SOUTHERN
PINES, N.C., Oct. 23,
2024 /PRNewswire/ -- First Bancorp (the "Company")
(NASDAQ - FBNC), the parent company of First Bank, reported third
quarter earnings today. At the end of September, Hurricane
Helene greatly impacted portions of our footprint in Western North Carolina and the upstate of
South Carolina. We quickly initiated a response for our
associates, customers and communities in these areas, and our most
important priority was and continues to be making sure our people
are taken care of during this difficult time. Our team
rallied together to support our customers and the communities we
serve. While some of our facilities suffered damage during
the storm, we have worked to restore service for our customers as
quickly and fully as possible. Richard H. Moore, CEO and Chairman of the
Company, stated "I am proud of our Company and associates who
responded quickly and poured out their hearts and resources to
assist those who suffered devastating impacts. We are here
for our teammates, customers and communities and are committed to
supporting them in this tremendous time of need. In
anticipation of our customers' potential challenges to recover from
the storm, we took an additional $13
million in provision for credit losses during the
quarter."
The Company announced net income of $18.7
million, or $0.45 per diluted
common share, for the three months ended September 30, 2024 compared to $28.7 million, or $0.70 per diluted common share, for the three
months ended June 30, 2024 ("linked quarter") and $29.9 million, or $0.73 per diluted common share, for the third
quarter of 2023 ("like quarter"). These results include the
potential impacts of Hurricane Helene of $13.4 million ($10.3
million after-taxes). For the nine months ended
September 30, 2024, the Company recorded net income of
$72.7 million, or $1.76 per diluted common share, compared to
$74.5 million, or $1.81 per diluted common share, for the nine
months ended September 30, 2023.
For the third quarter, in accounting for the potential impacts
of Hurricane Helene, we realized pre-tax impacts totaling
$13.4 million, comprised of
$13.0 million of provision for
potential credit loss exposure in our footprint hardest hit by
Helene, $300 thousand of estimated
property damages and an additional $100
thousand of other impacts. After considering the tax
effect of these items, our net income was reduced by $10.3 million. Before the impact from these
items, our adjusted net income was $29.0
million, or $0.70 per diluted
share, for the third quarter and $83.0
million, or $2.01 per diluted
share, for the nine months ended September 30, 2024.
Third Quarter 2024 Highlights
- Tax equivalent net interest margin ("NIM") increased 3 basis
points to 2.90% for the third quarter of 2024, up from 2.87% for
the linked quarter and down from 2.97% in the like quarter. For the
nine months ended September 30, 2024,
NIM fell to 2.86% from 3.12% in the same period in 2023. Due to the
proximity to quarter end, the Federal Reserve rate reduction in
mid-September had a minimal benefit to our third quarter NIM.
- Earnings per share, ("EPS") was $0.45 per diluted share for the third quarter of
2024 and $1.76 per diluted share for
the nine months ended September 30,
2024. Adjusted EPS for the third quarter of 2024 remained
steady from the linked quarter at $0.70 per diluted share and increased to
$2.01 per diluted share for the nine
months ended September 30, 2024 from
$1.81 per diluted share for the nine
months ended September 30, 2023. See
Appendix E for components of this calculation.
- Net income was $18.7 million for
the third quarter of 2024 and $72.7
million for the nine months ended September 30, 2024. Adjusted net income increased
to $29.0 million for the third
quarter of 2024 from $28.7 million in
the linked quarter and to $83.0
million for the nine months ended September 30, 2024 from $74.5 million for the nine months ended
September 30, 2023. See Appendix E
for components of this calculation.
- Capital grew during the quarter with a total common equity tier
1 ratio of 14.34% (estimated) and a total risk-based capital ratio
of 16.44% (estimated) as of September 30,
2024, both increasing from the linked quarter.
- Credit quality continues to be strong with a nonperforming
assets ("NPA") to total assets ratio of 0.38% as of September 30, 2024, a 1 basis point increase from
the linked quarter.
- Loans totaled $8.0 billion at
September 30, 2024, reflecting
contractions of $56.3 million and
$13.5 million for the quarter and
year-over-year, respectively.
- Noninterest-bearing demand accounts were 32% of total deposits
at September 30, 2024, which is
consistent with historical trends. During the third quarter of
2024, customer deposits grew $56.6
million and brokered deposits contracted $39.5 million leading to an increase in total
deposits of $17.1 million.
- Total loan yield increased to 5.51%, up 1 basis points from the
linked quarter and 19 basis points from the like quarter.
- Total cost of funds remained low at 1.81% for the quarter ended
September 30, 2024, consistent with
the linked quarter.
- The on-balance sheet liquidity ratio was 17.7% at September 30, 2024, up from 16.3% for the linked
quarter. Available off-balance sheet sources totaled $2.4 billion at September
30, 2024, resulting in a total liquidity ratio of
35.2%.
Net Interest Income and Net Interest Margin
Net interest income for the third quarter of 2024 was
$83.0 million compared to
$81.1 million for the linked quarter,
reflecting an increase of 2.4%. Net interest income for the
third quarter of 2024 decreased 2.0% from $84.7 million for the like quarter. The
increase in net interest income from the linked quarter was driven
by an increase in the yields on earning assets, partially offset by
an increase in the cost of interest-bearing
liabilities. The decline in net interest income from
the like quarter was driven by an increase in the cost of funds,
partially offset by an increase in earning assets.
The Company's tax-equivalent NIM was 2.90%, an increase of 3
basis points compared to 2.87% for the linked quarter.
Increases in yields on assets and the benefit of asset mix changes
and reduction in wholesale funding outpaced the increases in rates
on liabilities, which resulted in the increase in net interest
income and NIM as compared to the linked period. While the
total cost of funds remained consistent at 1.81% during the third
quarter of 2024, loan yields rose from 5.50% for the linked quarter
to 5.51% for the quarter ended September
30, 2024.
|
|
For the Three Months
Ended
|
YIELD
INFORMATION
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
|
|
|
|
|
|
Yield on
loans
|
|
5.51 %
|
|
5.50 %
|
|
5.32 %
|
Yield on
securities
|
|
1.70 %
|
|
1.73 %
|
|
1.75 %
|
Yield on other earning
assets
|
|
4.90 %
|
|
4.71 %
|
|
4.58 %
|
Yield on total
interest-earning assets
|
|
4.55 %
|
|
4.52 %
|
|
4.31 %
|
|
|
|
|
|
|
|
Rate on
interest-bearing deposits
|
|
2.59 %
|
|
2.54 %
|
|
1.95 %
|
Rate on
borrowings
|
|
7.97 %
|
|
7.09 %
|
|
5.88 %
|
Rate on total
interest-bearing liabilities
|
|
2.66 %
|
|
2.65 %
|
|
2.20 %
|
Total cost of
funds
|
|
1.81 %
|
|
1.81 %
|
|
1.46 %
|
|
|
|
|
|
|
|
Net interest margin
(1)
|
|
2.88 %
|
|
2.84 %
|
|
2.95 %
|
Net interest margin -
tax-equivalent (2)
|
|
2.90 %
|
|
2.87 %
|
|
2.97 %
|
Average prime
rate
|
|
8.43 %
|
|
8.50 %
|
|
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 assuming a 23% tax rate and is reduced by
the related nondeductible portion of interest expense.
|
Included in interest income for the third quarter of 2024 was
loan purchase accounting discount accretion of $2.0 million compared to $2.3 million for the linked quarter and
$2.8 million for the like
quarter, with the decreases related to the continued reduction
of the loan portfolio acquired from GrandSouth Bancorporation
("GrandSouth") in January of 2023. Loan discount accretion
had positive impacts of 6 basis points, 6 basis points and 11 basis
points, respectively, on the Company's NIM in the third quarter of
2024, the linked quarter and the like quarter.
The following table presents the impact to net interest income
of the purchase accounting adjustments for each period.
|
|
For the Three Months
Ended
|
NET INTEREST INCOME
PURCHASE ACCOUNTING ADJUSTMENTS
($ in
thousands)
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
|
|
|
|
|
|
Interest income -
increased by accretion of loan discount on acquired
loans
|
|
$
2,003
|
|
$
2,303
|
|
$
2,766
|
Total interest income
impact
|
|
2,003
|
|
2,303
|
|
2,766
|
Interest expense -
increased by discount accretion on deposits
|
|
(174)
|
|
(224)
|
|
(709)
|
Interest expense -
increased by discount accretion on borrowings
|
|
(193)
|
|
(190)
|
|
(215)
|
Total net interest
expense impact
|
|
(367)
|
|
(414)
|
|
(924)
|
Total impact on net
interest income
|
|
$
1,636
|
|
$
1,889
|
|
$
1,842
|
Provision for Credit Losses and Credit Quality
For the three months ended September 30,
2024 and September 30, 2023, the Company recorded
$14.2 million and zero in
provision for credit losses, respectively. The provision for the
third quarter of 2024 was driven by an incremental provision of
$13.0 million related to
potential loan exposure from Hurricane Helene and net charge-offs
of $2.1 million partially offset
by generally improving updated economic forecasts, which are a key
driver in the Company's CECL model, as well as a reduction in the
level of unfunded commitments. Within the portions of Western
North and South Carolina that were
significantly impacted by Hurricane Helene, the Company identified
borrowers with approximately $750
million of loans outstanding. Given that the storm
impacted the area just prior to September
30, 2024 and recovery continues in many communities, the
Company performed analyses to identify possible impacts from the
storm and has reserved accordingly based upon the information
available at this time. The Company applied increased reserve
rates based upon severe economic factors to the approximately
$750 million of loans in the path of
Helene. Additionally, the Company performed an initial
evaluation of the largest commercial loans in that population and
applied incremental reserves to those loans that were suspected of
having higher potential property damage or economic impact from the
storm. The incremental provision related to the potential
exposure from Hurricane Helene added 16 basis points to the ACL as
of September 30, 2024.
Asset quality remained strong with annualized net loan
charge-offs of 0.11% for the third quarter of 2024. Total
NPAs remained at a low level at $45.9 million at September 30, 2024, or
0.38% of total assets, up slightly from 0.37% at
June 30, 2024. This is compared to $38.8 million, or 0.32% of total assets, at
September 30, 2023 with the increase year-over-year being
attributable primarily to activity in the SBA loan portfolio.
The following table presents the summary of NPAs and asset
quality ratios for each period.
ASSET QUALITY
DATA
($ in
thousands)
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
|
|
|
|
|
|
|
Nonperforming
assets
|
|
|
|
|
|
|
Nonaccrual
loans
|
|
$
34,125
|
|
$
33,102
|
|
$
26,884
|
Modifications to
borrowers in financial distress
|
|
10,262
|
|
10,495
|
|
10,723
|
Total nonperforming
loans
|
|
44,387
|
|
43,597
|
|
37,607
|
Foreclosed real
estate
|
|
1,519
|
|
1,150
|
|
1,235
|
Total nonperforming
assets
|
|
$
45,906
|
|
$
44,747
|
|
$
38,842
|
|
|
|
|
|
|
|
Asset Quality
Ratios
|
|
|
|
|
|
|
Quarterly net
charge-offs to average loans - annualized
|
|
0.11 %
|
|
0.07 %
|
|
0.11 %
|
Nonperforming loans to
total loans
|
|
0.55 %
|
|
0.54 %
|
|
0.47 %
|
Nonperforming assets to
total assets
|
|
0.38 %
|
|
0.37 %
|
|
0.32 %
|
Allowance for credit
losses to total loans
|
|
1.53 %
|
|
1.36 %
|
|
1.35 %
|
Noninterest Income
Total noninterest income for the third quarter of 2024 was
$13.6 million, a 7.3% decrease
from the $14.6 million recorded
in the linked quarter and a 10.5% decrease from the $15.2 million recorded for the like
quarter. As compared to the linked and like quarters,
noninterest income was lower primarily due to lower Other income,
net of $1.5 million and
$2.0 million,
respectively.
While the variance from the linked quarter was impacted by the
sale of branch property, the variance from both the linked and like
quarters was also impacted by the timing of the recognition of gain
and loss from other investment activity, which does not include
available for sale or held to maturity securities.
Noninterest Expenses
Noninterest expenses amounted to $59.9 million for the third quarter of 2024
compared to $58.3 million for
the linked quarter and $62.2 million for the like quarter.
The $1.6 million, or 2.7%, increase
in noninterest expense from the linked quarter was driven by a
$2.1 million increase in
Salaries incentives and commissions expense, partially driven by
variable compensation. This increase in Salaries expense was
partially offset by a $0.2 million reduction in Employee benefits
expense and a $0.3 million
reduction in Other operating expenses. Occupancy and
equipment related expenses for the third quarter of 2024 included
$0.3 million of expenses related to
the recovery from Hurricane Helene.
The primary contributor to the higher noninterest expense in the
third quarter of 2023 was higher Other operating expenses of
$2.4 million.
Balance Sheet
Total assets at September 30, 2024 amounted to $12.2 billion, an increase of $92.6 million, or 3.06% annualized, from the
linked quarter and an increase of $175.5
million, or 1.46%, from a year earlier. The increase
from the linked quarter was primarily related to higher
interest-bearing cash balances, partially offset by lower loan
balances. The increase from the like quarter was primarily
related to higher interest-bearing cash balances, partially offset
by intentional reductions in investment securities.
Quarterly average balances for key balance sheet accounts are
presented below.
|
|
For the Three Months
Ended
|
AVERAGE
BALANCES
($ in
thousands)
|
|
September
30, 2024
|
|
June 30,
2024
|
|
December
31, 2023
|
|
September
30, 2023
|
|
Change
3Q24 vs
2Q24
|
|
Change
3Q24 vs
3Q23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ 12,126,613
|
|
$ 12,055,281
|
|
$ 12,026,195
|
|
$ 12,005,778
|
|
0.6 %
|
|
1.0 %
|
Investment securities,
at amortized cost
|
|
2,784,863
|
|
2,883,662
|
|
3,143,756
|
|
3,180,846
|
|
(3.4) %
|
|
(12.4) %
|
Loans
|
|
8,019,730
|
|
8,070,814
|
|
8,087,450
|
|
7,939,783
|
|
(0.6) %
|
|
1.0 %
|
Earning
assets
|
|
11,489,227
|
|
11,462,112
|
|
11,477,007
|
|
11,405,307
|
|
0.2 %
|
|
0.7 %
|
Deposits
|
|
10,509,237
|
|
10,432,309
|
|
10,131,094
|
|
10,180,046
|
|
0.7 %
|
|
3.2 %
|
Interest-bearing
liabilities
|
|
7,230,326
|
|
7,249,562
|
|
7,204,165
|
|
7,071,407
|
|
(0.3) %
|
|
2.2 %
|
Shareholders'
equity
|
|
1,445,029
|
|
1,378,283
|
|
1,280,812
|
|
1,303,249
|
|
4.8 %
|
|
10.9 %
|
Driven by improvement in the unrealized loss on available
for sale securities during the third quarter, total investment
securities at carrying value increased to $2.4 billion at September 30,
2024. This reflects an increase of $38.4 million from the linked quarter. Due
to the intentional reductions in investment securities during the
second quarter of 2024, total investment securities at carrying
value fell $206.6 million from
September 30, 2023. During the third quarter of 2024,
the Company made no purchases or sales of investment securities.
Total unrealized loss on available for sale investment securities
was $331.5 million at
September 30, 2024, as compared to $410.1 million at June 30, 2024 and
$521.7 million at September 30,
2023.
Total loans amounted to $8.0 billion at September 30, 2024, a
decrease of $56.3 million, or
2.8%, from June 30, 2024 and a decrease of
$13.5 million, or 0.2%, from
September 30, 2023. As presented below, our total loan
portfolio mix has remained relatively consistent with the exception
of Construction, development & other land loans, which, as a
percentage of the loan portfolio, has fallen from 13% at
September 30, 2023 to 9% at September 30, 2024 and
Residential 1-4 family real estate,which, as a percentage of the
loan portfolio, has increased from 19% at September 30, 2023
to 22% at September 30, 2024. As of September 30,
2024, there were no notable concentrations in geographies or
industries, including in office or hospitality categories, which
are included in the "commercial real estate - non-owner occupied"
category in the table below. The Company's exposure to
non-owner occupied office loans represented approximately 5.7% of
the total portfolio at September 30, 2024, with the largest
loan being $26.6 million and an
average loan outstanding balance of $1.3 million. Non-owner occupied
office loans are generally in non-metro markets and the 10 largest
loans in this category represent less than 2% of the total loan
portfolio.
The following table presents the balance and portfolio
percentage by loan category for each period.
LOAN
PORTFOLIO
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
($ in
thousands)
|
|
Amount
|
|
Percentage
|
|
Amount
|
|
Percentage
|
|
Amount
|
|
Percentage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial
|
|
$ 847,284
|
|
11 %
|
|
$ 863,366
|
|
11 %
|
|
$ 893,910
|
|
11 %
|
Construction,
development & other land loans
|
|
760,949
|
|
9 %
|
|
764,418
|
|
9 %
|
|
1,008,289
|
|
13 %
|
Commercial real estate
- owner occupied
|
|
1,226,050
|
|
15 %
|
|
1,250,267
|
|
16 %
|
|
1,252,259
|
|
16 %
|
Commercial real estate
- non-owner occupied
|
|
2,572,901
|
|
32 %
|
|
2,561,803
|
|
32 %
|
|
2,509,317
|
|
31 %
|
Multi-family real
estate
|
|
460,565
|
|
6 %
|
|
497,187
|
|
6 %
|
|
405,161
|
|
5 %
|
Residential 1-4 family
real estate
|
|
1,737,133
|
|
22 %
|
|
1,729,050
|
|
21 %
|
|
1,560,140
|
|
19 %
|
Home equity loans/lines
of credit
|
|
331,072
|
|
4 %
|
|
326,411
|
|
4 %
|
|
331,108
|
|
4 %
|
Consumer
loans
|
|
76,787
|
|
1 %
|
|
76,638
|
|
1 %
|
|
67,169
|
|
1 %
|
Loans, gross
|
|
8,012,741
|
|
100 %
|
|
8,069,140
|
|
100 %
|
|
8,027,353
|
|
100 %
|
Unamortized net
deferred loan fees
|
|
797
|
|
|
|
708
|
|
|
|
(316)
|
|
|
Total loans
|
|
$
8,013,538
|
|
|
|
$
8,069,848
|
|
|
|
$
8,027,037
|
|
|
Total deposits were $10.5 billion
at September 30, 2024, an increase of
$17.1 million, or 0.6%, from
June 30, 2024 and an increase of
$269.5 million, or 2.6%, from
September 30, 2023. The
quarter-to-date deposit growth is comprised of organic growth of
customer deposits of $56.6 million,
partially offset by a contraction of $39.5
million in brokered deposits.
The Company has a diversified and granular deposit base which
has remained a stable funding source with noninterest-bearing
deposits comprising 32% of total deposits at September 30, 2024. Our deposit mix has
remained relatively consistent, with the exception of increased
growth in money market accounts, as presented in the table
below.
DEPOSIT
PORTFOLIO
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
($ in
thousands)
|
|
Amount
|
|
Percentage
|
|
Amount
|
|
Percentage
|
|
Amount
|
|
Percentage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
checking accounts
|
|
$
3,350,237
|
|
32 %
|
|
$
3,339,678
|
|
32 %
|
|
$
3,503,050
|
|
34 %
|
Interest-bearing
checking accounts
|
|
1,426,356
|
|
13 %
|
|
1,400,071
|
|
13 %
|
|
1,458,855
|
|
14 %
|
Money market
accounts
|
|
4,189,174
|
|
40 %
|
|
4,150,429
|
|
40 %
|
|
3,635,523
|
|
36 %
|
Savings
accounts
|
|
541,501
|
|
5 %
|
|
558,126
|
|
5 %
|
|
638,912
|
|
6 %
|
Other time
deposits
|
|
602,148
|
|
6 %
|
|
601,212
|
|
6 %
|
|
626,870
|
|
6 %
|
Time deposits
>$250,000
|
|
385,995
|
|
4 %
|
|
389,281
|
|
4 %
|
|
359,704
|
|
4 %
|
Total customer
deposits
|
|
10,495,411
|
|
100 %
|
|
10,438,797
|
|
100 %
|
|
10,222,914
|
|
100 %
|
Brokered
deposits
|
|
9,518
|
|
— %
|
|
49,032
|
|
— %
|
|
12,489
|
|
— %
|
Total
deposits
|
|
$ 10,504,929
|
|
100 %
|
|
$ 10,487,829
|
|
100 %
|
|
$ 10,235,403
|
|
100 %
|
As of September 30, 2024 and June 30, 2024, estimated
insured deposits totaled $6.5
billion, or 61.8%, and $6.4
billion, or 61.3%, respectively, of total deposits. In
addition, at September 30, 2024 and June 30, 2024, there
were collateralized deposits of $730.8
million and $762.2 million,
respectively, such that approximately 68.7% and 68.6%,
respectively, of our total deposits were insured or collateralized
at the current quarter end.
Capital
The Company remains well-capitalized by all regulatory
standards, with an estimated total risk-based capital ratio at
September 30, 2024 of 16.44%, up from
both the linked quarter ratio of 16.24% and like quarter ratio of
15.26%. The increase in risk-based capital ratio was driven
by increased shareholders' equity with additional impact from
shifts in the balance sheet with the reduction in loans being more
than offset by higher cash balances which carry a lower
risk-weighting.
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
8.47% at September 30, 2024, an increase of 57 basis points
from the linked quarter and an increase of 183 basis points from
September 30, 2023. The increases in TCE for the current
quarter and year-over-year were driven by earnings and improvements
in the level of unrealized losses on the available for sale
investment portfolio for the period. Refer to Appendix B for
a reconciliation of common equity to TCE and Appendix D for a
calculation of the TCE ratio.
CAPITAL
RATIOS
|
|
September 30,
2024
(estimated)
|
|
June 30,
2024
|
|
September 30,
2023
|
|
|
|
|
|
|
|
Tangible common equity
to tangible assets (non-GAAP)
|
|
8.47 %
|
|
7.90 %
|
|
6.64 %
|
Common equity tier I
capital ratio
|
|
14.34 %
|
|
13.99 %
|
|
12.93 %
|
Tier I leverage
ratio
|
|
11.29 %
|
|
11.24 %
|
|
10.72 %
|
Tier I risk-based
capital ratio
|
|
15.16 %
|
|
14.79 %
|
|
13.71 %
|
Total risk-based
capital ratio
|
|
16.44 %
|
|
16.24 %
|
|
15.26 %
|
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, 2024
was 17.7%. In addition, the Company had approximately
$2.4 billion in available lines of
credit at that date resulting in a total liquidity ratio of
35.2%.
About First Bancorp
First Bancorp is a bank holding company headquartered in
Southern Pines, North Carolina,
with total assets of $12.2 billion. Its principal activity is the
ownership and operation of First Bank, a state-chartered community
bank that operates 113 branches in North
Carolina and South Carolina. Since 1935, First Bank
has taken a tailored approach to banking, combining best-in-class
financial solutions, helpful local expertise, and technology to
manage a home or business. First Bank also provides SBA loans
to customers through its nationwide network of lenders.
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." Member FDIC, Equal Housing
Lender.
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.
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
30, 2024
|
|
June 30,
2024
|
|
September
30, 2023
|
|
September
30, 2024
|
|
September
30, 2023
|
Interest
income
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$ 111,076
|
|
$ 110,425
|
|
$ 106,514
|
|
$ 331,346
|
|
$ 308,857
|
Interest on investment
securities:
|
|
|
|
|
|
|
|
|
|
|
Taxable interest
income
|
|
10,779
|
|
11,291
|
|
12,936
|
|
34,798
|
|
39,415
|
Tax-exempt interest
income
|
|
1,116
|
|
1,117
|
|
1,118
|
|
3,350
|
|
3,368
|
Other, principally
overnight investments
|
|
8,438
|
|
5,942
|
|
3,283
|
|
17,351
|
|
10,546
|
Total interest
income
|
|
131,409
|
|
128,775
|
|
123,851
|
|
386,845
|
|
362,186
|
Interest
expense
|
|
|
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
46,420
|
|
44,744
|
|
32,641
|
|
130,299
|
|
78,887
|
Interest on
borrowings
|
|
1,946
|
|
2,963
|
|
6,508
|
|
13,114
|
|
19,125
|
Total interest
expense
|
|
48,366
|
|
47,707
|
|
39,149
|
|
143,413
|
|
98,012
|
Net interest
income
|
|
83,043
|
|
81,068
|
|
84,702
|
|
243,432
|
|
264,174
|
Provision for credit
losses
|
|
14,200
|
|
541
|
|
—
|
|
15,941
|
|
14,864
|
Net interest income
after provision for credit losses
|
|
68,843
|
|
80,527
|
|
84,702
|
|
227,491
|
|
249,310
|
Noninterest
income
|
|
|
|
|
|
|
|
|
|
|
Service charges on
deposit accounts
|
|
4,320
|
|
4,139
|
|
4,661
|
|
12,327
|
|
13,012
|
Other service charges
and fees
|
|
5,555
|
|
5,361
|
|
5,450
|
|
16,439
|
|
16,677
|
Presold mortgage loan
fees and gains on sale
|
|
690
|
|
588
|
|
325
|
|
1,616
|
|
1,288
|
Commissions from sales
of financial products
|
|
1,371
|
|
1,377
|
|
1,207
|
|
4,068
|
|
3,926
|
SBA loan sale
gains
|
|
1,108
|
|
1,336
|
|
1,101
|
|
3,339
|
|
2,052
|
Bank-owned life
insurance income
|
|
1,205
|
|
1,179
|
|
1,104
|
|
3,548
|
|
3,216
|
Securities losses,
net
|
|
—
|
|
(186)
|
|
—
|
|
(1,161)
|
|
—
|
Other Income,
net
|
|
(670)
|
|
854
|
|
1,329
|
|
900
|
|
2,777
|
Total noninterest
income
|
|
13,579
|
|
14,648
|
|
15,177
|
|
41,076
|
|
42,948
|
Noninterest
expenses
|
|
|
|
|
|
|
|
|
|
|
Salaries incentives and
commissions expense
|
|
29,955
|
|
27,809
|
|
29,394
|
|
85,406
|
|
87,391
|
Employee benefit
expense
|
|
6,495
|
|
6,703
|
|
6,539
|
|
19,467
|
|
19,097
|
Total personnel
expense
|
|
36,450
|
|
34,512
|
|
35,933
|
|
104,873
|
|
106,488
|
Occupancy and equipment
expense
|
|
4,856
|
|
4,850
|
|
5,003
|
|
15,294
|
|
15,042
|
Merger and acquisition
expenses
|
|
—
|
|
—
|
|
—
|
|
—
|
|
13,506
|
Intangibles
amortization expense
|
|
1,614
|
|
1,669
|
|
1,953
|
|
5,042
|
|
6,147
|
Other operating
expenses
|
|
16,930
|
|
17,260
|
|
19,335
|
|
52,119
|
|
56,809
|
Total noninterest
expenses
|
|
59,850
|
|
58,291
|
|
62,224
|
|
177,328
|
|
197,992
|
Income before income
taxes
|
|
22,572
|
|
36,884
|
|
37,655
|
|
91,239
|
|
94,266
|
Income tax
expense
|
|
3,892
|
|
8,172
|
|
7,762
|
|
18,575
|
|
19,809
|
Net income
|
|
$
18,680
|
|
$
28,712
|
|
$
29,893
|
|
$
72,664
|
|
$
74,457
|
Earnings per common
share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.45
|
|
$
0.70
|
|
$
0.73
|
|
$
1.76
|
|
$
1.82
|
Diluted
|
|
0.45
|
|
0.70
|
|
0.73
|
|
1.76
|
|
1.81
|
First Bancorp and
Subsidiaries
Financial
Summary
|
|
CONSOLIDATED BALANCE
SHEETS
|
|
($ in thousands -
unaudited)
|
|
September 30,
2024
|
|
June 30,
2024
|
|
December 31,
2023
|
|
September 30,
2023
|
Assets
|
|
|
|
|
|
|
|
|
Cash and due from
banks, noninterest-bearing
|
|
$
74,034
|
|
$
90,468
|
|
$
100,891
|
|
$
95,257
|
Due from banks,
interest-bearing
|
|
670,407
|
|
517,944
|
|
136,964
|
|
178,332
|
Total cash and cash
equivalents
|
|
744,441
|
|
608,412
|
|
237,855
|
|
273,589
|
|
|
|
|
|
|
|
|
|
Securities available
for sale
|
|
1,907,458
|
|
1,867,211
|
|
2,189,379
|
|
2,100,406
|
Securities held to
maturity
|
|
521,801
|
|
523,600
|
|
533,678
|
|
535,460
|
Presold mortgages and
SBA loans held for sale
|
|
9,888
|
|
7,247
|
|
2,667
|
|
8,060
|
|
|
|
|
|
|
|
|
|
Loans
|
|
8,013,538
|
|
8,069,848
|
|
8,150,102
|
|
8,027,037
|
Allowance for credit
losses on loans
|
|
(122,718)
|
|
(110,058)
|
|
(109,853)
|
|
(108,198)
|
Net loans
|
|
7,890,820
|
|
7,959,790
|
|
8,040,249
|
|
7,918,839
|
|
|
|
|
|
|
|
|
|
Premises and equipment,
net
|
|
144,868
|
|
147,110
|
|
150,957
|
|
151,981
|
Accrued interest
receivable
|
|
14,146
|
|
14,576
|
|
17,063
|
|
17,604
|
Goodwill
|
|
503,216
|
|
504,830
|
|
508,257
|
|
513,629
|
Other intangible
assets, net
|
|
32,890
|
|
35,605
|
|
37,351
|
|
34,414
|
Bank-owned life
insurance
|
|
187,236
|
|
186,031
|
|
183,897
|
|
182,764
|
Other assets
|
|
196,666
|
|
206,393
|
|
213,589
|
|
241,214
|
Total assets
|
|
$ 12,153,430
|
|
$ 12,060,805
|
|
$ 12,114,942
|
|
$ 11,977,960
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
Noninterest-bearing
deposits
|
|
$
3,350,237
|
|
$
3,339,678
|
|
$
3,379,876
|
|
$
3,503,050
|
Interest-bearing
deposits
|
|
7,154,692
|
|
7,148,151
|
|
6,651,723
|
|
6,732,353
|
Total
deposits
|
|
10,504,929
|
|
10,487,829
|
|
10,031,599
|
|
10,235,403
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
91,694
|
|
91,513
|
|
630,158
|
|
401,843
|
Accrued interest
payable
|
|
5,566
|
|
5,728
|
|
5,699
|
|
5,511
|
Other
liabilities
|
|
73,716
|
|
71,393
|
|
75,106
|
|
77,520
|
Total
liabilities
|
|
10,675,905
|
|
10,656,463
|
|
10,742,562
|
|
10,720,277
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
|
|
Common stock
|
|
970,450
|
|
967,239
|
|
963,990
|
|
962,644
|
Retained
earnings
|
|
761,881
|
|
752,294
|
|
716,420
|
|
695,791
|
Stock in rabbi trust
assumed in acquisition
|
|
(1,148)
|
|
(1,139)
|
|
(1,385)
|
|
(1,375)
|
Rabbi trust
obligation
|
|
1,148
|
|
1,139
|
|
1,385
|
|
1,375
|
Accumulated other
comprehensive loss
|
|
(254,806)
|
|
(315,191)
|
|
(308,030)
|
|
(400,752)
|
Total shareholders'
equity
|
|
1,477,525
|
|
1,404,342
|
|
1,372,380
|
|
1,257,683
|
Total liabilities and
shareholders' equity
|
|
$ 12,153,430
|
|
$ 12,060,805
|
|
$ 12,114,942
|
|
$ 11,977,960
|
First Bancorp and
Subsidiaries
Financial
Summary
|
|
TREND
INFORMATION
|
|
|
|
For the Three Months
Ended
|
|
|
September
30, 2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December
31, 2023
|
|
September
30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
PERFORMANCE
RATIOS (annualized)
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets (1)
|
|
0.61 %
|
|
0.96 %
|
|
0.84 %
|
|
0.98 %
|
|
0.99 %
|
Return on average
common equity (2)
|
|
5.48 %
|
|
8.75 %
|
|
7.78 %
|
|
9.68 %
|
|
9.90 %
|
Return on average
tangible common equity (3)
|
|
8.30 %
|
|
13.60 %
|
|
12.13 %
|
|
15.76 %
|
|
15.98 %
|
|
|
|
|
|
|
|
|
|
|
|
COMMON SHARE
DATA
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared
- common
|
|
$
0.22
|
|
$
0.22
|
|
$
0.22
|
|
$
0.22
|
|
$
0.22
|
Book value per common
share
|
|
$
35.74
|
|
$
34.10
|
|
$
33.44
|
|
$
33.38
|
|
$
30.61
|
Tangible book value per
share (4)
|
|
$
23.91
|
|
$
22.19
|
|
$
21.49
|
|
$
21.39
|
|
$
18.57
|
Common shares
outstanding at end of period
|
|
41,340,099
|
|
41,187,943
|
|
41,156,286
|
|
41,109,987
|
|
40,085,498
|
Weighted average shares
outstanding - diluted
|
|
41,366,743
|
|
41,262,091
|
|
41,249,636
|
|
41,207,945
|
|
41,199,058
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL
INFORMATION (estimates for current quarter)
|
|
|
|
|
|
|
|
|
Tangible common equity
to tangible assets (5)
|
|
8.47 %
|
|
7.90 %
|
|
7.62 %
|
|
7.56 %
|
|
6.64 %
|
Common equity tier I
capital ratio
|
|
14.34 %
|
|
13.99 %
|
|
13.50 %
|
|
13.20 %
|
|
12.93 %
|
Total risk-based
capital ratio
|
|
16.44 %
|
|
16.24 %
|
|
15.85 %
|
|
15.54 %
|
|
15.26 %
|
|
|
|
|
|
|
|
|
|
|
|
(1) Calculated by
dividing annualized net income by average assets.
|
(2) Calculated by
dividing annualized tangible net income (net income adjusted for
intangible asset amortization, net of tax), by average common
equity. See Appendix A for components of the
calculation.
|
(3) Return on average
tangible common equity is a non-GAAP financial measure. See
Appendix A for components of the calculation and the reconciliation
of average common equity to average TCE.
|
(4) Tangible book value
per share is a non-GAAP financial measure. See Appendix B for
a reconciliation of common equity to tangible common equity and
Appendix C for the resulting calculation.
|
(5) Tangible common
equity ratio is a non-GAAP financial measure. See Appendix B
for a reconciliation of common equity to tangible common equity and
Appendix D for the resulting calculation.
|
|
|
For the Three Months
Ended
|
INCOME
STATEMENT
($ in thousands
except per share data)
|
|
September
30, 2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December
31, 2023
|
|
September
30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income -
tax-equivalent (1)
|
|
$
83,765
|
|
$
81,848
|
|
$
80,005
|
|
$
83,225
|
|
$
85,442
|
Taxable equivalent
adjustment (1)
|
|
722
|
|
733
|
|
731
|
|
741
|
|
740
|
Net interest
income
|
|
83,043
|
|
81,115
|
|
79,274
|
|
82,484
|
|
84,702
|
Provision for credit
losses
|
|
14,200
|
|
541
|
|
1,200
|
|
2,950
|
|
—
|
Noninterest
income
|
|
13,579
|
|
14,601
|
|
12,896
|
|
14,542
|
|
15,177
|
Merger and acquisition
expenses
|
|
—
|
|
—
|
|
—
|
|
189
|
|
—
|
Other noninterest
expense
|
|
59,850
|
|
58,291
|
|
59,187
|
|
56,197
|
|
62,224
|
Income before income
taxes
|
|
22,572
|
|
36,884
|
|
31,783
|
|
37,690
|
|
37,655
|
Income tax
expense
|
|
3,892
|
|
8,172
|
|
6,511
|
|
8,016
|
|
7,762
|
Net income
|
|
18,680
|
|
28,712
|
|
25,272
|
|
29,674
|
|
29,893
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common
share - diluted
|
|
$
0.45
|
|
$
0.70
|
|
$
0.61
|
|
$
0.72
|
|
$
0.73
|
|
|
|
|
|
|
|
|
|
|
|
(1) This 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 assuming a 23% tax rate
and is reduced by the related nondeductible portion of interest
expense.
|
First Bancorp and
Subsidiaries
Financial
Summary
|
|
AVERAGE BALANCES AND
NET INTEREST INCOME ANALYSIS - QUARTERS
|
|
|
For the Three Months
Ended
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
($ in
thousands)
|
Average
Volume
|
|
Average
Rate
|
|
Interest
Earned
or Paid
|
|
Average
Volume
|
|
Average
Rate
|
|
Interest
Earned
or Paid
|
|
Average
Volume
|
|
Average
Rate
|
|
Interest
Earned
or Paid
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1)
(2)
|
$
8,019,730
|
|
5.51 %
|
|
$ 111,076
|
|
$
8,070,815
|
|
5.50 %
|
|
$ 110,425
|
|
$
7,939,783
|
|
5.32 %
|
|
$ 106,514
|
Taxable
securities
|
2,493,924
|
|
1.72 %
|
|
10,779
|
|
2,591,617
|
|
1.75 %
|
|
11,291
|
|
2,885,443
|
|
1.78 %
|
|
12,936
|
Non-taxable
securities
|
290,939
|
|
1.53 %
|
|
1,116
|
|
292,045
|
|
1.54 %
|
|
1,117
|
|
295,403
|
|
1.50 %
|
|
1,118
|
Short-term investments,
primarily interest-bearing cash
|
684,634
|
|
4.90 %
|
|
8,438
|
|
507,635
|
|
4.71 %
|
|
5,942
|
|
284,678
|
|
4.58 %
|
|
3,283
|
Total interest-earning
assets
|
11,489,227
|
|
4.55 %
|
|
131,409
|
|
11,462,112
|
|
4.52 %
|
|
128,775
|
|
11,405,307
|
|
4.31 %
|
|
123,851
|
Cash and due from
banks
|
84,060
|
|
|
|
|
|
84,674
|
|
|
|
|
|
94,963
|
|
|
|
|
Premises and
equipment
|
146,448
|
|
|
|
|
|
149,643
|
|
|
|
|
|
152,415
|
|
|
|
|
Other assets
|
406,878
|
|
|
|
|
|
358,852
|
|
|
|
|
|
353,093
|
|
|
|
|
Total
assets
|
$
12,126,613
|
|
|
|
|
|
$
12,055,281
|
|
|
|
|
|
$
12,005,778
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
checking
|
$
1,393,611
|
|
0.77 %
|
|
$
2,688
|
|
$
1,397,367
|
|
0.70 %
|
|
$
2,424
|
|
$
1,448,603
|
|
0.55 %
|
|
$
2,007
|
Money market
deposits
|
4,173,884
|
|
3.32 %
|
|
34,878
|
|
4,004,175
|
|
3.26 %
|
|
32,411
|
|
3,530,532
|
|
2.63 %
|
|
23,397
|
Savings
deposits
|
549,132
|
|
0.23 %
|
|
317
|
|
570,283
|
|
0.22 %
|
|
317
|
|
646,782
|
|
0.19 %
|
|
307
|
Other time
deposits
|
626,341
|
|
3.00 %
|
|
4,726
|
|
738,290
|
|
3.30 %
|
|
6,053
|
|
646,798
|
|
2.48 %
|
|
4,037
|
Time deposits
>$250,000
|
390,208
|
|
3.89 %
|
|
3,811
|
|
371,471
|
|
3.83 %
|
|
3,539
|
|
359,884
|
|
3.19 %
|
|
2,893
|
Total interest-bearing
deposits
|
7,133,176
|
|
2.59 %
|
|
46,420
|
|
7,081,586
|
|
2.54 %
|
|
44,744
|
|
6,632,599
|
|
1.95 %
|
|
32,641
|
Borrowings
|
97,150
|
|
7.97 %
|
|
1,946
|
|
167,976
|
|
7.09 %
|
|
2,963
|
|
438,808
|
|
5.88 %
|
|
6,508
|
Total interest-bearing
liabilities
|
7,230,326
|
|
2.66 %
|
|
48,366
|
|
7,249,562
|
|
2.65 %
|
|
47,707
|
|
7,071,407
|
|
2.20 %
|
|
39,149
|
Noninterest-bearing
checking
|
3,376,061
|
|
|
|
|
|
3,350,723
|
|
|
|
|
|
3,547,447
|
|
|
|
|
Other
liabilities
|
75,197
|
|
|
|
|
|
76,713
|
|
|
|
|
|
83,675
|
|
|
|
|
Shareholders'
equity
|
1,445,029
|
|
|
|
|
|
1,378,283
|
|
|
|
|
|
1,303,249
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$
12,126,613
|
|
|
|
|
|
$
12,055,281
|
|
|
|
|
|
$
12,005,778
|
|
|
|
|
Net yield on
interest-earning assets and net interest income
|
|
|
2.88 %
|
|
$
83,043
|
|
|
|
2.84 %
|
|
$
81,068
|
|
|
|
2.95 %
|
|
$
84,702
|
Net yield on
interest-earning assets and net interest income – tax-equivalent
(3)
|
|
|
2.90 %
|
|
$
83,765
|
|
|
|
2.87 %
|
|
$
81,801
|
|
|
|
2.97 %
|
|
$
85,442
|
Interest rate
spread
|
|
|
1.89 %
|
|
|
|
|
|
1.87 %
|
|
|
|
|
|
2.11 %
|
|
|
Average prime
rate
|
|
|
8.43 %
|
|
|
|
|
|
8.50 %
|
|
|
|
|
|
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 $(342,000),
$(271,000)and $52,000 for the three months ended September 30,
2024, June 30, 2024 and September 30, 2023,
respectively.
|
(2) Includes accretion
of discount on acquired loans of $2.0 million, $2.3 million and
$3.2 million for the three months ended September 30, 2024, June
30, 2024 and September 30, 2023, respectively.
|
(3) Includes
tax-equivalent adjustments of $722,000, $733,000 and $740,000 for
the three months ended September 30, 2024, June 30, 2024 and
September 30, 2023, respectively, to reflect the tax benefit that
we receive related to tax-exempt securities and tax-exempt loans,
which carry interest rates lower than similar taxable
investments/loans due to their tax-exempt status. This amount has
been computed assuming a 23% tax rate and is reduced by the related
nondeductible portion of interest expense.
|
First Bancorp and
Subsidiaries
Financial
Summary
|
|
AVERAGE BALANCES AND
NET INTEREST INCOME ANALYSIS - YEAR-TO-DATE
|
|
|
For the Nine Months
Ended
|
|
September 30,
2024
|
|
September 30,
2023
|
($ in
thousands)
|
Average
Volume
|
|
Average
Rate
|
|
Interest
Earned
or Paid
|
|
Average
Volume
|
|
Average
Rate
|
|
Interest
Earned
or Paid
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1)
(2)
|
$
8,064,480
|
|
5.49 %
|
|
$ 331,346
|
|
$
7,840,344
|
|
5.27 %
|
|
$ 308,857
|
Taxable
securities
|
2,633,093
|
|
1.77 %
|
|
34,798
|
|
2,943,798
|
|
1.79 %
|
|
39,415
|
Non-taxable
securities
|
292,056
|
|
1.53 %
|
|
3,350
|
|
296,985
|
|
1.52 %
|
|
3,368
|
Short-term investments,
primarily interest-bearing cash
|
490,782
|
|
4.72 %
|
|
17,351
|
|
337,701
|
|
4.18 %
|
|
10,546
|
Total interest-earning
assets
|
11,480,411
|
|
4.50 %
|
|
386,845
|
|
11,418,828
|
|
4.24 %
|
|
362,186
|
Cash and due from
banks
|
86,514
|
|
|
|
|
|
94,483
|
|
|
|
|
Premises and
equipment
|
149,073
|
|
|
|
|
|
152,058
|
|
|
|
|
Other assets
|
381,806
|
|
|
|
|
|
369,968
|
|
|
|
|
Total
assets
|
$
12,097,804
|
|
|
|
|
|
$
12,035,337
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
checking
|
$
1,398,137
|
|
0.71 %
|
|
$
7,472
|
|
$
1,476,979
|
|
0.38 %
|
|
$
4,205
|
Money market
deposits
|
3,961,707
|
|
3.21 %
|
|
95,102
|
|
3,253,840
|
|
2.15 %
|
|
52,263
|
Savings
deposits
|
567,202
|
|
0.22 %
|
|
942
|
|
683,741
|
|
0.14 %
|
|
705
|
Other time
deposits
|
694,469
|
|
3.12 %
|
|
16,235
|
|
773,755
|
|
2.56 %
|
|
14,807
|
Time deposits
>$250,000
|
372,561
|
|
3.78 %
|
|
10,548
|
|
338,797
|
|
2.73 %
|
|
6,907
|
Total interest-bearing
deposits
|
6,994,076
|
|
2.49 %
|
|
130,299
|
|
6,527,112
|
|
1.62 %
|
|
78,887
|
Borrowings
|
280,370
|
|
6.25 %
|
|
13,114
|
|
453,694
|
|
5.64 %
|
|
19,125
|
Total interest-bearing
liabilities
|
7,274,446
|
|
2.63 %
|
|
143,413
|
|
6,980,806
|
|
1.88 %
|
|
98,012
|
Noninterest-bearing
checking
|
3,346,669
|
|
|
|
|
|
3,665,313
|
|
|
|
|
Other
liabilities
|
76,922
|
|
|
|
|
|
91,997
|
|
|
|
|
Shareholders'
equity
|
1,399,767
|
|
|
|
|
|
1,297,221
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$
12,097,804
|
|
|
|
|
|
$
12,035,337
|
|
|
|
|
Net yield on
interest-earning assets and net interest income
|
|
|
2.83 %
|
|
$ 243,432
|
|
|
|
3.09 %
|
|
$ 264,174
|
Net yield on
interest-earning assets and net interest income – tax-equivalent
(3)
|
|
|
2.86 %
|
|
$ 245,618
|
|
|
|
3.12 %
|
|
$ 266,313
|
Interest rate
spread
|
|
|
1.87 %
|
|
|
|
|
|
2.36 %
|
|
|
Average prime
rate
|
|
|
8.48 %
|
|
|
|
|
|
8.09 %
|
|
|
|
(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 $(716,000) and
$458,000 for the nine months ended September 30, 2024 and
September 30, 2023, respectively.
|
(2) Includes accretion
of discount on acquired loans of $6.7 million and $10.4 million for
the nine months ended September 30, 2024 and September 30, 2023,
respectively.
|
(3) Includes
tax-equivalent adjustments of $2.2 million and $2.1 million for the
nine months ended September 30, 2024 and September 30, 2023,
respectively, to reflect the tax benefit that we receive related to
tax-exempt securities and tax-exempt loans, which carry interest
rates lower than similar taxable investments/loans due to their
tax-exempt status. This amount has been computed assuming a 23% tax
rate and is reduced by the related nondeductible portion of
interest expense.
|
Reconciliation of
non-GAAP measures
|
|
APPENDIX A:
Calculation of Return on TCE
|
|
|
|
For the Three Months
Ended
|
($ in
thousands)
|
|
September
30, 2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December
31, 2023
|
|
September
30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
18,680
|
|
$
28,712
|
|
$
25,272
|
|
$
29,674
|
|
$
29,893
|
Intangible asset
amortization, net of taxes
|
|
1,240
|
|
1,283
|
|
1,352
|
|
1,575
|
|
2,634
|
Tangible Net
income
|
|
$
19,920
|
|
$
29,995
|
|
$
26,624
|
|
$
31,249
|
|
$
32,527
|
|
|
|
|
|
|
|
|
|
|
|
Average common
equity
|
|
$
1,445,029
|
|
$
1,378,284
|
|
$
1,375,490
|
|
$
1,280,812
|
|
$
1,303,249
|
Less: Average goodwill
and other intangibles, net of related taxes
|
|
(489,987)
|
|
(491,318)
|
|
(492,733)
|
|
(494,127)
|
|
(495,743)
|
Average tangible common
equity
|
|
$
955,042
|
|
$
886,966
|
|
$
882,757
|
|
$
786,685
|
|
$
807,506
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
common equity
|
|
5.48 %
|
|
8.75 %
|
|
7.78 %
|
|
9.68 %
|
|
9.90 %
|
Return on average
tangible common equity
|
|
8.30 %
|
|
13.60 %
|
|
12.13 %
|
|
15.76 %
|
|
15.98 %
|
|
APPENDIX B:
Reconciliation of Common Equity to TCE
|
|
|
|
For the Three Months
Ended
|
($ in
thousands)
|
|
September
30, 2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December
31, 2023
|
|
September
30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders'
common equity
|
|
$
1,477,525
|
|
$
1,404,342
|
|
$
1,376,099
|
|
$
1,372,380
|
|
$
1,257,683
|
Less: Goodwill and
other intangibles, net of related taxes
|
|
(489,139)
|
|
(490,439)
|
|
(491,740)
|
|
(493,211)
|
|
(494,681)
|
Tangible common
equity
|
|
$
988,386
|
|
$ 913,903
|
|
$ 884,359
|
|
$ 879,169
|
|
$ 763,002
|
|
APPENDIX C:
Tangible Book Value Per Share
|
|
|
|
For the Three Months
Ended
|
($ in thousands
except per share data)
|
|
September
30, 2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December
31, 2023
|
|
September
30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity
(Appendix B)
|
|
$
988,386
|
|
$ 913,903
|
|
$ 884,359
|
|
$ 879,169
|
|
$ 763,002
|
|
|
|
|
|
|
|
|
|
|
|
Common shares
outstanding
|
|
41,340,099
|
|
41,187,943
|
|
41,156,286
|
|
41,109,987
|
|
41,085,498
|
Tangible book value per
common share
|
|
$
23.91
|
|
$
22.19
|
|
$
21.49
|
|
$
21.39
|
|
$
18.57
|
|
APPENDIX D:
TCE Ratio
|
|
|
|
For the Three Months
Ended
|
($ in
thousands)
|
|
September
30, 2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December
31, 2023
|
|
September
30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity
(Appendix B)
|
|
$
988,386
|
|
$
913,903
|
|
$
884,359
|
|
$
879,169
|
|
$
763,002
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
12,153,430
|
|
12,060,805
|
|
12,091,597
|
|
12,114,942
|
|
11,977,960
|
Less: Goodwill and
other intangibles, net of related taxes
|
|
(489,139)
|
|
(490,439)
|
|
(491,740)
|
|
(493,211)
|
|
(494,681)
|
Tangible assets
("TA")
|
|
$
11,664,291
|
|
$
11,570,366
|
|
$
11,599,857
|
|
$
11,621,731
|
|
$
11,483,279
|
TCE to TA
ratio
|
|
8.47 %
|
|
7.90 %
|
|
7.62 %
|
|
7.56 %
|
|
6.64 %
|
APPENDIX E:
Adjusted EPS - diluted
|
|
|
|
For the Three
Months Ended
|
|
For the Nine
Months Ended
|
|
|
September 30,
2024
|
|
September 30,
2024
|
|
|
|
|
|
Net income
|
|
$
18,680
|
|
$
72,664
|
Impact of Hurricane
Helene
|
|
|
|
|
Provision for credit
losses
|
|
13,000
|
|
13,000
|
Building repairs and
maintenance
|
|
300
|
|
300
|
Other
|
|
96
|
|
96
|
Total
|
|
13,396
|
|
13,396
|
Less, tax
impact
|
|
(3,102)
|
|
(3,102)
|
After-tax impact of
Hurricane Helene
|
|
10,294
|
|
10,294
|
Adjusted net
income
|
|
$
28,974
|
|
$
82,958
|
|
|
|
|
|
Weighted average shares
outstanding - diluted
|
|
41,366,743
|
|
41,294,137
|
|
|
|
|
|
EPS -
diluted
|
|
$
0.45
|
|
$
1.76
|
Adjusted EPS -
diluted
|
|
$
0.70
|
|
$
2.01
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/first-bancorp-reports-third-quarter-results-302283410.html
SOURCE First Bancorp