• First Bank Announces First Quarter 2024 Net Income of $12.5 Million

    المصدر: Nasdaq GlobeNewswire / 22 أبريل 2024 16:37:01   America/New_York

    HAMILTON, N.J., April 22, 2024 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) (the Bank) today announced results for the first quarter of 2024. Net income for the first quarter of 2024 was $12.5 million, or $0.50 per diluted share, compared to $7.0 million, or $0.36 per diluted share, for the first quarter of 2023. Return on average assets, return on average equity and return on average tangible equity[i] for the first quarter of 2024 were 1.41%, 13.36% and 15.64%, respectively, compared to 1.03%, 9.70% and 10.39%, respectively, for the first quarter of 2023.

    First Quarter 2024 Performance Highlights:

    • The Bank’s primary measures of profitability broadly improved from the first quarter of 2023. Return on average assets grew by 38 basis points, return on average equity grew by 366 basis points, return on average tangible equity grew by 525 basis points, and net interest margin expanded by 12 basis points to 3.64%.
    • Total deposits of $2.97 billion at March 31, 2024 remained in line with balances for the linked quarter ended December 31, 2023.
    • Total loans measured $2.99 billion at March 31, 2024, declining 1% from the linked quarter as the Bank continued to prioritize profitable commercial lending and reduced its investor real estate portfolio.
    • Strong asset quality continued, with nonperforming assets declining to 0.64% of total assets at March 31, 2024 compared to 0.69% at December 31, 2023.
    • Net recoveries, excluding purchase credit deteriorated (PCD) loans, as a percentage of average loans measuring (0.03)% for first quarter 2024, and a credit loss benefit measuring $698,000 recorded for the quarter.
    • Tangible book value per share[ii] grew to $13.06 at March 31, 2024, increasing 13.0%, annualized, from $12.65 at December 31, 2023.

    Patrick L. Ryan, President and CEO of First Bank, reflected on the Bank’s performance, stating, “First Bank’s first quarter 2024 performance demonstrated our ability to deliver outstanding results in a challenging environment. We entered 2024 primed for profitability with a reconfigured balance sheet, an expanded customer base, outstanding asset quality, and a solid liquidity position. During the first quarter we continued to drive core deposits, produced a solid net interest margin of 3.64%, grew tangible book value per share by an annualized 13%, and maintained an efficiency ratio under 60% for the nineteenth consecutive quarter — all without growing the balance sheet. Our results demonstrate our ability to build on the momentum we created in 2023.”  

    Mr. Ryan added, “We continue to seek ways to optimize our franchise, as demonstrated by the recent quarter’s subordinated notes redemption, which eliminated a costly source of acquired debt. Our continued focus on core deposit generation should further support our liquidity position, particularly as we continue to grow our specialty niche lending businesses and grow and improve our online banking capabilities. Likewise, we maintain a steady focus on quality lending – loans that are attractively priced and structured, to the most creditworthy customers. We expect our well-positioned balance sheet, alongside thoughtful investments in business units and information technology, will continue to support a meaningful return for our shareholders.”

    Income Statement

    In the first quarter of 2024, the Bank’s net interest income increased to $30.3 million, growing $7.5 million, or 33.0%, compared to the same period in 2023. Growth reflects an increase of $17.6 million in interest income on loans which outpaced the $11.4 million increase in interest expense on deposits in the first quarter of 2024 compared to the same quarter in 2023. The increase was primarily a result of higher interest income from loans due to substantial loan growth related to the Malvern acquisition in the third quarter of 2023 and higher loan yields, which were partially offset by increased interest expense related to the higher cost of deposits and expanded deposit base. Net interest income decreased $681,000, or 2.2%, over the linked fourth quarter of 2023. The decrease was primarily driven by an increase of $1.1 million in interest expense on deposits, which resulted from continued deposit pricing pressure and the gradual shift of deposit mix towards higher-cost, interest-bearing deposits in the current interest rate environment.

    The Bank’s tax equivalent net interest margin measured 3.64% for the first quarter of 2024, increasing by 12 basis points compared to the prior year quarter and decreasing by four basis points from 3.68% for the fourth quarter of 2023. Impacting our tax equivalent margin was loan prepayment penalty fees and amortization of premiums and discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions. For the quarter ended March 31, 2024 loan prepayment penalty fees totaled $445,000 compared to $198,000 for the quarter ended March 31, 2023 and $238,000 for the three months ended December 31, 2023. Amortization of premiums and discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions totaled $4.2 million during the first quarter of 2024 compared to $25,000 for the quarter ended March 31, 2023 and $3.9 million for the quarter ended December 31, 2023. Excluding the impact of purchase accounting accretion, we continued to see pressure on the net interest margin, primarily driven by increased deposit costs which outpaced increased yields on interest-earning assets.

    The Bank recorded a credit loss benefit totaling $698,000 during the first quarter of 2024, compared to a credit loss expense totaling $1.1 million for the same period of the previous year and a $294,000 credit loss benefit for the fourth quarter of 2023. The benefits during the current and linked quarters were primarily due to the Bank’s strong and stable asset quality and lack of loan growth during the quarters. The credit loss expense for the first quarter of 2023 was commensurate with organic loan growth during the quarter.

    In the first quarter of 2024, the Bank recorded non-interest income totaling $2.0 million, compared to $1.0 million during the same period in 2023 and non-interest income measuring $(3.0) million during the fourth quarter of 2023. Non-interest income grew $1.0 million from the prior year quarter, reflecting increased customer activity related to the Malvern acquisition and a $187,000 one-time bank-owned life insurance (BOLI) death benefit in first quarter 2024. Results for the fourth quarter of 2023 included $4.7 million in combined losses on the sale of investments and loans, which were netted against non-interest income on the consolidated statements of income. The losses were primarily related to the Bank’s 2023 balance sheet repositioning initiatives, which included the sale of Malvern investments and lower-yielding residential and commercial investor real estate loans. 

    Non-interest expense for the first quarter of 2024 was $17.8 million, an increase of $4.3 million, or 31.9%, compared to $13.5 million for the prior year quarter. Higher non-interest expense was largely due to the increased operating expenses associated with the Malvern acquisition, including increases of $2.2 million in salaries and employee benefits due to a larger employee base, $447,000 in occupancy and equipment due to an expanded network of facilities, $368,000 in regulatory fees, and $1.1 million in other expense. The increase in other expense was primarily due to an increase in core deposit intangible amortization and higher Pennsylvania shares tax. This was partially offset by the absence of merger-related expenses for the first quarter of 2024, compared to $461,000 recorded during the first quarter of 2023.

    On a linked quarter basis, non-interest expense declined $126,000, or 0.7%, from $17.9 million for the fourth quarter of 2023. The linked quarter change reflects the largely offsetting impact of a $1.0 million increase in salaries and benefits and decreases of $338,000 in merger-related expenses, $241,000 in regulatory fees, $236,000 in other professional fees, $172,000 in marketing and advertising costs, and $213,000 in other expenses. These declines primarily related to the full impact of cost savings realized from the Malvern acquisition coupled with some one-time/non-recurring expenses during the fourth quarter of 2023. The increase in salary and employee benefits was due to a combination of companywide year-end salary increases at the beginning of March 2024, higher payroll taxes due to bonus payments made in the first quarter of 2024 and to a lesser extent increases in bonus expense and other employee benefit costs.

    Income tax expense for the three months ended March 31, 2024 was $2.7 million with an effective tax rate of 17.5%, compared to $2.2 million with an effective tax rate of 23.7% for the first quarter of 2023 and $2.0 million with an effective tax rate of 19.1% for the fourth quarter of 2023. The effective tax rate for the first quarter of 2024 was lower due to certain one-time adjustments primarily related to the finalization of Malvern tax returns during the period. We expect our effective tax rate to be in-line with historic levels between 23-25% going forward.

    Balance Sheet

    The Bank reported total assets of $3.59 billion as of March 31, 2024, an increase of $774.5 million, or 27.5%, from $2.82 billion at March 31, 2023. Total loans increased $599.8 million, or 25.1%, to $2.99 billion at March 31, 2024 compared to $2.39 billion at March 31, 2023. Increases primarily reflect growth from the Malvern acquisition, partially offset by sales of loans and investment securities totaling approximately $238.2 million during 2023. Excluding loans acquired from Malvern totaling $582.3 million at March 31, 2024, which is net of loan sales and pay-downs since the acquisition, net organic loan growth was $17.5 million during the twelve months ended March 31, 2024 which reflects our prioritization of balance sheet efficiency over growth.

    Total assets decreased $17.9 million, or 0.5%, from December 31, 2023 to March 31, 2024. Total loans decreased $29.1 million, or 1.0%, from December 31, 2023 to March 31, 2024. A decline of commercial investor real estate loans totaling $42.8 million, including multi-family and construction and development, was partially offset by growth totaling $15.4 million across the owner-occupied commercial real estate and commercial and industrial loan portfolios during the first quarter of 2024. The Bank continues to prioritize relationship-based commercial lending while actively reducing our concentration in investor real estate lending.

    As of March 31, 2024, the Bank's total deposits were $2.97 billion, an increase of $728.5 million, or 32.5%, from $2.24 billion at March 31, 2023. Excluding $671.9 million in deposits acquired from Malvern, deposit balances increased $56.6 million, or 2.5% for the twelve months ended March 31, 2024. Organic deposit growth was primarily due to our team’s success in attracting new deposit relationships and maintaining existing balances while also allowing some higher-cost and non-core funding to leave the Bank. Heightened industry-wide pricing competition also tempered deposit growth.

    While deposits remained stable at $2.97 billion compared to December 31, 2023, we experienced a slight shift of customers moving into higher-yielding interest-bearing deposits. During the first quarter of 2024, increases in money market deposits and savings, and time deposits totaling $48.2 million and $33.7 million, respectively, were offset by declines in interest-bearing demand deposits and non-interest-bearing deposits totaling $48.2 million and $31.0 million, respectively.

    During the three months ended March 31, 2024, stockholders’ equity increased by $11.4 million, primarily due to net income, partially offset by dividends.

    As of March 31, 2024, the Bank continued to exceed all regulatory capital requirements to be considered well-capitalized, with a Tier 1 Leverage ratio of 9.27%, a Tier 1 Risk-Based capital ratio of 9.46%, a Common Equity Tier 1 Capital ratio of 9.46%, and a Total Risk-Based capital ratio of 11.39%. The tangible stockholders' equity to tangible assets ratio[iii] increased to 9.27% as of March 31, 2024 compared to 8.89% at December 31, 2023.

    Asset Quality

    First Bank's asset quality metrics for the first quarter of 2024 remained favorable. Total nonperforming loans declined from $25.0 million at December 31, 2023 to $17.1 million at March 31, 2024 while total nonperforming assets declined from $25.0 million to $23.1 million. The decline in nonperforming loans was primarily attributable to the transfer of an $11.5 million Malvern-acquired PCD loan with a $5.5 million specific reserve, which was reserved for through acquisition accounting marks at the time of the Malvern acquisition, to other real estate owned (OREO). This transfer increased OREO by $6.0 million, reduced the Bank’s total nonperforming loans and the $5.5 million specific reserve was charged-off through the allowance for credit losses.

    PCD loans totaled $5.4 million at March 31, 2024 and $17.0 million at December 31, 2023. Excluding PCD loans, nonperforming loans increased from $8.0 million at December 31, 2023 to $11.7 at March 31, 2024. Nonperforming loans, excluding PCD loans, as a percentage of total loans were 0.39% at March 31, 2024, compared to 0.26% at December 31, 2023 and 0.33% at March 31, 2023. The Bank recorded net recoveries of $202,000 during the first quarter of 2024, excluding the $5.5 million PCD loan charge-off, compared to net charge-offs of $209,000 in the fourth quarter of 2023 and net charge-offs of $315,000 in the first quarter of 2023. The allowance for credit losses on loans as a percentage of total loans measured 1.22% at March 31, 2024, compared to 1.40% at December 31, 2023 and 1.25% at March 31, 2023. The decline from December 31, 2023 to March 31, 2024 reflected the elimination of the Bank’s reserves on the PCD loan transferred to OREO during the period.    

    Liquidity and Borrowings

    On February 15, 2024, the Bank retired $25 million of subordinated notes inherited from Malvern as part of its balance sheet repositioning initiative. The notes carried a 9.79% interest rate at the time of redemption.

    The Bank maintained its stable liquidity position in the first quarter of 2024. Despite utilizing cash to retire the subordinated debt, total cash and cash equivalents increased by $1.0 million to $229.0 million at March 31, 2024. Borrowings declined by $7.5 million compared to December 31, 2023.

    The Bank’s current liquidity position coupled with the balance sheet flexibility gained after the Malvern acquisition provides the Bank with a strong liquidity base and a diverse source of funding options.    

    Cash Dividend Declared

    On April 16, 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 May 10, 2024, payable on May 24, 2024.

    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/20eab30a-184c-424d-a537-7ed0c4fd1d53

    First Bank will host its earnings call on Tuesday, April 23, 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 8550862. 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 July 23, 2024. 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 $3.59 billion in assets as of March 31, 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 may increase funding costs and reduce earning asset yields thus reducing margin; the impact of changes in interest rates and the 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 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.

    CONTACT: Andrew Hibshman, Chief Financial Officer
    (609) 643-0058, andrew.hibshman@firstbanknj.com

    FIRST BANK
    CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
    (in thousands, except for share data, unaudited)
     
     March 31, 2024  December 31, 2023
    Assets      
    Cash and due from banks$21,592   $25,652 
    Restricted cash 16,040    13,770 
    Interest bearing deposits with banks 191,332    188,529 
    Cash and cash equivalents 228,964    227,951 
    Interest bearing time deposits with banks 996    996 
    Investment securities available for sale, at fair value 94,867    94,142 
    Investment securities held to maturity, net of allowance for credit losses of $194 at March 31, 2024 and $200 at December 31, 2023 (fair value of $37,462 and $38,486 at March 31, 2024 and December 31, 2023, respectively 43,128    44,059 
    Equity securities, at fair value 1,868    1,888 
    Restricted investment in bank stocks 10,130    10,469 
    Other investments 10,040    9,841 
    Loans, net of deferred fees and costs 2,992,423    3,021,501 
    Less: Allowance for credit losses (36,396)    (42,397) 
    Net loans 2,956,027    2,979,104 
    Premises and equipment, net 21,487    21,627 
    Other real estate owned, net 5,999    - 
    Accrued interest receivable 15,193    14,763 
    Bank-owned life insurance 86,710    86,435 
    Goodwill 44,166    44,166 
    Other intangible assets, net 10,317    10,812 
    Deferred income taxes, net 31,032    30,875 
    Other assets 30,474    32,199 
    Total assets$3,591,398   $3,609,327 
           
    Liabilities and Stockholders' Equity      
    Liabilities:      
    Non-interest bearing deposits$470,749   $501,763 
    Interest bearing deposits 2,499,513    2,465,806 
    Total deposits 2,970,262    2,967,569 
    Borrowings 171,614    179,140 
    Subordinated debentures 29,870    55,261 
    Accrued interest payable 4,012    2,813 
    Other liabilities 33,386    33,644 
    Total liabilities 3,209,144    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; 27,277,513 shares issued and 25,096,449 shares outstanding at March 31, 2024 and 27,149,186 shares issued and 24,968,122 shares outstanding at December 31, 2023 135,004    134,552 
    Additional paid-in capital 122,913    122,881 
    Retained earnings 151,576    140,563 
    Accumulated other comprehensive loss (5,861)    (5,718) 
    Treasury stock, 2,181,064 shares at March 31, 2024 and December 31, 2023 (21,378)    (21,378) 
    Total stockholders' equity 382,254    370,900 
    Total liabilities and stockholders' equity$3,591,398   $3,609,327 
     


    FIRST BANK
    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
    (in thousands, except for share data, unaudited)
     
     Three Months Ended
     March 31,
     2024  2023
    Interest and Dividend Income      
    Investment securities—taxable$1,182  $1,022
    Investment securities—tax-exempt 38   38
    Interest bearing deposits with banks,      
    Federal funds sold and other 3,025   1,252
    Loans, including fees 49,319   31,700
    Total interest and dividend income 53,564   34,012
           
    Interest Expense      
    Deposits 20,786   9,413
    Borrowings 2,116   1,364
    Subordinated debentures 344   440
    Total interest expense 23,246   11,217
    Net interest income 30,318   22,795
    Credit loss (benefit) expense (698)   1,091
    Net interest income after credit loss expense 31,016   21,704
           
    Non-Interest Income      
    Service fees on deposit accounts 344   228
    Loan fees 102   89
    Income from bank-owned life insurance 785   369
    Losses on sale of investment securities, net -   (207)
    (Losses) gains on sale of loans, net 229   141
    Gains on recovery of acquired loans 118   57
    Other non-interest income 386   287
    Total non-interest income 1,964   964
           
    Non-Interest Expense      
    Salaries and employee benefits 10,038   7,872
    Occupancy and equipment 2,026   1,579
    Legal fees 316   203
    Other professional fees 756   651
    Regulatory fees 602   234
    Directors' fees 242   214
    Data processing 806   618
    Marketing and advertising 296   240
    Travel and entertainment 244   219
    Insurance 244   173
    Other real estate owned expense, net 88   18
    Merger-related expenses -   461
    Other expense 2,152   1,021
    Total non-interest expense 17,810   13,503
    Income Before Income Taxes 15,170   9,165
    Income tax expense 2,658   2,176
    Net Income$12,512  $6,989
           
    Basic earnings per common share$0.50  $0.36
    Diluted earnings per common share$0.50  $0.36
           
    Basic weighted average common shares outstanding 25,039,949   19,503,013
    Diluted weighted average common shares outstanding 25,199,381   19,667,194
     


    FIRST BANK
    AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
    (dollars in thousands, unaudited)
     
     Three Months Ended March 31,
     2024  2023
     Average      Average  Average     Average
     Balance  Interest  Rate (5)  Balance  Interest Rate (5)
    Interest earning assets                     
    Investment securities (1) (2)$147,147  $1,228   3.36%  $153,760  $1,068  2.82%
    Loans (3) 2,979,522   49,319   6.66%   2,363,365   31,700  5.44%
    Interest bearing deposits with banks,                     
    Federal funds sold and other 203,158   2,710   5.37%   96,071   1,084  4.58%
    Restricted investment in bank stocks 10,421   199   7.68%   8,257   101  4.96%
    Other investments 11,870   116   3.93%   8,641   67  3.14%
    Total interest earning assets (2) 3,352,118   53,572   6.43%   2,630,094   34,020  5.25%
    Allowance for credit losses (37,607)           (29,331)       
    Non-interest earning assets 261,237           144,472       
    Total assets$3,575,748          $2,745,235       
                          
    Interest bearing liabilities                     
    Interest bearing demand deposits$618,941  $3,666   2.38%  $319,242  $979  1.24%
    Money market deposits 1,014,906   9,789   3.88%   756,490   4,987  2.67%
    Savings deposits 162,113   574   1.42%   153,639   346  0.91%
    Time deposits 671,546   6,757   4.05%   532,997   3,101  2.36%
    Total interest bearing deposits 2,467,506   20,786   3.39%   1,762,368   9,413  2.17%
    Borrowings 167,141   2,116   5.09%   131,211   1,364  4.22%
    Subordinated debentures 42,470   344   3.24%   29,742   440  5.92%
    Total interest bearing liabilities 2,677,117   23,246   3.49%   1,923,321   11,217  2.37%
    Non-interest bearing deposits 481,503           499,989       
    Other liabilities 40,586           29,751       
    Stockholders' equity 376,542           292,174       
    Total liabilities and stockholders' equity$3,575,748          $2,745,235       
    Net interest income/interest rate spread (2)     30,326   2.94%       22,803  2.88%
    Net interest margin (2) (4)         3.64%          3.52%
    Tax equivalent adjustment (2)     (8)           (8)   
    Net interest income    $30,318          $22,795   
     
    (1) Average balance of investment securities available for sale is based on amortized cost.
    (2) Interest and average rates are presented on a tax equivalent basis using a federal income tax rate of 21%.
    (3) Average balances of loans include loans on nonaccrual status.
    (4) Net interest income divided by average total interest earning assets.
    (5) Annualized.
     


    FIRST BANK 
    QUARTERLY FINANCIAL HIGHLIGHTS
    (in thousands, except for share and employee data, unaudited)
     
     As of or For the Quarter Ended
     3/31/2024  12/31/2023  9/30/2023  6/30/2023  3/31/2023
    EARNINGS                  
    Net interest income$30,318  $30,999  $28,594  $22,128  $22,795
    Credit loss (benefit) expense (698)   (294)   6,650   496   1,091
    Non-interest income 1,964   (3,000)   193   1,128   964
    Non-interest expense 17,810   17,936   23,486   13,775   13,503
    Income tax expense 2,658   1,977   (78)   2,186   2,176
    Net income (loss) 12,512   8,380   (1,271)   6,799   6,989
                       
    PERFORMANCE RATIOS                  
    Return on average assets (1) 1.41%   0.93%   (0.14%)   0.97%   1.03%
    Adjusted return on average assets (1) (2) 1.39%   1.38%   1.07%   0.97%   1.09%
    Return on average equity (1) 13.36%   9.06%   (1.43%)   9.23%   9.70%
    Adjusted return on average equity (1) (2) 13.17%   13.38%   10.75%   9.28%   10.28%
    Return on average tangible equity (1) (2) 15.64%   10.67%   (1.66%)   9.87%   10.39%
    Adjusted return on average tangible equity (1) (2) 15.41%   15.75%   12.50%   9.93%   11.01%
    Net interest margin (1) (3) 3.64%   3.68%   3.36%   3.28%   3.52%
    Yield on loans (1) 6.66%   6.49%   6.09%   5.65%   5.44%
    Total cost of deposits (1) 2.83%   2.63%   2.47%   2.19%   1.69%
    Efficiency ratio (2) 55.56%   53.79%   54.83%   58.71%   54.74%
                       
    SHARE DATA                  
    Common shares outstanding 25,096,449   24,968,122   24,926,919   19,041,343   19,569,334
    Basic earnings per share$0.50  $0.34  (0.05)  $0.35  $0.36
    Diluted earnings per share 0.50   0.33   (0.05)   0.35   0.36
    Adjusted diluted earnings per share (2) 0.49   0.49   0.40   0.35   0.38
    Book value per share 15.23   14.85   14.48   15.45   15.03
    Tangible book value per share (2) 13.06   12.65   12.26   14.44   14.05
                       
    MARKET DATA                  
    Market value per share$13.74  $14.70  $10.78  $10.38  $10.10
    Market value / Tangible book value 105.20%   116.18%   87.96%   71.91%   71.90%
    Market capitalization$344,825  $367,031  $268,712  $197,649  $197,650
                       
    CAPITAL & LIQUIDITY                  
    Stockholders' equity / assets 10.64%   10.28%   10.15%   10.23%   10.44%
    Tangible stockholders' equity / tangible assets (2) 9.27%   8.89%   8.72%   9.63%   9.83%
    Loans / deposits 100.75%   101.82%   101.80%   101.53%   106.73%
                       
    ASSET QUALITY                  
    Net charge-offs (recoveries) (1)$5,293  $209  $1,122  $(109)  $315
    Net (recoveries) charge-offs, excluding PCD loan charge-offs (1) (5) (201)   209   1,122   (109)   315
    Nonperforming loans 17,055   24,989   24,158   10,342   10,214
    Nonperforming assets 23,054   24,989   24,158   10,342   10,214
    Net charge offs (recoveries) / average loans (1) 0.71%   0.03%   0.15%   (0.02%)   0.05%
    Net (recoveries) charge offs, excluding PCD loan charge-offs / average loans (1) (5) (0.03%)   0.03%   0.15%   (0.02%)   0.05%
    Nonperforming loans / total loans 0.57%   0.83%   0.80%   0.42%   0.33%
    Nonperforming assets / total assets 0.64%   0.69%   0.68%   0.36%   0.36%
    Allowance for credit losses on loans / total loans 1.22%   1.40%   1.42%   1.25%   1.25%
    Allowance for credit losses on loans / nonperforming loans 213.40%   169.66%   177.50%   294.44%   292.67%
                       
    OTHER DATA                  
    Total assets$3,591,398  $3,609,327  $3,558,426  $2,874,425  $2,816,897
    Total loans 2,992,423   3,021,501   3,020,778   2,436,708   2,392,583
    Total deposits 2,970,262   2,967,569   2,967,455   2,399,900   2,241,804
    Total stockholders' equity 382,254   370,900   361,037   294,161   294,221
    Number of full-time equivalent employees (4) 288   286   286   261   252
     
    (1) Annualized.
    (2) Non-U.S. GAAP financial measure that we believe provides management and investors with information that is useful in understanding our financial performance and condition.  See accompanying table, "Non-U.S. GAAP Financial Measures," for calculation and reconciliation.
    (3) Tax equivalent using a federal income tax rate of 21%.
    (4) Includes 5 full-time equivalent seasonal interns as of June 30, 2023.
    (5) Excludes $5.5 million in a PCD loan charge-off which was reserved for through purchase accounting marks at the time of the Malvern acquisition.
     


    FIRST BANK
    QUARTERLY FINANCIAL HIGHLIGHTS
    (dollars in thousands, unaudited)
     
     As of the Quarter Ended
     3/31/2024  12/31/2023  9/30/2023  6/30/2023  3/31/2023
    LOAN COMPOSITION                  
    Commercial and industrial$508,911  $506,849  $478,120  $419,836  $394,734
    Commercial real estate:                  
    Owner-occupied 625,643   612,352   607,888   560,878   539,112
    Investor 1,172,311   1,221,702   1,269,134   965,339   958,574
    Construction and development 184,816   186,829   168,192   136,615   143,955
    Multi-family 279,668   271,058   275,825   223,784   220,101
    Total commercial real estate 2,262,438   2,291,941   2,321,039   1,886,616   1,861,742
    Residential real estate:                  
    Residential mortgage and first lien home equity loans 154,704   156,024   158,487   91,260   94,060
    Home equity–second lien loans and revolving lines of credit 45,869   44,698   46,239   29,983   29,316
    Total residential real estate 200,573   200,722   204,726   121,243   123,376
    Consumer and other 23,702   25,343   20,208   12,514   16,413
    Total loans prior to deferred loan fees and costs 2,995,624   3,024,855   3,024,093   2,440,209   2,396,265
    Net deferred loan fees and costs (3,201)   (3,354)   (3,315)   (3,501)   (3,682)
    Total loans$2,992,423  $3,021,501  $3,020,778  $2,436,708  $2,392,583
                       
    LOAN MIX                  
    Commercial and industrial 17.0%   16.8%   15.8%   17.2%   16.5%
    Commercial real estate:                  
    Owner-occupied 20.9%   20.3%   20.1%   23.0%   22.5%
    Investor 39.2%   40.4%   42.0%   39.6%   40.1%
    Construction and development 6.2%   6.2%   5.6%   5.6%   6.0%
    Multi-family 9.3%   9.0%   9.1%   9.2%   9.2%
    Total commercial real estate 75.6%   75.9%   76.8%   77.4%   77.8%
    Residential real estate:                  
    Residential mortgage and first lien home equity loans 5.2%   5.1%   5.3%   3.8%   3.9%
    Home equity–second lien loans and revolving lines of credit 1.5%   1.5%   1.5%   1.2%   1.2%
    Total residential real estate 6.7%   6.6%   6.8%   5.0%   5.1%
    Consumer and other 0.8%   0.8%   0.7%   0.5%   0.7%
    Net deferred loan fees and costs (0.1%)   (0.1%)   (0.1%)   (0.1%)   (0.1%)
    Total loans 100.0%   100.0%   100.0%   100.0%   100.0%
     


    FIRST BANK
    QUARTERLY FINANCIAL HIGHLIGHTS
    (dollars in thousands, unaudited)
     
     As of the Quarter Ended
     3/31/2024  12/31/2023  9/30/2023  6/30/2023  3/31/2023
    DEPOSIT COMPOSITION                  
    Non-interest bearing demand deposits$470,749  $501,763  $493,703  $476,733  $463,926
    Interest bearing demand deposits 580,864   629,110   623,338   376,948   310,140
    Money market and savings deposits 1,219,634   1,171,440   1,228,832   979,524   914,063
    Time deposits 699,015   665,256   621,582   566,695   553,675
    Total Deposits$2,970,262  $2,967,569  $2,967,455  $2,399,900  $2,241,804
                       
    DEPOSIT MIX                  
    Non-interest bearing demand deposits 15.8%   16.9%   16.6%   19.9%   20.7%
    Interest bearing demand deposits 19.6%   21.2%   21.0%   15.7%   13.8%
    Money market and savings deposits 41.1%   39.5%   41.4%   40.8%   40.8%
    Time deposits 23.5%   22.4%   21.0%   23.6%   24.7%
    Total Deposits 100.0%   100.0%   100.0%   100.0%   100.0%
     


    FIRST BANK
    NON-U.S. GAAP FINANCIAL MEASURES
    (in thousands, except for share data, unaudited)
     
     As of or For the Quarter Ended
     3/31/2024  12/31/2023  9/30/2023  6/30/2023  3/31/2023
    Return on Average Tangible Equity                  
    Net income (numerator)$12,512  $8,380  $(1,271)  $6,799  $6,989
                       
    Average stockholders' equity$376,542  $366,950  $353,372  $295,560  $292,174
    Less: Average Goodwill and other intangible assets, net 54,790   55,324   49,491   19,324   19,379
    Average Tangible stockholders' equity (denominator)$321,752  $311,626  $303,881  $276,236  $272,795
                       
    Return on Average Tangible equity (1) 15.64%   10.67%   -1.66%   9.87%   10.39%
                       
    Tangible Book Value Per Share                  
    Stockholders' equity$382,254  $370,900  $361,037  $294,161  $294,221
    Less: Goodwill and other intangible assets, net 54,483   54,978   55,554   19,289   19,322
    Tangible stockholders' equity (numerator)$327,771  $315,922  $305,483  $274,872  $274,899
                       
    Common shares outstanding (denominator) 25,096,449   24,968,122   24,926,919   19,041,343   19,569,334
                       
    Tangible book value per share$13.06  $12.65  $12.26  $14.44  $14.05
                       
    Tangible Equity / Assets                  
    Stockholders' equity$382,254  $370,900  $361,037  $294,161  $294,221
    Less: Goodwill and other intangible assets, net 54,483   54,978   55,554   19,289   19,322
    Tangible stockholders' equity (numerator)$327,771  $315,922  $305,483  $274,872  $274,899
                       
    Total assets$3,591,398  $3,609,327  $3,558,426  $2,874,425  $2,816,897
    Less: Goodwill and other intangible assets, net 54,483   54,978   55,554   19,289   19,322
    Tangible total assets (denominator)$3,536,915  $3,554,349  $3,502,872  $2,855,136  $2,797,575
                       
    Tangible stockholders' equity / tangible assets 9.27%   8.89%   8.72%   9.63%   9.83%
                       
    Efficiency Ratio                  
    Non-interest expense$17,810  $17,936  $23,486  $13,775  $13,503
    Less: Merger-related expenses -   338   7,028   221   461
    Adjusted non-interest expense (numerator)$17,810  $17,598  $16,458  $13,554  $13,042
                       
    Net interest income$30,318  $30,999  $28,594  $22,128  $22,795
    Non-interest income 1,964   (3,000)   193   1,128   964
    Total revenue 32,282   27,999   28,787   23,256   23,759
    Add: Losses on sale of investment securities, net -   916   527   -   207
    (Subtract) Add: (Gains) losses on sale of loans, net (229)   3,799   704   (170)   (141)
    Adjusted total revenue (denominator)$32,053  $32,714  $30,018  $23,086  $23,825
                       
    Efficiency ratio 55.56%   53.79%   54.83%   58.71%   54.74%
                       
    (1) Annualized.
                       


    FIRST BANK
    NON-U.S. GAAP FINANCIAL MEASURES
    (dollars in thousands, except for share data, unaudited)
     
     For the Quarter Ended
     3/31/2024  12/31/2023  9/30/2023  6/30/2023  3/31/2023
                       
    Adjusted diluted earnings per share,                  
    Adjusted return on average assets, and                  
    Adjusted return on average equity                  
                       
    Net income$12,512  $8,380   $(1,271)  $6,799  $6,989
    Add: Merger-related expenses(1) -   267    5,552   175   364
    Add: Credit loss expense on acquired loan portfolio(1) -   -    4,323   -   -
    Add (subtract): Losses (gains) on sale of loans, net(1) (181)   3,001    556   (134)   (111)
    Add: Losses on sale of investment securities, net(1) -   724    416   -   164
    Adjusted net income$12,331  $12,372  $ 9,576  $6,839  $7,405
                       
    Diluted weighted average common shares outstanding 25,199,381   25,089,495    24,029,910   19,434,522   19,667,194
    Average assets$3,575,748  $3,561,261  $ 3,565,350  $2,825,213  $2,745,235
    Average equity$376,542  $366,950  $ 353,372  $295,560  $292,174
    Average Tangible Equity$321,752  $311,626  $ 303,881  $276,236  $272,795
                       
    Adjusted diluted earnings per share$0.49  $0.49  $ 0.40  $0.35  $0.38
    Adjusted return on average assets (2) 1.39%   1.38%    1.07%   0.97%   1.09%
    Adjusted return on average equity (2) 13.17%   13.38%    10.75%   9.28%   10.28%
    Adjusted return on average tangible equity (2) 15.41%   15.75%    12.50%   9.93%   11.01%
     
    (1) Items are tax-effected using a federal income tax rate of 21%.
    (2) Annualized.
     

    Primary Logo

شارك على،