Orange County Bancorp, Inc. Announces Third Quarter 2024 results:

GlobeNewswire Inc.

October 30, 2024 8:15PM GMT

  • Net Interest Income increased $467 thousand, or 2.1%, to $23.0 million for the quarter ended September 30, 2024, from $22.5 million for the quarter ended September 30, 2023
  • Net Interest Margin grew 3 basis points to 3.81% for the quarter ended September 30, 2024, as compared to 3.78% for the quarter ended September 30, 2023
  • Total Loans grew $49.0 million, or 2.8%, reaching $1.8 billion at September 30, 2024 as compared to $1.7 billion at December 31, 2023.
  • Total Deposits rose $101.3 million, or 5.0%, to $2.1 billion at September 30, 2024, from $2.0 billion at year-end 2023
  • Book value per share increased $4.77, or 16.3%, to $34.03 at September 30, 2024, from $29.26 at December 31, 2023
  • Trust and investment advisory income rose $521 thousand, or 20.1%, to $3.1 million for Q3 2024, as compared to $2.6 million for Q3 2023

MIDDLETOWN, N.Y., Oct. 30, 2024 (GLOBE NEWSWIRE) -- Orange County Bancorp, Inc. (the “Company” - Nasdaq: OBT), parent company of Orange Bank & Trust Co. (the “Bank”) and Hudson Valley Investment Advisors, Inc. (“HVIA”), today announced net income of $3.2 million, or $0.57 per basic and diluted share, for the three months ended September 30, 2024. This compares with net income of $9.0 million, or $1.61 per basic and diluted share, for the three months ended September 30, 2023.   The decrease in earnings per share, basic and diluted, was due primarily to increases in the provision for credit losses and non-interest expense offset by increases in net interest income and non-interest income during the current period. For the nine months ended September 30, 2024, net income was $20.7 million, or $3.67 per basic and diluted share, as compared to $21.4 million, or $3.79 per basic and diluted share, for the nine months ended September 30, 2023.

Book value per share rose $4.77, or 16.3%, year-to-date, from $29.26 at December 31, 2023 to $34.03 at September 30, 2024. Tangible book value per share increased $4.81, or 17.1%, during the same period, from $28.12 at December 31, 2023 to $32.93 at September 30, 2024 (see “Non-GAAP Financial Measure Reconciliation” below for additional detail). These increases were due primarily to earnings during the nine months ended September 30, 2024, as well as a decrease in accumulated other comprehensive income (loss) associated with a reduction in unrealized losses within the investment securities portfolio.  

“This quarter was one in which our core and ancillary businesses continued to perform well,” said Company President and CEO Michael Gilfeather, “but earnings were negatively impacted by a significant commercial office space loan. For the quarter, we increased our provision for loan losses by $7.2 million.  This was primarily attributable to a $5.6 million reserve against an office space participation loan identified as problematic in the prior quarter, and against which we’ve already reserved nearly $4 million.  Our decision to add to the reserves was the result of further deterioration of the loan and uncertainty regarding the borrower’s commitment to payment performance and we are pursuing all remedies at our disposal. The remainder of the quarterly provision, approximately $1.6 million, was primarily attributable to loan growth during the quarter, as well as the impact associated with periodic review of our loan portfolio. We are fortunate that, despite this reserve, the strength and resilience of our business model enabled us to record $3.2 million of net income for the quarter, bringing our 9-month total to $20.7 million, as compared to $21.4 million for the same period last year.

Loan demand and economic activity in the communities we serve remains strong. This was aided by the Federal Reserve’s long-awaited reduction in interest rates – an outsized 50 basis points – which contributed to quality loan growth experienced in the quarter.  For the quarter, total loans increased $62.3 million, or 3.6%, increasing our total loan portfolio to $1.8 billion at quarter end, up from $1.7 billion at year end 2023.   Total deposits at quarter end, though below second quarter levels due to seasonal reductions in municipal deposits and IOLA business, have grown $101.3 million, or 5.0%, since year end, eclipsing $2.1 billion. Attorneys, while not the only source of our IOLA deposits, are a significant component which have the added benefit of providing meaningful business referrals to the Bank. Total cost of deposits was 1.25% for Q3, reflecting the Bank’s ongoing commitment to growing commercial checking accounts and other low-cost deposits. Given the challenges our industry has confronted retaining, much less growing deposits in the current interest rate environment, I am very proud of these results.

Net interest margin for the quarter was 3.81%, down 29 basis points, or 7.1%, from the previous quarter, but still well above industry averages.

Our Wealth Management divisions continued their strong performance in Q3. Trust and Advisory income rose approximately $521 thousand, or 20.1% to $3.1 million, as compared to $2.6 million during Q3 2023. While a portion of this is attributable to asset growth from favorable market performance, gathering new AUM has become a bank wide area of focus. Bank clients seeking higher returns on their idle deposits are introduced to our HVIA asset management staff, who have competitive alternatives, financial market insight, and can provide tailored investment solutions for their overall cash strategies. This has enabled us to retain those funds, attract new AUM from outside and keep client assets in-house for easy access as business and personal needs evolve over time.

As frustrating as aspects of this quarter have been, overall performance of the Bank and our employees has been exemplary.   We recognize success in our industry isn’t judged by quarters, but by years, with our 132-year history serving as testimony to the commitment of our employees and consistency of our performance over time. This perspective has been critical to our success and is why our staff and clients have remained close and loyal to our vision. So I once again thank our employees for their hard work and dedication, our customers for their trust and business, and our investors for their continued confidence and support.” 

Third Quarter 2024 Financial Review

Net Income

Net income for the third quarter of 2024 was $3.2 million, a decrease of $5.8 million, or 64.4%, from net income of $9.0 million for the third quarter of 2023. The decrease was the result of a substantial provision for estimated credit losses as well as increased interest and non-interest expense over the same quarter last year. Net income for the nine months ended September 30, 2024 was $20.7 million, as compared to $21.4 million for the same period in 2023. The decrease similarly reflected the effect of an increase in provision for credit losses coupled with increased non-interest expense during the first nine months of 2024, as compared to the same period in 2023. The provision includes the impact of additional reserves associated with a nonaccrual loan during the current quarter.

Net Interest Income

For the three months ended September 30, 2024, net interest income rose $467 thousand, or 2.1%, to $23.0 million, versus $22.5 million during the same period last year. The increase was driven primarily by a $1.7 million increase in interest and fees on loans during the current period. For the nine months ended September 30, 2024, net interest income reached $68.7 million, representing an increase of $2.4 million, or 3.7%, over the first nine months of 2023.

Total interest income rose $1.3 million, or 4.4%, to $31.4 million for the three months ended September 30, 2024, compared to $30.1 million for the three months ended September 30, 2023. The increase reflected 6.9% growth in interest and fees associated with loans, a 1.6% increase in interest income from tax-exempt investment securities, and an 8.2% increase in interest income related to fed funds interest and balances held at correspondent banks. For the nine months ended September 30, 2024, total interest income rose $8.8 million, or 10.2%, to $95.0 million as compared to $86.2 million for the nine months ended September 30, 2023.

Total interest expense increased $870 thousand during the third quarter of 2024, to $8.5 million, as compared to $7.6 million in the third quarter of 2023. The increase represented the combined effect of rising interest rates on customer deposits and brokered deposits partially offset by a decrease in the cost associated with borrowed funds utilized as alternate sources of funding. Interest expense associated with savings and NOW accounts totaled $5.4 million during the third quarter of 2024, as compared to $3.5 million during the third quarter of 2023. Interest expense associated with FHLB advances drawn and other borrowings during the current quarter totaled $1.6 million, as compared to $1.9 million during the third quarter of 2023. During the nine months ended September 30, 2024, total interest expense rose $6.4 million, to $26.3 million, as compared to $20.0 million for the same period last year.

Provision for Credit Losses

As of January 1, 2023, the Company adopted the current expected credit losses methodology (“CECL”) accounting standard, which includes loans individually evaluated, as well as loans evaluated on a pooled basis to assess the adequacy of the allowance for credit losses. The Bank seeks to estimate lifetime losses in its loan and investment portfolio by using expected discounted cash flows and supplemental qualitative considerations, including relevant economic considerations, portfolio concentrations, and other external factors, as well as evaluating investment securities held by the Bank.

The Company recognized a provision for credit losses of $7.2 million for the three months ended September 30, 2024, as compared to $837 thousand for the three months ended September 30, 2023. This increase was primarily driven by a $5.6 million reserve associated with a specific non-accrual commercial loan as well as the impact of the methodology associated with estimated lifetime losses and the increase in loans closed during the quarter. The allowance for credit losses to total loans was 1.73% as of September 30, 2024 versus 1.44% as of December 31, 2023. For the nine months ended September 30, 2024, the provision for credit losses totaled $7.8 million as compared to $7.4 million for the nine months ended September 30, 2023. No reserves for investment securities were recorded during 2024.

Non-Interest Income

Non-interest income rose $954 thousand, or 29.6%, to $4.2 million for the three months ended September 30, 2024, as compared to $3.2 million for the three months ended September 30, 2023. This growth was related to continued increased fee income within several of the Company’s fee income categories, including investment advisory income, trust income, and service charges on deposit accounts. For the nine months ended September 30, 2024, non-interest income increased approximately $2.0 million, to $11.7 million, as compared to $9.7 million for the nine months ended September 30, 2023.

Non-Interest Expense

Non-interest expense was $16.0 million for the third quarter of 2024, reflecting an increase of $2.4 million, or 17.3%, as compared to $13.6 million for the same period in 2023. The increase in non-interest expense for the current three-month period reflected the Company’s continued commitment to growth. This investment consists primarily of increases in compensation, information technology, and deposit insurance costs, as well as professional fees associated with certain corporate initiatives. Our efficiency ratio increased to 58.8% for the three months ended September 30, 2024, from 52.8% for the same period in 2023. For the nine months ended September 30, 2024, our efficiency ratio increased to 58.2% from 55.4% for the same period in 2023. Non-interest expense for the nine months ended September 30, 2024 reached $46.7 million, reflecting a $4.7 million increase over non-interest expense of $42.1 million for the nine months ended September 30, 2023.

Income Tax Expense

Provision for income taxes for the three months ended September 30, 2024 was $788 thousand, as compared to $2.3 million for the same period in 2023. The decrease was directly related to lower income before income taxes. For the nine months ended September 30, 2024, the provision for income taxes was $5.1 million, approximately the same as for the nine months ended September 30, 2023. Our effective tax rate for the three-month period ended September 30, 2024 was 19.7%, as compared to 20.0% for the same period in 2023. Our effective tax rate for the nine-month period ended September 30, 2024 was 19.9%, as compared to 19.3% for the same period in 2023.

Financial Condition

Total consolidated assets increased $33.6 million, or 1.4%, to remain relatively level at $2.5 billion at September 30, 2024 and December 31, 2023. The stability of the balance sheet included loan growth and continued increases in deposits and cash as well as paydowns of borrowings during the current nine-month period.

Total cash and due from banks increased from $147.4 million at December 31, 2023, to $160.9 million at September 30, 2024, an increase of approximately $13.5 million, or 9.2%. This increase resulted primarily from increases in deposit balances and slower loan growth which increased cash levels while reducing short-term borrowings.

Total investment securities decreased $26.7 million, or 5.3%, from $504.5 million at December 31, 2023 to $477.8 million at September 30, 2024. The decrease continues to be driven primarily by investment maturities during the first nine months of 2024.

Total loans increased $49.0 million, or 2.8%, from $1.7 billion at December 31, 2023 to $1.8 billion at September 30, 2024. The increase was primarily driven by an increase of $75.2 million related to commercial real estate loans as well as a $4.7 million increase in consumer loans offset by decreases in all other loan categories during 2024.

Total deposits increased $101.3 million, to $2.1 billion at September 30, 2024, from $2.0 billion at December 31, 2023. This increase was due primarily to $122.1 million of growth in money market accounts, $37.4 million increase in interest bearing demand accounts, and $30.1 million increase in savings accounts. The increases in deposit accounts were offset by an $8.8 million decrease in noninterest-bearing demand accounts and a $79.6 million decrease in certificates of deposit, mainly associated with brokered deposits utilized by the Bank for short term funding purposes. Deposit composition at September 30, 2024 included 48.3% in demand deposit accounts (including NOW accounts) as a percentage of total deposits. Uninsured deposits, net of fully collateralized municipal relationships, remain stable and represent approximately 39% of total deposits at September 30, 2024, as compared to 37% of total deposits at December 31, 2023.

FHLBNY short-term borrowings decreased by $142.5 million, or 63.5%, to $82 million as of September 30, 2024, as compared to $224.5 million at December 31, 2023. The decrease in borrowings was driven by increased deposits which outpaced loan growth during the first nine months of 2024 and allowed for paydowns of borrowings while maintaining adequate levels of cash at September 30, 2024. The decrease in borrowings reflects a strategic decision to actively manage liquidity sources and take advantage of opportunities to reduce funding costs.

Stockholders’ equity increased approximately $27.7 million during the first nine months of 2024, reaching $193.1 million at September 30, 2024 from $165.4 million at December 31, 2023. The increase was due primarily to $20.7 million of net income during the first nine months of 2024, partially reduced by dividends and favorably impacted by a reduction of unrealized losses of approximately $9.7 million, net of taxes, on the market value of investment securities within the Company’s equity as accumulated other comprehensive income (loss).

At September 30, 2024, the Bank maintained capital ratios in excess of regulatory standards for well capitalized institutions. The Bank’s Tier 1 capital to average assets ratio was 10.06%, both common equity and Tier 1 capital to risk weighted assets were 13.64%, and total capital to risk weighted assets was 14.89%.  

Wealth Management

At September 30, 2024, our Wealth Management Division, which includes trust and investment advisory, totaled $1.8 billion in assets under management or advisory, as compared to $1.6 billion at December 31, 2023, a 13.4% increase. Trust and investment advisory income for the quarter ended September 30, 2024 reached $3.1 million and represented an increase of 20.0%, or $521 thousand, as compared to $2.6 million for the quarter ended September 30, 2023.

The breakdown of trust and investment advisory assets as of September 30, 2024 and December 31, 2023, respectively, is as follows:

ORANGE COUNTY BANCORP, INC.

SUMMARY OF AUM/AUA

(UNAUDITED)

(Dollar Amounts in thousands)

 

At September 30, 2024

 

At December 31, 2023

 

Amount

 

Percent

 

Amount

 

Percent

Investment Assets Under Management & Advisory

$

1,107,182

 

61.78

%

 

$

909,384

 

57.56

%

Trust Asset Under Administration & Management

 

684,937

 

38.22

%

 

 

670,515

 

42.44

%

Total

$

1,792,119

 

100.00

%

 

$

1,579,899

 

100.00

%

 

 

 

 

 

 

 

 

Loan Quality

At September 30, 2024, the Bank had total non-performing loans of $11.2 million, or 0.62% of total loans. Total non-accrual loans represented approximately $10.9 million of loans as of September 30, 2024, compared to $4.4 million at December 31, 2023. The increase in non-accrual loans was primarily the result of one $10.7 million commercial real estate participation which remains non-performing and in non-accrual status at quarter end.

On October 25, 2024, the Bank filed a civil complaint in the United States District Court for the District of New Jersey against the lead lender, Valley National Bank, of the non-performing commercial real estate loan participation noted above. This action cites breach of contract and other claims related to the participation agreement with the lead lender. The lawsuit requests damages and demands repurchase by the lead lender of the participated loan amount in accordance with the rights available under the terms of the participation agreement.

Liquidity

Management believes the Bank has the necessary liquidity to meet normal business needs. The Bank uses a variety of resources to manage its liquidity position. These include short term investments, cash from lending and investing activities, core-deposit growth, and non-core funding sources, such as time deposits exceeding $250,000, brokered deposits, FHLBNY advances, and other borrowings. As of September 30, 2024, the Bank’s cash and due from banks totaled $160.9 million. The Bank maintains an investment portfolio of securities available for sale, comprised mainly of US Government agency and treasury securities, Small Business Administration loan pools, mortgage-backed securities, and municipal bonds. Although the portfolio generates interest income for the Bank, it also serves as an available source of liquidity and funding. As of September 30, 2024, the Bank’s investment in securities available for sale was $477.8 million, of which $24.2 million was not pledged as collateral and additional $45.5 million with the Federal Reserve which is not specifically designated to any borrowings. Additionally, as of September 30, 2024, the Bank’s overnight advance line capacity at the Federal Home Loan Bank of New York was $577.6 million, of which $76.0 million was used to collateralize municipal deposits and $10.0 million was utilized for long term advances. As of September 30, 2024, the Bank’s unused borrowing capacity at the FHLBNY was $491.6 million. The Bank also maintains additional borrowing capacity of $20 million with other correspondent banks. Additional funding is available to the Bank through the discount window lending by the Federal Reserve.   At September 30, 2024, the Bank was utilizing $50 million of funding through the Bank Term Funding Program from the Federal Reserve under a one-year facility.

The Bank also considers brokered deposits an element of its deposit strategy. As of September 30, 2024, the Bank had brokered deposit arrangements with various terms totaling $107.3 million.

Non-GAAP Financial Measure Reconciliations

 

 

 

The following table reconciles, as of the dates set forth below, stockholders’ equity (on a GAAP basis) to tangible equity and total assets (on a GAAP basis) to tangible assets and calculates our tangible book value per share.

 

 

 

 

 

September 30, 2024

 

December 31, 2023

 

(Dollars in thousands except for share data)

Tangible Common Equity:

 

 

 

Total stockholders’ equity

$

193,094

 

 

$

165,376

 

Adjustments:

 

 

 

Goodwill

 

(5,359

)

 

 

(5,359

)

Other intangible assets

 

(892

)

 

 

(1,107

)

Tangible common equity

$

186,843

 

 

$

158,910

 

Common shares outstanding

 

5,674,126

 

 

 

5,651,311

 

Book value per common share

$

34.03

 

 

$

29.26

 

Tangible book value per common share

$

32.93

 

 

$

28.12

 

 

 

 

 

Tangible Assets

 

 

 

Total assets

$

2,519,099

 

 

$

2,485,468

 

Adjustments:

 

 

 

Goodwill

 

(5,359

)

 

 

(5,359

)

Other intangible assets

 

(892

)

 

 

(1,107

)

Tangible assets

$

2,512,848

 

 

$

2,479,002

 

Tangible common equity to tangible assets

 

7.44

%

 

 

6.41

%

 

 

 

 

About Orange County Bancorp, Inc

Orange County Bancorp, Inc. is the parent company of Orange Bank & Trust Company and Hudson Valley Investment Advisors, Inc. Orange Bank & Trust Company is an independent bank that began with the vision of 14 founders over 125 years ago. It has grown through innovation and an unwavering commitment to its community and business clientele to approximately $2.5 billion in total assets. Hudson Valley Investment Advisors, Inc. is a Registered Investment Advisor in Goshen, NY. It was founded in 1996 and acquired by the Company in 2012.

Forward Looking Statements

Certain statements contained herein are “forward looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward looking statements may be identified by reference to a future period or periods, or by the use of forward looking terminology, such as “may,” “will,” “believe,” “expect,” “estimate,” “anticipate,” “continue,” or similar terms or variations on those terms, or the negative of those terms. Forward looking statements are subject to numerous risks and uncertainties, including, but not limited to, those related to the real estate and economic environment, particularly in the market areas in which the Company operates, competitive products and pricing, fiscal and monetary policies of the U.S. Government, inflation, changes in government regulations affecting financial institutions, including regulatory fees and capital requirements, changes in prevailing interest rates, increased levels of loan delinquencies, problem assets and foreclosures, credit risk management, asset-liability management, cybersecurity risks, geopolitical conflicts, public health issues, the financial and securities markets and the availability of and costs associated with sources of liquidity.

The Company wishes to caution readers not to place undue reliance on any such forward looking statements, which speak only as of the date made. The Company wishes to advise readers that the factors listed above could affect the Company’s financial performance and could cause the Company’s actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements. The Company does not undertake and specifically declines any obligation to publicly release the results of any revisions that may be made to any forward looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

For further information:
Michael Lesler
EVP & Chief Financial Officer
mlesler@orangebanktrust.com
Phone: (845) 341-5111

ORANGE COUNTY BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CONDITION

(UNAUDITED)

 

(Dollar Amounts in thousands except per share data)

 

 

 

 

 

 

 

 

 

September 30, 2024

 

December 31, 2023

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

160,872

 

 

$

147,383

 

Investment securities - available-for-sale

 

469,532

 

 

 

489,948

 

(Amortized cost $529,161 at September 30, 2024 and $560,994 at December 31, 2023)

 

 

Restricted investment in bank stocks

 

8,267

 

 

 

14,525

 

Loans

 

1,796,094

 

 

 

1,747,062

 

Allowance for credit losses

 

(31,023

)

 

 

(25,182

)

 

Loans, net

 

1,765,071

 

 

 

1,721,880

 

 

 

 

 

 

 

Premises and equipment, net

 

15,624

 

 

 

16,160

 

Accrued interest receivable

 

10,007

 

 

 

5,934

 

Bank owned life insurance

 

41,993

 

 

 

41,447

 

Goodwill

 

5,359

 

 

 

5,359

 

Intangible assets

 

892

 

 

 

1,107

 

Other assets

 

41,482

 

 

 

41,725

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

$

2,519,099

 

 

$

2,485,468

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

Noninterest bearing

$

690,419

 

 

$

699,203

 

 

Interest bearing

 

1,449,604

 

 

 

1,339,546

 

 

 

Total deposits

 

2,140,023

 

 

 

2,038,749

 

 

 

 

 

 

 

FHLB advances, short term

 

82,000

 

 

 

224,500

 

FHLB advances, long term

 

10,000

 

 

 

10,000

 

BTFP borrowing

 

50,000

 

 

 

-

 

Subordinated notes, net of issuance costs

 

19,573

 

 

 

19,520

 

Accrued expenses and other liabilities

 

24,409

 

 

 

27,323

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

2,326,005

 

 

 

2,320,092

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Common stock, $0.50 par value; 15,000,000 shares authorized;

 

 

 

 

5,683,304 issued; 5,674,126 and 5,651,311 outstanding,

 

 

 

 

at September 30, 2024 and December 31, 2023, respectively

 

2,842

 

 

 

2,842

 

Surplus

 

120,874

 

 

 

120,392

 

Retained Earnings

 

124,174

 

 

 

107,361

 

Accumulated other comprehensive income (loss), net of taxes

 

(54,386

)

 

 

(64,108

)

Treasury stock, at cost; 9,178 and 31,993 shares at September 30,

 

 

 

 

2024 and December 31, 2023, respectively

 

(410

)

 

 

(1,111

)

 

 

TOTAL STOCKHOLDERS' EQUITY

 

193,094

 

 

 

165,376

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

2,519,099

 

 

$

2,485,468

 

 

 

 

 

 

 

ORANGE COUNTY BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

(Dollar Amounts in thousands except per share data)

 

 

 

For Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2024

 

2023

 

2024

 

2023

INTEREST INCOME

 

 

 

 

 

 

 

 

Interest and fees on loans

$

26,375

 

$

24,682

 

$

78,767

 

$

70,398

 

Interest on investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

2,645

 

 

3,150

 

 

8,976

 

 

9,570

 

 

Tax exempt

 

573

 

 

564

 

 

1,722

 

 

1,721

 

Interest on Federal funds sold and other

 

1,843

 

 

1,703

 

 

5,556

 

 

4,514

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST INCOME

 

31,436

 

 

30,099

 

 

95,021

 

 

86,203

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

Savings and NOW accounts

 

5,432

 

 

3,506

 

 

15,167

 

 

9,081

 

Time deposits

 

1,213

 

 

1,954

 

 

5,741

 

 

3,893

 

FHLB advances and borrowings

 

1,593

 

 

1,907

 

 

4,734

 

 

6,295

 

Note payable

 

-

 

 

-

 

 

-

 

 

-

 

Subordinated notes

 

230

 

 

231

 

 

691

 

 

692

 

 

TOTAL INTEREST EXPENSE

 

8,468

 

 

7,598

 

 

26,333

 

 

19,961

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

22,968

 

 

22,501

 

 

68,688

 

 

66,242

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

7,191

 

 

837

 

 

7,761

 

 

7,406

 

 

NET INTEREST INCOME AFTER

 

 

 

 

 

 

 

 

 

PROVISION FOR CREDIT LOSSES

 

15,777

 

 

21,664

 

 

60,927

 

 

58,836

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

270

 

 

210

 

 

737

 

 

588

 

Trust income

 

1,379

 

 

1,266

 

 

4,000

 

 

3,707

 

Investment advisory income

 

1,741

 

 

1,333

 

 

4,966

 

 

3,819

 

Investment securities gains(losses)

 

-

 

 

-

 

 

-

 

 

107

 

Earnings on bank owned life insurance

 

39

 

 

243

 

 

551

 

 

725

 

Other

 

745

 

 

168

 

 

1,413

 

 

730

 

 

TOTAL NONINTEREST INCOME

 

4,174

 

 

3,220

 

 

11,667

 

 

9,676

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

Salaries

 

6,687

 

 

6,135

 

 

20,298

 

 

18,606

 

Employee benefits

 

2,269

 

 

1,752

 

 

6,695

 

 

5,359

 

Occupancy expense

 

1,222

 

 

1,180

 

 

3,547

 

 

3,614

 

Professional fees

 

1,557

 

 

799

 

 

4,330

 

 

3,512

 

Directors' fees and expenses

 

584

 

 

295

 

 

781

 

 

682

 

Computer software expense

 

1,526

 

 

1,233

 

 

4,191

 

 

3,714

 

FDIC assessment

 

210

 

 

463

 

 

978

 

 

1,023

 

Advertising expenses

 

364

 

 

364

 

 

1,166

 

 

1,074

 

Advisor expenses related to trust income

 

30

 

 

30

 

 

95

 

 

89

 

Telephone expenses

 

190

 

 

184

 

 

565

 

 

534

 

Intangible amortization

 

71

 

 

71

 

 

214

 

 

214

 

Other

 

1,237

 

 

1,084

 

 

3,884

 

 

3,644

 

 

TOTAL NONINTEREST EXPENSE

 

15,947

 

 

13,590

 

 

46,744

 

 

42,065

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

4,004

 

 

11,294

 

 

25,850

 

 

26,447

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

788

 

 

2,256

 

 

5,131

 

 

5,093

 

 

NET INCOME

$

3,216

 

$

9,038

 

$

20,719

 

$

21,354

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

$

0.57

 

$

1.61

 

$

3.67

 

$

3.79

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

5,653,904

 

 

5,629,642

 

 

5,643,591

 

 

5,628,036

 

 

 

 

 

 

 

 

 

 

ORANGE COUNTY BANCORP, INC.

NET INTEREST MARGIN ANALYSIS

(UNAUDITED)

(Dollar Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

2024

 

2023

 

Average Balance

 

Interest

 

Average Rate

 

Average Balance

 

Interest

 

Average Rate

Assets:

 

 

 

 

 

 

 

 

 

 

 

Loans Receivable (net of PPP)

$

1,759,989

 

 

$

26,372

 

 

5.94

%

 

$

1,697,745

 

 

$

24,677

 

5.77

%

PPP Loans

 

186

 

 

 

3

 

 

6.40

%

 

 

996

 

 

 

5

 

1.99

%

Investment securities

 

463,347

 

 

 

3,252

 

 

2.78

%

 

 

495,803

 

 

 

3,466

 

2.77

%

Due from banks

 

160,563

 

 

 

1,843

 

 

4.55

%

 

 

154,335

 

 

 

1,703

 

4.38

%

Other

 

7,601

 

 

 

(34

)

 

-1.77

%

 

 

10,299

 

 

 

248

 

9.55

%

Total interest earning assets

 

2,391,686

 

 

 

31,436

 

 

5.21

%

 

 

2,359,178

 

 

 

30,099

 

5.06

%

Non-interest earning assets

 

94,476

 

 

 

 

 

 

 

96,894

 

 

 

 

 

Total assets

$

2,486,162

 

 

 

 

 

 

$

2,456,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand accounts

$

370,442

 

 

$

425

 

 

0.46

%

 

$

334,658

 

 

$

332

 

0.39

%

Money market accounts

 

695,516

 

 

 

4,083

 

 

2.33

%

 

 

632,300

 

 

 

2,551

 

1.60

%

Savings accounts

 

256,934

 

 

 

924

 

 

1.43

%

 

 

242,627

 

 

 

623

 

1.02

%

Certificates of deposit

 

116,817

 

 

 

1,213

 

 

4.12

%

 

 

176,369

 

 

 

1,954

 

4.40

%

Total interest-bearing deposits

 

1,439,709

 

 

 

6,645

 

 

1.83

%

 

 

1,385,954

 

 

 

5,460

 

1.56

%

FHLB Advances and other borrowings

 

127,197

 

 

 

1,593

 

 

4.97

%

 

 

140,560

 

 

 

1,907

 

5.38

%

Subordinated notes

 

19,561

 

 

 

230

 

 

4.66

%

 

 

19,490

 

 

 

231

 

4.70

%

Total interest bearing liabilities

 

1,586,467

 

 

 

8,468

 

 

2.12

%

 

 

1,546,004

 

 

 

7,598

 

1.95

%

Non-interest bearing demand accounts

 

688,138

 

 

 

 

 

 

 

736,313

 

 

 

 

 

Other non-interest bearing liabilities

 

25,947

 

 

 

 

 

 

 

23,279

 

 

 

 

 

Total liabilities

 

2,300,552

 

 

 

 

 

 

 

2,305,596

 

 

 

 

 

Total shareholders' equity

 

185,610

 

 

 

 

 

 

 

150,476

 

 

 

 

 

Total liabilities and shareholders' equity

$

2,486,162

 

 

 

 

 

 

$

2,456,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

$

22,968

 

 

 

 

 

 

$

22,501

 

 

Interest rate spread 

1

 

 

 

 

3.10

%

 

 

 

 

 

3.11

%

Net interest margin 

2

 

 

 

 

3.81

%

 

 

 

 

 

3.78

%

Average interest earning assets to interest-bearing liabilities

 

150.8

%

 

 

 

 

 

 

152.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

 

 

 

 

The Interest rate spread is the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities

Net interest margin is the annualized net interest income divided by average interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ORANGE COUNTY BANCORP, INC.

NET INTEREST MARGIN ANALYSIS

(UNAUDITED)

(Dollar Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

2024

 

2023

 

Average Balance

 

Interest

 

Average Rate

 

Average Balance

 

Interest

 

Average Rate

Assets:

 

 

 

 

 

 

 

 

 

 

 

Loans Receivable (net of PPP)

$

1,742,193

 

 

$

78,761

 

6.02

%

 

$

1,668,967

 

 

$

70,374

 

5.64

%

PPP Loans

 

197

 

 

 

6

 

4.06

%

 

 

1,440

 

 

 

24

 

2.23

%

Investment securities

 

470,701

 

 

 

10,048

 

2.84

%

 

 

514,011

 

 

 

10,575

 

2.75

%

Due from banks

 

156,899

 

 

 

5,556

 

4.72

%

 

 

139,539

 

 

 

4,514

 

4.33

%

Other

 

7,945

 

 

 

650

 

10.90

%

 

 

11,268

 

 

 

716

 

8.50

%

Total interest earning assets

 

2,377,935

 

 

 

95,021

 

5.32

%

 

 

2,335,225

 

 

 

86,203

 

4.94

%

Non-interest earning assets

 

96,047

 

 

 

 

 

 

 

95,597

 

 

 

 

 

Total assets

$

2,473,982

 

 

 

 

 

 

$

2,430,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand accounts

$

375,124

 

 

$

1,348

 

0.48

%

 

$

336,801

 

 

$

875

 

0.35

%

Money market accounts

 

660,795

 

 

 

11,233

 

2.26

%

 

 

623,039

 

 

 

6,471

 

1.39

%

Savings accounts

 

249,013

 

 

 

2,586

 

1.38

%

 

 

251,588

 

 

 

1,735

 

0.92

%

Certificates of deposit

 

170,079

 

 

 

5,741

 

4.50

%

 

 

147,750

 

 

 

3,893

 

3.52

%

Total interest-bearing deposits

 

1,455,011

 

 

 

20,908

 

1.91

%

 

 

1,359,178

 

 

 

12,974

 

1.28

%

FHLB Advances and other borrowings

 

123,880

 

 

 

4,734

 

5.09

%

 

 

164,434

 

 

 

6,295

 

5.12

%

Subordinated notes

 

19,544

 

 

 

691

 

4.71

%

 

 

19,472

 

 

 

692

 

4.75

%

Total interest bearing liabilities

 

1,598,435

 

 

 

26,333

 

2.19

%

 

 

1,543,084

 

 

 

19,961

 

1.73

%

Non-interest bearing demand accounts

 

674,727

 

 

 

 

 

 

 

717,067

 

 

 

 

 

Other non-interest bearing liabilities

 

26,701

 

 

 

 

 

 

 

22,988

 

 

 

 

 

Total liabilities

 

2,299,863

 

 

 

 

 

 

 

2,283,139

 

 

 

 

 

Total shareholders' equity

 

174,119

 

 

 

 

 

 

 

147,683

 

 

 

 

 

Total liabilities and shareholders' equity

$

2,473,982

 

 

 

 

 

 

$

2,430,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

$

68,688

 

 

 

 

 

$

66,242

 

 

Interest rate spread 

1

 

 

 

 

3.13

%

 

 

 

 

 

3.21

%

Net interest margin 

2

 

 

 

 

3.85

%

 

 

 

 

 

3.79

%

Average interest earning assets to interest-bearing liabilities

 

148.8

%

 

 

 

 

 

 

151.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

 

 

 

 

The Interest rate spread is the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities

2

  Net interest margin is the annualized net interest income divided by average interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ORANGE COUNTY BANCORP, INC.

SELECTED RATIOS AND OTHER DATA

(UNAUDITED)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2024

 

2023

 

2024

 

2023

Performance Ratios:

 

 

 

 

 

 

 

Return on average assets (1)

0.52

%

 

1.47

%

 

1.12

%

 

1.17

%

Return on average equity (1)

6.93

%

 

24.03

%

 

15.87

%

 

19.28

%

Interest rate spread (2)

3.10

%

 

3.11

%

 

3.13

%

 

3.21

%

Net interest margin (3)

3.81

%

 

3.78

%

 

3.85

%

 

3.79

%

Dividend payout ratio (4)

40.44

%

 

14.33

%

 

18.79

%

 

18.18

%

Non-interest income to average total assets

0.67

%

 

0.52

%

 

0.63

%

 

0.53

%

Non-interest expenses to average total assets

2.57

%

 

2.21

%

 

2.52

%

 

2.31

%

Average interest-earning assets to average interest-bearing liabilities

150.76

%

 

152.60

%

 

148.77

%

 

151.33

%

 

 

 

 

 

 

 

 

 

At

 

At

 

 

 

 

 

September 30, 2024

 

December 31, 2023

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

Non-performing assets to total assets

0.44

%

 

0.18

%

 

 

 

 

Non-performing loans to total loans

0.62

%

 

0.25

%

 

 

 

 

Allowance for credit losses to non-performing loans

277.76

%

 

568.83

%

 

 

 

 

Allowance for credit losses to total loans

1.73

%

 

1.44

%

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (5):

 

 

 

 

 

 

 

Total capital (to risk-weighted assets)

14.89

%

 

14.16

%

 

 

 

 

Tier 1 capital (to risk-weighted assets)

13.64

%

 

12.91

%

 

 

 

 

Common equity tier 1 capital (to risk-weighted assets)

13.64

%

 

12.91

%

 

 

 

 

Tier 1 capital (to average assets)

10.06

%

 

9.42

%

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

(1) Annualized for the three and nine month periods ended September 30, 2024 and 2023, respectively.

(2) Represents the difference between the weighted-average yield on interest-earning assets and the weighted-average cost of interest-bearing liabilities for the periods.

(3) The net interest margin represents net interest income as a percent of average interest-earning assets for the periods.

(4) The dividend payout ratio represents dividends paid per share divided by net income per share.

(5) Ratios are for the Bank only.

               

ORANGE COUNTY BANCORP, INC.

SELECTED OPERATING DATA

(UNAUDITED)

(Dollar Amounts in thousands except per share data)

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2024

 

2023

 

2024

 

2023

Interest income

$

31,436

 

$

30,099

 

$

95,021

 

$

86,203

Interest expense

 

8,468

 

 

7,598

 

 

26,333

 

 

19,961

Net interest income

 

22,968

 

 

22,501

 

 

68,688

 

 

66,242

Provision for credit losses

 

7,191

 

 

837

 

 

7,761

 

 

7,406

Net interest income after provision for credit losses

 

15,777

 

 

21,664

 

 

60,927

 

 

58,836

Noninterest income

 

4,174

 

 

3,220

 

 

11,667

 

 

9,676

Noninterest expenses

 

15,947

 

 

13,590

 

 

46,744

 

 

42,065

Income before income taxes

 

4,004

 

 

11,294

 

 

25,850

 

 

26,447

Provision for income taxes

 

788

 

 

2,256

 

 

5,131

 

 

5,093

Net income

$

3,216

 

$

9,038

 

$

20,719

 

$

21,354

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

$

0.57

 

$

1.61

 

$

3.67

 

$

3.79

Weighted average common shares outstanding

 

5,653,904

 

 

5,629,642

 

 

5,643,591

 

 

5,628,036

 

 

 

 

 

 

 

 

 

At

 

At

 

 

 

 

 

September 30, 2024

 

December 31, 2023

 

 

 

 

Book value per share

$

34.03

 

$

29.26

 

 

 

 

Net tangible book value per share (1)

$

32.93

 

$

28.12

 

 

 

 

Outstanding common shares

 

5,674,126

 

 

5,651,311

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

(1)      Net tangible book value represents the amount of total tangible assets reduced by our total liabilities. Tangible assets are calculated by reducing total assets, as defined by GAAP, by $5,359 in goodwill and $892, and $1,107 in other intangible assets for September 30, 2024 and December 31, 2023, respectively.

 

 

 

 

 

 

 

 

ORANGE COUNTY BANCORP, INC.

LOAN COMPOSITION

(UNAUDITED)

(Dollar Amounts in thousands)

 

At September 30, 2024

 

At December 31, 2023

 

Amount

 

Percent

 

Amount

 

Percent

Commercial and industrial (a)

$

251,484

 

14.00

%

 

$

273,562

 

15.66

%

Commercial real estate

 

1,334,580

 

74.30

%

 

 

1,259,356

 

72.08

%

Commercial real estate construction

 

78,227

 

4.36

%

 

 

85,725

 

4.91

%

Residential real estate

 

74,462

 

4.15

%

 

 

78,321

 

4.48

%

Home equity

 

16,064

 

0.89

%

 

 

13,546

 

0.78

%

Consumer

 

41,277

 

2.30

%

 

 

36,552

 

2.09

%

Total loans

 

1,796,094

 

100.00

%

 

 

1,747,062

 

100.00

%

Allowance for loan losses

 

31,023

 

 

 

 

25,182

 

 

Total loans, net

$

1,765,071

 

 

 

$

1,721,880

 

 

 

 

 

 

 

 

 

 

(a) - Includes PPP loans of:

$

181

 

 

 

$

215

 

 

 

 

 

 

 

 

 

 

ORANGE COUNTY BANCORP, INC.

DEPOSITS BY ACCOUNT TYPE

(UNAUDITED)

(Dollar Amounts in thousands)

 

At September 30, 2024

 

At December 31, 2023

 

Amount

 

Percent

 

Average Rate

 

Amount

 

Percent

 

Average Rate

Noninterest-bearing demand accounts

$

690,419

 

32.26

%

 

0.00

%

 

$

699,203

 

34.30

%

 

0.00

%

Interest bearing demand accounts

 

342,306

 

16.00

%

 

0.49

%

 

 

304,892

 

14.95

%

 

0.49

%

Money market accounts

 

707,065

 

33.04

%

 

2.27

%

 

 

584,976

 

28.69

%

 

2.04

%

Savings accounts

 

258,302

 

12.07

%

 

1.39

%

 

 

228,161

 

11.19

%

 

1.19

%

Certificates of Deposit

 

141,931

 

6.63

%

 

4.06

%

 

 

221,517

 

10.87

%

 

4.57

%

Total

$

2,140,023

 

100.00

%

 

1.27

%

 

$

2,038,749

 

100.00

%

 

1.29

%

 

 

 

 

 

 

 

 

 

 

 

 

ORANGE COUNTY BANCORP, INC.

NON-PERFORMING ASSETS

(UNAUDITED)

 

(Dollar Amounts in thousands)

 

 

 

 

 

September 30, 2024

 

December 31, 2023

 

 

 

 

Non-accrual loans:

 

 

 

Commercial and industrial

$

199

 

 

$

556

 

Commercial real estate

 

10,725

 

 

 

2,692

 

Commercial real estate construction

 

-

 

 

 

-

 

Residential real estate

 

8

 

 

 

1,179

 

Home equity

 

-

 

 

 

-

 

Consumer

 

-

 

 

 

-

 

Total non-accrual loans

 

10,932

 

 

 

4,427

 

Accruing loans 90 days or more past due:

 

 

 

Commercial and industrial

 

237

 

 

 

-

 

Commercial real estate

 

-

 

 

 

-

 

Commercial real estate construction

 

-

 

 

 

-

 

Residential real estate

 

-

 

 

 

-

 

Home equity

 

-

 

 

 

-

 

Consumer

 

-

 

 

 

-

 

Total loans 90 days or more past due

 

237

 

 

 

-

 

Total non-performing loans

 

11,169

 

 

 

4,427

 

Other real estate owned

 

-

 

 

 

-

 

Other non-performing assets

 

-

 

 

 

-

 

Total non-performing assets

$

11,169

 

 

$

4,427

 

 

 

 

 

Ratios:

 

 

 

Total non-performing loans to total loans

 

0.62

%

 

 

0.25

%

Total non-performing loans to total assets

 

0.44

%

 

 

0.18

%

Total non-performing assets to total assets

 

0.44

%

 

 

0.18

%

 

 

 

 

Notes:

 

 

 

1 - Includes non-accruing TDRs:

$

-

 

 

$

2,391