EX-99.1 2 bdge-20210128ex991a4a8b6.htm EX-99.1

Exhibit 99.1

Press Release

FOR IMMEDIATE RELEASE

Contact:

John M. McCaffery

Graphic

Executive Vice President

Chief Financial Officer

(631) 537-1001, ext. 7290

BRIDGE BANCORP, INC. REPORTS FOURTH QUARTER AND YEAR END 2020 RESULTS WITH DILUTED EARNINGS PER COMMON SHARE OF $0.45 (AS REPORTED) AND $0.75 (AS ADJUSTED)

(Bridgehampton, NY – January 28, 2021) Bridge Bancorp, Inc. (NASDAQ: BDGE) (the “Company”), the parent company of BNB Bank (“BNB”), today announced fourth quarter and year end results for 2020.

The Company's fourth quarter and full year 2020 financial results included:

Net income for the 2020 fourth quarter of $9.0 million, or $0.45 per diluted share, inclusive of merger and stock acceleration expenses related to the Company’s merger with Dime Community Bancshares, Inc. (“Dime”).
Excluding merger and stock acceleration expenses, and related tax adjustments, adjusted net income for the 2020 fourth quarter was $15.0 million, or $0.75 per diluted share.1
Net income for the full year 2020 of $42.0 million, or $2.11 per diluted share, compared to $51.7 million, or $2.59 per diluted share, for the full year 2019.
Excluding merger and stock acceleration expenses, and related tax adjustments, adjusted net income for the full year 2020 was $50.4 million, or $2.52 per diluted share.1
Adjusted pre-tax pre-provision net revenue was $19.9 million for the 2020 fourth quarter, $1.0 million lower compared to the linked quarter, and a $1.1 million, or 6%, increase year-over-year.1
Net interest income grew $2.3 million compared to the linked quarter, to $43.0 million, with a tax-equivalent net interest margin of 2.94%, or 3.24% on an adjusted basis.
Total assets increased to $6.4 billion at December 31, 2020, 2% higher than September 30, 2020.
Total deposits increased $120.2 million, and the cost of total deposits decreased 6 basis points, compared to the linked quarter.
Non-public, non-brokered deposit growth of $19.6 million, or 2% annualized, compared to September 30, 2020, and $1.3 billion, or 43%, from December 31, 2019.
Non-performing assets of $12.2 million at December 31, 2020, $5.1 million higher than September 30, 2020 and $7.8 million higher than December 31, 2019. Allowance for credit losses coverage to total loans of 0.96% at December 31, 2020.
Total remaining loan payment deferrals at January 22, 2021 were $76.1 million, or 1.7%, of total loans held for investment.
Provision for credit losses of $0.5 million, a decline of $1.0 million on a linked quarter basis.
All capital ratios remain strong. Declared a dividend of $0.24 during the quarter.

1 See reconciliation of this non-GAAP financial measure provided elsewhere herein.

Commenting on the results, Kevin O’Connor, President and CEO said, “As we close the book on 2020, and look forward to opening as the new Dime Community Bank on February 1, 2021, we begin a new chapter in the story of Bridge Bancorp. I am amazed at the collective accomplishments of our team. Not just during the challenges of 2020, but in the past decade and over the last 110 years. Several years ago, we developed a mission statement, ‘To Be the Preeminent Community Bank in Our Markets, Providing Added Value and Superior Customer Service.’ Surveying our shared achievements, I’m proud to say, ‘Mission Accomplished!’”

Net Earnings and Returns

Net income in the 2020 fourth quarter was $9.0 million, or $0.45 per diluted share, which was $4.1 million, or $0.21 per diluted share, lower than the 2020 third quarter, primarily attributable to higher non-interest expense and lower non-interest income, partially offset by growth in net interest income, and lower provision for credit losses. Excluding the impact of merger and stock acceleration expenses, and related tax adjustments, net income for the 2020 fourth quarter was $15.0 million, or $0.75 per diluted share. Net income for the full year 2020 was $42.0 million, or $2.11 per diluted share, compared to $51.7 million, or $2.59 per diluted share, in 2019.


Returns on average assets and equity in the 2020 fourth quarter were 0.56% and 6.85%, respectively.  Return on average tangible common equity was 8.67% for the 2020 fourth quarter (see reconciliation of this non-GAAP financial measure provided elsewhere herein). The merger and stock acceleration expenses, and related tax adjustments incurred during the quarter reduced returns on average assets, equity and tangible common equity by approximately 38 basis points, 462 basis points, and 596 basis points, respectively.

Net Interest Income

Interest income was $47.5 million in the 2020 fourth quarter, an increase of $1.2 million compared to the 2020 third quarter, primarily due to loan portfolio growth and higher average yields on loans, partially offset by a decline in the securities portfolio and lower average yields on securities. Interest expense was $4.5 million in the 2020 fourth quarter, a decrease of $1.1 million compared to the 2020 third quarter, primarily due to a decrease in the average cost of deposits and a decrease in average borrowings, partially offset by an increase in average deposits.

The tax-equivalent net interest margin in the 2020 fourth quarter showed an increase of 11 basis points to 2.94% from 2.83% in the linked quarter. 2020 fourth quarter loan yields showed an increase of 11 basis points to 3.83% from 3.72% in the linked quarter.

Three Months Ended

Change Compared To

    

December 31, 

    

September 30, 

    

December 31, 

    

September 30, 

December 31, 

2020

2020

2019

2020

2019

Average yield on loans, tax-equivalent basis

 

3.83

%  

 

3.72

%  

 

4.45

%  

11

bp

(62)

bp

Net interest margin - as reported (1)

 

2.93

%  

 

2.82

%  

 

3.25

%  

11

bp

(32)

bp

Net interest margin, tax-equivalent basis (2)

 

2.94

 

2.83

 

3.26

11

(32)

Adjusted net interest margin (non-GAAP) (3)

 

3.24

 

3.22

 

3.27

2

(3)


(1)Net interest margin represents net interest income divided by average interest-earning assets.
(2)Net interest margin, tax-equivalent basis represents net interest income on a tax-equivalent basis divided by average interest-earning assets.
(3)Adjusted net interest margin represents adjusted net interest income on a tax-equivalent basis, excluding deposits with banks and Paycheck Protection Program (“PPP”) loans, divided by adjusted average interest-earning assets, excluding deposits with banks and PPP loans.

Provision for Credit Losses

The provision for credit loss expense was $0.5 million for the 2020 fourth quarter, $1.0 million lower than the 2020 third quarter, and $11.5 million for the full year 2020, $5.8 million higher than the full year 2019. The Company recorded additional expected credit losses in the 2020 first and second quarters related to its estimate of the economic impact of the COVID-19 pandemic. The Company recognized net recoveries of $0.2 million in the 2020 fourth quarter, compared to net charge-offs of $1.4 million in the 2020 third quarter. The Company recognized net charge-offs of $1.7 million in the full year 2020, compared to net charge-offs of $4.3 million in the full year 2019.

Non-Interest Income

Non-interest income was $5.4 million for the 2020 fourth quarter, which was $1.3 million lower compared to the 2020 third quarter, primarily attributable to net securities gains in the 2020 third quarter and a decrease in gain on sale of SBA loans during the 2020 fourth quarter, partially offset by a loss on termination of swaps in the 2020 third quarter. Non-interest income was $19.7 million for the full year 2020, $5.7 million lower than the full year 2019, driven primarily by a loss on termination of swaps in the 2020 third quarter, and decreases in loan swap fees, the fair value of loans held for sale, and service charges during 2020, partially offset by increases in net securities gains and gain on sale of SBA loans. Additionally, there was an increase in title fees on a year-over-year and linked quarter basis as real estate activity increased in our eastern markets.

Non-Interest Expense

Non-interest expense for the 2020 fourth quarter of $35.1 million was $6.1 million higher than the 2020 third quarter. Non-interest expense for the full year 2020 increased to $113.3 million from $96.1 million in full year 2019. The increase in the fourth quarter was primarily due to stock acceleration expense related to the Company’s merger with Dime. The increase in full year non-interest expense was primarily due to higher salaries and benefits expense, related to an increase in incentive accruals, in addition to merger and stock acceleration expenses. Excluding the impact of merger and stock acceleration expenses, total non-interest expense in the 2020 fourth quarter and full year 2020 would have been $28.8 million and $104.6 million, respectively.  

Income Tax Expense

Income tax expense was $3.9 million in the 2020 fourth quarter, a decrease of $0.1 million compared to the 2020 third quarter. The effective tax rate for the 2020 fourth quarter was 30.2%, compared to 23.4% in the 2020 third quarter. Income tax expense was $13.7 million in the full year 2020, a decrease of $0.4 million compared to the full year 2019. The effective tax rate for the full year 2020 was 24.6%, compared to 21.4% for the full year 2019. The increase in the Company’s effective tax rate resulted primarily from non-deductible salaries and merger expenses related to the Company’s merger with Dime.


Balance Sheet

Total assets were $6.4 billion at December 31, 2020, $111.9 million higher than September 30, 2020. The rise in total assets compared to the linked quarter was largely attributable to a $153.5 million increase in interest-earning deposits with banks.

Total loans held for investment decreased $42.1 million to $4.6 billion during the 2020 fourth quarter, which includes the reclassification of a $43.0 million loan portfolio to held for sale as of December 31, 2020. Net deferred loan fees were $8.2 million at December 31, 2020, inclusive of $15.4 million remaining unamortized net loan fees related to PPP loans. The allowance for credit losses was $44.2 million at December 31, 2020, $0.7 million higher than September 30, 2020. The allowance as a percentage of loans was 0.96% and 0.94% at December 31, 2020 and September 30, 2020, respectively.

Total deposits increased $120.2 million (9% annualized) to $5.5 billion during the 2020 fourth quarter. Demand deposits increased $226.4 million during the 2020 fourth quarter to $2.5 billion at December 31, 2020, representing 45% of total deposits.

Total stockholders’ equity was $517.8 million at December 31, 2020, $5.6 million higher than September 30, 2020. The growth reflects earnings, partially offset by shareholders’ dividends. During the 2020 first quarter, the Company purchased 179,620 shares of its common stock under the repurchase plan at a cost of $4.6 million. Book value per share was $26.23 at December 31, 2020, $0.29 higher than September 30, 2020. Tangible book value per share was $20.69 at December 31, 2020, $0.29 higher than September 30, 2020 (see reconciliation of this non-GAAP financial measure provided elsewhere herein).

Balance Sheet Highlights (unaudited)

Change Compared To

    

December 31, 

    

September 30, 

    

December 31, 

    

September 30, 

    

December 31, 

(Dollars in thousands)

2020

2020

2019

2020

2019

Total assets

$

6,434,296

$

6,322,377

$

4,921,520

$

111,919

$

1,512,776

Total stockholders' equity

517,831

512,221

497,154

5,610

20,677

Loans held for investment

Investor commercial real estate ("CRE")

$

1,081,443

$

1,097,290

$

1,034,599

$

(15,847)

$

46,844

Owner-occupied CRE

557,076

532,597

531,088

24,479

25,988

Construction and land

82,479

66,826

97,311

15,653

(14,832)

Commercial and industrial

682,495

670,796

679,444

11,699

3,051

Paycheck Protection Program ("PPP")

844,652

960,371

-

(115,719)

844,652

Total commercial

3,248,145

3,327,880

2,342,442

(79,735)

905,703

Multi-family

899,730

853,263

812,174

46,467

87,556

Residential real estate

434,689

449,984

493,144

(15,295)

(58,455)

Installment and consumer

23,019

22,520

24,836

499

(1,817)

Net deferred loan (fees) costs

(8,180)

(14,174)

7,689

5,994

(15,869)

Total loans held for investment

$

4,597,403

$

4,639,473

$

3,680,285

$

(42,070)

$

917,118

Deposits

Total IPC deposits

$

4,338,170

$

4,318,594

$

3,042,171

$

19,576

$

1,295,999

Brokered deposits

126,350

122,543

164,034

3,807

(37,684)

Public deposits

1,024,733

927,932

608,442

96,801

416,291

Total public and brokered deposits

1,151,083

1,050,475

772,476

100,608

378,607

Total deposits

$

5,489,253

$

5,369,069

$

3,814,647

$

120,184

$

1,674,606

Loan-to-deposit ratio

83.75

%  

86.41

%  

96.48

%  

(2.66)

%  

(12.72)

%  

Loan and Line of Credit Origination Information (unaudited)

Three Months Ended

Year Ended

    

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

(Dollars in thousands)

2020

2020

2019

2020

2019

Investor CRE

$

27,221

$

68,597

$

68,562

$

183,616

$

243,512

Owner-occupied CRE

23,533

23,937

20,221

104,477

118,286

Commercial and industrial

134,147

97,209

79,404

372,772

332,167

PPP

10,666

960,395

Multi-family

68,511

19,773

175,906

175,529

297,860

Residential real estate

4,442

1,683

9,228

18,748

35,517

Other

52,246

28,010

18,618

110,465

94,337

Total loan and line of credit originations

$

310,100

$

249,875

$

371,939

$

1,926,002

$

1,121,679


Asset Quality

Asset quality measures remained solid, as non-performing assets were $12.2 million, or 0.19% of total assets, at December 31, 2020, compared to $7.1 million, or 0.11% of total assets, at September 30, 2020. Non-performing loans were $12.2 million, or 0.26% of total loans, at December 31, 2020, compared to $7.1 million, or 0.15% of total loans at September 30, 2020. Loans 30 to 89 days past due increased $0.9 million to $11.6 million at December 31, 2020, compared to $10.7 million at September 30, 2020.

About Bridge Bancorp, Inc.

Bridge Bancorp, Inc. is a bank holding company engaged in commercial banking and financial services through its wholly-owned subsidiary, BNB Bank. Established in 1910, BNB, with assets of approximately $6.4 billion, operates 39 branch locations serving Long Island and the greater New York metropolitan area. Through its branch network and its electronic delivery channels, BNB provides deposit and loan products and financial services to local businesses, consumers and municipalities. Title insurance services are offered through BNB's wholly-owned subsidiary, Bridge Abstract. Bridge Financial Services, Inc., a wholly-owned subsidiary of BNB, offers financial planning and investment consultation.  For more information visit www.bnbbank.com.

BNB also has a rich tradition of involvement in the community, supporting programs and initiatives that promote local business, the environment, education, healthcare, social services and the arts.

Please see the attached tables for selected financial information.

Forward Looking Statements

This release may contain statements relating to the future results of the Company (including certain projections and business trends) that are considered “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995 (the “PSLRA”).  Such forward-looking statements, in addition to historical information, involve risk and uncertainties, and are based on the beliefs, assumptions and expectations of management of the Company.  Words such as “expects,” “believes,” “should,” “plans,” “anticipates,” “will,” “potential,” “could,” “intends,” “may,” “outlook,” “predicts,” “projects,” “would,” “estimates,” “assumes,” “likely,” and variation of such similar expressions are intended to identify such forward-looking statements.  Examples of forward-looking statements include, but are not limited to, possible or assumed estimates with respect to the financial condition, expected or anticipated revenue, tax rates, and results of operations and business of the Company, including earnings growth; revenue growth in retail banking, lending and other areas; origination volume in the  consumer, commercial and other lending businesses; current and future capital management programs; non-interest income levels, including fees from the title abstract subsidiary and banking services as well as product sales; tangible capital generation; market share; expense levels; and other business operations and strategies.  The Company claims the protection of the safe harbor for forward-looking statements contained in the PSLRA.

Factors that could cause future results to vary from current management expectations include, but are not limited to, changing economic  conditions; legislative and regulatory changes, including increases in FDIC insurance rates; monetary and fiscal policies of the federal government; changes in tax policies; rates and regulations of federal, state and local tax authorities; changes in interest rates; deposit flows; the cost of funds; demands for loan products; demand for financial services; competition; changes in the quality and composition of BNB’s loan and investment portfolios; changes in management’s business strategies; changes in accounting principles, policies or guidelines; changes in real estate values; an unexpected increase in operating costs; expanded regulatory requirements; expenses related to our proposed merger with Dime Community Bancshares, Inc., unexpected delays related to the merger, or our inability to obtain regulatory approvals or satisfy other closing conditions required to complete the merger; and other risk factors discussed elsewhere, and in our reports filed with the Securities and Exchange Commission. In addition, the COVID-19 pandemic is having an adverse impact on the Company, its customers and the communities it serves. The adverse effect of the COVID-19 pandemic on the Company, its customers and the communities where it operates may adversely affect the Company’s business, results of operations and financial condition for an indefinite period of time. The forward-looking statements are made as of the date of this report, and the Company assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.


BRIDGE BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Condition (unaudited)

(In thousands)

    

December 31, 

    

September 30, 

    

December 31, 

2020

2020

2019

Assets

 

  

 

  

 

  

Cash and due from banks

$

107,729

$

94,892

$

77,693

Interest-earning deposits with banks

 

769,099

 

615,575

 

39,501

Total cash and cash equivalents

 

876,828

 

710,467

 

117,194

Securities available for sale, at fair value

 

450,360

 

466,081

 

638,291

Securities held to maturity

 

85,700

 

100,934

 

133,638

Total securities

 

536,060

 

567,015

 

771,929

Securities, restricted

 

23,362

 

23,362

 

32,879

Loans held for sale

 

52,785

 

10,000

 

12,643

Loans held for investment

 

4,597,403

 

4,639,473

 

3,680,285

Allowance for credit losses

 

(44,200)

 

(43,474)

 

(32,786)

Loans held for investment, net

 

4,553,203

 

4,595,999

 

3,647,499

Premises and equipment, net

 

34,872

 

34,341

 

34,062

Operating lease right-of-use assets

44,007

44,642

43,450

Goodwill and other intangible assets

 

109,328

 

109,398

 

109,627

Accrued interest receivable and other assets

 

203,851

 

227,153

 

152,237

Total assets

$

6,434,296

$

6,322,377

$

4,921,520

Liabilities and stockholders' equity

 

  

 

  

 

  

Demand deposits

$

2,304,794

$

2,176,391

$

1,386,037

Savings and negotiable order of withdrawal ("NOW") deposits

 

632,126

 

686,310

 

438,902

Money market deposit accounts ("MMDA")

 

1,213,506

 

1,265,136

 

1,012,322

Certificates of deposit of less than $100,000

 

50,350

 

52,797

 

58,640

Certificates of deposit of $100,000 or more

 

137,394

 

137,960

 

146,270

Total individual, partnership and corporate ("IPC") deposits

 

4,338,170

 

4,318,594

 

3,042,171

Brokered deposits

126,350

 

122,543

 

164,034

Public funds - demand deposits

167,933

 

69,914

 

132,921

Public funds - other deposits

856,800

 

858,018

 

475,521

Total public and brokered deposits

 

1,151,083

 

1,050,475

 

772,476

Total deposits

 

5,489,253

 

5,369,069

 

3,814,647

Federal funds purchased and repurchase agreements

 

1,223

 

1,353

 

999

Federal Home Loan Bank ("FHLB") advances

 

215,000

 

215,000

 

435,000

Subordinated debentures, net

 

79,059

 

79,024

 

78,920

Operating lease liabilities

46,713

47,383

45,977

Other liabilities and accrued expenses

 

85,217

 

98,327

 

48,823

Total liabilities

 

5,916,465

 

5,810,156

 

4,424,366

Total stockholders' equity

 

517,831

 

512,221

 

497,154

Total liabilities and stockholders' equity

$

6,434,296

$

6,322,377

$

4,921,520


BRIDGE BANCORP, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income (unaudited)

(In thousands)

Three Months Ended

Year Ended

December 31, 

September 30, 

December 31, 

December 31, 

December 31, 

    

2020

    

2020

    

2019

    

2020

    

2019

Interest income

$

47,484

$

46,296

$

44,320

$

184,232

 

$

181,541

Interest expense

 

4,492

 

5,589

 

8,672

 

23,451

 

39,338

Net interest income

 

42,992

 

40,707

 

35,648

 

160,781

 

142,203

Provision for credit losses

 

500

 

1,500

 

600

 

11,500

 

5,700

Net interest income after provision for credit losses

 

42,492

 

39,207

 

35,048

 

149,281

 

136,503

Non-interest income:

 

  

 

  

 

  

 

  

 

  

Service charges and other fees

 

2,351

 

2,215

 

2,487

 

8,955

 

10,059

Title fees

 

928

 

695

 

571

 

2,337

 

1,720

Net securities gains

 

 

3,540

 

 

3,525

 

201

Loss on termination of swaps

(3,403)

(3,403)

Change in fair value of loans held for sale

(234)

(2,877)

Gain on sale of SBA loans

 

909

 

2,191

 

322

 

3,940

 

1,984

Bank owned life insurance

 

548

 

543

 

560

 

2,186

 

2,230

Loan swap fees

637

554

4,260

3,742

7,460

Other

 

305

 

455

 

226

 

1,298

 

1,733

Total non-interest income

 

5,444

 

6,790

 

8,426

 

19,703

 

25,387

Non-interest expense:

 

  

 

  

 

  

 

  

 

  

Salaries and employee benefits

 

17,109

 

16,406

 

15,011

 

62,983

 

56,244

Stock acceleration expense

4,176

4,176

Occupancy and equipment

 

3,669

 

3,599

 

3,791

 

14,287

 

14,372

Merger expenses

2,100

2,352

4,452

Amortization of other intangible assets

 

149

 

149

 

182

 

656

 

787

Other

 

7,875

 

6,431

 

6,348

 

26,703

 

24,736

Total non-interest expense

 

35,078

 

28,937

 

25,332

 

113,257

 

96,139

Income before income taxes

 

12,858

 

17,060

 

18,142

 

55,727

 

65,751

Income tax expense

 

3,881

 

3,999

 

3,934

 

13,685

 

14,060

Net income

$

8,977

$

13,061

$

14,208

$

42,042

 

$

51,691

Earnings Per Share (unaudited)

(In thousands, except per share data)

Three Months Ended

Year Ended

December 31, 

September 30, 

December 31, 

December 31, 

December 31, 

    

2020

    

2020

    

2019

2020

2019

Net income

$

8,977

$

13,061

$

14,208

$

42,042

$

51,691

Dividends paid on and earnings allocated to participating securities

 

(183)

  

 

(276)

 

(299)

 

(872)

 

(1,096)

Income attributable to common stock

$

8,794

$

12,785

$

13,909

$

41,170

$

50,595

Weighted average common shares outstanding, including participating securities

 

19,908

  

 

19,896

 

19,957

 

19,903

 

19,952

Weighted average participating securities

 

(392)

  

 

(423)

 

(419)

 

(409)

 

(424)

Weighted average common shares outstanding

 

19,516

  

 

19,473

 

19,538

 

19,494

 

19,528

Basic earnings per common share

$

0.45

$

0.66

$

0.71

$

2.11

$

2.59

Weighted average common shares outstanding

 

19,516

  

 

19,473

 

19,538

 

19,494

 

19,528

Incremental shares from assumed conversions of options and restricted stock units

 

58

  

 

41

 

40

 

55

 

31

Weighted average common and equivalent shares outstanding

 

19,574

  

 

19,514

 

19,578

 

19,549

 

19,559

Diluted earnings per common share

$

0.45

$

0.66

$

0.71

$

2.11

$

2.59


BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Financial Highlights (unaudited)

(In thousands, except per share amounts and financial ratios)

Three Months Ended

Year Ended

 

December 31, 

September 30, 

December 31, 

December 31, 

December 31, 

 

    

2020

2020

    

2019

    

2020

    

2019

 

Selected Financial Data:

Return on average total assets

 

0.56

%  

0.83

%  

1.18

%  

0.72

%  

1.10

%

Adjusted return on average total assets (1)

 

0.94

0.98

1.18

0.86

1.10

Return on average stockholders' equity

 

6.85

10.15

11.40

8.26

10.84

Adjusted return on average stockholders' equity (1)

 

11.47

11.93

11.40

9.90

10.84

Return on average tangible common equity (1) (2)

 

8.67

12.90

14.66

10.52

14.09

Adjusted return on average tangible common equity (1) (2)

 

14.63

15.28

14.81

12.74

14.26

Net interest rate spread, tax-equivalent basis

2.71

2.55

2.79

2.70

2.80

Net interest margin, tax-equivalent basis

 

2.94

2.83

3.26

2.99

3.31

Average interest-earning assets to average interest-bearing liabilities

175.43

169.28

159.10

168.19

155.99

Efficiency ratio

 

72.42

60.92

57.48

62.75

57.37

Adjusted efficiency ratio (1)

 

58.77

55.71

56.93

56.62

56.79

Operating expense/average assets

 

2.20

1.84

2.10

1.93

2.04

Adjusted operating expense/average assets (1)

 

1.80

1.68

2.09

1.77

2.02


(1)See reconciliation of this non-GAAP financial measure provided elsewhere herein.
(2)Average tangible common equity represents a non-GAAP financial measure calculated as average total stockholders' equity less average goodwill and intangible assets.

    

December 31, 

    

September 30, 

    

December 31, 

 

2020

2020

2019

 

Selected Financial Data:

 

  

 

  

 

  

Book value per share

$

26.23

$

25.94

$

25.06

Tangible book value per share (1)

$

20.69

$

20.40

$

19.54

Common shares outstanding

 

19,744

 

19,749

 

19,837

Capital Ratios:

 

  

 

  

 

  

Total capital to risk-weighted assets

 

13.0

%  

 

13.3

%  

 

13.1

%

Tier 1 capital to risk-weighted assets

 

10.3

 

10.3

 

10.2

Common equity Tier 1 capital to risk-weighted assets

 

10.3

 

10.3

 

10.2

Tier 1 capital to average assets

 

6.8

 

6.8

 

8.5

Tangible common equity to tangible assets (1) (2)

 

6.5

 

6.5

 

8.1

 

Capital Ratios - Bank Only:

Total capital to risk-weighted assets

13.2

%  

13.2

%  

13.0

%

Tier 1 capital to risk-weighted assets

12.2

12.2

12.1

Common equity Tier 1 capital to risk-weighted assets

12.2

12.2

12.1

Tier 1 capital to average assets

8.1

 

8.1

 

10.1

Asset Quality:

 

  

 

  

 

  

Loans 30-89 days past due

$

11,613

$

10,682

$

6,366

Loans 90 days past due and accruing

$

$

$

343

Non-performing loans/ Non-performing assets

$

12,162

$

7,064

$

4,369

Non-performing loans/total loans

 

0.26

%  

 

0.15

%  

 

0.12

%

Non-performing assets/total assets

 

0.19

 

0.11

 

0.09

Allowance/non-performing loans

 

363.43

 

615.43

 

750.42

Allowance/total loans

 

0.96

 

0.94

 

0.89


(1)Tangible common equity represents a non-GAAP financial measure calculated as total stockholders' equity less goodwill and intangible assets.
(2)Tangible assets represent a non-GAAP financial measure calculated as total assets less goodwill and intangible assets.

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Supplemental Financial Information

Condensed Consolidated Average Balance Sheets and Average Rate Data (unaudited)

(Dollars in thousands)

Three Months Ended December 31, 

Three Months Ended September 30, 

Three Months Ended December 31, 

 

2020

2020

2019

 

 

Average

Average

Average

Average

 

Yield/

 

Average

Yield/

 

Average

Yield/

    

Balance

    

Interest

    

Cost

    

Balance

    

Interest

    

Cost

    

Balance

    

Interest

    

Cost

Interest-earning assets:

    

  

    

  

    

  

    

  

    

  

    

  

    

  

    

  

    

  

Loans, net (including loan fee income) (1)

$

4,641,754

$

44,649

 

3.83

%  

$

4,612,125

$

43,108

 

3.72

%  

$

3,547,865

$

39,780

 

4.45

%

Securities (1)

 

563,124

 

2,760

 

1.95

 

596,981

 

3,144

 

2.10

 

761,628

 

4,432

 

2.31

Deposits with banks

 

624,415

 

159

 

0.10

 

531,205

 

135

 

0.10

 

46,994

 

212

 

1.79

Total interest-earning assets (1)

 

5,829,293

 

47,568

 

3.25

 

5,740,311

 

46,387

 

3.21

 

4,356,487

 

44,424

 

4.05

Non-interest-earning assets:

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

  

Other assets

 

506,978

 

 

 

509,574

 

 

 

428,508

 

 

Total assets

$

6,336,271

$

6,249,885

$

4,784,995

Interest-bearing liabilities:

 

  

 

  

  

 

  

 

  

  

 

  

 

  

  

Savings

$

366,824

$

62

0.07

%  

$

353,624

$

72

0.08

%  

$

335,743

$

377

0.45

%  

NOW

251,539

29

0.05

219,275

29

0.05

136,562

53

0.15

MMDA

 

1,275,540

888

0.28

 

1,247,455

1,016

0.32

 

1,067,493

3,108

1.16

Savings, NOW and MMDA

 

1,893,903

979

0.21

 

1,820,354

1,117

0.24

 

1,539,798

3,538

0.91

Certificates of deposit of less than $100,000

51,422

124

0.96

53,813

155

1.15

59,337

284

1.90

Certificates of deposit of $100,000 or more

138,434

323

0.93

140,982

387

1.09

147,557

774

2.08

Total IPC deposits

2,083,759

1,426

0.27

2,015,149

1,659

0.33

1,746,692

4,596

1.04

Brokered deposits

125,215

321

1.02

139,760

339

0.96

93,372

391

1.66

Public funds

818,286

920

0.45

825,734

1,049

0.51

452,509

939

0.82

Total public and brokered deposits

943,501

1,241

0.52

965,494

1,388

0.57

545,881

1,330

0.97

Total deposits

3,027,260

2,667

0.35

2,980,643

3,047

0.41

2,292,573

5,926

1.03

Federal funds purchased and repurchase agreements

 

1,503

 

 

1,793

 

 

116,312

 

494

1.69

FHLB advances

 

215,000

 

829

1.53

 

329,674

 

1,407

1.70

 

250,446

 

1,118

1.77

Subordinated debentures

 

79,037

 

996

5.01

 

79,003

 

1,135

5.72

 

78,897

 

1,134

5.70

Total borrowings

295,540

1,825

2.46

410,470

2,542

2.46

445,655

2,746

2.44

Total interest-bearing liabilities

 

3,322,800

 

4,492

0.54

 

3,391,113

 

5,589

0.66

 

2,738,228

 

8,672

1.26

Non-interest-bearing liabilities:

 

  

 

  

  

 

  

 

  

  

 

  

 

  

  

Demand deposits

 

2,347,853

 

2,193,615

 

1,452,908

Other liabilities

 

144,213

 

153,102

 

99,607

Total liabilities

 

5,814,866

 

5,737,830

 

4,290,743

Stockholders' equity

 

521,405

 

512,055

 

494,252

Total liabilities and stockholders' equity

$

6,336,271

$

6,249,885

$

4,784,995

Net interest rate spread

 

2.71

%  

 

2.55

%  

 

2.79

%

Net interest-earning assets

$

2,506,493

 

$

2,349,198

 

$

1,618,259

 

Net interest margin - tax-equivalent

 

43,076

2.94

%  

 

40,798

2.83

%  

 

35,752

3.26

%

Less: Tax-equivalent adjustment

 

(84)

(0.01)

 

 

(91)

(0.01)

 

 

(104)

(0.01)

Net interest income

$

42,992

 

$

40,707

 

$

35,648

Net interest margin

2.93

%  

 

2.82

%  

 

3.25

%  


(1) Presented on a tax-equivalent basis.


BRIDGE BANCORP, INC. AND SUBSIDIARIES

Supplemental Financial Information

Condensed Consolidated Average Balance Sheets and Average Rate Data (unaudited)

(Dollars in thousands)

Year Ended December 31, 

 

2020

2019

 

Average

Average

 

Average

Yield/

Average

Yield/

 

    

Balance

    

Interest

    

Cost

    

Balance

    

Interest

    

Cost

 

Interest-earning assets:

Loans, net (including loan fee income) (1)

$

4,341,647

$

169,611

 

3.91

%  

$

3,410,773

$

158,492

 

4.65

%

Securities (1)

 

642,461

 

14,328

 

2.23

 

823,280

 

21,874

 

2.66

Deposits with banks

 

404,272

 

673

 

0.17

 

75,600

 

1,697

 

2.24

Total interest-earning assets (1)

 

5,388,380

 

184,612

 

3.43

 

4,309,653

 

182,063

 

4.22

Non-interest-earning assets:

 

  

 

  

 

 

  

 

  

 

  

Other assets

 

483,647

 

  

 

408,813

 

  

 

  

Total assets

$

5,872,027

 

  

$

4,718,466

 

  

 

  

Interest-bearing liabilities:

 

  

 

  

 

  

 

  

 

  

 

  

Savings

$

335,543

$

417

0.12

%  

$

402,701

$

3,596

0.89

%  

NOW

183,882

130

0.07

123,075

193

0.16

MMDA

 

1,181,572

5,448

0.46

 

1,024,719

13,986

1.36

Savings, NOW and MMDA

 

1,700,997

5,995

0.35

 

1,550,495

17,775

1.15

Certificates of deposit of less than $100,000

55,092

759

1.38

60,428

1,129

1.87

Certificates of deposit of $100,000 or more

143,072

1,999

1.40

150,638

3,156

2.10

Total IPC deposits

1,899,161

8,753

0.46

1,761,561

22,060

1.25

Brokered deposits

160,320

1,806

1.13

127,765

2,759

2.16

Public funds

772,041

4,420

0.57

508,240

4,640

0.91

Total public and brokered deposits

932,361

6,226

0.67

636,005

7,399

1.16

Total deposits

2,831,522

14,979

0.53

2,397,566

29,459

1.23

Federal funds purchased and repurchase agreements

 

8,595

 

79

 

0.92

 

41,077

 

767

 

1.87

FHLB advances

 

284,718

 

3,992

 

1.40

 

245,283

 

4,573

 

1.86

Subordinated debentures

 

78,985

 

4,401

 

5.57

 

78,845

 

4,539

 

5.76

Total borrowings

372,298

8,472

2.28

365,205

9,879

2.71

Total interest-bearing liabilities

 

3,203,820

 

23,451

 

0.73

 

2,762,771

 

39,338

 

1.42

Non-interest-bearing liabilities:

 

  

 

  

 

 

  

 

  

 

Demand deposits

 

2,020,575

 

  

 

  

 

1,392,606

 

  

 

  

Other liabilities

 

138,665

 

  

 

  

 

86,130

 

  

 

  

Total liabilities

 

5,363,060

 

  

 

  

 

4,241,507

 

  

 

  

Stockholders' equity

 

508,967

 

  

 

  

 

476,959

 

  

 

  

Total liabilities and stockholders' equity

$

5,872,027

 

  

 

  

$

4,718,466

 

  

 

  

  

Net interest rate spread

 

  

 

2.70

%  

 

  

 

2.80

%

Net interest-earning assets

$

2,184,560

 

  

 

$

1,546,882

 

  

 

Net interest margin - tax-equivalent

 

161,161

2.99

%  

 

142,725

3.31

%

Less: Tax-equivalent adjustment

 

  

 

(380)

 

(0.01)

 

  

 

(522)

 

(0.01)

Net interest income

$

160,781

$

142,203

Net interest margin

2.98

%  

3.30

%  


(1) Presented on a tax-equivalent basis.


BRIDGE BANCORP, INC. AND SUBSIDIARIES

Non-GAAP Financial Measures (unaudited)

Reconciliation of as reported (GAAP) and non-GAAP financial measures

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

The following non-GAAP financial measures exclude merger and stock acceleration expenses associated with the Company’s proposed merger with Dime. Tax deductible adjustments to net income are taxed at the Company’s statutory tax rate of approximately 29%.

Three Months Ended

Year Ended

 

    

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

 

2020

2020

2019

2020

2019

 

Return on average total assets - as reported

 

0.56

%  

0.83

%  

1.18

%  

0.72

%  

1.10

%

Merger expenses

 

0.13

0.15

0.08

Stock acceleration expense

0.26

0.07

Income tax effect of adjustments

 

(0.01)

(0.01)

Adjusted return on average total assets (non-GAAP)

 

0.94

0.98

1.18

0.86

1.10

 

  

 

  

 

  

 

  

 

  

Return on average stockholders' equity - as reported

 

6.85

%  

10.15

%  

11.40

%  

8.26

%  

10.84

%

Merger expenses

 

1.60

1.83

0.87

Stock acceleration expense

3.19

0.82

Income tax effect of adjustments

 

(0.17)

(0.05)

(0.05)

Adjusted return on average stockholders' equity (non-GAAP)

 

11.47

11.93

11.40

9.90

10.84

 

  

 

  

 

  

 

  

 

  

Return on average tangible common equity - as reported

 

8.67

%  

12.90

%  

14.66

%  

10.52

%  

14.09

%

Merger expenses

2.03

2.32

1.11

Stock acceleration expense

4.03

1.05

Amortization of other intangible assets

 

0.14

0.15

0.19

0.16

0.21

Income tax effect of adjustments

 

(0.24)

(0.09)

(0.04)

(0.10)

(0.04)

Adjusted return on average tangible common equity (non-GAAP)

 

14.63

15.28

14.81

12.74

14.26

The following table presents a reconciliation of net income and diluted earnings per share (as reported) to adjusted net income and adjusted diluted earnings per share excluding merger and stock acceleration expenses:

Three Months Ended

Year Ended

    

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

(Dollars in thousands, except per share amounts)

2020

2020

2019

2020

2019

Net income - as reported

$

8,977

$

13,061

$

14,208

$

42,042

$

51,691

Adjustments:

 

  

 

  

 

  

 

  

 

  

Merger expenses

 

2,100

 

2,352

 

 

4,452

 

Stock acceleration expense

4,176

 

 

 

4,176

 

Income tax effect of adjustments

 

(220)

 

(58)

 

 

(278)

 

Adjusted net income (non-GAAP)

$

15,033

$

15,355

$

14,208

$

50,392

$

51,691

 

  

 

  

 

  

 

  

 

  

Diluted earnings per share - as reported

$

0.45

$

0.66

$

0.71

$

2.11

$

2.59

Adjustments:

 

  

 

  

 

  

 

  

 

  

Merger expenses

 

0.10

 

0.11

 

 

0.21

 

Stock acceleration expense

0.21

 

 

 

0.21

 

Income tax effect of adjustments

 

(0.01)

 

 

 

(0.01)

 

Adjusted diluted earnings per share (non-GAAP)

$

0.75

$

0.77

$

0.71

$

2.52

$

2.59


BRIDGE BANCORP, INC. AND SUBSIDIARIES

Non-GAAP Financial Measures (unaudited)

The following table presents a reconciliation of net interest income, non-interest income and non-interest expense to pre-tax pre-provision net revenue (non-GAAP) and adjusted pre-tax pre-provision net revenue (non-GAAP):

Three Months Ended

Year Ended

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

(Dollars in thousands)

2020

2020

2019

2020

2019

Net interest income

$

42,992

$

40,707

$

35,648

$

160,781

$

142,203

Non-interest income

5,444

6,790

8,426

19,703

25,387

Total revenues

48,436

47,497

44,074

180,484

167,590

Non-interest expense

35,078

28,937

25,332

113,257

96,139

Pre-tax pre-provision net revenue (non-GAAP) (1)

$

13,358

$

18,560

$

18,742

$

67,227

$

71,451

Adjustments:

Change in fair value of loans held for sale

234

2,877

Merger expenses

2,100

2,352

4,452

Stock acceleration expense

4,176

4,176

Adjusted pre-tax pre-provision net revenue (non-GAAP) (2)

$

19,868

$

20,912

$

18,742

$

78,732

$

71,451


(1)The reported pre-tax pre-provision net revenue is a non-GAAP measure calculated by adding GAAP net interest income and GAAP non-interest income less GAAP non-interest expense.
(2)The adjusted pre-tax pre-provision net revenue is a non-GAAP measure calculated by adding pre-tax pre-provision net revenue less the change in fair value of loans held for sale, and merger and stock acceleration expenses.

The following table presents a reconciliation of efficiency ratio (non-GAAP) and adjusted efficiency ratio (non-GAAP):

Three Months Ended

Year Ended

 

    

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

 

(Dollars in thousands, except per share amounts)

2020

2020

2019

2020

2019

 

Efficiency ratio - as reported (non-GAAP) (1)

    

72.42

%  

60.92

%  

57.48

%  

62.75

%  

57.37

%

Non-interest expense - as reported

$

35,078

$

28,937

$

25,332

$

113,257

$

96,139

Less: Merger expenses

(2,100)

(2,352)

(4,452)

Less: Stock acceleration expense

(4,176)

(4,176)

Less: Amortization of intangible assets

 

(149)

 

(149)

 

(182)

 

(656)

 

(787)

Adjusted non-interest expense (non-GAAP)

$

28,653

$

26,436

$

25,150

$

103,973

$

95,352

Net interest income - as reported

$

42,992

$

40,707

$

35,648

$

160,781

$

142,203

Tax-equivalent adjustment

 

84

 

91

 

104

 

380

 

522

Net interest income, tax-equivalent basis

$

43,076

$

40,798

$

35,752

$

161,161

$

142,725

Non-interest income - as reported

$

5,444

$

6,790

$

8,426

$

19,703

$

25,387

Less: Net securities gains

 

 

(3,540)

 

 

(3,525)

 

(201)

Less: Loss on termination of swaps

3,403

3,403

Less: Change in fair value of loans held for sale

 

234

 

 

 

2,877

 

Adjusted non-interest income (non-GAAP)

$

5,678

$

6,653

$

8,426

$

22,458

$

25,186

Adjusted total revenues for adjusted efficiency ratio (non-GAAP)

$

48,754

$

47,451

$

44,178

$

183,619

$

167,911

Adjusted efficiency ratio (non-GAAP) (2)

 

58.77

%  

 

55.71

%  

 

56.93

%  

 

56.62

%  

 

56.79

%


(1)The reported efficiency ratio is a non-GAAP measure calculated by dividing GAAP non-interest expense by the sum of GAAP net interest income and GAAP non-interest income.
(2)The adjusted efficiency ratio is a non-GAAP measure calculated by dividing adjusted non-interest expense by the sum of net interest income on a tax-equivalent basis and adjusted non-interest income.


BRIDGE BANCORP, INC. AND SUBSIDIARIES

Non-GAAP Financial Measures (unaudited)

The following table reconciles net interest margin (as reported) to adjusted net interest margin on a tax-equivalent basis, excluding net

interest income and average adjustments on deposits with banks and PPP loans (non-GAAP):

Three Months Ended

    

December 31, 

    

September 30, 

    

December 31, 

    

(Dollars in thousands)

2020

2020

2019

Net interest income - as reported

$

42,992

$

40,707

$

35,648

Tax-equivalent adjustment

 

84

 

91

 

104

Net interest income, tax-equivalent basis

$

43,076

$

40,798

$

35,752

Adjustment:

 

  

 

  

 

  

Less: Interest income on deposits with banks

(159)

(135)

(212)

Less: Net interest income on PPP loans and swaps

 

(7,981)

 

(6,005)

 

Adjusted net interest income, tax-equivalent basis (non-GAAP)

$

34,936

$

34,658

$

35,540

 

  

 

  

 

  

Average interest-earning assets - as reported

$

5,829,293

$

5,740,311

$

4,356,487

Adjustments:

 

  

 

  

 

  

Average deposits with banks

(624,415)

(531,205)

(46,994)

Average PPP loans

 

(909,022)

 

(933,345)

 

Adjusted average interest-earning assets (non-GAAP)

$

4,295,856

$

4,275,761

$

4,309,493

 

  

 

  

 

  

Net interest margin - as reported (1)

 

2.93

%  

 

2.82

%  

 

3.25

%  

Net interest margin, tax-equivalent basis (2)

 

2.94

 

2.83

 

3.26

Adjusted net interest margin (non-GAAP) (3)

 

3.24

 

3.22

 

3.27


(1)Net interest margin represents net interest income divided by average interest-earning assets.
(2)Net interest margin, tax-equivalent basis represents net interest income on a tax-equivalent basis divided by average interest-earning assets.
(3)Adjusted net interest margin represents adjusted net interest income on a tax-equivalent basis divided by adjusted average interest-earning assets.


The following table presents a reconciliation of operating expense as a percentage of average assets (as reported) and adjusted operating expense as a percentage of average assets (non-GAAP):

Three Months Ended

Year Ended

 

    

December 31, 

    

September 30, 

    

December 31, 

    

December 31, 

    

December 31, 

 

2020

2020

2019

2020

2019

 

Operating expense as a % of average assets - as reported

 

2.20

%  

1.84

%  

2.10

%  

1.93

%  

2.04

%

Merger expenses

(0.13)

(0.15)

(0.08)

Stock acceleration expense

(0.26)

(0.07)

Amortization of other intangible assets

 

(0.01)

(0.01)

(0.01)

(0.01)

(0.02)

Adjusted operating expense as a % of average assets (non-GAAP)

 

1.80

1.68

2.09

1.77

2.02

The following table presents the tangible common equity to tangible assets calculation (non-GAAP):

    

December 31, 

    

September 30, 

    

December 31, 

 

(Dollars in thousands)

2020

2020

2019

 

Total assets - as reported

$

6,434,296

$

6,322,377

$

4,921,520

Less: Goodwill and other intangible assets - as reported

 

(109,328)

 

(109,398)

 

(109,627)

Tangible assets (non-GAAP)

$

6,324,968

$

6,212,979

$

4,811,893

 

  

 

  

 

  

Total stockholders' equity - as reported

$

517,831

$

512,221

$

497,154

Less: Goodwill and other intangible assets - as reported

 

(109,328)

 

(109,398)

 

(109,627)

Tangible common equity (non-GAAP)

$

408,503

$

402,823

$

387,527

 

  

 

  

 

  

Tangible common equity to tangible assets (non-GAAP) (1)

 

6.5

%  

 

6.5

%  

 

8.1

%


(1)Calculated by dividing tangible common equity by tangible assets.