EX-99.1 2 tm255628d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

FIRST UNITED CORPORATION ANNOUNCES

FOURTH QUARTER 2024 FINANCIAL RESULTS

 

OAKLAND, MARYLAND— February 5, 2025: First United Corporation (the “Corporation, “we”, “us”, and “our”) (NASDAQ: FUNC), a bank holding company and the parent company of First United Bank & Trust (the “Bank”), today announced financial results for the three- and 12-month periods ended December 31, 2024. Consolidated net income was $6.2 million for the fourth quarter of 2024, or $0.95 per diluted share, compared to $1.8 million, or $0.26 per diluted share, for the fourth quarter of 2023 and $5.8 million, or $0.89 per diluted share, for the third quarter of 2024. For the year ended December 31, 2024, net income was $20.6 million, or $3.15 per diluted share, compared to $15.1 million, or $2.25 per diluted share, for the year ended December 31, 2023.

 

According to Carissa Rodeheaver, Chairman, President and CEO, “We are proud to announce another strong quarter to conclude the 2024 year.  Loan growth was robust during the quarter as we were able to close a few loans that had been in the pipeline for several months.  Our wealth department was a large contributor to our success during the year as they continue to establish new and grow existing customer relationships.  Throughout 2024 we maintained our pricing and expense discipline ending the year with a strong margin, despite the intense competition in our markets, and a solid efficiency ratio.  Our teams collaborated and demonstrated the First United values as they worked to customize financial solutions for our customers and to support the communities that we serve.  We are excited to enter 2025 with a focus on investing additional resources to grow our loan and deposit market share and increase our wealth presence.”   

 

Financial Highlights:

 

·Net interest margin, on a non-GAAP, fully tax equivalent (“FTE”) basis, was 3.48% for the fourth quarter of 2024
·Loan production was strong, with $72.2 million in commercial loan originations and $23.3 million in residential mortgage originations in the fourth quarter
·Provision expense increased in the fourth quarter due to loan growth, partially offset by stable asset quality and qualitative factors
·Deposits increased by $34.4 million due to seasonal fluctuations in municipal deposit balances, partially offset by runoff of retail certificates of deposit due to competitive pricing
·Operating income, including net gains, was stable compared to the linked quarter
·Operating expenses decreased by $0.2 million when compared to the linked quarter
·A cash dividend of $0.22 per common share was declared in the fourth quarter

 

Income Statement Overview

 

On a GAAP basis, net income for the fourth quarter of 2024 was $6.2 million. This compares to $5.8 million for the third quarter of 2024 and $1.8 million for the fourth quarter of 2023.

 

   Q4 2024   Q3 2024   Q4 2023 
Net Income, non-GAAP (millions)  $6.2   $5.8   $5.5 
Net Income, GAAP (millions)  $6.2   $5.8   $1.8 
Diluted net income per share, non-GAAP  $0.95   $0.89   $0.82 
Diluted net income per share, GAAP  $0.95   $0.89   $0.26 

 

The $4.4 million increase in quarterly net income year over year was primarily driven by a restructuring of the investment portfolio leading to the recognition of a $3.3 million loss, net of tax, and $0.5 million, net of tax, in accelerated depreciation and lease termination expenses related to branch closures in the fourth quarter of 2023. Net interest income increased by $1.5 million year-over-year driven by a $2.0 million increase in interest and fees on loans resulting from new loans booked at higher rates, the repricing of adjustable-rate loans, and growth in our loan portfolio during 2024. Interest expense was stable when comparing year-over-year quarterly expense. Comparing the fourth quarter of 2024 to the same period of 2023, other operating income was stable and other operating expenses decreased by $0.2 million as a result of a $1.0 million reduction in occupancy and equipment expense related to the accelerated depreciation and lease expenses for the branch closures in the fourth quarter of 2023 and decreased marketing and professional services expenses. These decreases were partially offset by a $0.4 million increase in net other real estate owned (“OREO”) expenses related to gains on sales recognized in 2023 and a $0.3 million increase in data processing expenses due to timing of invoices.

 

 

 

 

Compared to the linked quarter, net income increased by $0.4 million due primarily to a $0.5 million increase in net interest income driven by a $0.3 million increase in interest and fees on loans as interest expense remained stable. Additionally, salaries and employee benefits decreased by $0.7 million due to reduced incentive pay and health insurance claims. Occupancy and equipment expenses decreased by $0.3 million. These decreases were partially offset by a $0.3 million increase in provision for credit losses related primarily to growth in our loan portfolio, a $0.4 million increase in data processing expenses as a result of increased costs for the core processing system, and timing of invoices for software agreements. We also experienced a $0.4 million increase in other expenses driven primarily by loan workout costs that we deemed to be uncollectible through collateral liquidation.

 

For the year ended December 31, 2024, net income increased by $5.5 million when compared to the year ended December 31, 2023. Net interest income increased by $3.1 million driven by a $12.2 million increase in interest and fees on loans, partially offset by a $0.9 million decrease in interest income on investments and a $7.7 million increase in interest expense resulting from continued pricing pressure on deposits and our use of the Bank Term Funding Program (“BTFP”). Operating income, including net gains/(losses), increased by $5.4 million due primarily to the $4.2 million loss recognized in 2023 related to the investment portfolio restructuring mentioned above and a $1.1 million increase in wealth management income. Operating expenses decreased by $0.6 million as occupancy and equipment expenses decreased by $1.0 million and other miscellaneous expenses decreased by $0.4 million due primarily to reduced check fraud expenses. These decreases were partially offset by a $0.5 million increase in salaries and employee benefits, a $0.4 million increase in data processing expenses, and a $0.4 million increase in net OREO expenses due to gains on sales of OREO properties recognized in 2023.

 

Net Interest Income and Net Interest Margin

 

Net interest income, on a non-GAAP, FTE basis, increased by $1.5 million for the fourth quarter of 2024 when compared to the fourth quarter of 2023. This increase was driven by a $1.5 million increase in interest income. Interest income on loans increased by $2.0 million due to the increase in average balances of $53.9 million and a 36-basis point increase in the overall yield on the loan portfolio as new loans booked at higher rates as well as adjustable-rate loans repricing in correlation to the elevated rate environment. Investment income decreased by $0.2 million due to a decrease of $58.1 million in average balances related to the balance sheet restructuring of our investment portfolio in the fourth quarter of 2023 and the maturity of $37.5 million in U.S. Treasury bonds in the first four months of 2024. We also experienced principal paydowns and maturities in our municipal and mortgage-backed securities (“MBS”) portfolios. The overall yield on the investment portfolio increased by 23 basis points primarily driven by the increased rate on the trust preferred portfolio and the maturity and sale of lower rate investments. Interest expense was stable year over year while increases in interest on demand deposits and money markets were offset by a decrease in interest on brokered certificates of deposit. The average deposit balances increased by $2.6 million when compared to the fourth quarter of 2023. The average balance of interest-bearing demand deposits increased by $22.0 million and retail money market accounts increased by $80.8 million. Average savings deposit balances decreased by $24.4 million and retail time deposits decreased by $19.8 million. Average brokered time deposits decreased by $56.0 million compared to 2023 due to the maturity and repayment of brokered certificates of deposit during 2024.

 

Comparing the fourth quarter of 2024 to the third quarter of 2024, net interest income, on a non-GAAP, FTE basis, increased by $0.5 million. Interest income increased by $0.5 million during the quarter, primarily due to a $0.3 million increase in interest and fees on loans related to an $18.8 million increase in average balances during the fourth quarter. Interest income on cash balances increased by $0.2 million related to increased balances of $23.2 million, which was partially offset by a 96-basis point decrease in rate in conjunction with rate cuts made by the Federal Reserve to the overnight Federal Funds rate. Interest expense remained stable when comparing the two quarters. During the fourth quarter of 2024, average deposit balances increased by $31.3 million and the cost of deposits decreased by 6 basis points.

 

 

 

 

Comparing the year ended December 31, 2024 to the year ended December 31, 2023, net interest income, on a non-GAAP, FTE basis, increased by $2.7 million. Interest income increased by $10.4 million. Average loan balances increased by $87.2 million and the overall yield increased by 53 basis points in correlation with the elevated rate environment as new loans were booked at higher rates as well as the repricing of adjustable-rate loans. Interest expense on deposits increased by $6.6 million while the average deposit balances increased by $19.4 million, driven by increases of $6.7 million in demand deposits and $80.1 million in money market balances, partially offset by decreases in savings balances of $39.1 million and brokered time deposits of $33.5 million. Interest expense on short-term borrowings increased by $1.3 million due to the Bank’s utilization of the BTFP program in 2024. The increased interest expense resulted in an overall increase of 56 basis points on the cost of interest-bearing liabilities. The net interest margin was 3.38% and 3.26% for the years ended December 31, 2024 and 2023, respectively.

 

Non-Interest Income

 

Other operating income, including net gains/(losses), for the fourth quarter of 2024 increased by $4.4 million when compared to the same period of 2023. The Corporation recognized $4.2 million in losses related to the investment portfolio restructuring in the fourth quarter of 2023 to reinvest lower-yielding securities to fund higher-yielding loan production. Gains on sales of residential mortgages increased by $0.1 million and wealth management increased by $0.2 million when compared to the same period in 2023.

 

On a linked quarter basis, other operating income, including net gains, was stable. Debit card income increased by $0.1 million due to an annual commission received in the fourth quarter. Miscellaneous income decreased by $0.1 million due to a $0.1 million cash incentive received in the third quarter in connection with check fees.

 

For the year ended December 31, 2024, other operating income increased by $5.4 million when compared to the same period of 2023. Net gains/(losses) increased by $4.3 million primarily due to the loss recognized in 2023 on the investment portfolio restructuring. Wealth management income increased by $1.1 million due to improving market conditions, increased annuity sales and growth in new and existing customer relationships. Service charge and debit card income was stable when comparing 2024 to 2023.

 

Non-Interest Expense

 

Operating expenses decreased by $0.2 million in the fourth quarter of 2024 when compared to the fourth quarter of 2023. Occupancy and equipment expenses decreased by $1.0 million related to depreciation and lease termination expenses recognized in conjunction with announced branch closures in the final quarter of 2023. Marketing and professional services decreased by $0.1 million. These decreases were partially offset by a $0.3 million increase in data processing expenses related to new technology agreements, a $0.4 million increase in net OREO related expenses due to gains from sales of OREO recognized during 2023, and by a $0.1 million increase in salaries and benefits.

 

Operating expenses decreased by $0.2 million when compared to the linked quarter. Salaries and employee benefits decreased by $0.7 million driven by decreases in incentive pay and life and health insurance expenses due to decreased claims. Equipment and occupancy expenses decreased by $0.3 million when comparing the linked quarters. These decreases were partially offset by a $0.4 million increase in data processing expenses related to increased costs for the core processing system and timing of invoices for software agreements. We also experienced a $0.4 million increase in other expenses driven primarily by loan workout costs that we deemed to be uncollectible through collateral liquidation.

 

For the year ended December 31, 2024, operating expenses decreased by $0.6 million when compared to the year ended December 31, 2023. The decrease was primarily attributable to a $1.0 million decrease in occupancy and equipment expenses related primarily to the branch closures announced in 2023, a $0.2 million decrease in marketing, and a $0.2 million decrease in professional services expenses. Other miscellaneous expenses decreased by $0.4 million driven by a $0.5 million decrease in check fraud expenses. These decreases were partially offset by $0.5 million in increased salaries and employee benefits related to increased incentives, 401(k) expenses, wellness expenses, and reduced offsets related to loan origination, which were partially offset by reductions in life and health insurance costs. Net OREO costs increased $0.4 million due to gains on the sale of OREO recognized in 2023, and $0.4 million in increased data processing expenses.

 

The effective income tax rates as a percentage of income for the years ended December 31, 2024 and December 31, 2023 were 24.5% and 22.7%, respectively.

 

 

 

 

Balance Sheet Overview

 

Total assets at December 31, 2024 were $2.0 billion, representing a $67.2 million increase since December 31, 2023. During 2024, cash and interest-bearing deposits in other banks increased by $28.6 million. The investment portfolio decreased by $41.5 million due to the maturities of $37.5 million of U.S. Treasury bonds during the year and normal principal amortization and maturities of our MBS and municipal portfolios. Cash proceeds from investments were shifted to gross loans, which increased by $74.1 million. OREO decreased by $1.4 million due to sales of properties. Pension assets increased by $6.6 million resulting from increased market values and deferred tax assets decreased by $2.0 million as we experienced increased fair market values on available for sale (“AFS”) securities and pension assets when compared to December 31, 2023.

 

Total liabilities at December 31, 2024 were $1.8 billion, representing a $49.7 million increase since December 31, 2023. Total deposits increased by $23.9 million when compared to December 31, 2023 related to increases in interest-bearing demand deposits of $35.9 million and money markets of $61.5 million, partially offset by the decrease of savings deposits by $20.3 million, retail time deposits of $22.4 million, and the repayment of $30.0 million in brokered certificates of deposits. Short-term borrowings increased by $20.0 million since December 31, 2023, which were comprised of $50.0 million in overnight borrowings from the Federal Reserve offset by a shift of approximately $22.0 million from overnight investment sweep balances to FDIC insured accounts as a result of management’s strategy to release pledging of investment securities for municipalities in order to allow those securities to be available for liquidity. The overnight borrowings were replaced with brokered certificates of deposit in January 2025. Long-term borrowings increased by $10.0 million in 2024. Maturities of Federal Home Loan Bank (“FHLB”) advances of $40.0 million in March and $40.0 million in September were fully repaid. During the third quarter and after the Federal Reserve’s announcement that rates would be reduced by 50 basis points, management made the strategic decision to lock in borrowing costs by placing $90.0 million in FHLB advances with maturities of 12- and 18-months at a weighted average rate of 3.89%. Of this amount, $41.1 million was utilized to prepay the principal and accrued interest of the BTFP borrowings at a rate of 4.87% that was scheduled to mature in January of 2025 and approximately $30.0 million was utilized to repay overnight borrowings related to the repayment of the $40.0 million FHLB advance that matured in September at a rate of 4.53%. The remainder was used to fund loan growth in the fourth quarter of 2024.

 

Total AFS and held-to-maturity (“HTM”) securities totaled $270.0 million at December 31, 2024, representing a $41.5 million decrease when compared to December 31, 2023. In 2024, $37.5 million in U.S. Treasury bonds matured and the proceeds were used to repay the $40.0 million FHLB advance that matured in March. Additionally, there were $4.0 million of maturities in our municipal portfolio and $11.0 million of other principal amortizations in our MBS portfolio. $11.2 million of new investment purchases were made during 2024 to meet our community reinvestment act obligations and to add increased yield to the portfolio. Management intends to hold the portfolio relatively stable in 2025 by reinvesting proceeds from amortization and maturities into new higher yielding securities. The investment portfolio is primarily utilized for liquidity purposes, management of interest sensitivity and collateralization needs.

 

 

 

 

Outstanding loans of $1.5 billion at December 31, 2024 reflected growth of $32.9 million since September 30, 2024 and $74.1 million since December 31, 2023.

 

Loan Type
(in millions)
  Change since
September 30, 2024
    Change since
December 31, 2023
 
Commercial   $ 35.5     $ 63.8  
Residential Mortgages   $ (0.4 )   $ 18.9  
Consumer   $ (2.2 )   $ (8.6 )
Gross Loans   $ 32.9     $ 74.1  

 

Since December 31, 2023, commercial real estate loans increased by $32.6 million, acquisition and development loans increased by $18.3 million, commercial and industrial loans increased by $12.9 million, residential mortgage loans increased $18.9 million, and consumer loans decreased by $8.6 million.

 

New commercial loan production for the three months ended December 31, 2024 was approximately $72.2 million.  The pipeline of commercial loans at December 31, 2024 was $11.5 million. At December 31, 2024, unfunded, committed commercial construction loans totaled approximately $5.6 million. Commercial amortization and payoffs were approximately $114.1 million through December 31, 2024, due primarily to pay-offs of short-term commercial loans as well as normal amortizations of the commercial loan portfolio.

 

New consumer mortgage loan production for the fourth quarter of 2024 was approximately $23.3 million, with most of this production comprised of mortgages to be held on balance sheet.  The pipeline of in-house, portfolio loans as of December 31, 2024 was $5.3 million. The residential mortgage production level decreased in the fourth quarter of 2024 due to the seasonality of this line of business, particularly construction lending. Unfunded commitments related to residential construction loans totaled $13.1 million at December 31, 2024.

 

Total deposits at December 31, 2024 increased by $23.9 million when compared to December 31, 2023.

 

Deposit Type
(in millions)
  Change since
September 30, 2024
    Change since
December 31, 2023
 
Non-Interest-Bearing   $ 7.3     $ (0.9 )
Interest-Bearing Demand   $ 4.4     $ 35.9  
Savings and Money Market   $ 21.4     $ 41.2  
Time Deposits   $ 1.3     $ (52.3 )
Total Deposits   $ 34.4     $ 23.9  

 

Interest-bearing demand deposits increased by $35.9 million in 2024, which included the shift of approximately $22.0 million from overnight investment sweep balances to FDIC insured accounts due to management’s strategy to release pledging of investment securities for municipalities to provide additional liquidity. Money market accounts increased by $61.5 million due primarily to the expansion of current and new relationships throughout the year and a shift from certificates of deposit. Traditional savings accounts decreased by $20.3 million and time deposits decreased by $52.3 million. The decrease in time deposits was due to a decrease of $22.4 million in retail CDs related to maturities of a nine-month special CD promotion in 2023 and the maturity and repayment of $30.0 million in brokered CDs during the year. The Bank has worked closely with customers as these retail CDs mature to transition them to other deposit and wealth management products offered by the Bank.

 

Short-term borrowings increased by $20.0 million when compared to December 31, 2023 due to an increase of $50.0 million in overnight borrowings from the Federal Reserve offset by a shift of approximately $22.0 million in overnight investment sweep balances into FDIC insured accounts due to management’s strategy to release pledging of investment securities for municipalities to provide additional liquidity. The overnight borrowings were replaced with brokered certificates of deposit in January 2025. Long-term borrowings increased by $10.0 million when compared to December 31, 2023. Maturities of FHLB advances of $40.0 million in March and $40.0 million in September were fully repaid. During the third quarter and after the Federal Reserve’s announcement that rates would be reduced by 50 basis points, management made the strategic decision to lock in borrowing costs by placing $90.0 million in FHLB advances with maturities of 12- and 18-months and a weighted average rate of 3.89%. Of this amount, $41.1 million was utilized to prepay the principal and accrued interest of the BTFP borrowing at a rate of 4.87% that was scheduled to mature in January of 2025 and approximately $30.0 million was utilized to repay overnight borrowings related to the repayment of the September $40.0 million maturity at a rate of 4.53%. The remainder was used to fund loan growth in the fourth quarter of 2024.

 

 

 

 

The book value of the Corporation’s common stock was $27.71 per basic share at December 31, 2024 compared to $24.38 per share at December 31, 2023. At December 31, 2024, there were 6,471,096 of basic outstanding shares and 6,485,119 of diluted outstanding shares of common stock. In 2024, the Company purchased and retired 201,800 shares of First United Corporation common stock as part of its previously announced stock repurchase plan at an average price of $19.99 per share. The increase in the book value at December 31, 2024 was due to the undistributed net income of $15.1 million and a $5.6 million decrease in accumulated other comprehensive loss in 2024.

 

Asset Quality

 

The allowance for credit losses (“ACL”) was $18.2 million at December 31, 2024 compared to $17.5 million at December 31, 2023. The provision for credit losses was $0.5 million for the quarter ended December 31, 2024 compared to $0.4 million for the quarter ended December 31, 2023 and $0.3 million for the third quarter of 2024. The increased provision expense recorded year to date in 2024 was primarily related to $1.3 million in net charge-offs related to one non-accrual commercial loan relationship and growth in our loan portfolio, partially offset by improving qualitative risk factors. Net charge-offs of $0.4 million and $0.2 million were recorded for the quarter ended December 31, 2024 and December 31, 2023, respectively. The ratio of the ACL to loans outstanding was 1.23% at December 31, 2024, which compares to 1.24% at both September 30, 2024 and December 31, 2023.

 

The ratio of year-to-date net charge offs to average loans was 0.16% for year ended December 31, 2024, and 0.07% for the year ended December 31, 2023. The commercial and industrial portfolio had net charge offs of 0.50% for the year ended December 31, 2024 compared to net charge offs of 0.09% for the year ended December 31, 2023. This increase was due primarily to charge offs of equipment loan balances on one non-accrual commercial relationship during 2024. The consumer portfolio had net charge offs of 1.76% for the year ended December 31, 2024 compared to net charge offs of 1.04% for the year ended December 31, 2023. The increase in net charge offs in consumer loans in 2024 was primarily driven by approximately $0.4 million in charge offs of overdrawn demand deposit balances during the first quarter of 2024 and $0.1 million in charge offs of student loan accounts in the second quarter. Details of the ratios, by loan type, are shown below. Our special assets team continues to actively collect on charged-off loans, resulting in overall low net charge-off ratios.

 

Ratio of Net (Charge Offs)/Recoveries to Average Loans
Loan Type     12/31/2024
(Charge Off) / Recovery
      12/31/2023
(Charge Off) / Recovery
 
Commercial Real Estate     0.02 %     (0.02 )%
Acquisition & Development     0.06 %     0.01 %
Commercial & Industrial     (0.50 )%     (0.09 )%
Residential Mortgage     0.01 %     0.00 %
Consumer     (1.76 )%     (1.04 )%
Total Net (Charge Offs)/Recoveries     (0.16 )%     (0.07 )%

 

 

 

 

Non-accrual loans totaled $4.9 million at December 31, 2024 compared to $4.0 million at December 31, 2023. The increase in non-accrual balances at December 31, 2024 was related to two commercial and industrial loan relationships totaling $12.1 million that were moved to non-accrual during the first quarter of 2024. Subsequent to being moved to non-accrual, one of the borrowers liquidated collateral and reduced the balances by $5.5 million. Additionally, a total of $2.8 million in collateral was moved to repossessed assets in the fourth quarter of 2024. $1.3 million in net charge-offs and $3.0 million in principal reduction related to the liquidation of collateral at depressed prices were recognized on the other commercial credit during 2024. The Bank continues to liquidate collateral on both loan relationships.

 

Non-accrual loans that have been subject to partial charge-offs totaled $0.7 million at December 31, 2024 and $0.1 million at December 31, 2023.  Loans secured by 1-4 family residential real estate properties in the process of foreclosure totaled $1.6 million at December 31, 2024 and $1.8 million at December 31, 2023. As a percentage of the loan portfolio, accruing loans past due 30 days or more was 0.32% at December 31, 2024 compared to 0.24% at December 31, 2023. 

 

ABOUT FIRST UNITED CORPORATION

 

First United Corporation is a Maryland corporation chartered in 1985 and a financial holding company registered with the Board of Governors of the Federal Reserve System under the Bank Holding Company Act of 1956, as amended, that elected financial holding company status in 2021. The Corporation’s primary business is serving as the parent company of the Bank, First United Statutory Trust I (“Trust I”) and First United Statutory Trust II (together with Trust I, “the Trusts”), both Connecticut statutory business trusts. The Trusts were formed for the purpose of selling trust preferred securities that qualified as Tier 1 capital. The Bank has two consumer finance company subsidiaries- Oak First Loan Center, Inc., a West Virginia corporation, and OakFirst Loan Center, LLC, a Maryland limited liability company – and two subsidiaries that it uses to hold real estate acquired through foreclosure or by deed in lieu of foreclosure – First OREO Trust, a Maryland statutory trust, and FUBT OREO I, LLC, a Maryland limited liability company. In addition, the Bank owns 99.9% of the limited partnership interests in Liberty Mews Limited Partnership, a Maryland limited partnership formed for the purpose of acquiring, developing and operating low-income housing units in Garrett County, Maryland, and a 99.9% non-voting membership interest in MCC FUBT Fund, LLC, an Ohio limited liability company formed for the purpose of acquiring, developing and operating low-income housing units in Allegany County, Maryland. The Corporation’s website is www.mybank.com.

 

FORWARD-LOOKING STATEMENTS

 

This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995.  Forward-looking statements do not represent historical facts, but are statements about management's beliefs, plans and objectives about the future, as well as its assumptions and judgments concerning such beliefs, plans and objectives.  These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions.  Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true.  The beliefs, plans and objectives on which forward-looking statements are based involve risks and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements.  For a discussion of these risks and uncertainties, see the section of the periodic reports that First United Corporation files with the Securities and Exchange Commission entitled "Risk Factors". In addition, investors should understand that the Corporation is required under generally accepted accounting principles to evaluate subsequent events through the filing of the consolidated financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2024 and the impact that any such events have on our critical accounting assumptions and estimates made as of December 31, 2024, which could require us to make adjustments to the amounts reflected in this press release.

 

 

 

 

FIRST UNITED CORPORATION

Oakland, MD

Stock Symbol :  FUNC

Financial Highlights - Unaudited

 

(Dollars in thousands, except per share data)

 

   Three Months Ended   Twelve Months Ended 
   December 31,   December 31,   December 31,   December 31, 
   2024   2023   2024   2023 
Results of Operations:                
Interest income  $23,725   $22,191   $91,993   $81,156 
Interest expense   8,025    7,997    32,015    24,286 
Net interest income   15,700    14,194    59,978    56,870 
Provision for credit losses   529    419    2,933    1,620 
Other operating income   4,924    4,793    19,411    18,331 
Net gains/(losses)   132    (4,184)   414    (3,862)
Other operating expense   12,081    12,309    49,640    50,243 
Income before taxes  $8,146   $2,075   $27,230   $19,476 
Income tax expense   1,960    317    6,661    4,416 
Net income  $6,186   $1,758   $20,569   $15,060 
                     
Per share data:                    
Basic net income per share  $0.95   $0.26   $3.15   $2.25 
Diluted net income per share  $0.95   $0.26   $3.15   $2.24 
Adjusted Basic net income (1)  $0.95   $0.82   $3.21   $2.81 
Adjusted Diluted net income (1)  $0.95   $0.82   $3.21   $2.80 
Dividends declared per share  $0.22   $0.20   $0.84   $0.80 
Book value  $27.71   $24.38           
Diluted book value  $27.65   $24.33           
Tangible book value per share  $25.89   $22.56           
Diluted Tangible book value per share  $25.83   $22.51           
                     
Closing market value  $33.71   $23.51           
Market Range:                    
High  $36.17   $23.51           
Low  $29.63   $16.12           
                     
Shares outstanding at period end: Basic   6,471,096    6,639,888           
Shares outstanding at period end: Diluted   6,485,119    6,653,200           
                     
Performance ratios: (Year to Date Period End, annualized)                    
Return on average assets   1.06%   0.78%          
Adjusted return on average assets (1)   1.08%   0.97%          
Return on average shareholders' equity   12.16%   9.68%          
Adjusted return on average shareholders' equity (1)   12.42%   12.08%          
Net interest margin (Non-GAAP), includes tax exempt income of $229 and $626   3.38%   3.26%          
Net interest margin GAAP   3.36%   3.22%          
Efficiency ratio - non-GAAP (2)   61.31%   65.12%          

 

(1) See reconciliation of this non-GAAP financial measure provided elsewhere herein.

 

(2) Efficiency ratio is a non-GAAP measure calculated by dividing total operating expenses by the sum of tax equivalent net interest income and other operating income, less gains/(losses) on sales of securities and/or fixed assets.

 

 

 

 

   December 31,   December 31, 
   2024   2023 
Financial Condition at period end:          
Assets  $1,973,022   $1,905,860 
Earning assets  $1,758,665   $1,725,236 
Gross loans  $1,480,793   $1,406,667 
Commercial Real Estate  $526,364   $493,703 
Acquisition and Development  $95,314   $77,060 
Commercial and Industrial  $287,534   $274,604 
Residential Mortgage  $518,815   $499,871 
Consumer  $52,766   $61,429 
Investment securities  $269,991   $311,466 
Total deposits  $1,574,829   $1,550,977 
Noninterest bearing  $426,737   $427,670 
Interest bearing  $1,148,092   $1,123,307 
Shareholders' equity  $179,295   $161,873 
         . 
Capital ratios:          
           
Tier 1 to risk weighted assets   14.70%   14.42%
Common Equity Tier 1 to risk weighted assets   12.79%   12.44%
Tier 1 Leverage   11.88%   11.30%
Total risk based capital   15.92%   15.64%
           
Asset quality:          
           
Net charge-offs for the quarter  $(362)  $(195)
Nonperforming assets: (Period End)          
Nonaccrual loans  $4,931   $3,956 
Loans 90 days past due and accruing   918    543 
           
Total nonperforming loans and 90 day past due  $5,849   $4,499 
           
Other real estate owned  $3,062   $4,493 
Other repossessed assets  $2,802   $55 
Modified loans  $1,006   $- 
           
Allowance for credit losses to gross loans   1.23%   1.24%
Allowance for credit losses to non-accrual loans   368.49%   441.86%
Allowance for credit losses to non-performing assets   155.13%   193.21%
Non-performing and 90 day past due loans to total loans   0.39%   0.32%
Non-performing loans and 90 day past due loans to total assets   0.30%   0.24%
Non-accrual loans to total loans   0.33%   0.28%
Non-performing assets to total assets   0.59%   0.47%

 

 

 

 

FIRST UNITED CORPORATION

Oakland, MD

Stock Symbol :  FUNC

Financial Highlights - Unaudited

 

   December 31,   September 30,   June 30,   March 31,   December 31,   September 30,   June 30,   March 31, 
(Dollars in thousands, except per share data)  2024   2024   2024   2024   2023   2023   2023   2023 
Results of Operations:                                        
Interest income  $23,725   $23,257   $23,113   $21,898   $22,191   $21,164   $19,972   $17,829 
Interest expense   8,025    8,029    7,875    8,086    7,997    7,180    5,798    3,311 
Net interest income   15,700    15,228    15,238    13,812    14,194    13,984    14,174    14,518 
Provision for credit losses   529    264    1,194    946    419    263    395    543 
Other operating income   4,924    4,912    4,782    4,793    4,793    4,716    4,483    4,339 
Net gains/(losses)   132    141    59    82    (4,184)   182    86    54 
Other operating expense   12,081    12,314    12,364    12,881    12,309    12,785    12,511    12,638 
Income before taxes  $8,146   $7,703   $6,521   $4,860   $2,075   $5,834   $5,837   $5,730 
Income tax expense   1,960    1,932    1,607    1,162    317    1,321    1,423    1,355 
Net income  $6,186   $5,771   $4,914   $3,698   $1,758   $4,513   $4,414   $4,375 
                                         
Per share data:                                        
Basic net income per share  $0.95   $0.89   $0.75   $0.56   $0.26   $0.67   $0.66   $0.66 
Diluted net income per share  $0.95   $0.89   $0.75   $0.56   $0.26   $0.67   $0.66   $0.65 
Adjusted basic net income (1)  $0.95   $0.89   $0.75   $0.62   $0.82   $0.67   $0.66   $0.66 
Adjusted diluted net income (1)  $0.95   $0.89   $0.75   $0.62   $0.82   $0.67   $0.66   $0.65 
Dividends declared per share  $0.22   $0.22   $0.22   $0.20   $0.20   $0.20   $0.62   $0.20 
Book value  $27.71   $26.90   $25.39   $24.89   $24.38   $23.08   $23.12   $22.85 
Diluted book value  $27.65   $26.84   $25.34   $24.86   $24.33   $23.03   $23.07   $22.81 
Tangible book value per share  $25.89   $25.06   $23.55   $23.08   $22.56   $21.27   $21.29   $21.01 
Diluted Tangible book value per share  $25.83   $25.01   $23.49   $23.05   $22.51   $21.22   $21.25   $20.96 
                                         
Closing market value  $33.71   $29.84   $20.42   $22.91   $23.51   $16.23   $14.26   $16.89 
Market Range:                                        
High  $36.17   $30.77   $22.88   $23.85   $23.51   $17.34   $17.01   $20.41 
Low  $29.63   $20.40   $19.40   $21.21   $16.12   $13.70   $12.56   $16.75 
                                         
Shares outstanding at period end: Basic   6,471,096    6,468,625    6,465,601    6,648,645    6,639,888    6,715,170    6,711,422    6,688,710 
Shares outstanding at period end: Diluted   6,485,119    6,482,648    6,479,624    6,657,239    6,653,200    6,728,482    6,724,734    6,703,252 
                                         
Performance ratios: (Year to Date Period End, annualized)                                        
Return on average assets   1.06%   0.99%   0.89%   0.76%   0.78%   0.93%   0.95%   0.94%
Adjusted return on average assets (1)   1.08%   1.01%   0.98%   0.85%   0.94%   0.93%   0.95%   0.94%
Return on average shareholders' equity   12.16%   11.52%   10.48%   9.07%   9.68%   11.44%   11.43%   11.87%
Adjusted return on average shareholders' equity (1)   12.42%   11.78%   11.52%   10.11%   11.87%   11.44%   11.43%   11.87%
Net interest margin (Non-GAAP), includes tax exempt income of $53 and $76   3.38%   3.34%   3.31%   3.12%   3.26%   3.30%   3.39%   3.53%
Net interest margin GAAP   3.36%   3.32%   3.29%   3.10%   3.22%   3.25%   3.34%   3.48%
Efficiency ratio - non-GAAP (1)   61.31%   62.46%   63.48%   65.71%   65.12%   66.41%   66.00%   67.02%

 

(1) Efficiency ratio is a non-GAAP measure calculated by dividing total operating expenses by the sum of tax equivalent net interest income and other operating income, less gains/(losses) on sales of securities and/or fixed assets.

 

 

 

 

   December 31,   September 30,   June 30,   March 31,   December 31,   September 30,   June 30,   March 31, 
   2024   2024   2024   2024   2023   2023   2023   2023 
Financial Condition at period end:                                        
Assets  $1,973,022   $1,916,126   $1,868,599   $1,912,953   $1,905,860   $1,928,201   $1,928,393   $1,937,442 
Earning assets  $1,758,665   $1,722,346   $1,695,425   $1,695,962   $1,725,236   $1,717,244   $1,707,522   $1,652,688 
Gross loans  $1,480,793   $1,447,883   $1,422,975   $1,412,327   $1,406,667   $1,380,019   $1,350,038   $1,289,080 
Commercial Real Estate  $526,364   $502,828   $506,273   $492,819   $493,703   $491,284   $483,485   $453,356 
Acquisition and Development  $95,314   $92,909   $88,215   $83,424   $77,060   $79,796   $79,003   $76,980 
Commercial and Industrial  $287,534   $277,994   $260,168   $274,722   $274,604   $254,650   $249,683   $241,959 
Residential Mortgage  $518,815   $519,168   $511,354   $501,990   $499,871   $491,686   $475,540   $456,198 
Consumer  $52,766   $54,984   $56,965   $59,372   $61,429   $62,603   $62,327   $60,587 
Investment securities  $269,991   $267,214   $267,151   $278,716   $311,466   $330,053   $350,844   $357,061 
Total deposits  $1,574,829   $1,540,395   $1,537,071   $1,563,453   $1,550,977   $1,575,069   $1,579,959   $1,591,285 
Noninterest bearing  $426,737   $419,437   $423,970   $422,759   $427,670   $429,691   $466,628   $468,554 
Interest bearing  $1,148,092   $1,120,958   $1,113,101   $1,140,694   $1,123,307   $1,145,378   $1,113,331   $1,122,731 
Shareholders' equity  $179,295   $173,979   $164,177   $165,481   $161,873   $154,990   $155,156   $152,868 
                                         
Capital ratios:                                        
                                         
Tier 1 to risk weighted assets   14.70%   14.61%   14.51%   14.58%   14.42%   14.60%   14.40%   14.90%
Common Equity Tier 1 to risk weighted assets   12.79%   12.66%   12.54%   12.60%   12.44%   12.60%   12.40%   12.82%
Tier 1 Leverage   11.88%   11.88%   11.69%   11.48%   11.30%   11.25%   11.25%   11.47%
Total risk based capital   15.92%   15.83%   15.75%   15.83%   15.64%   15.81%   15.60%   16.15%
                                         
Asset quality:                                        
                                         
Net (charge-offs)/recoveries for the quarter  $(362)  $(109)  $(1,309)  $(459)  $(195)  $(83)  $(398)  $(245)
Nonperforming assets: (Period End)                                        
Nonaccrual loans  $4,931   $8,073   $9,438   $16,007   $3,956   $3,479   $2,972   $3,258 
Loans 90 days past due and accruing   918    538    526    120    543    145    160    87 
Total nonperforming loans and 90 day past due  $5,849   $8,611   $9,964   $16,127   $4,499   $3,624   $3,132   $3,345 
                                         
Other real estate owned  $3,062   $2,860   $2,978   $4,402   $4,493   $4,878   $4,482   $4,598 
Other repossessed assets  $2,802   $42   $32   $68   $55   $41   $-   $8 
Modified loans  $1,006   $1,016   $893   $-   $-   $-   $-   $- 
                                         
Allowance for credit losses to gross loans   1.23%   1.24%   1.26%   1.27%   1.24%   1.24%   1.25%   1.31%
Allowance for credit losses to non-accrual loans   368.49%   223.09%   189.90%   112.34%   441.86%   492.84%   568.81%   517.83%
Allowance for credit losses to non-performing assets   155.13%   157.00%   138.49%   87.59%   193.21%   473.12%   539.79%   212.40%
Non-performing and 90 day past due loans to total loans   0.39%   0.59%   0.70%   1.14%   0.32%   0.26%   0.23%   0.26%
Non-performing loans and 90 day past due loans to total assets   0.30%   0.45%   0.53%   0.84%   0.24%   0.19%   0.16%   0.17%
Non-accrual loans to total loans   0.33%   0.56%   0.66%   1.13%   0.28%   0.25%   0.22%   0.25%
Non-performing assets to total assets   0.59%   0.60%   0.69%   1.07%   0.47%   0.44%   0.39%   0.41%

 

 

 

 

(Dollars in thousands - Unaudited)  December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
   December 31,
2023
 
Assets                         
Cash and due from banks  $77,020   $61,140   $43,635   $85,578   $48,343 
Interest bearing deposits in banks   1,307    1,252    1,457    1,354    1,410 
Cash and cash equivalents   78,327    62,392    45,092    86,932    49,753 
Investment securities – available for sale (at fair value)   94,494    93,160    92,954    95,580    97,169 
Investment securities – held to maturity (at cost)   175,497    174,054    174,197    183,136    214,297 
Restricted investment in bank stock, at cost   5,768    5,765    3,395    3,390    5,250 
Loans held for sale   806    232    447    175    443 
Loans   1,480,793    1,447,883    1,422,975    1,412,327    1,406,667 
Unearned fees   (442)   (333)   (306)   (314)   (340)
Allowance for credit losses   (18,170)   (18,010)   (17,923)   (17,982)   (17,480)
Net loans   1,462,181    1,429,540    1,404,746    1,394,031    1,388,847 
Premises and equipment, net   30,081    30,704    29,688    30,268    31,459 
Goodwill and other intangible assets   11,773    11,856    11,938    12,021    12,103 
Bank owned life insurance   48,952    48,608    48,267    47,933    47,607 
Deferred tax assets   9,989    9,357    11,214    10,736    11,948 
Other real estate owned, net   3,062    2,860    2,978    4,402    4,493 
Operating lease asset   1,204    1,163    1,230    1,299    1,367 
Pension asset   17,824    16,268    12,850    13,022    11,208 
Accrued interest receivable and other assets   33,064    30,167    29,603    30,028    29,916 
Total Assets  $1,973,022   $1,916,126   $1,868,599   $1,912,953   $1,905,860 
Liabilities and Shareholders’ Equity                         
Liabilities:                         
Non-interest bearing deposits  $426,737   $419,437   $423,970   $422,759   $427,670 
Interest bearing deposits   1,148,092    1,120,958    1,113,101    1,140,694    1,123,307 
Total deposits   1,574,829    1,540,395    1,537,071    1,563,453    1,550,977 
Short-term borrowings   65,409    50,206    62,564    79,494    45,418 
Long-term borrowings   120,929    120,929    70,929    70,929    110,929 
Operating lease liability   1,384    1,343    1,412    1,484    1,556 
Allowance for credit loss on off balance sheet exposures   863    856    801    858    873 
Accrued interest payable and other liabilities   28,889    26,994    30,352    29,925    32,904 
Dividends payable   1,424    1,424    1,293    1,329    1,330 
Total Liabilities   1,793,727    1,742,147    1,704,422   $1,747,472    1,743,987 
Shareholders’ Equity:                         
Common Stock – par value $0.01 per share; Authorized 25,000,000 shares; issued and outstanding 6,471,096 shares at December 31, 2024 and 6,639,888 at December 31, 2023   65    65    65    66    66 
Surplus   20,476    20,288    20,280    23,865    23,734 
Retained earnings   189,002    184,239    179,892    176,272    173,900 
Accumulated other comprehensive loss   (30,248)   (30,613)   (36,060)   (34,722)   (35,827)
Total Shareholders’ Equity   179,295    173,979    164,177    165,481    161,873 
Total Liabilities and Shareholders’ Equity  $1,973,022   $1,916,126   $1,868,599   $1,912,953   $1,905,860 

 

 

 

 

       2024       2023 
   Year to Date   Q4   Q3   Q2   Q1   Year to Date   Q4   Q3   Q2   Q1 
In thousands  (Unaudited) 
Interest income                                                  
Interest and fees on loans  $81,756   $21,299   $21,018   $20,221   $19,218   $69,569   $19,290   $18,055   $16,780   $15,444 
Interest on investment securities                                                 
Taxable   6,760    1,672    1,647    1,697    1,744    7,173    1,834    1,792    1,779    1,768 
Exempt from federal income tax   209    47    56    53    53    714    53    123    268    270 
Total investment income   6,969    1,719    1,703    1,750    1,797    7,887    1,887    1,915    2,047    2,038 
Other   3,268    707    536    1,142    883    3,700    1,014    1,194    1,145    347 
Total interest income   91,993    23,725    23,257    23,113    21,898    81,156    22,191    21,164    19,972    17,829 
Interest expense                                                  
Interest on deposits   25,828    6,585    6,579    6,398    6,266    19,198    6,498    5,672    4,350    2,678 
Interest on short-term borrowings   1,477    40    467    509    461    147    54    33    29    31 
Interest on long-term borrowings   4,710    1,400    983    968    1,359    4,941    1,445    1,475    1,419    602 
Total interest expense   32,015    8,025    8,029    7,875    8,086    24,286    7,997    7,180    5,798    3,311 
Net interest income   59,978    15,700    15,228    15,238    13,812    56,870    14,194    13,984    14,174    14,518 
Credit loss expense/(credit)                                                  
Loans   2,929    522    195    1,251    961    1,700    530    322    434    414 
Debt securities held to maturity   14        14            45        45         
Off balance sheet credit exposures   (10)   7    55    (57)   (15)   (125)   (111)   (104)   (39)   129 
Provision for credit losses   2,933    529    264    1,194    946    1,620    419    263    395    543 
Net interest income after provision for credit losses   57,045    15,171    14,964    14,044    12,866    55,250    13,775    13,721    13,779    13,975 
Other operating income                                                  
Net losses on investments, available for sale                       (4,214)   (4,214)            
Gains on sale of residential mortgage loans   414    132    141    59    82    381    59    182    86    54 
Losses on disposal of fixed assets                       (29)   (29)            
Net gains/(losses)   414    132    141    59    82    (3,862)   (4,184)   182    86    54 
Other Income                                                  
Service charges on deposit accounts   2,220    553    555    556    556    2,198    567    569    546    516 
Other service charges   887    211    236    225    215    929    223    230    244    232 
Trust department   9,094    2,323    2,328    2,255    2,188    8,282    2,148    2,139    2,025    1,970 
Debit card income   4,065    1,134    1,000    999    932    4,101    1,120    995    1,031    955 
Bank owned life insurance   1,345    345    340    334    326    1,261    325    320    311    305 
Brokerage commissions   1,449    295    297    362    495    1,160    360    245    258    297 
Other   351    63    156    51    81    400    50    218    68    64 
Total other income   19,411    4,924    4,912    4,782    4,793    18,331    4,793    4,716    4,483    4,339 
Total other operating income   19,825    5,056    5,053    4,841    4,875    14,469    609    4,898    4,569    4,393 
Other operating expenses                                                  
Salaries and employee benefits   28,029    6,456    7,160    7,256    7,157    27,520    6,390    6,964    6,870    7,296 
FDIC premiums   1,070    260    256    285    269    992    268    254    277    193 
Equipment   2,675    490    627    635    923    3,157    912    718    747    780 
Occupancy   2,878    563    709    652    954    3,441    1,169    745    742    785 
Data processing   5,761    1,688    1,333    1,422    1,318    5,384    1,384    1,388    1,306    1,306 
Marketing   674    205    151    184    134    833    311    242    160    120 
Professional services   1,948    536    477    449    486    2,133    631    488    520    494 
Contract labor   597    181    149    84    183    616    170    155    157    134 
Telephone   408    99    97    103    109    466    125    115    116    110 
Other real estate owned   271    47    124    14    86    (89)   (370)   139    18    124 
Investor relations   293    65    84    91    53    345    65    74    123    83 
Contributions   234    53    65    66    50    229    12    74    79    64 
Other   4,802    1,438    1,082    1,123    1,159    5,216    1,242    1,429    1,396    1,149 
Total other operating expenses   49,640    12,081    12,314    12,364    12,881    50,243    12,309    12,785    12,511    12,638 
Income before income tax expense   27,230    8,146    7,703    6,521    4,860    19,476    2,075    5,834    5,837    5,730 
Provision for income tax expense   6,661    1,960    1,932    1,607    1,162    4,416    317    1,321    1,423    1,355 
Net Income  $20,569   $6,186   $5,771   $4,914   $3,698   $15,060   $1,758   $4,513   $4,414   $4,375 
Basic net income per common share  $3.15   $0.95   $0.89   $0.75   $0.56   $2.25   $0.26   $0.67   $0.66   $0.66 
Diluted net income per common share  $3.15   $0.95   $0.89   $0.75   $0.56   $2.24   $0.26   $0.67   $0.66   $0.65 
Weighted average number of basic shares outstanding   6,527    6,470    6,468    6,527    6,642    6,649    6,649    6,714    6,704    6,675 
Weighted average number of diluted shares outstanding   6,540    6,484    6,482    6,537    6,655    6,663    6,663    6,728    6,718    6,697 
Dividends declared per common share  $0.84   $0.22   $0.22   $0.20   $0.20   $0.80   $0.20   $0.20   $0.20   $0.20 

 

 

 

 

Non-GAAP Financial Measures (unaudited)

Reconciliation of as reported (GAAP) and non-GAAP financial measures

The following tables below provide a reconciliation of certain financial measures calculated under generally accepted accounting principles ("GAAP") (as reported) and non-GAAP. A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with GAAP in the United States. The Company’s management believes the presentation of non-GAAP financial measures provide investors with a greater understanding of the Company’s operating results in addition to the results measured in accordance with GAAP. While management uses these non-GAAP measures in its analysis of the Company’s performance, this information should not be viewed as a substitute for financial results determined in accordance with GAAP or considered to be more important than financial results determined in accordance with GAAP.

 

The following non-GAAP financial measures exclude losses on the sale of Available for Sale Securities and accelerated depreciation expenses related to the branch closures.

 

   Three months ended
December 31,
   Twelve months ended
December 31,
 
   2024   2023   2024   2023 
(in thousands, except for per share amount)                
Net income - as reported  $6,186   $1,758   $20,569   $15,060 
Adjustments:                    
    -    4,214    -    4,214 
Accelerated depreciation expenses       623    562    623 
Income tax effect of adjustments       (1,097)   (137)   (1,097)
Adjusted net income (non-GAAP)  $6,186   $5,498   $20,994   $18,800 
                     
Diluted earnings per share - as reported  $0.95   $0.26   $3.15   $2.24 
Adjustments:                    
Loss on sale of securities       0.63        0.63 
Accelerated depreciation expenses       0.09    0.08    0.09 
Income tax effect of adjustments       (0.16)   (0.02)   (0.16)
Adjusted diluted earnings per share (non-GAAP)  $0.95   $0.82   $3.21   $2.80 

 

   As of or for the three months ended   As of or for the twelve months ended 
   December 31,   December 31, 
(in thousands, except per share data)  2024   2023   2024   2023 
Per Share Data                
Basic net income per share (1) - as reported  $0.95   $0.26   $3.15   $2.25 
Basic net income per share (1) - non-GAAP   0.95    0.82    3.21    2.81 
Diluted net income per share (1) - as reported  $0.95   $0.26   $3.15   $2.24 
Diluted net income per share (1) - non-GAAP   0.95    0.82    3.21    2.80 
Basic book value per share  $27.71   $24.38           
Diluted book value per share  $27.65   $24.33           

 

Significant Ratios:  As of or for the twelve months ended 
   December 31, 
Return on Average Assets (1) - as reported   1.06%   0.78%
Loss on sale of securities   -%   0.22%
Accelerated depreciation expenses   0.03%   0.03%
Income tax effect of adjustments   (0.01)%   (0.06)%
Adjusted Return on Average Assets (1) (non-GAAP)   1.08%   0.97%
           
Return on Average Equity (1) - as reported   12.16%   9.68%
Loss on sale of securities   -%   2.71%
Accelerated depreciation expenses   0.34%   0.40%
Income tax effect of adjustments   (0.08)%   (0.71)%
Adjusted Return on Average Equity (1) (non-GAAP)   12.42%   12.08%

 

(1) See reconcilation of this non-GAAP financial measure provided elsewhere herein.

 

 

 

 

   Three Months Ended 
   December 31 
   2024   2023 
(dollars in thousands)  Average
Balance
   Interest   Average
Yield/Rate
   Average
Balance
   Interest   Average
Yield/Rate
 
Assets                        
Loans  $1,452,332   $21,313    5.84%  $1,398,393   $19,308    5.48%
Investment Securities:                              
Taxable   275,785    1,672    2.41%   332,545    1,834    2.19%
Non taxable   6,758    86    5.06%   8,107    96    4.70%
Total   282,543    1,758    2.48%   340,652    1,930    2.25%
Federal funds sold   56,552    628    4.42%   60,400    907    5.96%
Interest-bearing deposits with other banks   3,138    16    2.03%   1,867    22    4.68%
Other interest earning assets   5,767    63    4.35%   5,251    85    6.42%
Total earning assets   1,800,332    23,778    5.25%   1,806,563    22,252    4.89%
Allowance for credit losses   (18,199)             (17,304)          
Non-earning assets   162,438              194,309           
Total Assets  $1,944,571             $1,983,568           
Liabilities and Shareholders’ Equity                              
Interest-bearing demand deposits  $388,451   $1,747    1.79%  $366,450   $1,440    1.56%
Interest-bearing money markets - retail   446,230    3,721    3.32%   365,439    3,135    3.40%
Interest-bearing money markets - brokered   110    1    3.62%           %
Savings deposits   172,342    45    0.10%   196,777    51    0.10%
Time deposits - retail   143,424    1,071    2.97%   163,253    1,122    2.73%
Time deposits - brokered           %   56,006    751    5.32%
Short-term borrowings   12,797    40    1.24%   43,693    55    0.50%
Long-term borrowings   120,928    1,400    4.61%   110,929    1,445    5.17%
Total interest-bearing liabilities   1,284,282    8,025    2.49%   1,302,547    7,999    2.44%
Non-interest-bearing deposits   449,878              487,012           
Other liabilities   33,904              35,957           
Shareholders’ Equity   176,507              158,052           
Total Liabilities and Shareholders’ Equity  $1,944,571             $1,983,568           
Net interest income and spread       $15,753    2.76%       $14,253    2.45%
Net interest margin             3.48%             3.13%

 

 

 

 

   Twelve Months Ended 
   December 31, 
   2024   2023 
(dollars in thousands)  Average
Balance
   Interest   Average
Yield/
Rate
   Average
Balance
   Interest   Average
Yield/
Rate
 
Assets                        
Loans  $1,427,351   $81,819    5.73%  $1,340,118   $69,631    5.20%
Investment Securities:                              
Taxable   285,661    6,760    2.37%   335,888    7,173    2.14%
Non taxable   7,538    375    4.97%   18,471    1,279    6.92%
Total   293,199    7,135    2.43%   354,359    8,452    2.39%
Federal funds sold   55,117    2,874    5.21%   65,131    3,409    5.23%
Interest-bearing deposits with other banks   2,009    91    4.53%   2,585    93    3.60%
Other interest earning assets   4,565    303    6.64%   4,048    198    4.89%
Total earning assets   1,782,241    92,222    5.17%   1,766,241    81,782    4.63%
Allowance for loan losses   (18,064)             (16,561)          
Non-earning assets   182,548              199,474           
Total Assets  $1,946,725             $1,949,154           
Liabilities and Shareholders’ Equity                              
Interest-bearing demand deposits  $368,725    6,288    1.71%  $362,070   $4,814    1.33%
Interest-bearing money markets - retail   413,353    14,287    3.46%   333,274    8,672    2.60%
Interest-bearing money markets - brokered   55    3    5.45%           %
Savings deposits   180,393    183    0.10%   219,516    240    0.11%
Time deposits - retail   147,193    4,226    2.87%   141,921    2,872    2.02%
Time deposits - brokered   15,697    841    5.36%   49,209    2,600    5.28%
Short-term borrowings   58,444    1,477    2.53%   47,968    147    0.31%
Long-term borrowings   92,213    4,710    5.11%   94,271    4,941    5.24%
Total interest-bearing liabilities   1,276,073    32,015    2.51%   1,248,229    24,286    1.95%
Non-interest-bearing deposits   468,137              512,496           
Other liabilities   33,326              32,320           
Shareholders’ Equity   169,189              156,109           
Total Liabilities and Shareholders’ Equity  $1,946,725             $1,949,154           
Net interest income and spread       $60,207    2.66%       $57,496    2.68%
Net interest margin             3.38%             3.26%