First Bank Announces Third Quarter 2024 Net Income of $8.2 Million

Results reflect strong loan and deposit growth, solid asset quality, and balance sheet optimization initiatives

HAMILTON, N.J., Oct. 23, 2024 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) (the Bank) today announced results for the third quarter of 2024. Net income for the third quarter of 2024 was $8.2 million, or $0.32 per diluted share. Return on average assets, return on average equity and return on average tangible equity[i] for the third quarter of 2024 were 0.88%, 8.15% and 9.42%, respectively. The Bank recorded a net loss of $1.3 million, or a loss of $0.05 per diluted share, and losses on average assets, equity, and tangible equityi of 0.14%, 1.43%, and 1.66%, respectively, for the third quarter of 2023. Financial results for the third quarter of 2023 were negatively impacted by the Malvern Bancorp acquisition, completed in July 2023, primarily due to the merger-related expenses and the initial credit loss expense on acquired loans.

Third Quarter 2024 Performance Highlights:

Total loans of $3.09 billion at September 30, 2024 grew $89.5 million, or 11.9%, annualized, from the linked quarter ended June 30, 2024. Loan growth occurred late in the quarter, which is reflected in average loan balance increase of only $12.2 million during the quarter ended September 30, 2024. The growth was primarily driven by $56.9 million expansion within the Commercial and Industrial and Owner-occupied commercial real estate loan categories.

Total deposits of $3.05 billion at September 30, 2024 grew $82.4 million, or 11.1%, annualized, from the linked quarter. Growth occurred across all deposit categories, as non-interest bearing demand, interest bearing demand, money market and savings, and time deposits increased $19.3 million, $23.3 million, $36.3 million, and $3.6 million, respectively, from the second quarter of 2024.

Tangible book value per share[ii] grew to $13.84 at September 30, 2024, increasing 11.2%, annualized, from $13.46 at June 30, 2024.

The Bank continued to prioritize balance sheet efficiency, selling approximately $11.7 million of investment securities during the quarter ended September 30, 2024 which resulted in a $555,000 net loss on the sale of investments during the quarter. The Bank also completed a restructuring of its bank-owned life insurance (BOLI) portfolio during the quarter which resulted in approximately $24 million in terminated policies and the acquisition of approximately $20 million in new policies. As a result of the restructure, the Bank recorded a $1.1 million enhancement to the cash surrender value and recognized additional income tax expense totaling $1.2 million.

Strong asset quality continued, with nonperforming assets decreasing by 9 basis points to 0.47% of total assets at September 30, 2024 from 0.56% at June 30, 2024.

Patrick L. Ryan, President and CEO of First Bank, reflected on the Bank's performance, stating, "First Bank's outstanding third quarter growth is an outcome of a well-executed long-term strategy. We have worked to build teams, products, and operating structures that promote quality growth over the long term, and the results are evident. Our teams added high-quality loans and deposits across all categories. We also continued to optimize the Bank's efficiency as our efficiency ratio[iii] remained below 60% for the 21st consecutive quarter. We continued to enact strategies to enhance future profitability and complement our organic growth efforts including ongoing balance sheet restructuring through the sale of certain lower-yielding investment securities, and we opportunistically restructured our BOLI policies during the quarter, an initiative that will be accretive to future earnings. The current quarter highlighted our efforts to build our core community banking customer base while we expand our specialty banking teams and continued investment in technology to improve the customer experience."   

Mr. Ryan added, "We are pleased with our ability to generate solid returns for our shareholders, including this quarter's 11% annualized growth in tangible book value per share. We continue to explore a variety of opportunities to drive future earnings. Our recent receipt of regulatory approval to initiate stock repurchases also adds to our toolkit of options to support continued and growing returns for our shareholders."

Income Statement

In the third quarter of 2024, the Bank's net interest income increased to $30.1 million, growing $1.5 million, or 5.2%, compared to the same period in 2023. The increase was primarily due to net interest margin expansion in the third quarter of 2024 compared to the third quarter of 2023. Net interest income decreased $446,000, or 1.5%, from the linked second quarter of 2024. The modest decrease was primarily due to net interest margin compression and the timing of our loan growth, which occurred late in the third quarter, limiting interest income received during the quarter. During the third quarter, a $606,000 increase in interest income compared to the second quarter of 2024 was primarily related to higher earning asset balances, which was offset by a $1.1 million increase in interest expense, resulting from increased deposit costs and a higher level of average borrowings.

The Bank's tax equivalent net interest margin of 3.49% for the third quarter of 2024 represented an increase of 13 basis points from the quarter ended September 30, 2023 and a decrease of 13 basis points from the linked quarter ended June 30, 2024. The Bank's tax equivalent net interest margin includes the impact of amortization and accretion of premiums and discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions. Amortization of premiums and accretion of discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions totaled $3.4 million during the third quarter of 2024, compared to $2.7 million for the quarter ended September 30, 2023 and $3.6 million for the quarter ended June 30, 2024. The Bank's net interest margin declined compared to the linked second quarter due to lower acquisition accounting accretion income, increased levels of average borrowings, lower average loan yields, and higher interest bearing deposit costs.

The Bank recorded a credit loss expense totaling $1.6 million during the third quarter of 2024, compared to $63,000 recorded during the second quarter of 2024 and $6.7 million recorded for the third quarter of 2023. The Bank's credit loss expense for the third quarter of 2024 was commensurate with robust organic loan growth during the quarter and continued to reflect strong and stable asset quality. Credit loss expense for the third quarter of 2023 included a $5.5 million credit loss recorded to establish the allowance for credit losses on the acquired Malvern loan portfolio.

In the third quarter of 2024, the Bank recorded non-interest income of $2.5 million, compared to $193,000 during the same period in 2023 and $689,000 in the second quarter of 2024. The increase in non-interest income was primarily related to approximately $1.1 million in one-time enhancement to the cash surrender value of BOLI that resulted from the aforementioned BOLI restructuring transaction during the quarter, as well as higher yields earned on the new BOLI policies purchased during the quarter. Additionally, the Bank recorded $135,000 in net gains on the sale of loans during third quarter 2024, compared to net losses on the sale of loans totaling $900,000 and $704,000 in the linked and prior year quarters, respectively. This was partially offset by $555,000 in net losses on the sale of investment securities during third quarter 2024, while no investment securities sales were executed in the linked quarter, and $527,000 in net losses were recognized during the third quarter of 2023.

Non-interest expense for the third quarter of 2024 was $18.6 million, a decrease of $4.8 million, or 20.6%, compared to $23.4 million for the prior year quarter. Lower non-interest expense was largely due to $7.0 million in merger-related expenses recorded during the third quarter of 2023. Excluding merger-related expenses, non-interest expense grew $2.2 million, or 13.3%, including an increase of $849,000 in salaries and employee benefits due to merit increases and a larger employee base. Other real estate owned (OREO) expense totaled $662,000 during third quarter 2024, with no similar expense recorded in third quarter 2023. The increase reflects a $363,000 impairment of an OREO asset along with other legal and real estate tax expenses recorded during the quarter. Additionally, other professional fees increased $312,000 primarily related to increases in personnel placement costs, consulting fees, and tax services.

On a linked quarter basis, non-interest expense increased $691,000, or 3.8%, from $18.0 million for the second quarter of 2024. The largest impact on expenses compared to the linked quarter is the aforementioned $363,000 OREO impairment expense during third quarter 2024. Salaries and employee benefits expense increased by $207,000 primarily due to a larger employee base. These were partially offset by modest decreases in marketing and advertising costs, as well as travel and entertainment expenses.

Income tax expense for the three months ended September 30, 2024 was $4.2 million with an effective tax rate of 33.9%, compared to an income tax benefit of $78,000 for the third quarter of 2023 and an income tax expense of $2.1 million with an effective tax rate of 16.2% for the second quarter of 2024. The effective tax rate for the third quarter of 2024 included approximately $1.2 million of tax expense recorded related to the BOLI restructuring. Excluding this impact, the effective tax rate would have been approximately 24% for the third quarter of 2024. The effective tax rate for the second quarter of 2024 was lower compared to the first quarter due to the recently enacted New Jersey Corporate Transit Fee, which resulted in a change in tax rate and a revaluation of the Bank's deferred tax assets. A tax benefit of $1.1 million was booked as a discrete item in the second quarter for this change in tax rate.  With the expected negative ongoing impact of the New Jersey Corporate Transit Fee, we anticipate our future effective tax rate will range between 24% and 25%.

Balance Sheet

Total assets increased $148.3 million, or 4.1%, from December 31, 2023 to September 30, 2024. Total loans increased $66.0 million, or 2.2%, from December 31, 2023 to September 30, 2024. Growth totaling $116.3 million across the owner-occupied commercial real estate and commercial and industrial loan portfolios was partially offset by a decline of commercial investor real estate loans totaling $47.8 million, including multi-family and construction and development, during the first nine months of 2024. The Bank continues to prioritize relationship-based commercial and industrial lending while actively managing our exposure in investor real estate lending.

Total assets grew $141.9 million, or 15.6% annualized, during the quarter ended September 30, 2024. Growth included an increase of $71.5 million in cash and cash equivalents related to the opportunistic addition of FHLB advances when interest rates declined during the quarter. Total loans increased by $89.5 million, or 11.9%, annualized, during the quarter ended September 30, 2024. Growth across the owner-occupied commercial real estate and commercial and industrial loan portfolios totaled $56.9 million, while commercial investor real estate loans, including multi-family and construction and development, grew $27.5 million, and consumer and residential real estate loans grew $5.2 million.

Total deposits increased by $82.4 million, or 11.1% annualized, during the quarter ended September 30, 2024. Growth occurred across all categories, with non-interest bearing demand, interest bearing demand, money market and savings, and time deposits increasing $19.3 million, $23.3 million, $36.3 million, and $3.6 million, respectively, from the second quarter of 2024. Our team continued to focus on attracting new deposit relationships while maintaining existing core balances.

Nearly all of the Bank's deposit growth for the first nine months of 2024 occurred during the quarter ended September 30, 2024. We also experienced a slight shift in the mix of customer balances over the nine-month period. The Bank grew non-interest bearing demand deposits by $17.3 million in a challenging interest rate environment, while total interest-bearing deposits experienced a shift toward higher-costing deposits. During the first nine months of 2024, increases in money market and savings deposits and time deposits totaled $64.2 million and $32.3 million, respectively, partially offset by a decline in interest bearing demand deposits totaling $31.3 million.

During the nine months ended September 30, 2024, stockholders' equity increased by $31.2 million, primarily due to net income, partially offset by dividends.

As of September 30, 2024, the Bank continued to exceed all regulatory capital requirements to be considered well-capitalized, with a Tier 1 Leverage ratio of 9.53%, a Tier 1 Risk-Based capital ratio of 9.65%, a Common Equity Tier 1 Capital ratio of 9.65%, and a Total Risk-Based capital ratio of 11.55%. The tangible stockholders' equity to tangible assets ratio[IV] increased to 9.41% as of September 30, 2024 compared to 8.89% at December 31, 2023.

Asset Quality

First Bank's asset quality metrics for the third quarter of 2024 remained favorable. Total nonperforming loans declined from $25.0 million at December 31, 2023 to $12.0 million at September 30, 2024, while total nonperforming assets declined from $25.0 million to $17.7 million during the same period. 

The Bank recorded net charge-offs of $386,000 during the third quarter of 2024, compared to net charge-offs of $175,000 during the second quarter of 2024 and net charge-offs of $1.1 million in the third quarter of 2023. The allowance for credit losses on loans as a percentage of total loans measured 1.21% at September 30, 2024, compared to 1.21% at June 30, 2024 and 1.40% at December 31, 2023.  The decline from December 31, 2023 to September 30, 2024 reflected the $5.5 million charge-off and elimination of the Bank's reserves on a purchase credit deteriorated loan transferred to OREO during the first quarter of 2024.

Liquidity and Borrowings

The Bank increased its liquidity position in the third quarter of 2024. Total cash and cash equivalents increased by $71.5 million to $312.3 million at September 30, 2024. Borrowings increased by $49.9 million compared to June 30, 2024, as the Bank increased its FHLB borrowings.

Management believes the Bank's current liquidity position, coupled with our various contingent funding sources, provides us with a strong liquidity base and a diverse source of funding options.    

Cash Dividend Declared

On October 15, 2024, the Bank's Board of Directors declared a quarterly cash dividend of $0.06 per share to common stockholders of record at the close of business on November 8, 2024, payable on November 22, 2024.

Share Repurchase Program

The Board of Directors has authorized and the Bank has received regulatory approvals for a new share repurchase program. The program provides for the repurchase of up to 1.0 million shares of First Bank common stock for an aggregate repurchase amount of up to $16.0 million. The timing, price and volume of repurchases will be based on market conditions, relevant securities laws and other factors. The stock repurchases may be made from time to time on the open market or in privately negotiated transactions. The stock repurchase program does not require First Bank to repurchase any specific number of shares, and First Bank may terminate the repurchase program at any time. The share repurchase program will expire on September 30, 2025.

Conference Call and Earnings Release Supplement

Additional details on the quarterly results and the Bank are included in the attached earnings release supplement. http://ml.globenewswire.com/Resource/Download/8c344bfa-6975-4f79-872b-2307433b1520

First Bank will host its earnings call on Thursday, October 24, 2024 at 9:00 AM Eastern Time. The direct dial toll free number for the live call is 1-800-715-9871 and the access code is 1578641. For those unable to participate in the call, a replay will be available by dialing 1-800-770-2030 (access code 8550862) from one hour after the end of the conference call until January 22, 2025. Replay information will also be available on First Bank's website at www.firstbanknj.com under the "About Us" tab. Click on "Investor Relations" to access the replay of the conference call.

About First Bank

First Bank is a New Jersey state-chartered bank with 26 full-service branches in Cinnaminson, Delanco, Denville, Ewing, Fairfield, Flemington (2), Hamilton, Lawrence, Monroe, Morristown, Pennington, Randolph, Somerset and Williamstown, New Jersey; and Coventry, Devon, Doylestown, Glenn Mills, Lionville, Malvern, Paoli, Trevose, Warminster and West Chester, Pennsylvania; and Palm Beach, Florida. With $3.76 billion in assets as of September 30, 2024, First Bank offers a full range of deposit and loan products to individuals and businesses throughout the New York City to Philadelphia corridor. First Bank's common stock is listed on the Nasdaq Global Market under the symbol "FRBA."

Forward Looking Statements

This press release contains certain forward-looking statements, either express or implied, within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding First Bank's future financial performance, business and growth strategy, projected plans and objectives, and related transactions, integration of acquired businesses, ability to recognize anticipated operational efficiencies, and other projections based on macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Such forward-looking statements are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections about First Bank, any of which may change over time and some of which may be beyond First Bank's control. Statements preceded by, followed by or that otherwise include the words "believes," "expects," "anticipates," "intends," "projects," "estimates," "plans" and similar expressions or future or conditional verbs such as "will," "should," "would," "may" and "could" are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing. Further, certain factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to: changes in market interest rates on funding costs, yield on interest earning assets, credit quality and strength of underlying collateral and the effect of such changes on the market value of First Bank's investment securities portfolio; whether First Bank can: successfully implement its growth strategy, including identifying acquisition targets and consummating suitable acquisitions, integrate acquired entities and realize anticipated efficiencies, sustain its internal growth rate, and provide competitive products and services that appeal to its customers and target markets; difficult market conditions and unfavorable economic trends in the United States generally, and particularly in the market areas in which First Bank operates and in which its loans are concentrated, including the effects of declines in housing market values; the effects of the recent turmoil in the banking industry (including the failures of two financial institutions in early 2023); the impact of public health emergencies, such as COVID-19, on First Bank, its operations and its customers and employees; an increase in unemployment levels and slowdowns in economic growth; First Bank's level of nonperforming assets and the costs associated with resolving any problem loans including litigation and other costs; the extensive federal and state regulation, supervision and examination governing almost every aspect of First Bank's operations, including changes in regulations affecting financial institutions and expenses associated with complying with such regulations; uncertainties in tax estimates and valuations, including due to changes in state and federal tax law; First Bank's ability to comply with applicable capital and liquidity requirements, including First Bank's ability to generate liquidity internally or raise capital on favorable terms, including continued access to the debt and equity capital markets; and possible changes in trade, monetary and fiscal policies, laws and regulations and other activities of governments, agencies, and similar organizations. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to "Forward-Looking Statements" and "Risk Factors" in First Bank's Annual Report on Form 10-K and any updates to those risk factors set forth in First Bank's proxy statement, subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if First Bank's underlying assumptions prove to be incorrect, actual results may differ materially from what First Bank anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and First Bank does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. All forward-looking statements, expressed or implied, included in this communication are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that First Bank or persons acting on First Bank's behalf may issue.

_____________

i Return on average tangible equity is a non-U.S. GAAP financial measure and is calculated by dividing net income by average tangible equity (average equity minus average goodwill and other intangible assets).  For a reconciliation of this non-U.S. GAAP financial measure, along with the other non-U.S. GAAP financial measures in this press release, to their comparable U.S. GAAP measures, see the financial reconciliations at the end of this press release.

ii Tangible book value per share is a non-U.S. GAAP financial measure and is calculated by dividing common shares outstanding by tangible equity (equity minus goodwill and other intangible assets).  For a reconciliation of this non-U.S. GAAP financial measure, along with the other non-U.S. GAAP financial measures in this press release, to their comparable U.S. GAAP measures, see the financial reconciliations at the end of this press release.

iii The efficiency ratio is a non-U.S. GAAP financial measure and is calculated by dividing non-interest expense less merger-related expenses by adjusted total revenue (net interest income plus non-interest income).  For a reconciliation of this non-U.S. GAAP financial measure, along with the other non-U.S. GAAP financial measures in this press release, to their comparable U.S. GAAP measures, see the financial reconciliations at the end of this press release.

iv Tangible stockholders' equity to tangible assets ratio is a non-U.S. GAAP financial measure and is calculated by dividing tangible equity (equity minus goodwill and other intangible assets) by tangible assets (total assets minus goodwill and other intangible assets).  For a reconciliation of this non-U.S. GAAP financial measure, along with the other non-U.S. GAAP financial measures in this press release, to their comparable U.S. GAAP measures, see the financial reconciliations at the end of this press release.

FIRST BANK

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(in thousands, except for share data, unaudited)

 

 

September 30, 2024

 

December 31, 2023

Assets

 

 

 

 

 

Cash and due from banks

$

35,456

 

 

$

25,652

 

Restricted cash

 

9,200

 

 

 

13,770

 

Interest bearing deposits with banks

 

267,643

 

 

 

188,529

 

Cash and cash equivalents

 

312,299

 

 

 

227,951

 

Interest bearing time deposits with banks

 

743

 

 

 

996

 

Investment securities available for sale, at fair value

 

74,549

 

 

 

94,142

 

Investment securities held to maturity, net of allowance for credit losses of $206 at September 30, 2024 and $200 at December 31, 2023 (fair value of $39,049 and $38,486 at September 30, 2024 and December 31, 2023, respectively)

 

43,659

 

 

 

44,059

 

Equity securities, at fair value

 

1,860

 

 

 

1,888

 

Restricted investment in bank stocks

 

13,845

 

 

 

10,469

 

Other investments

 

11,141

 

 

 

9,841

 

Loans, net of deferred fees and costs

 

3,087,488

 

 

 

3,021,501

 

Less: Allowance for credit losses

 

(37,434

)

 

 

(42,397

)

Net loans

 

3,050,054

 

 

 

2,979,104

 

Premises and equipment, net

 

20,331

 

 

 

21,627

 

Other real estate owned, net

 

5,637

 

 

 

-

 

Accrued interest receivable

 

13,502

 

 

 

14,763

 

Bank-owned life insurance

 

84,727

 

 

 

86,435

 

Goodwill

 

44,166

 

 

 

44,166

 

Other intangible assets, net

 

9,318

 

 

 

10,812

 

Deferred income taxes, net

 

31,448

 

 

 

30,875

 

Other assets

 

40,374

 

 

 

32,199

 

Total assets

$

3,757,653

 

 

$

3,609,327

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

Liabilities:

 

 

 

 

 

Non-interest bearing deposits

$

519,079

 

 

$

501,763

 

Interest bearing deposits

 

2,530,991

 

 

 

2,465,806

 

Total deposits

 

3,050,070

 

 

 

2,967,569

 

Borrowings

 

236,999

 

 

 

179,140

 

Subordinated debentures

 

29,926

 

 

 

55,261

 

Accrued interest payable

 

5,078

 

 

 

2,813

 

Other liabilities

 

33,510

 

 

 

33,644

 

Total liabilities

 

3,355,583

 

 

 

3,238,427

 

Stockholders' Equity:

 

 

 

 

 

Preferred stock, par value $2 per share; 10,000,000 shares authorized; no shares issued and outstanding

 

-

 

 

 

-

 

Common stock, par value $5 per share; 40,000,000 shares authorized; 27,367,984 shares issued and 25,186,920 shares outstanding at September 30, 2024 and 27,149,186 shares issued and 24,968,122 shares outstanding at December 31, 2023

 

135,415

 

 

 

134,552

 

Additional paid-in capital

 

124,014

 

 

 

122,881

 

Retained earnings

 

167,792

 

 

 

140,563

 

Accumulated other comprehensive loss

 

(3,773

)

 

 

(5,718

)

Treasury stock, 2,181,064 shares at September 30, 2024 and December 31, 2023

 

(21,378

)

 

 

(21,378

)

Total stockholders' equity

 

402,070

 

 

 

370,900

 

Total liabilities and stockholders' equity

$

3,757,653

 

 

$

3,609,327

 

 

 

 

 

 

 

 

 

FIRST BANK

CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(in thousands, except for share data, unaudited)

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

 

2024

 

2023

 

2024

 

2023

Interest and Dividend Income

 

 

 

 

 

 

 

 

 

 

 

Investment securities—taxable

$

1,201

 

 

$

1,151

 

 

$

3,661

 

 

$

3,128

 

Investment securities—tax-exempt

 

35

 

 

 

86

 

 

 

109

 

 

 

158

 

Interest bearing deposits with banks, Federal funds sold and other

 

3,972

 

 

 

2,593

 

 

 

10,479

 

 

 

6,029

 

Loans, including fees

 

50,957

 

 

 

46,088

 

 

 

151,039

 

 

 

111,536

 

Total interest and dividend income

 

56,165

 

 

 

49,918

 

 

 

165,288

 

 

 

120,851

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

23,081

 

 

 

18,470

 

 

 

66,253

 

 

 

40,574

 

Borrowings

 

2,550

 

 

 

1,914

 

 

 

6,859

 

 

 

4,939

 

Subordinated debentures

 

440

 

 

 

940

 

 

 

1,224

 

 

 

1,821

 

Total interest expense

 

26,071

 

 

 

21,324

 

 

 

74,336

 

 

 

47,334

 

Net interest income

 

30,094

 

 

 

28,594

 

 

 

90,952

 

 

 

73,517

 

Credit loss expense

 

1,579

 

 

 

6,650

 

 

 

944

 

 

 

8,237

 

Net interest income after credit loss expense

 

28,515

 

 

 

21,944

 

 

 

90,008

 

 

 

65,280

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Income

 

 

 

 

 

 

 

 

 

 

 

Service fees on deposit accounts

 

362

 

 

 

280

 

 

 

1,056

 

 

 

741

 

Loan fees

 

218

 

 

 

152

 

 

 

437

 

 

 

259

 

Income from bank-owned life insurance

 

1,819

 

 

 

544

 

 

 

3,213

 

 

 

1,291

 

Losses on sale of investment securities, net

 

(555

)

 

 

(527

)

 

 

(555

)

 

 

(734

)

Gains (losses) on sale of loans, net

 

135

 

 

 

(704

)

 

 

(536

)

 

 

(393

)

Gains on recovery of acquired loans

 

35

 

 

 

24

 

 

 

209

 

 

 

95

 

Other non-interest income

 

465

 

 

 

424

 

 

 

1,308

 

 

 

1,026

 

Total non-interest income

 

2,479

 

 

 

193

 

 

 

5,132

 

 

 

2,285

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

10,175

 

 

 

9,326

 

 

 

30,181

 

 

 

25,320

 

Occupancy and equipment

 

2,080

 

 

 

1,915

 

 

 

6,188

 

 

 

5,107

 

Legal fees

 

245

 

 

 

270

 

 

 

801

 

 

 

671

 

Other professional fees

 

943

 

 

 

631

 

 

 

2,628

 

 

 

1,880

 

Regulatory fees

 

728

 

 

 

595

 

 

 

1,970

 

 

 

1,345

 

Directors' fees

 

272

 

 

 

224

 

 

 

784

 

 

 

631

 

Data processing

 

800

 

 

 

907

 

 

 

2,355

 

 

 

2,206

 

Marketing and advertising

 

310

 

 

 

220

 

 

 

983

 

 

 

693

 

Travel and entertainment

 

233

 

 

 

140

 

 

 

762

 

 

 

519

 

Insurance

 

245

 

 

 

272

 

 

 

740

 

 

 

624

 

Other real estate owned expense, net

 

662

 

 

 

-

 

 

 

879

 

 

 

38

 

Merger-related expenses

 

-

 

 

 

7,028

 

 

 

-

 

 

 

7,710

 

Other expense

 

1,951

 

 

 

1,958

 

 

 

6,136

 

 

 

4,020

 

Total non-interest expense

 

18,644

 

 

 

23,486

 

 

 

54,407

 

 

 

50,764

 

Income Before Income Taxes

 

12,350

 

 

 

(1,349

)

 

 

40,733

 

 

 

16,801

 

Income tax expense

 

4,188

 

 

 

(78

)

 

 

8,986

 

 

 

4,284

 

Net Income (loss)

$

8,162

 

 

$

(1,271

)

 

$

31,747

 

 

$

12,517

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share

$

0.32

 

 

$

(0.05

)

 

$

1.26

 

 

$

0.60

 

Diluted earnings (loss) per common share

$

0.32

 

 

$

(0.05

)

 

$

1.26

 

 

$

0.59

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

25,172,927

 

 

 

23,902,478

 

 

 

25,114,685

 

 

 

20,928,847

 

Diluted weighted average common shares outstanding

 

25,342,462

 

 

 

23,902,478

 

 

 

25,265,250

 

 

 

21,057,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST BANK

AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES

(dollars in thousands, unaudited)

 

 

Three Months Ended September 30,

 

2024

 

2023

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Average

 

Balance

 

Interest

 

Rate(5)

 

Balance

 

Interest

 

Rate(5)

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1) (2)

$

137,216

 

 

$

1,244

 

 

3.61

%

 

$

169,244

 

 

$

1,255

 

 

 

2.94

%

Loans (3)

 

3,010,116

 

 

 

50,957

 

 

6.73

%

 

 

3,003,703

 

 

 

46,088

 

 

 

6.09

%

Interest bearing deposits with banks,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other

 

265,474

 

 

 

3,593

 

 

5.38

%

 

 

182,128

 

 

 

2,395

 

 

 

5.22

%

Restricted investment in bank stocks

 

12,768

 

 

 

257

 

 

8.01

%

 

 

10,284

 

 

 

196

 

 

 

7.56

%

Other investments

 

12,776

 

 

 

122

 

 

3.80

%

 

 

9,162

 

 

 

2

 

 

 

0.09

%

Total interest earning assets (2)

 

3,438,350

 

 

 

56,173

 

 

6.50

%

 

 

3,374,521

 

 

 

49,936