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 Second Quarter 2019 Net Income of $2.8 Million


FRBA - First Bank Reports Second Quarter 2019 Net Income of $2.8 Million

First Half 2019 Net Income is $7.1 Million

For the Second Quarter and First Half of 2019: Continued Strong Loan Origination,
Solid Revenue Growth, Strong Period-End Capital Levels

HAMILTON, N.J., July 24, 2019 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) today announced results for the three and six months ended June 30, 2019. Net income for the second quarter of 2019 was $2.8 million, or $0.15 per diluted share, compared to $4.0 million, or $0.22 per diluted share, for the second quarter of 2018. Return on average assets and return on average equity for the second quarter of 2019 were 0.64% and 5.64%, respectively, and 1.02% and 9.09%, respectively, for the second quarter of 2018. Net income for the first six months of 2019 was $7.1 million, or $0.38 per diluted share, compared to $8.1 million, or $0.44 per diluted share, for the same period in 2018. First Bank’s second quarter 2019 adjusted diluted earnings per share1 was $0.15, adjusted return on average assets1 was 0.63% and adjusted return on average equity1 was 5.52%. Second quarter 2018 adjusted diluted earnings per share was $0.24, adjusted return on average assets was 1.13% and adjusted return on average equity was 10.12%. 

Second Quarter 2019 Performance Highlights:

  • Total net revenue (net interest income plus non-interest income) for the quarter increased $695,000 to $15.1 million, compared to the same prior year quarter.
  • Total loans of $1.55 billion at June 30, 2019 were up $155.2 million, or 11.1%, from June 30, 2018, and $86.0 million, or 5.9%, from December 31, 2018.
  • Total deposits of $1.44 billion at June 30, 2019 were up $122.4 million, or 9.3%, from June 30, 2018 and $50.3 million, or 3.6%, compared to December 31, 2018.
  • Asset quality metrics continued to be solid, with net charge-offs of $481,000, or an annualized 0.13% of average loans, for second quarter 2019, compared to net recoveries of $75,000 for second quarter 2018. The ratio of nonperforming loans to total loans was 0.94% at June 30, 2019 compared to 0.61% at June 30, 2018, and 0.50% at March 31, 2019.
  • Continued effective expense management was reflected in the second quarter 2019 efficiency ratio2 of 60.51% compared to 60.95% for the linked first quarter of 2019, with opportunities for additional improvement going forward.

Patrick L. Ryan, President and Chief Executive Officer, commented, “Our 2019 second quarter results were impacted by higher-than-normal credit costs and an adjustment to reflect our new estimated, effective tax rate.  Adjusting for those items, our operating results were basically in line with prior quarters.  We have work to do in order to move from steady earnings back to earnings growth.  Our core deposit growth initiatives, expense management and continued benefits from M&A will be the levers to help drive earnings growth in the future.  Despite challenges, the second quarter was a solid and productive period characterized by loan growth of more than $51 million, diligent expense control and year-over-year net interest income growth. Our team continues to successfully compete for appropriate lending opportunities in a challenging and highly competitive business environment. The Bank’s non-interest expense has remained relatively flat over the last three quarters, exhibiting our commitment to expense control which is reflected in an efficiency ratio that has been near or below 60% for several quarters. This has been achieved while we have continued to invest in building our team to generate and handle the significant growth realized during that same period. During the second quarter of 2019 we also continued to advance through the process of obtaining regulatory and shareholder approvals to complete the proposed acquisition of Grand Bank, N.A. which we expect to complete during the third quarter of 2019.

“Consistent with most of the banking industry, we are dealing with funding cost headwinds and are very focused on acquiring the necessary funds needed to maintain our lending growth momentum. We continue to use a mix of customer deposits and other sources to address our funding needs in the most cost effective manner. To address net interest margin compression we continue to focus on attracting lower cost commercial deposits. In the second quarter of 2019, we successfully grew $22.8 million in non-interest bearing deposits which were related principally to commercial relationships.

“Our second quarter 2019 provision for loan losses increased $1.4 million to $1.7 million, in part due to a specific reserve that was required on a single commercial and industrial loan relationship. Our commercial loan portfolio has been built on our relationship-based lending strategy with customers within our core banking footprint, and because of our prudent underwriting standards and adherence to concentration limits, we remain comfortable that the credit risk in our portfolio is well managed. Our net charge-offs and nonperforming loans ratios remain at very manageable levels and we believe that our allowance for loan losses level remains appropriate.

“Our two-pronged strategy of investing in organic and acquired growth has resulted in total assets of more than $1.8 billion at June 30, 2019, and positions First Bank for our next threshold target of $2.0 billion in assets. We continue to see opportunities to use both strategies within our service area and expect to strategically and tactically grow our franchise through the remainder of 2019.”

Income Statement

The Bank’s net interest income for second quarter 2019 was $14.2 million, an increase of $531,000, or 3.9%, compared to $13.6 million in the second quarter of 2018. This increase was driven by a $2.8 million, or 15.9%, increase in interest and dividend income, primarily a result of a $185.9 million increase in average loans and a 10 basis point increase in the average rate on loans compared with the second quarter of 2018. This was partially offset by an increase in interest expense of $2.3 million compared to the 2018 second quarter, which was primarily the result of average balance and interest rate increases for money market deposits and time deposit accounts. Six month 2019 net interest income totaled $28.2 million, an increase of $2.0 million or 7.5%, compared to $26.2 million for 2018. The increase in the 2019 year to date net interest income was also driven by strong growth in average loans, which increased by $202.8 million, or 15.6%, from the same prior year period.

The second quarter 2019 net interest margin was 3.37%, a decrease of 26 basis points compared to the same prior year quarter and a decrease of 8 basis points compared to the linked first quarter of 2019. The decrease compared to second quarter 2018 was primarily the result of higher average balances of interest bearing liabilities (primarily money market deposits, time deposit accounts and borrowings) and a 57 basis point increase in the average rate on total interest bearing deposits.

The net interest margin for the six months ended June 30, 2019 was 3.41%, a decrease of 22 basis points compared to the same period in 2018. The decrease in the six month net interest margin, as with the three month decrease, was driven by higher average balances for interest bearing liabilities (primarily money market deposits and time deposit accounts) and a 55 basis point increase in the average rate on total interest bearing deposits.

The provision for loan losses for the second quarter of 2019 was $1.7 million, an increase of $1.0 million compared to $701,000 in the second quarter of 2018. The increase in the provision compared to second quarter 2018 reflecting a specific reserve for a commercial and industrial loan relationship, an increased level of net charge-offs, and loan growth for the quarter. The provision for loan losses for the first six months of 2019 totaled $2.1 million compared to $1.7 million for the same period in 2018. The increase in the six month provision for loan losses was primarily reflective of the same factors as for the three month period.

Second quarter 2019 non-interest income increased by $164,000 to $924,000, compared to $760,000 in second quarter 2018, primarily the result of a one-time swap referral loan fee, an increase in service fees on deposit accounts and an increase in gains on recovery of acquired loans compared to the second quarter of 2018. Non-interest income totaled $1.6 million for the six months ended June 30, 2019 compared to $1.3 million for the same period in 2018. This increase in non-interest income was primarily reflective of the same factors as for the three month period.

Non-interest expense for second quarter 2019 totaled $9.1 million, an increase of $473,000, compared to $8.7 million for the same prior year quarter, and $127,000 higher compared to $9.0 million for the linked first quarter of 2019. The higher non-interest expense compared to second quarter 2018 was primarily a result of increased salaries and employee benefits, occupancy and equipment expense and other expense, partially offset by a decrease in merger-related expenses and other professional fees. The higher salaries and employee benefits expense reflects a full quarter of cost associated with the acquired Delanco locations as well as other staffing additions during and since the second quarter of 2018 to support further growth. Non-interest expense for the first six months of 2019 totaled $18.1 million, an increase of $2.2 million, or 13.9%, compared to $15.9 million for the same period in 2018. The increase was also primarily a result of increased salaries and employee benefits, higher occupancy and equipment expense and other expense, partially offset by reduced merger-related expenses and lower other professional fees.

Pre-provision net revenue3 for the second quarter of 2019 was $5.9 million, compared to $6.3 million for the second quarter of 2018, and up $193,000, or 3.4%, compared to $5.7 million in the linked first quarter of 2019.

Income tax expense for the six months ended June 30, 2019 was $2.5 million, with an effective tax rate of 25.8%, compared to $1.9 million for the first six months of 2018, with an effective tax rate of 18.7%.  Income tax expense for the three months ended June 30, 2019 was $1.4 million, with an effective tax rate of 33.0%, compared to $1.0 million for the three months ended June 30, 2018, with an effective tax rate of 20.2%, and $1.1 million for the linked first quarter of 2019, with an effective tax rate of 20.1%. In May 2019, New Jersey issued clarifying statements 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. These statements provided clarity on First Bank’s New Jersey state tax liability and affected the Bank’s effective tax rate.

Balance Sheet

Total assets at June 30, 2019 were $1.83 billion, an increase of $189.7 million, or 11.6%, compared to $1.64 billion at June 30, 2018 and an increase of $119.5 million, or 7.0%, from December 31, 2018. Total loans were $1.55 billion at June 30, 2019, an increase of $155.2 million, or 11.1%, compared to $1.39 billion at June 30, 2018, and an increase of $86.0 million, or 5.9%, from the 2018 year end. Total loans as of June 30, 2019 increased $51.5 million compared to the linked first quarter of 2019. The growth during the second quarter 2019 was mainly derived from commercial real estate loans and commercial and industrial loans.

Total deposits were $1.44 billion at June 30, 2019, an increase of $122.4 million, or 9.3%, compared to $1.32 billion at June 30, 2018, and an increase of $50.3 million, or 3.6%, from December 31, 2018. Non-interest bearing deposits totaled $241.4 million at June 30, 2019, an increase of $22.8 million, or 10.5%, from March 31, 2019, reflective of continued growth in commercial deposits.

Stockholders’ equity increased to $202.2 million at June 30, 2019, up $7.4 million or 3.8% compared to December 31, 2018. The increase was primarily the result a $6.0 million increase in retained earnings.

As of June 30, 2019, the Bank continued to exceed all regulatory capital requirements to be considered well capitalized, with a Tier 1 Leverage ratio of 10.42%, a Tier 1 Risk-Based capital ratio of 10.55%, a Common Equity Tier 1 Capital ratio of 10.55%, and a Total Risk-Based capital ratio of 12.78%.

Asset Quality

First Bank’s asset quality metrics increased from low levels, but remained healthy during the second quarter. Net charge-offs were $481,000 for the second quarter of 2019, compared to net recoveries of $75,000 for second quarter of 2018 and net recoveries of $16,000 for the first quarter of 2019. Net charge-offs as an annualized percentage of average loans were 0.13% in second quarter 2019, compared to net recoveries as an annualized percentage of average loans of 0.02% in second quarter 2018 and 0.00% in the linked first quarter 2019. Nonperforming loans as a percentage of total loans at June 30, 2019 were 0.94%, compared with 0.61% on June 30, 2018 and 0.50% at March 31, 2019. Nonperforming loans increased to $14.6 million at June 30, 2019, up from $7.5 million on March 31, 2019, primarily reflecting the movement of a commercial and industrial lending relationship to nonaccrual status. The allowance for loan losses to nonperforming loans was 115.13% at June 30, 2019, compared with 158.77% at the end of second quarter 2018 and 206.85% at March 31, 2019.
                                      
Cash Dividend Declared

On July 16, 2019, First Bank’s Board of Directors declared a quarterly cash dividend of $0.03 per share to common stockholders of record at the close of business on August 9, 2019, payable on August 23, 2019. The Board of Directors believes that this dividend provides stockholders an added tangible benefit, and that it is appropriate given the Company’s current financial performance, momentum and near-term prospects.

Grand Bank Acquisition

On March 19, 2019, First Bank announced a definitive agreement to acquire Grand Bank, N.A. in a stock transaction valued at approximately $19.4 million. The merger has been unanimously approved by the boards of directors of both institutions and is expected to be completed in the third quarter of 2019, subject to the approval of First Bank and Grand Bank shareholders, as well as customary regulatory approvals.

Conference Call

First Bank will host an earnings call on Thursday, July 25, 2019 at 9:00 AM eastern time.  The direct dial toll free number for the call is 1-844-825-9784.  For those unable to participate in the call, a replay will be available by dialing 1-877-344-7529 (access code 10133276) from one hour after the end of the conference call until October 25, 2019.  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 16 full-service branches in Cinnaminson, Cranbury, Delanco, Denville, Ewing, Flemington, Hamilton, Lawrence, Pennington, Randolph, Somerset and Williamstown, New Jersey, and Doylestown, Trevose, Warminster and West Chester, Pennsylvania. With $1.83 billion in assets as of June 30, 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 exchange 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; the ability to complete the Grand Bank, N.A. merger as expected and within the expected timeframe, and the possibility that one or more of the conditions to the completion of such merger may not be satisfied; 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; 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 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
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 gains or 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. 

2 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 sale of investment securities and gains on recovery of acquired loans).  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 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.

FIRST BANK AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(in thousands, except for share data)
 
 
 
 
 
 
 
 
 
 
 
June 30, 2019
 
 
 
 
 
 
(unaudited)
 
December 31, 2018
Assets
 
 
 
 
Cash and due from banks
$
12,795
 
 
$
13,547
 
Federal funds sold
 
25,000
 
 
 
25,000
 
Interest bearing deposits with banks
 
48,858
 
 
 
16,883
 
 
 
Cash and cash equivalents
 
86,653
 
 
 
55,430
 
Interest bearing time deposits with banks
 
6,871
 
 
 
5,925
 
Investment securities available for sale
 
48,871
 
 
 
51,260
 
Investment securities held to maturity (fair value of $43,493
 
 
 
 
at June 30, 2019 and $49,411 at December 31, 2018)
 
43,170
 
 
 
49,811
 
Restricted investment in bank stocks
 
8,285
 
 
 
5,803
 
Other investments
 
6,292
 
 
 
6,203
 
Loans held for sale
 
-
 
 
 
-
 
Loans, net of deferred fees and costs
 
1,548,540
 
 
 
1,462,516
 
 
Less: Allowance for loan losses
 
16,756
 
 
 
15,135
 
 
 
Net loans
 
1,531,784
 
 
 
1,447,381
 
Premises and equipment, net
 
11,084
 
 
 
11,003
 
Operating lease right-of-use assets
 
8,567
 
 
 
-
 
Other real estate owned, net
 
776
 
 
 
1,455
 
Accrued interest receivable
 
5,034
 
 
 
4,258
 
Bank-owned life insurance
 
40,891
 
 
 
40,350
 
Goodwill
 
16,074
 
 
 
16,074
 
Other intangible assets, net
 
1,332
 
 
 
1,475
 
Deferred income taxes
 
9,896
 
 
 
10,216
 
Other assets
 
5,115
 
 
 
4,515
 
 
 
Total assets
$
1,830,695
 
 
$
1,711,159
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
Liabilities:
 
 
 
Non-interest bearing deposits
$
241,401
 
 
$
219,034
 
Interest bearing deposits
 
1,202,096
 
 
 
1,174,170
 
 
 
Total deposits
 
1,443,497
 
 
 
1,393,204
 
Borrowings
 
146,253
 
 
 
93,351
 
Subordinated debentures
 
21,910
 
 
 
21,856
 
Operating lease liabilities
 
9,016
 
 
 
-
 
Accrued interest payable
 
1,181
 
 
 
1,045
 
Other liabilities
 
6,596
 
 
 
6,867
 
 
 
Total liabilities
 
1,628,453
 
 
 
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 18,757,965 shares at June 30, 2019
 
 
 
 
and 18,676,056 shares at December 31, 2018
 
93,376
 
 
 
93,132
 
Additional paid-in capital
 
67,738
 
 
 
67,417
 
Retained earnings
 
41,209
 
 
 
35,222
 
Accumulated other comprehensive loss
 
(81
)
 
 
(935
)
 
 
Total stockholders' equity
 
202,242
 
 
 
194,836
 
 
 
Total liabilities and stockholders' equity
$
1,830,695
 
 
$
1,711,159
 


 
FIRST BANK AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except for share data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
 
 
June 30,
 
June 30,
 
 
 
 
2019
 
2018
 
2019
 
2018
Interest and Dividend Income
 
 
 
 
 
 
 
Investment securities—taxable
$
527
 
$
543
 
$
1,078
 
$
1,087
Investment securities—tax-exempt
 
91
 
 
112
 
 
189
 
 
226
Interest bearing deposits with banks,
 
 
 
 
 
 
 
  Federal funds sold and other
 
450
 
 
307
 
 
976
 
 
549
Loans, including fees
 
19,412
 
 
16,714
 
 
38,080
 
 
32,005
 
Total interest and dividend income
 
20,480
 
 
17,676
 
 
40,323
 
 
33,867
 
 
 
 
 
 
 
 
 
 
 
Interest Expense
 
 
 
 
 
 
 
Deposits
 
 
5,282
 
 
3,168
 
 
10,228
 
 
5,916
Borrowings
 
636
 
 
477
 
 
1,100
 
 
921
Subordinated debentures
 
398
 
 
398
 
 
796
 
 
796
 
Total interest expense
 
6,316
 
 
4,043
 
 
12,124
 
 
7,633
Net interest income
 
14,164
 
 
13,633
 
 
28,199
 
 
26,234
Provision for loan losses
 
1,721
 
 
701
 
 
2,086
 
 
1,700
 
Net interest income after provision for loan losses
 
12,443
 
 
12,932
 
 
26,113
 
 
24,534
 
 
 
 
 
 
 
 
 
 
 
Non-Interest Income
 
 
 
 
 
 
 
Service fees on deposit accounts
 
116
 
 
65
 
 
208
 
 
118
Loan fees
 
149
 
 
48
 
 
179
 
 
80
Income from bank-owned life insurance
 
274
 
 
271
 
 
541
 
 
491
Gains on sale of investment securities, net
 
-
 
 
3
 
 
-
 
 
3
Gains on sale of loans
 
55
 
 
55
 
 
55
 
 
55
Gains on recovery of acquired loans
 
187
 
 
151
 
 
322
 
 
223
Other non-interest income
 
143
 
 
167
 
 
292
 
 
313
 
Total non-interest income
 
924
 
 
760
 
 
1,597
 
 
1,283
 
 
 
 
 
 
 
 
 
 
 
Non-Interest Expense
 
 
 
 
 
 
 
Salaries and employee benefits
 
5,137
 
 
4,252
 
 
10,217
 
 
8,251
Occupancy and equipment
 
1,283
 
 
1,182
 
 
2,644
 
 
2,147
Legal fees
 
127
 
 
137
 
 
239
 
 
262
Other professional fees
 
360
 
 
520
 
 
787
 
 
941
Regulatory fees
 
177
 
 
152
 
 
294
 
 
289
Directors' fees
 
194
 
 
174
 
 
394
 
 
302
Data processing
 
451
 
 
428
 
 
882
 
 
848
Marketing and advertising
 
225
 
 
188
 
 
450
 
 
375
Travel and entertainment
 
135
 
 
97
 
 
246
 
 
197
Insurance
 
97
 
 
86
 
 
184
 
 
156
Other real estate owned expense, net
 
44
 
 
56
 
 
113
 
 
77
Merger-related expenses
 
110
 
 
731
 
 
228
 
 
951
Other expense
 
787
 
 
651
 
 
1,449
 
 
1,114
 
Total non-interest expense
 
9,127
 
 
8,654
 
 
18,127
 
 
15,910
Income Before Income Taxes
 
4,240
 
 
5,038
 
 
9,583
 
 
9,907
Income tax expense
 
1,400
 
 
1,019
 
 
2,473
 
 
1,851
Net Income
$
2,840
 
$
4,019
 
$
7,110
 
$
8,056
 
 
 
 
 
 
 
 
 
 
 
Basic earnings per share
$
0.15
 
$
0.22
 
$
0.38
 
$
0.45
Diluted earnings per share
$
0.15
 
$
0.22
 
$
0.38
 
$
0.44
Cash dividends per common share
$
0.03
 
$
0.03
 
$
0.06
 
$
0.06
 
 
 
 
 
 
 
 
 
 
 
Basic weighted average common shares outstanding
 
18,670,010
 
 
18,175,617
 
 
18,653,533
 
 
17,803,492
Diluted weighted average common shares outstanding
 
18,954,171
 
 
18,517,953
 
 
18,950,589
 
 
18,165,242


 
FIRST BANK AND SUBSIDIARIES
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
2019
 
2018
 
Average
 
 
 
Average
 
Average
 
 
 
Average
 
Balance
 
Interest
 
Rate (5)
 
Balance
 
Interest
 
Rate (5)
Interest earning assets
 
 
 
 
 
 
 
 
 
 
 
Investment securities (1) (2)
$
94,021
 
 
$
637
 
 
2.72
%
 
$
111,191
 
 
$
679
 
 
2.45
%
Loans (3)
 
1,528,231
 
 
 
19,412
 
 
5.09
%
 
 
1,342,365
 
 
 
16,714
 
 
4.99
%
Interest bearing deposits with banks,
 
 
 
 
 
 
 
 
 
 
 
  Federal funds sold and other
 
52,338
 
 
 
318
 
 
2.44
%
 
 
42,825
 
 
 
145
 
 
1.36
%
Restricted investment in bank stocks
 
6,899
 
 
 
86
 
 
5.00
%
 
 
6,323
 
 
 
126
 
 
7.99
%
Other investments
 
6,278
 
 
 
46
 
 
2.94
%
 
 
6,112
 
 
 
36
 
 
2.36
%
Total interest earning assets (2)
 
1,687,767
 
 
 
20,499
 
 
4.87
%
 
 
1,508,816
 
 
 
17,700
 
 
4.71
%
Allowance for loan losses
 
(15,848
)
 
 
 
 
 
 
(13,265
)
 
 
 
 
Non-interest earning assets
 
110,913
 
 
 
 
 
 
 
86,269
 
 
 
 
 
Total assets
$
1,782,832
 
 
 
 
 
 
$
1,581,820
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
Interest bearing demand deposits
$
144,699
 
 
$
256
 
 
0.71
%
 
 
170,101
 
 
$
257
 
 
0.61
%
Money market deposits
 
346,277
 
 
 
1,419
 
 
1.64
%
 
 
263,943
 
 
 
722
 
 
1.10
%
Savings deposits
 
75,039
 
 
 
135
 
 
0.72
%
 
 
87,313
 
 
 
103
 
 
0.47
%
Time deposits
 
629,054
 
 
 
3,472
 
 
2.21
%
 
 
539,666
 
 
 
2,086
 
 
1.55
%
Total interest bearing deposits
 
1,195,069
 
 
 
5,282
 
 
1.77
%
 
 
1,061,023
 
 
 
3,168
 
 
1.20
%
Borrowings
 
115,685
 
 
 
636
 
 
2.21
%
 
 
107,156
 
 
 
477
 
 
1.79
%
Subordinated debentures
 
21,893
 
 
 
398
 
 
7.27
%
 
 
21,786
 
 
 
398
 
 
7.31
%
Total interest bearing liabilities
 
1,332,647
 
 
 
6,316
 
 
1.90
%
 
 
1,189,965
 
 
 
4,043
 
 
1.36
%
Non-interest bearing deposits
 
232,444
 
 
 
 
 
 
 
208,951
 
 
 
 
 
Other liabilities
 
15,945
 
 
 
 
 
 
 
5,605
 
 
 
 
 
Stockholders' equity
 
201,796
 
 
 
 
 
 
 
177,299
 
 
 
 
 
Total liabilities and stockholders' equity
$
1,782,832
 
 
 
 
 
 
$
1,581,820
 
 
 
 
 
Net interest income/interest rate spread (2)
 
 
 
14,183
 
 
2.98
%
 
 
 
 
13,657
 
 
3.35
%
Net interest margin (2) (4)
 
 
 
 
3.37
%
 
 
 
 
 
3.63
%
Tax equivalent adjustment (2)
 
 
 
(19
)
 
 
 
 
 
 
(24
)
 
 
Net interest income
 
 
$
14,164
 
 
 
 
 
 
$
13,633
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(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)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30,
 
2019
 
2018
 
Average
 
 
 
Average
 
Average
 
 
 
Average
 
Balance
 
Interest
 
Rate (5)
 
Balance
 
Interest
 
Rate (5)
Interest earning assets
 
 
 
 
 
 
 
 
 
 
 
Investment securities (1) (2)
$
  96,604
 
 
$
  1,307
 
 
2.73
%
 
$
  112,341
 
 
$
  1,360
 
 
2.44
%
Loans (3)
 
  1,502,766
 
 
 
  38,080
 
 
5.11
%
 
 
  1,299,965
 
 
 
  32,005
 
 
4.96
%
Interest bearing deposits with banks,
 
 
 
 
 
 
 
 
 
 
 
Federal funds sold and other
 
  58,219
 
 
 
  694
 
 
2.40
%
 
 
  36,770
 
 
 
  263
 
 
1.44
%
Restricted investment in bank stocks
 
  6,328
 
 
 
  193
 
 
6.15
%
 
 
  6,106
 
 
 
  216
 
 
7.13
%
Other investments
 
  6,255
 
 
 
  89
 
 
2.87
%
 
 
  6,095
 
 
 
  70
 
 
2.32
%
Total interest earning assets (2)
 
  1,670,172
 
 
 
  40,363
 
 
4.87
%
 
 
  1,461,277
 
 
 
  33,914
 
 
4.68
%
Allowance for loan losses
 
  (15,676
)
 
 
 
 
 
 
  (12,492
)
 
 
 
 
Non-interest earning assets
 
  110,719
 
 
 
 
 
 
 
  80,173
 
 
 
 
 
Total assets
$
  1,765,215
 
 
 
 
 
 
$
  1,528,958
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
Interest bearing demand deposits
$
  149,617
 
 
$
  518
 
 
0.70
%
 
$
  160,213
 
 
$
  485
 
 
0.61
%
Money market deposits
 
  337,319
 
 
 
  2,708
 
 
1.62
%
 
 
  240,230
 
 
 
  1,200
 
 
1.01
%
Savings deposits
 
  79,552
 
 
 
  270
 
 
0.68
%
 
 
  80,656
 
 
 
  191
 
 
0.48
%
Time deposits
 
  630,900
 
 
 
  6,732
 
 
2.15
%
 
 
  540,929
 
 
 
  4,040
 
 
1.51
%
Total interest bearing deposits
 
  1,197,388
 
 
 
  10,228
 
 
1.72
%
 
 
  1,022,028
 
 
 
  5,916
 
 
1.17
%
Borrowings
 
  104,000
 
 
 
  1,100
 
 
2.13
%
 
 
  107,429
 
 
 
  921
 
 
1.73
%
Subordinated debentures
 
  21,879
 
 
 
  796
 
 
7.28
%
 
 
  21,772
 
 
 
  796
 
 
7.31
%
Total interest bearing liabilities
 
  1,323,267
 
 
 
  12,124
 
 
1.85
%
 
 
  1,151,229
 
 
 
  7,633
 
 
1.34
%
Non-interest bearing deposits
 
  225,854
 
 
 
 
 
 
 
  200,378
 
 
 
 
 
Other liabilities
 
  16,652
 
 
 
 
 
 
 
  5,662
 
 
 
 
 
Stockholders' equity
 
  199,442
 
 
 
 
 
 
 
  171,689
 
 
 
 
 
Total liabilities and stockholders' equity
$
  1,765,215
 
 
 
 
 
 
$
  1,528,958
 
 
 
 
 
Net interest income/interest rate spread (2)
 
 
 
  28,239
 
 
3.02
%
 
 
 
 
  26,281
 
 
3.34
%
Net interest margin (2) (4)
 
 
 
 
3.41
%
 
 
 
 
 
3.63
%
Tax equivalent adjustment (2)
 
 
 
  (40
)
 
 
 
 
 
 
  (47
)
 
 
Net interest income
 
 
$
  28,199
 
 
 
 
 
 
$
  26,234
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(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.
 
 
 
 
 
 
 
 
 
(5) Annualized.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


FIRST BANK AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS
(in thousands, except for share and employee data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
As of or For the Quarter Ended
 
 
6/30/2019
 
3/31/2019
 
12/31/2018
 
9/30/2018
 
6/30/2018 (5)
EARNINGS
 
 
 
 
 
 
 
 
 
 
Net interest income
 
$
14,164
 
 
$
14,035
 
 
$
14,152
 
 
$
14,558
 
 
$
13,633
 
Provision for loan losses
 
 
1,721
 
 
 
365
 
 
 
1,026
 
 
 
721
 
 
 
701
 
Non-interest income
 
 
924
 
 
 
673
 
 
 
984
 
 
 
1,185
 
 
 
760
 
Non-interest expense
 
 
9,127
 
 
 
9,000
 
 
 
9,190
 
 
 
8,214
 
 
 
8,654
 
Income tax expense
 
 
1,400
 
 
 
1,073
 
 
 
823
 
 
 
1,372
 
 
 
1,019
 
Net income
 
 
2,840
 
 
 
4,270
 
 
 
4,097
 
 
 
5,436
 
 
 
4,019
 
 
 
 
 
 
 
 
 
 
 
 
PERFORMANCE RATIOS
 
 
 
 
 
 
 
 
 
 
Return on average assets (1)
 
 
0.64
%
 
 
0.99
%
 
 
0.94
%
 
 
1.28
%
 
 
1.02
%
Adjusted return on average assets (1) (2)
 
 
0.63
%
 
 
0.99
%
 
 
0.90
%
 
 
1.22
%
 
 
1.13
%
Return on average equity (1)
 
 
5.64
%
 
 
8.79
%
 
 
8.42
%
 
 
11.45
%
 
 
9.09
%
Adjusted return on average equity (1) (2)
 
 
5.52
%
 
 
8.76
%
 
 
8.00
%
 
 
10.98
%
 
 
10.12
%
Net interest margin (1) (3)
 
 
3.37
%
 
 
3.45
%
 
 
3.44
%
 
 
3.60
%
 
 
3.63
%
Efficiency ratio (2)
 
 
60.51
%
 
 
60.95
%
 
 
61.78
%
 
 
53.02
%
 
 
55.64
%
Pre-provision net revenue (2)
 
$
5,884
 
 
$
5,691
 
 
$
5,686
 
 
$
7,245
 
 
$
6,316
 
 
 
 
 
 
 
 
 
 
 
 
SHARE DATA
 
 
 
 
 
 
 
 
 
 
Common shares outstanding
 
 
18,757,965
 
 
 
18,735,291
 
 
 
18,676,056
 
 
 
18,665,664
 
 
 
18,640,484
 
Basic earnings per share
 
$
0.15
 
 
$
0.23
 
 
$
0.22
 
 
$
0.29
 
 
$
0.22
 
Diluted earnings per share
 
 
0.15
 
 
 
0.23
 
 
 
0.22
 
 
 
0.29
 
 
 
0.22
 
Adjusted diluted earnings per share (2)
 
 
0.15
 
 
 
0.22
 
 
 
0.21
 
 
 
0.28
 
 
 
0.24
 
Tangible book value per share (2)
 
 
9.85
 
 
 
9.71
 
 
 
9.50
 
 
 
9.28
 
 
 
9.01
 
Book value per share
 
 
10.78
 
 
 
10.64
 
 
 
10.43
 
 
 
10.22
 
 
 
9.95
 
 
 
 
 
 
 
 
 
 
 
 
MARKET DATA
 
 
 
 
 
 
 
 
 
 
Market value per share
 
$
11.74
 
 
$
11.53
 
 
$
12.12
 
 
$
13.15
 
 
$
13.90
 
Market value / Tangible book value
 
 
119.14
%
 
 
118.78
%
 
 
127.60
%
 
 
141.69
%
 
 
154.24
%
Market capitalization
 
$
220,219
 
 
$
216,018
 
 
$
226,354
 
 
$
245,453
 
 
$
259,103
 
 
 
 
 
 
 
 
 
 
 
 
CAPITAL & LIQUIDITY
 
 
 
 
 
 
 
 
 
 
Tangible stockholders' equity / tangible assets (2)
 
10.19
%
 
 
10.33
%
 
 
10.47
%
 
 
10.19
%
 
 
10.35
%
Stockholders' equity / assets
 
 
11.05
%
 
 
11.22
%
 
 
11.39
%
 
 
11.10
%
 
 
11.30
%
Loans / deposits
 
 
107.28
%
 
 
103.19
%
 
 
104.98
%
 
 
101.88
%
 
 
103.76
%
 
 
 
 
 
 
 
 
 
 
 
ASSET QUALITY
 
 
 
 
 
 
 
 
 
 
Net charge-offs (recoveries)
 
$
481
 
 
$
(16
)
 
$
7
 
 
$
(103
)
 
$
(75
)
Nonperforming loans
 
 
14,554
 
 
 
7,501
 
 
 
6,362
 
 
 
7,346
 
 
 
8,372
 
Nonperforming assets
 
 
15,330
 
 
 
8,952
 
 
 
7,817
 
 
 
8,612
 
 
 
10,486
 
Net charge offs (recoveries) / average loans (1)
 
 
0.13
%
 
 
0.00
%
 
 
0.00
%
 
 
(0.03
%)
 
 
(0.02
%)
Nonperforming loans / total loans
 
 
0.94
%
 
 
0.50
%
 
 
0.44
%
 
 
0.52
%
 
 
0.61
%
Nonperforming assets / total assets
 
 
0.84
%
 
 
0.50
%
 
 
0.46
%
 
 
0.50
%
 
 
0.64
%
Allowance for loan losses / total loans
 
 
1.08
%
 
 
1.04
%
 
 
1.03
%
 
 
1.00
%
 
 
0.97
%
Allowance for loan losses / nonperforming loans
 
115.13
%
 
 
206.85
%
 
 
237.90
%
 
 
192.16
%
 
 
158.77
%
 
 
 
 
 
 
 
 
 
 
 
OTHER DATA
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
1,830,695
 
 
$
1,777,301
 
 
$
1,711,159
 
 
$
1,717,146
 
 
$
1,640,999
 
Total loans
 
 
1,548,540
 
 
 
1,497,086
 
 
 
1,462,516
 
 
 
1,411,380
 
 
 
1,370,769
 
Total deposits
 
 
1,443,497
 
 
 
1,450,774
 
 
 
1,393,204
 
 
 
1,385,329
 
 
 
1,321,068
 
Total stockholders' equity
 
 
202,242
 
 
 
199,337
 
 
 
194,836
 
 
 
190,672
 
 
 
185,506
 
Number of full-time equivalent employees (4)
 
 
195
 
 
 
181
 
 
 
186
 
 
 
174
 
 
 
183
 
 
 
 
 
 
 
 
 
 
 
 
(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 15 and 12 full-time equivalent seasonal interns as of 6/30/2019 and 6/30/2018, respectively.
 
 
 
 
 
 
 
(5) Includes effects of Delanco Bancorp, Inc. merger effective April 30, 2018.
 
 
 
 
 
 
 
 
 
 
 
 
 


FIRST BANK AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of the Quarter Ended
 
 
 
6/30/2019
 
3/31/2019
 
12/31/2018
 
9/30/2018
 
6/30/2018 (1)
LOAN COMPOSITION
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
219,930
 
 
$
204,159
 
 
$
195,786
 
 
$
185,157
 
 
$
177,679
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
 
 
370,498
 
 
 
361,671
 
 
 
355,062
 
 
 
361,224
 
 
 
351,333
 
 
Investor
 
 
619,174
 
 
 
583,849
 
 
 
567,407
 
 
 
553,096
 
 
 
517,964
 
 
Construction and development
 
 
93,916
 
 
 
99,368
 
 
 
85,064
 
 
 
77,890
 
 
 
92,667
 
 
Multi-family
 
 
88,801
 
 
 
87,598
 
 
 
87,930
 
 
 
65,391
 
 
 
67,787
 
 
Total commercial real estate
 
 
1,172,389
 
 
 
1,132,486
 
 
 
1,095,463
 
 
 
1,057,601
 
 
 
1,029,751
 
Residential real estate:
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage and first lien home equity loans
 
 
92,760
 
 
 
94,143
 
 
 
101,341
 
 
 
104,940
 
 
 
98,786
 
 
Home equity–second lien loans and revolving lines of credit
 
 
26,695
 
 
 
27,486
 
 
 
28,563
 
 
 
27,915
 
 
 
27,319
 
 
Total residential real estate
 
 
119,455
 
 
 
121,629
 
 
 
129,904
 
 
 
132,855
 
 
 
126,105
 
Consumer and other
 
 
38,529
 
 
 
40,517
 
 
 
43,070
 
 
 
37,401
 
 
 
38,942
 
Net deferred loan fees and costs
 
 
(1,763
)
 
 
(1,705
)
 
 
(1,708
)
 
 
(1,634
)
 
 
(1,708
)
 
Total loans
 
$
1,548,540
 
 
$
1,497,086
 
 
$
1,462,515
 
 
$
1,411,380
 
 
$
1,370,769
 
 
 
 
 
 
 
 
 
 
 
 
 
LOAN MIX
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
14.2
%
 
 
13.6
%
 
 
13.4
%
 
 
13.1
%
 
 
13.0
%
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
 
 
23.9
%
 
 
24.2
%
 
 
24.3
%
 
 
25.6
%
 
 
25.6
%
 
Investor
 
 
40.0
%
 
 
39.0
%
 
 
38.8
%
 
 
39.2
%
 
 
37.8
%
 
Construction and development
 
 
6.1
%
 
 
6.6
%
 
 
5.8
%
 
 
5.5
%
 
 
6.8
%
 
Multi-family
 
 
5.7
%
 
 
5.9
%
 
 
6.0
%
 
 
4.6
%
 
 
4.9
%
 
Total commercial real estate
 
 
75.7
%
 
 
75.7
%
 
 
74.9
%
 
 
74.9
%
 
 
75.1
%
Residential real estate:
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage and first lien home equity loans
 
 
6.0
%
 
 
6.3
%
 
 
6.9
%
 
 
7.4
%
 
 
7.2
%
 
Home equity–second lien loans and revolving lines of credit
 
 
1.7
%
 
 
1.8
%
 
 
2.0
%
 
 
2.0
%
 
 
2.0
%
 
Total residential real estate
 
 
7.7
%
 
 
8.1
%
 
 
8.9
%
 
 
9.4
%
 
 
9.2
%
Consumer and other
 
 
2.5
%
 
 
2.7
%
 
 
2.9
%
 
 
2.7
%
 
 
2.8
%
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 Delanco Bancorp, Inc. merger effective April 30, 2018.
 
 
 
 
 
 
 
 
 
 


 
FIRST BANK AND SUBSIDIARIES
NON-U.S. GAAP FINANCIAL MEASURES
(in thousands, except for share data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
As of or For the Quarter Ended
 
6/30/2019
 
3/31/2019
 
12/31/2018
 
9/30/2018
 
6/30/2018 (1)
Tangible Book Value Per Share
 
 
 
 
 
 
 
 
 
Stockholders' equity
$
202,242
 
 
$
199,337
 
 
$
194,836
 
 
$
190,672
 
 
$
185,506
 
Less:  Goodwill and other intangible assets, net
 
17,406
 
 
 
17,467
 
 
 
17,549
 
 
 
17,521
 
 
 
17,605
 
Tangible stockholders' equity (numerator)
$
184,836
 
 
$
181,870
 
 
$
177,399
 
 
$
173,151
 
 
$
167,901
 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding (denominator)
 
18,757,965
 
 
 
18,735,291
 
 
 
18,676,056
 
 
 
18,665,664
 
 
 
18,640,484
 
 
 
 
 
 
 
 
 
 
 
Tangible book value per share
$
9.85
 
 
$
9.71
 
 
$
9.50
 
 
$
9.28
 
 
$
9.01
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible Equity / Assets
 
 
 
 
 
 
 
 
 
Stockholders' equity
$
202,242
 
 
$
199,337
 
 
$
194,836
 
 
$
190,672
 
 
$
185,506
 
Less:  Goodwill and other intangible assets, net
 
17,406
 
 
 
17,467
 
 
 
17,549
 
 
 
17,521
 
 
 
17,605
 
Tangible equity (numerator)
$
184,836
 
 
$
181,870
 
 
$
177,399
 
 
$
173,151
 
 
$
167,901
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
1,830,695
 
 
$
1,777,301
 
 
$
1,711,159
 
 
$
1,717,146
 
 
$
1,640,999
 
Less:  Goodwill and other intangible assets, net
 
17,406
 
 
 
17,467
 
 
 
17,549
 
 
 
17,521
 
 
 
17,605
 
Adjusted total assets (denominator)
$
1,813,289
 
 
$
1,759,834
 
 
$
1,693,722
 
 
$
1,699,625
 
 
$
1,623,394
 
 
 
 
 
 
 
 
 
 
 
Tangible equity / assets
 
10.19
%
 
 
10.33
%
 
 
10.47
%
 
 
10.19
%
 
 
10.34
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency Ratio
 
 
 
 
 
 
 
 
 
Non-interest expense
$
9,127
 
 
$
9,000
 
 
$
9,190
 
 
$
8,214
 
 
$
8,654
 
Less:  Merger-related expenses
 
110
 
 
 
118
 
 
 
-
 
 
 
37
 
 
 
731
 
Adjusted non-interest expense (numerator)
$
9,017
 
 
$
8,882
 
 
$
9,190
 
 
$
8,177
 
 
$
7,923
 
 
 
 
 
 
 
 
 
 
 
Net interest income
$
14,164
 
 
$
14,035
 
 
$
14,152
 
 
$
14,558
 
 
$
13,633
 
Non-interest income
 
924
 
 
 
673
 
 
 
984
 
 
 
1,185
 
 
 
760
 
Total revenue
 
15,088
 
 
 
14,708
 
 
 
15,136
 
 
 
15,743
 
 
 
14,393
 
Less:  Gains on sale of investment securities, net
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
3
 
Less:  Gains on recovery of acquired loans
 
187
 
 
 
135
 
 
 
260
 
 
 
321
 
 
 
151
 
Adjusted total revenue (denominator)
$
14,901
 
 
$
14,573
 
 
$
14,876
 
 
$
15,422
 
 
$
14,239
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio
 
60.51
%
 
 
60.95
%
 
 
61.78
%
 
 
53.02
%
 
 
55.64
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-Provision Net Revenue
 
 
 
 
 
 
 
 
 
Net interest income
$
14,164
 
 
$
14,035
 
 
$
14,152
 
 
$
14,558
 
 
$
13,633
 
Non-interest income
 
924
 
 
 
673
 
 
 
984
 
 
 
1,185
 
 
 
760
 
Less:  Gains on sale of investment securities, net
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
3
 
Less:  Gains on recovery of acquired loans
 
187
 
 
 
135
 
 
 
260
 
 
 
321
 
 
 
151
 
Less:  Non-interest expense
 
9,127
 
 
 
9,000
 
 
 
9,190
 
 
 
8,214
 
 
 
8,654
 
Add:  Merger-related expenses
 
110
 
 
 
118
 
 
 
-
 
 
 
37
 
 
 
731
 
Pre-provision net revenue
$
5,884
 
 
$
5,691
 
 
$
5,686
 
 
$
7,245
 
 
$
6,316
 
 
 
 
 
 
 
 
 
 
 
(1) Includes effects of Delanco Bancorp, Inc. merger effective April 30, 2018.
 
 
 
 
 
 


 
FIRST BANK AND SUBSIDIARIES
NON-U.S. GAAP FINANCIAL MEASURES
(dollars in thousands, except for  share data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
6/30/2019
 
3/31/2019
 
12/31/2018
 
9/30/2018
 
6/30/2018 (1)
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share,
 
 
 
 
 
 
 
 
 
Adjusted return on average assets, and
 
 
 
 
 
 
 
 
 
Adjusted return on average equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
$
2,840
 
 
$
4,270
 
 
$
4,097
 
 
$
5,436
 
 
$
4,019
 
Add: Merger-related expenses (2)
 
87
 
 
 
93
 
 
 
-
 
 
 
29
 
 
 
577
 
Less:  Gains on sale of investment securities, net (2)
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
2
 
Less: Gains on recovery of acquired loans (2)
 
148
 
 
 
107
 
 
 
205
 
 
 
253
 
 
 
119
 
Adjusted net income
$
2,779
 
 
$
4,257
 
 
$
3,892
 
 
$
5,212
 
 
$
4,475
 
 
 
 
 
 
 
 
 
 
 
Diluted weighted average common shares outstanding
 
18,954,171
 
 
 
18,955,624
 
 
 
18,937,468
 
 
 
18,949,285
 
 
 
18,517,953
 
Average assets
$
1,782,832
 
 
$
1,747,414
 
 
$
1,721,107
 
 
$
1,688,550
 
 
$
1,581,820
 
Average equity
$
201,796
 
 
$
197,061
 
 
$
193,074
 
 
$
188,326
 
 
$
177,299
 
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share
$
0.15
 
 
$
0.22
 
 
$
0.21
 
 
$
0.28
 
 
$
0.24
 
Adjusted return on average assets (3)
 
0.63
%
 
 
0.99
%
 
 
0.90
%
 
 
1.22
%
 
 
1.13
%
Adjusted return on average equity (3)
 
5.52
%
 
 
8.76
%
 
 
8.00
%
 
 
10.98
%
 
 
10.12
%
 
 
 
 
 
 
 
 
 
 
(1) Includes effects of Delanco Bancorp, Inc. merger effective April 30, 2018.
 
 
 
 
 
 
 
 
(2) Items are tax-effected using a federal income tax rate of 21%.
 
 
 
 
 
 
 
 
 
(3) Annualized.
 
 
 
 
 
 
 
 
 


 

CONTACT:  Patrick L. Ryan, President and CEO
(609) 643-0168, patrick.ryan@firstbanknj.com 

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...