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 2020 Net Income of $4.1 Million


FRBA - First Bank Reports Second Quarter 2020 Net Income of $4.1 Million

Net Income of $7.4 Million for First Six Months of 2020  

For the Second Quarter and First Half of 2020: Continued Strong Loan Origination,
Solid Revenue Growth, Effective Management of Non-Interest Expense

HAMILTON, N.J., July 27, 2020 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) today announced results for the three and six months ended June 30, 2020. Net income for the second quarter of 2020 was $4.1 million, or $0.21 per diluted share, compared to $2.8 million, or $0.15 per diluted share, for the second quarter of 2019. Return on average assets and return on average equity for the second quarter of 2020 were 0.74% and 7.33%, respectively, and 0.64% and 5.64%, respectively, for the second quarter of 2019. Net income for the first six months of 2020 was $7.4 million, or $0.36 per diluted share, compared to $7.1 million, or $0.38 per diluted share, for the same period in 2019.

Second Quarter 2020 Performance Highlights:

  • Total net revenue (net interest income plus non-interest income) of $18.2 million for the quarter increased $3.1 million, or 20.7%, from $15.1 million, compared to the prior year quarter.
  • Total loans of $1.96 billion at June 30, 2020 increased $406.5 million, including $190.5 million in Paycheck Protection Program (“PPP”) loans, or 26.2%, from June 30, 2019, and increased $231.4 million, or 13.4%, from December 31, 2019.
  • Total deposits of $1.92 billion at June 30, 2020 increased $479.8 million, or 33.2%, from June 30, 2019 and $282.4 million, or 17.2%, compared to December 31, 2019.
  • Despite the ongoing challenges presented by the COVID-19 pandemic, asset quality metrics remained solid during the quarter, with net charge-offs of $1.0 million, or an annualized 0.21% of average loans, for second quarter 2020, compared to net charge-offs of $481,000 for second quarter 2019. Nonperforming loans at June 30, 2020 were $14.1 million, $14.6 million on June 30, 2019, and $13.8 million on March 31, 2020. The ratio of nonperforming loans to total loans was 0.72% at June 30, 2020 compared to 0.94% at June 30, 2019, and 0.79% at March 31, 2020.
  • Successful subordinated note issuance with net proceeds of $29.5 million. Completion of approved share repurchase program with a total of 1.0 million shares repurchased during the first six months of 2020.
  • Continued effective non-interest expense management was reflected in the second quarter 2020 efficiency ratioi of 53.64% compared to 59.76% for second quarter 2019, and 58.03% for the linked first quarter of 2020.

“Our intense focus on customer service was reflected in our second quarter results highlighted by strong loan origination, double-digit net revenue growth, a continuation of solid asset quality metrics, and effective non-interest expense management,” said Patrick L. Ryan, President and Chief Executive Officer. “This solid team effort was realized despite considerable logistical hurdles and the economic challenges related to the COVID-19 pandemic. These pandemic headwinds have in no way subsided, however our team continues to perform above and beyond to make certain that the Bank’s customers receive the support necessary to weather the current storm.”

“While our second quarter loan growth, prior to deferred loan fees and costs, of more than $202 million was driven primarily by PPP lending, it also included approximately $12 million in non-PPP loan growth. An additional benefit of our significant participation in the PPP lending program has been the strong increase in deposits.  Participation in the PPP lending program, and our other efforts to drive commercial deposit growth, led to strong growth in both the first and second quarters of 2020. The increase in non-interest bearing deposits in the first half of 2020 was particularly significant, growing by more than $183 million during that period.  In addition to the deposits that were linked to the PPP program, we also realized solid core deposit growth related to new and existing commercial banking relationships. We are also excited about developing additional relationships with the approximately 150 new customers introduced to us through the PPP program.”

“We took appropriate steps during the first half of 2020 to ensure that First Bank had adequate liquidity to meet the potential needs of our customers. Our liquidity position remains strong reflecting a funding base of core non-interest bearing demand deposit accounts and low-cost interest-bearing savings, interest checking and money market deposit accounts. The significant increase in non-interest bearing deposits has allowed us to lower time deposit and core deposit rates in a much lower rate environment. We expect to continue to move deposit costs lower which will help stabilize or improve our margin.”

“Our provision for loan losses for the first and second quarters were notably higher compared to prior quarters primarily due to continued uncertainty about the duration of, and the level of economic disruption from the COVID-19 pandemic. We are closely monitoring loan deferrals and the impact to our borrowers due to the pandemic. While it’s impossible to predict how ultimately our loan portfolio will perform in this difficult environment, we believe our strong credit underwriting standards will put us in a good position to manage the potential negative impact. We are also seeing some positive trends as over 40% of deferred loans have reached their deferred payment due date and more than three-quarters of these loans have made their regular payment.”

“Our earnings performance has benefited from PPP loan generated fees and loan swap fees. In addition, we’ve done a good job of lowering deposit costs helping to stabilize our margin. At the same time non-interest expense has been managed effectively, reflected in a lower efficiency ratio. We are well capitalized, have strong liquidity and the capital structure flexibility to adapt to these unprecedented times.”

Income Statement

First Bank’s net interest income for the second quarter of 2020 was $16.3 million, an increase of $2.2 million, or 15.3%, compared to $14.2 million in the second quarter of 2019. This increase was driven by a $1.5 million, or 7.3%, increase in interest and dividend income, along with a $665,000 decrease in total interest expense.

The increase in interest income was primarily a result of a $377.0 million increase in average loans compared with the second quarter of 2019. The reduction in interest expense was a result of a 48-basis point reduction for the average rates paid on interest bearing liabilities. Six-month 2020 net interest income totaled $32.2 million, an increase of $4.0 million or 14.2%, compared to $28.2 million for 2019. The increase in the 2020 year to date net interest income was also driven by strong growth in average loans, which increased by $321.3 million, or 21.4%, from the prior year period.

The second quarter 2020 tax equivalent net interest margin was 3.07%, a decrease of 30 basis points compared to the prior year quarter and a decrease of 23 basis points compared to the linked first quarter of 2020. The decrease compared to second quarter 2019 was primarily the result of a 74-basis point reduction in the average rate for interest-earning assets. The 74 basis point reduction was primarily the result of the 75 basis point decrease in the targeted federal funds rate during the second half of 2019 and the 150 basis point reduction in March of 2020. The decrease was also impacted by the yield on PPP loans which reduced the average rate on interest earning assets by approximately 7 basis points during the quarter ended June 30, 2020. The lower interest rates for interest-earning assets was partially offset by a 48-basis point reduction in the average cost of interest-bearing deposits, reflecting the repricing of time deposits lower, as well as lower interest rates for money markets and interest bearing demand deposits. 

The tax equivalent net interest margin for the six months ended June 30, 2020 was 3.18%, a decrease of 23 basis points compared to the same period in 2019. The decrease in the six-month net interest margin was also a result of lower average interest rates for interest-earning assets, which declined by 51 basis points. The reduction in the rate for interest-earning assets was partially mitigated by a 30-basis point reduction in the cost of total interest-bearing liabilities, primarily interest bearing deposits.

The provision for loan losses for the second quarter of 2020 was $3.0 million, an increase of $1.3 million compared to $1.7 million in the second quarter of 2019. The increase in the provision compared to second quarter 2019, is primarily attributable to uncertainty in relation to potential credit losses due to the ongoing COVID-19 pandemic. The provision for loan losses for the first six months of 2020 totaled $5.9 million compared to $2.1 million for the same period in 2019. The increase in the six-month provision for loan losses was primarily a result of the same factors as discussed for the three-month period.

Second quarter 2020 non-interest income increased by $956,000 to $1.9 million, compared to $924,000 in second quarter 2019, primarily the result of a $500,000 increase in loan fees, primarily loan swap fees, and a $318,000 increase in income from bank owned life insurance compared to the second quarter of 2019. Non-interest income totaled $3.1 million for the six months ended June 30, 2020 compared to $1.6 million for the same period in 2019. This increase in non-interest income for the first six months of 2020, was primarily a result of the same sources of revenue described for the three-month period.

Non-interest expense for second quarter 2020 totaled $9.8 million, an increase of $640,000, compared to $9.1 million for the prior year quarter. The higher non-interest expense compared to second quarter 2019 was primarily a result of increased occupancy and equipment expense related to the addition of the Grand Bank locations as well as increased costs associated with repairs, maintenance and cleaning throughout the Bank’s facilities, higher other professional fees due, in part, to consultants used to assist the Bank’s PPP lending activity and increased salaries and employee benefits expense, also related to the Grand Bank acquisition.

On a linked quarter basis non-interest expense decreased $148,000 to $9.8 million for second quarter 2020 compared to $9.9 million for the linked first quarter of 2020. The lower non-interest expense compared to the linked first quarter of 2020, was primarily a result of reduced data processing costs reflecting completion of integration activities for the Grand Bank locations, which ended the need to retain the services of Grand Bank’s prior data processing vendor as well as other cost saving initiatives that began in the second quarter of 2020. 

Non-interest expense for the first six months of 2020 totaled $19.7 million, an increase of $1.6 million, or 8.6%, compared to $18.1 million for the same period in 2019. The increase was primarily a result of increased salaries and employee benefits, higher occupancy and equipment expense, as well as increased other expense, legal fees, other professional fees and regulatory fees. Increases to the prior expense categories were partially offset by reduced merger-related expenses, marketing and advertising, and travel and entertainment costs.

Pre-provision net revenueii for the second quarter of 2020 was $8.4 million, an increase of $2.3 million, or 39.0%, compared to $6.1 million for the second quarter of 2019, and up $1.2 million, or 17.7%, compared to $7.2 million in the linked first quarter of 2020.

Income tax expense for the three months ended June 30, 2020 was $1.3 million, with an effective tax rate of 24.7% compared to $1.4 million for the three months ended June 30, 2019, with an effective tax rate of 33.0%, and $1.0 million for the linked first quarter of 2020, with an effective tax rate of 23.7%. Income tax expense for the six months ended June 30, 2020 was $2.4 million, with an effective tax rate of 24.2% compared to $2.5 million for the first six months of 2019, with an effective tax rate of 25.8%.  The Company expects an effective tax rate in a range of 24% to 25% for the remainder of 2020.

Balance Sheet

Total assets at June 30, 2020 were $2.30 billion, an increase of $469.9 million, or 25.7%, compared to $1.83 billion at June 30, 2019, and an increase of $289.0 million, or 14.4%, from December 31, 2019. Total loans were $1.96 billion at June 30, 2020, an increase of $406.5 million, or 26.2%, compared to $1.55 billion at June 30, 2019, and an increase of $231.4 million, or 13.4%, from the 2019 year end. Total loans as of June 30, 2020 increased $196.6 million from $1.76 billion at the end of the linked first quarter of 2020. The growth during the second quarter 2020 was mainly derived from commercial and industrial loans originated as a result of funding available through the PPP.

Total deposits were $1.92 billion at June 30, 2020, an increase of $479.8 million, or 33.2%, compared to $1.44 billion at June 30, 2019, and an increase of $282.4 million, 17.2%, from December 31, 2019. Non-interest-bearing deposits totaled $459.1 million at June 30, 2020, an increase of $167.2 million, or 57.3%, from March 31, 2020, reflective of continued growth in commercial deposits primarily related to PPP loan program.

On May 29, 2020, First Bank entered into a Subordinated Note Purchase Agreement with certain institutional accredited investors pursuant to which the Bank sold and issued $30.0 million in aggregate principal amount of 5.50% Fixed-to-Floating Rate Subordinated Notes due June 1, 2030. The Notes qualify as Tier 2 capital for regulatory capital purposes.  The Bank utilized the net proceeds of the offering of $29.5 million to redeem their outstanding $22.0 million subordinated notes on June 30, 2020, and will use the remainder of the net proceeds for general corporate purposes.

Stockholders’ equity was $226.4 million at June 30, 2020 and on December 31, 2019. Stockholder’s equity at June 30, 2020 reflects treasury stock purchases of $7.9 million and $1.2 million in cash dividends during the first six months of 2020 offset by net income of $7.4 million, stock option exercises and an increase in accumulated other comprehensive income of $836,000.   

As of June 30, 2020, the Bank continued to exceed all regulatory capital requirements to be considered well capitalized, with a Tier 1 Leverage ratio of 9.26%, a Tier 1 Risk-Based capital ratio of 10.37%, a Common Equity Tier 1 Capital ratio of 10.37%, and a Total Risk-Based capital ratio of 12.93%.

Asset Quality

First Bank’s asset quality metrics have remained relatively stable and favorable during the past 12 months. Net charge-offs were $1.0 million for the second quarter of 2020, compared to net charge-offs of $481,000 for the second quarter of 2019 and net charge-offs of $699,000 for the first quarter of 2020. Net charge-offs as an annualized percentage of average loans were 0.21% in second quarter 2020, compared to 0.13% in second quarter 2019 and 0.16% in the linked first quarter 2020. Nonperforming loans as a percentage of total loans at June 30, 2020 were 0.72%, compared with 0.94% on June 30, 2019 and 0.79% at March 31, 2020. Nonperforming loans were $14.1 million at June 30, 2020, down from $14.6 million on June 30, 2019, and up slightly from $13.8 million on March 31, 2020. The allowance for loan losses to nonperforming loans was 152.25% at June 30, 2020, compared with 115.13% at the end of second quarter 2019 and 141.00% at March 31, 2020.

COVID-19 Response

First Bank participated in the PPP, established by the Coronavirus Aid, Relief, and Economic Securities Act (CARES Act), during the second quarter of 2020.  PPP is a specialized low-interest loan program funded by the U.S. Treasury Department and administered by the U.S. Small Business Administration (SBA). The PPP provides borrower guarantees for lenders, as well as loan forgiveness incentives for borrowers that utilize the loan proceeds to cover compensation-related business operating costs.  As of July 15, 2020, First Bank has submitted and received approval from the SBA for 1,151 PPP loans totaling approximately $190.9 million. First Bank realized gross fees of $6.9 million from the SBA from the origination of these loans. These fees, net of the associated direct origination costs of approximately $519,000, are being amortized through interest income over the life of the PPP loans.

First Bank continues to monitor and analyze its COVID-19 related financial hardship payment deferrals (COVID-19 deferrals) based on asset class and borrower type.  Through July 15, 2020, the Bank granted COVID-19 deferrals, primarily for 90 days, for a total of 616 loans representing approximately $430.7 million of existing loan balances. As of July 15, 2020, 291 loans totaling $180.4 million of these deferred loans have already come due for their first payment since their 90 day deferral was put in place.  Out of the 291 loans, 260 loans or $144.6 million have made a payment and the Bank anticipates regular payments will continue on these loans. The Bank is working with the remainder of these customers and expects the majority will also get back on track with normal payments or will take an additional 90 day deferral. Early results are positive with 79% of COVID-19 deferrals that came due by July 15, 2020 now paying as agreed. While these trends are positive, future results will be dependent on the pandemic and its impact on the local business conditions in New Jersey and Pennsylvania.  

First Bank has focused on proactively working with its borrowers in the industries hardest hit by the COVID-19 pandemic. First Bank’s hospitality and restaurant loan portfolio totaled $160.9 million at June 30, 2020 or 8.23% of total loans. Hospitality loans totaling $59.0 million have received a COVID-19 related deferral out of a total of $74.9 million total loans, or 79%. Of these COVID-19 deferred loans, as of July 15, 2020, loans totaling $20.0 million have already come due for their first payment since their 90 day deferral was put in place.  Of the $20.0 million in loans, $7.7 million have made a payment and the Bank anticipates regular payments will continue on these loans. The Bank is in discussions with the remainder of these early deferrals about either additional deferral time, return to partial payment, or return to full repayment.  Restaurant loans totaling $46.0 million have received a COVID-19 related deferral out of a total of $86.0 million total loans or 53%. Of these COVID-19 deferred loans, as of July 15, 2020, loans totaling $29.7 million have already come due for their first payment since their 90 day deferral was put in place.  Of the $29.7 million, $29.2 million have made a payment and the Bank anticipates regular payments will continue on these loans.

Requests for deferrals have significantly decreased with only approximately $4.0 million of the $430.7 million in total deferrals occurring in the first 15 days of July.  As of the July 15, 2020 date, the portfolio of deferred loans was $286.2 million, a reduction of $144.5 million, or 34%, compared to the peak deferral portfolio of $430.7 million.  If the remainder of the deferrals behave in a similar way to the initial 42% that reached the end of their 90-day deferral period by July 15, 2020, the entire deferral portfolio would be $89.3 million, or 4.6% of total loans as of June 30, 2020.  

Consistent with industry regulatory guidance, borrowers that were otherwise current on loan payments that were granted COVID-19 related financial hardship payment deferrals will continue to be reported as current loans throughout the agreed upon deferral period, will continue to accrue interest and will not be required to be accounted for as a troubled debt restructuring. This will also apply to borrowers that request a second 90 day deferral request.  

Cash Dividend Declared

On July 21, 2020, 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 7, 2020, payable on August 21, 2020.

Share Repurchase Program

On October 23, 2019, First Bank announced that the Board of Directors authorized, and the Bank had received regulatory approval for, the repurchase of up to 1.0 million shares of First Bank common stock in the open market. The Bank repurchased 1.0 million shares of common stock during the first six months of 2020 for an aggregate purchase price of approximately $7.9 million. The Company currently has no plans to expand its authorization to repurchase shares of its common stock.

Conference Call

First Bank will host its earnings call on Tuesday, July 28, 2020 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 10145757) from one hour after the end of the conference call until October 28, 2020.  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 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 $2.3 billion in assets as of June 30, 2020, 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; the impact of disease pandemics, such as the novel strain of coronavirus disease (COVID-19), on First Bank, its operations and its customers and employees; an increase in unemployment levels and slowdowns in economic growth; First Bank's level of nonperforming assets and the costs associated with resolving any problem loans including litigation and other costs; 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.

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

ii 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.

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)
 
 
 
 
 
 
June 30, 2020
(unaudited)
 
December 31, 2019
Assets
 
 
 
Cash and due from banks
$
24,434
 
 
$
16,751
Federal funds sold
 
-
 
 
 
40,000
Interest bearing deposits with banks
 
99,723
 
 
 
25,041
Cash and cash equivalents
 
124,157
 
 
 
81,792
Interest bearing time deposits with banks
 
7,160
 
 
 
6,087
Investment securities available for sale
 
66,757
 
 
 
47,462
Investment securities held to maturity (fair value of $43,790 at June 30, 2020 and $47,100 at December 31, 2019)
 
43,013
 
 
 
46,612
Restricted investment in bank stocks
 
6,585
 
 
 
6,652
Other investments
 
6,469
 
 
 
6,388
Loans, net of deferred fees and costs
 
1,955,007
 
 
 
1,723,574
Less: Allowance for loan losses
 
21,441
 
 
 
17,245
Net loans
 
1,933,566
 
 
 
1,706,329
Premises and equipment, net
 
11,320
 
 
 
11,881
Other real estate owned, net
 
1,142
 
 
 
1,363
Accrued interest receivable
 
8,656
 
 
 
4,810
Bank-owned life insurance
 
49,677
 
 
 
49,580
Goodwill
 
16,253
 
 
 
16,253
Other intangible assets, net
 
1,939
 
 
 
2,083
Deferred income taxes
 
10,088
 
 
 
10,400
Other assets
 
13,812
 
 
 
13,895
Total assets
$
2,300,594
 
 
$
2,011,587
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
Liabilities:
 
 
 
Non-interest bearing deposits
$
459,123
 
 
$
275,778
Interest bearing deposits
 
1,464,143
 
 
 
1,365,089
Total deposits
 
1,923,266
 
 
 
1,640,867
Borrowings
 
104,897
 
 
 
105,476
Subordinated debentures
 
29,475
 
 
 
21,964
Accrued interest payable
 
790
 
 
 
1,076
Other liabilities
 
15,716
 
 
 
15,811
Total liabilities
 
2,074,144
 
 
 
1,785,194
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; 20,629,892 shares issued and 19,629,892 shares outstanding at June 30, 2020 and 20,458,665 shares issued and outstanding at December 31, 2019
 
102,573
 
 
 
101,887
Additional paid-in capital
 
78,384
 
 
 
78,112
Retained earnings
 
52,514
 
 
 
46,367
Accumulated other comprehensive income
 
863
 
 
 
27
Treasury stock, 1,000,000 shares at June 30, 2020
 
(7,884
)
 
 
-
Total stockholders' equity
 
226,450
 
 
 
226,393
Total liabilities and stockholders' equity
$
2,300,594
 
 
$
2,011,587
 
 
 
 



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,
 
 
2020
 
2019
 
2020
 
2019
 
Interest and Dividend Income
 
 
 
 
 
 
 
 
Investment securities—taxable
$
612
 
$
527
 
$
1,162
 
$
1,078
 
Investment securities—tax-exempt
 
76
 
 
91
 
 
154
 
 
189
 
Interest bearing deposits with banks,
 
 
 
 
 
 
 
 
Federal funds sold and other
 
203
 
 
450
 
 
626
 
 
976
 
Loans, including fees
 
21,088
 
 
19,412
 
 
42,251
 
 
38,080
 
Total interest and dividend income
 
21,979
 
 
20,480
 
 
44,193
 
 
40,323
 
 
 
 
 
 
 
 
 
 
Interest Expense
 
 
 
 
 
 
 
 
Deposits
 
4,565
 
 
5,282
 
 
9,951
 
 
10,228
 
Borrowings
 
550
 
 
636
 
 
1,109
 
 
1,100
 
Subordinated debentures
 
536
 
 
398
 
 
934
 
 
796
 
Total interest expense
 
5,651
 
 
6,316
 
 
11,994
 
 
12,124
 
Net interest income
 
16,328
 
 
14,164
 
 
32,199
 
 
28,199
 
Provision for loan losses
 
2,977
 
 
1,721
 
 
5,909
 
 
2,086
 
Net interest income after provision for loan losses
 
13,351
 
 
12,443
 
 
26,290
 
 
26,113
 
 
 
 
 
 
 
 
 
 
Non-Interest Income
 
 
 
 
 
 
 
 
Service fees on deposit accounts
 
116
 
 
116
 
 
287
 
 
208
 
Loan fees
 
649
 
 
149
 
 
934
 
 
179
 
Income from bank-owned life insurance
 
592
 
 
274
 
 
936
 
 
541
 
Gains on sale of loans
 
38
 
 
55
 
 
117
 
 
55
 
Gains on recovery of acquired loans
 
293
 
 
187
 
 
474
 
 
322
 
Other non-interest income
 
192
 
 
143
 
 
346
 
 
292
 
Total non-interest income
 
1,880
 
 
924
 
 
3,094
 
 
1,597
 
 
 
 
 
 
 
 
 
 
Non-Interest Expense
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
5,308
 
 
5,137
 
 
10,692
 
 
10,217
 
Occupancy and equipment
 
1,548
 
 
1,283
 
 
2,964
 
 
2,644
 
Legal fees
 
235
 
 
127
 
 
455
 
 
239
 
Other professional fees
 
569
 
 
360
 
 
1,025
 
 
787
 
Regulatory fees
 
277
 
 
177
 
 
510
 
 
294
 
Directors' fees
 
215
 
 
194
 
 
430
 
 
394
 
Data processing
 
430
 
 
451
 
 
994
 
 
882
 
Marketing and advertising
 
81
 
 
225
 
 
225
 
 
450
 
Travel and entertainment
 
13
 
 
135
 
 
114
 
 
246
 
Insurance
 
122
 
 
97
 
 
318
 
 
184
 
Other real estate owned expense, net
 
94
 
 
44
 
 
211
 
 
113
 
Merger-related expenses
 
-
 
 
110
 
 
-
 
 
228
 
Other expense
 
875
 
 
787
 
 
1,744
 
 
1,449
 
Total non-interest expense
 
9,767
 
 
9,127
 
 
19,682
 
 
18,127
 
Income Before Income Taxes
 
5,464
 
 
4,240
 
 
9,702
 
 
9,583
 
Income tax expense
 
1,347
 
 
1,400
 
 
2,352
 
 
2,473
 
Net Income
$
4,117
 
$
2,840
 
$
7,350
 
$
7,110
 
 
 
 
 
 
 
 
 
 
Basic earnings per common share
$
0.21
 
$
0.15
 
$
0.37
 
$
0.38
 
Diluted earnings per common share
$
0.21
 
$
0.15
 
$
0.36
 
$
0.38
 
Cash dividends per common share
$
0.03
 
$
0.03
 
$
0.03
 
$
0.06
 
 
 
 
 
 
 
 
 
 
Basic weighted average common shares outstanding
 
19,651,675
 
 
18,670,010
 
 
19,984,351
 
 
18,653,533
 
Diluted weighted average common shares outstanding
 
19,744,571
 
 
18,954,171
 
 
20,165,724
 
 
18,950,589
 
 
 
 
 
 
 
 
 
 


FIRST BANK AND SUBSIDIARIES
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
2020
 
2019
 
Average
 
 
 
Average
 
Average
 
 
 
Average
 
Balance
 
Interest
 
Rate (5)
 
Balance
 
Interest
 
Rate (5)
Interest earning assets
 
 
 
 
 
 
 
 
 
 
 
Investment securities (1) (2)
$
105,248
 
 
$
704
 
 
2.69
%
 
$
94,021
 
 
$
637
 
 
2.72
%
Loans (3)
 
1,905,227
 
 
 
21,088
 
 
4.45
%
 
 
1,528,231
 
 
 
19,412
 
 
5.09
%
Interest bearing deposits with banks,
 
 
 
 
 
 
 
 
 
 
 
Federal funds sold and other
 
120,343
 
 
 
73
 
 
0.24
%
 
 
52,338
 
 
 
318
 
 
2.44
%
Restricted investment in bank stocks
 
6,584
 
 
 
92
 
 
5.62
%
 
 
6,899
 
 
 
86
 
 
5.00
%
Other investments
 
6,457
 
 
 
38
 
 
2.37
%
 
 
6,278
 
 
 
46
 
 
2.94
%
Total interest earning assets (2)
 
2,143,859
 
 
 
21,995
 
 
4.13
%
 
 
1,687,767
 
 
 
20,499
 
 
4.87
%
Allowance for loan losses
 
(20,000
)
 
 
 
 
 
 
(15,848
)
 
 
 
 
Non-interest earning assets
 
127,537
 
 
 
 
 
 
 
110,913
 
 
 
 
 
Total assets
$
2,251,396
 
 
 
 
 
 
$
1,782,832
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
Interest bearing demand deposits
$
164,325
 
 
$
131
 
 
0.32
%
 
$
144,699
 
 
$
256
 
 
0.71
%
Money market deposits
 
531,535
 
 
 
1,138
 
 
0.86
%
 
 
346,277
 
 
 
1,419
 
 
1.64
%
Savings deposits
 
135,805
 
 
 
268
 
 
0.79
%
 
 
75,039
 
 
 
135
 
 
0.72
%
Time deposits
 
634,281
 
 
 
3,028
 
 
1.92
%
 
 
629,054
 
 
 
3,472
 
 
2.21
%
Total interest bearing deposits
 
1,465,946
 
 
 
4,565
 
 
1.25
%
 
 
1,195,069
 
 
 
5,282
 
 
1.77
%
Borrowings
 
104,109
 
 
 
550
 
 
2.12
%
 
 
115,685
 
 
 
636
 
 
2.21
%
Subordinated debentures
 
32,515
 
 
 
536
 
 
6.59
%
 
 
21,893
 
 
 
398
 
 
7.27
%
Total interest bearing liabilities
 
1,602,570
 
 
 
5,651
 
 
1.42
%
 
 
1,332,647
 
 
 
6,316
 
 
1.90
%
Non-interest bearing deposits
 
406,498
 
 
 
 
 
 
 
232,444
 
 
 
 
 
Other liabilities
 
16,423
 
 
 
 
 
 
 
15,945
 
 
 
 
 
Stockholders' equity
 
225,905
 
 
 
 
 
 
 
201,796
 
 
 
 
 
Total liabilities and stockholders' equity
$
2,251,396
 
 
 
 
 
 
$
1,782,832
 
 
 
 
 
Net interest income/interest rate spread (2)
 
 
 
16,344
 
 
2.71
%
 
 
 
 
14,183
 
 
2.97
%
Net interest margin (2) (4)
 
 
 
 
3.07
%
 
 
 
 
 
3.37
%
Tax equivalent adjustment (2)
 
 
 
(16
)
 
 
 
 
 
 
(19
)
 
 
Net interest income
 
 
$
16,328
 
 
 
 
 
 
$
14,164
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(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,
 
2020
 
2019
 
Average
 
 
 
Average
 
Average
 
 
 
Average
 
Balance
 
Interest
 
Rate (5)
 
Balance
 
Interest
 
Rate (5)
Interest earning assets
 
 
 
 
 
 
 
 
 
 
 
Investment securities (1) (2)
$
98,553
 
 
$
1,348
 
 
2.75
%
 
$
96,604
 
 
$
1,307
 
 
2.73
%
Loans (3)
 
1,824,020
 
 
 
42,251
 
 
4.66
%
 
 
1,502,766
 
 
 
38,080
 
 
5.11
%
Interest bearing deposits with banks,
 
 
 
 
 
 
 
 
 
 
 
Federal funds sold and other
 
105,815
 
 
 
343
 
 
0.65
%
 
 
58,219
 
 
 
694
 
 
2.40
%
Restricted investment in bank stocks
 
6,549
 
 
 
202
 
 
6.20
%
 
 
6,328
 
 
 
193
 
 
6.15
%
Other investments
 
6,438
 
 
 
81
 
 
2.53
%
 
 
6,255
 
 
 
89
 
 
2.87
%
Total interest earning assets (2)
 
2,041,375
 
 
 
44,225
 
 
4.36
%
 
 
1,670,172
 
 
 
40,363
 
 
4.87
%
Allowance for loan losses
 
(18,761
)
 
 
 
 
 
 
(15,676
)
 
 
 
 
Non-interest earning assets
 
127,698
 
 
 
 
 
 
 
110,719
 
 
 
 
 
Total assets
$
2,150,312
 
 
 
 
 
 
$
1,765,215
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
Interest bearing demand deposits
$
162,643
 
 
$
293
 
 
0.36
%
 
$
149,617
 
 
$
518
 
 
0.70
%
Money market deposits
 
487,550
 
 
 
2,628
 
 
1.08
%
 
 
337,319
 
 
 
2,708
 
 
1.62
%
Savings deposits
 
131,215
 
 
 
590
 
 
0.90
%
 
 
79,552
 
 
 
270
 
 
0.68
%
Time deposits
 
647,024
 
 
 
6,440
 
 
2.00
%
 
 
630,900
 
 
 
6,732
 
 
2.15
%
Total interest bearing deposits
 
1,428,432
 
 
 
9,951
 
 
1.40
%
 
 
1,197,388
 
 
 
10,228
 
 
1.72
%
Borrowings
 
103,269
 
 
 
1,109
 
 
2.16
%
 
 
104,000
 
 
 
1,100
 
 
2.13
%
Subordinated debentures
 
27,244
 
 
 
934
 
 
6.86
%
 
 
21,879
 
 
 
796
 
 
7.28
%
Total interest bearing liabilities
 
1,558,945
 
 
 
11,994
 
 
1.55
%
 
 
1,323,267
 
 
 
12,124
 
 
1.85
%
Non-interest bearing deposits
 
347,539
 
 
 
 
 
 
 
225,854
 
 
 
 
 
Other liabilities
 
16,641
 
 
 
 
 
 
 
16,652
 
 
 
 
 
Stockholders' equity
 
227,187
 
 
 
 
 
 
 
199,442
 
 
 
 
 
Total liabilities and stockholders' equity
$
2,150,312
 
 
 
 
 
 
$
1,765,215
 
 
 
 
 
Net interest income/interest rate spread (2)
 
 
 
32,231
 
 
2.81
%
 
 
 
 
28,239
 
 
3.02
%
Net interest margin (2) (4)
 
 
 
 
3.18
%
 
 
 
 
 
3.41
%
Tax equivalent adjustment (2)
 
 
 
(32
)
 
 
 
 
 
 
(40
)
 
 
Net interest income
 
 
$
32,199
 
 
 
 
 
 
$
28,199
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(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
 
 
6/30/2020
 
3/31/2020
 
12/31/2019
 
9/30/2019 (1)
 
6/30/2019
EARNINGS
 
 
 
 
 
 
 
 
 
 
Net interest income
 
$
16,328
 
 
$
15,871
 
 
$
16,191
 
 
$
13,976
 
 
$
14,164
 
Provision for loan losses
 
 
2,977
 
 
 
2,932
 
 
 
340
 
 
 
1,558
 
 
 
1,721
 
Non-interest income
 
 
1,880
 
 
 
1,214
 
 
 
1,493
 
 
 
905
 
 
 
924
 
Non-interest expense
 
 
9,767
 
 
 
9,915
 
 
 
9,309
 
 
 
11,928
 
 
 
9,127
 
Income tax expense
 
 
1,347
 
 
 
1,005
 
 
 
2,789
 
 
 
306
 
 
 
1,400
 
Net income
 
 
4,117
 
 
 
3,233
 
 
 
5,246
 
 
 
1,089
 
 
 
2,840
 
 
 
 
 
 
 
 
 
 
 
 
PERFORMANCE RATIOS
 
 
 
 
 
 
 
 
 
 
Return on average assets (2)
 
 
0.74
%
 
 
0.63
%
 
 
1.02
%
 
 
0.23
%
 
 
0.64
%
Adjusted return on average assets (2) (3)
 
 
0.74
%
 
 
0.63
%
 
 
1.16
%
 
 
0.81
%
 
 
0.66
%
Return on average equity (2)
 
 
7.33
%
 
 
5.69
%
 
 
9.24
%
 
 
2.11
%
 
 
5.64
%
Adjusted return on average equity (2) (3)
 
 
7.33
%
 
 
5.69
%
 
 
10.53
%
 
 
7.34
%
 
 
5.82
%
Return on average tangible equity (2) (3)
 
 
7.97
%
 
 
6.19
%
 
 
10.06
%
 
 
2.31
%
 
 
6.11
%
Adjusted return on average tangible equity (2) (3)
 
7.97
%
 
 
6.19
%
 
 
11.46
%
 
 
8.02
%
 
 
6.37
%
Net interest margin (2) (4)
 
 
3.07
%
 
 
3.30
%
 
 
3.34
%
 
 
3.15
%
 
 
3.37
%
Efficiency ratio (3)
 
 
53.64
%
 
 
58.03
%
 
 
52.64
%
 
 
57.19
%
 
 
59.76
%
Pre-provision net revenue (3)
 
$
8,441
 
 
$
7,170
 
 
$
8,375
 
 
$
6,371
 
 
$
6,071
 
 
 
 
 
 
 
 
 
 
 
 
SHARE DATA
 
 
 
 
 
 
 
 
 
 
Common shares outstanding
 
 
19,629,892
 
 
 
20,141,204
 
 
 
20,458,665
 
 
 
20,460,078
 
 
 
18,757,965
 
Basic earnings per share
 
$
0.21
 
 
$
0.16
 
 
$
0.26
 
 
$
0.06
 
 
$
0.15
 
Diluted earnings per share
 
 
0.21
 
 
 
0.16
 
 
 
0.25
 
 
 
0.06
 
 
 
0.15
 
Adjusted diluted earnings per share (3)
 
 
0.21
 
 
 
0.16
 
 
 
0.29
 
 
 
0.20
 
 
 
0.15
 
Tangible book value per share (3)
 
 
10.61
 
 
 
10.33
 
 
 
10.17
 
 
 
9.92
 
 
 
9.85
 
Book value per share
 
 
11.54
 
 
 
11.23
 
 
 
11.07
 
 
 
10.83
 
 
 
10.78
 
 
 
 
 
 
 
 
 
 
 
 
MARKET DATA
 
 
 
 
 
 
 
 
 
 
Market value per share
 
$
6.52
 
 
$
6.94
 
 
$
11.05
 
 
$
10.83
 
 
$
11.74
 
Market value / Tangible book value
 
 
61.46
%
 
 
67.20
%
 
 
108.66
%
 
 
109.59
%
 
 
119.14
%
Market capitalization
 
$
127,987
 
 
$
139,780
 
 
$
226,068
 
 
$
221,583
 
 
$
220,219
 
 
 
 
 
 
 
 
 
 
 
 
CAPITAL & LIQUIDITY
 
 
 
 
 
 
 
 
 
 
Tangible stockholders' equity / tangible assets (3)
 
9.12
%
 
 
10.03
%
 
 
10.44
%
 
 
10.02
%
 
 
10.19
%
Stockholders' equity / assets
 
 
9.84
%
 
 
10.81
%
 
 
11.25
%
 
 
10.83
%
 
 
11.05
%
Loans / deposits
 
 
101.65
%
 
 
101.90
%
 
 
105.04
%
 
 
105.52
%
 
 
107.28
%
 
 
 
 
 
 
 
 
 
 
 
ASSET QUALITY
 
 
 
 
 
 
 
 
 
 
Net charge-offs
 
$
1,013
 
 
$
699
 
 
$
325
 
 
$
1,084
 
 
$
481
 
Nonperforming loans
 
 
14,083
 
 
 
13,814
 
 
 
22,746
 
 
 
15,841
 
 
 
14,554
 
Nonperforming assets
 
 
15,225
 
 
 
14,975
 
 
 
24,108
 
 
 
17,705
 
 
 
15,330
 
Net charge offs / average loans (2)
 
 
0.21
%
 
 
0.16
%
 
 
0.07
%
 
 
0.28
%
 
 
0.13
%
Nonperforming loans / total loans
 
 
0.72
%
 
 
0.79
%
 
 
1.32
%
 
 
0.91
%
 
 
0.94
%
Nonperforming assets / total assets
 
 
0.66
%
 
 
0.72
%
 
 
1.20
%
 
 
0.87
%
 
 
0.84
%
Allowance for loan losses / total loans
 
 
1.10
%
 
 
1.11
%
 
 
1.00
%
 
 
0.99
%
 
 
1.08
%
Allowance for loan losses / nonperforming loans
 
152.25
%
 
 
141.00
%
 
 
75.82
%
 
 
108.77
%
 
 
115.13
%
 
 
 
 
 
 
 
 
 
 
 
OTHER DATA
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
2,300,594
 
 
$
2,092,444
 
 
$
2,011,587
 
 
$
2,044,938
 
 
$
1,830,695
 
Total loans
 
 
1,955,007
 
 
 
1,758,364
 
 
 
1,723,574
 
 
 
1,743,897
 
 
 
1,548,540
 
Total deposits
 
 
1,923,266
 
 
 
1,725,547
 
 
 
1,640,867
 
 
 
1,652,608
 
 
 
1,443,497
 
Total stockholders' equity
 
 
226,450
 
 
 
226,259
 
 
 
226,393
 
 
 
221,510
 
 
 
202,242
 
Number of full-time equivalent employees (5)
 
 
209
 
 
 
208
 
 
 
216
 
 
 
216
 
 
 
195
 
 
 
 
 
 
 
 
 
 
 
 
(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 4 and 15 full-time equivalent seasonal interns as of June 30, 2020 and 2019, respectively.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


FIRST BANK AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
As of the Quarter Ended
 
 
6/30/2020
 
3/31/2020
 
12/31/2019
 
9/30/2019 (1)
 
6/30/2019
LOAN COMPOSITION
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
428,494
 
 
$
247,654
 
 
$
239,090
 
 
$
236,932
 
 
$
219,930
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Owner-occupied
 
 
392,096
 
 
 
387,217
 
 
 
395,995
 
 
 
405,485
 
 
 
370,498
 
Investor
 
 
689,891
 
 
 
678,568
 
 
 
673,300
 
 
 
685,006
 
 
 
619,174
 
Construction and development
 
 
131,791
 
 
 
124,496
 
 
 
105,709
 
 
 
113,281
 
 
 
93,916
 
Multi-family
 
 
132,942
 
 
 
131,566
 
 
 
119,005
 
 
 
103,858
 
 
 
88,801
 
Total commercial real estate
 
 
1,346,720
 
 
 
1,321,847
 
 
 
1,294,009
 
 
 
1,307,630
 
 
 
1,172,389
 
Residential real estate:
 
 
 
 
 
 
 
 
 
 
Residential mortgage and first lien home equity loans
 
 
117,796
 
 
 
118,020
 
 
 
123,917
 
 
 
127,337
 
 
 
92,760
 
Home equity–second lien loans and revolving lines of credit
 
 
29,371
 
 
 
33,764
 
 
 
32,555
 
 
 
35,264
 
 
 
26,695
 
Total residential real estate
 
 
147,167
 
 
 
151,784
 
 
 
156,472
 
 
 
162,601
 
 
 
119,455
 
Consumer and other
 
 
40,230
 
 
 
38,902
 
 
 
35,810
 
 
 
38,584
 
 
 
38,529
 
Total loans prior to deferred loan fees and costs
 
 
1,962,611
 
 
 
1,760,187
 
 
 
1,725,381
 
 
 
1,745,747
 
 
 
1,550,303
 
Net deferred loan fees and costs
 
 
(7,604
)
 
 
(1,823
)
 
 
(1,807
)
 
 
(1,850
)
 
 
(1,763
)
Total loans
 
$
1,955,007
 
 
$
1,758,364
 
 
$
1,723,574
 
 
$
1,743,897
 
 
$
1,548,540
 
 
 
 
 
 
 
 
 
 
 
 
LOAN MIX
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
21.9
%
 
 
14.1
%
 
 
13.9
%
 
 
13.6
%
 
 
14.2
%
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Owner-occupied
 
 
20.1
%
 
 
22.0
%
 
 
23.0
%
 
 
23.3
%
 
 
23.9
%
Investor
 
 
35.3
%
 
 
38.6
%
 
 
39.1
%
 
 
39.3
%
 
 
40.0
%
Construction and development
 
 
6.7
%
 
 
7.1
%
 
 
6.1
%
 
 
6.5
%
 
 
6.1
%
Multi-family
 
 
6.8
%
 
 
7.5
%
 
 
6.9
%
 
 
6.0
%
 
 
5.7
%
Total commercial real estate
 
 
68.9
%
 
 
75.2
%
 
 
75.1
%
 
 
75.0
%
 
 
75.7
%
Residential real estate:
 
 
 
 
 
 
 
 
 
 
Residential mortgage and first lien home equity loans
 
 
6.0
%
 
 
6.7
%
 
 
7.2
%
 
 
7.3
%
 
 
6.0
%
Home equity–second lien loans and revolving lines of credit
 
 
1.5
%
 
 
1.9
%
 
 
1.9
%
 
 
2.0
%
 
 
1.7
%
Total residential real estate
 
 
7.5
%
 
 
8.6
%
 
 
9.1
%
 
 
9.3
%
 
 
7.7
%
Consumer and other
 
 
2.1
%
 
 
2.2
%
 
 
2.0
%
 
 
2.2
%
 
 
2.5
%
Net deferred loan fees and costs
 
 
(0.4
%)
 
 
(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
 
6/30/2020
 
3/31/2020
 
12/31/2019
 
9/30/2019 (1)
 
6/30/2019
Return on Average Tangible Equity
 
 
 
 
 
 
 
 
 
Net income (numerator)
$
4,117
 
 
$
3,233
 
 
$
5,246
 
 
$
1,089
 
 
$
2,840
 
 
 
 
 
 
 
 
 
 
 
Average stockholders' equity
$
225,905
 
 
$
228,471
 
 
$
225,200
 
 
$
204,759
 
 
$
201,796
 
Less: Average Goodwill and other intangible assets, net
 
18,236
 
 
 
18,309
 
 
 
18,377
 
 
 
17,412
 
 
 
17,450
 
Average Tangible stockholders' equity (denominator)
$
207,669
 
 
$
210,162
 
 
$
206,823
 
 
$
187,347
 
 
$
184,346
 
 
 
 
 
 
 
 
 
 
 
Return on Average Tangible equity
 
7.97
%
 
 
6.19
%
 
 
10.06
%
 
 
2.31
%
 
 
6.11
%
 
 
 
 
 
 
 
 
 
 
Tangible Book Value Per Share
 
 
 
 
 
 
 
 
 
Stockholders' equity
$
226,450
 
 
$
226,259
 
 
$
226,393
 
 
$
221,510
 
 
$
202,242
 
Less: Goodwill and other intangible assets, net
 
18,192
 
 
 
18,245
 
 
 
18,336
 
 
 
18,485
 
 
 
17,406
 
Tangible stockholders' equity (numerator)
$
208,258
 
 
$
208,014
 
 
$
208,057
 
 
$
203,025
 
 
$
184,836
 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding (denominator)
 
19,629,892
 
 
 
20,141,204
 
 
 
20,458,665
 
 
 
20,460,078
 
 
 
18,757,965
 
 
 
 
 
 
 
 
 
 
 
Tangible book value per share
$
10.61
 
 
$
10.33
 
 
$
10.17
 
 
$
9.92
 
 
$
9.85
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible Equity / Assets
 
 
 
 
 
 
 
 
 
Stockholders' equity
$
226,450
 
 
$
226,259
 
 
$
226,393
 
 
$
221,510
 
 
$
202,242
 
Less: Goodwill and other intangible assets, net
 
18,192
 
 
 
18,245
 
 
 
18,336
 
 
 
18,485
 
 
 
17,406
 
Tangible equity (numerator)
$
208,258
 
 
$
208,014
 
 
$
208,057
 
 
$
203,025
 
 
$
184,836
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
2,300,594
 
 
$
2,092,444
 
 
$
2,011,587
 
 
$
2,044,938
 
 
$
1,830,695
 
Less: Goodwill and other intangible assets, net
 
18,192
 
 
 
18,245
 
 
 
18,336
 
 
 
18,485
 
 
 
17,406
 
Adjusted total assets (denominator)
$
2,282,402
 
 
$
2,074,199
 
 
$
1,993,251
 
 
$
2,026,453
 
 
$
1,813,289
 
 
 
 
 
 
 
 
 
 
 
Tangible equity / assets
 
9.12
%
 
 
10.03
%
 
 
10.44
%
 
 
10.02
%
 
 
10.19
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency Ratio (2)
 
 
 
 
 
 
 
 
 
Non-interest expense
$
9,767
 
 
$
9,915
 
 
$
9,309
 
 
$
11,928
 
 
$
9,127
 
Less: Merger-related expenses
 
-
 
 
 
-
 
 
 
-
 
 
 
3,418
 
 
 
110
 
Adjusted non-interest expense (numerator)
$
9,767
 
 
$
9,915
 
 
$
9,309
 
 
$
8,510
 
 
$
9,017
 
 
 
 
 
 
 
 
 
 
 
Net interest income
$
16,328
 
 
$
15,871
 
 
$
16,191
 
 
$
13,976
 
 
$
14,164
 
Non-interest income
 
1,880
 
 
 
1,214
 
 
 
1,493
 
 
 
905
 
 
 
924
 
Total revenue
 
18,208
 
 
 
17,085
 
 
 
17,684
 
 
 
14,881
 
 
 
15,088
 
Adjusted total revenue (denominator)
$
18,208
 
 
$
17,085
 
 
$
17,684
 
 
$
14,881
 
 
$
15,088
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio
 
53.64
%
 
 
58.03
%
 
 
52.64
%
 
 
57.19
%
 
 
59.76
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-Provision Net Revenue (2)
 
 
 
 
 
 
 
 
 
Net interest income
$
16,328
 
 
$
15,871
 
 
$
16,191
 
 
$
13,976
 
 
$
14,164
 
Non-interest income
 
1,880
 
 
 
1,214
 
 
 
1,493
 
 
 
905
 
 
 
924
 
Less: Non-interest expense
 
9,767
 
 
 
9,915
 
 
 
9,309
 
 
 
11,928
 
 
 
9,127
 
Add: Merger-related expenses
 
-
 
 
 
-
 
 
 
-
 
 
 
3,418
 
 
 
110
 
Pre-provision net revenue
$
8,441
 
 
$
7,170
 
 
$
8,375
 
 
$
6,371
 
 
$
6,071
 
 
 
 
 
 
 
 
 
 
 
(1) Includes effects of Grand Bank merger effective September 30, 2019.
 
 
 
 
 
 
 
 
(2) During the current quarter the efficiency ratio and pre-provision net revenue calculations were changed from the way these figures were calculated in previous periods. The prior quarter numbers have been adjusted accordingly. Gains on recovery of acquired loans are no longer removed from the revenue numbers as management has determined that these amounts have become part of our core operations and should not be removed in our adjusted totals.
 


FIRST BANK AND SUBSIDIARIES
NON-U.S. GAAP FINANCIAL MEASURES
(dollars in thousands, except for share data, unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
 
6/30/2020
 
3/31/2020
 
12/31/2019
 
9/30/2019 (1)
 
6/30/2019
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share,
 
 
 
 
 
 
 
 
 
Adjusted return on average assets, and
 
 
 
 
 
 
 
 
 
Adjusted return on average equity (2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
$
4,117
 
 
$
3,233
 
 
$
5,246
 
 
$
1,089
 
 
$
2,840
 
Add: Merger-related expenses (3)
 
-
 
 
 
-
 
 
 
-
 
 
 
2,700
 
 
 
87
 
Add: Deferred Tax Asset revaluation
 
-
 
 
 
-
 
 
 
730
 
 
 
-
 
 
 
-
 
Adjusted net income
$
4,117
 
 
$
3,233
 
 
$
5,976
 
 
$
3,789
 
 
$
2,927
 
 
 
 
 
 
 
 
 
 
 
Diluted weighted average common shares outstanding
 
19,744,571
 
 
 
20,565,867
 
 
 
20,666,729
 
 
 
18,976,574
 
 
 
18,954,171
 
Average assets
$
2,251,396
 
 
$
2,049,229
 
 
$
2,037,127
 
 
$
1,859,818
 
 
$
1,782,832
 
Average equity
$
225,905
 
 
$
228,471
 
 
$
225,200
 
 
$
204,759
 
 
$
201,796
 
Average Tangible Equity
$
207,669
 
 
$
210,162
 
 
$
206,823
 
 
$
187,347
 
 
$
184,346
 
 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share
$
0.21
 
 
$
0.16
 
 
$
0.29
 
 
$
0.20
 
 
$
0.15
 
Adjusted return on average assets (4)
 
0.74
%
 
 
0.63
%
 
 
1.16
%
 
 
0.81
%
 
 
0.66
%
Adjusted return on average equity (4)
 
7.33
%
 
 
5.69
%
 
 
10.53
%
 
 
7.34
%
 
 
5.82
%
Adjusted return on average tangible equity (4)
 
7.97
%
 
 
6.19
%
 
 
11.46
%
 
 
8.02
%
 
 
6.37
%
 
 
 
 
 
 
 
 
 
 
(1) Includes effects of Grand Bank merger effective September 30, 2019.
 
 
 
 
 
 
 
 
(2) During the current quarter the adjusted net income calculation was changed from the way it was calculated in previous periods. The prior quarter numbers have been adjusted accordingly. Gains on recovery of acquired loans are no longer removed from adjusted net income as management has determined that these amounts have become part of our core operations and should not be removed in our adjusted totals.
(3) Items are tax-effected using a federal income tax rate of 21%.
 
 
 
 
 
 
 
 
(4) 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...