SOUTHERN PINES, N.C.,
Jan. 29,
2025 /PRNewswire/ -- First Bancorp (the
"Company") (NASDAQ - FBNC), the parent company of First Bank,
reported unaudited fourth quarter and full year earnings
today. The Company announced net income of $3.6 million, or $0.08 diluted earnings per share ("EPS"), for the
three months ended December 31, 2024
compared to $18.7 million, or
$0.45 diluted earnings per common
share, for the three months ended September
30, 2024 ("linked quarter") and $29.7
million, or $0.72 diluted
earnings per common share, for the fourth quarter of 2023 ("like
quarter"). For the twelve months ended December 31, 2024, the Company recorded net
income of $76.2 million, or
$1.84 diluted earnings per common
share, compared to $104.1 million, or
$2.53 diluted earnings per common
share, for the twelve months ended December
31, 2023. These results include the potential impacts
of Hurricane Helene of $13.4 million
($10.3 million after-taxes) as well
as the securities loss of $36.8
million ($28.2 million
after-taxes) described in the following paragraph.
During the fourth quarter of 2024, to take advantage of the
current yields on certain categories of bonds, the Company executed
a securities loss-earnback transaction including the sale of
$280 million of available-for-sale
securities bearing 1.56% at a loss of approximately $36.8 million. During the fourth quarter of
2024, the Company invested a total of $495
million in available-for-sale securities bearing
5.27%. Our adjusted net income was $31.7 million, or an adjusted $0.76 diluted earnings per share, for the fourth
quarter of 2024, compared to adjusted net income of $29.0 million, or an adjusted $0.70 diluted earnings per share for the linked
quarter and net income of $29.7
million, or $0.72 diluted
earnings per share for the like quarter. For the twelve
months ended December 31, 2024, our adjusted net income was
$114.6 million, or an adjusted
$2.77 diluted earnings per share, as
compared to net income of $104.1
million, or $2.53 diluted
earnings per share. The reconciliation from net income and EPS to
adjusted net income and adjusted EPS is presented in Appendix
E.
Richard H. Moore, CEO and
Chairman of the Company, stated, "I am proud of our Company's
results this quarter, in particular our ability to maximize the
impact of rate cuts. We also continued to exhibit our service
excellence culture in supporting our teammates, customers and
communities in the wake of Hurricane Helene. We have positive
momentum starting 2025 with fourth quarter adjusted net income
of $31.7 million, and adjusted
diluted earnings per share of $0.76,
both of which are meaningful increases from the third
quarter. We look forward to seeing the benefit of our hard
work and strategic balance sheet initiatives that should provide
tailwinds for 2025."
Fourth Quarter 2024 Highlights
- Tax equivalent net interest margin ("NIM") increased 17 basis
points to 3.07% for the fourth quarter of 2024, up from 2.90% for
the linked quarter and 2.88% in the like quarter. For the twelve
months ended December 31, 2024, NIM
fell to 2.91% from 3.06% in the same period in 2023. The Federal
Reserve rate reductions In September, November and December
benefited our fourth quarter NIM.
- Total loan yield contracted to 5.47%, down 4 basis points from
the linked quarter and expanded 8 basis points from the like
quarter. Total cost of funds fell 19 basis points to 1.62% for the
quarter ended December 31, 2024 from
1.81% for the linked quarter.
- The securities loss-earnback transaction was executed at the
end of November and resulted in an increase of 25 basis points in
the yield on the securities portfolio for the fourth quarter of
2024. Because of the timing of the transaction, the increased yield
on the new purchases was included for less than half of the fourth
quarter.
- Average deposits were $10.6
billion for the fourth quarter of 2024, an increase of
$99.4 million from the linked
quarter, with average noninterest bearing deposit growth of
$51.6 million. Total cost of deposits
was 1.57%, a decrease of 19 basis points from 1.76% for the linked
quarter and an increase of 16 basis points from 1.41% for the like
quarter.
- The Company continues to focus on prudent expense management.
Noninterest expenses declined $1.6
million from the linked quarter to $58.3 million for the fourth quarter of 2024. The
decrease was driven by a $1.3 million
decrease in Total personnel expense. Full-time equivalent employees
remained consistent on a linked quarter basis. For the twelve
months ended December 31, 2024
noninterest expenses declined $18.8
million, driven by $13.7
million of merger and acquisition expenses in 2023, a
decline of $2.8 million in other
operating expenses, a $1.4 million
decline in amortization expense and a $1.0
million decline in occupancy and equipment related expenses.
Total personnel expense remained substantially unchanged year over
year. Full time equivalent employees decreased by 50 from 1,421 at
December 31, 2023 to 1,371 at
December 31, 2024.
- EPS was $0.08 per diluted share
for the fourth quarter of 2024 and $1.84 per diluted share for the twelve months
ended December 31, 2024. Adjusted
diluted EPS for the fourth quarter of 2024 was $0.76, up from the linked quarter's adjusted
diluted EPS of $0.70 and increased to
an adjusted diluted EPS of $2.77 for
the twelve months ended December 31,
2024 from $2.53 for the twelve
months ended December 31, 2023.
See Appendix E for the components of this
calculation.
- Net income was $3.6 million for
the fourth quarter of 2024 and $76.2
million for the twelve months ended December 31, 2024. Adjusted net income increased
to $114.6 million for the twelve
months ended December 31, 2024 from
net income of $104.1 million for the
twelve months ended December 31,
2023. See Appendix E for the
components of this calculation.
- Capital remained strong at year end, despite the recognition of
the loss from the securities loss-earnback transaction, with a
common equity tier 1 ratio of 14.33% (estimated) and a total
risk-based capital ratio of 16.61% (estimated) as of December 31, 2024, both well above regulatory
minimums or targets.
- Credit quality remains strong with a nonperforming assets
("NPA") to total assets ratio of 0.39% as of December 31, 2024, an increase of 1 basis point
from the linked quarter. During the fourth quarter of 2024, the
Company recorded net charge offs of $0.9
million, an annualized 0.04% of average loans.
- Loan growth accelerated during the quarter, with loans totaling
$8.1 billion at December 31, 2024, and reflecting growth of
$81.1 million, or 4.03%, for the
quarter. Consistent with our early 2024 focus on increasing
liquidity, loans contracted year-over-year by $55.4 million, or 0.68%.
- Noninterest-bearing demand accounts were 32% of total deposits
at December 31, 2024, which is
consistent with historical trends. During the fourth quarter of
2024, customer deposits grew $25.5
million and brokered deposits contracted $0.1 million.
- The on-balance sheet liquidity ratio was 17.6% at December 31, 2024, down slightly from 17.7% for
the linked quarter. Available off-balance sheet sources totaled
$2.4 billion at December 31, 2024, resulting in a total liquidity
ratio of 34.9%.
Net Interest Income and Net Interest Margin
Net interest income for the fourth quarter of 2024 was
$88.8 million compared to
$83.0 million for the linked quarter,
reflecting an increase of 7.0%, and $82.5
million for the like quarter, reflecting an increase of
7.6%. The increase in net interest income from the linked and
like quarters was driven by the increased yield on the securities
portfolio from the loss-earnback transaction along with the
Company's focused efforts to manage deposit costs.
The Company's tax-equivalent NIM for the fourth quarter of 2024
was 3.07%, an increase of 17 basis points compared to 2.90% for the
linked quarter. Within interest-earning assets, the
loss-earnback transaction in the securities portfolio during the
quarter resulted in an increase of 25 basis points as compared to
the linked quarter. This was partially offset by a decrease of 4
basis points in loan yields. With the three rate cuts by the
Federal Reserve between September and December, the rate on
interest-bearing deposits fell 28 basis points during the quarter
ended December 31, 2024. The like quarter expansion of
tax-equivalent NIM of 19 basis points was also the result of the
securities loss-earnback transaction and an increase of 8 basis
points in loan yields, partially offset by an increase of 17 basis
points in the rate on interest-bearing deposits.
|
|
For the Three Months
Ended
|
YIELD
INFORMATION
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
Yield on
loans
|
|
5.47 %
|
|
5.51 %
|
|
5.39 %
|
Yield on
securities
|
|
1.95 %
|
|
1.70 %
|
|
1.76 %
|
Yield on other earning
assets
|
|
4.49 %
|
|
4.90 %
|
|
4.49 %
|
Yield on total
interest-earning assets
|
|
4.54 %
|
|
4.55 %
|
|
4.38 %
|
|
|
|
|
|
|
|
Cost on
interest-bearing deposits
|
|
2.31 %
|
|
2.59 %
|
|
2.14 %
|
Cost on
borrowings
|
|
7.66 %
|
|
7.97 %
|
|
6.02 %
|
Cost on total
interest-bearing liabilities
|
|
2.38 %
|
|
2.66 %
|
|
2.43 %
|
Total cost of
funds
|
|
1.62 %
|
|
1.81 %
|
|
1.64 %
|
Cost on total
deposits
|
|
1.57 %
|
|
1.76 %
|
|
1.41 %
|
|
|
|
|
|
|
|
Net interest margin
(1)
|
|
3.05 %
|
|
2.88 %
|
|
2.85 %
|
Net interest margin -
tax-equivalent (2)
|
|
3.07 %
|
|
2.90 %
|
|
2.88 %
|
Average prime
rate
|
|
7.81 %
|
|
8.43 %
|
|
8.50 %
|
|
|
|
|
|
|
|
(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 fourth quarter of 2024 was
loan purchase accounting discount accretion of $2.2 million compared to $2.0 million for the linked quarter and
$2.5 million for the like quarter,
with the activity related to the continued repayments/reduction of
the loan portfolio acquired from GrandSouth Bancorporation in
January of 2023. Loan discount accretion had positive impacts
of 6 basis points, 6 basis points and 11 basis points,
respectively, on the Company's NIM in the fourth quarter of 2024,
the linked quarter and the like quarter.
The following table presents the impact to net interest income
of the purchase accounting adjustments for each period.
|
|
For the Three Months
Ended
|
NET INTEREST INCOME
PURCHASE ACCOUNTING ADJUSTMENTS
($ in
thousands)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
Interest income -
increased by accretion of loan discount on acquired
loans
|
|
$
2,195
|
|
$
2,003
|
|
$
2,464
|
Total interest income
impact
|
|
2,195
|
|
2,003
|
|
2,464
|
Interest expense -
increased by discount accretion on deposits
|
|
(145)
|
|
(174)
|
|
(495)
|
Interest expense -
increased by discount accretion on borrowings
|
|
(195)
|
|
(193)
|
|
(207)
|
Total net interest
expense impact
|
|
(340)
|
|
(367)
|
|
(702)
|
Total impact on net
interest income
|
|
$
1,855
|
|
$
1,636
|
|
$
1,762
|
Provision for Credit Losses and Credit Quality
For the three months ended December 31,
2024 and December 31, 2023, the Company recorded
$0.5 million and $3.0 million in provision for credit
losses, respectively. The provision for the fourth quarter of 2024
was driven by loan growth of $81.1 million and net charge-offs of
$0.9 million partially offset by
generally positive 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 $744 million of loans outstanding
as of December 31, 2024. Consistent with the end of the third
quarter, the Company continues to update analyses to identify
impacts from the storm and has applied increased reserve rates
based upon severe economic factors to the loans in the path of
Helene. Additionally, the Company continues to evaluate 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 reserve for potential exposure from Hurricane
Helene was $13.0 million, consistent
with September 30, 2024, and added 16
basis points to the Allowance for Credit Losses as of
December 31, 2024.
Asset quality remained strong with annualized net loan
charge-offs of 0.04% for the fourth quarter of 2024. Total
NPAs remained at a low level at $46.9 million at December 31, 2024, or
0.39% of total assets, up slightly from 0.38% at
September 30, 2024. At December 31, 2023, total
NPAs were $44.8 million, or
0.37% of total assets,with the increase year-over-year being
attributable primarily to additions to foreclosed real estate,
partially offset by a decrease in nonperforming loans. Of the
$3.4 million net increase in
foreclosed real estate during the fourth quarter of 2024,
$3.0 million was attributable to one
property.
The following table presents the summary of NPAs and asset
quality ratios for each period.
ASSET QUALITY
DATA
($ in
thousands)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
Nonperforming assets
|
|
|
|
|
|
|
Nonaccrual
loans
|
|
$
31,779
|
|
$
34,125
|
|
$
32,208
|
Modifications to
borrowers in financial distress
|
|
10,173
|
|
10,262
|
|
11,719
|
Total nonperforming
loans
|
|
41,952
|
|
44,387
|
|
43,927
|
Foreclosed real
estate
|
|
4,965
|
|
1,519
|
|
862
|
Total nonperforming
assets
|
|
$
46,917
|
|
$
45,906
|
|
$
44,789
|
|
|
|
|
|
|
|
Asset Quality Ratios
|
|
|
|
|
|
|
Quarterly net
charge-offs to average loans - annualized
|
|
0.04 %
|
|
0.11 %
|
|
0.09 %
|
Nonperforming loans to
total loans
|
|
0.52 %
|
|
0.55 %
|
|
0.54 %
|
Nonperforming assets to
total assets
|
|
0.39 %
|
|
0.38 %
|
|
0.37 %
|
Allowance for credit
losses to total loans
|
|
1.51 %
|
|
1.53 %
|
|
1.35 %
|
Noninterest Income
Total noninterest income for the fourth quarter of 2024 was
negative $23.2 million, reflecting
the inclusion of the $36.8 million
loss on securities. Excluding the loss on securities,
noninterest income totaled $13.6
million during the fourth quarter of 2024, a 0.5% increase
from the $13.6 million recorded for
the linked quarter. As compared to the like quarter,
noninterest income, excluding the loss on securities, was 5.9%
lower primarily due to a reduction of $1.6 million in Other income, net.
Noninterest Expenses
Noninterest expenses amounted to $58.3
million for the fourth quarter of 2024 compared to
$59.9 million for the linked quarter
and $56.4 million for the like
quarter. The $1.6 million, or
2.6%, decrease in noninterest expense from the linked quarter was
driven by a $1.5 million decrease in
Salaries, incentives and commissions expense, as the Company
continues to actively manage headcount and variable compensation
declined from third quarter to fourth quarter.
As compared to the like quarter, the increases in Salaries,
incentives and commissions expense of $1.4
million and Other operating expenses of $1.8 million were partially offset by a decrease
in Occupancy and equipment related expenses of $1.3 million. The increase in Salaries,
incentives and commissions was driven by prior year reductions in
variable compensation related to 2023 performance results.
The decrease in other operating expenses is the result of a
one-time pension related benefit in the like quarter. The
like quarter Occupancy and equipment expense included elevated
expenses related to building repairs and maintenance.
Income Taxes
Income tax expense totaled $3.3 million for the fourth quarter of 2024
compared to $3.9 million for the
linked quarter and $8.0 million
for the like quarter. These equated to effective tax rates of
48.4%, 17.2% and 21.3%. The fourth quarter of 2024 included
$2.4 million of incremental
state tax-related expense related to prior years, changes in state
tax apportionment, and the negative impact of decreasing deferred
tax assets related to the NC corporate income tax reduction
effective January 1, 2025 and for
future years.
Income tax expense for the year ended December 31, 2024 was
$21.9 million compared to
$27.8 million for the previous
year. These equated to effective tax rates of 22.3% and
21.1%. The primary contributor to the increased effective tax
rate was the aforementioned incremental state tax-related expense
items.
Balance Sheet
Total assets at December 31, 2024 amounted to $12.1 billion, a decrease of $5.7 million, or 0.19% annualized, from the
linked quarter and an increase of $32.8
million, or 0.27%, from a year earlier. The slight
decrease from the linked quarter was primarily related to lower
interest-bearing cash balances, partially offset by higher
investment securities and loan balances.
Quarterly average balances for key balance sheet components are
presented below.
|
|
For the Three Months
Ended
|
AVERAGE
BALANCES
($ in
thousands)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
|
Change
4Q24 vs 3Q24
|
|
Change
4Q24 vs 4Q23
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ 12,243,771
|
|
$ 12,126,613
|
|
$ 12,026,195
|
|
1.0 %
|
|
1.8 %
|
Investment securities,
at amortized cost
|
|
2,825,154
|
|
2,784,863
|
|
3,143,756
|
|
1.4 %
|
|
(10.1) %
|
Loans
|
|
7,993,671
|
|
8,019,730
|
|
8,087,450
|
|
(0.3) %
|
|
(1.2) %
|
Earning
assets
|
|
11,592,480
|
|
11,489,227
|
|
11,477,007
|
|
0.9 %
|
|
1.0 %
|
Deposits
|
|
10,608,629
|
|
10,509,237
|
|
10,131,094
|
|
0.9 %
|
|
4.7 %
|
Interest-bearing
liabilities
|
|
7,272,728
|
|
7,230,326
|
|
7,204,165
|
|
0.6 %
|
|
1.0 %
|
Shareholders'
equity
|
|
1,466,181
|
|
1,445,029
|
|
1,280,812
|
|
1.5 %
|
|
14.5 %
|
Driven by additional purchases and the loss-earnback transaction
in the securities portfolio during the fourth quarter of 2024, and
partially offset by increased unrealized losses on the available
for sale securities portfolio, total investment securities
increased to $2.6 billion at
December 31, 2024, reflecting a
$133.8 million increase from the
linked quarter. Total unrealized loss on available for sale
investment securities was $368.1
million at December 31, 2024,
as compared to $331.5 million at
September 30, 2024 and $400.7 million at December
31, 2023. As part of the loss-earnback transaction in
the securities portfolio, $283.8
million of securities were sold at a loss of $36.8 million and $495.0
million of securities were purchased, with a weighted
average yield of 5.27%.
Total loans amounted to $8.1 billion at December 31, 2024, an
increase of $81.1 million, or 4.0%,
from September 30, 2024 and a decrease of $55.4 million, or 0.7%, from December 31,
2023. As presented below, the 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 12% at December 31, 2023 to 8%
at December 31, 2024. As of December 31, 2024,
there were no notable concentrations in geographies within
North Carolina and South Carolina 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 5.6% of the total portfolio at
December 31, 2024, with the largest loan being $26.5 million and an average loan outstanding
balance of $1.3 million.
Non-owner occupied office loans are generally in non-metro markets
and the 10 largest loans in this category represent less than 2% of
the total loan portfolio.
The following table presents the balance and portfolio
percentage by loan category for each period.
LOAN
PORTFOLIO
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
($ in
thousands)
|
|
Amount
|
|
Percentage
|
|
Amount
|
|
Percentage
|
|
Amount
|
|
Percentage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial
|
|
$ 919,690
|
|
11 %
|
|
$ 847,284
|
|
11 %
|
|
$ 905,862
|
|
11 %
|
Construction,
development & other land loans
|
|
647,167
|
|
8 %
|
|
760,949
|
|
9 %
|
|
992,980
|
|
12 %
|
Commercial real estate
- owner occupied
|
|
1,248,812
|
|
16 %
|
|
1,226,050
|
|
15 %
|
|
1,259,022
|
|
16 %
|
Commercial real estate
- non-owner occupied
|
|
2,625,554
|
|
33 %
|
|
2,572,901
|
|
32 %
|
|
2,528,060
|
|
31 %
|
Multi-family real
estate
|
|
506,407
|
|
6 %
|
|
460,565
|
|
6 %
|
|
421,376
|
|
5 %
|
Residential 1-4 family
real estate
|
|
1,729,322
|
|
21 %
|
|
1,737,133
|
|
22 %
|
|
1,639,469
|
|
20 %
|
Home equity loans/lines
of credit
|
|
345,883
|
|
4 %
|
|
331,072
|
|
4 %
|
|
335,068
|
|
4 %
|
Consumer
loans
|
|
70,653
|
|
1 %
|
|
76,787
|
|
1 %
|
|
68,443
|
|
1 %
|
Loans, gross
|
|
8,093,488
|
|
100 %
|
|
8,012,741
|
|
100 %
|
|
8,150,280
|
|
100 %
|
Unamortized net
deferred loan fees
|
|
1,188
|
|
|
|
797
|
|
|
|
(178)
|
|
|
Total loans
|
|
$
8,094,676
|
|
|
|
$
8,013,538
|
|
|
|
$
8,150,102
|
|
|
Total deposits were $10.5 billion
at December 31, 2024, an increase of
$25.6 million, or 1.0%, from
September 30, 2024 and an increase of
$498.9 million, or 5.0%, from
December 31, 2023. The
quarter-to-date deposit growth is comprised of organic growth of
customer deposits of $25.5 million,
partially offset by a contraction of $0.1
million in brokered deposits.
The Company has a diversified and granular deposit base which
has remained a stable funding source with noninterest-bearing
deposits comprising 32% of total deposits at December 31, 2024. Our deposit mix has
remained relatively consistent, with the exception of increased
growth in money market accounts, as presented in the table
below.
DEPOSIT
PORTFOLIO
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
($ in
thousands)
|
|
Amount
|
|
Percentage
|
|
Amount
|
|
Percentage
|
|
Amount
|
|
Percentage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
checking accounts
|
|
$
3,367,624
|
|
32 %
|
|
$
3,350,237
|
|
32 %
|
|
$
3,379,876
|
|
34 %
|
Interest-bearing
checking accounts
|
|
1,398,395
|
|
13 %
|
|
1,426,356
|
|
13 %
|
|
1,411,142
|
|
14 %
|
Money market
accounts
|
|
4,285,405
|
|
41 %
|
|
4,189,174
|
|
40 %
|
|
3,653,506
|
|
36 %
|
Savings
accounts
|
|
542,133
|
|
5 %
|
|
541,501
|
|
5 %
|
|
603,362
|
|
6 %
|
Other time
deposits
|
|
566,514
|
|
5 %
|
|
602,148
|
|
6 %
|
|
610,887
|
|
6 %
|
Time deposits
>$250,000
|
|
360,854
|
|
4 %
|
|
385,995
|
|
4 %
|
|
355,209
|
|
4 %
|
Total customer
deposits
|
|
10,520,925
|
|
100 %
|
|
10,495,411
|
|
100 %
|
|
10,013,982
|
|
100 %
|
Brokered
deposits
|
|
9,600
|
|
— %
|
|
9,518
|
|
— %
|
|
17,617
|
|
— %
|
Total
deposits
|
|
$ 10,530,525
|
|
100 %
|
|
$ 10,504,929
|
|
100 %
|
|
$ 10,031,599
|
|
100 %
|
As of December 31, 2024 and September 30, 2024,
estimated insured deposits totaled $6.4
billion, or 61.0%, and $6.5
billion, or 61.8%, respectively, of total deposits. In
addition, at December 31, 2024 and September 30, 2024,
there were collateralized deposits of $690.5
million and $730.8 million,
respectively, such that approximately 67.6% and 68.7%,
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
December 31, 2024 of 16.61%, down from the linked
quarter ratio of 16.65% and up from the like quarter ratio of
15.54%. The decrease during the fourth quarter of 2024
in risk-based capital ratios was driven by the securities
loss-earnback transaction during the quarter with additional
impacts from shifts in the balance sheet with a decrease in
interest earning cash and increases in loans and securities that
carry higher regulatory risk-weightings.
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
8.22% at December 31, 2024, a decrease of 25 basis points from
the linked quarter and an increase of 66 basis points from
December 31, 2023. The decrease in TCE during the fourth
quarter of 2024 was driven by the securities loss-earnback
transaction and an increase in the level of unrealized losses on
the available for sale securities portfolio during the quarter. The
increase in TCE as compared to the like period was driven by
earnings and improvements in the level of unrealized losses on the
available for sale investment portfolio since that date.
Refer to Appendix B for a reconciliation of
common equity to TCE and Appendix D for a
calculation of the TCE ratio.
CAPITAL
RATIOS
|
|
December 31, 2024
(estimated)
|
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
Tangible common equity
to tangible assets (non-GAAP)
|
|
8.22 %
|
|
8.47 %
|
|
7.56 %
|
Common equity tier I
capital ratio
|
|
14.33 %
|
|
14.37 %
|
|
13.20 %
|
Tier I leverage
ratio
|
|
11.13 %
|
|
11.29 %
|
|
10.91 %
|
Tier I risk-based
capital ratio
|
|
15.15 %
|
|
15.19 %
|
|
13.99 %
|
Total risk-based
capital ratio
|
|
16.61 %
|
|
16.65 %
|
|
15.54 %
|
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 December 31, 2024
was 17.6%. In addition, the Company had approximately
$2.4 billion in available lines of
credit at that date resulting in a total liquidity ratio of
34.9%.
About First Bancorp
First Bancorp is a bank holding company headquartered in
Southern Pines, North Carolina,
with total assets of $12.1 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. Member
FDIC, Equal Housing Lender.
Please visit our website at www.LocalFirstBank.com for more
information.
First Bancorp's common stock is traded on The NASDAQ Global
Select Market under the symbol "FBNC."
Caution about Forward-Looking Statements: This
press release contains forward-looking statements within the
meaning of Section 21E of the Securities Exchange Act of 1934 and
the Private Securities Litigation Reform Act of 1995, which
statements are inherently subject to risks and uncertainties.
Forward-looking statements are statements that include projections,
predictions, expectations or beliefs about future events or results
or otherwise are not statements of historical fact. Such
statements are often characterized by the use of qualifying words
(and their derivatives) such as "expect," "believe," "estimate,"
"plan," "project," "anticipate," or other words or phrases
concerning opinions or judgments of the Company and its management
about future events. Factors that could influence the
accuracy of such forward-looking statements include, but are not
limited to, the financial success or changing strategies of the
Company's customers, the Company's level of success in integrating
acquisitions, actions of government regulators, the level of market
interest rates, and general economic conditions. For
additional information about the factors that could affect the
matters discussed in this paragraph, see the "Risk Factors" section
of the Company's most recent Annual Report on Form 10-K available
at www.sec.gov. Forward-looking statements speak only as of
the date they are made, and the Company undertakes no obligation to
update or revise forward-looking statements. The Company is
also not responsible for changes made to this press release by wire
services, internet services or other media.
First Bancorp and
Subsidiaries
Financial
Summary
|
CONSOLIDATED INCOME
STATEMENT
|
|
|
|
For the Three Months
Ended
|
|
For the Twelve Months
Ended
|
($ in thousands,
except per share data - unaudited)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
|
December 31,
2024
|
|
December 31,
2023
|
Interest
income
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$ 109,835
|
|
$ 111,076
|
|
$ 109,855
|
|
$ 441,181
|
|
$ 418,853
|
Interest on investment
securities:
|
|
|
|
|
|
|
|
|
|
|
Taxable interest
income
|
|
12,712
|
|
10,779
|
|
12,861
|
|
47,510
|
|
52,276
|
Tax-exempt interest
income
|
|
1,116
|
|
1,116
|
|
1,117
|
|
4,466
|
|
4,485
|
Other, principally
overnight investments
|
|
8,732
|
|
8,438
|
|
2,784
|
|
26,083
|
|
13,330
|
Total interest
income
|
|
132,395
|
|
131,409
|
|
126,617
|
|
519,240
|
|
488,944
|
Interest
expense
|
|
|
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
41,786
|
|
46,420
|
|
35,979
|
|
172,085
|
|
114,866
|
Interest on
borrowings
|
|
1,768
|
|
1,946
|
|
8,110
|
|
14,882
|
|
27,235
|
Total interest
expense
|
|
43,554
|
|
48,366
|
|
44,089
|
|
186,967
|
|
142,101
|
Net interest
income
|
|
88,841
|
|
83,043
|
|
82,528
|
|
332,273
|
|
346,843
|
Provision for credit
losses
|
|
507
|
|
14,200
|
|
2,950
|
|
16,448
|
|
17,813
|
Net interest income
after provision for credit losses
|
|
88,334
|
|
68,843
|
|
79,578
|
|
315,825
|
|
329,030
|
Noninterest
income
|
|
|
|
|
|
|
|
|
|
|
Service charges on
deposit accounts
|
|
4,293
|
|
4,320
|
|
4,413
|
|
16,620
|
|
16,800
|
Other service charges
and fees
|
|
5,828
|
|
5,555
|
|
4,924
|
|
22,267
|
|
22,085
|
Presold mortgage loan
fees and gains on sale
|
|
676
|
|
690
|
|
325
|
|
2,292
|
|
1,613
|
Commissions from sales
of financial products
|
|
1,202
|
|
1,371
|
|
1,577
|
|
5,270
|
|
5,503
|
SBA loan sale
gains
|
|
291
|
|
1,108
|
|
437
|
|
3,630
|
|
2,489
|
Bank-owned life
insurance income
|
|
1,225
|
|
1,205
|
|
1,134
|
|
4,773
|
|
4,350
|
Securities losses,
net
|
|
(36,820)
|
|
—
|
|
—
|
|
(37,981)
|
|
—
|
Other Income,
net
|
|
128
|
|
(670)
|
|
1,688
|
|
1,028
|
|
4,465
|
Total noninterest
income
|
|
(23,177)
|
|
13,579
|
|
14,498
|
|
17,899
|
|
57,305
|
Noninterest
expenses
|
|
|
|
|
|
|
|
|
|
|
Salaries incentives and
commissions expense
|
|
28,447
|
|
29,955
|
|
27,004
|
|
113,853
|
|
114,415
|
Employee benefit
expense
|
|
6,702
|
|
6,495
|
|
6,358
|
|
26,169
|
|
25,436
|
Total personnel
expense
|
|
35,149
|
|
36,450
|
|
33,362
|
|
140,022
|
|
139,851
|
Occupancy and equipment
expense
|
|
4,690
|
|
4,856
|
|
5,948
|
|
19,984
|
|
20,990
|
Merger and acquisition
expenses
|
|
—
|
|
—
|
|
189
|
|
—
|
|
13,695
|
Intangibles
amortization expense
|
|
1,563
|
|
1,613
|
|
1,856
|
|
6,604
|
|
8,003
|
Other operating
expenses
|
|
16,877
|
|
16,931
|
|
15,031
|
|
68,997
|
|
71,840
|
Total noninterest
expenses
|
|
58,279
|
|
59,850
|
|
56,386
|
|
235,607
|
|
254,379
|
Income before income
taxes
|
|
6,878
|
|
22,572
|
|
37,690
|
|
98,117
|
|
131,956
|
Income tax
expense
|
|
3,327
|
|
3,892
|
|
8,016
|
|
21,902
|
|
27,825
|
Net income
|
|
$
3,551
|
|
$
18,680
|
|
$
29,674
|
|
$
76,215
|
|
$ 104,131
|
Earnings per common
share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.09
|
|
$
0.45
|
|
$
0.72
|
|
$
1.85
|
|
$
2.54
|
Diluted
|
|
0.08
|
|
0.45
|
|
0.72
|
|
1.84
|
|
2.53
|
First Bancorp and
Subsidiaries
Financial
Summary
|
CONSOLIDATED BALANCE
SHEETS
|
|
($ in thousands -
unaudited)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
Assets
|
|
|
|
|
|
|
Cash and due from
banks, noninterest-bearing
|
|
$
78,596
|
|
$
74,034
|
|
$
100,891
|
Due from banks,
interest-bearing
|
|
428,911
|
|
670,407
|
|
136,964
|
Total cash and cash
equivalents
|
|
507,507
|
|
744,441
|
|
237,855
|
|
|
|
|
|
|
|
Securities available
for sale
|
|
2,043,062
|
|
1,907,458
|
|
2,189,379
|
Securities held to
maturity
|
|
519,998
|
|
521,801
|
|
533,678
|
Presold mortgages and
SBA loans held for sale
|
|
5,942
|
|
9,888
|
|
2,667
|
|
|
|
|
|
|
|
Loans
|
|
8,094,676
|
|
8,013,538
|
|
8,150,102
|
Allowance for credit
losses on loans
|
|
(122,572)
|
|
(122,718)
|
|
(109,853)
|
Net loans
|
|
7,972,104
|
|
7,890,820
|
|
8,040,249
|
|
|
|
|
|
|
|
Premises and equipment,
net
|
|
143,459
|
|
144,868
|
|
150,957
|
Accrued interest
receivable
|
|
36,329
|
|
32,890
|
|
37,351
|
Goodwill
|
|
478,750
|
|
478,750
|
|
478,750
|
Other intangible
assets, net
|
|
22,904
|
|
24,466
|
|
29,507
|
Bank-owned life
insurance
|
|
188,460
|
|
187,236
|
|
183,897
|
Other assets
|
|
229,179
|
|
210,812
|
|
230,652
|
Total assets
|
|
$ 12,147,694
|
|
$ 12,153,430
|
|
$ 12,114,942
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
Noninterest-bearing
deposits
|
|
$
3,367,624
|
|
$
3,350,237
|
|
$
3,379,876
|
Interest-bearing
deposits
|
|
7,162,901
|
|
7,154,692
|
|
6,651,723
|
Total
deposits
|
|
10,530,525
|
|
10,504,929
|
|
10,031,599
|
|
|
|
|
|
|
|
Borrowings
|
|
91,876
|
|
91,694
|
|
630,158
|
Accrued interest
payable
|
|
4,604
|
|
5,566
|
|
5,699
|
Other
liabilities
|
|
75,078
|
|
73,716
|
|
75,106
|
Total
liabilities
|
|
10,702,083
|
|
10,675,905
|
|
10,742,562
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
Common stock
|
|
971,313
|
|
970,450
|
|
963,990
|
Retained
earnings
|
|
756,327
|
|
761,881
|
|
716,420
|
Stock in rabbi trust
assumed in acquisition
|
|
(1,148)
|
|
(1,148)
|
|
(1,385)
|
Rabbi trust
obligation
|
|
1,148
|
|
1,148
|
|
1,385
|
Accumulated other
comprehensive loss
|
|
(282,029)
|
|
(254,806)
|
|
(308,030)
|
Total shareholders'
equity
|
|
1,445,611
|
|
1,477,525
|
|
1,372,380
|
Total liabilities and
shareholders' equity
|
|
$ 12,147,694
|
|
$ 12,153,430
|
|
$ 12,114,942
|
First Bancorp and
Subsidiaries
Financial
Summary
|
TREND
INFORMATION
|
|
|
|
For the Three Months
Ended
|
|
|
December 31,
2024
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
PERFORMANCE
RATIOS (annualized)
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets (1)
|
|
0.12 %
|
|
0.61 %
|
|
0.96 %
|
|
0.84 %
|
|
0.98 %
|
Return on average
common equity (2)
|
|
1.29 %
|
|
5.48 %
|
|
8.75 %
|
|
7.78 %
|
|
9.68 %
|
Return on average
tangible common equity (3)
|
|
1.93 %
|
|
8.30 %
|
|
13.60 %
|
|
12.13 %
|
|
15.76 %
|
|
|
|
|
|
|
|
|
|
|
|
COMMON SHARE
DATA
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared
- common
|
|
$
0.22
|
|
$
0.22
|
|
$
0.22
|
|
$
0.22
|
|
$
0.22
|
Book value per common
share
|
|
$
34.96
|
|
$
35.74
|
|
$
34.10
|
|
$
33.44
|
|
$
33.38
|
Tangible book value per
share (4)
|
|
$
23.17
|
|
$
23.91
|
|
$
22.19
|
|
$
21.49
|
|
$
21.39
|
Common shares
outstanding at end of period
|
|
41,347,418
|
|
41,340,099
|
|
41,187,943
|
|
41,156,286
|
|
41,109,987
|
Weighted average shares
outstanding - diluted
|
|
41,422,973
|
|
41,366,743
|
|
41,262,091
|
|
41,249,636
|
|
41,207,945
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL
INFORMATION (estimates for current quarter)
|
|
|
|
|
|
|
|
|
Tangible common equity
to tangible assets (5)
|
|
8.22 %
|
|
8.47 %
|
|
7.90 %
|
|
7.62 %
|
|
7.56 %
|
Common equity tier I
capital ratio
|
|
14.33 %
|
|
14.37 %
|
|
13.99 %
|
|
13.50 %
|
|
13.20 %
|
Total risk-based
capital ratio
|
|
16.61 %
|
|
16.65 %
|
|
16.24 %
|
|
15.85 %
|
|
15.54 %
|
|
|
|
|
|
|
|
|
|
|
|
(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 the components of the
calculation.
|
(3) Return on average
tangible common equity is a non-GAAP financial measure.
See Appendix A for the 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)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income -
tax-equivalent (1)
|
|
$
89,587
|
|
$
83,765
|
|
$
81,848
|
|
$
80,005
|
|
$
83,269
|
Taxable equivalent
adjustment (1)
|
|
746
|
|
722
|
|
733
|
|
731
|
|
741
|
Net interest
income
|
|
88,841
|
|
83,043
|
|
81,115
|
|
79,274
|
|
82,528
|
Provision for credit
losses
|
|
507
|
|
14,200
|
|
541
|
|
1,200
|
|
2,950
|
Noninterest
income
|
|
(23,177)
|
|
13,579
|
|
14,601
|
|
12,896
|
|
14,498
|
Merger and acquisition
expenses
|
|
—
|
|
—
|
|
—
|
|
—
|
|
189
|
Other noninterest
expense
|
|
58,279
|
|
59,850
|
|
58,291
|
|
59,187
|
|
56,197
|
Income before income
taxes
|
|
6,878
|
|
22,572
|
|
36,884
|
|
31,783
|
|
37,690
|
Income tax
expense
|
|
3,327
|
|
3,892
|
|
8,172
|
|
6,511
|
|
8,016
|
Net income
|
|
3,551
|
|
18,680
|
|
28,712
|
|
25,272
|
|
29,674
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common
share - diluted
|
|
$
0.08
|
|
$
0.45
|
|
$
0.70
|
|
$
0.61
|
|
$
0.72
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
($ in
thousands)
|
Average
Volume
|
|
Interest
Earned
or Paid
|
|
Average
Rate
|
|
Average
Volume
|
|
Interest
Earned
or Paid
|
|
Average
Rate
|
|
Average
Volume
|
|
Interest
Earned
or Paid
|
|
Average
Rate
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1)
(2)
|
$
7,993,671
|
|
$
109,835
|
|
5.47 %
|
|
$
8,019,730
|
|
$
111,076
|
|
5.51 %
|
|
$
8,087,450
|
|
$
109,855
|
|
5.39 %
|
Taxable
securities
|
2,535,232
|
|
12,712
|
|
1.99 %
|
|
2,493,924
|
|
10,779
|
|
1.72 %
|
|
2,849,540
|
|
12,861
|
|
1.79 %
|
Non-taxable
securities
|
289,922
|
|
1,116
|
|
1.53 %
|
|
290,939
|
|
1,116
|
|
1.53 %
|
|
294,216
|
|
1,117
|
|
1.51 %
|
Short-term investments,
primarily interest-bearing cash
|
773,655
|
|
8,732
|
|
4.49 %
|
|
684,634
|
|
8,438
|
|
4.90 %
|
|
245,801
|
|
2,784
|
|
4.49 %
|
Total interest-earning
assets
|
11,592,480
|
|
132,395
|
|
4.54 %
|
|
11,489,227
|
|
131,409
|
|
4.55 %
|
|
11,477,007
|
|
126,617
|
|
4.38 %
|
Cash and due from
banks
|
80,481
|
|
|
|
|
|
84,060
|
|
|
|
|
|
89,320
|
|
|
|
|
Premises and
equipment
|
144,467
|
|
|
|
|
|
146,448
|
|
|
|
|
|
151,748
|
|
|
|
|
Other assets
|
426,343
|
|
|
|
|
|
406,878
|
|
|
|
|
|
308,120
|
|
|
|
|
Total
assets
|
$
12,243,771
|
|
|
|
|
|
$
12,126,613
|
|
|
|
|
|
$
12,026,195
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
checking
|
$
1,389,063
|
|
$
2,438
|
|
0.70 %
|
|
$
1,393,611
|
|
$
2,688
|
|
0.77 %
|
|
$
1,398,797
|
|
$
1,987
|
|
0.56 %
|
Money market
deposits
|
4,273,170
|
|
31,430
|
|
2.93 %
|
|
4,173,884
|
|
34,878
|
|
3.32 %
|
|
3,659,119
|
|
26,380
|
|
2.86 %
|
Savings
deposits
|
542,861
|
|
269
|
|
0.20 %
|
|
549,132
|
|
317
|
|
0.23 %
|
|
624,183
|
|
320
|
|
0.20 %
|
Other time
deposits
|
598,152
|
|
4,192
|
|
2.79 %
|
|
626,341
|
|
4,726
|
|
3.00 %
|
|
629,239
|
|
4,215
|
|
2.66 %
|
Time deposits
>$250,000
|
377,693
|
|
3,457
|
|
3.64 %
|
|
390,208
|
|
3,811
|
|
3.89 %
|
|
358,126
|
|
3,077
|
|
3.41 %
|
Total interest-bearing
deposits
|
7,180,939
|
|
41,786
|
|
2.31 %
|
|
7,133,176
|
|
46,420
|
|
2.59 %
|
|
6,669,464
|
|
35,979
|
|
2.14 %
|
Borrowings
|
91,789
|
|
1,768
|
|
7.66 %
|
|
97,150
|
|
1,946
|
|
7.97 %
|
|
534,700
|
|
8,110
|
|
6.02 %
|
Total interest-bearing
liabilities
|
7,272,728
|
|
43,554
|
|
2.38 %
|
|
7,230,326
|
|
48,366
|
|
2.66 %
|
|
7,204,164
|
|
44,089
|
|
2.43 %
|
Noninterest-bearing
checking
|
3,427,690
|
|
|
|
|
|
3,376,061
|
|
|
|
|
|
3,461,630
|
|
|
|
|
Other
liabilities
|
77,172
|
|
|
|
|
|
75,197
|
|
|
|
|
|
79,589
|
|
|
|
|
Shareholders'
equity
|
1,466,181
|
|
|
|
|
|
1,445,029
|
|
|
|
|
|
1,280,812
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$
12,243,771
|
|
|
|
|
|
$
12,126,613
|
|
|
|
|
|
$
12,026,195
|
|
|
|
|
Net yield on
interest-earning assets and net interest income
|
|
|
$ 88,841
|
|
3.05 %
|
|
|
|
$ 83,043
|
|
2.88 %
|
|
|
|
$ 82,528
|
|
2.85 %
|
Net yield on
interest-earning assets and net interest income – tax-equivalent
(3)
|
|
|
$ 89,587
|
|
3.07 %
|
|
|
|
$ 83,765
|
|
2.90 %
|
|
|
|
$ 83,269
|
|
2.88 %
|
Interest rate
spread
|
|
|
|
|
2.16 %
|
|
|
|
|
|
1.89 %
|
|
|
|
|
|
1.95 %
|
Average prime
rate
|
|
|
|
|
7.81 %
|
|
|
|
|
|
8.43 %
|
|
|
|
|
|
8.50 %
|
|
(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 $(340,000), $(342,000)and
$26,000 for the three months ended December 31, 2024,
September 30, 2024 and December 31, 2023,
respectively.
|
(2) Includes accretion of discount
on acquired loans of $2.2 million, $2.0 million and $2.5
million for the three months ended December 31, 2024,
September 30, 2024 and December 31, 2023,
respectively.
|
(3) Includes tax-equivalent
adjustments of $746,000, $722,000 and $741,000 for the three months
ended December 31, 2024, September 30, 2024 and
December 31, 2023, respectively, to reflect the tax benefit
that we receive related to tax-exempt securities and tax-exempt
loans, which carry interest rates lower than similar taxable
investments/loans due to their tax-exempt status. This amount has
been computed assuming a 23% tax rate and is reduced by the related
nondeductible portion of interest expense.
|
First Bancorp and
Subsidiaries
Financial
Summary
|
AVERAGE BALANCES AND
NET INTEREST INCOME ANALYSIS - YEAR-TO-DATE
|
|
|
|
|
|
|
|
For the Twelve Months
Ended
|
|
|
|
|
|
|
|
December 31,
2024
|
|
December 31,
2023
|
($ in
thousands)
|
|
|
|
|
|
|
Average
Volume
|
|
Interest
Earned
or Paid
|
|
Average
Rate
|
|
Average
Volume
|
|
Interest
Earned
or Paid
|
|
Average
Rate
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1)
(2)
|
|
|
|
|
|
|
$
8,046,681
|
|
$
441,181
|
|
5.48 %
|
|
$
7,902,628
|
|
$
418,853
|
|
5.30 %
|
Taxable
securities
|
|
|
|
|
|
|
2,608,494
|
|
47,510
|
|
1.82 %
|
|
2,920,040
|
|
52,276
|
|
1.79 %
|
Non-taxable
securities
|
|
|
|
|
|
|
291,520
|
|
4,466
|
|
1.53 %
|
|
296,287
|
|
4,485
|
|
1.51 %
|
Short-term investments,
primarily interest-bearing cash
|
|
|
|
|
|
|
561,886
|
|
26,083
|
|
4.64 %
|
|
314,537
|
|
13,330
|
|
4.24 %
|
Total interest-earning
assets
|
|
|
|
|
|
|
11,508,581
|
|
519,240
|
|
4.51 %
|
|
11,433,492
|
|
488,944
|
|
4.28 %
|
Cash and due from
banks
|
|
|
|
|
|
|
84,997
|
|
|
|
|
|
93,182
|
|
|
|
|
Premises and
equipment
|
|
|
|
|
|
|
147,916
|
|
|
|
|
|
151,980
|
|
|
|
|
Other assets
|
|
|
|
|
|
|
393,001
|
|
|
|
|
|
354,379
|
|
|
|
|
Total
assets
|
|
|
|
|
|
|
$
12,134,495
|
|
|
|
|
|
$
12,033,033
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
checking
|
|
|
|
|
|
|
$
1,395,856
|
|
$
9,910
|
|
0.71 %
|
|
$
1,457,272
|
|
$
6,192
|
|
0.42 %
|
Money market
deposits
|
|
|
|
|
|
|
4,039,999
|
|
126,531
|
|
3.13 %
|
|
3,355,992
|
|
78,643
|
|
2.34 %
|
Savings
deposits
|
|
|
|
|
|
|
564,473
|
|
1,209
|
|
0.21 %
|
|
668,730
|
|
1,024
|
|
0.15 %
|
Other time
deposits
|
|
|
|
|
|
|
666,868
|
|
20,429
|
|
3.06 %
|
|
737,330
|
|
19,023
|
|
2.58 %
|
Time deposits
>$250,000
|
|
|
|
|
|
|
373,851
|
|
14,006
|
|
3.75 %
|
|
343,669
|
|
9,984
|
|
2.90 %
|
Total interest-bearing
deposits
|
|
|
|
|
|
|
7,041,047
|
|
172,085
|
|
2.44 %
|
|
6,562,993
|
|
114,866
|
|
1.75 %
|
Borrowings
|
|
|
|
|
|
|
232,967
|
|
14,882
|
|
6.39 %
|
|
474,112
|
|
27,235
|
|
5.74 %
|
Total interest-bearing
liabilities
|
|
|
|
|
|
|
7,274,014
|
|
186,967
|
|
2.57 %
|
|
7,037,105
|
|
142,101
|
|
2.02 %
|
Noninterest-bearing
checking
|
|
|
|
|
|
|
3,367,035
|
|
|
|
|
|
3,613,973
|
|
|
|
|
Other
liabilities
|
|
|
|
|
|
|
76,985
|
|
|
|
|
|
88,870
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
1,416,461
|
|
|
|
|
|
1,293,085
|
|
|
|
|
Total liabilities and
shareholders' equity
|
|
|
|
|
|
|
$
12,134,495
|
|
|
|
|
|
$
12,033,033
|
|
|
|
|
Net yield on
interest-earning assets and net interest income
|
|
|
|
|
|
|
|
|
$
332,273
|
|
2.89 %
|
|
|
|
$
346,843
|
|
3.03 %
|
Net yield on
interest-earning assets and net interest income – tax-equivalent
(3)
|
|
|
|
|
|
|
|
$
335,256
|
|
2.91 %
|
|
|
|
$
349,722
|
|
3.06 %
|
Interest rate
spread
|
|
|
|
|
|
|
|
|
|
|
1.94 %
|
|
|
|
|
|
2.26 %
|
Average prime
rate
|
|
|
|
|
|
|
|
|
|
|
8.31 %
|
|
|
|
|
|
8.20 %
|
|
(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 $(1,593,000) and
$(3,943,000) for the twelve months ended December 31, 2024 and
December 31, 2023, respectively.
|
(2) Includes accretion of discount
on acquired loans of $8.9 million and $13.3 million for the twelve
months ended December 31, 2024 and December 31, 2023,
respectively.
|
(3) Includes tax-equivalent
adjustments of $3.0 million and $2.9 million for the twelve
months ended December 31, 2024 and December 31, 2023,
respectively, to reflect the tax benefit that we receive related to
tax-exempt securities and tax-exempt loans, which carry interest
rates lower than similar taxable investments/loans due to their
tax-exempt status. This amount has been computed assuming a 23% tax
rate and is reduced by the related nondeductible portion of
interest expense.
|
Reconciliation of
non-GAAP measures
|
|
APPENDIX A:
Calculation of Return on TCE
|
|
|
For the Three Months
Ended
|
($ in
thousands)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
3,551
|
|
$ 18,680
|
|
$ 28,712
|
|
$ 25,272
|
|
$ 29,674
|
Intangible asset
amortization, net of taxes
|
|
1,195
|
|
1,240
|
|
1,283
|
|
1,352
|
|
1,575
|
Tangible Net
income
|
|
$
4,746
|
|
$ 19,920
|
|
$ 29,995
|
|
$ 26,624
|
|
$ 31,249
|
|
|
|
|
|
|
|
|
|
|
|
Average common
equity
|
|
$ 1,466,181
|
|
$ 1,445,029
|
|
$ 1,378,284
|
|
$ 1,375,490
|
|
$ 1,280,812
|
Less: Average goodwill
and other
intangibles, net of related taxes
|
|
(488,467)
|
|
(489,987)
|
|
(491,318)
|
|
(492,733)
|
|
(494,127)
|
Average tangible common
equity
|
|
$
977,714
|
|
$
955,042
|
|
$
886,966
|
|
$
882,757
|
|
$
786,685
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
common equity
|
|
1.29 %
|
|
5.48 %
|
|
8.75 %
|
|
7.78 %
|
|
9.68 %
|
Return on average
tangible common equity
|
|
1.93 %
|
|
8.30 %
|
|
13.60 %
|
|
12.13 %
|
|
15.76 %
|
APPENDIX B:
Reconciliation of Common Equity to TCE
|
|
|
For the Three Months
Ended
|
($ in
thousands)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders'
common equity
|
|
$
1,445,611
|
|
$
1,477,525
|
|
$
1,404,342
|
|
$
1,376,099
|
|
$
1,372,380
|
Less: Goodwill and
other intangibles, net
of related taxes
|
|
(487,660)
|
|
(489,139)
|
|
(490,439)
|
|
(491,740)
|
|
(493,211)
|
Tangible common
equity
|
|
$ 957,951
|
|
$ 988,386
|
|
$ 913,903
|
|
$ 884,359
|
|
$ 879,169
|
APPENDIX C:
Tangible Book Value Per Share
|
|
|
For the Three Months
Ended
|
($ in thousands
except per share data)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity
(Appendix B)
|
|
$ 957,951
|
|
$ 988,386
|
|
$ 913,903
|
|
$ 884,359
|
|
$ 879,169
|
|
|
|
|
|
|
|
|
|
|
|
Common shares
outstanding
|
|
41,347,418
|
|
41,340,099
|
|
41,187,943
|
|
41,156,286
|
|
41,109,987
|
Tangible book value per
common share
|
|
$
23.17
|
|
$
23.91
|
|
$
22.19
|
|
$
21.49
|
|
$
21.39
|
APPENDIX D:
TCE Ratio
|
|
|
For the Three Months
Ended
|
($ in
thousands)
|
|
December 31,
2024
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity
(Appendix B)
|
|
$
957,951
|
|
$
988,386
|
|
$
913,903
|
|
$
884,359
|
|
$
879,169
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
12,147,694
|
|
12,153,430
|
|
12,060,805
|
|
12,091,597
|
|
12,114,942
|
Less: Goodwill and
other intangibles, net
of related taxes
|
|
(487,660)
|
|
(489,139)
|
|
(490,439)
|
|
(491,740)
|
|
(493,211)
|
Tangible assets
("TA")
|
|
$
11,660,034
|
|
$
11,664,291
|
|
$
11,570,366
|
|
$
11,599,857
|
|
$
11,621,731
|
TCE to TA
ratio
|
|
8.22 %
|
|
8.47 %
|
|
7.90 %
|
|
7.62 %
|
|
7.56 %
|
Reconciliation of
non-GAAP measures
APPENDIX E:
Adjusted EPS - diluted
|
|
|
|
For the Three
Months Ended
|
|
For the Twelve
Months Ended
|
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2024
|
|
|
|
|
|
|
|
Net income
|
|
$
3,551
|
|
$
18,680
|
|
$
76,215
|
Impact of Hurricane
Helene
|
|
|
|
|
|
|
Provision for credit
losses
|
|
—
|
|
13,000
|
|
13,000
|
Building repairs and
maintenance
|
|
(24)
|
|
300
|
|
276
|
Other
|
|
(3)
|
|
96
|
|
93
|
Total
|
|
(27)
|
|
13,396
|
|
13,369
|
Less, tax
impact
|
|
6
|
|
(3,102)
|
|
(3,096)
|
After-tax impact of
Hurricane Helene
|
|
(21)
|
|
10,294
|
|
10,273
|
|
|
|
|
|
|
|
Impact of
loss-earnback
|
|
|
|
|
|
|
Securities loss from
loss-earnback
|
|
36,820
|
|
—
|
|
36,820
|
Less, tax
impact
|
|
(8,660)
|
|
—
|
|
(8,660)
|
After-tax impact of
loss-earnback
|
|
28,160
|
|
—
|
|
28,160
|
|
|
|
|
|
|
|
Adjusted net
income
|
|
$
31,690
|
|
$
28,974
|
|
$
114,648
|
|
|
|
|
|
|
|
Weighted average shares
outstanding - diluted
|
|
41,422,973
|
|
41,366,743
|
|
41,327,216
|
|
|
|
|
|
|
|
EPS -
diluted
|
|
$
0.08
|
|
$
0.45
|
|
$
1.84
|
Adjusted EPS -
diluted
|
|
$
0.76
|
|
$
0.70
|
|
$
2.77
|
There were no adjustment for prior year periods.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/first-bancorp-reports-fourth-quarter-and-full-year-results-302362532.html
SOURCE First Bancorp