First Community Bankshares, Inc. Announces Third Quarter 2024 Results and Quarterly Cash Dividend

GlobeNewswire Inc.

October 22, 2024 8:01PM GMT

BLUEFIELD, Va., Oct. 22, 2024 (GLOBE NEWSWIRE) -- First Community Bankshares, Inc. (NASDAQ: FCBC) (www.firstcommunitybank.com) (the “Company”) today reported its unaudited results of operations and other financial information for the quarter ended September 30, 2024. The Company reported net income of $13.03 million, or $0.71 per diluted common share, for the quarter ended September 30, 2024.  Net income for the nine months ended September 30, 2024, was $38.56 million or $2.09 per diluted common share.   

The Company also declared a quarterly cash dividend to common shareholders of thirty-one cents, $0.31 per common share. The quarterly dividend is payable to common shareholders of record on November 8, 2024, and is expected to be paid on or about November 22, 2024. This marks the 39th consecutive year of regular dividends to common shareholders.

The Company is working with borrowers and customers in North Carolina, Tennessee, Virginia, and southern West Virginia affected by the devastating floods, power outages, and water shortages from Hurricane Helene.  This includes payment relief for affected borrowers.  We will continue to monitor the situation over the coming weeks as it relates to asset quality.

Third Quarter 2024 Highlights

Income Statement

  • Net income of $13.03 million for the third quarter of 2024, was a decrease of $1.61 million, or 10.98%, from the same quarter of 2023.  Net income of $38.56 million for the first nine months of 2024, was an increase of $2.33 million, or 6.42%, from the same period of 2023.  
  • Net interest income decreased $1.75 million compared to the same quarter in 2023, primarily due to increases in rates paid on interest-bearing deposits.    
  • Net interest margin of 4.41% was a decrease of 10 basis points over the same quarter of 2023.  The yield on earning assets increased 26 basis points from the same period of 2023 and is attributable to an increase in interest income resulting from an increase in yield.  While there was an increase in yield for both loans and securities available for sale; the average balances decreased.  The average balance for interest-bearing deposits with banks increased $219.59 million over the same period of 2023; however, there was no change in the yield from the same period of 2023.  The yield on interest-bearing liabilities increased 58 basis points when compared with the same period of 2023 and is primarily attributable to increased rates on interest-bearing deposit liabilities.  
  • Noninterest income increased approximately $830 thousand, or 8.63%, when compared to the same quarter of 2023.  Noninterest income for the third quarter of 2024 included a gain of $825 thousand from the sale of  two closed branch properties; noninterest income for the same period of 2023 included a gain of $204 thousand for the sale of a closed branch property.  Noninterest expense increased $1.26 million, or 5.52%.    
  • Annualized return on average assets ("ROA") was 1.60% for the third quarter and 1.60% for the first nine months of 2024 compared to 1.74% and 1.49% for the same periods, respectively, of 2023. Annualized return on average common equity ("ROE") was 10.04% for the third quarter and 10.08% for the first nine months of 2024 compared to 11.63% and 10.25% for the same periods, respectively, of 2023.  Annualized return on average tangible common equity ("ROTCE") was 14.46% for the third quarter and 14.61% for the first nine months of 2024 compared to 17.11% and 14.94% for the same periods, respectively, of 2023.

Balance Sheet and Asset Quality

  • Consolidated assets totaled $3.22 billion at September 30, 2024.  
  • Loans decreased $128.19 million, or 4.98%, from December 31, 2023.  Securities available for sale decreased $114.29 million, or 40.68%, from December 31, 2023.  Deposits decreased $63.07 million, or 2.32%.  The net effect of these balance sheet changes resulted in an increase in cash and cash equivalents of $198.92 million, or 170.86%.    
  • The Company repurchased 12,854 common shares during the third quarter of 2024 at a total cost of $469 thousand.  The Company repurchased 257,294 common shares during the first nine months of 2024 at a total cost of $8.72 million.  
  • Non-performing loans to total loans increased to 0.82% when compared with the same quarter of 2023.  The Company experienced net charge-offs for the third quarter of 2024 of $1.13 million, or 0.18% of annualized average loans, compared to net charge-offs of $1.46 million, or 0.22%, of annualized average loans for the same period in 2023.
  • The allowance for credit losses to total loans was 1.44% at September 30, 2024, compared to 1.41% at December 31, 2023, and 1.39% for September 30, 2023.
  • Book value per share at September 30, 2024, was $ 28.47, an increase of $1.27 from year-end 2023.

Non-GAAP Financial Measures

In addition to financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company uses certain non-GAAP financial measures that provide useful information for financial and operational decision making, evaluating trends, and comparing financial results to other financial institutions. The non-GAAP financial measures presented in this news release include “tangible book value per common share,” “return on average tangible common equity,” “adjusted earnings,” “adjusted diluted earnings per share,” “adjusted return on average assets,” “adjusted return on average common equity,” “adjusted return on average tangible common equity,” and certain financial measures presented on a fully taxable equivalent (“FTE”) basis. FTE basis is calculated using the federal statutory income tax rate of 21%.  Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as a reconciliation to that comparable GAAP financial measure can be found in the attached tables to this press release.  While the Company believes certain non-GAAP financial measures enhance the understanding of its business and performance, they are supplemental and not a substitute for, or more important than, financial measures prepared in accordance with GAAP and may not be comparable to those reported by other financial institutions.

About First Community Bankshares, Inc.

First Community Bankshares, Inc., a financial holding company headquartered in Bluefield, Virginia, provides banking products and services through its wholly owned subsidiary First Community Bank. First Community Bank operated 53 branch banking locations in Virginia, West Virginia, North Carolina, and Tennessee as of September 30, 2024. First Community Bank offers wealth management and investment advice and services through its Trust Division and through its wholly owned subsidiary, First Community Wealth Management, which collectively managed and administered $1.64 billion in combined assets as of September 30, 2024. The Company reported consolidated assets of $3.22 billion as of September 30, 2024. The Company’s common stock is listed on the NASDAQ Global Select Market under the trading symbol, “FCBC”. Additional investor information is available on the Company’s website at www.firstcommunitybank.com.

This news release may include forward-looking statements. These forward-looking statements are based on current expectations that involve risks, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize or should underlying assumptions prove incorrect, actual results may differ materially. These risks include: changes in business or other market conditions; the timely development, production and acceptance of new products and services; the challenge of managing asset/liability levels; the management of credit risk and interest rate risk; the difficulty of keeping expense growth at modest levels while increasing revenues; changes in banking laws and regulations; the degree of competition by traditional and non-traditional competitors; the impact of natural disasters, extreme weather events, military conflict , terrorism or other geopolitical events; and other risks detailed from time to time in the Companys Securities and Exchange Commission reports including, but not limited to, the Annual Report on Form 10-K for the most recent fiscal year end. Pursuant to the Private Securities Litigation Reform Act of 1995, the Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made.

 

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(Amounts in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

September 30,

 

 

2024

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

 

2024

 

 

2023

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

32,120

 

 

$

32,696

 

 

$

33,418

 

 

$

33,676

 

 

$

33,496

 

 

$

98,234

 

 

$

93,051

 

Interest on securities

 

 

1,070

 

 

 

1,211

 

 

 

1,698

 

 

 

1,888

 

 

 

1,912

 

 

 

3,979

 

 

 

6,068

 

Interest on deposits in banks

 

 

3,702

 

 

 

2,882

 

 

 

913

 

 

 

438

 

 

 

697

 

 

 

7,497

 

 

 

2,044

 

Total interest income

 

 

36,892

 

 

 

36,789

 

 

 

36,029

 

 

 

36,002

 

 

 

36,105

 

 

 

109,710

 

 

 

101,163

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

5,298

 

 

 

4,877

 

 

 

4,365

 

 

 

3,935

 

 

 

2,758

 

 

 

14,540

 

 

 

5,406

 

Interest on borrowings

 

 

-

 

 

 

-

 

 

 

35

 

 

 

4

 

 

 

-

 

 

 

35

 

 

 

136

 

Total interest expense

 

 

5,298

 

 

 

4,877

 

 

 

4,400

 

 

 

3,939

 

 

 

2,758

 

 

 

14,575

 

 

 

5,542

 

Net interest income

 

 

31,594

 

 

 

31,912

 

 

 

31,629

 

 

 

32,063

 

 

 

33,347

 

 

 

95,135

 

 

 

95,621

 

Provision for credit losses

 

 

1,360

 

 

 

144

 

 

 

1,011

 

 

 

1,029

 

 

 

1,109

 

 

 

2,515

 

 

 

6,956

 

Net interest income after provision

 

 

30,234

 

 

 

31,768

 

 

 

30,618

 

 

 

31,034

 

 

 

32,238

 

 

 

92,620

 

 

 

88,665

 

Noninterest income

 

 

10,452

 

 

 

9,342

 

 

 

9,259

 

 

 

10,462

 

 

 

9,622

 

 

 

29,053

 

 

 

26,990

 

Noninterest expense

 

 

24,177

 

 

 

24,897

 

 

 

23,386

 

 

 

26,780

 

 

 

22,913

 

 

 

72,460

 

 

 

68,397

 

Income before income taxes

 

 

16,509

 

 

 

16,213

 

 

 

16,491

 

 

 

14,716

 

 

 

18,947

 

 

 

49,213

 

 

 

47,258

 

Income tax expense

 

 

3,476

 

 

 

3,527

 

 

 

3,646

 

 

 

2,932

 

 

 

4,307

 

 

 

10,649

 

 

 

11,022

 

Net income

 

$

13,033

 

 

$

12,686

 

 

$

12,845

 

 

$

11,784

 

 

$

14,640

 

 

$

38,564

 

 

$

36,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.71

 

 

$

0.69

 

 

$

0.70

 

 

$

0.64

 

 

$

0.78

 

 

$

2.10

 

 

$

2.03

 

Diluted

 

$

0.71

 

 

$

0.71

 

 

$

0.71

 

 

$

0.66

 

 

$

0.79

 

 

$

2.09

 

 

$

2.06

 

Cash dividends per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regular

 

 

0.31

 

 

 

0.29

 

 

 

0.29

 

 

 

0.29

 

 

 

0.29

 

 

 

0.89

 

 

 

0.87

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

18,279,612

 

 

 

18,343,958

 

 

 

18,476,128

 

 

 

18,530,114

 

 

 

18,786,032

 

 

 

18,366,249

 

 

 

17,816,505

 

Diluted

 

 

18,371,907

 

 

 

18,409,876

 

 

 

18,545,910

 

 

 

18,575,226

 

 

 

18,831,836

 

 

 

18,432,023

 

 

 

17,857,494

 

Performance ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.60

%

 

 

1.58

%

 

 

1.60

%

 

 

1.43

%

 

 

1.74

%

 

 

1.60

%

 

 

1.49

%

Return on average common equity

 

 

10.04

%

 

 

10.02

%

 

 

10.18

%

 

 

9.39

%

 

 

11.63

%

 

 

10.08

%

 

 

10.25

%

Return on average tangible common equity(1)

 

 

14.46

%

 

 

14.54

%

 

 

14.82

%

 

 

13.82

%

 

 

17.11

%

 

 

14.61

%

 

 

14.94

%

 

____________

(1)

A non-GAAP financial measure defined as net income divided by average stockholders' equity less average goodwill and other intangible assets.

 

CONDENSED CONSOLIDATED QUARTERLY NONINTEREST INCOME AND EXPENSE

 

 (Unaudited)

 

(Amounts in thousands)

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

September 30,

 

 

2024

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

 

2024

 

 

2023

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management

 

$

1,071

 

 

$

1,064

 

 

$

1,099

 

 

$

1,052

 

 

$

1,145

 

 

$

3,234

 

 

$

3,127

 

Service charges on deposits

 

 

3,661

 

 

 

3,428

 

 

 

3,310

 

 

 

3,637

 

 

 

3,729

 

 

 

10,399

 

 

 

10,359

 

Other service charges and fees

 

 

3,697

 

 

 

3,670

 

 

 

3,450

 

 

 

3,541

 

 

 

3,564

 

 

 

10,817

 

 

 

10,106

 

(Loss) gain on sale of securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(21

)

Other operating income

 

 

2,023

 

 

 

1,180

 

 

 

1,400

 

 

 

2,232

 

 

 

1,184

 

 

 

4,603

 

 

 

3,419

 

Total noninterest income

 

$

10,452

 

 

$

9,342

 

 

$

9,259

 

 

$

10,462

 

 

$

9,622

 

 

$

29,053

 

 

$

26,990

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

13,129

 

 

$

12,491

 

 

$

12,581

 

 

$

12,933

 

 

$

12,673

 

 

$

38,201

 

 

$

36,954

 

Occupancy expense

 

 

1,270

 

 

 

1,309

 

 

 

1,378

 

 

 

1,252

 

 

 

1,271

 

 

 

3,957

 

 

 

3,715

 

Furniture and equipment expense

 

 

1,574

 

 

 

1,687

 

 

 

1,545

 

 

 

1,489

 

 

 

1,480

 

 

 

4,806

 

 

 

4,389

 

Service fees

 

 

2,461

 

 

 

2,427

 

 

 

2,449

 

 

 

2,255

 

 

 

2,350

 

 

 

7,337

 

 

 

6,653

 

Advertising and public relations

 

 

967

 

 

 

933

 

 

 

796

 

 

 

843

 

 

 

968

 

 

 

2,696

 

 

 

2,457

 

Professional fees

 

 

221

 

 

 

330

 

 

 

372

 

 

 

787

 

 

 

172

 

 

 

923

 

 

 

780

 

Amortization of intangibles

 

 

536

 

 

 

530

 

 

 

530

 

 

 

536

 

 

 

536

 

 

 

1,596

 

 

 

1,195

 

FDIC premiums and assessments

 

 

365

 

 

 

364

 

 

 

369

 

 

 

376

 

 

 

392

 

 

 

1,098

 

 

 

1,135

 

Merger expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,393

 

Litigation expense

 

 

-

 

 

 

1,800

 

 

 

-

 

 

 

3,000

 

 

 

-

 

 

 

1,800

 

 

 

-

 

Other operating expense

 

 

3,654

 

 

 

3,026

 

 

 

3,366

 

 

 

3,309

 

 

 

3,071

 

 

 

10,046

 

 

 

8,726

 

Total noninterest expense

 

$

24,177

 

 

$

24,897

 

 

$

23,386

 

 

$

26,780

 

 

$

22,913

 

 

$

72,460

 

 

$

68,397

 

 

RECONCILIATION OF GAAP NET INCOME TO NON-GAAP ADJUSTED EARNINGS (Unaudited)

 

(Amounts in thousands, except per share data)

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

September 30,

 

 

2024

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

 

2024

 

 

2023

 

Adjusted Net Income for diluted earnings per share

 

$

13,033

 

 

$

12,686

 

 

$

12,845

 

 

$

12,314

 

 

$

14,855

 

 

$

38,564

 

 

$

36,828

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss (gain) on sale of securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21

 

Merger expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,393

 

Day 2 provision for allowance for credit losses - Surrey

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,614

 

Litigation expense

 

 

-

 

 

 

1,800

 

 

 

-

 

 

 

3,000

 

 

 

-

 

 

 

1,800

 

 

 

-

 

Other items(1)

 

 

(825

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(204

)

 

 

(825

)

 

 

-

 

Total adjustments

 

 

(825

)

 

 

1,800

 

 

 

-

 

 

 

3,000

 

 

 

(204

)

 

 

975

 

 

 

4,028

 

Tax effect

 

 

(198

)

 

 

432

 

 

 

-

 

 

 

720

 

 

 

(49

)

 

 

234

 

 

 

532

 

Adjusted earnings, non-GAAP

 

$

12,406

 

 

$

14,054

 

 

$

12,845

 

 

$

14,594

 

 

$

14,700

 

 

$

39,305

 

 

$

40,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per common share, non-GAAP

 

$

0.68

 

 

$

0.76

 

 

$

0.69

 

 

$

0.79

 

 

$

0.78

 

 

$

2.13

 

 

$

2.26

 

Performance ratios, non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted return on average assets

 

 

1.53

%

 

 

1.75

%

 

 

1.60

%

 

 

1.77

%

 

 

1.75

%

 

 

1.63

%

 

 

1.66

%

Adjusted return on average common equity

 

 

9.56

%

 

 

11.10

%

 

 

10.18

%

 

 

11.63

%

 

 

11.68

%

 

 

10.27

%

 

 

11.40

%

Adjusted return on average tangible common equity (2)

 

 

13.77

%

 

 

16.11

%

 

 

14.82

%

 

 

17.11

%

 

 

17.18

%

 

 

14.89

%

 

 

16.62

%

 

____________

(1)

Includes other non-recurring income and expense items.

(2)

A non-GAAP financial measure defined as adjusted earnings divided by average stockholders' equity less average goodwill and other intangible assets.

 

AVERAGE BALANCE SHEETS AND NET INTEREST INCOME ANALYSIS (Unaudited)

 

 

 

Three Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

 

Average

 

 

 

 

 

 

Average
Yield/

 

 

Average

 

 

 

 

 

 

Average
Yield/

 

(Amounts in thousands)

 

Balance

 

 

Interest(1)

 

 

Rate(1)

 

 

Balance

 

 

Interest(1)

 

 

Rate(1)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans(2)(3)

 

$

2,455,807

 

 

$

32,201

 

 

 

5.22

%

 

$

2,604,885

 

 

$

33,566

 

 

 

5.11

%

Securities available for sale

 

 

133,654

 

 

 

1,099

 

 

 

3.27

%

 

 

284,659

 

 

 

1,952

 

 

 

2.72

%

Interest-bearing deposits

 

 

270,440

 

 

 

3,701

 

 

 

5.44

%

 

 

50,855

 

 

 

697

 

 

 

5.44

%

Total earning assets

 

 

2,859,901

 

 

 

37,001

 

 

 

5.15

%

 

 

2,940,399

 

 

 

36,215

 

 

 

4.89

%

Other assets

 

 

371,358

 

 

 

 

 

 

 

 

 

 

 

393,001

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,231,259

 

 

 

 

 

 

 

 

 

 

$

3,333,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

656,780

 

 

$

234

 

 

 

0.14

%

 

$

699,066

 

 

$

165

 

 

 

0.09

%

Savings deposits

 

 

886,766

 

 

 

3,735

 

 

 

1.68

%

 

 

862,121

 

 

 

1,941

 

 

 

0.89

%

Time deposits

 

 

245,020

 

 

 

1,329

 

 

 

2.16

%

 

 

263,940

 

 

 

652

 

 

 

0.98

%

Total interest-bearing deposits

 

 

1,788,566

 

 

 

5,298

 

 

 

1.18

%

 

 

1,825,127

 

 

 

2,758

 

 

 

0.60

%

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail repurchase agreements

 

 

1,054

 

 

 

-

 

 

 

0.05

%

 

 

1,254

 

 

 

-

 

 

 

N/M

 

Total borrowings

 

 

1,054

 

 

 

-

 

 

 

0.05

%

 

 

1,254

 

 

 

-

 

 

 

N/M

 

Total interest-bearing liabilities

 

 

1,789,620

 

 

 

5,298

 

 

 

1.18

%

 

 

1,826,381

 

 

 

2,758

 

 

 

0.60

%

Noninterest-bearing demand deposits

 

 

877,472

 

 

 

 

 

 

 

 

 

 

 

964,093

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

47,892

 

 

 

 

 

 

 

 

 

 

 

43,574

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,714,984

 

 

 

 

 

 

 

 

 

 

 

2,834,048

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

516,275

 

 

 

 

 

 

 

 

 

 

 

499,352

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

3,231,259

 

 

 

 

 

 

 

 

 

 

$

3,333,400

 

 

 

 

 

 

 

 

 

Net interest income, FTE(1)

 

 

 

 

 

$

31,703

 

 

 

 

 

 

 

 

 

 

$

33,457

 

 

 

 

 

Net interest rate spread

 

 

 

 

 

 

 

 

 

 

3.97

%

 

 

 

 

 

 

 

 

 

 

4.29

%

Net interest margin, FTE(1)

 

 

 

 

 

 

 

 

 

 

4.41

%

 

 

 

 

 

 

 

 

 

 

4.51

%

 

____________

(1)

Interest income and average yield/rate are presented on a FTE, non-GAAP, basis using the federal statutory income tax rate of 21%.

(2)

Nonaccrual loans are included in the average balance; however, no related interest income is recorded during the period of nonaccrual.

(3)

Interest on loans includes non-cash and accelerated purchase accounting accretion of $592 thousand and $874 thousand for the three months ended September 30, 2024 and 2023, respectively.

 

AVERAGE BALANCE SHEETS AND NET INTEREST INCOME ANALYSIS (Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

 

Average

 

 

 

 

 

 

Average
Yield/

 

 

Average

 

 

 

 

 

 

Average
Yield/

 

(Amounts in thousands)

 

Balance

 

 

Interest(1)

 

 

Rate(1)

 

 

Balance

 

 

Interest(1)

 

 

Rate(1)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans(2)(3)

 

$

2,501,209

 

 

$

98,479

 

 

 

5.26

%

 

$

2,523,814

 

 

$

93,261

 

 

 

4.94

%

Securities available for sale

 

 

172,331

 

 

 

4,073

 

 

 

3.16

%

 

 

306,435

 

 

 

6,191

 

 

 

2.70

%

Interest-bearing deposits

 

 

182,773

 

 

 

7,499

 

 

 

5.48

%

 

 

51,759

 

 

 

2,047

 

 

 

5.29

%

Total earning assets

 

 

2,856,313

 

 

 

110,051

 

 

 

5.15

%

 

 

2,882,008

 

 

 

101,499

 

 

 

4.71

%

Other assets

 

 

372,663

 

 

 

 

 

 

 

 

 

 

 

366,243

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,228,976

 

 

 

 

 

 

 

 

 

 

$

3,248,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

662,433

 

 

$

570

 

 

 

0.11

%

 

$

682,820

 

 

$

225

 

 

 

0.04

%

Savings deposits

 

 

875,797

 

 

 

10,730

 

 

 

1.64

%

 

 

850,411

 

 

 

3,731

 

 

 

0.59

%

Time deposits

 

 

247,088

 

 

 

3,240

 

 

 

1.75

%

 

 

272,435

 

 

 

1,450

 

 

 

0.71

%

Total interest-bearing deposits

 

 

1,785,318

 

 

 

14,540

 

 

 

1.09

%

 

 

1,805,666

 

 

 

5,406

 

 

 

0.40

%

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

 

839

 

 

 

35

 

 

 

5.52

%

 

 

3,532

 

 

 

135

 

 

 

5.11

%

Retail repurchase agreements

 

 

1,061

 

 

 

-

 

 

 

0.05

%

 

 

1,674

 

 

 

1

 

 

 

0.06

%

Total borrowings

 

 

1,900

 

 

 

35

 

 

 

2.46

%

 

 

5,206

 

 

 

136

 

 

 

3.49

%

Total interest-bearing liabilities

 

 

1,787,218

 

 

 

14,575

 

 

 

1.09

%

 

 

1,810,872

 

 

 

5,542

 

 

 

0.41

%

Noninterest-bearing demand deposits

 

 

883,013

 

 

 

 

 

 

 

 

 

 

 

924,591

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

47,772

 

 

 

 

 

 

 

 

 

 

 

40,014

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

2,718,003

 

 

 

 

 

 

 

 

 

 

 

2,775,477

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

510,973

 

 

 

 

 

 

 

 

 

 

 

472,774

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

3,228,976

 

 

 

 

 

 

 

 

 

 

$

3,248,251

 

 

 

 

 

 

 

 

 

Net interest income, FTE(1)

 

 

 

 

 

$

95,476

 

 

 

 

 

 

 

 

 

 

$

95,957

 

 

 

 

 

Net interest rate spread

 

 

 

 

 

 

 

 

 

 

4.06

%

 

 

 

 

 

 

 

 

 

 

4.30

%

Net interest margin, FTE(1)

 

 

 

 

 

 

 

 

 

 

4.46

%

 

 

 

 

 

 

 

 

 

 

4.45

%

 

____________

(1)

Interest income and average yield/rate are presented on a FTE, non-GAAP, basis using the federal statutory income tax rate of 21%.

(2)

Nonaccrual loans are included in the average balance; however, no related interest income is recorded during the period of nonaccrual.

(3)

Interest on loans includes non-cash and accelerated purchase accounting accretion of $2.04 million and $1.95 million for the nine months ended September 30, 2024 and 2023, respectively.

 

CONDENSED CONSOLIDATED QUARTERLY BALANCE SHEETS (Unaudited)

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

(Amounts in thousands, except per share data)

 

2024

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

315,338

 

 

$

329,877

 

 

$

248,905

 

 

$

116,420

 

 

$

113,397

 

Debt securities available for sale, at fair value

 

 

166,669

 

 

 

129,686

 

 

 

166,247

 

 

 

280,961

 

 

 

275,332

 

Loans held for investment, net of unearned income

 

 

2,444,113

 

 

 

2,473,268

 

 

 

2,519,833

 

 

 

2,572,298

 

 

 

2,593,472

 

Allowance for credit losses

 

 

(35,118

)

 

 

(34,885

)

 

 

(35,461

)

 

 

(36,189

)

 

 

(36,031

)

Loans held for investment, net

 

 

2,408,995

 

 

 

2,438,383

 

 

 

2,484,372

 

 

 

2,536,109

 

 

 

2,557,441

 

Premises and equipment, net

 

 

49,654

 

 

 

50,528

 

 

 

51,333

 

 

 

50,680

 

 

 

51,205

 

Other real estate owned

 

 

346

 

 

 

100

 

 

 

374

 

 

 

192

 

 

 

243

 

Interest receivable

 

 

9,883

 

 

 

9,984

 

 

 

10,719

 

 

 

10,881

 

 

 

10,428

 

Goodwill

 

 

143,946

 

 

 

143,946

 

 

 

143,946

 

 

 

143,946

 

 

 

143,946

 

Other intangible assets

 

 

13,550

 

 

 

14,085

 

 

 

14,615

 

 

 

15,145

 

 

 

15,681

 

Other assets

 

 

115,980

 

 

 

116,230

 

 

 

115,470

 

 

 

114,211

 

 

 

116,552

 

Total assets

 

$

3,224,361

 

 

$

3,232,819

 

 

$

3,235,981

 

 

$

3,268,545

 

 

$

3,284,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

869,723

 

 

$

889,462

 

 

$

902,396

 

 

$

931,920

 

 

$

944,301

 

Interest-bearing

 

 

1,789,530

 

 

 

1,787,810

 

 

 

1,779,819

 

 

 

1,790,405

 

 

 

1,801,835

 

Total deposits

 

 

2,659,253

 

 

 

2,677,272

 

 

 

2,682,215

 

 

 

2,722,325

 

 

 

2,746,136

 

Securities sold under agreements to repurchase

 

 

954

 

 

 

894

 

 

 

1,006

 

 

 

1,119

 

 

 

1,029

 

Interest, taxes, and other liabilities

 

 

43,460

 

 

 

45,769

 

 

 

45,816

 

 

 

41,807

 

 

 

41,393

 

Total liabilities

 

 

2,703,667

 

 

 

2,723,935

 

 

 

2,729,037

 

 

 

2,765,251

 

 

 

2,788,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

18,291

 

 

 

18,270

 

 

 

18,413

 

 

 

18,502

 

 

 

18,671

 

Additional paid-in capital

 

 

168,691

 

 

 

168,272

 

 

 

173,041

 

 

 

175,841

 

 

 

180,951

 

Retained earnings

 

 

342,121

 

 

 

334,756

 

 

 

327,389

 

 

 

319,902

 

 

 

313,489

 

Accumulated other comprehensive loss

 

 

(8,409

)

 

 

(12,414

)

 

 

(11,899

)

 

 

(10,951

)

 

 

(17,444

)

Total stockholders' equity

 

 

520,694

 

 

 

508,884

 

 

 

506,944

 

 

 

503,294

 

 

 

495,667

 

Total liabilities and stockholders' equity

 

$

3,224,361

 

 

$

3,232,819

 

 

$

3,235,981

 

 

$

3,268,545

 

 

$

3,284,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at period-end

 

 

18,290,938

 

 

 

18,270,273

 

 

 

18,413,088

 

 

 

18,502,396

 

 

 

18,671,470

 

Book value per common share

 

$

28.47

 

 

$

27.85

 

 

$

27.53

 

 

$

27.20

 

 

$

26.55

 

Tangible book value per common share(1)

 

 

19.86

 

 

 

19.20

 

 

 

18.92

 

 

 

18.60

 

 

 

18.00

 

 

____________

(1)

A non-GAAP financial measure defined as stockholders' equity less goodwill and other intangible assets, divided by shares outstanding.

 

SELECTED CREDIT QUALITY INFORMATION (Unaudited)

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

(Amounts in thousands)

 

2024

 

 

2024

 

 

2024

 

 

2023

 

 

2023

 

Allowance for Credit Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

$

34,885

 

 

$

35,461

 

 

$

36,189

 

 

$

36,031

 

 

$

36,177

 

Allowance for credit losses - loan commitments

 

 

441

 

 

 

746

 

 

 

746

 

 

 

758

 

 

 

964

 

Total allowance for credit losses beginning of period

 

 

35,326

 

 

 

36,207

 

 

 

36,935

 

 

 

36,789

 

 

 

37,141

 

Adjustments to beginning balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans - Surrey acquisition for purchased credit deteriorated loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Allowance for credit losses - loan commitments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net Adjustments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses - loans

 

 

1,360

 

 

 

449

 

 

 

1,011

 

 

 

1,041

 

 

 

1,315

 

(Recovery of) provision for credit losses - loan commitments

 

 

-

 

 

 

(305

)

 

 

-

 

 

 

(12

)

 

 

(206

)

Total provision for credit losses - loans and loan commitments

 

 

1,360

 

 

 

144

 

 

 

1,011

 

 

 

1,029

 

 

 

1,109

 

Charge-offs

 

 

(1,799

)

 

 

(1,599

)

 

 

(2,448

)

 

 

(2,105

)

 

 

(2,157

)

Recoveries

 

 

672

 

 

 

574

 

 

 

709

 

 

 

1,222

 

 

 

696

 

Net (charge-offs) recoveries

 

 

(1,127

)

 

 

(1,025

)

 

 

(1,739

)

 

 

(883

)

 

 

(1,461

)

Balance at end of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

 

35,118

 

 

 

34,885

 

 

 

35,461

 

 

 

36,189

 

 

 

36,031

 

Allowance for credit losses - loan commitments

 

 

441

 

 

 

441

 

 

 

746

 

 

 

746

 

 

 

758

 

Ending balance

 

$

35,559

 

 

$

35,326

 

 

$

36,207

 

 

$

36,935

 

 

$

36,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

19,754

 

 

$

19,815

 

 

$

19,617

 

 

$

19,356

 

 

$

18,366

 

Accruing loans past due 90 days or more

 

 

176

 

 

 

19

 

 

 

30

 

 

 

104

 

 

 

59

 

Modified loans past due 90 days or more

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total nonperforming loans

 

 

19,930

 

 

 

19,834

 

 

 

19,647

 

 

 

19,460

 

 

 

18,425

 

OREO

 

 

346

 

 

 

100

 

 

 

374

 

 

 

192

 

 

 

243

 

Total nonperforming assets

 

$

20,276

 

 

$

19,934

 

 

$

20,021

 

 

$

19,652

 

 

$

18,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total modified loans

 

$

2,320

 

 

$

2,290

 

 

$

2,177

 

 

$

1,873

 

 

$

1,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total loans

 

 

0.82

%

 

 

0.80

%

 

 

0.78

%

 

 

0.76

%

 

 

0.71

%

Nonperforming assets to total assets

 

 

0.63

%

 

 

0.62

%

 

 

0.62

%

 

 

0.60

%

 

 

0.57

%

Allowance for credit losses to nonperforming loans

 

 

176.21

%

 

 

175.88

%

 

 

180.49

%

 

 

185.97

%

 

 

195.55

%

Allowance for credit losses to total loans

 

 

1.44

%

 

 

1.41

%

 

 

1.41

%

 

 

1.41

%

 

 

1.39

%

Annualized net charge-offs (recoveries) to average loans

 

 

0.18

%

 

 

0.16

%

 

 

0.27

%

 

 

0.14

%

 

 

0.22

%

FOR MORE INFORMATION, CONTACT:

David D. Brown

(276) 326-9000