Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / FRBA - First Bank Reports Fourth Quarter 2019 Net Income of $5.2 Million


FRBA - First Bank Reports Fourth Quarter 2019 Net Income of $5.2 Million

Full Year 2019 Net Income of $15.2 Million

For the Fourth Quarter 2019: Efficiency Ratio1of 53.21% Lowest in Last Five Quarters, Pre-Provision Net Revenue2 of $8.2 Million, Successful Systems Integration for Grand Bank Acquisition

HAMILTON, N.J., Jan. 29, 2020 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) today announced results for the fourth quarter and full year 2019. Net income for fourth quarter 2019 was $5.2 million, or $0.25 per diluted share, compared to $4.1 million, or $0.22 per diluted share, for the fourth quarter of 2018. Return on average assets and return on average equity for the fourth quarter of 2019 were 1.02% and 9.17%, respectively compared to fourth quarter 2018 return on average assets and return on average equity of 0.94% and 8.42%, respectively. First Bank’s fourth quarter 2019 adjusted diluted earnings per share3 were $0.28, adjusted return on average assets3 was 1.13% and adjusted return on average equity3 was 10.18% compared to fourth quarter 2018 adjusted diluted earnings per share of $0.21, adjusted return on average assets of 0.90% and adjusted return on average equity of 8.00%. Adjusted results for the fourth quarter of 2019 were impacted by a one-time revaluation of deferred tax assets which increased tax expense by approximately $730,000.  Net income for 2019 was $15.2 million, or $0.79 per diluted share, compared to $17.6 million, or $0.95 per diluted share, for 2018.

Fourth Quarter and Full Year 2019 Performance Highlights:

  • A 16.8%, or $2.5 million, increase in total net revenue (net interest income plus non-interest income) for the fourth quarter 2019 to $17.7 million, compared to $15.1 million for the prior-year quarter, and total net revenue for 2019 of $62.4 million, an increase of 6.8%, or $4.0 million, compared to 2018 net revenue of $58.4 million
  • Total loans of $1.72 billion at December 31, 2019, an increase of $261.1 million, or 17.8%, from $1.46 billion on December 31, 2018
  • Total deposits of $1.64 billion at 2019 yearend increased by $247.7 million, or 17.8%, from $1.39 billion at December 31, 2018; non-interest bearing deposits were up $56.7 million or 25.9% in 2019 compared to 2018
  • Fourth quarter 2019 non-interest expense of $9.3 million increased $119,000, or 1.3%, compared to $9.2 million for the prior year quarter 
  • Efficiency ratio of 53.21% in the fourth quarter of 2019 improved by 5.01% from 58.22% in the linked quarter and improved 8.57% from 61.78% in the fourth quarter of 2018
  • Fourth quarter 2019 tax equivalent net interest margin of 3.34% increased by 19 basis points compared to the linked quarter

“Our fourth quarter results provided a nice performance rebound and reflect an ongoing strategic focus on managing our funding costs, controlling non-interest expense, integrating and fully leveraging recently acquired locations and staff and our efforts to resolve a pair of commercial credits that affected our asset quality metrics,” said Patrick L. Ryan, President and Chief Executive Officer. “We realized a solid increase in core profitability for the fourth quarter even with increased tax expense related to the revaluation of our deferred tax assets. We believe that we’re well positioned to drive improved earnings performance during 2020.”

“While total deposits for the full year were up almost 18%, we allowed some price-sensitive time deposits to run off during the fourth quarter, which is reflected in a 14 basis-point drop in the average rate for interest bearing deposits from the linked third quarter. Our average balance for non-interest-bearing deposits was up by nearly $40 million from third quarter 2019, positively impacted by the Grand Bank acquisition and favorable results related to our commercial deposit gathering efforts. Growth in this area remains our focus. These efforts are closely aligned with a primary operating strategy for 2020 of stabilizing our net interest margin.”

“Non-interest expense for the fourth quarter was up by just 1.3% year-over-year, which we consider a solid accomplishment when you factor in a full quarter of expenses related to the staff and facilities acquired in our Grand Bank transaction. Linked quarter expenses, excluding merger-related costs in the third quarter, were up 9.4%, primarily a result of the Grand Bank acquisition. Continued effective management of our expenses will help our efforts to drive more to our bottom line.”

“We completed the successful system integration of the Grand Bank locations and staff in December. We’re pleased by the reaction of the Grand Bank customers as they get to know our expanded menu of products and services, while being served by familiar staff. While not a large transaction, it has made us the second largest community bank by deposit share for Mercer County and enhanced our market presence going into 2020.”      

“Our loan growth of $261 million for 2019 was very strong and reflected an active organic pipeline and the addition of the Grand Bank portfolio at the end of the third quarter. During the fourth quarter we experienced some early paydowns of commercial real estate loans which had the effect of lowering our period end loan balance in relation to the end of third quarter, however, we did benefit from elevated levels of prepayment penalty income in the quarter. Our commercial real estate pipeline remains strong and active and we plan to remain a fully engaged participant in this market. During 2020, we do plan to moderate the pace at which we grow our loan book to be more selective and to provide more flexibility in how we fund this growth.”

“Recently our nonperforming loans to total loans ratio has increased, mainly as a result of two larger commercial relationships. We believe that these credits are adequately collateralized. The largest of these relationships is an $8.2 million commercial and industrial relationship that was added to nonperforming loans in the third quarter of 2019.  The primary collateral for this relationship is under contract to be sold and we anticipate the loan being paid off during the first quarter of 2020.”           

Income Statement

Net interest income for fourth quarter 2019 was $16.2 million, an increase of $2.0 million, or 14.4%, compared to $14.2 million in the fourth quarter of 2018. This increase was driven by a $3.5 million, or 18.1%, increase in interest and dividend income to $23.0 million. This increase was primarily a result of a $291.4 million increase in average loan balances, with growth across all loan portfolios except consumer lending. Interest income for the fourth quarter 2019 included approximately $361,000 in loan prepayment penalty income compared to approximately $73,000 in the fourth quarter of 2018. The increase in interest income was partially offset by increased interest expense of $1.5 million for the comparable quarter. Increased interest expense was primarily a result of higher average balances and interest rates paid for time deposits and money market deposits. Loan and deposit balances for the fourth quarter reflect acquired and organic growth activity.

Net interest income of $58.4 million for 2019 increased by $3.4 million, or 6.2%, compared to $54.9 million for 2018. Interest and dividend income for 2019 was $84.2 million, an increase of $11.4 million, or 15.7%, compared to $72.7 million for 2018, partially offset by interest expense of $25.8 million, which increased $8.0 million or 45.0% from 2018.   The increase in interest and dividend income for 2019 was also primarily driven by significant growth in average loans, which increased by $211.8 million, along with a 2 basis-point increase in the average interest rate on loans compared to the prior year. Increased interest and dividend income was partially offset by higher interest expense on interest-bearing deposits, reflecting higher average balances and rates paid.

The fourth quarter 2019 tax equivalent net interest margin was 3.34%, a decrease of 10 basis points compared to 3.44% for the prior-year quarter and an increase of 19 basis points from the linked third quarter 2019. The decrease in the fourth quarter margin compared to 2018 was primarily the result of higher average balances and rates paid for interest-bearing liabilities, primarily money market and time deposits. The increase in interest-bearing liability costs was partially offset by a volume-related increase in interest income on interest earning assets. The improvement from the linked third quarter was driven by increased loan volume and a higher average rate for interest earning assets, along with a 14 basis-point decrease in the average rate for interest-bearing liabilities. The net interest margin for 2019 was 3.32%, a decrease of 25 basis points compared to 3.57% for the prior year, was primarily driven by increased average balances for money market and time deposits as well as a 40 basis-point increase in the average rate on interest bearing liabilities.   

The provision for loan losses for the fourth quarter 2019 totaled $340,000, a decrease of $686,000 compared to $1.0 million for fourth quarter 2018 and a decrease of $1.2 million compared to $1.6 million in the linked third quarter 2019. The 2019 provision for loan losses was $4.0 million compared to $3.4 million for the prior-year period. The increase in the provision amount for the full year was primarily a result of continued organic growth in the Bank’s commercial loan portfolio and elevated levels of charge-offs in 2019 compared to the prior year.

Fourth quarter 2019 non-interest income increased $509,000 to $1.5 million from $1.0 million in the fourth quarter of 2018. The increase was primarily a result of loan swap referral fees, an increase in service fees on deposit accounts and increased income from bank-owned life insurance. Non-interest income for 2019 totaled $4.0 million, an increase of $543,000 compared to $3.5 million for 2018. The annual increase was primarily a result of the same factors as the quarter over quarter increase.

Non-interest expense for fourth quarter 2019 totaled $9.3 million, an increase of $119,000, or 1.3%, compared to $9.2 million for the prior-year quarter and an increase of $799,000 compared to the third quarter of 2019 after excluding $984,000 in merger-related expenses from the third quarter. The higher non-interest expense compared to fourth quarter 2018 was primarily a result of increased salaries and employee benefits as well as data processing expense as a result of the Grand Bank acquisition on September 30, 2019, partially offset by lower other professional and regulatory fees. Excluding merger related costs in the third quarter of 2019, the increase in the fourth quarter compared to the linked third quarter was mainly the result of increased salaries and employee benefits; higher occupancy and equipment cost; and an increase in other expense. Non-interest expense for 2019 totaled $36.9 million, an increase of $3.6 million or 10.9%, compared to $33.3 million for 2018.  The 2019 increase in non-interest expense over the prior year was also primarily a result of increased salaries and employee benefits expense, an increase in other expense and higher occupancy and equipment costs, which includes the impact of the acquisition of Grand Bank.

The Bank’s efficiency ratio for the fourth quarter of 2019 was 53.21%, a reduction of 8.57% compared to 61.78% in the fourth quarter of 2018, and a reduction of 5.01% compared to 58.22% for the linked third quarter of 2019. The efficiency ratio for the full year 2019 was 58.00% compared to 56.13% in 2018.  

Pre-provision net revenue for fourth quarter 2019 was $8.2 million, an increase of $2.5 million compared to $5.7 million for the fourth quarter 2018.

Income tax expense for the fourth quarter of 2019 was $2.8 million, or an effective tax rate of 34.7%, compared to $823,000, or an effective tax rate of 16.7%, in the fourth quarter of 2018 and $947,000 or an effective tax rate of 24.7% in the linked third quarter 2019. The effective tax rate for the full year was 29.0%, compared to 18.7% for 2018. In December 2019, the State of New Jersey issued a clarifying technical bulletin related to the impact of the new tax legislation enacted in July 2018, specifically related to the combined income tax reporting for certain members of a commonly controlled unitary business group. This technical bulletin provided clarification on the state’s position and accordingly initiated a revaluation of the Bank’s deferred tax assets. This revaluation increased the Bank’s tax expense by approximately $730,000 during the fourth quarter of 2019.

Balance Sheet

Total assets at December 31, 2019, were $2.01 billion, an increase of $302.2 million, or 17.7%, compared to $1.71 billion at December 31, 2018, due primarily to loan growth, both organic and acquired. Total loans were $1.72 billion at December 31, 2019, an increase of $261.1 million, or 17.8%, compared to $1.46 billion at the 2018 year end. Loan growth during 2019 was primarily in commercial loans and included both originated and acquired loans.

Total deposits were $1.64 billion at December 31, 2019, an increase of $247.7 million, or 17.8%, compared to $1.39 billion at December 31, 2018. Non-interest-bearing deposits totaled $275.8 million at December 31, 2019, an increase of $56.7 million, or 25.9%, from December 31, 2018. Deposit growth also includes both organically sourced and acquired balances.

Stockholders’ equity increased to $228.2 million at December 31, 2019, up $33.4 million, or 17.1%, compared to $194.8 million at December 31, 2018. The increase was primarily the result of the Bank’s issuance of additional common shares for the acquisition of Grand Bank, which added $18.4 million to stockholders equity. The increase was also due to a $12.9 million increase in retained earnings which was a result of the Bank’s net income offset somewhat by cash dividends.

Asset Quality

Net charge-offs for the fourth quarter 2019 were $325,000, compared to $7,000 for fourth quarter 2018 and $1.1 million for the linked third quarter of 2019. Net charge-offs as an annualized percentage of average loans were 0.07% in fourth quarter 2019, compared to 0.00% for fourth quarter 2018 and 0.28% for the linked third quarter 2019. Nonperforming loans as a percentage of total loans at December 31, 2019, were 1.32%, compared with 0.44% at December 31, 2018, and 0.91% at September 30, 2019. The allowance for loan losses to nonperforming loans was 75.8% at December 31, 2019, compared with 237.9% at December 31, 2018, and 108.8% at September 30, 2019. The increase in nonperforming loans was primarily due to the aforementioned two commercial loan relationships.

As of December 31, 2019, the Bank exceeded all regulatory capital requirements to be considered well capitalized, with a Tier 1 Leverage ratio of 10.26%, a Tier 1 Risk-Based capital ratio of 10.77%, a Common Equity Tier 1 Capital ratio of 10.77%, and a Total Risk-Based capital ratio of 12.77%.

Cash Dividend Declared

On January 21, 2020, the Board of Directors declared a quarterly cash dividend of $0.03 per share to common stockholders of record at the close of business on February 14, 2020, payable on February 28, 2020.

Grand Bank Acquisition Completed

On October 1, 2019, First Bank announced that it had completed the acquisition of Grand Bank, N.A., effective as of the close of business on September 30, 2019. The merger had previously been unanimously approved by both boards of directors and was then approved by the shareholders of both institutions in September. The merger provided two additional full-service branch locations in Mercer County, New Jersey, approximately $146.3 million in loans and approximately $170.9 million in deposits at the time of acquisition.

Conference Call

First Bank will host an earnings conference call on Thursday, January 30, 2020, at 9:00 a.m. Eastern Time.  The direct dial toll free number for the call is 844-825-9784.  For those unable to participate in the call, a replay will be available by dialing 877-344-7529 (access code 10138057) from one hour after the end of the conference call until April 30, 2020.  Replay information will also be available on our website at www.firstbanknj.com under the “About Us” tab.  Click on “Investor Relations” to access the replay information for the conference call.

About First Bank

First Bank is a New Jersey state-chartered bank with 18 full-service branches in Cinnaminson, Cranbury, Delanco, Denville, Ewing, Flemington, Hamilton, Hamilton Square, Lawrence, Mercerville, Pennington, Randolph, Somerset and Williamstown, New Jersey; and Doylestown, Trevose, Warminster and West Chester, Pennsylvania. With over $2.0 billion in assets as of December 31, 2019, 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: whether First Bank can: successfully implement its growth strategy, including identifying acquisition targets and consummating suitable acquisitions; continue to sustain its internal growth rate; 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 markets; 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; 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; 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, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and the rules and regulations being issued in accordance with this statute and potential 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; 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 joint 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.



1 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 adjusted for gains on recovery of acquired 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.

2 Pre-provision net revenue is a non-U.S. GAAP financial measure and is calculated by adding net interest income and non-interest income and subtracting non-interest expense adjusted by certain non-recurring items.  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.

3 Adjusted diluted earnings per share, adjusted return on average assets and adjusted return on average equity are non-U.S. GAAP financial measures and are calculated by dividing net income adjusted for certain merger related expenses and income and other one-time expenses by diluted weighted average shares, average assets and average equity, respectively.  For a reconciliation of these non-U.S. GAAP financial measures, 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:  Patrick L. Ryan, President and CEO
(609) 643-0168, patrick.ryan@firstbanknj.com 



FIRST BANK AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(in thousands, except for share data)
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2019
 
 
 
 
 
 
(unaudited)
 
December 31, 2018
Assets
 
 
 
 
Cash and due from banks
$
16,751
 
$
13,547
 
Federal funds sold
 
40,000
 
 
25,000
 
Interest bearing deposits with banks
 
25,041
 
 
16,883
 
 
 
Cash and cash equivalents
 
81,792
 
 
55,430
 
Interest bearing time deposits with banks
 
6,087
 
 
5,925
 
Investment securities available for sale
 
47,462
 
 
51,260
 
Investment securities held to maturity (fair value of $47,100
 
 
 
 
 at December 31, 2019 and $49,411 at December 31, 2018)
 
46,612
 
 
49,811
 
Restricted investment in bank stocks
 
6,652
 
 
5,803
 
Other investments
 
6,388
 
 
6,203
 
Loans, net of deferred fees and costs
 
1,723,574
 
 
1,462,516
 
 
Less: Allowance for loan losses
 
17,245
 
 
15,135
 
 
 
Net loans
 
1,706,329
 
 
1,447,381
 
Premises and equipment, net
 
11,881
 
 
11,003
 
Other real estate owned, net
 
1,363
 
 
1,455
 
Accrued interest receivable
 
4,810
 
 
4,258
 
Bank-owned life insurance
 
49,580
 
 
40,350
 
Goodwill
 
18,046
 
 
16,074
 
Other intangible assets, net
 
2,083
 
 
1,475
 
Deferred income taxes
 
10,400
 
 
10,216
 
Other assets
 
13,895
 
 
4,515
 
 
 
Total assets
$
2,013,380
 
$
1,711,159
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
Liabilities:
 
 
 
Non-interest bearing deposits
$
275,778
 
$
219,034
 
Interest bearing deposits
 
1,365,089
 
 
1,174,170
 
 
 
Total deposits
 
1,640,867
 
 
1,393,204
 
Borrowings
 
105,476
 
 
93,351
 
Subordinated debentures
 
21,964
 
 
21,856
 
Accrued interest payable
 
1,076
 
 
1,045
 
Other liabilities
 
15,811
 
 
6,867
 
 
 
Total liabilities
 
1,785,194
 
 
1,516,323
 
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;
 
 
 
 
issued and outstanding 20,458,665 shares at December 31, 2019
 
 
 
 
and 18,676,056 shares at December 31, 2018
 
101,887
 
 
93,132
 
Additional paid-in capital
 
78,112
 
 
67,417
 
Retained earnings
 
48,160
 
 
35,222
 
Accumulated other comprehensive income (loss)
 
27
 
 
(935
)
 
 
Total stockholders' equity
 
228,186
 
 
194,836
 
 
 
Total liabilities and stockholders' equity
$
2,013,380
 
$
1,711,159
 
 
 
 
 
 
 
 



FIRST BANK AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except for share data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Year Ended
 
 
 
 
December 31,
 
December 31,
 
 
 
 
 
2019
 
 
 
2018
 
 
2019
 
 
2018
Interest and Dividend Income
 
 
 
 
 
 
 
Investment securities—taxable
$
586
 
 
$
541
 
$
2,160
 
$
2,156
Investment securities—tax-exempt
 
84
 
 
 
107
 
 
360
 
 
443
Interest bearing deposits with banks,
 
 
 
 
 
 
 
  Federal funds sold and other
 
516
 
 
 
567
 
 
2,181
 
 
1,609
Loans, including fees
 
21,849
 
 
 
18,287
 
 
79,469
 
 
68,530
 
Total interest and dividend income
 
23,035
 
 
 
19,502
 
 
84,170
 
 
72,738
 
 
 
 
 
 
 
 
 
 
 
Interest Expense
 
 
 
 
 
 
 
Deposits
 
 
5,816
 
 
 
4,441
 
 
21,750
 
 
14,170
Borrowings
 
630
 
 
 
511
 
 
2,461
 
 
2,031
Subordinated debentures
 
398
 
 
 
398
 
 
1,593
 
 
1,593
 
Total interest expense
 
6,844
 
 
 
5,350
 
 
25,804
 
 
17,794
Net interest income
 
16,191
 
 
 
14,152
 
 
58,366
 
 
54,944
Provision for loan losses
 
340
 
 
 
1,026
 
 
3,984
 
 
3,447
 
Net interest income after provision for loan losses
 
15,851
 
 
 
13,126
 
 
54,382
 
 
51,497
 
 
 
 
 
 
 
 
 
 
 
Non-Interest Income
 
 
 
 
 
 
 
Service fees on deposit accounts
 
178
 
 
 
93
 
 
515
 
 
364
Loan fees
 
 
422
 
 
 
34
 
 
660
 
 
280
Income from bank-owned life insurance
 
347
 
 
 
289
 
 
1,165
 
 
1,044
Gains on sale of investment securities
 
-
 
 
 
-
 
 
-
 
 
3
Gains on sale of loans
 
172
 
 
 
143
 
 
227
 
 
335
Gains on recovery of acquired loans
 
190
 
 
 
260
 
 
776
 
 
804
Other non-interest income
 
184
 
 
 
165
 
 
652
 
 
622
 
Total non-interest income
 
1,493
 
 
 
984
 
 
3,995
 
 
3,452
 
 
 
 
 
 
 
 
 
 
 
Non-Interest Expense
 
 
 
 
 
 
 
Salaries and employee benefits
 
5,306
 
 
 
4,913
 
 
20,460
 
 
17,583
Occupancy and equipment
 
1,377
 
 
 
1,466
 
 
5,221
 
 
4,861
Legal fees
 
159
 
 
 
133
 
 
595
 
 
536
Other professional fees
 
397
 
 
 
559
 
 
1,634
 
 
1,953
Regulatory fees
 
26
 
 
 
144
 
 
387
 
 
580
Directors' fees
 
199
 
 
 
199
 
 
785
 
 
700
Data processing
 
584
 
 
 
445
 
 
1,852
 
 
1,733
Marketing and advertising
 
147
 
 
 
197
 
 
822
 
 
759
Travel and entertainment
 
147
 
 
 
163
 
 
486
 
 
450
Insurance
 
 
61
 
 
 
94
 
 
334
 
 
336
Other real estate owned expense, net
 
(7
)
 
 
72
 
 
152
 
 
221
Merger-related expenses
 
-
 
 
 
-
 
 
1,212
 
 
988
Other expense
 
913
 
 
 
805
 
 
2,990
 
 
2,614
 
Total non-interest expense
 
9,309
 
 
 
9,190
 
 
36,930
 
 
33,314
Income Before Income Taxes
 
8,035
 
 
 
4,920
 
 
21,447
 
 
21,635
Income tax expense
 
2,789
 
 
 
823
 
 
6,209
 
 
4,046
Net Income
$
5,246
 
 
$
4,097
 
$
15,238
 
$
17,589
 
 
 
 
 
 
 
 
 
 
 
Basic earnings per common share
$
0.26
 
 
$
0.22
 
$
0.80
 
$
0.97
Diluted earnings per common share
$
0.25
 
 
$
0.22
 
$
0.79
 
$
0.95
Cash dividends per common share
$
0.03
 
 
$
0.03
 
$
0.12
 
$
0.12
 
 
 
 
 
 
 
 
 
 
 
Basic weighted average common shares outstanding
 
20,377,478
 
 
 
18,621,688
 
 
19,098,464
 
 
18,212,875
Diluted weighted average common shares outstanding
 
20,666,729
 
 
 
18,937,468
 
 
19,392,429
 
 
18,571,537
 
 
 
 
 
 
 
 
 
 
 



FIRST BANK AND SUBSIDIARIES
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended December 31,
 
 2019 
 
 2018 
 
Average
 
 
 
Average
 
Average
 
 
 
Average
 
Balance
 
Interest
 
Rate (5)
 
Balance
 
Interest
 
Rate (5)
Interest earning assets
 
 
 
 
 
 
 
 
 
 
 
Investment securities (1) (2)
$
92,875
 
 
$
688
 
 
2.94
%
 
$
103,201
 
 
$
670
 
 
2.58
%
Loans (3)
 
1,738,847
 
 
 
21,849
 
 
4.99
%
 
 
1,447,438
 
 
 
18,287
 
 
5.01
%
Interest bearing deposits with banks,
 
 
 
 
 
 
 
 
 
 
 
  Federal funds sold and other
 
81,247
 
 
 
346
 
 
1.69
%
 
 
72,061
 
 
 
406
 
 
2.24
%
Restricted investment in bank stocks
 
7,078
 
 
 
122
 
 
6.84
%
 
 
6,118
 
 
 
120
 
 
7.78
%
Other investments
 
6,374
 
 
 
48
 
 
2.99
%
 
 
6,190
 
 
 
41
 
 
2.63
%
Total interest earning assets (2)
 
1,926,421
 
 
 
23,053
 
 
4.75
%
 
 
1,635,008
 
 
 
19,524
 
 
4.74
%
Allowance for loan losses
 
(17,547
)
 
 
 
 
 
 
(14,466
)
 
 
 
 
Non-interest earning assets
 
130,680
 
 
 
 
 
 
 
100,565
 
 
 
 
 
  Total assets
$
2,039,554
 
 
 
 
 
 
$
1,721,107
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
Interest bearing demand deposits
$
159,936
 
 
$
171
 
 
0.42
%
 
 
165,625
 
 
$
257
 
 
0.62
%
Money market deposits
 
397,248
 
 
 
1,488
 
 
1.49
%
 
 
310,065
 
 
 
1,093
 
 
1.40
%
Savings deposits
 
126,768
 
 
 
338
 
 
1.06
%
 
 
86,974
 
 
 
141
 
 
0.64
%
Time deposits
 
690,194
 
 
 
3,819
 
 
2.20
%
 
 
614,299
 
 
 
2,950
 
 
1.91
%
  Total interest bearing deposits
 
1,374,146
 
 
 
5,816
 
 
1.68
%
 
 
1,176,963
 
 
 
4,441
 
 
1.50
%
Borrowings
 
114,965
 
 
 
630
 
 
2.17
%
 
 
100,334
 
 
 
511
 
 
2.02
%
Subordinated debentures
 
21,946
 
 
 
398
 
 
7.25
%
 
 
21,841
 
 
 
398
 
 
7.29
%
  Total interest bearing liabilities
 
1,511,057
 
 
 
6,844
 
 
1.80
%
 
 
1,299,138
 
 
 
5,350
 
 
1.63
%
Non-interest bearing deposits
 
283,112
 
 
 
 
 
 
 
219,844
 
 
 
 
 
Other liabilities
 
18,392
 
 
 
 
 
 
 
9,051
 
 
 
 
 
Stockholders' equity
 
226,993
 
 
 
 
 
 
 
193,074
 
 
 
 
 
  Total liabilities and stockholders' equity
$
2,039,554
 
 
 
 
 
 
$
1,721,107
 
 
 
 
 
Net interest income/interest rate spread (2)
 
 
 
16,209
 
 
2.95
%
 
 
 
 
14,174
 
 
3.10
%
Net interest margin (2) (4)
 
 
 
 
3.34
%
 
 
 
 
 
3.44
%
Tax equivalent adjustment (2)
 
 
 
(18
)
 
 
 
 
 
 
(22
)
 
 
Net interest income
 
 
$
16,191
 
 
 
 
 
 
$
14,152
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Average balance of investment securities available for sale is based on amortized cost.
 
 
 
 
 
 
(2) Interest and average rates are tax equivalent 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 AND SUBSIDIARIES
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
 
 
2019
 
 
 
2018
 
 
Average
 
 
 
Average
Average
 
 
 
Average
 
Balance
 
Interest
 
Rate
 
Balance
 
Interest
 
Rate
Interest earning assets
 
 
 
 
 
 
 
 
 
 
 
Investment securities (1) (2)
$
94,185
 
 
$
2,596
 
 
2.76
%
 
$
108,816
 
 
$
2,692
 
 
2.47
%
Loans (3)
 
1,578,174
 
 
 
79,469
 
 
5.04
%
 
 
1,366,385
 
 
 
68,530
 
 
5.02
%
Interest bearing deposits with banks,
 
 
 
 
 
 
 
 
 
 
 
  Federal funds sold and other
 
73,544
 
 
 
1,575
 
 
2.14
%
 
 
52,762
 
 
 
1,054
 
 
2.00
%
Restricted investment in bank stocks
 
6,848
 
 
 
421
 
 
6.15
%
 
 
6,361
 
 
 
406
 
 
6.38
%
Other investments
 
6,303
 
 
 
185
 
 
2.94
%
 
 
6,130
 
 
 
149
 
 
2.43
%
Total interest earning assets (2)
 
1,759,054
 
 
 
84,246
 
 
4.79
%
 
 
1,540,454
 
 
 
72,831
 
 
4.73
%
Allowance for loan losses
 
(16,458
)
 
 
 
 
 
 
(13,282
)
 
 
 
 
Non-interest earning assets
 
116,314
 
 
 
 
 
 
 
90,442
 
 
 
 
 
  Total assets
$
1,858,910
 
 
 
 
 
 
$
1,617,614
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
Interest bearing demand deposits
$
148,234
 
 
$
877
 
 
0.59
%
 
$
163,240
 
 
$
979
 
 
0.60
%
Money market deposits
 
355,046
 
 
 
5,619
 
 
1.58
%
 
 
267,965
 
 
 
3,158
 
 
1.18
%
Savings deposits
 
91,293
 
 
 
763
 
 
0.84
%
 
 
84,336
 
 
 
458
 
 
0.54
%
Time deposits
 
658,741
 
 
 
14,491
 
 
2.20
%
 
 
572,411
 
 
 
9,575
 
 
1.67
%
  Total interest bearing deposits
 
1,253,314
 
 
 
21,750
 
 
1.74
%
 
 
1,087,952
 
 
 
14,170
 
 
1.30
%
Borrowings
 
113,740
 
 
 
2,461
 
 
2.16
%
 
 
109,419
 
 
 
2,031
 
 
1.86
%
Subordinated debentures
 
21,906
 
 
 
1,593
 
 
7.27
%
 
 
21,800
 
 
 
1,593
 
 
7.31
%
  Total interest bearing liabilities
 
1,388,960
 
 
 
25,804
 
 
1.86
%
 
 
1,219,171
 
 
 
17,794
 
 
1.46
%
Non-interest bearing deposits
 
244,820
 
 
 
 
 
 
 
209,876
 
 
 
 
 
Other liabilities
 
17,335
 
 
 
 
 
 
 
7,294
 
 
 
 
 
Stockholders' equity
 
207,795
 
 
 
 
 
 
 
181,273
 
 
 
 
 
  Total liabilities and stockholders' equity
$
1,858,910
 
 
 
 
 
 
$
1,617,614
 
 
 
 
 
Net interest income/interest rate spread (2)
 
 
 
58,442
 
 
2.93
%
 
 
 
 
55,037
 
 
3.27
%
Net interest margin (2) (4)
 
 
 
 
3.32
%
 
 
 
 
 
3.57
%
Tax equivalent adjustment (2)
 
 
 
(76
)
 
 
 
 
 
 
(93
)
 
 
Net interest income
 
 
$
58,366
 
 
 
 
 
 
$
54,944
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Average balances of investment securities available for sale are based on amortized cost.
 
 
 
 
 
 
(2) Interest and average rates are tax equivalent 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.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



FIRST BANK AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS
(in thousands, except for share and employee data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
As of or For the Quarter Ended
 
 
12/31/19
 
9/30/2019 (1)
 
6/30/19
 
3/31/19
 
12/31/18
EARNINGS
 
 
 
 
 
 
 
 
 
 
Net interest income
 
$
16,191
 
 
$
13,976
 
 
$
14,164
 
 
$
14,035
 
 
$
14,152
 
Provision for loan losses
 
 
340
 
 
 
1,558
 
 
 
1,721
 
 
 
365
 
 
 
1,026
 
Non-interest income
 
 
1,493
 
 
 
905
 
 
 
924
 
 
 
673
 
 
 
984
 
Non-interest expense
 
 
9,309
 
 
 
9,494
 
 
 
9,127
 
 
 
9,000
 
 
 
9,190
 
Income tax expense
 
 
2,789
 
 
 
947
 
 
 
1,400
 
 
 
1,073
 
 
 
823
 
Net income
 
 
5,246
 
 
 
2,882
 
 
 
2,840
 
 
 
4,270
 
 
 
4,097
 
 
 
 
 
 
 
 
 
 
 
 
PERFORMANCE RATIOS
 
 
 
 
 
 
 
 
 
 
Return on average assets (2)
 
 
1.02
%
 
 
0.61
%
 
 
0.64
%
 
 
0.99
%
 
 
0.94
%
Adjusted return on average assets (2) (3)
 
 
1.13
%
 
 
0.74
%
 
 
0.63
%
 
 
0.99
%
 
 
0.90
%
Return on average equity (2)
 
 
9.17
%
 
 
5.58
%
 
 
5.64
%
 
 
8.79
%
 
 
8.42
%
Adjusted return on average equity (2) (3)
 
 
10.18
%
 
 
6.69
%
 
 
5.52
%
 
 
8.76
%
 
 
8.00
%
Return on average tangible equity (2) (3)
 
 
10.10
%
 
 
6.10
%
 
 
6.11
%
 
 
9.64
%
 
 
9.26
%
Adjusted return on average tangible equity (2) (3)
 
11.22
%
 
 
7.31
%
 
 
7.39
%
 
 
7.47
%
 
 
7.31
%
Net interest margin (2) (4)
 
 
3.34
%
 
 
3.15
%
 
 
3.37
%
 
 
3.45
%
 
 
3.44
%
Efficiency ratio (3)
 
 
53.21
%
 
 
58.22
%
 
 
60.51
%
 
 
60.95
%
 
 
61.78
%
Pre-provision net revenue (3)
 
$
8,185
 
 
$
6,107
 
 
$
5,884
 
 
$
5,691
 
 
$
5,686
 
 
 
 
 
 
 
 
 
 
 
 
SHARE DATA
 
 
 
 
 
 
 
 
 
 
Common shares outstanding
 
 
20,458,665
 
 
 
20,460,078
 
 
 
18,757,965
 
 
 
18,735,291
 
 
 
18,676,056
 
Basic earnings per share
 
$
0.26
 
 
$
0.15
 
 
$
0.15
 
 
$
0.23
 
 
$
0.22
 
Diluted earnings per share
 
 
0.25
 
 
 
0.15
 
 
 
0.15
 
 
 
0.23
 
 
 
0.22
 
Adjusted diluted earnings per share (3)
 
 
0.28
 
 
 
0.18
 
 
 
0.15
 
 
 
0.22
 
 
 
0.21
 
Tangible book value per share (3)
 
 
10.17
 
 
 
9.88
 
 
 
9.85
 
 
 
9.71
 
 
 
9.50
 
Book value per share
 
 
11.15
 
 
 
10.91
 
 
 
10.78
 
 
 
10.64
 
 
 
10.43
 
 
 
 
 
 
 
 
 
 
 
 
MARKET DATA
 
 
 
 
 
 
 
 
 
 
Market value per share
 
$
11.05
 
 
$
10.83
 
 
$
11.74
 
 
$
11.53
 
 
$
12.12
 
Market value / Tangible book value
 
 
108.66
%
 
 
109.59
%
 
 
119.14
%
 
 
118.78
%
 
 
127.60
%
Market capitalization
 
$
226,068
 
 
$
221,583
 
 
$
220,219
 
 
$
216,018
 
 
$
226,354
 
 
 
 
 
 
 
 
 
 
 
 
CAPITAL & LIQUIDITY
 
 
 
 
 
 
 
 
 
 
Tangible stockholders' equity / tangible assets (3)
 
10.44
%
 
 
9.98
%
 
 
10.19
%
 
 
10.33
%
 
 
10.47
%
Stockholders' equity / assets
 
 
11.33
%
 
 
10.91
%
 
 
11.05
%
 
 
11.22
%
 
 
11.39
%
Loans / deposits
 
 
105.04
%
 
 
105.52
%
 
 
107.28
%
 
 
103.19
%
 
 
104.98
%
 
 
 
 
 
 
 
 
 
 
 
ASSET QUALITY
 
 
 
 
 
 
 
 
 
 
Net charge-offs (recoveries)
 
$
325
 
 
$
1,084
 
 
$
481
 
 
$
(16
)
 
$
7
 
Nonperforming loans
 
 
22,745
 
 
 
15,841
 
 
 
14,554
 
 
 
7,501
 
 
 
6,362
 
Nonperforming assets
 
 
24,108
 
 
 
17,705
 
 
 
15,330
 
 
 
8,952
 
 
 
7,817
 
Net charge offs (recoveries) / average loans (2)
 
 
0.07
%
 
 
0.28
%
 
 
0.13
%
 
 
0.00
%
 
 
0.00
%
Nonperforming loans / total loans
 
 
1.32
%
 
 
0.91
%
 
 
0.94
%
 
 
0.50
%
 
 
0.44
%
Nonperforming assets / total assets
 
 
1.20
%
 
 
0.86
%
 
 
0.84
%
 
 
0.50
%
 
 
0.46
%
Allowance for loan losses / total loans
 
 
1.00
%
 
 
0.99
%
 
 
1.08
%
 
 
1.04
%
 
 
1.03
%
Allowance for loan losses / nonperforming loans
 
75.82
%
 
 
108.77
%
 
 
115.13
%
 
 
206.85
%
 
 
237.90
%
 
 
 
 
 
 
 
 
 
 
 
OTHER DATA
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
2,013,380
 
 
$
2,047,373
 
 
$
1,830,695
 
 
$
1,777,301
 
 
$
1,711,159
 
Total loans
 
 
1,723,574
 
 
 
1,743,897
 
 
 
1,548,540
 
 
 
1,497,086
 
 
 
1,462,516
 
Total deposits
 
 
1,640,867
 
 
 
1,652,608
 
 
 
1,443,497
 
 
 
1,450,774
 
 
 
1,393,204
 
Total stockholders' equity
 
 
228,186
 
 
 
223,303
 
 
 
202,242
 
 
 
199,337
 
 
 
194,836
 
Number of full-time equivalent employees (5)
 
 
216
 
 
 
216
 
 
 
195
 
 
 
181
 
 
 
186
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes effects of Grand Bank merger effective September 30, 2019.
 
 
 
 
 
 
 
 
(2) Annualized.
 
 
 
 
 
 
 
 
 
 
(3) 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.
(4) Tax equivalent using a federal income tax rate of 21%.
 
 
 
 
 
 
 
 
 
(5) Includes 15 full-time equivalent seasonal interns as of 6/30/2019.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



FIRST BANK AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of the Quarter Ended
 
 
 
12/31/19
 
9/30/2019 (1)
 
6/30/19
 
3/31/19
 
12/31/18
LOAN COMPOSITION
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
239,095
 
 
$
236,932
 
 
$
219,930
 
 
$
204,159
 
 
$
195,786
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
 
 
395,986
 
 
 
405,485
 
 
 
370,498
 
 
 
361,671
 
 
 
355,062
 
 
Investor
 
 
673,300
 
 
 
685,006
 
 
 
619,174
 
 
 
583,849
 
 
 
567,407
 
 
Construction and development
 
 
105,709
 
 
 
113,281
 
 
 
93,916
 
 
 
99,368
 
 
 
85,064
 
 
Multi-family
 
 
119,005
 
 
 
103,858
 
 
 
88,801
 
 
 
87,598
 
 
 
87,930
 
 
  Total commercial real estate
 
 
1,294,000
 
 
 
1,307,630
 
 
 
1,172,389
 
 
 
1,132,486
 
 
 
1,095,463
 
Residential real estate:
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage and first lien home equity loans
 
 
123,917
 
 
 
127,337
 
 
 
92,760
 
 
 
94,143
 
 
 
101,341
 
 
Home equity–second lien loans and revolving lines of credit
 
 
32,555
 
 
 
35,264
 
 
 
26,695
 
 
 
27,486
 
 
 
28,563
 
 
  Total residential real estate
 
 
156,472
 
 
 
162,601
 
 
 
119,455
 
 
 
121,629
 
 
 
129,904
 
Consumer and other
 
 
35,810
 
 
 
38,584
 
 
 
38,529
 
 
 
40,517
 
 
 
43,070
 
Net deferred loan fees and costs
 
 
(1,803
)
 
 
(1,850
)
 
 
(1,763
)
 
 
(1,705
)
 
 
(1,708
)
 
  Total loans
 
$
1,723,574
 
 
$
1,743,897
 
 
$
1,548,540
 
 
$
1,497,086
 
 
$
1,462,515
 
 
 
 
 
 
 
 
 
 
 
 
 
LOAN MIX
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
13.9
%
 
 
13.6
%
 
 
14.2
%
 
 
13.6
%
 
 
13.4
%
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
 
 
23.0
%
 
 
23.3
%
 
 
23.9
%
 
 
24.2
%
 
 
24.3
%
 
Investor
 
 
39.1
%
 
 
39.3
%
 
 
40.0
%
 
 
39.0
%
 
 
38.8
%
 
Construction and development
 
 
6.1
%
 
 
6.5
%
 
 
6.1
%
 
 
6.6
%
 
 
5.8
%
 
Multi-family
 
 
6.9
%
 
 
6.0
%
 
 
5.7
%
 
 
5.9
%
 
 
6.0
%
 
  Total commercial real estate
 
 
75.1
%
 
 
75.0
%
 
 
75.7
%
 
 
75.7
%
 
 
74.9
%
Residential real estate:
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage and first lien home equity loans
 
 
7.2
%
 
 
7.3
%
 
 
6.0
%
 
 
6.3
%
 
 
6.9
%
 
Home equity–second lien loans and revolving lines of credit
 
 
1.9
%
 
 
2.0
%
 
 
1.7
%
 
 
1.8
%
 
 
2.0
%
 
  Total residential real estate
 
 
9.1
%
 
 
9.3
%
 
 
7.7
%
 
 
8.1
%
 
 
8.9
%
Consumer and other
 
 
2.0
%
 
 
2.2
%
 
 
2.5
%
 
 
2.7
%
 
 
2.9
%
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
%
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes effects of Grand Bank merger effective September 30, 2019.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



FIRST BANK AND SUBSIDIARIES
 
NON-U.S. GAAP FINANCIAL MEASURES
 
(in thousands, except for share data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
As of or For the Quarter Ended
 
 
12/31/19
 
9/30/2019 (1)
 
6/30/19
 
3/31/19
 
12/31/18
 
Return on Average Tangible Equity
 
 
 
 
 
 
 
 
 
 
Net income (numerator)
$
5,246
 
 
$
2,882
 
 
$
2,840
 
 
$
4,270
 
 
$
4,097
 
 
 
 
 
 
 
 
 
 
 
 
 
Average stockholders' equity
$
226,993
 
 
$
204,759
 
 
$
201,796
 
 
$
197,061
 
 
$
193,074
 
 
Less: Average Goodwill and other intangible assets, net
 
20,987
 
 
 
17,412
 
 
 
17,450
 
 
 
17,450
 
 
 
17,484
 
 
Average Tangible stockholders' equity (denominator)
$
206,006
 
 
$
187,347
 
 
$
184,346
 
 
$
179,611
 
 
$
175,590
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on Average Tangible equity
 
10.10
%
 
 
6.10
%
 
 
6.11
%
 
 
9.64
%
 
 
9.26
%
 
 
 
 
 
 
 
 
 
 
 
 
Tangible Book Value Per Share
 
 
 
 
 
 
 
 
 
 
Stockholders' equity
$
228,186
 
 
$
223,303
 
 
$
202,242
 
 
$
199,337
 
 
$
194,836
 
 
Less: Goodwill and other intangible assets, net
 
20,129
 
 
 
21,104
 
 
 
17,406
 
 
 
17,467
 
 
 
17,549
 
 
Tangible stockholders' equity (numerator)
$
208,057
 
 
$
202,199
 
 
$
184,836
 
 
$
181,870
 
 
$
177,287
 
 
 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding (denominator)
 
20,458,665
 
 
 
20,460,078
 
 
 
18,757,965
 
 
 
18,735,291
 
 
 
18,676,056
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible book value per share
$
10.17
 
 
$
9.88
 
 
$
9.85
 
 
$
9.71
 
 
$
9.49
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible Equity / Assets
 
 
 
 
 
 
 
 
 
 
Stockholders' equity
$
228,186
 
 
$
223,303
 
 
$
202,242
 
 
$
199,337
 
 
$
194,836
 
 
Less: Goodwill and other intangible assets, net
 
20,129
 
 
 
21,104
 
 
 
17,406
 
 
 
17,467
 
 
 
17,549
 
 
Tangible equity (numerator)
$
208,057
 
 
$
202,199
 
 
$
184,836
 
 
$
181,870
 
 
$
177,287
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
2,013,380
 
 
$
2,047,373
 
 
$
1,830,695
 
 
$
1,777,301
 
 
$
1,711,159
 
 
Less: Goodwill and other intangible assets, net
 
20,129
 
 
 
21,104
 
 
 
17,406
 
 
 
17,467
 
 
 
17,549
 
 
Adjusted total assets (denominator)
$
1,993,251
 
 
$
2,026,269
 
 
$
1,813,289
 
 
$
1,759,834
 
 
$
1,693,610
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible equity / assets
 
10.44
%
 
 
9.98
%
 
 
10.19
%
 
 
10.33
%
 
 
10.47
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency Ratio
 
 
 
 
 
 
 
 
 
 
Non-interest expense
$
9,309
 
 
$
9,494
 
 
$
9,127
 
 
$
9,000
 
 
$
9,190
 
 
Less: Merger-related expenses
 
-
 
 
 
984
 
 
 
110
 
 
 
118
 
 
 
-
 
 
Adjusted non-interest expense (numerator)
$
9,309
 
 
$
8,510
 
 
$
9,017
 
 
$
8,882
 
 
$
9,190
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
$
16,191
 
 
$
13,976
 
 
$
14,164
 
 
$
14,035
 
 
$
14,152
 
 
Non-interest income
 
1,493
 
 
 
905
 
 
 
924
 
 
 
673
 
 
 
984
 
 
Total revenue
 
17,684
 
 
 
14,881
 
 
 
15,088
 
 
 
14,708
 
 
 
15,136
 
 
Less: Gains on recovery of acquired loans
 
190
 
 
 
264
 
 
 
187
 
 
 
135
 
 
 
260
 
 
Adjusted total revenue (denominator)
$
17,494
 
 
$
14,617
 
 
$
14,901
 
 
$
14,573
 
 
$
14,876
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio
 
53.21
%
 
 
58.22
%
 
 
60.51
%
 
 
60.95
%
 
 
61.78
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-Provision Net Revenue
 
 
 
 
 
 
 
 
 
 
Net interest income
$
16,191
 
 
$
13,976
 
 
$
14,164
 
 
$
14,035
 
 
$
14,152
 
 
Non-interest income
 
1,493
 
 
 
905
 
 
 
924
 
 
 
673
 
 
 
984
 
 
Less: Gains on sale of investment securities, net
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
Less: Gains on recovery of acquired loans
 
190
 
 
 
264
 
 
 
187
 
 
 
135
 
 
 
260
 
 
Less: Non-interest expense
 
9,309
 
 
 
9,494
 
 
 
9,127
 
 
 
9,000
 
 
 
9,190
 
 
Add: Merger-related expenses
 
-
 
 
 
984
 
 
 
110
 
 
 
118
 
 
 
-
 
 
Pre-provision net revenue
$
8,185
 
 
$
6,107
 
 
$
5,884
 
 
$
5,691
 
 
$
5,686
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes effects of Grand Bank merger effective September 30, 2019.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



FIRST BANK AND SUBSIDIARIES
NON-U.S. GAAP FINANCIAL MEASURES
(dollars in thousands, except for share data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
12/31/19
 
9/30/2019 (1)
 
6/30/19
 
3/31/19
 
12/31/18
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share,
 
 
 
 
 
 
 
 
 
  Adjusted return on average assets, and
 
 
 
 
 
 
 
 
 
  Adjusted return on average equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
$
5,246
 
 
$
2,882
 
 
$
2,840
 
 
$
4,270
 
 
$
4,097
 
Add: Merger-related expenses (2)
 
-
 
 
 
777
 
 
 
87
 
 
 
93
 
 
 
-
 
Add: Deferred Tax Asset revaluation
 
730
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Less: Gains on recovery of acquired loans (2)
 
150
 
 
 
209
 
 
 
148
 
 
 
107
 
 
 
205
 
Adjusted net income
$
5,826
 
 
$
3,451
 
 
$
2,779
 
 
$
4,257
 
 
$
3,892
 
 
 
 
 
 
 
 
 
 
 
Diluted weighted average common shares outstanding
 
20,666,729
 
 
 
18,976,574
 
 
 
18,954,171
 
 
 
18,955,624
 
 
 
18,937,468
 
Average assets
$
2,039,554
 
 
$
1,859,818
 
 
$
1,782,832
 
 
$
1,747,414
 
 
$
1,721,107
 
Average equity
$
226,993
 
 
$
204,759
 
 
$
201,796
 
 
$
197,061
 
 
$
193,074
 
Average Tangible Equity
$
206,006
 
 
$
187,347
 
 
$
184,346
 
 
$
179,611
 
 
$
175,590
 
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share
$
0.28
 
 
$
0.18
 
 
$
0.15
 
 
$
0.22
 
 
$
0.21
 
Adjusted return on average assets (3)
 
1.13
%
 
 
0.74
%
 
 
0.63
%
 
 
0.99
%
 
 
0.90
%
Adjusted return on average equity (3)
 
10.18
%
 
 
6.69
%
 
 
5.52
%
 
 
8.76
%
 
 
8.00
%
Adjusted return on average tangible equity (3)
 
11.22
%
 
 
7.31
%
 
 
7.39
%
 
 
7.47
%
 
 
7.31
%
 
 
 
 
 
 
 
 
 
 
(1) Includes effects of Grand Bank merger effective September 30, 2019.
 
 
 
 
 
 
 
 
(2) Items are tax-effected using a federal income tax rate of 21%.
 
 
 
 
 
 
 
 
(3) Annualized.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Stock Information

Company Name: First Bank
Stock Symbol: FRBA
Market: NASDAQ
Website: firstbanknj.com

Menu

FRBA FRBA Quote FRBA Short FRBA News FRBA Articles FRBA Message Board
Get FRBA Alerts

News, Short Squeeze, Breakout and More Instantly...