Penns Woods Bancorp, Inc. Reports First Quarter 2025 Earnings
Rhea-AI Summary
Penns Woods Bancorp (NASDAQ: PWOD) reported strong Q1 2025 financial results with net income of $7.4 million, compared to $3.8 million in Q1 2024. Basic and diluted earnings per share were $0.97 and $0.95 respectively, up from $0.51 in the previous year.
The company's performance was driven by a $2.4 million increase in net interest income and a negative provision for credit losses of $3.0 million, including a $1.3 million commercial loan recovery. The net interest margin expanded to 3.13% from 2.69% year-over-year.
Total assets reached $2.3 billion, with net loans increasing by $43.3 million to $1.9 billion. Deposits grew by $105.4 million to $1.7 billion. The quarter was impacted by $948,000 in after-tax merger expenses related to the announced acquisition by Northwest Bancshares.
Positive
- Net income increased 94.7% to $7.4 million from $3.8 million year-over-year
- Net interest margin expanded significantly to 3.13% from 2.69%
- Net interest income increased by $2.4 million
- $3.0 million negative provision for credit losses, including $1.3 million loan recovery
- Total deposits grew by $105.4 million to $1.7 billion
- Shareholders' equity increased $18.5 million to $212.0 million
Negative
- Non-performing loans increased to $10.0 million from $8.0 million year-over-year
- Non-performing loans ratio deteriorated to 0.53% from 0.43%
- Noninterest-bearing deposits decreased by $5.7 million
- $948,000 in merger-related expenses impacted earnings
News Market Reaction 1 Alert
On the day this news was published, PWOD declined 0.04%, reflecting a mild negative market reaction.
Data tracked by StockTitan Argus on the day of publication.
WILLIAMSPORT, Pa., April 25, 2025 (GLOBE NEWSWIRE) -- Penns Woods Bancorp, Inc. (NASDAQ: PWOD)
Penns Woods Bancorp, Inc. achieved net income of
Highlights
- Net income, as reported under generally accepted accounting principles (GAAP), for the three months ended March 31, 2025 was
$7.4 million , compared$3.8 million for the same period of 2024. Results for the three months ended March 31, 2025 compared to 2024 were impacted by an increase in net interest income of$2.4 million , as the net interest margin expanded. The three month period ended March 31, 2025 has been impacted by after-tax merger related expenses of$948,000 resulting from the announced acquisition of the company by Northwest Bancshares, Inc. The disposal of assets related to two former branch properties resulted in a one time after-tax loss of$261,000 for the three month period ended March 31, 2024. - The allowance for credit losses was impacted for the three months ended March 31, 2025 by a negative provision for credit losses of
$3.0 million , compared to a provision for credit losses of$138,000 for the 2024 period. The recognition of a negative provision for credit losses for the 2025 period was due primarily to a recovery on a commercial loan of$1.3 million . The recovery, coupled with a decline in the historical loss rates over the look back period, reduced the probability of default and loss given default applied to the loan portfolio when determining the level of the allowance for credit losses. - Basic and diluted earnings per share for the three months ended March 31, 2025 were
$0.97 and$0.95 , respectively. This compares to basic and diluted earnings per share of$0.51 for the three month period ended March 31, 2024. - Annualized return on average assets was
1.31% for the three months ended March 31, 2025, compared to0.69% for the corresponding period of 2024. - Annualized return on average equity was
14.76% for the three months ended March 31, 2025, compared to8.03% for the corresponding period of 2024.
Net Income
Net income from core operations (“core earnings”), which is a non-GAAP measure of net income excluding net securities gains or losses and merger expenses, was
Net Interest Margin
The net interest margin for the three months ended March 31, 2025 was
Assets
Total assets increased to
Non-performing Loans
The ratio of non-performing loans to total loans ratio increased to
Deposits
Deposits increased
Shareholders’ Equity
Shareholders’ equity increased
Penns Woods Bancorp, Inc. is the parent company of Jersey Shore State Bank, which operates sixteen branch offices providing financial services in Lycoming, Clinton, Centre, Montour, Union, and Blair Counties, and Luzerne Bank, which operates eight branch offices providing financial services in Luzerne County, and United Insurance Solutions, LLC, which offers insurance products. Investment and insurance products are offered through Jersey Shore State Bank’s subsidiary, The M Group, Inc. D/B/A The Comprehensive Financial Group.
NOTE: This press release contains financial information determined by methods other than in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”). Management uses the non-GAAP measure of net income from core operations in its analysis of the company’s performance. This measure, as used by the Company, adjusts net income determined in accordance with GAAP to exclude the effects of special items, including significant gains or losses that are unusual in nature such as net securities gains and losses. Because these certain items and their impact on the Company’s performance are difficult to predict, management believes presentation of financial measures excluding the impact of such items provides useful supplemental information in evaluating the operating results of the Company’s core businesses. These disclosures should not be viewed as a substitute for net income determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
This press release may contain certain “forward-looking statements” including statements concerning plans, objectives, future events or performance and assumptions and other statements, which are statements other than statements of historical fact. The Company cautions readers that the following important factors, among others, may have affected and could in the future affect actual results and could cause actual results for subsequent periods to differ materially from those expressed in any forward-looking statement made by or on behalf of the Company herein: (i) the effect of changes in laws and regulations, including federal and state banking laws and regulations, and the associated costs of compliance with such laws and regulations either currently or in the future as applicable; (ii) the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies as well as by the Financial Accounting Standards Board, or of changes in the Company’s organization, compensation and benefit plans; (iii) the effect on the Company’s competitive position within its market area of the increasing consolidation within the banking and financial services industries, including the increased competition from larger regional and out-of-state banking organizations as well as non-bank providers of various financial services; (iv) the effect of changes in interest rates; (v) the effects of health emergencies, including the spread of infectious diseases or pandemics; (vi) the effect of changes in the business cycle and downturns in the local, regional or national economies; or (vii) any potential adverse events or developments resulting from the merger agreement, dated December 16, 2024, between Penns Woods Bancorp, Inc. and Northwest Bancshares, Inc., including, without limitation, any event, change, or other circumstances that could give rise to the right of one or both of the parties to terminate the merger agreement or the possibility that the parties may be unable to achieve expected synergies and operating efficiencies in the merger within the expected timeframes or to successfully integrate the business and operations of Jersey Shore State Bank and Luzerne Bank with those of Northwest Savings Bank after closing. For a list of other factors which could affect the Company’s results, see the Company’s filings with the Securities and Exchange Commission, including “Item 1A. Risk Factors,” set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
You should not place undue reliance on any forward-looking statements. These statements speak only as of the date of this press release, even if subsequently made available by the Company on its website or otherwise. The Company undertakes no obligation to update or revise these statements to reflect events or circumstances occurring after the date of this press release.
Previous press releases and additional information can be obtained from the Company’s website at www.pwod.com.
| Contact: | Richard A. Grafmyre, Chief Executive Officer | |
| 110 Reynolds Street | ||
| Williamsport, PA 17702 | ||
| 570-322-1111 | e-mail: pwod@pwod.com | |
| PENNS WOODS BANCORP, INC. CONSOLIDATED BALANCE SHEET (UNAUDITED) | |||||||||||
| March 31, | |||||||||||
| (In Thousands, Except Share and Per Share Data) | 2025 | 2024 | % Change | ||||||||
| ASSETS: | |||||||||||
| Noninterest-bearing cash | $ | 26,604 | $ | 23,488 | 13.27 | % | |||||
| Interest-bearing balances in other financial institutions | 10,841 | 9,055 | 19.72 | % | |||||||
| Total cash and cash equivalents | 37,445 | 32,543 | 15.06 | % | |||||||
| Investment debt securities, available for sale, at fair value | 175,721 | 187,245 | (6.15 | )% | |||||||
| Investment equity securities, at fair value | 1,128 | 1,112 | 1.44 | % | |||||||
| Restricted investment in bank stock | 20,613 | 23,420 | (11.99 | )% | |||||||
| Loans held for sale | 2,583 | 3,360 | (23.13 | )% | |||||||
| Loans | 1,897,376 | 1,855,347 | 2.27 | % | |||||||
| Allowance for credit losses | (10,236 | ) | (11,542 | ) | (11.32 | )% | |||||
| Loans, net | 1,887,140 | 1,843,805 | 2.35 | % | |||||||
| Premises and equipment, net | 27,441 | 28,970 | (5.28 | )% | |||||||
| Accrued interest receivable | 10,871 | 11,344 | (4.17 | )% | |||||||
| Bank-owned life insurance | 45,982 | 32,853 | 39.96 | % | |||||||
| Investment in limited partnerships | 6,466 | 7,515 | (13.96 | )% | |||||||
| Goodwill | 16,450 | 16,450 | — | % | |||||||
| Intangibles | 82 | 184 | (55.43 | )% | |||||||
| Operating lease right of use asset | 2,761 | 2,922 | (5.51 | )% | |||||||
| Deferred tax asset | 2,067 | 4,546 | (54.53 | )% | |||||||
| Other assets | 15,485 | 13,847 | 11.83 | % | |||||||
| TOTAL ASSETS | $ | 2,252,235 | $ | 2,210,116 | 1.91 | % | |||||
| LIABILITIES: | |||||||||||
| Interest-bearing deposits | $ | 1,258,188 | $ | 1,147,111 | 9.68 | % | |||||
| Noninterest-bearing deposits | 465,766 | 471,451 | (1.21 | )% | |||||||
| Total deposits | 1,723,954 | 1,618,562 | 6.51 | % | |||||||
| Short-term borrowings | 82,910 | 111,208 | (25.45 | )% | |||||||
| Long-term borrowings | 214,542 | 261,770 | (18.04 | )% | |||||||
| Accrued interest payable | 3,908 | 4,174 | (6.37 | )% | |||||||
| Operating lease liability | 2,841 | 2,987 | (4.89 | )% | |||||||
| Other liabilities | 12,057 | 17,898 | (32.63 | )% | |||||||
| TOTAL LIABILITIES | 2,040,212 | 2,016,599 | 1.17 | % | |||||||
| SHAREHOLDERS’ EQUITY: | |||||||||||
| Preferred stock, no par value, 3,000,000 shares authorized; no shares issued | — | — | n/a | ||||||||
| Common stock, par value | 45,134 | 44,641 | 1.10 | % | |||||||
| Additional paid-in capital | 62,931 | 62,215 | 1.15 | % | |||||||
| Retained earnings | 120,261 | 108,642 | 10.69 | % | |||||||
| Accumulated other comprehensive loss: | |||||||||||
| Net unrealized loss on available for sale securities | (2,762 | ) | (6,425 | ) | 57.01 | % | |||||
| Defined benefit plan | (726 | ) | (2,741 | ) | 73.51 | % | |||||
| Treasury stock at cost, 510,225 shares | (12,815 | ) | (12,815 | ) | — | % | |||||
| TOTAL SHAREHOLDERS' EQUITY | 212,023 | 193,517 | 9.56 | % | |||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 2,252,235 | $ | 2,210,116 | 1.91 | % | |||||
| PENNS WOODS BANCORP, INC. CONSOLIDATED STATEMENT OF INCOME (UNAUDITED) | |||||||||||
| Three Months Ended March 31, | |||||||||||
| (In Thousands, Except Share and Per Share Data) | 2025 | 2024 | % Change | ||||||||
| INTEREST AND DIVIDEND INCOME: | |||||||||||
| Loans including fees | $ | 26,014 | $ | 23,860 | 9.03 | % | |||||
| Investment securities: | |||||||||||
| Taxable | 1,723 | 1,594 | 8.09 | % | |||||||
| Tax-exempt | 60 | 97 | (38.14 | )% | |||||||
| Dividend and other interest income | 581 | 679 | (14.43 | )% | |||||||
| TOTAL INTEREST AND DIVIDEND INCOME | 28,378 | 26,230 | 8.19 | % | |||||||
| INTEREST EXPENSE: | |||||||||||
| Deposits | 8,744 | 7,963 | 9.81 | % | |||||||
| Short-term borrowings | 1,056 | 2,005 | (47.33 | )% | |||||||
| Long-term borrowings | 2,438 | 2,516 | (3.10 | )% | |||||||
| TOTAL INTEREST EXPENSE | 12,238 | 12,484 | (1.97 | )% | |||||||
| NET INTEREST INCOME | 16,140 | 13,746 | 17.42 | % | |||||||
| (RECOVERY) PROVISION FOR CREDIT LOSSES | (2,969 | ) | 138 | (2,251.45 | )% | ||||||
| NET INTEREST INCOME AFTER (RECOVERY) PROVISION OF CREDIT LOSSES | 19,109 | 13,608 | 40.42 | % | |||||||
| NON-INTEREST INCOME: | |||||||||||
| Service charges | 483 | 515 | (6.21 | )% | |||||||
| Net debt securities gains (losses), available for sale | 305 | (23 | ) | 1,426.09 | % | ||||||
| Net equity securities gains (losses) | 17 | (10 | ) | 270.00 | % | ||||||
| Bank-owned life insurance | 301 | 463 | (34.99 | )% | |||||||
| Gain on sale of loans | 408 | 305 | 33.77 | % | |||||||
| Insurance commissions | 152 | 153 | (0.65 | )% | |||||||
| Brokerage commissions | 167 | 186 | (10.22 | )% | |||||||
| Loan broker income | 252 | 222 | 13.51 | % | |||||||
| Debit card income | 308 | 329 | (6.38 | )% | |||||||
| Other | 175 | 322 | (45.65 | )% | |||||||
| TOTAL NON-INTEREST INCOME | 2,568 | 2,462 | 4.31 | % | |||||||
| NON-INTEREST EXPENSE: | |||||||||||
| Salaries and employee benefits | 6,483 | 6,422 | 0.95 | % | |||||||
| Occupancy | 874 | 905 | (3.43 | )% | |||||||
| Furniture and equipment | 997 | 939 | 6.18 | % | |||||||
| Software amortization | 419 | 190 | 120.53 | % | |||||||
| Pennsylvania shares tax | 413 | 320 | 29.06 | % | |||||||
| Professional fees | 505 | 552 | (8.51 | )% | |||||||
| Federal Deposit Insurance Corporation deposit insurance | 397 | 359 | 10.58 | % | |||||||
| Marketing | 47 | 71 | (33.80 | )% | |||||||
| Intangible amortization | 25 | 26 | (3.85 | )% | |||||||
| Merger expense | 1,093 | — | n/a | ||||||||
| Other | 1,341 | 1,839 | (27.08 | )% | |||||||
| TOTAL NON-INTEREST EXPENSE | 12,594 | 11,623 | 8.35 | % | |||||||
| INCOME BEFORE INCOME TAX PROVISION | 9,083 | 4,447 | 104.25 | % | |||||||
| INCOME TAX PROVISION | 1,716 | 639 | 168.54 | % | |||||||
| NET INCOME AVAILABLE TO COMMON SHAREHOLDERS' | $ | 7,367 | $ | 3,808 | 93.46 | % | |||||
| EARNINGS PER SHARE - BASIC | $ | 0.97 | $ | 0.51 | 90.20 | % | |||||
| EARNINGS PER SHARE - DILUTED | $ | 0.95 | $ | 0.51 | 86.27 | % | |||||
| WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC | 7,589,592 | 7,512,520 | 1.03 | % | |||||||
| WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED | 7,728,688 | 7,512,520 | 2.88 | % | |||||||
| PENNS WOODS BANCORP, INC. AVERAGE BALANCES AND INTEREST RATES (UNAUDITED) | ||||||||||||||||||
| Three Months Ended | ||||||||||||||||||
| March 31, 2025 | March 31, 2024 | |||||||||||||||||
| (Dollars in Thousands) | Average Balance (1) | Interest | Average Rate | Average Balance (1) | Interest | Average Rate | ||||||||||||
| ASSETS: | ||||||||||||||||||
| Tax-exempt loans (3) | $ | 68,615 | $ | 556 | 3.28 | % | $ | 69,349 | $ | 463 | 2.69 | % | ||||||
| All other loans | 1,824,502 | 25,575 | 5.68 | % | 1,781,962 | 23,494 | 5.30 | % | ||||||||||
| Total loans (2) | 1,893,117 | 26,131 | 5.60 | % | 1,851,311 | 23,957 | 5.20 | % | ||||||||||
| Taxable securities | 191,040 | 2,188 | 4.64 | % | 200,275 | 2,144 | 4.35 | % | ||||||||||
| Tax-exempt securities (3) | 10,751 | 76 | 2.87 | % | 16,529 | 123 | 3.03 | % | ||||||||||
| Total securities | 201,791 | 2,264 | 4.55 | % | 216,804 | 2,267 | 4.25 | % | ||||||||||
| Interest-bearing balances in other financial institutions | 14,699 | 116 | 3.20 | % | 10,199 | 129 | 5.09 | % | ||||||||||
| Total interest-earning assets | 2,109,607 | 28,511 | 5.48 | % | 2,078,314 | 26,353 | 5.10 | % | ||||||||||
| Other assets | 138,990 | 130,958 | ||||||||||||||||
| TOTAL ASSETS | $ | 2,248,597 | $ | 2,209,272 | ||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY: | ||||||||||||||||||
| Savings | $ | 209,025 | 234 | 0.45 | % | $ | 218,722 | 268 | 0.49 | % | ||||||||
| Super Now deposits | 208,537 | 904 | 1.76 | % | 215,870 | 1,084 | 2.02 | % | ||||||||||
| Money market deposits | 317,306 | 2,468 | 3.15 | % | 292,707 | 2,359 | 3.24 | % | ||||||||||
| Time deposits | 507,085 | 5,138 | 4.11 | % | 407,169 | 4,252 | 4.20 | % | ||||||||||
| Total interest-bearing deposits | 1,241,953 | 8,744 | 2.86 | % | 1,134,468 | 7,963 | 2.82 | % | ||||||||||
| Short-term borrowings | 95,339 | 1,056 | 4.49 | % | 144,350 | 2,005 | 5.59 | % | ||||||||||
| Long-term borrowings | 230,682 | 2,438 | 4.29 | % | 259,697 | 2,516 | 3.90 | % | ||||||||||
| Total borrowings | 326,021 | 3,494 | 4.35 | % | 404,047 | 4,521 | 4.50 | % | ||||||||||
| Total interest-bearing liabilities | 1,567,974 | 12,238 | 3.17 | % | 1,538,515 | 12,484 | 3.26 | % | ||||||||||
| Demand deposits | 449,384 | 451,877 | ||||||||||||||||
| Other liabilities | 31,524 | 29,260 | ||||||||||||||||
| Shareholders’ equity | 199,715 | 189,620 | ||||||||||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 2,248,597 | $ | 2,209,272 | ||||||||||||||
| Interest rate spread (3) | 2.31 | % | 1.84 | % | ||||||||||||||
| Net interest income/margin (3) | $ | 16,273 | 3.13 | % | $ | 13,869 | 2.69 | % | ||||||||||
| 1. | Information on this table has been calculated using average daily balance sheets to obtain average balances. |
| 2. | Non-accrual loans have been included with loans for the purpose of analyzing net interest earnings. |
| 3. | Income and rates on fully taxable equivalent basis include an adjustment for the difference between annual income from tax-exempt obligations and the taxable equivalent of such income at the standard tax rate of |
| Three Months Ended March 31, | |||||
| 2025 | 2024 | ||||
| Total interest income | $ | 28,378 | $ | 26,230 | |
| Total interest expense | 12,238 | 12,484 | |||
| Net interest income (GAAP) | 16,140 | 13,746 | |||
| Tax equivalent adjustment | 133 | 123 | |||
| Net interest income (fully taxable equivalent) (non-GAAP) | $ | 16,273 | $ | 13,869 | |
| (Dollars in Thousands, Except Per Share Data, Unaudited) | Quarter Ended | |||||||||||||||||||
| 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 3/31/2024 | ||||||||||||||||
| Operating Data | ||||||||||||||||||||
| Net income | $ | 7,367 | $ | 3,741 | $ | 4,801 | $ | 5,390 | $ | 3,808 | ||||||||||
| Net interest income | 16,140 | 15,563 | 15,056 | 14,515 | 13,746 | |||||||||||||||
| (Recovery) provision for credit losses | (2,969 | ) | 420 | 740 | (1,177 | ) | 138 | |||||||||||||
| Net security gains (losses) | 322 | (44 | ) | 36 | (19 | ) | (33 | ) | ||||||||||||
| Non-interest income, excluding net security gains (losses) | 2,246 | 2,754 | 2,385 | 2,044 | 2,495 | |||||||||||||||
| Non-interest expense | 12,594 | 12,980 | 10,884 | 10,996 | 11,623 | |||||||||||||||
| Performance Statistics | ||||||||||||||||||||
| Net interest margin | 3.13 | % | 2.98 | % | 2.88 | % | 2.83 | % | 2.69 | % | ||||||||||
| Annualized cost of total deposits | 2.07 | % | 2.22 | % | 2.27 | % | 2.14 | % | 2.01 | % | ||||||||||
| Annualized non-interest income to average assets | 0.46 | % | 0.48 | % | 0.43 | % | 0.37 | % | 0.45 | % | ||||||||||
| Annualized non-interest expense to average assets | 2.24 | % | 2.32 | % | 1.95 | % | 1.98 | % | 2.10 | % | ||||||||||
| Annualized return on average assets | 1.31 | % | 0.67 | % | 0.86 | % | 0.97 | % | 0.69 | % | ||||||||||
| Annualized return on average equity | 14.76 | % | 7.28 | % | 9.60 | % | 11.12 | % | 8.03 | % | ||||||||||
| Annualized net loan (recoveries) charge-offs to average loans | (0.20 | )% | 0.05 | % | 0.07 | % | (0.09 | )% | 0.08 | % | ||||||||||
| Net (recoveries) charge-offs | (957 | ) | 228 | 328 | (396 | ) | 380 | |||||||||||||
| Efficiency ratio | 68.36 | % | 70.73 | % | 62.26 | % | 66.25 | % | 71.41 | % | ||||||||||
| Per Share Data | ||||||||||||||||||||
| Basic earnings per share | $ | 0.97 | $ | 0.50 | $ | 0.64 | $ | 0.72 | $ | 0.51 | ||||||||||
| Diluted earnings per share | 0.95 | 0.49 | 0.64 | 0.72 | 0.51 | |||||||||||||||
| Dividend declared per share | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | |||||||||||||||
| Book value | 27.85 | 27.16 | 26.96 | 26.13 | 25.72 | |||||||||||||||
| Tangible book value (Non-GAAP) | 25.67 | 24.97 | 24.77 | 23.93 | 23.50 | |||||||||||||||
| Common stock price: | ||||||||||||||||||||
| High | 31.90 | 34.06 | 23.98 | 21.08 | 22.64 | |||||||||||||||
| Low | 27.61 | 23.74 | 19.29 | 17.17 | 18.44 | |||||||||||||||
| Close | 27.91 | 30.39 | 23.79 | 20.55 | 19.41 | |||||||||||||||
| Weighted average common shares: | ||||||||||||||||||||
| Basic | 7,590 | 7,555 | 7,544 | 7,529 | 7,513 | |||||||||||||||
| Fully Diluted | 7,729 | 7,693 | 7,544 | 7,529 | 7,513 | |||||||||||||||
| End-of-period common shares: | ||||||||||||||||||||
| Issued | 8,124 | 8,067 | 8,065 | 8,052 | 8,036 | |||||||||||||||
| Treasury | (510 | ) | (510 | ) | (510 | ) | (510 | ) | (510 | ) | ||||||||||
| (Dollars in Thousands, Unaudited) | Quarter Ended | |||||||||||||||||||
| 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 3/31/2024 | ||||||||||||||||
| Financial Condition Data: | ||||||||||||||||||||
| General | ||||||||||||||||||||
| Total assets | $ | 2,252,235 | $ | 2,232,338 | $ | 2,259,250 | $ | 2,234,617 | $ | 2,210,116 | ||||||||||
| Loans, net | 1,887,140 | 1,865,230 | 1,863,586 | 1,855,054 | 1,843,805 | |||||||||||||||
| Goodwill | 16,450 | 16,450 | 16,450 | 16,450 | 16,450 | |||||||||||||||
| Intangibles | 82 | 107 | 133 | 158 | 184 | |||||||||||||||
| Total deposits | 1,723,954 | 1,706,081 | 1,700,321 | 1,648,093 | 1,618,562 | |||||||||||||||
| Noninterest-bearing | 465,766 | 456,936 | 452,922 | 461,092 | 471,451 | |||||||||||||||
| Savings | 211,136 | 208,340 | 211,560 | 218,354 | 220,932 | |||||||||||||||
| NOW | 203,191 | 212,687 | 218,279 | 209,906 | 208,073 | |||||||||||||||
| Money Market | 323,869 | 308,977 | 321,614 | 320,101 | 299,916 | |||||||||||||||
| Time Deposits | 342,983 | 340,844 | 328,294 | 310,187 | 292,372 | |||||||||||||||
| Brokered Deposits | 177,009 | 178,297 | 167,652 | 128,453 | 125,818 | |||||||||||||||
| Total interest-bearing deposits | 1,258,188 | 1,249,145 | 1,247,399 | 1,187,001 | 1,147,111 | |||||||||||||||
| Core deposits* | 1,203,962 | 1,186,940 | 1,204,375 | 1,209,453 | 1,200,372 | |||||||||||||||
| Shareholders’ equity | 212,023 | 205,231 | 203,694 | 197,087 | 193,517 | |||||||||||||||
| Asset Quality | ||||||||||||||||||||
| Non-performing loans | $ | 9,987 | $ | 8,904 | $ | 7,940 | $ | 6,784 | $ | 7,958 | ||||||||||
| Non-performing loans to total assets | 0.44 | % | 0.40 | % | 0.35 | % | 0.30 | % | 0.36 | % | ||||||||||
| Allowance for credit losses on loans | 10,236 | 11,848 | 11,588 | 11,234 | 11,542 | |||||||||||||||
| Allowance for credit losses on loans to total loans | 0.54 | % | 0.63 | % | 0.62 | % | 0.60 | % | 0.62 | % | ||||||||||
| Allowance for credit losses on loans to non-performing loans | 102.49 | % | 133.06 | % | 145.94 | % | 165.60 | % | 145.04 | % | ||||||||||
| Non-performing loans to total loans | 0.53 | % | 0.47 | % | 0.42 | % | 0.36 | % | 0.43 | % | ||||||||||
| Capitalization | ||||||||||||||||||||
| Shareholders’ equity to total assets | 9.41 | % | 9.19 | % | 9.02 | % | 8.82 | % | 8.76 | % | ||||||||||
| * Core deposits are defined as total deposits less time deposits and brokered deposits. | ||||||||||||||||||||
| Reconciliation of GAAP and Non-GAAP Financial Measures (UNAUDITED) | ||||||||
| Three Months Ended March 31, | ||||||||
| (Dollars in Thousands, Except Per Share Data, Unaudited) | 2025 | 2024 | ||||||
| GAAP net income | $ | 7,367 | $ | 3,808 | ||||
| Net securities (gains) losses, net of tax | (254 | ) | 26 | |||||
| Merger expenses, net of tax | 948 | — | ||||||
| Non-GAAP core earnings | $ | 8,061 | $ | 3,834 | ||||
| Three Months Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| Return on average assets (ROA) | 1.31 | % | 0.69 | % | ||||
| Net securities (gains) losses, net of tax | (0.04 | )% | — | % | ||||
| Merger expenses, net of tax | 0.16 | % | — | % | ||||
| Non-GAAP core ROA | 1.43 | % | 0.69 | % | ||||
| Three Months Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| Return on average equity (ROE) | 14.76 | % | 8.03 | % | ||||
| Net securities (gains) losses, net of tax | (0.51 | )% | 0.06 | % | ||||
| Merger expenses, net of tax | 1.90 | % | — | % | ||||
| Non-GAAP core ROE | 16.15 | % | 8.09 | % | ||||
| Three Months Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| Basic earnings per share (EPS) | $ | 0.97 | $ | 0.51 | ||||
| Net securities (gains) losses, net of tax | (0.03 | ) | — | |||||
| Merger expenses, net of tax | 0.12 | — | ||||||
| Non-GAAP basic core EPS | $ | 1.06 | $ | 0.51 | ||||
| Three Months Ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| Diluted EPS | $ | 0.95 | $ | 0.51 | ||||
| Net securities (gains) losses, net of tax | (0.03 | ) | — | |||||
| Merger expenses, net of tax | 0.12 | — | ||||||
| Non-GAAP diluted core EPS | $ | 1.04 | $ | 0.51 | ||||
| (Dollars in Thousands, Except Share and Per Share Data, Unaudited) | Quarter Ended | |||||||||||||||||||
| 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 3/31/2024 | ||||||||||||||||
| Total shareholders' equity | $ | 212,023 | $ | 205,231 | $ | 203,694 | $ | 197,087 | $ | 193,517 | ||||||||||
| Goodwill | (16,450 | ) | (16,450 | ) | (16,450 | ) | (16,450 | ) | (16,450 | ) | ||||||||||
| Intangibles | (82 | ) | (107 | ) | (133 | ) | (158 | ) | (184 | ) | ||||||||||
| Tangible shareholders' equity | $ | 195,491 | $ | 188,674 | $ | 187,111 | $ | 180,479 | $ | 176,883 | ||||||||||
| Shares outstanding | 7,614,214 | 7,556,743 | 7,554,488 | 7,541,474 | 7,525,372 | |||||||||||||||
| Book value per share | $ | 27.85 | $ | 27.16 | $ | 26.96 | $ | 26.13 | $ | 25.72 | ||||||||||
| Tangible book value per share (Non-GAAP) | $ | 25.67 | $ | 24.97 | $ | 24.77 | $ | 23.93 | $ | 23.50 | ||||||||||