The First of Long Island Corporation Reports Earnings for the Third Quarter of 2024

GlobeNewswire Inc.

October 24, 2024 9:00PM GMT

MELVILLE, N.Y., Oct. 24, 2024 (GLOBE NEWSWIRE) -- The First of Long Island Corporation (Nasdaq: FLIC, the “Company” or the “Corporation”), the parent of The First National Bank of Long Island (the “Bank”), reported earnings for the three and nine months ended September 30, 2024.

President and Chief Executive Officer Chris Becker commented on the Company's results: "We are encouraged by a second consecutive linked quarter showing improvements in key financial metrics. After an increase in the net interest margin of one basis point in the second quarter of 2024 from the first quarter of 2024, the margin increased nine basis points in the third quarter of 2024 when compared to second quarter of 2024. We are optimistic the trend will continue during the fourth quarter of this year. Excluding merger and branch consolidation expenses, our noninterest expense remains well controlled and in line with expectations. Finally, our credit quality results remained strong."

Analysis of Earnings - Nine Months Ended September 30, 2024

Net income and earnings per share ("EPS") for the nine months ended September 30, 2024, were $13.8 million and $0.61, respectively, as compared to $20.2 million and $0.89, respectively, in the same period of 2023.  Adjusted net income and EPS for the current nine-month period, which exclude merger and branch consolidation expenses, were $14.8 million and $0.66, respectively (see "Non-GAAP Reconciliation" table at the end of this release). The principal drivers of the change in adjusted net income were a decline in net interest income of $11.7 million, or 17.5%, and a provision for credit losses of $740,000 as compared to a provision reversal of $1.2 million in the prior period, partially offset by a loss on sales of securities of $3.5 million in the first quarter of 2023, an increase in remaining noninterest income of $1.4 million, and decreases in noninterest expense of $1.2 million and income tax expense of $2.2 million. The nine months ended 2024 produced a return on average assets ("ROA") of 0.44%, a return on average equity ("ROE") of 4.88%, an efficiency ratio of 76.39%, and a net interest margin of 1.83%.  Excluding merger and branch consolidation expenses, adjusted ROA and ROE were 0.47% and 5.23%, respectively, and the adjusted efficiency ratio was 74.21% (see "Non-GAAP Reconciliation" table at the end of this release).

Net interest income declined when comparing the first nine months of 2024 and 2023 due to an increase in interest expense of $23.4 million that was only partially offset by a $11.7 million increase in interest income. The cost of interest-bearing liabilities increased 109 basis points while the yield on interest-earning assets increased 38 basis points when comparing the nine-month periods.  The Bank's balance sheet remains liability sensitive, however the pace of repricing of average interest-earning assets began outpacing the repricing of average interest-bearing liabilities in the third quarter.

The Bank recorded a provision for credit losses of $740,000 for the nine months ended 2024, compared to a provision reversal of $1.2 million in the same period of 2023. The allowance for credit losses declined when compared to year-end 2023 largely due to declines in historical loss rates and reserves on individually evaluated loans, partially offset by a deterioration in current and forecasted economic conditions, including adjustments for rent stabilization status of multifamily properties. The reserve coverage ratio remained stable at 0.88% of total loans at September 30, 2024 as compared to 0.88% at June 30, 2024 and 0.89% at December 31, 2023. Past due loans and nonaccrual loans were at $346,000 and $2.9 million, respectively, on September 30, 2024. Overall credit quality of the loan and investment portfolios remains strong.

Noninterest income, excluding the loss on sales of securities of $3.5 million in the 2023 period, increased $1.4 million, or 19.1%, when comparing the first nine months of 2024 and 2023. Recurring components of noninterest income including bank-owned life insurance (“BOLI”) and service charges on deposit accounts had increases of 8.0% and 13.4%, respectively. Other noninterest income increased 33.2% and included increases of $469,000 in merchant card services, $232,000 in back-to-back swap fees, and $181,000 in pension income, which were partially offset by a gain on disposition of premises and fixed assets of $240,000 in 2023.

Noninterest expense increased $254,000, or 0.5%, for the nine months of 2024, as compared to the same period in 2023. Excluding merger and branch consolidation expenses, adjusted noninterest expense decreased by $1.2 million (See "Non-GAAP Reconciliation" table at the end of this release). Reductions in occupancy and equipment expense of $685,000 and telecommunication expense of $383,000 drove the decline in adjusted noninterest expense. The decrease in occupancy and equipment expense was largely due to the ongoing branch optimization strategy, which resulted in the closing of various locations. Telecom expense decreased mainly due to efficiencies associated with system upgrades.

Income tax expense decreased $2.7 million, and the effective tax rate declined to (0.3)% for the nine months ended 2024 as compared to 11.6% for the same period in prior year. The decline in the effective tax rate is mainly due to an increase in the percentage of pre-tax income derived from the Bank’s real estate investment trust reducing the state and local income tax due. The decrease in income tax expense reflects the lower effective tax rate and a decline in pre-tax income.

Analysis of Earnings Third Quarter 2024 Versus Third Quarter 2023

Net income for the third quarter of 2024 decreased $2.2 million as compared to the third quarter of last year. Adjusted net income for the third quarter decreased by $1.2 million (see "Non-GAAP Reconciliation" table at the end of this release). The change in adjusted net income is mainly attributable to a $2.8 million decline in net interest income for substantially the same reasons discussed above with respect to the nine-month periods along with a $341,000 increase in the provision for credit losses.  Partially offsetting the decreases, was an increase in noninterest income of $966,000 for substantially the same reasons discussed above with respect to the nine-month periods. The quarter produced a ROA of 0.44%, a ROE of 4.77%, an efficiency ratio of 79.09%, and a net interest margin of 1.89%.  On an adjusted basis, ROA and ROE were 0.53% and 5.79%, respectively, and the efficiency ratio was 72.69% (see "Non-GAAP Reconciliation" table at the end of this release).

Analysis of Earnings Third Quarter 2024 Versus Second Quarter 2024

Net income for the third quarter of 2024 decreased $199,000 compared to the second quarter of 2024. Adjusted net income for the third quarter increased by $782,000 (see "Non-GAAP Reconciliation" table at the end of this release). The increase in adjusted net income was partially due to an increase in net interest income of $169,000, a decrease in the provision for credit losses of $400,000, and an increase in back-to-back swap fees of $232,000.  

Net interest income increased due to an increase in net interest margin. The increase in the net interest margin to 1.89% in the third quarter of 2024 from 1.80% in the second quarter of 2024 was largely due to the repricing of wholesale funding at lower costs largely offsetting the increase in cost of other interest-bearing liabilities while the yield on interest-earning assets continued to rise. Additionally, average interest-bearing deposits decreased $35.8 million and average higher cost borrowings decreased $65.6 million.

The decrease in income tax expense was substantially due to the same reasons discussed above with respect to the nine-month periods.

Liquidity

Total average deposits declined by $89.6 million, or 2.6%, when comparing the nine-month periods of 2024 and 2023. On September 30, 2024, overnight advances and other borrowings were down by $70.0 million and $27.5 million, respectively, from year-end 2023. The Bank had $582.8 million in collateralized borrowing lines with the Federal Home Loan Bank of New York and the Federal Reserve Bank, as well as a $20 million unsecured line of credit with a correspondent bank. We also had $312.9 million in unencumbered cash and securities. In total, we had approximately $915.7 million of available liquidity on September 30, 2024.  At September 30, 2024, uninsured deposits were 45.9% of total deposits. 

Capital

The Corporation’s capital position remains strong with a leverage ratio of approximately 10.13% on September 30, 2024.  Book value per share was $17.25 on September 30, 2024, versus $16.83 on December 31, 2023. The accumulated other comprehensive loss component of stockholders’ equity is mainly comprised of a net unrealized loss in the available-for-sale securities portfolio due to higher market interest rates. The Company declared its quarterly cash dividend of $0.21 per share during the quarter. There were no share repurchases during the quarter. The Board and management continue to evaluate the quarterly dividend to provide the best opportunity to maximize shareholder value.

Forward Looking Information

This earnings release contains various “forward-looking statements” within the meaning of that term as set forth in Rule 175 of the Securities Act of 1933 and Rule 3b-6 of the Securities Exchange Act of 1934. Such statements are generally contained in sentences including the words “may” or “expect” or “could” or “should” or “would” or “believe” or “anticipate”. The Corporation cautions that these forward-looking statements are subject to numerous assumptions, risks and uncertainties that could cause actual results to differ materially from those contemplated by the forward-looking statements. Factors that could cause future results to vary from current management expectations include, but are not limited to, changing economic conditions; legislative and regulatory changes; monetary and fiscal policies of the federal government; changes in interest rates; deposit flows and the cost of funds; demand for loan products; competition; changes in management’s business strategies; changes in accounting principles, policies or guidelines; changes in real estate values; and other factors discussed in the “risk factors” section of the Corporation’s filings with the Securities and Exchange Commission (“SEC”). The forward-looking statements are made as of the date of this press release, and the Corporation assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

For more detailed financial information please see the Corporation’s quarterly report on Form 10-Q for the quarter ended September 30, 2024. The Form 10-Q will be available through the Bank’s website at www.fnbli.com on or about October 28, 2024, when it is anticipated to be electronically filed with the SEC. Our SEC filings are also available on the SEC’s website at www.sec.gov.

 

 

 

 

 

 

CONSOLIDATED BALANCE SHEETS
(Unaudited)

 

 

 

 

 

 

 

9/30/2024

 

 

12/31/2023

 

 

(dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

78,568

 

 

$

60,887

 

Investment securities available-for-sale, at fair value

 

659,696

 

 

 

695,877

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial and industrial

 

146,440

 

 

 

116,163

 

Secured by real estate:

 

 

 

 

 

 

 

Commercial mortgages

 

1,950,008

 

 

 

1,919,714

 

Residential mortgages

 

1,103,937

 

 

 

1,166,887

 

Home equity lines

 

36,962

 

 

 

44,070

 

Consumer and other

 

1,150

 

 

 

1,230

 

 

 

3,238,497

 

 

 

3,248,064

 

Allowance for credit losses

 

(28,647

)

 

 

(28,992

)

 

 

3,209,850

 

 

 

3,219,072

 

 

 

 

 

 

 

 

 

Restricted stock, at cost

 

28,191

 

 

 

32,659

 

Bank premises and equipment, net

 

30,180

 

 

 

31,414

 

Right-of-use asset - operating leases

 

20,359

 

 

 

22,588

 

Bank-owned life insurance

 

116,192

 

 

 

114,045

 

Pension plan assets, net

 

10,421

 

 

 

10,740

 

Deferred income tax benefit

 

27,779

 

 

 

28,996

 

Other assets

 

20,243

 

 

 

19,622

 

 

$

4,201,479

 

 

$

4,235,900

 

Liabilities:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Checking

$

1,121,871

 

 

$

1,133,184

 

Savings, NOW and money market

 

1,594,317

 

 

 

1,546,369

 

Time

 

610,876

 

 

 

591,433

 

 

 

3,327,064

 

 

 

3,270,986

 

 

 

 

 

 

 

 

 

Overnight advances

 

 

 

 

70,000

 

Other borrowings

 

445,000

 

 

 

472,500

 

Operating lease liability

 

22,876

 

 

 

24,940

 

Accrued expenses and other liabilities

 

17,958

 

 

 

17,328

 

 

 

3,812,898

 

 

 

3,855,754

 

Stockholders' Equity:

 

 

 

 

 

 

 

Common stock, par value $0.10 per share:

 

 

 

 

 

 

 

Authorized, 80,000,000 shares;

 

 

 

 

 

 

 

Issued and outstanding, 22,532,080 and 22,590,942 shares

 

2,253

 

 

 

2,259

 

Surplus

 

79,157

 

 

 

79,728

 

Retained earnings

 

355,541

 

 

 

355,887

 

 

 

436,951

 

 

 

437,874

 

Accumulated other comprehensive loss, net of tax

 

(48,370

)

 

 

(57,728

)

 

 

388,581

 

 

 

380,146

 

 

$

4,201,479

 

 

$

4,235,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

 

 

 

 

 

 

 

Nine Months Ended

 

 

Three Months Ended

 

 

9/30/2024

 

 

9/30/2023

 

 

9/30/2024

 

 

9/30/2023

 

 

(dollars in thousands)

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

102,679

 

 

$

94,706

 

 

$

35,026

 

 

$

32,818

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

20,701

 

 

 

15,877

 

 

 

6,229

 

 

 

6,594

 

Nontaxable

 

2,872

 

 

 

3,976

 

 

 

955

 

 

 

1,004

 

 

 

126,252

 

 

 

114,559

 

 

 

42,210

 

 

 

40,416

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money market deposits

 

33,637

 

 

 

22,188

 

 

 

12,117

 

 

 

8,802

 

Time deposits

 

20,748

 

 

 

13,086

 

 

 

6,712

 

 

 

5,785

 

Overnight advances

 

392

 

 

 

596

 

 

 

125

 

 

 

50

 

Other borrowings

 

16,283

 

 

 

11,782

 

 

 

4,656

 

 

 

4,347

 

 

 

71,060

 

 

 

47,652

 

 

 

23,610

 

 

 

18,984

 

Net interest income

 

55,192

 

 

 

66,907

 

 

 

18,600

 

 

 

21,432

 

Provision (credit) for credit losses

 

740

 

 

 

(1,227

)

 

 

170

 

 

 

(171

)

Net interest income after provision (credit) for credit losses

 

54,452

 

 

 

68,134

 

 

 

18,430

 

 

 

21,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank-owned life insurance

 

2,573

 

 

 

2,383

 

 

 

876

 

 

 

809

 

Service charges on deposit accounts

 

2,543

 

 

 

2,243

 

 

 

842

 

 

 

703

 

Net loss on sales of securities

 

 

 

 

(3,489

)

 

 

 

 

 

 

Other

 

3,732

 

 

 

2,802

 

 

 

1,492

 

 

 

732

 

 

 

8,848

 

 

 

3,939

 

 

 

3,210

 

 

 

2,244

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

29,169

 

 

 

29,268

 

 

 

9,695

 

 

 

9,649

 

Occupancy and equipment

 

9,289

 

 

 

9,974

 

 

 

2,965

 

 

 

3,253

 

Merger expenses

 

866

 

 

 

 

 

 

866

 

 

 

 

Branch consolidation expenses

 

547

 

 

 

 

 

 

547

 

 

 

 

Other

 

9,635

 

 

 

10,010

 

 

 

3,378

 

 

 

3,262

 

 

 

49,506

 

 

 

49,252

 

 

 

17,451

 

 

 

16,164

 

Income before income taxes

 

13,794

 

 

 

22,821

 

 

 

4,189

 

 

 

7,683

 

Income tax (credit) expense

 

(38

)

 

 

2,641

 

 

 

(410

)

 

 

883

 

Net income

$

13,832

 

 

$

20,180

 

 

$

4,599

 

 

$

6,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares

 

22,520,026

 

 

 

22,538,520

 

 

 

22,529,051

 

 

 

22,569,716

 

Dilutive restricted stock units

 

87,716

 

 

 

69,010

 

 

 

138,272

 

 

 

86,914

 

Dilutive weighted average common shares

 

22,607,742

 

 

 

22,607,530

 

 

 

22,667,323

 

 

 

22,656,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic EPS

$

0.61

 

 

$

0.90

 

 

$

0.20

 

 

$

0.30

 

Diluted EPS

 

0.61

 

 

 

0.89

 

 

 

0.20

 

 

 

0.30

 

Cash Dividends Declared per share

 

0.63

 

 

 

0.63

 

 

 

0.21

 

 

 

0.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RATIOS

 

(Unaudited)

 

ROA

 

0.44

%

 

 

0.64

%

 

 

0.44

%

 

 

0.63

%

ROE

 

4.88

 

 

 

7.29

 

 

 

4.77

 

 

 

7.34

 

Net Interest Margin

 

1.83

 

 

 

2.21

 

 

 

1.89

 

 

 

2.13

 

Dividend Payout Ratio

 

103.28

 

 

 

70.79

 

 

 

105.00

 

 

 

70.00

 

Efficiency Ratio

 

76.39

 

 

 

65.33

 

 

 

79.09

 

 

 

67.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROBLEM AND POTENTIAL PROBLEM LOANS AND ASSETS
(Unaudited)

 

 

 

 

 

 

 

9/30/2024

 

 

12/31/2023

 

 

(dollars in thousands)

 

Loans including modifications to borrowers experiencing financial difficulty:

 

 

 

 

 

 

 

Modified and performing according to their modified terms

$

424

 

 

$

431

 

Past due 30 through 89 days

 

346

 

 

 

3,086

 

Past due 90 days or more and still accruing

 

 

 

 

 

Nonaccrual

 

2,899

 

 

 

1,053

 

 

 

3,669

 

 

 

4,570

 

Other real estate owned

 

 

 

 

 

 

$

3,669

 

 

$

4,570

 

 

 

 

 

 

 

 

 

Allowance for credit losses

$

28,647

 

 

$

28,992

 

Allowance for credit losses as a percentage of total loans

 

0.88

%

 

 

0.89

%

Allowance for credit losses as a multiple of nonaccrual loans

 

9.9

x

 

 

27.5

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCE SHEET, INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited)

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

 

Average

 

 

Interest/

 

 

Average

 

 

Average

 

 

Interest/

 

 

Average

 

(dollars in thousands)

 

Balance

 

 

Dividends

 

 

Rate

 

 

Balance

 

 

Dividends

 

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning bank balances

 

$

66,593

 

 

$

2,724

 

 

 

5.46

%

 

$

52,163

 

 

$

1,969

 

 

 

5.05

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (1)

 

 

620,721

 

 

 

17,977

 

 

 

3.86

 

 

 

564,857

 

 

 

13,908

 

 

 

3.28

 

Nontaxable (1) (2)

 

 

152,758

 

 

 

3,636

 

 

 

3.17

 

 

 

209,566

 

 

 

5,033

 

 

 

3.20

 

Loans (1) (2)

 

 

3,236,794

 

 

 

102,679

 

 

 

4.23

 

 

 

3,266,184

 

 

 

94,708

 

 

 

3.87

 

Total interest-earning assets

 

 

4,076,866

 

 

 

127,016

 

 

 

4.15

 

 

 

4,092,770

 

 

 

115,618

 

 

 

3.77

 

Allowance for credit losses

 

 

(28,590

)

 

 

 

 

 

 

 

 

 

 

(30,531

)

 

 

 

 

 

 

 

 

Net interest-earning assets

 

 

4,048,276

 

 

 

 

 

 

 

 

 

 

 

4,062,239

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

32,844

 

 

 

 

 

 

 

 

 

 

 

31,410

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

30,979

 

 

 

 

 

 

 

 

 

 

 

32,107

 

 

 

 

 

 

 

 

 

Other assets

 

 

122,671

 

 

 

 

 

 

 

 

 

 

 

115,167

 

 

 

 

 

 

 

 

 

 

 

$

4,234,770

 

 

 

 

 

 

 

 

 

 

$

4,240,923

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW & money market deposits

 

$

1,589,154

 

 

 

33,637

 

 

 

2.83

 

 

$

1,668,506

 

 

 

22,188

 

 

 

1.78

 

Time deposits

 

 

625,553

 

 

 

20,748

 

 

 

4.43

 

 

 

536,529

 

 

 

13,086

 

 

 

3.26

 

Total interest-bearing deposits

 

 

2,214,707

 

 

 

54,385

 

 

 

3.28

 

 

 

2,205,035

 

 

 

35,274

 

 

 

2.14

 

Overnight advances

 

 

9,303

 

 

 

392

 

 

 

5.63

 

 

 

14,993

 

 

 

596

 

 

 

5.31

 

Other borrowings

 

 

457,053

 

 

 

16,283

 

 

 

4.76

 

 

 

377,053

 

 

 

11,782

 

 

 

4.18

 

Total interest-bearing liabilities

 

 

2,681,063

 

 

 

71,060

 

 

 

3.54

 

 

 

2,597,081

 

 

 

47,652

 

 

 

2.45

 

Checking deposits

 

 

1,136,738

 

 

 

 

 

 

 

 

 

 

 

1,236,001

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

38,354

 

 

 

 

 

 

 

 

 

 

 

37,736

 

 

 

 

 

 

 

 

 

 

 

 

3,856,155

 

 

 

 

 

 

 

 

 

 

 

3,870,818

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

378,615

 

 

 

 

 

 

 

 

 

 

 

370,105

 

 

 

 

 

 

 

 

 

 

 

$

4,234,770

 

 

 

 

 

 

 

 

 

 

$

4,240,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (2)

 

 

 

 

 

$

55,956

 

 

 

 

 

 

 

 

 

 

$

67,966

 

 

 

 

 

Net interest spread (2)

 

 

 

 

 

 

 

 

 

 

0.61

%

 

 

 

 

 

 

 

 

 

 

1.32

%

Net interest margin (2)

 

 

 

 

 

 

 

 

 

 

1.83

%

 

 

 

 

 

 

 

 

 

 

2.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

The average balances of loans include nonaccrual loans. The average balances of investment securities exclude unrealized gains and losses on available-for-sale securities.

(2)

Tax-equivalent basis. Interest income on a tax-equivalent basis includes the additional amount of interest income that would have been earned if the Corporation's investment in tax-exempt loans and investment securities had been made in loans and investment securities subject to federal income taxes yielding the same after-tax income. The tax-equivalent amount of $1.00 of nontaxable income was $1.27 for each period presented using the statutory federal income tax rate of 21%.

 

 

AVERAGE BALANCE SHEET, INTEREST RATES AND INTEREST DIFFERENTIAL
(Unaudited)

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

 

Average

 

 

Interest/

 

 

Average

 

 

Average

 

 

Interest/

 

 

Average

 

(dollars in thousands)

 

Balance

 

 

Dividends

 

 

Rate

 

 

Balance

 

 

Dividends

 

 

Rate

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning bank balances

 

$

33,463

 

 

$

453

 

 

 

5.39

%

 

$

66,474

 

 

$

902

 

 

 

5.38

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (1)

 

 

602,446

 

 

 

5,776

 

 

 

3.84

 

 

 

625,827

 

 

 

5,692

 

 

 

3.64

 

Nontaxable (1) (2)

 

 

152,278

 

 

 

1,209

 

 

 

3.18

 

 

 

161,423

 

 

 

1,271

 

 

 

3.15

 

Loans (1)

 

 

3,237,138

 

 

 

35,026

 

 

 

4.33

 

 

 

3,257,256

 

 

 

32,818

 

 

 

4.03

 

Total interest-earning assets

 

 

4,025,325

 

 

 

42,464

 

 

 

4.22

 

 

 

4,110,980

 

 

 

40,683

 

 

 

3.96

 

Allowance for credit losses

 

 

(28,495

)

 

 

 

 

 

 

 

 

 

 

(29,981

)

 

 

 

 

 

 

 

 

Net interest-earning assets

 

 

3,996,830

 

 

 

 

 

 

 

 

 

 

 

4,080,999

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

33,028

 

 

 

 

 

 

 

 

 

 

 

33,420

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

30,754

 

 

 

 

 

 

 

 

 

 

 

32,268

 

 

 

 

 

 

 

 

 

Other assets

 

 

126,428

 

 

 

 

 

 

 

 

 

 

 

113,084

 

 

 

 

 

 

 

 

 

 

 

$

4,187,040

 

 

 

 

 

 

 

 

 

 

$

4,259,771

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW & money market deposits

 

$

1,614,294

 

 

 

12,117

 

 

 

2.99

 

 

$

1,655,032

 

 

 

8,802

 

 

 

2.11

 

Time deposits

 

 

600,873

 

 

 

6,712

 

 

 

4.44

 

 

 

587,814

 

 

 

5,785

 

 

 

3.90

 

Total interest-bearing deposits

 

 

2,215,167

 

 

 

18,829

 

 

 

3.38

 

 

 

2,242,846

 

 

 

14,587

 

 

 

2.58

 

Overnight advances

 

 

8,793

 

 

 

125

 

 

 

5.66

 

 

 

3,478

 

 

 

50

 

 

 

5.70

 

Other borrowings

 

 

396,739

 

 

 

4,656

 

 

 

4.67

 

 

 

382,500

 

 

 

4,347

 

 

 

4.51

 

Total interest-bearing liabilities

 

 

2,620,699

 

 

 

23,610

 

 

 

3.58

 

 

 

2,628,824

 

 

 

18,984

 

 

 

2.87

 

Checking deposits

 

 

1,146,274

 

 

 

 

 

 

 

 

 

 

 

1,225,052

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

36,805

 

 

 

 

 

 

 

 

 

 

 

38,123

 

 

 

 

 

 

 

 

 

 

 

 

3,803,778

 

 

 

 

 

 

 

 

 

 

 

3,891,999

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

383,262

 

 

 

 

 

 

 

 

 

 

 

367,772

 

 

 

 

 

 

 

 

 

 

 

$

4,187,040

 

 

 

 

 

 

 

 

 

 

$

4,259,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (2)

 

 

 

 

 

$

18,854

 

 

 

 

 

 

 

 

 

 

$

21,699

 

 

 

 

 

Net interest spread (2)

 

 

 

 

 

 

 

 

 

 

0.64

%

 

 

 

 

 

 

 

 

 

 

1.09

%

Net interest margin (2)

 

 

 

 

 

 

 

 

 

 

1.89

%

 

 

 

 

 

 

 

 

 

 

2.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

The average balances of loans include nonaccrual loans. The average balances of investment securities exclude unrealized gains and losses on available-for-sale securities.

(2)

Tax-equivalent basis. Interest income on a tax-equivalent basis includes the additional amount of interest income that would have been earned if the Corporation's investment in tax-exempt investment securities had been made in investment securities subject to federal income taxes yielding the same after-tax income. The tax-equivalent amount of $1.00 of nontaxable income was $1.27 for each period presented using the statutory federal income tax rate of 21%.

 

 

NON-GAAP RECONCILIATION
(Unaudited)

The following tables provide supplemental non-GAAP financial measures which management uses internally to help understand, manage, and evaluate our business performance and to help make operating decisions. These supplemental financial measures are not measurements of financial performance under generally accepted accounting principles in the United States ("GAAP") and, as a result may not be comparable to similarly titled measures of other companies. The Corporation believes that these non-GAAP financial measures are useful to investors and analysts in comparing our performance across reporting periods on a consistent basis. The Corporation also believes the use of these non-GAAP financial measures can facilitate comparison of our operating results to those of our competitors. The following non-GAAP financial measures exclude merger related and branch consolidation expenses:  

 

 

 

 

 

 

 

Nine Months Ended

 

 

Three Months Ended

 

 

9/30/2024

 

 

9/30/2023

 

 

9/30/2024

 

 

9/30/2023

 

 

(dollars in thousands, except per share data)

 

Reconciliation of adjusted net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

13,832

 

 

$

20,180

 

 

$

4,599

 

 

$

6,800

 

Adjustments to net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger expenses

 

866

 

 

 

 

 

 

866

 

 

 

 

Branch consolidation expenses

 

547

 

 

 

 

 

 

547

 

 

 

 

Income tax effect of adjustments (1)

 

(432

)

 

 

 

 

 

(432

)

 

 

 

Adjusted net income

$

14,813

 

 

$

20,180

 

 

$

5,580

 

 

$

6,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

13,832

 

 

$

20,180

 

 

$

4,599

 

 

$

6,800

 

Adjusted net income

 

14,813

 

 

 

20,180

 

 

 

5,580

 

 

 

6,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilutive weighted average common shares

 

22,607,742

 

 

 

22,607,530

 

 

 

22,667,323

 

 

 

22,656,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

$

0.61

 

 

$

0.89

 

 

$

0.20

 

 

$

0.30

 

Adjusted Diluted EPS

 

0.66

 

 

 

0.89

 

 

 

0.25

 

 

 

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROA and ROE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

13,832

 

 

$

20,180

 

 

$

4,599

 

 

$

6,800

 

Adjusted net income

 

14,813

 

 

 

20,180

 

 

 

5,580

 

 

 

6,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Total Assets

$

4,234,770

 

 

$

4,240,923

 

 

$

4,187,040

 

 

$

4,259,771

 

Average Total Equity

 

378,615

 

 

 

370,105

 

 

 

383,262

 

 

 

367,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROA

 

0.44

%

 

 

0.64

%

 

 

0.44

%

 

 

0.63

%

Adjusted ROA

 

0.47

 

 

 

0.64

 

 

 

0.53

 

 

 

0.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROE

 

4.88

%

 

 

7.29

%

 

 

4.77

%

 

 

7.34

%

Adjusted ROE

 

5.23

 

 

 

7.29

 

 

 

5.79

 

 

 

7.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

$

49,506

 

 

$

49,252

 

 

$

17,451

 

 

$

16,164

 

Adjustments to noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger expenses

 

(866

)

 

 

 

 

 

(866

)

 

 

 

Branch consolidation expenses

 

(547

)

 

 

 

 

 

(547

)

 

 

 

Adjusted noninterest expense

$

48,093

 

 

$

49,252

 

 

$

16,038

 

 

$

16,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

55,956

 

 

 

67,966

 

 

 

18,854

 

 

 

21,699

 

Noninterest income

 

8,848

 

 

 

3,939

 

 

 

3,210

 

 

 

2,244

 

Total revenue

$

64,804

 

 

$

71,905

 

 

$

22,064

 

 

$

23,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

76.39

%

 

 

65.33

%

 

 

79.09

%

 

 

67.51

%

Adjusted Efficiency Ratio

 

74.21

 

 

 

65.33

 

 

 

72.69

 

 

 

67.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Adjustments to net income are taxed at the Corporation's approximate statutory rate. 

For More Information Contact:
Janet Verneuille, SEVP and CFO
(516) 671-4900, Ext. 7462