Cambridge Bancorp Announces First Quarter 2024 Results and Declares Quarterly Dividend - Form 8-K

Cambridge Bancorp Announces First Quarter 2024 Results and Declares Quarterly Dividend

CAMBRIDGE, MA. (April 23, 2024) - Cambridge Bancorp (NASDAQ: CATC) (the "Company"), the parent company of Cambridge Trust Company, today announced unaudited net income of $6.9 million for the three months ended March 31, 2024, a decrease of $1.1 million, or 14.3%, as compared to $8.0 million for the three months ended December 31, 2023. Diluted earnings per share were $0.87 for the three months ended March 31, 2024, representing a 14.7% decrease as compared to $1.02 for the three months ended December 31, 2023.

Operating net income, which excludes non-operating items, namely merger related and office consolidation charges, as detailed in the accounting principles generally accepted in the United States of America ("GAAP") to non-GAAP reconciliations tables within this release, was $8.0 million for the three months ended March 31, 2024, a decrease of $728,000, or 8.3%, as compared to $8.7 million for the three months ended December 31, 2023. Operating diluted earnings per share were $1.02 for the three months ended March 31, 2024, representing a decrease of $0.09, or 8.1%, as compared to $1.11 for the three months ended December 31, 2023.

Merger with Eastern Bankshares, Inc.

On September 19, 2023, the Company and Eastern Bankshares, Inc. ("Eastern") announced that they have entered into an Agreement and Plan of Merger (the "Merger Agreement") pursuant to which the Company will merge with and into Eastern in an all-stock transaction (the "Eastern merger"). Under the terms of the Merger Agreement, each share of the Company's common stock will be exchanged for 4.956 shares of Eastern common stock and Cambridge Bancorp Chief Executive Officer, Denis K. Sheahan, will assume the role of Chief Executive Officer of Eastern. The Company's shareholders and Eastern's shareholders approved the Eastern merger at their respective special shareholder meetings held on February 28, 2024. The Eastern merger remains subject to regulatory approval and the completion of other customary closing conditions.

"We are pleased with the progress on our pending merger with Eastern and look forward to introducing Cambridge Trust clients to the strengths of the combined organization," noted Denis K. Sheahan, Chairman, President and CEO.

First Quarter 2024 Highlights:

Balance Sheet

Total assets decreased by $43.8 million, or 0.8%, from $5.42 billion at December 31, 2023 to $5.37 billion at March 31, 2024.

Total loans decreased by $26.8 million, or 0.7%, from $4.02 billion at December 31, 2023 to $3.99 billion at March 31, 2024.

The Company's total investment securities portfolio decreased by $23.3 million, or 2.1%, from $1.10 billion at December 31, 2023 to $1.07 billion at March 31, 2024, primarily due to pay-downs and amortization of $21.0 million during the quarter.

Total deposits, excluding wholesale deposits remained flat as compared to December 31, 2023 and totaled $4.02 billion at March 31, 2024. Total deposits, inclusive of wholesale deposits, decreased by $135.8 million, or 3.1%, to $4.19 billion at March 31, 2024, as compared to $4.32 billion at December 31, 2023, primarily due to lower wholesale deposit balances. The Company utilized lower cost Federal Home Loan Bank of Boston ("FHLB Boston") funding to replace higher priced wholesale certificates of deposit.

Borrowings totaled $546.4 million at March 31, 2024, representing a $94.3 million increase from $452.2 million at December 31, 2023, as the Company migrated wholesale funding toward FHLB Boston borrowings during the quarter.

Net Interest and Dividend Income

Net interest and dividend income, before the provision for credit losses, decreased by $1.1 million, or 4.0%, to $27.0 million for the three months ended March 31, 2024, from $28.2 million for the three months ended December 31, 2023. This was primarily due to higher cost of funds, partially offset by higher yields on earning assets.

The Company's net interest margin on a fully taxable equivalent basis decreased by four basis points to 2.10% for the three months ended March 31, 2024, as compared to 2.14% for the three months ended December 31, 2023.

In order to provide greater disclosure of the impact of loan related merger accounting, a reconciliation of the Company's net interest margin, on a fully taxable equivalent basis, to an adjusted net interest margin, on a fully taxable equivalent basis, is shown below. Excluding the impact of merger related loan accretion, the adjusted net interest margin, on a fully taxable equivalent basis, for the three months ended March 31, 2024, was 2.05%,representing a five basis point decrease from the adjusted net interest margin, on a fully taxable equivalent basis, of 2.10% for the three months ended December 31, 2023.

Provision for Credit Losses

During the three months ended March 31, 2024, the Company recorded a provision for credit losses of $125,000, as compared to $569,000 for the three months ended December 31, 2023. The decrease in the provision is primarily due to lower average loan balances and low unemployment rate, which were partially offset by an increase in the provision for individually analyzed loans.

Noninterest Income

Total noninterest income increased by $169,000, or 1.6%, to $10.6 million for the three months ended March 31, 2024, as compared to $10.4 million for the three months ended December 31, 2023. This change was primarily the result of higher wealth management revenue, partially offset by lower loan related derivative income. Noninterest income was 28.2% of total revenue for the three months ended March 31, 2024.

Noninterest Expense

Total noninterest expense increased by $1.4 million, or 5.0%, to $28.3 million for the three months ended March 31, 2024, as compared to $26.9 million for the three months ended December 31, 2023.During the three months ended March 31, 2024, there was an increase in non-operating expenses, salary and employee benefits expense, data processing fees, and professional fees, which were partially offset by lower FDIC insurance expense as compared to the three months ended December 31, 2023.

Asset Quality

Non-performing loans totaled $17.2 million, or 0.43% of total loans outstanding at March 31, 2024, as compared to $16.6 million, or 0.41% of total loans outstanding at December 31, 2023. The allowance for credit losses was $39.3 million, or 0.98% of total loans outstanding at March 31, 2024, as compared to $38.9 million, or 0.97% of total loans outstanding at December 31, 2023.

The Company recorded net loan charge-offs of $2,000, or 0.00% of total loans (annualized), for the three months ended March 31, 2024, as compared to net loan recoveries of $10,000, or 0.00% of total loans (annualized), for the three months ended December 31, 2023.

The following table shows additional and historical information regarding non-performing assets and early-stage delinquency (30-89 days delinquent):

Income Taxes

The Company's effective tax rate was 25.6% for the three months ended March 31, 2024 as compared to an effective tax rate of 27.7% for the three months ended December 31, 2023, primarily due to the impact of non-deductible merger related expenses recorded during the periods noted.

Dividend and Capital

On April 22, 2024, the Company's Board of Directors (the "Board") declared a quarterly cash dividend of $0.67 per share, which is payable on May 23, 2024, to shareholders of record as of the close of business on May 9, 2024. The Company did not repurchase any shares under its share repurchase program authorized on March 13, 2023 (the "2023 Repurchase Program") during the three months ended March 31, 2024. The Board has not authorized a share repurchase program to replace the 2023 Repurchase Program following its expiration on March 13, 2024.

The Company's common equity to assets ratio increased to 9.97% at March 31, 2024, from 9.87% at December 31, 2023. The ratio of tangible common equity to tangible assets increased to 8.76% at March 31, 2024 from 8.67% at December 31, 2023.

Book value per share at March 31, 2024 increased to $68.27 from $68.14 at December 31, 2023. Tangible book value per share at March 31, 2024 increased to $59.23 from $59.08 at December 31, 2023.

Investor Presentation:

An investor presentation is available on the investor relations section of the Company's website at http://ir.cambridgetrust.com or at the hyperlink provided below. This presentation includes additional details regarding the Company's loan portfolio, liquidity position, and other financial disclosures. Click here to download.

About Cambridge Bancorp

Cambridge Bancorp, the parent company of Cambridge Trust Company, is based in Cambridge, Massachusetts. Cambridge Trust Company is a 133-year-old Massachusetts chartered commercial bank with approximately $5.37 billion in assets at March 31, 2024, and a total of 22 Massachusetts and New Hampshire locations. Cambridge Trust Company is one of New England's leaders in private banking and wealth management with $4.8 billion in client assets under management and administration at March 31, 2024. The Wealth Management group maintains offices in Boston, Massachusetts, Concord, Manchester, and Portsmouth, New Hampshire, and Southport, Connecticut.

The accompanying unaudited condensed interim and annual consolidated financial information should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K, which is posted in the investor relations section of the Company's website at http://ir.cambridgetrust.com.

Forward-looking Statements

Certain statements herein may constitute "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements about the Company and its industry involve substantial risks and uncertainties. Statements other than statements of current or historical fact, including statements regarding the Company's future financial condition, results of operations, business plans, liquidity, cash flows, projected costs, and the impact of any laws or regulations applicable to the Company. Words such as "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "plans," "projects," "may," "will," "should," and other similar expressions are intended to identify these forward-looking statements. Such statements are subject to factors that could cause actual results to differ materially from anticipated results. Such factors include, but are not limited to, the following: the failure to complete the proposed merger of the Company and Cambridge Trust Company with Eastern, imposition of adverse regulatory conditions in connection with regulatory approval of the Eastern merger, disruption to the parties' businesses as a result of the announcement and pendency of the Eastern merger, the inability to realize expected cost savings or to implement integration plans and other adverse consequences associated with the Eastern merger; changes to interest rates; the ability to control costs and expenses; the current global economic uncertainty and economic conditions being less favorable than expected; disruptions to the credit and financial markets; changes in the Company's accounting policies or in accounting standards; weakness in the real estate market; legislative, regulatory, or accounting changes that adversely affect the Company's business and/or competitive position; the Dodd-Frank Act's consumer protection regulations; the impact of the COVID-19 pandemic and actions taken in response to the pandemic on consumer confidence and global and regional economies and economic activity; disruptions in the Company's ability to access the capital markets; effects of changes in amounts of deposits on the Company's funding costs and net interest margin; changes in non-performing assets; future provisions for credit losses; and other factors that are described in the Company's filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year ended December 31, 2023, which the Company filed on March 12, 2024. The Company does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. You are cautioned not to place undue reliance on these forward-looking statements.

Non-GAAP Measures

This press release contains financial information determined by methods other than in accordance with GAAP. This information includes operating net income and operating diluted earnings per share, tangible book value per

share and the tangible common equity ratio, operating return on average assets, operating return on tangible common equity, and operating efficiency ratio.

Operating net income and operating diluted earnings per share exclude items that management believes are unrelated to its core banking business such as merger and acquisition expenses, gain (loss) on disposition of investment securities, and other items. The Company's management uses operating net income and operating diluted earnings per share to measure the strength of the Company's core banking business and to identify trends that may to some extent be obscured by such excluded gains or losses.

Management also supplements its evaluation of financial performance with an analysis of tangible book value per share (which is computed by dividing shareholders' equity less goodwill and acquisition related intangible assets, or "tangible common equity," by common shares outstanding), the tangible common equity ratio (which is computed by dividing tangible common equity by tangible assets, defined as total assets less goodwill and acquisition related intangibles), return on average assets and return on tangible common equity on an operating basis, and the operating efficiency ratio (which is computed by dividing noninterest expense adjusted for non-operating expenses and total revenue adjusted for gain/(loss) on disposition of investment securities). The Company has included information on these non-GAAP financial measures because the Company believes that investors may find it useful to have access to the same analytical tool used by management. As a result of merger and acquisition activity, the Company has recognized goodwill and other intangible assets in accordance with generally accepted accounting principles. Excluding the impact of goodwill and other intangibles in measuring asset and capital values for the ratios provided, along with other bank standard capital ratios, provides a framework to compare the capital adequacy of the Company to other companies in the financial services industry.

These non-GAAP measures should not be viewed as a substitute for operating results and other financial measures determined in accordance with GAAP. An item which management deems to be non-operating and excludes when computing these non-GAAP measures can be of substantial importance to the Company's results for any particular quarter or year. The Company's non-GAAP performance measures are not necessarily comparable to non-GAAP performance measures which may be presented by other companies.

Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented under "GAAP to Non-GAAP Reconciliations."

CONTACT:

Cambridge Bancorp

Joseph P. Sapienza

Interim Chief Financial Officer

617-520-5520

CAMBRIDGE BANCORP AND SUBSIDIARIES

QUARTERLY UNAUDITED RESULTS

CAMBRIDGE BANCORP AND SUBSIDIARIES

UNAUDITED CONSOLIDATED BALANCE SHEETS

CAMBRIDGE BANCORP AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

CAMBRIDGE BANCORP AND SUBSIDIARIES

MARGIN & YIELD ANALYSIS

GAAP to Non-GAAP Reconciliations (dollars in thousands except per share data)

Statement on Non-GAAP Measures: The Company believes the presentation of the following non-GAAP financial measures provides useful supplemental information that is essential to an investor's proper understanding of the results of operations and financial condition of the Company. Management uses non-GAAP financial measures in its analysis of the Company's performance. These non-GAAP measures should not be viewed as substitutes for the financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.