First Bancorp Reports Third Quarter Results
First Bancorp (NASDAQ: FBNC) reported Q3 2025 net income $20.4M and D‑EPS $0.49. Excluding a $27.9M securities loss (after‑tax $21.4M), adjusted D‑EPS was $1.01.
Key operating metrics: net interest income $102.5M, NIM 3.46% (up 14 bps linked, 58 bps YoY), total loans $8.4B (up $193.6M; 9.3% annualized), average core deposits $10.8B, and noninterest expense $60.2M. Allowance for credit losses was $120.9M (ACL ratio 1.44%) and nonperforming assets were $39.0M (0.31% of assets).
First Bancorp (NASDAQ: FBNC) ha riportato l’utile netto del Q3 2025 di 20,4 milioni di dollari e D‑EPS di 0,49$. Escludendo una perdita di 27,9 milioni di dollari su strumenti finanziari (dopo‑imposte 21,4 milioni), l'D‑EPS rettificato era 1,01$.
Principali metriche operative: utile netto da interessi di 102,5 milioni di dollari, NIM 3,46% (in aumento di 14 bp collegati, 58 bp su base annua), crediti totali 8,4 miliardi di dollari (in aumento di 193,6 milioni; 9,3% annualizzato), depositi medi core 10,8 miliardi di dollari, e spese non legate agli interessi 60,2 milioni. L’ammontare delle accantonamenti per perdite su crediti era 120,9 milioni di dollari (rapporto ACL 1,44%) e gli attivi deteriorati erano 39,0 milioni (0,31% delle attività).
First Bancorp (NASDAQ: FBNC) reportó la ganancia neta del Q3 2025 de 20,4 millones de dólares y D‑EPS de 0,49$. Excluida una pérdida de valores de 27,9 millones de dólares (después de impuestos 21,4 millones), el D‑EPS ajustado fue 1,01$.
Métricas operativas clave: ingreso neto por intereses de 102,5 millones de dólares, NIM 3,46% (incremento de 14 pb vinculados, 58 pb interanual), préstamos totales 8,4 mil millones de dólares (aumento de 193,6 millones; 9,3% anualizado), depósitos core promedio 10,8 mil millones de dólares, y gasto no por intereses 60,2 millones. La provisión para pérdidas crediticias fue 120,9 millones de dólares (ratio ACL 1,44%) y los activos en mora fueron 39,0 millones (0,31% de los activos).
First Bancorp (NASDAQ: FBNC)가 2025년 3분기 순이익 2040만 달러와 D‑EPS 0.49달러를 보고했습니다. 27.9백만 달러의 증권 손실을 제외하면(세후 2140만 달러), 조정된 D‑EPS는 1.01달러였습니다.
주요 영업 지표: 순이자 소득 102.5백만 달러, NIM 3.46% (연동 14bp 상승, YoY 58bp), 총 대출 84억 달러 (193.6백만 달러 증가; 연환산 9.3%), 평균 핵심 예금 108억 달러, 비이자 비용 6,020만 달러. 신용손실 충당금은 120.9백만 달러 (ACL 비율 1.44%) 이고 부실자산은 3900만 달러 (자산의 0.31%)였습니다.
First Bancorp (NASDAQ: FBNC) a publié un résultat net T3 2025 de 20,4 M$ et D‑EPS de 0,49$. En excluant une perte sur titres de 27,9 M$ (après impôt 21,4 M$), le D‑EPS ajusté était de 1,01$.
Principales métriques opérationnelles : revenu net d’intérêts de 102,5 M$, NIM 3,46% (augmentation de 14 pb liées, 58 pb en glissement annuel), prêts totaux 8,4 Md$ (augmentation de 193,6 M$ ; 9,3% annualisé), dépôts centraux moyens 10,8 Md$, et dépenses hors intérêt 60,2 M$. L’allocation pour pertes sur crédits était 120,9 M$ (ratio ACL 1,44%) et les actifs non performants étaient 39,0 M$ (0,31% des actifs).
First Bancorp (NASDAQ: FBNC) meldete Nettoergebnis Q3 2025 von 20,4 Mio. $ und D‑EPS 0,49$. Unter Ausschluss eines Wertpapierverlusts von 27,9 Mio. $ (nach Steuern 21,4 Mio. $) betrug der bereinigte D‑EPS 1,01$.
Wichtige operative Kennzahlen: Zinsüberschuss von 102,5 Mio. $, NIM 3,46% (Anstieg um 14 Basispunkte verknüpft, YoY +58 Basispunkte), Gesamtdarlehen 84 Mio. $ (plus 193,6 Mio. $, annualisiert 9,3%), durchschnittliche Kerneinlagen 10,8 Mrd. $, und nichtzinsbedingte Aufwendungen 60,2 Mio. $. Rückstellungen für Kreditausfälle betrugen 120,9 Mio. $ (ACL‑Quote 1,44%) und notleidende Vermögenswerte lagen bei 39,0 Mio. $ (0,31% der Vermögenswerte).
First Bancorp (NASDAQ: FBNC) أبلغت عن صافي الدخل للربع الثالث 2025 بلغ 20.4 مليون دولار وD‑EPS 0.49$. باستثناء خسارة أوراق مالية قدرها 27.9 مليون دولار (بعد الضرائب 21.4 مليون دولار)، كان D‑EPS المعدل 1.01$.
المقاييس التشغيلية الرئيسية: دخل فائدة صافي 102.5 مليون دولار، NIM 3.46% (ارتفاع بمقدار 14 نقطة أساس مرتبطة، 58 نقطة أساس على أساس سنوي)، القروض الإجمالية 8.4 مليار دولار (ارتفاع بمقدار 193.6 مليون دولار؛ 9.3% سنويًا)، ودائع أساسية متوسطة 10.8 مليار دولار، ونفقات غير فائدة 60.2 مليون دولار. كانت مخصصات خسائر ائتمانية قدرها 120.9 مليون دولار (نسبة ACL 1.44%) والأصول غير العاملة كانت 39.0 مليون دولار (0.31% من الأصول).
First Bancorp (NASDAQ: FBNC) 报告 2025 年第三季度净利润为 2040 万美元,以及 D‑EPS 为 0.49 美元。排除一项 2790 万美元的证券损失(税后 2140 万美元),调整后的 D‑EPS 为 1.01 美元。
关键运营指标:净利息收入 1.025 亿美元,NIM 3.46%(环比上升 14 个基点,同比上升 58 个基点),总贷款 84 亿美元(增加 1.936 亿美元; 年化增速 9.3%),平均核心存款 108 亿美元,非利息支出 6020 万美元。信贷损失准备金为 12.09 亿美元(ACL 比率 1.44%),不良资产为 3900 万美元(占资产的 0.31%)。
- Loans +$193.6M (9.3% annualized)
- NIM expanded to 3.46% (+14 bps linked, +58 bps YoY)
- Net interest income $102.5M (+6.0% linked, +23.4% YoY)
- Adjusted D‑EPS $1.01 (excludes securities loss)
- Securities loss $27.9M ($21.4M after tax; -$0.52 per share)
- Reported net income fell to $20.4M from $38.6M linked quarter
- On‑balance sheet liquidity down to 18.2% from 20.0% linked quarter
Insights
Solid core margin and loan growth offset by a large one-time securities loss; credit metrics remain stable.
Net interest income expanded to
Risks and dependencies include the realized securities loss which depressed GAAP net income to
Watch the next several quarters for recovery of GAAP earnings as the higher-yield securities seasoning and loan reprice effects continue, for changes in the ACL ratio against loan growth and macro inputs, and for any further realized securities adjustments; an indicative near-term horizon to monitor is
Third Quarter 2025 Financial Data |
|||||
(Dollars in 000s, except per share data) |
Q3-2025 |
|
Q2-2025 |
|
Q3-2024 |
Summary Income Statement |
|||||
Total interest income |
$ 144,200 |
|
$ 136,741 |
|
$ 131,409 |
Total interest expense |
41,711 |
|
40,065 |
|
48,366 |
Net interest income |
102,489 |
|
96,676 |
|
83,043 |
Provision for credit losses |
3,442 |
|
2,212 |
|
14,200 |
Noninterest income |
(12,879) |
|
14,341 |
|
13,579 |
Noninterest expenses |
60,211 |
|
58,983 |
|
59,850 |
Income tax expense |
5,594 |
|
11,256 |
|
3,892 |
Net income |
|
|
|
|
|
|
|
|
|
|
|
Key Metrics |
|||||
$ 0.49 |
|
$ 0.93 |
|
$ 0.45 |
|
Adjusted diluted EPS (1) |
$ 1.01 |
|
$ 0.93 |
|
$ 0.45 |
Book value per share |
38.67 |
|
37.53 |
|
35.74 |
Tangible book value per share |
26.98 |
|
25.82 |
|
23.91 |
ROA |
0.64 % |
|
1.24 % |
|
0.61 % |
Adjusted ROA (1) |
1.31 % |
|
1.24 % |
|
0.61 % |
ROCE |
5.14 % |
|
10.11 % |
|
5.14 % |
Adjusted ROCE (1) |
10.55 % |
|
10.11 % |
|
5.14 % |
ROTCE |
7.83 % |
|
15.25 % |
|
8.30 % |
Adjusted ROTCE (1) |
15.66 % |
|
15.25 % |
|
8.30 % |
NIM |
3.46 % |
|
3.32 % |
|
2.88 % |
NIM- T/E |
3.47 % |
|
3.32 % |
|
2.91 % |
Quarterly NCO ratio |
0.14 % |
|
0.06 % |
|
0.11 % |
ACL ratio |
1.44 % |
|
1.47 % |
|
1.53 % |
|
|
|
|
|
|
Capital Ratios (2) |
|||||
Tangible common equity to tangible assets |
9.12 % |
|
8.83 % |
|
8.47 % |
Common equity tier I capital ratio |
14.35 % |
|
14.64 % |
|
14.37 % |
Total risk-based capital ratio |
16.58 % |
|
16.90 % |
|
16.65 % |
(1) Q3-2025 adjusted to exclude impact of securities loss of |
|||||
(2) September 30, 2025 ratios are preliminary. |
Third Quarter 2025 Highlights
- Diluted earnings per share ("D-EPS") was
per share for the third quarter of 2025 compared to$0.49 for the linked quarter and$0.93 for the like quarter.$0.45 - Excluding the impact of the
securities loss, adjusted D-EPS was$27.9 million per share for the third quarter of 2025.$1.01 - We accelerated loan growth in the third quarter, resulting in total loans of
at September 30, 2025, representing an increase of$8.4 billion , or$193.6 million 9.3% annualized. - Total loan yield expanded to
5.69% , up 16 basis point from the linked quarter and 18 basis points from the like quarter. Total cost of funds increased 3 basis points to1.51% for the quarter ended September 30, 2025 from1.48% for the linked quarter and contracted from1.81% for the like quarter. - The yield on securities increased 14 basis points to
2.55% for the quarter ended September 30, 2025 from2.41% for the linked quarter. We executed a securities loss-earnback transaction during July, in which we sold of securities and we purchased$194.3 million of securities with a weighted average yield of$167.4 million 4.83% . The increased yield on the new purchases was included for over half of the third quarter. - Average core deposits were
for the third quarter of 2025, an increase of$10.8 billion from the linked quarter, with$108.1 million of growth in noninterest bearing deposits and$28.4 million of growth in average money market accounts, partially offset by a decline of$151.8 million in average time deposits. Total cost of deposits was$37.8 million 1.46% , an increase of 3 basis points from1.43% for the linked quarter and a decrease of 30 basis points from the like quarter at1.76% . - We continue to focus on expense management. Noninterest expenses of
represented a$60.2 million increase from the linked quarter and$1.2 million from the like quarter. The linked quarter increase was driven by a$0.4 million increase in Total personnel expense.$1.6 million - During the quarter, the Company released
of loan loss provision related to Hurricane Helene.$4.0 million - Noninterest-bearing demand deposits were
, representing$3.6 billion 33% of total deposits at September 30, 2025. During the third quarter of 2025, customer deposits grew .$55.7 million - The on-balance sheet liquidity ratio was
18.2% at September 30, 2025, down slightly from20.0% for the linked quarter. Available off-balance sheet sources totaled at September 30, 2025.$2.5 billion
Adjusting for the securities loss-earnback transaction completed in July, adjusted net income was
The Company continued to enhance net interest income and net interest margin ("NIM") during the third quarter of 2025. The Company recorded net interest income of
First Bancorp also continued to maintain expense control with noninterest expenses of
The results for the third quarter 2025 include a securities loss of
The results for the third quarter of 2025 also include a
Richard H.
Net Interest Income and Net Interest Margin
Net interest income for the third quarter of 2025 was
The Company's NIM for the third quarter of 2025 was
|
|
For the Three Months Ended |
||||
YIELD INFORMATION |
|
September 30, |
|
June 30, 2025 |
|
September 30, |
|
|
|
|
|
|
|
Yield on loans |
|
5.69 % |
|
5.53 % |
|
5.51 % |
Yield on securities |
|
2.55 % |
|
2.41 % |
|
1.71 % |
Yield on other earning assets |
|
4.64 % |
|
4.63 % |
|
4.90 % |
Yield on total interest-earning assets |
|
4.86 % |
|
4.69 % |
|
4.56 % |
|
|
|
|
|
|
|
Cost of interest-bearing deposits |
|
2.18 % |
|
2.14 % |
|
2.59 % |
Cost of borrowings |
|
7.20 % |
|
7.22 % |
|
7.97 % |
Cost of total interest-bearing liabilities |
|
2.24 % |
|
2.20 % |
|
2.66 % |
Total cost of funds |
|
1.51 % |
|
1.48 % |
|
1.81 % |
Cost of total deposits |
|
1.46 % |
|
1.43 % |
|
1.76 % |
|
|
|
|
|
|
|
Net interest margin (1) |
|
3.46 % |
|
3.32 % |
|
2.88 % |
Net interest margin - tax-equivalent (2) |
|
3.47 % |
|
3.32 % |
|
2.91 % |
Average prime rate |
|
7.46 % |
|
7.50 % |
|
8.43 % |
|
|
|
|
|
|
|
(1) Calculated by dividing annualized net interest income by average earning assets for the period. |
|
|||||
(2) Calculated by dividing annualized tax-equivalent net interest income by average earning assets for the period. The tax-equivalent amount reflects the tax benefit that the Company receives related to its tax-exempt loans and securities, which carry interest rates lower than similar taxable investments due to their tax-exempt status. This amount has been computed using the expected tax rate and is reduced by the related nondeductible portion of interest expense. |
See Appendix I regarding loan purchase discount accretion and its impact on the Company's NIM.
Provision for Credit Losses and Credit Quality
For the three months ended September 30, 2025, June 30, 2025 and September 30, 2024, the Company recorded
Within the portions of Western North and
Asset quality remained strong with annualized net loan charge-offs of
The following table presents the summary of NPAs and asset quality ratios for each period.
ASSET QUALITY DATA ($ in thousands) |
|
September 30, |
|
June 30, 2025 |
|
September 30, |
|
|
|
|
|
|
|
Nonperforming assets |
|
|
|
|
|
|
Nonaccrual loans |
|
$ 37,289 |
|
$ 34,625 |
|
$ 34,125 |
Accruing loans > 90 days past due |
|
— |
|
— |
|
— |
Total nonperforming loans |
|
37,289 |
|
34,625 |
|
34,125 |
Foreclosed real estate |
|
1,718 |
|
1,218 |
|
1,519 |
Total nonperforming assets |
|
$ 39,007 |
|
$ 35,843 |
|
$ 35,644 |
|
|
|
|
|
|
|
Asset Quality Ratios |
|
|
|
|
|
|
Quarterly net charge-offs to average loans - annualized |
|
0.14 % |
|
0.06 % |
|
0.11 % |
Nonperforming loans to total loans |
|
0.44 % |
|
0.42 % |
|
0.43 % |
Nonperforming assets to total assets |
|
0.31 % |
|
0.28 % |
|
0.29 % |
Allowance for credit losses to total loans |
|
1.44 % |
|
1.47 % |
|
1.53 % |
Noninterest Income
Total noninterest income for the third quarter of 2025 was negative
Noninterest Expenses
Noninterest expenses amounted to
Income Taxes
Income tax expense totaled
Balance Sheet
Total assets at September 30, 2025 were
Key period end balance sheet components are presented below.
BALANCES ($ in thousands) |
|
September |
|
June 30, |
|
September |
|
Change |
|
Change |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
1.1 % |
|
4.9 % |
Loans |
|
8,419,224 |
|
8,225,650 |
|
8,013,538 |
|
2.4 % |
|
5.1 % |
Investment securities |
|
2,680,401 |
|
2,661,236 |
|
2,429,259 |
|
0.7 % |
|
10.3 % |
Total cash and cash equivalents |
|
597,975 |
|
711,286 |
|
744,441 |
|
(15.9) % |
|
(19.7) % |
Noninterest-bearing deposits |
|
3,580,560 |
|
3,542,626 |
|
3,350,237 |
|
1.1 % |
|
6.9 % |
Interest-bearing deposits |
|
7,300,610 |
|
7,287,754 |
|
7,154,692 |
|
0.2 % |
|
2.0 % |
Borrowings |
|
92,421 |
|
92,237 |
|
91,694 |
|
0.2 % |
|
0.8 % |
Shareholders' equity |
|
1,603,323 |
|
1,556,180 |
|
1,477,525 |
|
3.0 % |
|
8.5 % |
Driven by decreased unrealized losses on the available for sale securities portfolio, total investment securities increased to
Total loans amounted to
The following table presents the period end balance and portfolio percentage by loan category.
LOAN PORTFOLIO |
|
September 30, 2025 |
|
June 30, 2025 |
|
September 30, 2024 |
||||||
($ in thousands) |
|
Amount |
|
Percentage |
|
Amount |
|
Percentage |
|
Amount |
|
Percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
$ 904,226 |
|
11 % |
|
$ 911,227 |
|
11 % |
|
$ 847,284 |
|
11 % |
Construction, development & other land loans |
|
688,302 |
|
8 % |
|
633,529 |
|
8 % |
|
760,949 |
|
9 % |
Commercial real estate - owner occupied |
|
1,337,345 |
|
16 % |
|
1,254,596 |
|
15 % |
|
1,226,050 |
|
15 % |
Commercial real estate - non-owner occupied |
|
2,773,349 |
|
33 % |
|
2,758,629 |
|
34 % |
|
2,572,901 |
|
32 % |
Multi-family real estate |
|
535,681 |
|
6 % |
|
509,419 |
|
6 % |
|
460,565 |
|
6 % |
Residential 1-4 family real estate |
|
1,743,884 |
|
21 % |
|
1,731,397 |
|
21 % |
|
1,737,133 |
|
22 % |
Home equity loans/lines of credit |
|
365,488 |
|
4 % |
|
355,876 |
|
4 % |
|
331,072 |
|
4 % |
Consumer loans |
|
70,031 |
|
1 % |
|
70,137 |
|
1 % |
|
76,787 |
|
1 % |
Loans, gross |
|
8,418,306 |
|
100 % |
|
8,224,810 |
|
100 % |
|
8,012,741 |
|
100 % |
Unamortized net deferred loan fees |
|
918 |
|
|
|
840 |
|
|
|
797 |
|
|
Total loans |
|
$ 8,419,224 |
|
|
|
$ 8,225,650 |
|
|
|
$ 8,013,538 |
|
|
Total deposits were
The Company has a diversified and granular deposit base which has remained a stable funding source with noninterest-bearing deposits comprising
DEPOSIT PORTFOLIO |
|
September 30, 2025 |
|
June 30, 2025 |
|
September 30, 2024 |
||||||
($ in thousands) |
|
Amount |
|
Percentage |
|
Amount |
|
Percentage |
|
Amount |
|
Percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing checking accounts |
|
$ 3,580,560 |
|
33 % |
|
$ 3,542,626 |
|
33 % |
|
$ 3,350,237 |
|
32 % |
Interest-bearing checking accounts |
|
1,418,378 |
|
13 % |
|
1,443,010 |
|
13 % |
|
1,426,356 |
|
13 % |
Money market accounts |
|
4,527,728 |
|
41 % |
|
4,446,485 |
|
41 % |
|
4,189,174 |
|
40 % |
Savings accounts |
|
532,462 |
|
5 % |
|
536,247 |
|
5 % |
|
541,501 |
|
5 % |
Other time deposits |
|
504,942 |
|
5 % |
|
514,865 |
|
5 % |
|
602,148 |
|
6 % |
Time deposits > |
|
312,255 |
|
3 % |
|
337,382 |
|
3 % |
|
385,995 |
|
4 % |
Total customer deposits |
|
10,876,325 |
|
100 % |
|
10,820,615 |
|
100 % |
|
10,495,411 |
|
100 % |
Brokered deposits |
|
4,845 |
|
— % |
|
9,765 |
|
— % |
|
9,518 |
|
— % |
Total deposits |
|
|
|
100 % |
|
|
|
100 % |
|
|
|
100 % |
As of September 30, 2025 and June 30, 2025, estimated insured deposits totaled
Capital
The Company maintains capital in excess of well-capitalized regulatory requirements, with an estimated total risk-based capital ratio at September 30, 2025 of
The Company has elected to exclude accumulated other comprehensive income ("AOCI") related primarily to available for sale securities from common equity tier 1 capital. AOCI is included in the Company's tangible common equity ("TCE") to tangible assets ratio (a non-GAAP financial measure) which was
CAPITAL RATIOS |
|
September 30, |
|
June 30, 2025 |
|
September 30, |
|
|
|
|
|
|
|
Tangible common equity to tangible assets (non-GAAP) |
|
9.12 % |
|
8.83 % |
|
8.47 % |
Common equity tier I capital ratio |
|
14.35 % |
|
14.64 % |
|
14.37 % |
Tier I leverage ratio |
|
11.18 % |
|
11.23 % |
|
11.29 % |
Tier I risk-based capital ratio |
|
15.14 % |
|
15.45 % |
|
15.19 % |
Total risk-based capital ratio |
|
16.58 % |
|
16.90 % |
|
16.65 % |
Liquidity
Liquidity is evaluated as both on-balance sheet (primarily cash and cash-equivalents, unpledged securities and other marketable assets) and off-balance sheet (readily available lines of credit and other funding sources). The Company continues to manage liquidity sources, including unused lines of credit, at levels believed to be adequate to meet its operating needs for the foreseeable future.
The Company's on-balance sheet liquidity ratio (net liquid assets as a percent of net liabilities) at September 30, 2025 was
About First Bancorp
First Bancorp is a bank holding company headquartered in
Please visit our website at www.LocalFirstBank.com for more information.
First Bancorp's common stock is traded on The NASDAQ Global Select Market under the symbol "FBNC."
Caution about Forward-Looking Statements: This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995, which statements are inherently subject to risks and uncertainties. Forward-looking statements are statements that include projections, predictions, expectations or beliefs about future events or results or otherwise are not statements of historical fact. Such statements are often characterized by the use of qualifying words (and their derivatives) such as "expect," "believe," "estimate," "plan," "project," "anticipate," or other words or phrases concerning opinions or judgments of the Company and its management about future events. Factors that could influence the accuracy of such forward-looking statements include, but are not limited to, the financial success or changing strategies of the Company's customers, the Company's level of success in integrating acquisitions, actions of government regulators, the level of market interest rates, and general economic conditions. For additional information about the factors that could affect the matters discussed in this paragraph, see the "Risk Factors" section of the Company's most recent Annual Report on Form 10-K available at www.sec.gov. Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise forward-looking statements. The Company is also not responsible for changes made to this press release by wire services, internet services or other media.
Non-GAAP Measures
In this Earnings Release, we present certain measures of our performance that are calculated by methods other than in accordance with generally accepted accounting principles ("GAAP"). Company management uses these non-GAAP measures for purposes of evaluating our performance. Non-GAAP measures exclude or include amounts that are not normally excluded or included in the most directly comparable measure determined in accordance with GAAP. Company management believes an appropriate analysis of the Company's financial performance requires an understanding of the factors underlying such performance. Non-GAAP financial measures should not be viewed as substitutes for the most directly comparable financial measures calculated in accordance with GAAP. Please see the Appendices attached to this Earnings Release for reconciliations of return on tangible common equity, tangible common equity, tangible book value per share, the tangible common equity ratio, adjusted net income and adjusted D-EPS.
First Bancorp and Subsidiaries Financial Summary
|
||||||||||
|
||||||||||
CONSOLIDATED INCOME STATEMENT |
||||||||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||
($ in thousands, except per share data - unaudited) |
|
September |
|
June 30, |
|
September |
|
September |
|
September |
Interest income |
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ 118,822 |
|
$ 112,931 |
|
$ 111,076 |
|
$ 342,286 |
|
$ 331,346 |
Interest on investment securities: |
|
|
|
|
|
|
|
|
|
|
Taxable interest income |
|
17,571 |
|
16,857 |
|
10,779 |
|
49,952 |
|
34,798 |
Tax-exempt interest income |
|
1,114 |
|
1,116 |
|
1,116 |
|
3,346 |
|
3,350 |
Other, principally overnight investments |
|
6,693 |
|
5,837 |
|
8,438 |
|
18,017 |
|
17,351 |
Total interest income |
|
144,200 |
|
136,741 |
|
131,409 |
|
413,601 |
|
386,845 |
Interest expense |
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
40,035 |
|
38,405 |
|
46,420 |
|
116,559 |
|
130,299 |
Interest on borrowings |
|
1,676 |
|
1,660 |
|
1,946 |
|
4,994 |
|
13,114 |
Total interest expense |
|
41,711 |
|
40,065 |
|
48,366 |
|
121,553 |
|
143,413 |
Net interest income |
|
102,489 |
|
96,676 |
|
83,043 |
|
292,048 |
|
243,432 |
Provision for credit losses |
|
3,442 |
|
2,212 |
|
14,200 |
|
6,770 |
|
15,941 |
Net interest income after provision for credit losses |
|
99,047 |
|
94,464 |
|
68,843 |
|
285,278 |
|
227,491 |
Noninterest income |
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
4,225 |
|
3,976 |
|
4,320 |
|
11,968 |
|
12,327 |
Other service charges and fees |
|
6,355 |
|
6,595 |
|
5,555 |
|
18,833 |
|
16,439 |
Presold mortgage loan fees and gains on sale |
|
471 |
|
315 |
|
690 |
|
1,236 |
|
1,616 |
Commissions from sales of financial products |
|
1,678 |
|
1,388 |
|
1,371 |
|
4,474 |
|
4,068 |
SBA loan sale gains |
|
869 |
|
151 |
|
1,108 |
|
1,072 |
|
3,339 |
Bank-owned life insurance income |
|
1,289 |
|
1,221 |
|
1,205 |
|
3,738 |
|
3,548 |
Securities losses, net |
|
(27,905) |
|
— |
|
— |
|
(27,905) |
|
(1,161) |
Other Income, net |
|
139 |
|
695 |
|
(670) |
|
948 |
|
900 |
Total noninterest income |
|
(12,879) |
|
14,341 |
|
13,579 |
|
14,364 |
|
41,076 |
Noninterest expenses |
|
|
|
|
|
|
|
|
|
|
Salaries, incentives and commissions expense |
|
31,065 |
|
29,005 |
|
29,955 |
|
88,731 |
|
85,406 |
Employee benefit expense |
|
5,751 |
|
6,187 |
|
6,495 |
|
18,033 |
|
19,467 |
Total personnel expense |
|
36,816 |
|
35,192 |
|
36,450 |
|
106,764 |
|
104,873 |
Occupancy and equipment expense |
|
5,145 |
|
5,195 |
|
4,884 |
|
15,532 |
|
15,835 |
Intangibles amortization expense |
|
1,394 |
|
1,468 |
|
1,613 |
|
4,378 |
|
5,041 |
Other operating expenses |
|
16,856 |
|
17,128 |
|
16,903 |
|
50,413 |
|
51,579 |
Total noninterest expenses |
|
60,211 |
|
58,983 |
|
59,850 |
|
177,087 |
|
177,328 |
Income before income taxes |
|
25,957 |
|
49,822 |
|
22,572 |
|
122,555 |
|
91,239 |
Income tax expense |
|
5,594 |
|
11,256 |
|
3,892 |
|
27,220 |
|
18,575 |
Net income |
|
$ 20,363 |
|
$ 38,566 |
|
$ 18,680 |
|
$ 95,335 |
|
$ 72,664 |
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ 0.49 |
|
$ 0.93 |
|
$ 0.45 |
|
$ 2.30 |
|
$ 1.76 |
Diluted |
|
0.49 |
|
0.93 |
|
0.45 |
|
2.30 |
|
1.76 |
First Bancorp and Subsidiaries Financial Summary
|
||||||
|
||||||
CONSOLIDATED BALANCE SHEETS |
||||||
($ in thousands - unaudited) |
|
September 30, |
|
June 30, 2025 |
|
September 30, |
Assets |
|
|
|
|
|
|
Cash and due from banks, noninterest-bearing |
|
$ 138,369 |
|
$ 139,486 |
|
$ 74,034 |
Due from banks, interest-bearing |
|
459,606 |
|
571,800 |
|
670,407 |
Total cash and cash equivalents |
|
597,975 |
|
711,286 |
|
744,441 |
|
|
|
|
|
|
|
Securities available for sale |
|
2,165,668 |
|
2,144,831 |
|
1,907,458 |
Securities held to maturity |
|
514,733 |
|
516,405 |
|
521,801 |
Presold mortgages and SBA loans held for sale |
|
4,032 |
|
8,928 |
|
9,888 |
|
|
|
|
|
|
|
Loans |
|
8,419,224 |
|
8,225,650 |
|
8,013,538 |
Allowance for credit losses on loans |
|
(120,948) |
|
(120,545) |
|
(122,718) |
Net loans |
|
8,298,276 |
|
8,105,105 |
|
7,890,820 |
|
|
|
|
|
|
|
Premises and equipment, net |
|
141,441 |
|
141,661 |
|
144,868 |
Accrued interest receivable |
|
35,986 |
|
36,681 |
|
32,890 |
Goodwill |
|
478,750 |
|
478,750 |
|
478,750 |
Other intangible assets, net |
|
18,526 |
|
19,920 |
|
24,466 |
Bank-owned life insurance |
|
191,911 |
|
190,817 |
|
187,236 |
Other assets |
|
302,965 |
|
253,881 |
|
210,812 |
Total assets |
|
$ 12,750,263 |
|
$ 12,608,265 |
|
$ 12,153,430 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
Noninterest-bearing deposits |
|
$ 3,580,560 |
|
$ 3,542,626 |
|
$ 3,350,237 |
Interest-bearing deposits |
|
7,300,610 |
|
7,287,754 |
|
7,154,692 |
Total deposits |
|
10,881,170 |
|
10,830,380 |
|
10,504,929 |
|
|
|
|
|
|
|
Borrowings |
|
92,421 |
|
92,237 |
|
91,694 |
Accrued interest payable |
|
4,436 |
|
4,340 |
|
5,566 |
Other liabilities |
|
168,913 |
|
125,128 |
|
73,716 |
Total liabilities |
|
11,146,940 |
|
11,052,085 |
|
10,675,905 |
|
|
|
|
|
|
|
Shareholders' equity |
|
|
|
|
|
|
Common stock |
|
973,235 |
|
973,041 |
|
970,450 |
Retained earnings |
|
823,483 |
|
812,657 |
|
761,881 |
Stock in rabbi trust assumed in acquisition |
|
(877) |
|
(869) |
|
(1,148) |
Rabbi trust obligation |
|
877 |
|
869 |
|
1,148 |
Accumulated other comprehensive loss |
|
(193,395) |
|
(229,518) |
|
(254,806) |
Total shareholders' equity |
|
1,603,323 |
|
1,556,180 |
|
1,477,525 |
Total liabilities and shareholders' equity |
|
$ 12,750,263 |
|
$ 12,608,265 |
|
$ 12,153,430 |
First Bancorp and Subsidiaries Financial Summary
|
||||||||||
|
||||||||||
TREND INFORMATION |
||||||||||
|
|
For the Three Months Ended |
||||||||
|
|
September |
|
June 30, |
|
March 31, |
|
December |
|
September |
|
|
|
|
|
|
|
|
|
|
|
PERFORMANCE RATIOS (annualized) |
|
|
|
|
|
|
|
|
|
|
ROA (1) |
|
0.64 % |
|
1.24 % |
|
1.21 % |
|
0.12 % |
|
0.61 % |
Adjusted ROA (2) |
|
1.31 % |
|
1.24 % |
|
1.21 % |
|
1.03 % |
|
0.61 % |
ROCE (3) |
|
5.14 % |
|
10.11 % |
|
10.06 % |
|
0.96 % |
|
5.14 % |
Adjusted ROCE (4) |
|
10.55 % |
|
10.11 % |
|
10.06 % |
|
8.60 % |
|
5.14 % |
ROTCE (5) |
|
7.83 % |
|
15.25 % |
|
15.54 % |
|
1.93 % |
|
8.30 % |
Adjusted ROTCE (6) |
|
15.66 % |
|
15.25 % |
|
15.54 % |
|
13.39 % |
|
8.30 % |
|
|
|
|
|
|
|
|
|
|
|
COMMON SHARE DATA |
|
|
|
|
|
|
|
|
|
|
Cash dividends declared - common |
|
$ 0.23 |
|
$ 0.23 |
|
$ 0.22 |
|
$ 0.22 |
|
$ 0.22 |
Book value per common share |
|
$ 38.67 |
|
$ 37.53 |
|
$ 36.46 |
|
$ 34.96 |
|
$ 35.74 |
Tangible book value per share (7) |
|
$ 26.98 |
|
$ 25.82 |
|
$ 24.69 |
|
$ 23.17 |
|
$ 23.91 |
Common shares outstanding at end of period |
|
41,465,437 |
|
41,468,098 |
|
41,368,828 |
|
41,347,418 |
|
41,340,099 |
Weighted average shares outstanding - diluted |
|
41,481,542 |
|
41,441,393 |
|
41,406,525 |
|
41,422,973 |
|
41,366,743 |
|
|
|
|
|
|
|
|
|
|
|
CAPITAL INFORMATION (preliminary for current quarter) |
|
|
|
|
|
|
|
|
||
Tangible common equity to tangible assets (8) |
|
9.12 % |
|
8.83 % |
|
8.55 % |
|
8.22 % |
|
8.47 % |
Common equity tier I capital ratio |
|
14.35 % |
|
14.64 % |
|
14.52 % |
|
14.35 % |
|
14.37 % |
Total risk-based capital ratio |
|
16.58 % |
|
16.90 % |
|
16.80 % |
|
16.63 % |
|
16.65 % |
|
|
|
|
|
|
|
|
|
|
|
(1) Calculated by dividing annualized net income by average assets. |
||||||||||
(2) See Appendix E for a reconciliation of ROA to adjusted ROA. |
||||||||||
(3) Calculated by dividing annualized tangible net income (net income adjusted for intangible asset amortization, net of tax), by average common equity. See Appendix F for the components of the calculation. |
||||||||||
(4) See Appendix F for a reconciliation of ROCE to adjusted ROCE. |
||||||||||
(5) Return on average tangible common equity is a non-GAAP financial measure. See Appendix G for the components of the calculation and the reconciliation of average common equity to average TCE. |
||||||||||
(6) See Appendix G for a reconciliation of ROTCE to adjusted ROTCE. |
||||||||||
(7) Tangible book value per share is a non-GAAP financial measure. See Appendix A for a reconciliation of common equity to tangible common equity and Appendix B for the resulting calculation. |
||||||||||
(8) Tangible common equity ratio is a non-GAAP financial measure. See Appendix A for a reconciliation of common equity to tangible common equity and Appendix C for the resulting calculation. |
|
|
For the Three Months Ended |
||||||||
INCOME STATEMENT ($ in thousands except per share data) |
|
September |
|
June 30, |
|
March 31, |
|
December |
|
September |
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ 102,489 |
|
$ 96,676 |
|
$ 92,883 |
|
$ 88,841 |
|
$ 83,043 |
Provision for credit losses |
|
3,442 |
|
2,212 |
|
1,116 |
|
507 |
|
14,200 |
Noninterest income |
|
(12,879) |
|
14,341 |
|
12,902 |
|
(23,177) |
|
13,579 |
Noninterest expense |
|
60,211 |
|
58,983 |
|
57,893 |
|
58,279 |
|
59,850 |
Income before income taxes |
|
25,957 |
|
49,822 |
|
46,776 |
|
6,878 |
|
22,572 |
Income tax expense |
|
5,594 |
|
11,256 |
|
10,370 |
|
3,327 |
|
3,892 |
Net income |
|
20,363 |
|
38,566 |
|
36,406 |
|
3,551 |
|
18,680 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - diluted |
|
$ 0.49 |
|
$ 0.93 |
|
$ 0.88 |
|
$ 0.08 |
|
$ 0.45 |
First Bancorp and Subsidiaries Financial Summary |
|||||||||||||||||
|
|||||||||||||||||
AVERAGE BALANCES AND NET INTEREST INCOME ANALYSIS - QUARTERS |
|||||||||||||||||
|
For the Three Months Ended |
||||||||||||||||
|
September 30, 2025 |
|
June 30, 2025 |
|
September 30, 2024 |
||||||||||||
($ in thousands) |
Average Volume |
|
Interest Earned or Paid |
|
Average Rate |
|
Average Volume |
|
Interest Earned or Paid |
|
Average Rate |
|
Average Volume |
|
Interest Earned or Paid |
|
Average Rate |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1) (2) |
$ 8,297,643 |
|
$ 118,822 |
|
5.69 % |
|
$ 8,187,662 |
|
$ 112,931 |
|
5.53 % |
|
$ 8,019,730 |
|
$ 111,076 |
|
5.51 % |
Taxable securities |
2,637,711 |
|
17,571 |
|
2.66 % |
|
2,697,338 |
|
16,857 |
|
2.50 % |
|
2,493,924 |
|
10,779 |
|
1.73 % |
Non-taxable securities |
286,750 |
|
1,114 |
|
1.56 % |
|
287,848 |
|
1,116 |
|
1.55 % |
|
290,939 |
|
1,116 |
|
1.53 % |
Short-term investments, primarily interest-bearing cash |
571,922 |
|
6,693 |
|
4.64 % |
|
505,912 |
|
5,837 |
|
4.63 % |
|
684,634 |
|
8,438 |
|
4.90 % |
Total interest-earning assets |
11,794,026 |
|
144,200 |
|
4.86 % |
|
11,678,760 |
|
136,741 |
|
4.69 % |
|
11,489,227 |
|
131,409 |
|
4.56 % |
Cash and due from banks |
149,771 |
|
|
|
|
|
153,074 |
|
|
|
|
|
84,060 |
|
|
|
|
Premises and equipment |
141,858 |
|
|
|
|
|
142,090 |
|
|
|
|
|
146,448 |
|
|
|
|
Other assets |
554,361 |
|
|
|
|
|
484,448 |
|
|
|
|
|
406,878 |
|
|
|
|
Total assets |
$ 12,640,016 |
|
|
|
|
|
$ 12,458,372 |
|
|
|
|
|
$ 12,126,613 |
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing checking |
$ 1,403,683 |
|
$ 2,420 |
|
0.68 % |
|
$ 1,434,559 |
|
$ 2,426 |
|
0.68 % |
|
$ 1,393,611 |
|
$ 2,688 |
|
0.77 % |
Money market deposits |
4,510,662 |
|
31,674 |
|
2.79 % |
|
4,358,877 |
|
29,947 |
|
2.76 % |
|
4,173,884 |
|
34,878 |
|
3.32 % |
Savings deposits |
535,464 |
|
267 |
|
0.20 % |
|
538,843 |
|
252 |
|
0.19 % |
|
552,721 |
|
315 |
|
0.23 % |
Other time deposits |
514,143 |
|
3,029 |
|
2.34 % |
|
534,242 |
|
3,088 |
|
2.32 % |
|
622,752 |
|
4,728 |
|
3.02 % |
Time deposits > |
328,207 |
|
2,645 |
|
3.20 % |
|
345,916 |
|
2,692 |
|
3.12 % |
|
390,208 |
|
3,811 |
|
3.89 % |
Total interest-bearing deposits |
7,292,159 |
|
40,035 |
|
2.18 % |
|
7,212,437 |
|
38,405 |
|
2.14 % |
|
7,133,176 |
|
46,420 |
|
2.59 % |
Borrowings |
92,349 |
|
1,676 |
|
7.20 % |
|
92,199 |
|
1,660 |
|
7.22 % |
|
97,150 |
|
1,946 |
|
7.97 % |
Total interest-bearing liabilities |
7,384,508 |
|
41,711 |
|
2.24 % |
|
7,304,636 |
|
40,065 |
|
2.20 % |
|
7,230,326 |
|
48,366 |
|
2.66 % |
Noninterest-bearing checking |
3,550,499 |
|
|
|
|
|
3,522,117 |
|
|
|
|
|
3,376,061 |
|
|
|
|
Other liabilities |
133,905 |
|
|
|
|
|
101,069 |
|
|
|
|
|
75,197 |
|
|
|
|
Shareholders' equity |
1,571,104 |
|
|
|
|
|
1,530,550 |
|
|
|
|
|
1,445,029 |
|
|
|
|
Total liabilities and shareholders' equity |
$ 12,640,016 |
|
|
|
|
|
$ 12,458,372 |
|
|
|
|
|
$ 12,126,613 |
|
|
|
|
Net yield on interest-earning assets and net interest income |
|
|
$ 102,489 |
|
3.46 % |
|
|
|
$ 96,676 |
|
3.32 % |
|
|
|
$ 83,043 |
|
2.88 % |
Net yield on interest-earning assets and net interest income – |
|
|
$ 102,828 |
|
3.47 % |
|
|
|
$ 96,887 |
|
3.32 % |
|
|
|
$ 83,765 |
|
2.91 % |
Interest rate spread |
|
|
|
|
2.62 % |
|
|
|
|
|
2.49 % |
|
|
|
|
|
1.90 % |
Average prime rate |
|
|
|
|
7.46 % |
|
|
|
|
|
7.50 % |
|
|
|
|
|
8.43 % |
|
|
(1) |
Average loans include nonaccruing loans, the effect of which is to lower the average rate shown. Interest earned includes recognized net loan fees, including late fees, prepayment fees, and net deferred loan (cost)/fee amortization in the amounts of |
(2) |
Includes accretion of discount on acquired loans of |
(3) |
Includes tax-equivalent adjustments to reflect the tax benefit that we receive related to tax-exempt securities and loans as reduced by the related nondeductible portion of interest expense. |
First Bancorp and Subsidiaries Financial Summary |
|||||||||||||||||
|
|||||||||||||||||
AVERAGE BALANCES AND NET INTEREST INCOME ANALYSIS - YEAR-TO-DATE |
|||||||||||||||||
|
|
|
|
|
|
|
For the Nine Months Ended |
||||||||||
|
|
|
|
|
|
|
September 30, 2025 |
|
September 30, 2024 |
||||||||
($ in thousands) |
|
|
|
|
|
|
Average Volume |
|
Interest Earned or Paid |
|
Average Rate |
|
Average Volume |
|
Interest Earned or Paid |
|
Average Rate |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1) (2) |
|
|
|
|
|
|
$ 8,198,263 |
|
$ 342,286 |
|
5.58 % |
|
$ 8,064,480 |
|
$ 331,346 |
|
5.49 % |
Taxable securities |
|
|
|
|
|
|
2,654,737 |
|
49,952 |
|
2.51 % |
|
2,633,093 |
|
34,798 |
|
1.76 % |
Non-taxable securities |
|
|
|
|
|
|
287,826 |
|
3,346 |
|
1.55 % |
|
292,056 |
|
3,350 |
|
1.53 % |
Short-term investments, primarily interest-bearing cash |
|
|
|
|
|
|
527,322 |
|
18,017 |
|
4.57 % |
|
490,782 |
|
17,351 |
|
4.72 % |
Total interest-earning assets |
|
|
|
|
|
|
11,668,148 |
|
413,601 |
|
4.74 % |
|
11,480,411 |
|
386,845 |
|
4.50 % |
Cash and due from banks |
|
|
|
|
|
|
145,593 |
|
|
|
|
|
86,514 |
|
|
|
|
Premises and equipment |
|
|
|
|
|
|
142,333 |
|
|
|
|
|
149,073 |
|
|
|
|
Other assets |
|
|
|
|
|
|
487,172 |
|
|
|
|
|
381,806 |
|
|
|
|
Total assets |
|
|
|
|
|
|
$ 12,443,246 |
|
|
|
|
|
$ 12,097,804 |
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing checking |
|
|
|
|
|
|
$ 1,423,164 |
|
$ 7,343 |
|
0.69 % |
|
$ 1,398,137 |
|
$ 7,472 |
|
0.71 % |
Money market deposits |
|
|
|
|
|
|
4,403,000 |
|
90,801 |
|
2.76 % |
|
3,961,707 |
|
95,102 |
|
3.21 % |
Savings deposits |
|
|
|
|
|
|
537,790 |
|
759 |
|
0.19 % |
|
571,730 |
|
940 |
|
0.22 % |
Other time deposits |
|
|
|
|
|
|
535,515 |
|
9,470 |
|
2.36 % |
|
689,941 |
|
16,237 |
|
3.14 % |
Time deposits > |
|
|
|
|
|
|
342,011 |
|
8,186 |
|
3.20 % |
|
372,561 |
|
10,548 |
|
3.78 % |
Total interest-bearing deposits |
|
|
|
|
|
|
7,241,480 |
|
116,559 |
|
2.15 % |
|
6,994,076 |
|
130,299 |
|
2.49 % |
Borrowings |
|
|
|
|
|
|
92,171 |
|
4,994 |
|
7.24 % |
|
280,370 |
|
13,114 |
|
6.25 % |
Total interest-bearing liabilities |
|
|
|
|
|
|
7,333,651 |
|
121,553 |
|
2.22 % |
|
7,274,446 |
|
143,413 |
|
2.63 % |
Noninterest-bearing checking |
|
|
|
|
|
|
3,483,214 |
|
|
|
|
|
3,346,669 |
|
|
|
|
Other liabilities |
|
|
|
|
|
|
102,828 |
|
|
|
|
|
76,922 |
|
|
|
|
Shareholders' equity |
|
|
|
|
|
|
1,523,553 |
|
|
|
|
|
1,399,767 |
|
|
|
|
Total liabilities and shareholders' equity |
|
|
|
|
|
|
$ 12,443,246 |
|
|
|
|
|
$ 12,097,804 |
|
|
|
|
Net yield on interest-earning assets and net interest income |
|
|
|
|
|
|
|
|
$ 292,048 |
|
3.34 % |
|
|
|
$ 243,432 |
|
2.83 % |
Net yield on interest-earning assets and net interest income – tax-equivalent (3) |
|
|
|
|
|
|
|
$ 293,035 |
|
3.35 % |
|
|
|
$ 245,618 |
|
2.87 % |
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
2.52 % |
|
|
|
|
|
1.87 % |
Average prime rate |
|
|
|
|
|
|
|
|
|
|
7.49 % |
|
|
|
|
|
8.48 % |
|
|
(1) |
Average loans include nonaccruing loans, the effect of which is to lower the average rate shown. Interest earned includes recognized net loan fees, including late fees, prepayment fees, and net deferred loan (cost)/fee amortization in the amounts of |
(2) |
Includes accretion of discount on acquired loans of |
(3) |
Includes tax-equivalent adjustments to reflect the tax benefit that we receive related to tax-exempt securities and loans as reduced by the related nondeductible portion of interest expense. |
Reconciliation of non-GAAP measures APPENDIX A: Reconciliation of Common Equity to Tangible Common Equity ("TCE") |
||||||||||
|
||||||||||
|
|
For the Three Months Ended |
||||||||
($ in thousands) |
|
September |
|
June 30, |
|
March 31, |
|
December |
|
September |
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' common equity |
|
$ 1,603,323 |
|
$ 1,556,180 |
|
$ 1,508,176 |
|
$ 1,445,611 |
|
$ 1,477,525 |
Less: Goodwill and other intangibles, net of related taxes |
|
(484,623) |
|
(485,657) |
|
(486,749) |
|
(487,660) |
|
(489,139) |
Tangible common equity |
|
$ 1,118,700 |
|
$ 1,070,523 |
|
$ 1,021,427 |
|
$ 957,951 |
|
$ 988,386 |
APPENDIX B: Calculation of Tangible Book Value Per Share ("TBVPS") |
||||||||||
|
||||||||||
|
|
For the Three Months Ended |
||||||||
($ in thousands except per share data) |
|
September |
|
June 30, |
|
March 31, |
|
December |
|
September |
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity (Appendix A) |
|
$ 1,118,700 |
|
$ 1,070,523 |
|
$ 1,021,427 |
|
$ 957,951 |
|
$ 988,386 |
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding |
|
41,465,437 |
|
41,468,098 |
|
41,368,828 |
|
41,347,418 |
|
41,340,099 |
Tangible book value per common share |
|
$ 26.98 |
|
$ 25.82 |
|
$ 24.69 |
|
$ 23.17 |
|
$ 23.91 |
APPENDIX C: TCE Ratio |
||||||||||
|
||||||||||
|
|
For the Three Months Ended |
||||||||
($ in thousands) |
|
September |
|
June 30, |
|
March 31, |
|
December |
|
September |
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity (Appendix A) |
|
|
|
|
|
|
|
$ 957,951 |
|
$ 988,386 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
12,750,263 |
|
12,608,265 |
|
12,436,245 |
|
12,147,694 |
|
12,153,430 |
Less: Goodwill and other intangibles, net of related taxes |
|
(484,623) |
|
(485,657) |
|
(486,749) |
|
(487,660) |
|
(489,139) |
Tangible assets ("TA") |
|
$ 12,265,640 |
|
$ 12,122,608 |
|
$ 11,949,496 |
|
$ 11,660,034 |
|
$ 11,664,291 |
TCE to TA ratio |
|
9.12 % |
|
8.83 % |
|
8.55 % |
|
8.22 % |
|
8.47 % |
Reconciliation of non-GAAP measures, continued APPENDIX D: Adjusted Net Income and Adjusted D-EPS |
||||||||||
|
||||||||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||
($ in thousands) |
|
September |
|
June 30, |
|
September |
|
September |
|
September |
|
|
|
|
|
|
|
|
|
|
|
Net income (A) |
|
$ 20,363 |
|
$ 38,566 |
|
$ 18,680 |
|
$ 95,335 |
|
$ 72,664 |
Impact of loss-earnback |
|
|
|
|
|
|
|
|
|
|
Securities loss from loss-earnback |
|
27,905 |
|
— |
|
— |
|
27,905 |
|
— |
Less, tax impact |
|
(6,472) |
|
— |
|
— |
|
(6,472) |
|
— |
After-tax impact of loss-earnback |
|
21,433 |
|
— |
|
— |
|
21,433 |
|
— |
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (B) |
|
$ 41,796 |
|
$ 38,566 |
|
$ 18,680 |
|
$ 116,768 |
|
$ 72,664 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - diluted (C) |
|
41,481,542 |
|
41,441,393 |
|
41,366,743 |
|
41,443,636 |
|
41,294,137 |
|
|
|
|
|
|
|
|
|
|
|
D-EPS (A/C) |
|
$ 0.49 |
|
$ 0.93 |
|
$ 0.45 |
|
$ 2.30 |
|
$ 1.76 |
Adjusted D-EPS (B/C) |
|
$ 1.01 |
|
$ 0.93 |
|
$ 0.45 |
|
$ 2.82 |
|
$ 1.76 |
APPENDIX E: Calculation of Return on Average Assets ("ROA") and Adjusted ROA |
||||||||||
|
||||||||||
|
|
For the Three Months Ended |
||||||||
($ in thousands) |
|
September |
|
June 30, |
|
March 31, |
|
December |
|
September |
|
|
|
|
|
|
|
|
|
|
|
Net income (A) |
|
$ 20,363 |
|
$ 38,566 |
|
$ 36,406 |
|
$ 3,551 |
|
$ 18,680 |
After-tax impact of loss-earnback |
|
21,433 |
|
— |
|
— |
|
28,160 |
|
— |
Adjusted net income (B) |
|
$ 41,796 |
|
$ 38,566 |
|
$ 36,406 |
|
$ 31,711 |
|
$ 18,680 |
|
|
|
|
|
|
|
|
|
|
|
Average total assets (C) |
|
$ 12,640,016 |
|
$ 12,458,372 |
|
$ 12,226,810 |
|
$ 12,243,771 |
|
$ 12,126,613 |
|
|
|
|
|
|
|
|
|
|
|
ROA (A/C) |
|
0.64 % |
|
1.24 % |
|
1.21 % |
|
0.12 % |
|
0.61 % |
Adjusted ROA (B/C) |
|
1.31 % |
|
1.24 % |
|
1.21 % |
|
1.03 % |
|
0.61 % |
APPENDIX F: Calculation of Return on Common Equity ("ROCE") and Adjusted ROCE |
||||||||||
|
||||||||||
|
|
For the Three Months Ended |
||||||||
($ in thousands) |
|
September |
|
June 30, |
|
March 31, |
|
December |
|
September |
|
|
|
|
|
|
|
|
|
|
|
Net income (A) |
|
$ 20,363 |
|
$ 38,566 |
|
$ 36,406 |
|
$ 3,551 |
|
$ 18,680 |
After-tax impact of loss-earnback |
|
21,433 |
|
— |
|
— |
|
28,160 |
|
— |
Adjusted net income (B) |
|
$ 41,796 |
|
$ 38,566 |
|
$ 36,406 |
|
$ 31,711 |
|
$ 18,680 |
|
|
|
|
|
|
|
|
|
|
|
Average common equity (C) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROCE (A/C) |
|
5.14 % |
|
10.11 % |
|
10.06 % |
|
0.96 % |
|
5.14 % |
Adjusted ROCE (B/C) |
|
10.55 % |
|
10.11 % |
|
10.06 % |
|
8.60 % |
|
5.14 % |
Reconciliation of non-GAAP measures, continued APPENDIX G: Calculation of Return on TCE ("ROTCE") and Adjusted ROTCE |
||||||||||
|
||||||||||
|
|
For the Three Months Ended |
||||||||
($ in thousands) |
|
September |
|
June 30, |
|
March 31, |
|
December |
|
September |
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ 20,363 |
|
$ 38,566 |
|
$ 36,406 |
|
$ 3,551 |
|
$ 18,680 |
Intangible asset amortization, net of taxes |
|
1,066 |
|
1,123 |
|
1,159 |
|
1,195 |
|
1,240 |
Tangible Net income (A) |
|
21,429 |
|
39,689 |
|
37,565 |
|
4,746 |
|
19,920 |
After-tax impact of loss-earnback |
|
21,433 |
|
— |
|
— |
|
28,160 |
|
— |
Adjusted tangible net income (B) |
|
$ 42,862 |
|
$ 39,689 |
|
$ 37,565 |
|
$ 32,906 |
|
$ 19,920 |
|
|
|
|
|
|
|
|
|
|
|
Average common equity |
|
|
|
|
|
|
|
|
|
|
Less: Average goodwill and other intangibles, net of |
|
(485,331) |
|
(486,393) |
|
(487,395) |
|
(488,624) |
|
(489,987) |
Average TCE (C) |
|
|
|
|
|
$ 980,476 |
|
$ 977,557 |
|
$ 955,042 |
|
|
|
|
|
|
|
|
|
|
|
ROTCE (A/C) |
|
7.83 % |
|
15.25 % |
|
15.54 % |
|
1.93 % |
|
8.30 % |
Adjusted ROTCE (B/C) |
|
15.66 % |
|
15.25 % |
|
15.54 % |
|
13.39 % |
|
8.30 % |
Appendix H: Impact of Hurricane Helene |
||||||||||
|
||||||||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||
($ in thousands) |
|
September |
|
June 30, 2025 |
|
September |
|
September |
|
September |
|
|
|
|
|
|
|
|
|
|
|
Impact of Hurricane Helene |
|
|
|
|
|
|
|
|
|
|
Provision for (benefit from) credit losses |
|
$ (4,000) |
|
$ (3,500) |
|
$ 13,000 |
|
$ (9,500) |
|
$ 13,000 |
Building repairs and maintenance |
|
— |
|
— |
|
300 |
|
— |
|
300 |
Other |
|
— |
|
— |
|
96 |
|
— |
|
96 |
Total |
|
(4,000) |
|
(3,500) |
|
13,396 |
|
(9,500) |
|
13,396 |
Less, tax impact |
|
928 |
|
812 |
|
(3,102) |
|
2,204 |
|
(3,102) |
After-tax impact of Hurricane Helene |
|
$ (3,072) |
|
$ (2,688) |
|
$ 10,294 |
|
$ (7,296) |
|
$ 10,294 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - diluted |
|
41,481,542 |
|
41,441,393 |
|
41,366,743 |
|
41,443,636 |
|
41,294,137 |
|
|
|
|
|
|
|
|
|
|
|
Impact of Hurricane Helene per diluted share |
|
$ 0.07 |
|
$ 0.06 |
|
$ (0.25) |
|
$ 0.18 |
|
$ (0.25) |
Supplemental information
APPENDIX I: Loan purchase discount accretion and its impact on the Company's NIM
Included in interest income for the third quarter of 2025 was loan purchase accounting discount accretion of
The following table presents the impact to net interest income of the purchase accounting adjustments for each period.
|
|
For the Three Months Ended |
||||
NET INTEREST INCOME PURCHASE ACCOUNTING ADJUSTMENTS ($ in thousands) |
|
September 30, |
|
June 30, 2025 |
|
September 30, |
|
|
|
|
|
|
|
Interest income - increased by accretion of loan discount on acquired loans |
|
$ 1,584 |
|
$ 1,457 |
|
$ 2,003 |
Total interest income impact |
|
1,584 |
|
1,457 |
|
2,003 |
Interest expense - increased by discount accretion on deposits |
|
(77) |
|
(102) |
|
(174) |
Interest expense - increased by discount accretion on borrowings |
|
(197) |
|
(194) |
|
(193) |
Total net interest expense impact |
|
(274) |
|
(296) |
|
(367) |
Total impact on net interest income |
|
$ 1,310 |
|
$ 1,161 |
|
$ 1,636 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/first-bancorp-reports-third-quarter-results-302591818.html
SOURCE First Bancorp