FIRST UNITED CORPORATION ANNOUNCES THIRD QUARTER 2024 FINANCIAL RESULTS
Rhea-AI Summary
First United (NASDAQ: FUNC) reported consolidated net income of $5.8 million for Q3 2024, or $0.89 per diluted share, compared to $4.5 million, or $0.67 per diluted share, for Q3 2023. Year-to-date income was $14.4 million, or $2.19 per diluted share, compared to $13.3 million for the same period in 2023. Key highlights include:
- Net interest margin (FTE) was 3.46% for Q3 2024
- Strong loan production with $52.1 million in commercial and $19.9 million in residential mortgage originations
- Decreased provision expense due to improved asset quality
- Slight increase in deposits due to seasonal municipal deposit fluctuations
- Repayment of $15.0 million in higher-cost brokered CDs
- Obtained $90.0 million in new FHLB borrowings at 3.89% average rate
- Declared a cash dividend of $0.22 per share, a 10% increase over Q2
Positive
- Consolidated net income increased to $5.8 million in Q3 2024, up from $4.5 million in Q3 2023
- Earnings per diluted share rose to $0.89 in Q3 2024, compared to $0.67 in Q3 2023
- Year-to-date income increased to $14.4 million, up from $13.3 million in the same period of 2023
- Strong loan production with $52.1 million in commercial and $19.9 million in residential mortgage originations
- Decreased provision expense due to improved asset quality
- Declared a cash dividend of $0.22 per share, representing a 10% increase over the previous quarter
Negative
- Repayment of $15.0 million in higher-cost brokered CDs, potentially impacting funding sources
- Slight decrease in total deposits by $10.6 million compared to December 31, 2023
- Decrease in investment portfolio by $44.3 million due to maturities and principal amortization
News Market Reaction
On the day this news was published, FUNC declined 0.67%, reflecting a mild negative market reaction.
Data tracked by StockTitan Argus on the day of publication.
According to Carissa Rodeheaver, Chairman, President and CEO, "Earnings for the third quarter were marked by stable net interest income, non-interest income and expenses. Provision expense decreased as compared to prior quarters this year as we saw improvements in our asset quality contributing to our increased net income. We continue to remain disciplined in our pricing despite competitive pressure as we build our balance sheet for current earnings and protect our long-term profitability. Our team of dedicated associates worked diligently during the quarter to maintain, build and support high levels of production and to assist our customers with their financial needs in this volatile economic environment."
Financial Highlights:
- Net interest margin, on a non-GAAP, fully tax equivalent ("FTE") basis, was
3.46% for the third quarter of 2024 - Loan production was strong, with
in commercial loan originations and$52.1 million in residential mortgage originations$19.9 million - Provision expense decreased in the third quarter due to continued strong asset quality and improvement in qualitative factors
- Deposits increased slightly due to seasonal fluctuations in municipal deposit balances, partially offset by runoff of retail certificates of deposit due to competitive pricing
- We repaid
of higher cost brokered certificates of deposit$15.0 million - Non-interest income, including net gains, increased slightly due to increases in gains on sales of residential mortgages and wealth management income
- Non-interest expense was stable for the quarter and continues to be a focus for management
- We obtained
in new FHLB borrowings at a weighted average interest rate of$90.0 million 3.89% . Portions of the proceeds from the borrowings were used to repay of principal and accrued interest of Bank Term Funding Program ("BTFP") borrowings and$41.4 million in FHLB borrowings that matured in September 2024$40.0 million - We declared a cash dividend of
per common share in the third quarter, representing a$0.22 10% increase over the linked quarter
Income Statement Overview
On a GAAP basis, net income for the third quarter of 2024 was
Q3 2024 | Q2 2024 | Q3 2023 | |
Net Income, GAAP (millions) | |||
Basic and diluted net income per share, GAAP |
The
Compared to the linked quarter, net income increased by
Year-to-date net income for the first nine months of 2024 was
Net Interest Income and Net Interest Margin
Net interest income, on a non-GAAP, FTE basis, increased by
Comparing the third quarter of 2024 to the second quarter of 2024, net interest income, on a non-GAAP, FTE basis, remained stable. Interest income increased by
Comparing the nine months ended September 30, 2024 to the nine months ended September 30, 2023, net interest income, on a non-GAAP, FTE basis, increased by
Non-Interest Income
Other operating income, including net gains, for the third quarter of 2024 increased by
On a linked quarter basis, other operating income, including net gains, increased by
Other operating income for the nine months ended September 30, 2024 increased by
Non-Interest Expense
Non-interest expenses decreased by
Non-interest expense was stable when compared to the linked quarter. Decreases in salaries and benefits, data processing, FDIC assessments, marketing, debit card, schools and seminars, and investor relations expenses were offset by slight increases in professional services, occupancy, OREO expenses due to a gain booked in the second quarter of 2024, and contract labor.
For the nine months ended September 30, 2024, non-interest expenses decreased by
The effective income tax rates as a percentage of income for the nine months ended September 30, 2024 and September 30, 2023 were
Balance Sheet Overview
Total assets at September 30, 2024 were
Total liabilities at September 30, 2024 were
Total available for sale and held to maturity securities totaled
Outstanding loans of
Loan Type (in millions) | Change since | Change since |
Commercial | ||
Residential Mortgages | ||
Consumer | ( | ( |
Gross Loans |
Since December 31, 2023, commercial real estate loans increased by
New commercial loan production for the three months ended September 30, 2024 was approximately
New consumer mortgage loan production for the third quarter of 2024 was approximately
Total deposits at September 30, 2024 decreased by
Deposit Type (in millions) | Change since | Change since |
Non-Interest-Bearing | ( | ( |
Interest-Bearing Demand | ||
Savings and Money Market | ||
Time Deposits | ( | ( |
Total Deposits | ( |
Interest-bearing demand deposits increased by
Short-term borrowings increased by
The book value of the Corporation's common stock was
Asset Quality
The allowance for credit losses ("ACL") was
The ratio of year-to-date net charge offs to average loans was
Ratio of Net (Charge Offs)/Recoveries to Average Loans | ||
Loan Type | 9/30/2024 (Charge Off) / Recovery | 9/30/2023 (Charge Off) / Recovery |
Commercial Real Estate | 0.01 % | (0.02 %) |
Acquisition & Development | 0.08 % | 0.01 % |
Commercial & Industrial | (0.53 %) | (0.07 %) |
Residential Mortgage | 0.01 % | 0.00 % |
Consumer | (2.04 %) | (1.15 %) |
Total Net (Charge Offs)/Recoveries | (0.18 %) | (0.07 %) |
Non-accrual loans totaled
Non-accrual loans that have been subject to partial charge-offs totaled
ABOUT FIRST UNITED CORPORATION
First United Corporation is a
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 Quarterly Report on Form 10-Q for the quarter ended September 30, 2024 and the impact that any such events have on our critical accounting assumptions and estimates made as of September 30, 2024, which could require us to make adjustments to the amounts reflected in this press release.
FIRST UNITED CORPORATION | |||||||||||
Stock Symbol : FUNC | |||||||||||
Financial Highlights - Unaudited | |||||||||||
(Dollars in thousands, except per share data) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | September 30, | September 30, | ||||||||
2024 | 2023 | 2024 | 2023 | ||||||||
Results of Operations: | |||||||||||
Interest income | $ 23,257 | $ 21,164 | $ 68,268 | $ 58,965 | |||||||
Interest expense | 8,029 | 7,180 | 23,990 | 16,289 | |||||||
Net interest income | 15,228 | 13,984 | 44,278 | 42,676 | |||||||
Provision for credit losses | 264 | 263 | 2,404 | 1,201 | |||||||
Other operating income | 4,912 | 4,716 | 14,487 | 13,538 | |||||||
Net gains | 141 | 182 | 282 | 322 | |||||||
Other operating expense | 12,314 | 12,785 | 37,559 | 37,934 | |||||||
Income before taxes | $ 7,703 | $ 5,834 | $ 19,084 | $ 17,401 | |||||||
Income tax expense | 1,932 | 1,321 | 4,701 | 4,099 | |||||||
Net income | $ 5,771 | $ 4,513 | $ 14,383 | $ 13,302 | |||||||
Per share data: | |||||||||||
Basic net income per share | $ 0.89 | $ 0.67 | $ 2.20 | $ 1.99 | |||||||
Diluted net income per share | $ 0.89 | $ 0.67 | $ 2.19 | $ 1.98 | |||||||
Adjusted Basic net income (1) | $ 0.89 | $ 0.67 | $ 2.26 | $ 1.99 | |||||||
Adjusted Diluted net income (1) | $ 0.89 | $ 0.67 | $ 2.25 | $ 1.98 | |||||||
Dividends declared per share | $ 0.22 | $ 0.20 | $ 0.62 | $ 0.60 | |||||||
Book value | $ 26.90 | $ 23.08 | |||||||||
Diluted book value | $ 26.84 | $ 23.03 | |||||||||
Tangible book value per share | $ 25.06 | $ 21.27 | |||||||||
Diluted Tangible book value per share | $ 25.01 | $ 21.22 | |||||||||
Closing market value | $ 29.84 | $ 16.23 | |||||||||
Market Range: | |||||||||||
High | $ 30.77 | $ 17.34 | |||||||||
Low | $ 20.40 | $ 13.70 | |||||||||
Shares outstanding at period end: Basic | 6,468,625 | 6,715,170 | |||||||||
Shares outstanding at period end: Diluted | 6,482,648 | 6,728,482 | |||||||||
Performance ratios: (Year to Date Period End, annualized) | |||||||||||
Return on average assets | 0.99 % | 0.93 % | |||||||||
Adjusted return on average assets (1) | 1.01 % | 0.93 % | |||||||||
Return on average shareholders' equity | 11.52 % | 11.44 % | |||||||||
Adjusted return on average shareholders' equity (1) | 11.78 % | 11.44 % | |||||||||
Net interest margin (Non-GAAP), includes tax exempt income of | 3.34 % | 3.30 % | |||||||||
Net interest margin GAAP | 3.32 % | 3.25 % | |||||||||
Efficiency ratio - non-GAAP (1) | 62.46 % | 66.41 % | |||||||||
(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. | September 30, | December 31 | |||||||||
2024 | 2023 | ||||||||||
Financial Condition at period end: | |||||||||||
Assets | $ 1,916,126 | $ 1,905,860 | |||||||||
Earning assets | $ 1,722,346 | $ 1,725,236 | |||||||||
Gross loans | $ 1,447,883 | $ 1,406,667 | |||||||||
Commercial Real Estate | $ 502,828 | $ 493,703 | |||||||||
Acquisition and Development | $ 92,909 | $ 77,060 | |||||||||
Commercial and Industrial | $ 277,994 | $ 274,604 | |||||||||
Residential Mortgage | $ 519,168 | $ 499,871 | |||||||||
Consumer | $ 54,984 | $ 61,429 | |||||||||
Investment securities | $ 267,214 | $ 311,466 | |||||||||
Total deposits | $ 1,540,395 | $ 1,550,977 | |||||||||
Noninterest bearing | $ 419,437 | $ 427,670 | |||||||||
Interest bearing | $ 1,120,958 | $ 1,123,307 | |||||||||
Shareholders' equity | $ 173,979 | $ 161,873 | |||||||||
Capital ratios: | |||||||||||
Tier 1 to risk weighted assets | 14.61 % | 14.42 % | |||||||||
Common Equity Tier 1 to risk weighted assets | 12.66 % | 12.44 % | |||||||||
Tier 1 Leverage | 11.88 % | 11.30 % | |||||||||
Total risk based capital | 15.83 % | 15.64 % | |||||||||
Asset quality: | |||||||||||
Net charge-offs for the quarter | $ (109) | $ (195) | |||||||||
Nonperforming assets: (Period End) | |||||||||||
Nonaccrual loans | $ 8,073 | $ 3,956 | |||||||||
Loans 90 days past due and accruing | 538 | 543 | |||||||||
Total nonperforming loans and 90 day past due | $ 8,611 | $ 4,499 | |||||||||
Other real estate owned | $ 2,860 | $ 4,493 | |||||||||
Modified loans | $ 1,016 | $ - | |||||||||
Allowance for credit losses to gross loans | 1.24 % | 1.24 % | |||||||||
Allowance for credit losses to non-accrual loans | 223.09 % | 441.86 % | |||||||||
Allowance for credit losses to non-performing assets | 157.00 % | 194.40 % | |||||||||
Non-performing and 90 day past due loans to total loans | 0.59 % | 0.32 % | |||||||||
Non-performing loans and 90 day past due loans to total assets | 0.45 % | 0.24 % | |||||||||
Non-accrual loans to total loans | 0.56 % | 0.28 % | |||||||||
Non-performing assets to total assets | 0.60 % | 0.47 % | |||||||||
FIRST UNITED CORPORATION | ||||||||||||
Stock Symbol : FUNC | ||||||||||||
Financial Highlights - Unaudited | ||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | June 30, | March 31, | ||||||
(Dollars in thousands, except per share data) | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | |||||
Results of Operations: | ||||||||||||
Interest income | $ 23,257 | $ 23,113 | $ 21,898 | $ 22,191 | $ 21,164 | $ 19,972 | $ 17,829 | |||||
Interest expense | 8,029 | 7,875 | 8,086 | 7,997 | 7,180 | 5,798 | 3,311 | |||||
Net interest income | 15,228 | 15,238 | 13,812 | 14,194 | 13,984 | 14,174 | 14,518 | |||||
Provision for credit losses | 264 | 1,194 | 946 | 419 | 263 | 395 | 543 | |||||
Other operating income | 4,912 | 4,782 | 4,793 | 4,793 | 4,716 | 4,483 | 4,339 | |||||
Net gains/(losses) | 141 | 59 | 82 | (4,184) | 182 | 86 | 54 | |||||
Other operating expense | 12,314 | 12,364 | 12,881 | 12,309 | 12,785 | 12,511 | 12,638 | |||||
Income before taxes | $ 7,703 | $ 6,521 | $ 4,860 | $ 2,075 | $ 5,834 | $ 5,837 | $ 5,730 | |||||
Income tax expense | 1,932 | 1,607 | 1,162 | 317 | 1,321 | 1,423 | 1,355 | |||||
Net income | $ 5,771 | $ 4,914 | $ 3,698 | $ 1,758 | $ 4,513 | $ 4,414 | $ 4,375 | |||||
Per share data: | ||||||||||||
Basic net income per share | $ 0.89 | $ 0.75 | $ 0.56 | $ 0.26 | $ 0.67 | $ 0.66 | $ 0.66 | |||||
Diluted net income per share | $ 0.89 | $ 0.75 | $ 0.56 | $ 0.26 | $ 0.67 | $ 0.66 | $ 0.65 | |||||
Adjusted basic net income (1) | $ 0.89 | $ 0.75 | $ 0.62 | $ 0.82 | $ 0.67 | $ 0.66 | $ 0.66 | |||||
Adjusted diluted net income (1) | $ 0.89 | $ 0.75 | $ 0.62 | $ 0.82 | $ 0.67 | $ 0.66 | $ 0.65 | |||||
Dividends declared per share | $ 0.22 | $ 0.22 | $ 0.20 | $ 0.20 | $ 0.20 | $ 0.62 | $ 0.20 | |||||
Book value | $ 26.90 | $ 25.39 | $ 24.89 | $ 24.38 | $ 23.08 | $ 23.12 | $ 22.85 | |||||
Diluted book value | $ 26.84 | $ 25.34 | $ 24.86 | $ 24.33 | $ 23.03 | $ 23.07 | $ 22.81 | |||||
Tangible book value per share | $ 25.06 | $ 23.55 | $ 23.08 | $ 22.56 | $ 21.27 | $ 21.29 | $ 21.01 | |||||
Diluted Tangible book value per share | $ 25.01 | $ 23.49 | $ 23.05 | $ 22.51 | $ 21.22 | $ 21.25 | $ 20.96 | |||||
Closing market value | $ 29.84 | $ 20.42 | $ 22.91 | $ 23.51 | $ 16.23 | $ 14.26 | $ 16.89 | |||||
Market Range: | ||||||||||||
High | $ 30.77 | $ 22.88 | $ 23.85 | $ 23.51 | $ 17.34 | $ 17.01 | $ 20.41 | |||||
Low | $ 20.40 | $ 19.40 | $ 21.21 | $ 16.12 | $ 13.70 | $ 12.56 | $ 16.75 | |||||
Shares outstanding at period end: Basic | 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 | 6,482,648 | 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 | 0.99 % | 0.89 % | 0.76 % | 0.78 % | 0.93 % | 0.95 % | 0.94 % | |||||
Adjusted return on average assets (1) | 1.01 % | 0.98 % | 0.85 % | 0.94 % | 0.93 % | 0.95 % | 0.94 % | |||||
Return on average shareholders' equity | 11.52 % | 10.48 % | 9.07 % | 9.68 % | 11.44 % | 11.43 % | 11.87 % | |||||
Adjusted return on average shareholders' equity (1) | 11.78 % | 11.52 % | 10.11 % | 11.87 % | 11.44 % | 11.43 % | 11.87 % | |||||
Net interest margin (Non-GAAP), includes tax exempt income of | 3.34 % | 3.31 % | 3.12 % | 3.26 % | 3.30 % | 3.39 % | 3.53 % | |||||
Net interest margin GAAP | 3.32 % | 3.29 % | 3.10 % | 3.22 % | 3.25 % | 3.34 % | 3.48 % | |||||
Efficiency ratio - non-GAAP (1) | 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. | September 30, | June 30, | March 31, | December 31, | September 30, | June 30, | March 31, | |||||
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | ||||||
Financial Condition at period end: | ||||||||||||
Assets | $ 1,916,126 | $ 1,868,599 | $ 1,912,953 | $ 1,905,860 | $ 1,928,201 | $ 1,928,393 | $ 1,937,442 | |||||
Earning assets | $ 1,722,346 | $ 1,695,425 | $ 1,695,962 | $ 1,725,236 | $ 1,717,244 | $ 1,707,522 | $ 1,652,688 | |||||
Gross loans | $ 1,447,883 | $ 1,422,975 | $ 1,412,327 | $ 1,406,667 | $ 1,380,019 | $ 1,350,038 | $ 1,289,080 | |||||
Commercial Real Estate | $ 502,828 | $ 506,273 | $ 492,819 | $ 493,703 | $ 491,284 | $ 483,485 | $ 453,356 | |||||
Acquisition and Development | $ 92,909 | $ 88,215 | $ 83,424 | $ 77,060 | $ 79,796 | $ 79,003 | $ 76,980 | |||||
Commercial and Industrial | $ 277,994 | $ 260,168 | $ 274,722 | $ 274,604 | $ 254,650 | $ 249,683 | $ 241,959 | |||||
Residential Mortgage | $ 519,168 | $ 511,354 | $ 501,990 | $ 499,871 | $ 491,686 | $ 475,540 | $ 456,198 | |||||
Consumer | $ 54,984 | $ 56,965 | $ 59,372 | $ 61,429 | $ 62,603 | $ 62,327 | $ 60,587 | |||||
Investment securities | $ 267,214 | $ 267,151 | $ 278,716 | $ 311,466 | $ 330,053 | $ 350,844 | $ 357,061 | |||||
Total deposits | $ 1,540,395 | $ 1,537,071 | $ 1,563,453 | $ 1,550,977 | $ 1,575,069 | $ 1,579,959 | $ 1,591,285 | |||||
Noninterest bearing | $ 419,437 | $ 423,970 | $ 422,759 | $ 427,670 | $ 429,691 | $ 466,628 | $ 468,554 | |||||
Interest bearing | $ 1,120,958 | $ 1,113,101 | $ 1,140,694 | $ 1,123,307 | $ 1,145,378 | $ 1,113,331 | $ 1,122,731 | |||||
Shareholders' equity | $ 173,979 | $ 164,177 | $ 165,481 | $ 161,873 | $ 154,990 | $ 155,156 | $ 152,868 | |||||
Capital ratios: | ||||||||||||
Tier 1 to risk weighted assets | 14.61 % | 14.51 % | 14.58 % | 14.42 % | 14.60 % | 14.40 % | 14.90 % | |||||
Common Equity Tier 1 to risk weighted assets | 12.66 % | 12.54 % | 12.60 % | 12.44 % | 12.60 % | 12.40 % | 12.82 % | |||||
Tier 1 Leverage | 11.88 % | 11.69 % | 11.48 % | 11.30 % | 11.25 % | 11.25 % | 11.47 % | |||||
Total risk based capital | 15.83 % | 15.75 % | 15.83 % | 15.64 % | 15.81 % | 15.60 % | 16.15 % | |||||
Asset quality: | ||||||||||||
Net (charge-offs)/recoveries for the quarter | $ (109) | $ (1,309) | $ (459) | $ (195) | $ (83) | $ (398) | $ (245) | |||||
Nonperforming assets: (Period End) | ||||||||||||
Nonaccrual loans | $ 8,073 | $ 9,438 | $ 16,007 | $ 3,956 | $ 3,479 | $ 2,972 | $ 3,258 | |||||
Loans 90 days past due and accruing | 538 | 526 | 120 | 543 | 145 | 160 | 87 | |||||
Total nonperforming loans and 90 day past due | $ 8,611 | $ 9,964 | $ 16,127 | $ 4,499 | $ 3,624 | $ 3,132 | $ 3,345 | |||||
Other real estate owned | $ 2,860 | $ 2,978 | $ 4,402 | $ 4,493 | $ 4,878 | $ 4,482 | $ 4,598 | |||||
Modified loans | $ 1,016 | $ 893 | $ - | $ - | $ - | $ - | $ - | |||||
Allowance for credit losses to gross loans | 1.24 % | 1.26 % | 1.27 % | 1.24 % | 1.24 % | 1.25 % | 1.31 % | |||||
Allowance for credit losses to non-accrual loans | 223.09 % | 189.90 % | 112.34 % | 441.86 % | 492.84 % | 568.81 % | 517.83 % | |||||
Allowance for credit losses to non-performing assets | 157.00 % | 138.49 % | 87.59 % | 194.40 % | 473.12 % | 539.79 % | 212.40 % | |||||
Non-performing and 90 day past due loans to total loans | 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 | 0.45 % | 0.53 % | 0.84 % | 0.24 % | 0.19 % | 0.16 % | 0.17 % | |||||
Non-accrual loans to total loans | 0.56 % | 0.66 % | 1.13 % | 0.28 % | 0.25 % | 0.22 % | 0.25 % | |||||
Non-performing assets to total assets | 0.60 % | 0.69 % | 1.07 % | 0.47 % | 0.44 % | 0.39 % | 0.41 % | |||||
Consolidated Statement of Condition | ||||||||
(Dollars in thousands - Unaudited) | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | ||||
Assets | ||||||||
Cash and due from banks | $ | 61,140 | $ | 43,635 | $ | 85,578 | $ | 48,343 |
Interest bearing deposits in banks | 1,252 | 1,457 | 1,354 | 1,410 | ||||
Cash and cash equivalents | 62,392 | 45,092 | 86,932 | 49,753 | ||||
Investment securities – available for sale (at fair value) | 93,160 | 92,954 | 95,580 | 97,169 | ||||
Investment securities – held to maturity (at cost) | 174,054 | 174,197 | 183,136 | 214,297 | ||||
Restricted investment in bank stock, at cost | 5,765 | 3,395 | 3,390 | 5,250 | ||||
Loans held for sale | 232 | 447 | 175 | 443 | ||||
Loans | 1,447,883 | 1,422,975 | 1,412,327 | 1,406,667 | ||||
Unearned fees | (333) | (306) | (314) | (340) | ||||
Allowance for credit losses | (18,010) | (17,923) | (17,982) | (17,480) | ||||
Net loans | 1,429,540 | 1,404,746 | 1,394,031 | 1,388,847 | ||||
Premises and equipment, net | 30,704 | 29,688 | 30,268 | 31,459 | ||||
Goodwill and other intangible assets | 11,856 | 11,938 | 12,021 | 12,103 | ||||
Bank owned life insurance | 48,608 | 48,267 | 47,933 | 47,607 | ||||
Deferred tax assets | 9,357 | 11,214 | 10,736 | 11,948 | ||||
Other real estate owned, net | 2,860 | 2,978 | 4,402 | 4,493 | ||||
Operating lease asset | 1,163 | 1,230 | 1,299 | 1,367 | ||||
Accrued interest receivable and other assets | 46,435 | 42,453 | 43,050 | 41,124 | ||||
Total Assets | $ | 1,916,126 | $ | 1,868,599 | $ | 1,912,953 | $ | 1,905,860 |
Liabilities and Shareholders' Equity | ||||||||
Liabilities: | ||||||||
Non-interest bearing deposits | $ | 419,437 | $ | 423,970 | $ | 422,759 | $ | 427,670 |
Interest bearing deposits | 1,120,958 | 1,113,101 | 1,140,694 | 1,123,307 | ||||
Total deposits | 1,540,395 | 1,537,071 | 1,563,453 | 1,550,977 | ||||
Short-term borrowings | 50,206 | 62,564 | 79,494 | 45,418 | ||||
Long-term borrowings | 120,929 | 70,929 | 70,929 | 110,929 | ||||
Operating lease liability | 1,343 | 1,412 | 1,484 | 1,556 | ||||
Allowance for credit loss on off balance sheet exposures | 856 | 801 | 858 | 873 | ||||
Accrued interest payable and other liabilities | 26,994 | 30,352 | 29,925 | 32,904 | ||||
Dividends payable | 1,424 | 1,293 | 1,329 | 1,330 | ||||
Total Liabilities | 1,742,147 | 1,704,422 | $ | 1,747,472 | 1,743,987 | |||
Shareholders' Equity: | ||||||||
Common Stock – par value | 65 | 65 | 66 | 66 | ||||
Surplus | 20,288 | 20,280 | 23,865 | 23,734 | ||||
Retained earnings | 184,239 | 179,892 | 176,272 | 173,900 | ||||
Accumulated other comprehensive loss | (30,613) | (36,060) | (34,722) | (35,827) | ||||
Total Shareholders' Equity | 173,979 | 164,177 | 165,481 | 161,873 | ||||
Total Liabilities and Shareholders' Equity | $ | 1,916,126 | $ | 1,868,599 | $ | 1,912,953 | $ | 1,905,860 |
Historical Income Statement | ||||||||||||||
2024 | 2023 | |||||||||||||
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | ||||||||
In thousands | (Unaudited) | |||||||||||||
Interest income | ||||||||||||||
Interest and fees on loans | $ | 21,018 | $ | 20,221 | $ | 19,218 | $ | 19,290 | $ | 18,055 | $ | 16,780 | $ | 15,444 |
Interest on investment securities | ||||||||||||||
Taxable | 1,647 | 1,697 | 1,744 | 1,834 | 1,792 | 1,779 | 1,768 | |||||||
Exempt from federal income tax | 56 | 53 | 53 | 53 | 123 | 268 | 270 | |||||||
Total investment income | 1,703 | 1,750 | 1,797 | 1,887 | 1,915 | 2,047 | 2,038 | |||||||
Other | 536 | 1,142 | 883 | 1,014 | 1,194 | 1,145 | 347 | |||||||
Total interest income | 23,257 | 23,113 | 21,898 | 22,191 | 21,164 | 19,972 | 17,829 | |||||||
Interest expense | ||||||||||||||
Interest on deposits | 6,579 | 6,398 | 6,266 | 6,498 | 5,672 | 4,350 | 2,678 | |||||||
Interest on short-term borrowings | 467 | 509 | 461 | 54 | 33 | 29 | 31 | |||||||
Interest on long-term borrowings | 983 | 968 | 1,359 | 1,445 | 1,475 | 1,419 | 602 | |||||||
Total interest expense | 8,029 | 7,875 | 8,086 | 7,997 | 7,180 | 5,798 | 3,311 | |||||||
Net interest income | 15,228 | 15,238 | 13,812 | 14,194 | 13,984 | 14,174 | 14,518 | |||||||
Credit loss expense/(credit) | ||||||||||||||
Loans | 195 | 1,251 | 961 | 530 | 322 | 434 | 414 | |||||||
Debt securities held to maturity | 14 | — | — | — | 45 | — | — | |||||||
Off balance sheet credit exposures | 55 | (57) | (15) | (111) | (104) | (39) | 129 | |||||||
Provision for credit losses | 264 | 1,194 | 946 | 419 | 263 | 395 | 543 | |||||||
Net interest income after provision for credit losses | 14,964 | 14,044 | 12,866 | 13,775 | 13,721 | 13,779 | 13,975 | |||||||
Other operating income | ||||||||||||||
Net losses on investments, available for sale | — | — | — | 1 | — | — | — | |||||||
Gains on sale of residential mortgage loans | 141 | 59 | 82 | 59 | 182 | 86 | 54 | |||||||
Losses on disposal of fixed assets | — | — | — | (29) | — | — | — | |||||||
Net gains/(losses) | 141 | 59 | 82 | 31 | 182 | 86 | 54 | |||||||
Other Income | ||||||||||||||
Service charges on deposit accounts | 555 | 556 | 556 | 567 | 569 | 546 | 516 | |||||||
Other service charges | 236 | 225 | 215 | 223 | 230 | 244 | 232 | |||||||
Trust department | 2,328 | 2,255 | 2,188 | 2,148 | 2,139 | 2,025 | 1,970 | |||||||
Debit card income | 1,000 | 999 | 932 | 1,120 | 995 | 1,031 | 955 | |||||||
Bank owned life insurance | 340 | 334 | 326 | 325 | 320 | 311 | 305 | |||||||
Brokerage commissions | 297 | 362 | 495 | 360 | 245 | 258 | 297 | |||||||
Other | 156 | 51 | 81 | 50 | 218 | 68 | 64 | |||||||
Total other income | 4,912 | 4,782 | 4,793 | 4,793 | 4,716 | 4,483 | 4,339 | |||||||
Total other operating income | 5,053 | 4,841 | 4,875 | 4,824 | 4,898 | 4,569 | 4,393 | |||||||
Other operating expenses | ||||||||||||||
Salaries and employee benefits | 7,160 | 7,256 | 7,157 | 6,390 | 6,964 | 6,870 | 7,296 | |||||||
FDIC premiums | 256 | 285 | 269 | 268 | 254 | 277 | 193 | |||||||
Equipment | 627 | 635 | 923 | 912 | 718 | 747 | 780 | |||||||
Occupancy | 709 | 652 | 954 | 1,169 | 745 | 742 | 785 | |||||||
Data processing | 1,333 | 1,422 | 1,318 | 1,384 | 1,388 | 1,306 | 1,306 | |||||||
Marketing | 151 | 184 | 134 | 311 | 242 | 160 | 120 | |||||||
Professional services | 477 | 449 | 486 | 631 | 488 | 520 | 494 | |||||||
Contract labor | 149 | 84 | 183 | 170 | 155 | 157 | 134 | |||||||
Telephone | 97 | 103 | 109 | 125 | 115 | 116 | 110 | |||||||
Other real estate owned | 124 | 14 | 86 | (370) | 139 | 18 | 124 | |||||||
Investor relations | 84 | 91 | 53 | 65 | 74 | 123 | 83 | |||||||
Contributions | 65 | 66 | 50 | 12 | 74 | 79 | 64 | |||||||
Other | 1,082 | 1,123 | 1,159 | 1,242 | 1,429 | 1,396 | 1,149 | |||||||
Total other operating expenses | 12,314 | 12,364 | 12,881 | 12,309 | 12,785 | 12,511 | 12,638 | |||||||
Income before income tax expense | 7,703 | 6,521 | 4,860 | 6,290 | 5,834 | 5,837 | 5,730 | |||||||
Provision for income tax expense | 1,932 | 1,607 | 1,162 | 317 | 1,321 | 1,423 | 1,355 | |||||||
Net Income | $ | 5,771 | $ | 4,914 | $ | 3,698 | $ | 5,973 | $ | 4,513 | $ | 4,414 | $ | 4,375 |
Basic net income per common share | $ | 0.89 | $ | 0.75 | $ | 0.56 | $ | 0.26 | $ | 0.67 | $ | 0.66 | $ | 0.66 |
Diluted net income per common share | $ | 0.89 | $ | 0.75 | $ | 0.56 | $ | 0.26 | $ | 0.67 | $ | 0.66 | $ | 0.65 |
Weighted average number of basic shares outstanding | 6,468 | 6,527 | 6,642 | 6,649 | 6,714 | 6,704 | 6,675 | |||||||
Weighted average number of diluted shares outstanding | 6,482 | 6,537 | 6,655 | 6,663 | 6,728 | 6,718 | 6,697 | |||||||
Dividends declared per common share | $ | 0.22 | $ | 0.20 | $ | 0.20 | $ | 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 following non-GAAP financial measures exclude accelerated depreciation expenses related to the branch closures. | ||||||||||||
Three months ended | Nine months ended | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
(in thousands, except for per share amount) | ||||||||||||
Net income - as reported | $ | 5,771 | $ | 4,513 | $ | 14,383 | $ | 13,302 | ||||
Adjustments: | ||||||||||||
Accelerated depreciation expenses | — | — | 562 | — | ||||||||
Income tax effect of adjustments | — | — | (137) | — | ||||||||
Adjusted net income (non-GAAP) | $ | 5,771 | $ | 4,513 | $ | 14,808 | $ | 13,302 | ||||
Diluted earnings per share - as reported | $ | 0.89 | $ | 0.67 | $ | 2.19 | $ | 1.99 | ||||
Adjustments: | ||||||||||||
Accelerated depreciation expenses | — | — | 0.08 | — | ||||||||
Income tax effect of adjustments | — | — | (0.02) | — | ||||||||
Adjusted basic and diluted earnings per share (non-GAAP) | $ | 0.89 | $ | 0.67 | $ | 2.25 | $ | 1.99 | ||||
As of or for the three months ended | As of or for the nine months ended | |||||||||||
September 30, | Septmber 30, | |||||||||||
(in thousands, except per share data) | 2024 | 2023 | 2024 | 2023 | ||||||||
Per Share Data | 0 | 1 | ||||||||||
Basic net income per share (1) - as reported | $ | 0.89 | $ | 0.67 | $ | 2.20 | $ | 1.99 | ||||
Basic net income per share (1) - non-GAAP | 0.89 | 0.67 | 2.26 | 1.99 | ||||||||
Diluted net income per share (1) - as reported | $ | 0.89 | $ | 0.67 | $ | 2.19 | $ | 1.98 | ||||
Diluted net income per share (1) - non-GAAP | 0.89 | 0.67 | 2.25 | 1.98 | ||||||||
Basic book value per share | $ | 26.90 | $ | 23.08 | ||||||||
Diluted book value per share | $ | 26.84 | $ | 23.03 | ||||||||
Significant Ratios: | As of or for the nine months ended | |||||||||||
September 30, | ||||||||||||
Return on Average Assets (1) - as reported | 0.99 % | 0.93 % | ||||||||||
Accelerated depreciation expenses | 0.03 % | — | ||||||||||
Income tax effect of adjustments | -0.01 % | — | ||||||||||
Adjusted Return on Average Assets (1) (non-GAAP) | 1.01 % | 0.93 % | ||||||||||
Return on Average Equity (1) - as reported | 11.52 % | 11.44 % | ||||||||||
Accelerated depreciation expenses | 0.34 % | — | ||||||||||
Income tax effect of adjustments | (0.08 %) | — | ||||||||||
Adjusted Return on Average Equity (1) (non-GAAP) | 11.78 % | 11.44 % | ||||||||||
(1) See reconciliation of this non-GAAP financial measure provided elsewhere herein. | ||||||||||||
Three Months Ended | |||||||||||||||||
September 30 | |||||||||||||||||
2024 | 2023 | ||||||||||||||||
(dollars in thousands) | Average | Interest | Average | Average | Interest | Average | |||||||||||
Assets | |||||||||||||||||
Loans | $ | 1,433,508 | $ | 21,035 | 5.84 | % | $ | 1,363,821 | $ | 18,071 | 5.26 | % | |||||
Investment Securities: | |||||||||||||||||
Taxable | 276,343 | 1,646 | 2.37 | % | 333,468 | 1,792 | 2.13 | % | |||||||||
Non taxable | 7,795 | 100 | 5.10 | % | 13,826 | 219 | 6.28 | % | |||||||||
Total | 284,138 | 1,746 | 2.44 | % | 347,294 | 2,011 | 2.30 | % | |||||||||
Federal funds sold | 33,372 | 451 | 5.38 | % | 75,404 | 1,093 | 5.75 | % | |||||||||
Interest-bearing deposits with other banks | 2,179 | 26 | 4.75 | % | 1,812 | 25 | 5.47 | % | |||||||||
Other interest earning assets | 3,987 | 59 | 5.89 | % | 4,771 | 76 | 6.32 | % | |||||||||
Total earning assets | 1,757,184 | 23,317 | 5.28 | % | 1,793,102 | 21,276 | 4.71 | % | |||||||||
Allowance for credit losses | (18,197) | (17,110) | |||||||||||||||
Non-earning assets | 173,875 | 178,115 | |||||||||||||||
Total Assets | $ | 1,912,862 | $ | 1,954,107 | |||||||||||||
Liabilities and Shareholders' Equity | |||||||||||||||||
Interest-bearing demand deposits | $ | 370,040 | $ | 1,604 | 1.72 | % | $ | 368,409 | $ | 1,354 | 1.46 | % | |||||
Interest-bearing money markets - retail | 422,393 | 3,793 | 3.57 | % | 325,810 | 2,430 | 2.96 | % | |||||||||
Interest-bearing money markets - brokered | 1 | — | 0.10 | % | — | — | — | % | |||||||||
Savings deposits | 176,799 | 44 | 0.10 | % | 209,070 | 54 | 0.10 | % | |||||||||
Time deposits - retail | 141,354 | 1,021 | 2.87 | % | 154,503 | 918 | 2.36 | % | |||||||||
Time deposits - brokered | 8,641 | 117 | 5.39 | % | 68,850 | 916 | 5.28 | % | |||||||||
Short-term borrowings | 57,553 | 467 | 1 | 3.23 | % | 49,190 | 33 | 0.27 | % | ||||||||
Long-term borrowings | 73,864 | 983 | 5.29 | % | 110,929 | 1,475 | 5.28 | % | |||||||||
Total interest-bearing liabilities | 1,250,645 | 8,029 | 2.55 | % | 1,286,761 | 7,180 | 2.21 | % | |||||||||
Non-interest-bearing deposits | 459,309 | 478,673 | |||||||||||||||
Other liabilities | 32,155 | 32,327 | |||||||||||||||
Shareholders' Equity | 170,753 | 156,346 | |||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 1,912,862 | $ | 1,954,107 | |||||||||||||
Net interest income and spread | $ | 15,288 | 2.73 | % | $ | 14,096 | 2.50 | % | |||||||||
Net interest margin | 3.46 | % | 3.12 | % | |||||||||||||
Nine Months Ended | |||||||||||||||||
September 30, | |||||||||||||||||
2024 | 2023 | ||||||||||||||||
(dollars in thousands) | Average | Interest | Average | Average | Interest | Average | |||||||||||
Assets | |||||||||||||||||
Loans | $ | 1,418,964 | $ | 60,506 | 5.70 | % | $ | 1,320,674 | $ | 50,323 | 5.09 | % | |||||
Investment Securities: | |||||||||||||||||
Taxable | 288,977 | 5,087 | 2.35 | % | 337,014 | 5,339 | 2.12 | % | |||||||||
Non taxable | 7,800 | 289 | 4.95 | % | 21,963 | 1,183 | 7.20 | % | |||||||||
Total | 296,777 | 5,376 | 2.42 | % | 358,977 | 6,522 | 2.43 | % | |||||||||
Federal funds sold | 54,624 | 2,246 | 5.49 | % | 66,708 | 2,502 | 5.01 | % | |||||||||
Interest-bearing deposits with other banks | 1,628 | 75 | 6.15 | % | 2,827 | 70 | 3.31 | % | |||||||||
Other interest earning assets | 4,161 | 240 | 7.70 | % | 3,643 | 114 | 4.18 | % | |||||||||
Total earning assets | 1,776,154 | 68,443 | 5.15 | % | 1,752,829 | 59,531 | 4.54 | % | |||||||||
Allowance for loan losses | (18,020) | (16,311) | |||||||||||||||
Non-earning assets | 185,660 | 174,411 | |||||||||||||||
Total Assets | $ | 1,943,794 | $ | 1,910,929 | |||||||||||||
Liabilities and Shareholders' Equity | |||||||||||||||||
Interest-bearing demand deposits | $ | 362,102 | 4,541 | 1.68 | % | $ | 358,883 | $ | 3,375 | 1.26 | % | ||||||
Interest-bearing money markets - retail | 402,314 | 10,567 | 3.51 | % | 324,583 | 5,537 | 2.28 | % | |||||||||
Interest-bearing money markets - brokered | 37 | 1 | 3.61 | % | — | — | — | % | |||||||||
Savings deposits | 183,096 | 138 | 0.10 | % | 227,179 | 189 | 0.11 | % | |||||||||
Time deposits - retail | 148,458 | 3,155 | 2.84 | % | 134,732 | 1,750 | 1.74 | % | |||||||||
Time deposits - brokered | 20,967 | 841 | 5.36 | % | 46,918 | 1,849 | 5.27 | % | |||||||||
Short-term borrowings | 70,755 | 1,437 | 2.71 | % | 51,780 | 93 | 0.24 | % | |||||||||
Long-term borrowings | 82,571 | 3,310 | 5.35 | % | 89,394 | 3,496 | 5.23 | % | |||||||||
Total interest-bearing liabilities | 1,270,300 | 23,990 | 2.52 | % | 1,233,469 | 16,289 | 1.77 | % | |||||||||
Non-interest-bearing deposits | 473,610 | 490,891 | |||||||||||||||
Other liabilities | 33,134 | 31,108 | |||||||||||||||
Shareholders' Equity | 166,750 | 155,461 | |||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 1,943,794 | $ | 1,910,929 | |||||||||||||
Net interest income and spread | $ | 44,453 | 2.63 | % | $ | 43,242 | 2.77 | % | |||||||||
Net interest margin | 3.34 | % | 3.30 | % | |||||||||||||
View original content:https://www.prnewswire.com/news-releases/first-united-corporation-announces-third-quarter-2024-financial-results-302281786.html
SOURCE First United Corporation