfied on a timely basis, or at all, or are obtained subject
to conditions that are not anticipated (and the risk that required
regulatory approvals may result in the imposition of conditions
that could adversely affect the combined company or the expected
benefits of the proposed merger); the ability of Burke &
Herbert and Summit to meet expectations regarding the timing,
completion, and accounting and tax treatments of the proposed
merger; the risk that any announcements relating to the proposed
merger could have adverse effects on the market price of the common
stock of either or both parties to the proposed merger; the
possibility that the anticipated benefits of the proposed merger
will not be realized when expected, or at all, including as a
result of the impact of, or problems arising from, the integration
of the two companies or as a result of the strength of the economy
and competitive factors in the areas where Burke & Herbert and
Summit do business; certain restrictions during the pendency of the
proposed merger that may impact the parties' ability to pursue
certain business opportunities or strategic transactions; the
possibility that the merger may be more expensive to complete than
anticipated, including as a result of unexpected factors or events;
diversion of management's attention from ongoing business
operations and opportunities; the possibility that the parties may
be unable to achieve expected synergies and operating efficiencies
in the merger within the expected timeframes, or at all and to
successfully integrate Summit's operations and those of Burke &
Herbert; such integration may be more difficult, time-consuming or
costly than expected; revenues following the proposed merger may be
lower than expected; Burke & Herbert's and Summit's success in
executing their respective business plans and strategies and
managing the risks involved in the foregoing; the dilution caused
by Burke & Herbert's issuance of additional shares of its
capital stock in connection with the proposed merger; effects of
the announcement, pendency, or completion of the proposed merger on
the ability of Burke & Herbert and Summit to retain customers
and retain and hire key personnel and maintain relationships with
their suppliers, and on their operating results and businesses
generally; and risks related to the potential impact of general
economic, political and market factors on the companies or the
proposed merger and other factors that may affect future results of
Burke & Herbert and Summit; and the other factors discussed in
the "Risk Factors" section of Burke & Herbert's Registration
Statement on Form 10, as amended and as ordered effective by the
SEC on April 21, 2023, and in
the "Risk Factors" and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" sections of Burke
& Herbert's Quarterly Report on Form 10–Q for the quarters
ended March 31, 2023, June 30, 2023, and September 30, 2023, and other reports Burke &
Herbert files with the SEC.
Burke &
Herbert Financial Services Corp.
Consolidated
Statements of Income (unaudited)
(In
thousands)
|
|
|
Three months ended
December 31,
|
|
Twelve months ended
December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
20223
|
Interest
income
|
|
|
|
|
|
|
|
Loans, including
fees
|
$
27,315
|
|
$
21,154
|
|
$
101,800
|
|
$
73,640
|
Taxable
securities
|
9,049
|
|
9,515
|
|
37,179
|
|
29,616
|
Tax-exempt
securities
|
1,372
|
|
1,716
|
|
5,615
|
|
8,940
|
Other interest
income
|
444
|
|
189
|
|
2,302
|
|
437
|
Total interest
income
|
38,180
|
|
32,574
|
|
146,896
|
|
112,633
|
Interest
expense
|
|
|
|
|
|
|
|
Deposits
|
12,487
|
|
2,019
|
|
39,195
|
|
3,742
|
Borrowed
funds
|
3,361
|
|
2,630
|
|
13,856
|
|
5,136
|
Other interest
expense
|
28
|
|
15
|
|
86
|
|
63
|
Total interest
expense
|
15,876
|
|
4,664
|
|
53,137
|
|
8,941
|
Net interest
income
|
22,304
|
|
27,910
|
|
93,759
|
|
103,692
|
|
|
|
|
|
|
|
|
Provision for
(recapture of) credit losses
|
(750)
|
|
98
|
|
214
|
|
(7,466)
|
Net interest income
after credit loss expense
|
23,054
|
|
27,812
|
|
93,545
|
|
111,158
|
|
|
|
|
|
|
|
|
Non-interest
income
|
|
|
|
|
|
|
|
Fiduciary and wealth
management
|
1,358
|
|
1,314
|
|
5,354
|
|
5,309
|
Service charges and
fees
|
1,711
|
|
1,725
|
|
6,670
|
|
6,855
|
Net gains (losses) on
securities
|
—
|
|
(517)
|
|
(112)
|
|
(454)
|
Income from
company-owned life insurance
|
1,124
|
|
1,022
|
|
2,844
|
|
2,656
|
Other non-interest
income
|
631
|
|
671
|
|
3,196
|
|
2,721
|
Total non-interest
income
|
4,824
|
|
4,215
|
|
17,952
|
|
17,087
|
|
|
|
|
|
|
|
|
Non-interest
expense
|
|
|
|
|
|
|
|
Salaries and
wages
|
9,964
|
|
10,198
|
|
39,247
|
|
39,438
|
Pensions and other
employee benefits
|
2,285
|
|
1,743
|
|
9,401
|
|
7,700
|
Occupancy
|
1,571
|
|
1,315
|
|
6,035
|
|
5,621
|
Equipment rentals,
depreciation, and maintenance
|
1,539
|
|
1,472
|
|
5,770
|
|
5,768
|
Other
operating
|
6,941
|
|
1,733
|
|
25,983
|
|
17,419
|
Total non-interest
expense
|
22,300
|
|
16,461
|
|
86,436
|
|
75,946
|
Income before
income taxes
|
5,578
|
|
15,566
|
|
25,061
|
|
52,299
|
|
|
|
|
|
|
|
|
Income tax
expense
|
500
|
|
2,213
|
|
2,369
|
|
8,286
|
Net
income
|
$
5,078
|
|
$
13,353
|
|
$
22,692
|
|
$
44,013
|
Burke &
Herbert Financial Services Corp.
Consolidated
Balance Sheets
(In
thousands)
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
(Unaudited)
|
|
(Audited)
|
Assets
|
|
|
|
Cash and due from
banks
|
$
8,896
|
|
$
9,124
|
Interest-earning
deposits with banks
|
35,602
|
|
41,171
|
Cash and cash
equivalents
|
44,498
|
|
50,295
|
Securities
available-for-sale, at fair value
|
1,248,439
|
|
1,371,757
|
Restricted stock, at
cost
|
5,964
|
|
16,443
|
Loans held-for-sale, at
fair value
|
1,497
|
|
—
|
Loans
|
2,087,756
|
|
1,887,221
|
Allowance for credit
losses
|
(25,301)
|
|
(21,039)
|
Net loans
|
2,062,455
|
|
1,866,182
|
Premises and equipment,
net
|
61,128
|
|
53,170
|
Accrued interest
receivable
|
15,895
|
|
15,481
|
Company-owned life
insurance
|
94,159
|
|
92,487
|
Other assets
|
83,544
|
|
97,083
|
Total
Assets
|
$
3,617,579
|
|
$
3,562,898
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
Liabilities
|
|
|
|
Non-interest-bearing
deposits
|
$
830,320
|
|
$
960,692
|
Interest-bearing
deposits
|
2,171,561
|
|
1,959,708
|
Total
deposits
|
3,001,881
|
|
2,920,400
|
Borrowed
funds
|
272,000
|
|
343,100
|
Accrued interest and
other liabilities
|
28,948
|
|
25,945
|
Total
Liabilities
|
3,302,829
|
|
3,289,445
|
|
|
|
|
Shareholders'
Equity
|
|
|
|
Common Stock
|
4,000
|
|
4,000
|
Additional paid-in
capital
|
14,495
|
|
12,282
|
Retained
earnings
|
427,333
|
|
424,391
|
Accumulated other
comprehensive income (loss)
|
(103,494)
|
|
(139,495)
|
Treasury
stock
|
(27,584)
|
|
(27,725)
|
Total Shareholders'
Equity
|
314,750
|
|
273,453
|
Total Liabilities
and Shareholders' Equity
|
$
3,617,579
|
|
$
3,562,898
|
Burke &
Herbert Financial Services Corp.
Supplemental
Information (unaudited)
As of or for the
three months ended
(In thousands,
except ratios and per share amounts)
|
|
|
December
31
|
|
September
30
|
|
June
30
|
|
March
31
|
|
December
31
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
Per common share
information
|
Basic
earnings
|
$
0.68
|
|
$
0.55
|
|
$
0.81
|
|
$
1.01
|
|
$
1.80
|
Diluted
earnings
|
0.67
|
|
0.55
|
|
0.80
|
|
1.00
|
|
1.78
|
Cash
dividends
|
0.53
|
|
0.53
|
|
0.53
|
|
0.53
|
|
0.53
|
Book value
|
42.37
|
|
36.46
|
|
39.05
|
|
39.02
|
|
36.82
|
|
|
|
|
|
|
|
|
|
|
Balance
sheet-related (at period end, unless indicated)
|
Assets
|
$
3,617,579
|
|
$
3,585,188
|
|
$
3,569,226
|
|
$
3,671,186
|
|
$
3,562,898
|
Average earning
assets
|
3,332,733
|
|
3,337,282
|
|
3,379,534
|
|
3,331,920
|
|
3,255,213
|
Loans
(gross)
|
2,087,756
|
|
2,070,616
|
|
2,000,969
|
|
1,951,738
|
|
1,887,221
|
Loans (net)
|
2,062,455
|
|
2,044,505
|
|
1,975,050
|
|
1,926,034
|
|
1,866,182
|
Securities,
available-for-sale, at fair value
|
1,248,439
|
|
1,224,395
|
|
1,252,190
|
|
1,362,785
|
|
1,371,757
|
Non-interest-bearing
deposits
|
830,320
|
|
853,385
|
|
876,396
|
|
906,723
|
|
960,692
|
Interest-bearing
deposits
|
2,171,561
|
|
2,132,233
|
|
2,128,867
|
|
2,125,668
|
|
1,959,708
|
Deposits,
total
|
3,001,881
|
|
2,985,618
|
|
3,005,263
|
|
3,032,391
|
|
2,920,400
|
Brokered
deposits
|
389,011
|
|
389,018
|
|
389,051
|
|
389,185
|
|
100,273
|
Uninsured
deposits
|
677,308
|
|
670,735
|
|
681,908
|
|
715,053
|
|
843,431
|
Borrowed
funds
|
272,000
|
|
299,000
|
|
249,000
|
|
321,700
|
|
343,100
|
Unused borrowing
capacity4
|
914,980
|
|
883,525
|
|
958,962
|
|
809,127
|
|
622,186
|
Equity
|
314,750
|
|
270,819
|
|
290,072
|
|
289,783
|
|
273,453
|
Accumulated other
comprehensive income (loss)
|
(103,494)
|
|
(146,159)
|
|
(126,177)
|
|
(123,809)
|
|
(139,495)
|
Burke &
Herbert Financial Services Corp.
Supplemental
Information (unaudited)
As of or for the
three months ended
(In thousands,
except ratios and per share amounts)
|
|
|
December
31
|
|
September
30
|
|
June
30
|
|
March
31
|
|
December
31
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
Ratios
|
Return on average
assets (annualized)
|
0.56 %
|
|
0.45 %
|
|
0.67 %
|
|
0.85 %
|
|
1.51 %
|
Return on average
equity (annualized)
|
7.30 %
|
|
5.60 %
|
|
8.34 %
|
|
10.83 %
|
|
20.66 %
|
Net interest margin
(non-GAAP2)
|
2.70 %
|
|
2.76 %
|
|
2.87 %
|
|
3.06 %
|
|
3.46 %
|
Efficiency
ratio
|
82.20 %
|
|
82.50 %
|
|
75.12 %
|
|
70.25 %
|
|
51.24 %
|
Loan-to-deposit
ratio
|
69.55 %
|
|
69.35 %
|
|
66.58 %
|
|
64.36 %
|
|
64.62 %
|
Common Equity Tier 1
(CET1) capital ratio5
|
16.79 %
|
|
16.36 %
|
|
17.47 %
|
|
17.40 %
|
|
17.89 %
|
Total risk-based
capital ratio4
|
17.82 %
|
|
17.39 %
|
|
18.57 %
|
|
18.50 %
|
|
18.81 %
|
Leverage
ratio5
|
11.27 %
|
|
11.27 %
|
|
11.11 %
|
|
11.09 %
|
|
11.30 %
|
|
|
|
|
|
|
|
|
|
|
Income
statement
|
Interest
income
|
$
38,180
|
|
$
37,272
|
|
$
37,116
|
|
$
34,328
|
|
$
32,574
|
Interest
expense
|
15,876
|
|
14,383
|
|
13,324
|
|
9,554
|
|
4,664
|
Non-interest
income
|
4,824
|
|
4,289
|
|
4,625
|
|
4,214
|
|
4,215
|
Total revenue
(non-GAAP2)
|
27,128
|
|
27,178
|
|
28,417
|
|
28,988
|
|
32,125
|
Non-interest
expense
|
22,300
|
|
22,423
|
|
21,348
|
|
20,365
|
|
16,461
|
Pretax, pre-provision
earnings (non-GAAP2)
|
4,828
|
|
4,755
|
|
7,069
|
|
8,623
|
|
15,664
|
Provision for
(recapture of) credit losses
|
(750)
|
|
235
|
|
214
|
|
515
|
|
98
|
Income before income
taxes
|
5,578
|
|
4,520
|
|
6,855
|
|
8,108
|
|
15,566
|
Income tax
expense
|
500
|
|
464
|
|
821
|
|
584
|
|
2,213
|
Net
income
|
$
5,078
|
|
$
4,056
|
|
$
6,034
|
|
$
7,524
|
|
$
13,353
|
|
|
|
|
|
|
|
|
|
|
Burke &
Herbert Financial Services Corp.
Non-GAAP
Reconciliations (unaudited)
(In thousands,
except ratios and per share amounts)
|
|
Operating net income
(non-GAAP)
|
|
|
For the three months
ended
|
|
|
December
31
|
|
September
30
|
|
June
30
|
|
March
31
|
|
December
31
|
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
Net income
|
|
$
5,078
|
|
$
4,056
|
|
$
6,034
|
|
$
7,524
|
|
$
13,353
|
Add back
significant items (tax effected):
|
|
|
|
|
|
|
|
|
|
|
Listing-related
|
|
—
|
|
—
|
|
79
|
|
160
|
|
251
|
Merger-related
|
|
1,141
|
|
1,592
|
|
92
|
|
—
|
|
—
|
Total significant
items
|
|
1,141
|
|
1,592
|
|
171
|
|
160
|
|
251
|
Operating net
income
|
|
$
6,219
|
|
$
5,648
|
|
$
6,205
|
|
$
7,684
|
|
$
13,604
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
diluted shares
|
|
7,508,289
|
|
7,499,278
|
|
7,514,955
|
|
7,504,473
|
|
7,490,087
|
Adjusted diluted
EPS
|
|
$
0.83
|
|
$
0.75
|
|
$
0.83
|
|
$
1.02
|
|
$
1.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the twelve
months ended
|
|
|
|
|
|
|
|
|
December
31
|
|
December
31
|
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
Net income
|
|
$
22,692
|
|
$
44,013
|
|
|
|
|
|
|
Add back
significant items (tax effected):
|
|
|
|
|
|
|
|
|
|
|
Listing-related
|
|
239
|
|
251
|
|
|
|
|
|
|
Merger-related
|
|
2,825
|
|
—
|
|
|
|
|
|
|
Total significant
items
|
|
3,064
|
|
251
|
|
|
|
|
|
|
Operating net
income
|
|
$
25,756
|
|
$
44,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
diluted shares
|
|
7,506,855
|
|
7,467,717
|
|
|
|
|
|
|
Adjusted diluted
EPS
|
|
$
3.43
|
|
$
5.93
|
|
|
|
|
|
|
Operating net income is a non-GAAP measure that is derived from
net income adjusted for significant items. The Company believes
that operating net income is useful in periods with certain
significant items, such as listing-related or merger-related
expenses. The operating net income is more reflective of
management's ability to grow the business and manage expenses. The
Company only incurred these significant items beginning from the
fourth quarter of 2022.
Burke &
Herbert Financial Services Corp.
Non-GAAP
Reconciliations (unaudited)
(In thousands,
except ratios and per share amounts)
|
|
Total Revenue
(non-GAAP)
|
|
|
|
|
For the three months
ended
|
|
|
December
31
|
|
September
30
|
|
June
30
|
|
March
31
|
|
December
31
|
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
Interest
income
|
|
$
38,180
|
|
$
37,272
|
|
$
37,116
|
|
$
34,328
|
|
$
32,574
|
Interest
expense
|
|
15,876
|
|
14,383
|
|
13,324
|
|
9,554
|
|
4,664
|
Non-interest
income
|
|
4,824
|
|
4,289
|
|
4,625
|
|
4,214
|
|
4,215
|
Total revenue
(non-GAAP)
|
|
$
27,128
|
|
$
27,178
|
|
$
28,417
|
|
$
28,988
|
|
$
32,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the twelve
months ended
|
|
|
|
|
|
|
|
|
December
31
|
|
December
31
|
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
Interest
income
|
|
$
146,896
|
|
$
112,633
|
|
|
|
|
|
|
Interest
expense
|
|
53,137
|
|
8,941
|
|
|
|
|
|
|
Non-interest
income
|
|
17,952
|
|
17,087
|
|
|
|
|
|
|
Total revenue
(non-GAAP)
|
|
$
111,711
|
|
$
120,779
|
|
|
|
|
|
|
Total revenue is a non-GAAP measure and is derived from total
interest income less total interest expense plus total non-interest
income. We believe that total revenue is a useful tool to determine
how the Company is managing its business and demonstrates how
stable our revenue sources are from period to period.
Pretax,
Pre-Provision Earnings (non-GAAP)
|
|
|
|
|
For the three months
ended
|
|
|
December
31
|
|
September
30
|
|
June
30
|
|
March
31
|
|
December
31
|
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
Income before
taxes
|
|
$
5,578
|
|
$
4,520
|
|
$
6,855
|
|
$
8,108
|
|
$
15,566
|
Provision for
(recapture of) credit losses
|
|
(750)
|
|
235
|
|
214
|
|
515
|
|
98
|
Pretax, pre-provision
earnings (non-GAAP)
|
|
$
4,828
|
|
$
4,755
|
|
$
7,069
|
|
$
8,623
|
|
$
15,664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the twelve
months ended
|
|
|
|
|
|
|
|
|
December
31
|
|
December
31
|
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
Income before
taxes
|
|
$
25,061
|
|
$
52,299
|
|
|
|
|
|
|
Provision for
(recapture of) credit losses
|
|
214
|
|
(7,466)
|
|
|
|
|
|
|
Pretax, pre-provision
earnings (non-GAAP)
|
|
$
25,275
|
|
$
44,833
|
|
|
|
|
|
|
Pretax, pre-provision earnings is a non-GAAP measure and is
based on adjusting income before income taxes and to exclude
provision for (recapture of) credit losses. We believe that pretax,
pre-provision earnings is a useful tool to help evaluate the
ability to provide for credit costs through operations and provides
an additional basis to compare results between periods by isolating
the impact of provision for (recapture of) credit losses, which can
vary significantly between periods.
Burke &
Herbert Financial Services Corp.
Non-GAAP
Reconciliations (unaudited)
(In thousands,
except ratios and per share amounts)
|
|
Net Interest Margin
& Taxable-Equivalent Net Interest Income
(non-GAAP)
|
|
|
|
|
As of or for the
three months ended
|
|
|
December
31
|
|
September
30
|
|
June
30
|
|
March
31
|
|
December
31
|
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
Net interest
income
|
|
$
22,304
|
|
$
22,889
|
|
$
23,792
|
|
$
24,774
|
|
$
27,910
|
Taxable-equivalent
adjustments
|
|
365
|
|
366
|
|
375
|
|
387
|
|
455
|
Net interest income
(Fully Taxable-Equivalent - FTE)
|
|
$
22,669
|
|
$
23,255
|
|
$
24,167
|
|
$
25,161
|
|
$
28,365
|
|
|
|
|
|
|
|
|
|
|
|
Average earning
assets
|
|
$
3,332,733
|
|
$
3,337,282
|
|
$
3,379,534
|
|
$
3,331,920
|
|
$
3,255,213
|
Net interest margin
(non-GAAP)
|
|
2.70 %
|
|
2.76 %
|
|
2.87 %
|
|
3.06 %
|
|
3.46 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of or for the
twelve months ended
|
|
|
|
|
|
|
|
|
December
31
|
|
December
31
|
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
Net interest
income
|
|
$
93,759
|
|
$
103,692
|
|
|
|
|
|
|
Taxable-equivalent
adjustments
|
|
1,493
|
|
2,375
|
|
|
|
|
|
|
Net interest income
(Fully Taxable-Equivalent - FTE)
|
|
$
95,252
|
|
$
106,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average earning
assets
|
|
$
3,345,347
|
|
$
3,327,272
|
|
|
|
|
|
|
Net interest margin
(non-GAAP)
|
|
2.85 %
|
|
3.19 %
|
|
|
|
|
|
|
The interest income earned on certain earning assets is
completely or partially exempt from federal income tax. As such,
these tax-exempt instruments typically yield lower returns than
taxable investments. To provide more meaningful comparisons of net
interest income, we use net interest income on a fully
taxable-equivalent (FTE) basis by increasing the interest income
earned on tax-exempt assets to make it fully equivalent to interest
income earned on taxable investments. FTE net interest income is
calculated by adding the tax benefit on certain financial interest
earning assets, whose interest is tax-exempt, to total interest
income then subtracting total interest expense. Management believes
FTE net interest income is a standard practice in the banking
industry, and when net interest income is adjusted on an FTE basis,
yields on taxable, nontaxable, and partially taxable assets are
comparable; however, the adjustment to an FTE basis has no impact
on net income and this adjustment is not permitted under GAAP. FTE
net interest income is only used for calculating FTE net interest
margin, which is calculated by annualizing FTE net interest income
and then dividing by the average earning assets. The tax-rate used
for this adjustment is 21%. Net interest income shown elsewhere in
this presentation is GAAP net interest income.
(1) Significant items
include items such as listing and merger-related expenses and are
further described below in our non-GAAP reconciliation
tables.
|
(2) Non-GAAP financial
measures referenced in this release are used by management to
measure performance in operating the business that management
believes enhances investors' ability to better understand the
underlying business performance and trends related to core business
activities. Reconciliations of non-GAAP operating measures to the
most directly comparable GAAP financial measures are included in
the non-GAAP reconciliation tables in this release. Non-GAAP
measures should not be used as a substitute for the closest
comparable GAAP measurements.
|
(3) The full year 2022
Consolidated Income statement is audited.
|
(4) Includes Federal
Home Loan Bank and correspondent bank availability.
|
(5) Ratios are for
Burke & Herbert Bank & Trust Company for all periods
presented.
|
Investor Relations
703-666-3555
bhfsir@burkeandherbertbank.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/burke--herbert-financial-services-corp-announces-fourth-quarter-and-full-year-2023-results-and-declares-common-stock-dividend-302045208.html
SOURCE Burke & Herbert Financial Services Corp.