Press Releases

First Connecticut Bancorp, Inc. Reports First Quarter 2015 Earnings of $0.17 Earnings Per Share

FARMINGTON, Conn., April 23, 2015 (GLOBE NEWSWIRE) -- First Connecticut Bancorp, Inc. (the "Company") (Nasdaq:FBNK), the holding company for Farmington Bank (the "Bank"), reported net income of $2.5 million, or $0.17 diluted earnings per share for the quarter ended March 31, 2015 compared to net income of $1.5 million, or $0.10 diluted earnings per share for the quarter ended March 31, 2014.

"Our first quarter results reflect solid year over year revenue growth. We remain focused on the fundamentals of growing our balance sheet organically; ensuring we remain well positioned for rising interest rates. Loan and deposit growth continue to be strong in the first quarter, deepening our market share position in central Connecticut and establishing a strong foundation in western Massachusetts," stated John J. Patrick Jr., First Connecticut Bancorp's Chairman, President and CEO.

Financial Highlights

  • Net interest income remained flat at $16.4 million in the first quarter of 2015 compared to the linked quarter and increased $1.6 million or 11% compared to the first quarter of 2014. On a core basis, net interest income increased $230,000 in the first quarter of 2015 compared to the linked quarter.
  • Strong organic loan growth continued during the quarter as total loans increased $67.2 million to $2.2 billion at March 31, 2015 and increased $333.4 million or 18% from a year ago.
  • Overall deposits increased $154.9 million or 9% in the first quarter of 2015 and $253.6 million or 16% from a year ago. Loans to deposits decreased 7% to 116.7% compared to the linked quarter.
  • Checking accounts grew by 2.2% or 991 net new accounts in the first quarter of 2015 and by 9.6% or 3,982 net new accounts from a year ago.
  • Noninterest expense to average assets was 2.38% in the first quarter of 2015 compared to 2.39% in the linked quarter and 2.63% in the first quarter of 2014.
  • Tangible book value per share is $14.82 compared to $14.64 on a linked quarter basis and $14.22 at March 31, 2014.
  • Asset quality improved as loan delinquencies 30 days and greater decreased to 0.64% of total loans at March 31, 2015 compared to 0.75% at December 31, 2014 and 0.80% at March 31, 2014. Non-accrual loans represented 0.64% of total loans compared to 0.72% of total loans on a linked quarter basis and 0.69% of total loans at March 31, 2014.
  • The allowance for loan losses represented 0.87% of total loans at March 31, 2015 compared to 0.89% at December 31, 2014 and 0.94% at March 31, 2014.
  • The Company paid a cash dividend of $0.05 per share on March 16, 2015. This marks the fourteenth consecutive quarter the Company has paid a dividend since it became a public company on June 29, 2011.

First quarter 2015 compared with fourth quarter 2014

Net interest income

  • Net interest income remained flat at $16.4 million in the first quarter of 2015 compared to the linked quarter. Core net interest income increased $230,000 in the first quarter of 2015 compared to the linked quarter, excluding a $250,000 non-recurring payment related to a loan participation in the linked quarter.
  • Net interest margin was 2.83% in the first quarter of 2015 and in the linked quarter. Excluding the non-recurring payment related to a loan participation, fourth quarter 2014 net interest margin would have been 2.79%.
  • The cost of interest-bearing liabilities increased to 68 basis points in the first quarter of 2015 compared to 66 basis points in the fourth quarter of 2014 primarily due to an increase in the average cost of Federal Home Loan Bank of Boston borrowings.

Provision for loan losses

  • Provision for loan losses was $615,000 for the first quarter of 2015 compared to $632,000 for the linked quarter.
  • Net charge-offs in the quarter were $343,000 or 0.06% to average loans (annualized) compared to $228,000 or 0.04% to average loans (annualized) in the linked quarter.
  • The allowance for loan losses represented 0.87% of total loans at March 31, 2015 compared to 0.89% at December 31, 2014.

Noninterest income

  • Total noninterest income increased $166,000 to $2.7 million in the first quarter of 2015 compared to the linked quarter primarily due to a $273,000 gain on sale of investments.
  • Net gain on loans sold increased $173,000 to $520,000 in the first quarter of 2015 compared to the linked quarter primarily due to an increase in the volume of loans sold.
  • Other income decreased $119,000 to $176,000 in the first quarter of 2015 compared to the linked quarter primarily due to a $338,000 decrease in swap fees offset by an increase in mortgage banking derivatives income and a decrease in mortgage servicing rights amortization.

Noninterest expense

  • Noninterest expense increased $322,000 in the first quarter of 2015 to $14.9 million compared to the linked quarter primarily due to an increase in other operating expenses. Other operating expenses increased $338,000 primarily due to a $122,000 increase in stock compensation costs, a $75,000 decrease in gains on other real estate sales and costs associated with our expansion into western Massachusetts.

Income tax expense

  • Income tax expense was $976,000 in the first quarter of 2015 compared to $499,000 in the linked quarter. The decrease in income tax expense in the fourth quarter of 2014 was primarily due to adjusting the tax rate on our deferred tax assets from 34% to 35%. Our taxable income, before and after the utilization of our charitable contribution carryforward deduction, placed us in the 35% corporate tax bracket.

First quarter 2015 compared with first quarter 2014

Net interest income

  • Net interest income increased $1.6 million to $16.4 million in the first quarter of 2015 compared to the prior year quarter primarily due to a $330.0 million increase in the average net loan balance.
  • Net interest margin decreased to 2.83% in the first quarter of 2015 compared to 3.00% in the first quarter of 2014 due to an 8 basis point decrease in the yield on loans and a 10 basis point increase in the cost of interest-bearing liabilities.
  • The cost of interest-bearing liabilities increased to 68 basis points in the first quarter of 2015 compared to 58 basis points in the prior year quarter primarily due to money market promotions and an increase in the average cost of Federal Home Loan Bank of Boston borrowings.

Provision for loan losses

  • Provision for loan losses was $615,000 for the first quarter of 2015 compared to $505,000 for the prior year quarter.
  • Net charge-offs in the quarter were $343,000 or 0.06% to average loans (annualized) compared to $1.2 million or 0.26% to average loans (annualized) in the prior year quarter.
  • The allowance for loan losses represented 0.87% of total loans at March 31, 2015 compared to 0.94% at March 31, 2014.

Noninterest income

  • Total noninterest income increased $902,000 to $2.7 million in the first quarter of 2015 compared to the prior year quarter due to a $182,000 increase in fees for customer services, a $273,000 gain on sale of investments and a $398,000 increase in net gain on loans sold due to an increase in the volume of loans sold.

Noninterest expense

  • Noninterest expense increased $977,000 in the first quarter of 2015 to $14.9 million compared to the prior year quarter primarily due to an increase in salaries and employee benefits and other operating expenses.
  • Salaries and employee benefits increased $502,000 primarily due to costs associated with our expansion into western Massachusetts, $93,000 in employee severance and growth driven staff increases in our compliance areas.
  • Other operating expenses increased $324,000 primarily due to a $130,000 increase in stock compensation costs and costs associated with our expansion into western Massachusetts.

Income tax expense

  • Income tax expense was $976,000 in the first quarter of 2015 compared to $555,000 in the prior year quarter.

March 31, 2015 compared to March 31, 2014

Financial Condition

  • Total assets increased $367.3 million or 17% at March 31, 2015 to $2.5 billion compared to $2.2 billion at March 31, 2014, largely reflecting an increase in loans and securities.
  • Our investment portfolio totaled $194.8 million at March 31, 2015 compared to $176.1 million at March 31, 2014, an increase of $18.7 million.
  • Net loans increased $332.4 million at March 31, 2015 to $2.2 billion compared to $1.9 billion at March 31, 2014 due to our continued focus on commercial and residential lending.
  • Deposits increased $253.6 million at March 31, 2015 to $1.9 billion compared to $1.6 billion at March 31, 2014 primarily due to increases in municipal deposits, demand deposits and money market accounts as we continue to develop and grow relationships in the geographical areas we serve.
  • Federal Home Loan Bank of Boston advances increased $102.7 million to $308.7 million at March 31, 2015 compared to $206.0 million at March 31, 2014. Advances were used to support loan and securities growth.

Asset Quality

  • At March 31, 2015, the allowance for loan losses represented 0.87% of total loans and 136.53% of non-accrual loans, compared to 0.94% of total loans and 135.89% of non-accrual loans at March 31, 2014.
  • Loan delinquencies 30 days and greater decreased to 0.64% of total loans at March 31, 2015 compared to 0.80% of total loans at March 31, 2014.
  • Non-accrual loans represented 0.64% of total loans at March 31, 2015 compared to 0.69% of total loans at March 31, 2014.
  • Net charge-offs in the quarter were $343,000 or 0.06% to average loans (annualized) compared to $1.2 million or 0.26% to average loans (annualized) in the prior year quarter.

Capital and Liquidity

  • The Company remained well-capitalized with an estimated total capital to risk-weighted asset ratio of 12.93% at March 31, 2015.
  • Tangible book value per share is $14.82 compared to $14.64 on a linked quarter basis and $14.22 at March 31, 2014. Our tangible book value per share was negatively affected by $0.23 during the fourth quarter of 2014 due to lower discount rates and a change in mortality tables used for our defined benefit liabilities.
  • During the first quarter of 2015, the Company repurchased 9,314 shares of common stock at an average price per share of $14.96 at a total cost of $139,000. Repurchased shares are held as treasury stock and will be available for general corporate purposes. The Company has 895,451 shares remaining to repurchase at March 31, 2015 from prior regulatory approval.
  • At March 31, 2015, the Company continued to have adequate liquidity including significant unused borrowing capacity at the Federal Home Loan Bank of Boston and the Federal Reserve Bank, as well as access to funding through brokered deposits.

About First Connecticut Bancorp, Inc.

First Connecticut Bancorp, Inc. (Nasdaq:FBNK) is a Maryland-chartered stock holding company that wholly owns Farmington Bank. Farmington Bank is a full-service, community bank with 22 branch locations throughout central Connecticut, offering commercial and residential lending as well as wealth management services in Connecticut and western Massachusetts. Established in 1851, Farmington Bank is a diversified consumer and commercial bank with an ongoing commitment to contribute to the betterment of the communities in our region. For more information regarding the Bank's products and services and for First Connecticut Bancorp, Inc. investor relations information, please visit www.farmingtonbankct.com.

Conference Call

First Connecticut will host a conference call on Thursday, April 23, 2015 at 10:30am Eastern Time to discuss first quarter results. Those wishing to participate in the call may dial-in to the call at 1-888-336-7151. The Canada dial-in number is 1-855-669-9657 and the international dial-in number is 1-412-902-4177. A webcast of the call will be available on the Investor Relations Section of the Farmington Bank website for an extended period of time.

Forward Looking Statements

In addition to historical information, this earnings release may contain forward-looking statements for purposes of applicable securities laws. Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Such forward-looking statements may or may not include words such as "believe," "expect," "anticipate," "estimate," and "intend" or future or conditional verbs such as "will," "would," "should," "could," or "may." Forward-looking statements are subject to numerous assumptions, risks and uncertainties. There are a number of important factors described in documents previously filed by the Company with the Securities and Exchange Commission, and other factors that could cause the Company's actual results to differ materially from those contemplated by such forward-looking statements. The Company undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events.

Non-GAAP Financial Measures

In addition to evaluating the Company's financial performance in accordance with U.S. generally accepted accounting principles ("GAAP"), management routinely supplements their evaluation with an analysis of certain non-GAAP financial measures, such as core net income, the efficiency ratio and tangible book value per share. A reconciliation to the most directly comparable GAAP financial measure; net income in the case of core net income and the efficiency ratio and stockholders' equity in the case of tangible book value per share, appears in tabular form in the accompanying Reconciliation of Non-GAAP Financial Measures table.

We believe that providing certain non-GAAP financial measures provides investors with information useful in understanding our financial performance, our performance trends and financial position. Specifically, we provide measures based on what we believe are our operating earnings on a consistent basis and exclude non-core operating items which affect the GAAP reporting of results of operations. The Company believes that core net income is useful for both investors and management to understand the effects of items that are non-recurring and infrequent in nature. The Company believes that the efficiency ratio, which measures the costs expended to generate a dollar of revenue, is useful in the assessment of financial performance, including non-interest expense control. The Company believes that tangible book value per share is useful to evaluate the relative strength of the Company's capital position. The Company does not have goodwill and intangible assets for any of the periods presented. As such, tangible book value per common share is equal to book value per common share.

We utilize these measures for internal planning and forecasting purposes. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures and results, and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure.

           
First Connecticut Bancorp, Inc.
Selected Financial Data (Unaudited)
           
           
           
  At or for the Three Months Ended
  March 31, December 31, September 30, June 30, March 31,
(Dollars in thousands, except per share data) 2015 2014 2014 2014 2014
Selected Financial Condition Data:          
           
Total assets  $ 2,549,074  $ 2,485,360  $ 2,395,674  $ 2,267,709  $ 2,181,759
Cash and cash equivalents  44,847  42,863  43,914  50,778  44,110
Securities held-to-maturity, at amortized cost  21,006  16,224  12,439  12,715  12,872
Securities available-for-sale, at fair value  173,829  188,041  194,706  160,784  163,232
Federal Home Loan Bank of Boston stock, at cost  19,785  19,785  17,724  17,724  13,137
Loans, net  2,186,937  2,119,917  2,031,780  1,930,502  1,854,497
Deposits  1,887,954  1,733,041  1,727,994  1,630,779  1,634,400
Federal Home Loan Bank of Boston advances  308,700  401,700  304,700  291,000  206,000
Total stockholders' equity  237,709  234,563  233,646  231,269  230,488
Allowance for loan losses  19,232  18,960  18,556  17,912  17,631
Non-accrual loans  14,086  15,468  15,475  14,652  12,974
Impaired loans  42,130  43,452  39,579  41,892  41,782
Loan delinquencies 30 days and greater  14,193  16,079  15,922  15,257  14,882
           
Selected Operating Data:          
           
Interest income  $ 19,532  $ 19,412  $ 18,528  $ 17,854  $ 16,980
Interest expense  3,157  3,017  2,543  2,290  2,230
Net interest income  16,375  16,395  15,985  15,564  14,750
Provision for loan losses  615  632  1,041  410  505
Net interest income after provision for loan losses  15,760  15,763  14,944  15,154  14,245
Noninterest income  2,664  2,498  2,778  2,066  1,762
Noninterest expense  14,937  14,615  14,219  14,254  13,960
Income before income taxes  3,487  3,646  3,503  2,966  2,047
Income tax expense  976  499  997  776  555
           
Net income  $ 2,511  3,147  $ 2,506  $ 2,190  $ 1,492
           
Performance Ratios (annualized):          
           
Return on average assets 0.40% 0.52% 0.43% 0.40% 0.28%
Return on average equity 4.24% 5.31% 4.27% 3.77% 2.56%
Interest rate spread (1) 2.68% 2.68% 2.78% 2.89% 2.87%
Net interest rate margin (2) 2.83% 2.83% 2.91% 3.02% 3.00%
Non-interest expense to average assets 2.38% 2.39% 2.46% 2.60% 2.63%
Efficiency ratio (3) 78.45% 78.39% 75.78% 81.71% 84.54%
Average interest-earning assets to average interest-bearing liabilities 125.86% 127.89% 128.17% 129.14% 129.77%
Loans to deposits 116.86% 123.42% 118.65% 119.48% 114.55%
           
Asset Quality Ratios:          
           
Allowance for loan losses as a percent of total loans 0.87% 0.89% 0.91% 0.92% 0.94%
Allowance for loan losses as a percent of non-accrual loans 136.53% 122.58% 119.91% 122.25% 135.89%
Net charge-offs to average loans (annualized) 0.06% 0.04% 0.08% 0.03% 0.26%
Non-accrual loans as a percent of total loans 0.64% 0.72% 0.76% 0.75% 0.69%
Non-accrual loans as a percent of total assets 0.55% 0.62% 0.65% 0.65% 0.59%
Loan delinquencies 30 days and greater as a percent of total loans 0.64% 0.75% 0.78% 0.78% 0.80%
           
Per Share Related Data:          
           
Basic earnings per share  $ 0.17  $ 0.21  $ 0.17  $ 0.15  $ 0.10
Diluted earnings per share  $ 0.17  $ 0.21  $ 0.17  $ 0.14  $ 0.10
Dividends declared per share  $ 0.05  $ 0.05  $ 0.05  $ 0.04  $ 0.03
Tangible book value (4)  $ 14.82  $ 14.64  $ 14.56  $ 14.39  $ 14.22
Common stock shares outstanding  16,035,005 16,026,319 16,043,031 16,072,637 16,203,933
Weighted-average basic shares outstanding 14,722,112 14,695,490 14,613,115 14,601,416 14,820,700
Weighted-average diluted shares outstanding 14,850,597 14,836,032 14,710,880 14,707,472 14,920,837
           
           
(1) Represents the difference between the weighted-average yield on average interest-earning assets and the weighted-average cost of interest-bearing liabilities.
           
(2) Represents tax-equivalent net interest income as a percent of average interest-earning assets.
           
(3) Represents noninterest expense divided by the sum of net interest income and noninterest income, adjusted for non-recurring items. See "Reconciliation of Non-GAAP Financial Measures" table.
           
(4) Represents ending stockholders' equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by ending common shares outstanding. The Company does not have goodwill and intangible assets for any of the periods presented. See "Reconciliation of Non-GAAP Financial Measures" table.
           
           
First Connecticut Bancorp, Inc.
Selected Financial Data (Unaudited)
           
           
  At or for the Three Months Ended
  March 31, December 31, September 30, June 30, March 31,
(Dollars in thousands) 2015 2014 2014 2014 2014
Capital Ratios:          
           
Equity to total assets at end of period 9.33% 9.44% 9.75% 10.20% 10.56%
Average equity to average assets 9.45% 9.71% 10.13% 10.59% 10.99%
Total capital to risk-weighted assets 12.93%* 13.73% 14.12% 14.56% 15.05%
Tier I capital to risk-weighted assets 11.96%* 12.70% 13.07% 13.51% 13.97%
Tier I capital to total average assets 9.72%* 9.86% 10.25% 10.70% 11.02%
Total equity to total average assets 9.48% 9.61% 10.09% 10.54% 10.85%
           
* Estimated          
           
Loans and Allowance for Loan Losses:          
           
Real estate          
Residential $ 850,819 $ 827,005 $ 789,166 $ 749,124 $ 716,836
Commercial  769,712  765,066  717,399  686,299  677,948
Construction  53,913  57,371  80,242  69,047  69,476
Installment  3,114  3,356  3,524  3,850  4,109
Commercial  352,085  309,708  289,708  277,483  244,075
Collateral  1,676  1,733  1,826  1,480  1,455
Home equity line of credit  169,969  169,768  163,608  156,625  153,619
Demand  --  --  --  --  124
Revolving credit  80  99  97  75  80
Resort  880  929  1,019  1,068  1,124
Total loans 2,202,248 2,135,035 2,046,589 1,945,051 1,868,846
Less:          
Allowance for loan losses   (19,232)  (18,960)  (18,556)  (17,912)  (17,631)
Net deferred loan costs  3,921  3,842  3,747  3,363  3,282
Loans, net  $ 2,186,937  $ 2,119,917  $ 2,031,780  $ 1,930,502  $ 1,854,497
           
Deposits:          
           
Noninterest-bearing demand deposits $ 337,211 $ 330,524 $ 323,499 $ 315,916 $ 303,966
Interest-bearing          
NOW accounts  499,130  355,412  454,650 377,570  368,700
Money market  462,532  470,991  417,498 401,694  427,535
Savings accounts  214,083  210,892  200,501 202,970  199,531
Time deposits  374,998  365,222  331,846 332,629  334,668
Total interest-bearing deposits  1,550,743  1,402,517  1,404,495  1,314,863  1,330,434
Total deposits $ 1,887,954 $ 1,733,041 $ 1,727,994 $ 1,630,779 $ 1,634,400
           
       
First Connecticut Bancorp, Inc.
Consolidated Statements of Condition (Unaudited)
       
       
  March 31, December 31, March 31,
  2015 2014 2014
(Dollars in thousands)      
Assets      
Cash and due from banks $ 33,175 $ 35,232 $ 39,608
Interest bearing deposits with other institutions 11,672 7,631 4,502
Total cash and cash equivalents 44,847 42,863 44,110
Securities held-to-maturity, at amortized cost 21,006 16,224 12,872
Securities available-for-sale, at fair value 173,829 188,041 163,232
Loans held for sale 2,187 2,417 3,035
Loans (1) 2,206,169 2,138,877 1,872,128
Allowance for loan losses (19,232) (18,960) (17,631)
Loans, net 2,186,937 2,119,917 1,854,497
Premises and equipment, net 18,289 18,873 20,436
Federal Home Loan Bank of Boston stock, at cost 19,785 19,785 13,137
Accrued income receivable 6,047 5,777 4,973
Bank-owned life insurance 39,960 39,686 38,838
Deferred income taxes 16,759 16,841 14,603
Prepaid expenses and other assets 19,428 14,936 12,026
Total assets $ 2,549,074 $ 2,485,360 $ 2,181,759
       
Liabilities and Stockholders' Equity      
Deposits      
Interest-bearing $ 1,550,743 $ 1,402,517 $ 1,330,434
Noninterest-bearing 337,211 330,524 303,966
  1,887,954 1,733,041 1,634,400
Federal Home Loan Bank of Boston advances 308,700 401,700 206,000
Repurchase agreement borrowings 10,500 21,000 21,000
Repurchase liabilities 59,198 48,987 52,893
Accrued expenses and other liabilities 45,013 46,069 36,978
Total liabilities 2,311,365 2,250,797 1,951,271
       
Stockholders' Equity      
Common stock 181 181 181
Additional paid-in-capital 179,683 178,772 176,602
Unallocated common stock held by ESOP (12,422) (12,681) (13,485)
Treasury stock, at cost (28,725) (28,828) (26,543)
Retained earnings 105,339 103,630 97,830
Accumulated other comprehensive loss (6,347) (6,511) (4,097)
Total stockholders' equity 237,709 234,563 230,488
Total liabilities and stockholders' equity $ 2,549,074 $ 2,485,360 $ 2,181,759
       
(1) Loans include net deferred fees and unamortized premiums of $3.9 million, $3.8 million and $3.3 million at March 31, 2015, December 31, 2014 and March 31, 2014, respectively.
       
       
First Connecticut Bancorp, Inc.
Consolidated Statements of Income (Unaudited)
       
       
  Three Months Ended
  March 31, December 31, March 31,
(Dollars in thousands, except per share data) 2015 2014 2014
Interest income      
Interest and fees on loans      
Mortgage $ 15,058 $ 15,170 $ 13,428
Other 3,995 3,770 3,208
Interest and dividends on investments      
United States Government and agency obligations 323 284 189
Other bonds 18 63 58
Corporate stocks 131 122 93
Other interest income 7 3 4
Total interest income 19,532 19,412 16,980
Interest expense      
Deposits 2,209 2,119 1,694
Interest on borrowed funds 751 675 319
Interest on repo borrowings 163 181 177
Interest on repurchase liabilities 34 42 40
Total interest expense 3,157 3,017 2,230
Net interest income 16,375 16,395 14,750
Provision for loan losses 615 632 505
Net interest income after provision for loan losses 15,760 15,763 14,245
Noninterest income      
Fees for customer services 1,373 1,521 1,191
Gain on sale of investments 273 -- --
Net gain on loans sold 520 347 122
Brokerage and insurance fee income 49 52 44
Bank owned life insurance income 273 283 282
Other 176 295 123
Total noninterest income 2,664 2,498 1,762
Noninterest expense      
Salaries and employee benefits 8,790 8,897 8,288
Occupancy expense 1,367 1,251 1,349
Furniture and equipment expense 1,036 1,125 1,018
FDIC assessment 412 386 328
Marketing 409 371 378
Other operating expenses  2,923 2,585 2,599
Total noninterest expense 14,937 14,615 13,960
Income before income taxes 3,487 3,646 2,047
Income tax expense 976 499 555
Net income $ 2,511 $ 3,147 $ 1,492
       
Earnings per share:      
Basic  $ 0.17  $ 0.21  $ 0.10
Diluted  0.17  0.21  0.10
Weighted average shares outstanding:      
Basic 14,722,112 14,695,490 14,820,700
Diluted 14,850,597 14,836,032 14,920,837
       
                   
First Connecticut Bancorp, Inc.
Consolidated Average Balances, Yields and Rates (Unaudited)
                   
                   
  For The Three Months Ended
  March 31, 2015 December 31, 2014 March 31, 2014
  Average
Balance
Interest and
Dividends (1)
Yield/
Cost
Average
Balance
Interest and
Dividends (1)
Yield/
Cost
Average
Balance
Interest and
Dividends (1)
Yield/
Cost
(Dollars in thousands)                  
Interest-earning assets:                  
Loans  $ 2,167,879  $ 19,391 3.63%  $ 2,102,879  $ 19,199 3.62%  $ 1,837,879  $ 16,806 3.71%
Securities  196,087  394 0.81%  207,616  403 0.77%  160,663  302 0.76%
Federal Home Loan Bank of Boston stock  19,785  79 1.62%  17,969  66 1.46%  13,136  38 1.17%
Federal funds and other earning assets  12,394  6 0.20%  8,014  3 0.15%  5,858  4 0.28%
Total interest-earning assets  2,396,145  19,870 3.36%  2,336,478  19,671 3.34%  2,017,536  17,150 3.45%
Noninterest-earning assets  112,534      105,286      106,960    
Total assets  $ 2,508,679      $ 2,441,764      $ 2,124,496    
                   
Interest-bearing liabilities:                  
NOW accounts  $ 449,897  $ 321 0.29%  $ 401,269  $ 281 0.28%  $ 352,428  $ 197 0.23%
Money market  480,687  970 0.82%  451,288  926 0.81%  409,161  684 0.68%
Savings accounts  208,626  57 0.11%  206,794  51 0.10%  193,142  55 0.12%
Certificates of deposit  367,501  861 0.95%  352,100  861 0.97%  336,286  758 0.91%
Total interest-bearing deposits  1,506,711  2,209 0.59%  1,411,451  2,119 0.60%  1,291,017  1,694 0.53%
Federal Home Loan Bank of Boston Advances  304,411  751 1.00%  328,257  675 0.82%  181,522  319 0.71%
Repurchase agreement borrowings  19,133  163 3.46%  21,000  181 3.42%  21,000  177 3.42%
Repurchase liabilities  58,507  34 0.24%  66,305  42 0.25%  61,187  40 0.27%
Total interest-bearing liabilities  1,888,762  3,157 0.68%  1,827,013  3,017 0.66%  1,554,726  2,230 0.58%
Noninterest-bearing deposits  330,865      336,141      299,620    
Other noninterest-bearing liabilities  52,092      41,602      36,625    
Total liabilities  2,271,719      2,204,756      1,890,971    
Stockholders' equity  236,960      237,008      233,525    
Total liabilities and stockholders' equity  $ 2,508,679      $ 2,441,764      $ 2,124,496    
                   
Tax-equivalent net interest income    $ 16,713      $ 16,654      $ 14,920  
Less: tax-equivalent adjustment    (338)      (259)      (170)  
Net interest income    $ 16,375      $ 16,395      $ 14,750  
                   
Net interest rate spread (2)     2.68%     2.68%     2.87%
Net interest-earning assets (3)  $ 507,383      $ 509,465      $ 462,810    
Net interest margin (4)     2.83%     2.83%     3.00%
Average interest-earning assets to average interest-bearing liabilities   126.86%     127.89%     129.77%  
                   
(1) On a fully-tax equivalent basis.
(2) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(3) Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(4) Net interest margin represents tax-equivalent net interest income divided by average total interest-earning assets.
                   
           
First Connecticut Bancorp, Inc.
Reconciliation of Non-GAAP Financial Measures (Unaudited)
           
The table below presents a reconciliation of non-GAAP financial measures with financial measures defined by GAAP for the three months ended March 31, 2015, December 31, 2014, September 30, 2014, June 30, 2014 and March 31, 2014. The Company believes the use of these non-GAAP financial measures provides additional clarity in assessing the results of the Company.
           
           
  At or for the Three Months Ended
           
  March 31, December 31, September 30, June 30, March 31,
(Dollars in thousands, except per share data) 2015 2014 2014 2014 2014
Net Income  $ 2,511  $ 3,147  $ 2,506  $ 2,190  $ 1,492
Adjustments:          
Plus: Accelerated vesting of stock compensation 140 -- -- -- --
Plus: Employee severance 93 -- -- -- --
Less: Prepayment penalty fees -- -- -- (185) --
Less: Non-recurring payment related to a loan participation -- (250) -- -- --
Less: Net gain on sales of investments (273) -- -- -- --
Total core adjustments before taxes (40) (250) -- (185) --
Tax benefit on core adjustments 14 88 -- 63 --
Tax rate adjustment (1) -- (441) -- -- --
Total core adjustments after taxes (26) (603) -- (122) --
Total core net income  $ 2,485  $ 2,544  $ 2,506  $ 2,068  $ 1,492
           
           
Total net interest income  $ 16,375  $ 16,395  $ 15,985  $ 15,564  $ 14,750
Less: Prepayment penalty fees -- -- -- (185) --
Less: Non-recurring payment related to a loan participation -- (250) -- -- --
Total core net interest income  $ 16,375  $ 16,145  $ 15,985  $ 15,379  $ 14,750
           
Total noninterest income  $ 2,664  $ 2,498  $ 2,778  $ 2,066  $ 1,762
Less: Net gain on sales of investments (273) -- -- -- --
Total core noninterest income  $ 2,391  $ 2,498  $ 2,778  $ 2,066  $ 1,762
           
Total noninterest expense  $ 14,937  $ 14,615  $ 14,219  $ 14,254  $ 13,960
Less: Accelerated vesting of stock compensation  (140) -- -- -- --
Less: Employee severances  (93) -- -- -- --
Total core noninterest expense  $ 14,704  $ 14,615  $ 14,219  $ 14,254  $ 13,960
           
Core earnings per common share, diluted  $ 0.16  $ 0.17  $ 0.17  $ 0.14  $ 0.10
           
Core return on average assets (annualized) 0.40% 0.42% 0.43% 0.38% 0.28%
Core return on average equity (annualized) 4.19% 4.29% 4.27% 3.56% 2.56%
Efficiency ratio (2) 76.67% 78.39% 75.78% 81.71% 84.54%
           
Tangible book value (3)  $ 14.82  $ 14.64  $ 14.56  $ 14.39  $ 14.22
           
           
(1) Represents the tax benefit derived from adjusting the tax rate on the Company's deferred tax assets from 34% to 35%. The Company's taxable income placed it in the 35% corporate tax bracket.
           
(2) Represents core noninterest expense divided by the sum of core net interest income and core noninterest income.
           
(3) Represents ending stockholders' equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by ending common shares outstanding. The Company does not have goodwill and intangible assets for any of the periods presented.
           

CONTACT: Jennifer H. Daukas Investor Relations Officer One Farm Glen Boulevard, Farmington, CT 06032 P 860-284-6359 F 860-409-3316 jdaukas@farmingtonbankct.com

Source:First Connecticut Bancorp, Inc.