Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
First Bank
First Bank Announces Second Quarter 2025 Net Income of $10.2 Million
Business
Jul 22 2025
36 min read

First Bank Announces Second Quarter 2025 Net Income of $10.2 Million

news images

Results highlighted by robust loan growth, strong net interest margin, and continued operating efficiency

HAMILTON, N.J. , July 22, 2025 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) ("the Bank") today announced results for the second quarter of 2025. Net income for the second quarter of 2025 was $10.2 million, or $0.41 per diluted share, compared to $11.1 million, or $0.44 per diluted share, for the second quarter of 2024. Return on average assets, return on average equity and return on average tangible equityi for the second quarter of 2025 were 1.04%, 9.77% and 11.16%, respectively, compared to 1.23%, 11.52% and 13.40%, respectively, for the second quarter of 2024.

Second Quarter 2025 Performance Highlights:

  • Total loans of $3.33 billion at June 30, 2025 grew $91.2 million, or 11.3%, annualized, from the linked quarter ended March 31, 2025.

  • Total deposits were $3.17 billion at June 30, 2025, increasing $48.4 million, or 6.2% annualized, from the linked quarter ended March 31, 2025.

  • Net interest margin measured 3.65% for the second quarter of 2025, remaining stable compared to the first quarter of 2025.

  • Tangible book value per shareii grew to $14.87 at June 30, 2025, increasing 11.1%, annualized, from $14.47 at March 31, 2025.

  • Strong asset quality continued, with nonperforming assets decreasing to 0.40% of total assets at June 30, 2025, compared to 0.42% at March 31, 2025 and 0.56% at June 30, 2024.

“We are pleased to report growth in high-quality loans and deposits that continues to enhance our core earnings profile,” said Patrick L. Ryan, President and CEO of First Bank. “Our team’s robust performance in expanding commercial and industrial (“C&I”) loans and non-interest bearing deposits during the first half of 2025 demonstrates effective execution of our strategy to grow deep middle market commercial relationships. We have achieved substantial organic growth in our primary areas of focus while maintaining a stable net interest margin, solid asset quality, and an efficiency ratio that remained below 60% for the 24th consecutive quarter. These successes positioned First Bank to deliver an 11.1% annualized increase in tangible book value per share during the second quarter.”

Mr. Ryan added, “We anticipate our pace of loan growth will likely moderate in the second half of 2025 as we continue to prioritize relationship-building and profitability over volume amid continued competition in the deposit market. With a focus on continuing to maximize our risk-adjusted returns on shareholders’ equity, we expect to realize additional benefits from the prudent management of our capital, such as the reduced debt costs afforded by our recent subordinated debt issuance, and by delivering enhanced returns to our shareholders through share buybacks. Furthermore, we remain committed to proactive investments designed to scale our business and achieve top quartile profitability relative to our peers.”

Income Statement

In the second quarter of 2025, the Bank’s net interest income increased to $34.0 million, growing $3.5 million, or 11.4%, compared to the same period in 2024. The increase was primarily driven by an increase of $3.6 million in interest income, reflecting higher average loan balances, which outpaced the $140,000 increase in interest expense. Net interest income increased $1.9 million, or 6.0%, over the linked quarter of 2025. This increase was primarily driven by a $3.4 million increase in interest income, primarily due to higher average loan balances and yields, partially offset by an increase of $1.5 million in interest expense, primarily resulting from higher average borrowings during the second quarter of 2025.

The Bank’s tax equivalent net interest margin measured 3.65% for the second quarter of 2025, increasing by three basis points from 3.62% for the prior year quarter, and remaining stable as compared to the linked quarter ended March 31, 2025. The modest improvement from the prior year quarter was driven by an improved interest rate spread, reflecting declines in average rates on deposits and borrowings which outpaced the reduction in average rates on earning assets. The Bank’s net interest margin remained stable as compared to the linked quarter primarily due to a slight increase in average rates on loans and a slight decrease in average rate on deposits, offset by the increased cost on subordinated debt. The Bank’s tax equivalent net interest margin includes the impact of amortization and accretion of premiums and discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions. The net impact of amortization of premiums and accretion of discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions was a $2.7 million increase in net interest income during the second quarter of 2025, compared to $2.8 million for the quarter ended March 31, 2025.

The Bank recorded a credit loss expense totaling $2.6 million during the second quarter of 2025, compared to credit loss expense totaling $1.5 million for the first quarter of 2025 and $63,000 for the second quarter of 2024. The increased credit loss expense for the second quarter of 2025 is primarily due to the Bank's loan growth during the quarter, and to a lesser extent, slight increases in net charge-offs and specific reserves. The Bank’s credit loss expense for the second quarter of 2024 reflected the Bank’s strong and stable asset quality and modest loan growth during the quarter.

In the second quarter of 2025, the Bank recorded non-interest income totaling $2.7 million, compared to $689,000 during the same period in 2024 and $2.0 million during the first quarter of 2025. Non-interest income increased from both periods primarily due to higher loan fee income and a $397,000 gain on the sale of a corporate facility acquired through Malvern acquisition. Additionally, during the second quarter of 2024, the Bank recorded approximately $900,000 in net realized losses on the sale of certain loans as part of its balance sheet repositioning initiatives taken following its acquisition of Malvern Bank in 2023.

Non-interest expense for the second quarter of 2025 was $20.9 million, an increase of $2.9 million, or 16.2%, compared to $18.0 million for the prior year quarter. Higher non-interest expense was largely due to an increase of $1.1 million in salaries and employee benefits related to a larger employee base and $863,000 in one-time executive severance payments, a $429,000 increase in other expense primarily due to a settlement loss of $220,000 relating to a letter of credit commitment acquired through the Malvern Bank acquisition and other miscellaneous increases related to the Bank’s significant growth over the last twelve months, and $268,000 in higher occupancy and equipment costs due to ongoing branch network optimization initiatives and new branch locations added over the past year.

On a linked quarter basis, non-interest expense increased $483,000 from $20.4 million for the first quarter of 2025. The linked quarter growth primarily reflects increases of $841,000 in salaries and employee benefits costs primarily related to the aforementioned executive severance payments and settlement loss during the second quarter. This was partially offset by a decrease in other real estate owned (“OREO”) expense due to an $815,000 impairment of an OREO asset recorded during the linked quarter and the subsequent $34,000 gain on the sale of that property during second quarter 2025.

Income tax expense for the three months ended June 30, 2025 was $3.0 million with an effective tax rate of 22.9%, compared to $2.1 million with an effective tax rate of 16.2% for the second quarter of 2024. The effective tax rate for the second quarter of 2024 was lower due to the recognition of a $1.1 million tax benefit associated with the enactment of the New Jersey Corporate Transit Fee during that period and the related revaluation of the Bank’s deferred tax assets. Income tax expense for the six months ended June 30, 2025 was $5.8 million with an effective tax rate of 22.8%. We anticipate our future effective tax rate will be relatively stable and should not be significantly impacted by any recent legislative tax changes.

On July 4, 2025, subsequent to the end of the Company’s second fiscal quarter, the one big beautiful bill (“OBBB”) was enacted into law. The legislation includes a number of significant tax-related provisions, including changes affecting corporate tax incentives, international tax provisions, and various business credits and deductions. Pursuant to ASC 740, Income Taxes, the Company will recognize the effects of the OBBB in the third fiscal quarter of 2025, the period in which the legislation was enacted. The Company is currently evaluating the potential impact of the OBBB on its financial statements and, based on its preliminary assessment, does not expect the legislation to have a material impact.

Balance Sheet

The Bank reported total assets of $4.02 billion as of June 30, 2025, an increase of $403.6 million, or 11.2%, from $3.62 billion at June 30, 2024. Total loans increased $329.3 million, or 11.0%, to $3.33 billion at June 30, 2025 compared to $3.00 billion at June 30, 2024. The increase reflects strong organic loan growth, particularly in the C&I and owner-occupied commercial real estate portfolios.

Total assets increased $239.0 million, or 6.3%, from December 31, 2024 to June 30, 2025. Total loans as of June 30, 2025 increased $183.0 million, or 5.8%, from $3.14 billion at December 31, 2024, reflecting strong organic loan growth, particularly in the C&I and owner-occupied commercial real estate portfolios. The Bank’s cash and cash equivalents increased by $73.0 million, or 26.8%, compared to December 31, 2024, as management continued to maintain adequate on-balance sheet liquidity.

The Bank reported total deposits of $3.17 billion as of June 30, 2025, an increase of $200.6 million, or 6.8%, from $2.97 billion at June 30, 2024. Deposit growth was primarily due to our team’s success in attracting new deposit relationships while also maintaining existing balances amid heightened industry-wide pricing competition. Total deposits as of June 30, 2025 increased by $112.3 million, or 3.7%, from $3.06 billion at December 31, 2024, due to a combination of in-market commercial and consumer balances, offset somewhat by a decline in government related deposit balances. Compared to December 31, 2024, non-interest bearing demand deposits increased by $70.9 million to comprise 18.6% of total deposits, up from 17.0%. Over the same period, interest-bearing demand deposits decreased by $75.2 million to comprise 17.5% of total deposits at June 30, 2025, down from 20.6% at December 31, 2024. Time deposits expanded by $73.4 million, or 10.3%, during the first half of 2025.

During the six months ended June 30, 2025, stockholders’ equity increased by $13.2 million, or 3.2%, primarily due to net income, partially offset by dividends and share repurchases.

As of June 30, 2025, the Bank continued to exceed all regulatory capital requirements to be considered well-capitalized. The tangible stockholders' equity to tangible assets ratioiii measured 9.34% as of June 30, 2025 compared to 9.56% at December 31, 2024. The decline from December 31, 2024, was primarily due to the asset growth during the period.

Asset Quality

First Bank's asset quality metrics remained favorable during the second quarter of 2025. Total nonperforming assets declined from $17.3 million at December 31, 2024 to $16.0 million at June 30, 2025, primarily due to the sale of the Bank’s OREO asset during the second quarter of 2025, partially offset by the addition of nonperforming loans. Total nonperforming loans increased from $11.7 million at December 31, 2024 to $16.0 million at June 30, 2025.

The Bank recorded net charge-offs of $796,000 during the second quarter of 2025, compared to net recoveries of $15,000 in the first quarter of 2025 and net charge-offs of $175,000 in the second quarter of 2024. The allowance for credit losses on loans as a percentage of total loans measured 1.23% at June 30, 2025, compared to 1.21% at both March 31, 2025 and June 30, 2024.

Liquidity and Borrowings

Management believes the Bank’s current liquidity position, coupled with our various contingent funding sources, provides the Bank with a strong liquidity base and a diverse source of funding options. The Bank’s cash and cash equivalents increased by $56.8 million, or 19.7%, compared to March 31, 2025, ensuring adequate on-balance sheet liquidity. Borrowings increased by $44.9 million compared to March 31, 2025, as the Bank utilized Federal Home Loan Bank (“FHLB”) advances to support loan growth, while continuing to maintain adequate available borrowing capacity at the FHLB.

Subordinated Debt Issuance

On June 18, 2025, the Bank announced the closing of a $35.0 million private placement of fixed-to-floating rate subordinated notes with a maturity date of June 30, 2035 and a fixed rate of interest of 7.125% per annum for the first five years. Thereafter, the notes will pay interest at a floating rate, reset quarterly, equal to the then current three-month Secured Overnight Financing Rate (“SOFR”) plus 343 basis points. The notes may be redeemed at the option of the Bank, without penalty, on or after June 30, 2030. The Bank intends to use the proceeds of this issuance to redeem the Bank’s $30.0 million fixed-to-floating rate subordinated notes due June 1, 2030 (the “2020 notes”) on September 1, 2025, as well as for general corporate purposes. Previously, the 2020 notes carried a fixed rate of 5.50% per annum. On June 1, 2025, the 2020 notes began repricing quarterly at a rate equal to the current three-month term SOFR rate plus 538 basis points. The 2020 notes repriced to a rate of 9.704% per annum on June 1, 2025. The notes have been structured to qualify as Tier 2 capital for regulatory purposes.

Cash Dividend Declared

On July 15, 2025, the Bank’s Board of Directors declared a quarterly cash dividend of $0.06 per share to common stockholders of record at the close of business on August 8, 2025, payable on August 22, 2025.

Share Repurchase Program

During the second quarter of 2025 the Bank repurchased 193,185 shares of common stock at an average price of $14.71 per share, under the share repurchase program authorized in October 2024. Through June 30, 2025, 543,185 shares have been repurchased from the current share repurchase plan with a total cost of $8.0 million or $14.81 per share on average. The share repurchase program provides for the repurchase of up to 1.0 million shares of First Bank common stock with an aggregate repurchase amount of up to $16.0 million. The share repurchase program will expire on September 30, 2025.

Conference Call and Earnings Release Supplement

Additional details on the quarterly results and the Bank are included in the attached earnings release supplement. http://ml.globenewswire.com/Resource/Download/5917a538-bdcd-4a25-b364-99fd7d36addb

First Bank will host its earnings call on Wednesday, July 23, 2025 at 9:00 AM Eastern Time. The direct dial toll free number for the live call is 1-800-715-9871 and the access code is 3909613. For those unable to participate in the call, a replay will be available by dialing 1-800-770-2030 (access code 3909613) from one hour after the end of the conference call until October 21, 2025. Replay information will also be available on First Bank’s website at www.firstbanknj.com under the “About Us” tab. Click on “Investor Relations” to access the replay of the conference call.

About First Bank

First Bank is a New Jersey state-chartered bank with 27 full-service branches in Cinnaminson, Delanco, Denville, Ewing, Fairfield, Flemington, Hamilton, Lawrence, Monroe, Morristown, Pennington, Randolph, Somerset, Summit, Trenton and Williamstown, New Jersey; Coventry, Devon, Doylestown, Lionville, Malvern, Media, Paoli, Trevose, Warminster and West Chester, Pennsylvania; and Palm Beach, Florida. With $4.02 billion in assets as of June 30, 2025, First Bank offers a full range of deposit and loan products to individuals and businesses throughout the New York City to Philadelphia corridor. First Bank's common stock is listed on the Nasdaq Global Market under the symbol “FRBA.”

Forward Looking Statements

This press release contains certain forward-looking statements, either express or implied, within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding First Bank’s future financial performance, business and growth strategy, projected plans and objectives, and related transactions, integration of acquired businesses, ability to recognize anticipated operational efficiencies, and other projections based on macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Such forward-looking statements are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections about First Bank, any of which may change over time and some of which may be beyond First Bank’s control. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing. Further, certain factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to: whether First Bank can: successfully implement its growth strategy, including identifying acquisition targets and consummating suitable acquisitions, integrate acquired entities and realize anticipated efficiencies, sustain its internal growth rate, and provide competitive products and services that appeal to its customers and target markets; difficult market conditions and unfavorable economic trends in the United States generally, and particularly in the market areas in which First Bank operates and in which its loans are concentrated, including the effects of declines in housing market values; the impact of public health emergencies, on First Bank, its operations and its customers and employees; an increase in unemployment levels and slowdowns in economic growth; First Bank's level of nonperforming assets and the costs associated with resolving any problem loans including litigation and other costs; changes in market interest rates may increase funding costs and reduce earning asset yields thus reducing margin; the impact of changes in interest rates and the credit quality and strength of underlying collateral and the effect of such changes on the market value of First Bank's investment securities portfolio; the extensive federal and state regulation, supervision and examination governing almost every aspect of First Bank's operations, including changes in regulations affecting financial institutions and expenses associated with complying with such regulations; uncertainties in tax estimates and valuations, including due to changes in state and federal tax law; First Bank's ability to comply with applicable capital and liquidity requirements, including First Bank’s ability to generate liquidity internally or raise capital on favorable terms, including continued access to the debt and equity capital markets; and possible changes in trade, monetary and fiscal policies, laws and regulations and other activities of governments, agencies, and similar organizations. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Forward-Looking Statements” and “Risk Factors” in First Bank’s Annual Report on Form 10-K and any updates to those risk factors set forth in First Bank’s proxy statement, subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if First Bank’s underlying assumptions prove to be incorrect, actual results may differ materially from what First Bank anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and First Bank does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. All forward-looking statements expressed or implied, included in this communication are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that First Bank or persons acting on First Bank’s behalf may issue.                                                                                                                                               

This press release contains “non-GAAP” financial measures, which management uses in its analysis of First Bank’s performance. Management believes these non-GAAP financial measures allow for better comparability of period to period operating performance. Additionally, First Bank believes this information is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. A reconciliation of the non-GAAP measures used in this presentation to the most directly comparable GAAP measures is provided in the accompanying financial tables.

i Return on average tangible equity is a non-GAAP financial measure and is calculated by dividing net income by average tangible equity (average equity minus average goodwill and other intangible assets). For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the financial reconciliations at the end of this press release.

ii Tangible book value per share is a non-GAAP financial measure and is calculated by dividing common shares outstanding by tangible equity (equity minus goodwill and other intangible assets).  For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the financial reconciliations at the end of this press release.

iii Tangible stockholders' equity to tangible assets ratio is a non-GAAP financial measure and is calculated by dividing tangible equity (equity minus goodwill and other intangible assets) by tangible assets (total assets minus goodwill and other intangible assets). For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the financial reconciliations at the end of this press release.

FIRST BANK
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(in thousands, except for share data, unaudited)

 

 

 

June 30, 2025

 

December 31, 2024

Assets

 

 

 

 

 

 

Cash and due from banks

 

$

35,860

 

 

$

18,252

 

Restricted cash

 

 

9,900

 

 

 

14,270

 

Interest bearing deposits with banks

 

 

299,131

 

 

 

239,392

 

Cash and cash equivalents

 

 

344,891

 

 

 

271,914

 

Interest bearing time deposits with banks

 

 

747

 

 

 

743

 

Investment securities available for sale, at fair value (amortized cost of $86,666 and $84,083, respectively)

 

 

81,891

 

 

 

77,413

 

Equity securities, at fair value

 

 

1,904

 

 

 

1,870

 

Investment securities held to maturity, net of allowance for credit losses of $203 and $206, respectively (fair value of $41,941 and $42,770, respectively)

 

 

45,749

 

 

 

47,123

 

Restricted investment in bank stocks

 

 

18,009

 

 

 

14,333

 

Other investments

 

 

13,556

 

 

 

11,612

 

Loans held for sale

 

 

2,127

 

 

 

-

 

Loans, net of deferred fees and costs

 

 

3,327,288

 

 

 

3,144,266

 

Less: Allowance for credit losses

 

 

(40,877)

 

 

 

(37,773)

 

Net loans

 

 

3,286,411

 

 

 

3,106,493

 

Premises and equipment, net

 

 

17,987

 

 

 

21,351

 

Other real estate owned, net

 

 

-

 

 

 

5,637

 

Accrued interest receivable

 

 

14,505

 

 

 

14,267

 

Bank-owned life insurance

 

 

86,980

 

 

 

85,553

 

Goodwill

 

 

44,166

 

 

 

44,166

 

Other intangible assets, net

 

 

7,860

 

 

 

8,827

 

Deferred income taxes, net

 

 

25,032

 

 

 

25,528

 

Other assets

 

 

27,520

 

 

 

43,516

 

Total assets

 

$

4,019,335

 

 

$

3,780,346

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Non-interest bearing deposits

 

$

590,209

 

 

$

519,320

 

Interest bearing deposits

 

 

2,578,004

 

 

 

2,536,576

 

Total deposits

 

 

3,168,213

 

 

 

3,055,896

 

Borrowings

 

 

326,802

 

 

 

246,933

 

Subordinated debentures

 

 

64,343

 

 

 

29,954

 

Accrued interest payable

 

 

4,443

 

 

 

3,820

 

Other liabilities

 

 

33,155

 

 

 

34,587

 

Total liabilities

 

 

3,596,956

 

 

 

3,371,190

 

Stockholders' Equity:

 

 

 

 

 

 

Preferred stock, par value $2 per share; 10,000,000 shares authorized; no shares issued and outstanding

 

 

-

 

 

 

-

 

Common stock, par value $5 per share; 40,000,000 shares authorized; 27,630,039 shares issued and 24,905,790 shares outstanding and 27,375,439 shares issued and 25,100,829 shares outstanding, respectively

 

 

136,640

 

 

 

135,495

 

Additional paid-in capital

 

 

125,290

 

 

 

124,524

 

Retained earnings

 

 

193,395

 

 

 

176,779

 

Accumulated other comprehensive loss

 

 

(3,525)

 

 

 

(4,925)

 

Treasury stock, 2,724,249 and 2,274,610 shares, respectively

 

 

(29,421)

 

 

 

(22,717)

 

Total stockholders' equity

 

 

422,379

 

 

 

409,156

 

Total liabilities and stockholders' equity

 

$

4,019,335

 

 

$

3,780,346

 

 

 

 

 

 

 

 

 

 


FIRST BANK
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except for share data, unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Interest and Dividend Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities—taxable

 

$

1,246

 

 

$

1,278

 

 

$

2,434

 

 

$

2,460

 

Investment securities—tax-exempt

 

 

41

 

 

 

36

 

 

 

92

 

 

 

74

 

Interest bearing deposits with banks, Federal funds sold and other

 

 

3,487

 

 

 

3,482

 

 

 

6,484

 

 

 

6,507

 

Loans, including fees

 

 

54,394

 

 

 

50,763

 

 

 

105,946

 

 

 

100,082

 

Total interest and dividend income

 

 

59,168

 

 

 

55,559

 

 

 

114,956

 

 

 

109,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

21,276

 

 

 

22,386

 

 

 

42,120

 

 

 

43,172

 

Borrowings

 

 

3,256

 

 

 

2,193

 

 

 

5,668

 

 

 

4,309

 

Subordinated debentures

 

 

627

 

 

 

440

 

 

 

1,067

 

 

 

784

 

Total interest expense

 

 

25,159

 

 

 

25,019

 

 

 

48,855

 

 

 

48,265

 

Net interest income

 

 

34,009

 

 

 

30,540

 

 

 

66,101

 

 

 

60,858

 

Credit loss expense (benefit)

 

 

2,558

 

 

 

63

 

 

 

4,102

 

 

 

(635)

 

Net interest income after credit loss expense (benefit)

 

 

31,451

 

 

 

30,477

 

 

 

61,999

 

 

 

61,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service fees on deposit accounts

 

 

382

 

 

 

350

 

 

 

738

 

 

 

694

 

Loan fees

 

 

568

 

 

 

117

 

 

 

894

 

 

 

219

 

Income from bank-owned life insurance

 

 

723

 

 

 

609

 

 

 

1,516

 

 

 

1,394

 

Gains on sale of loans, net

 

 

75

 

 

 

(900)

 

 

 

104

 

 

 

(671)

 

Gains on recovery of acquired loans

 

 

100

 

 

 

56

 

 

 

124

 

 

 

174

 

Gain on sale of other assets

 

 

397

 

 

 

-

 

 

 

397

 

 

 

-

 

Other non-interest income

 

 

457

 

 

 

457

 

 

 

900

 

 

 

843

 

Total non-interest income

 

 

2,702

 

 

 

689

 

 

 

4,673

 

 

 

2,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

11,959

 

 

 

9,968

 

 

 

23,077

 

 

 

20,006

 

Occupancy and equipment

 

 

2,350

 

 

 

2,082

 

 

 

4,814

 

 

 

4,108

 

Legal fees

 

 

279

 

 

 

240

 

 

 

647

 

 

 

556

 

Other professional fees

 

 

924

 

 

 

929

 

 

 

1,650

 

 

 

1,685

 

Regulatory fees

 

 

684

 

 

 

640

 

 

 

1,368

 

 

 

1,242

 

Directors' fees

 

 

260

 

 

 

270

 

 

 

542

 

 

 

512

 

Data processing

 

 

893

 

 

 

749

 

 

 

1,698

 

 

 

1,555

 

Marketing and advertising

 

 

503

 

 

 

377

 

 

 

902

 

 

 

673

 

Travel and entertainment

 

 

251

 

 

 

285

 

 

 

487

 

 

 

529

 

Insurance

 

 

233

 

 

 

251

 

 

 

447

 

 

 

495

 

Other real estate owned expense, net

 

 

69

 

 

 

129

 

 

 

989

 

 

 

217

 

Other expense

 

 

2,462

 

 

 

2,033

 

 

 

4,630

 

 

 

4,185

 

Total non-interest expense

 

 

20,867

 

 

 

17,953

 

 

 

41,251

 

 

 

35,763

 

Income Before Income Taxes

 

 

13,286

 

 

 

13,213

 

 

 

25,421

 

 

 

28,383

 

Income tax expense

 

 

3,047

 

 

 

2,140

 

 

 

5,801

 

 

 

4,798

 

Net Income

 

$

10,239

 

 

$

11,073

 

 

$

19,620

 

 

$

23,585

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.41

 

 

$

0.44

 

 

$

0.78

 

 

$

0.94

 

Diluted earnings per common share

 

$

0.41

 

 

$

0.44

 

 

$

0.77

 

 

$

0.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

25,029,164

 

 

 

25,129,199

 

 

 

25,073,368

 

 

 

25,084,558

 

Diluted weighted average common shares outstanding

 

 

25,234,120

 

 

 

25,258,785

 

 

 

25,335,743

 

 

 

25,228,888

 


FIRST BANK
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)

 

 

 

Three Months Ended June 30,

 

 

2025

 

 

2024

 

 

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Average

 

 

Balance

 

Interest

 

Rate (5)

 

Balance

 

Interest

 

Rate (5)

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1) (2)

 

$

135,094

 

 

$

1,295

 

 

 

3.84

%

 

$

146,289

 

 

$

1,321

 

 

 

3.63

%

Loans (3)

 

 

3,296,031

 

 

 

54,394

 

 

 

6.62

%

 

 

2,997,892

 

 

 

50,763

 

 

 

6.81

%

Interest bearing deposits with banks,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other

 

 

276,488

 

 

 

3,079

 

 

 

4.47

%

 

 

224,503

 

 

 

3,101

 

 

 

5.56

%

Restricted investment in bank stocks

 

 

17,960

 

 

 

276

 

 

 

6.16

%

 

 

11,178

 

 

 

243

 

 

 

8.74

%

Other investments

 

 

15,402

 

 

 

132

 

 

 

3.44

%

 

 

12,136

 

 

 

138

 

 

 

4.57

%

Total interest earning assets (2)

 

 

3,740,975

 

 

 

59,176

 

 

 

6.34

%

 

 

3,391,998

 

 

 

55,566

 

 

 

6.59

%

Allowance for credit losses

 

 

(39,507)

 

 

 

 

 

 

 

 

 

(36,784)

 

 

 

 

 

 

 

Non-interest earning assets

 

 

251,475

 

 

 

 

 

 

 

 

 

263,698

 

 

 

 

 

 

 

Total assets

 

$

3,952,943

 

 

 

 

 

 

 

 

$

3,618,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

606,838

 

 

$

3,701

 

 

 

2.45

%

 

$

591,222

 

 

$

3,813

 

 

 

2.59

%

Money market deposits

 

 

1,064,363

 

 

 

8,917

 

 

 

3.36

%

 

 

1,061,593

 

 

 

10,559

 

 

 

4.00

%

Savings deposits

 

 

140,301

 

 

 

694

 

 

 

1.98

%

 

 

158,158

 

 

 

619

 

 

 

1.57

%

Time deposits

 

 

781,299

 

 

 

7,964

 

 

 

4.09

%

 

 

678,197

 

 

 

7,395

 

 

 

4.39

%

Total interest bearing deposits

 

 

2,592,801

 

 

 

21,276

 

 

 

3.29

%

 

 

2,489,170

 

 

 

22,386

 

 

 

3.62

%

Borrowings

 

 

319,494

 

 

 

3,256

 

 

 

4.09

%

 

 

171,533

 

 

 

2,193

 

 

 

5.14

%

Subordinated debentures

 

 

34,966

 

 

 

627

 

 

 

7.17

%

 

 

29,880

 

 

 

440

 

 

 

5.89

%

Total interest bearing liabilities

 

 

2,947,261

 

 

 

25,159

 

 

 

3.42

%

 

 

2,690,583

 

 

 

25,019

 

 

 

3.74

%

Non-interest bearing deposits

 

 

548,279

 

 

 

 

 

 

 

 

 

497,205

 

 

 

 

 

 

 

Other liabilities

 

 

36,960

 

 

 

 

 

 

 

 

 

44,480

 

 

 

 

 

 

 

Stockholders' equity

 

 

420,443

 

 

 

 

 

 

 

 

 

386,644

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

3,952,943

 

 

 

 

 

 

 

 

$

3,618,912

 

 

 

 

 

 

 

Net interest income/interest rate spread (2)

 

 

 

 

 

34,017

 

 

 

2.92

%

 

 

 

 

 

30,547

 

 

 

2.85

%

Net interest margin (2) (4)

 

 

 

 

 

 

 

 

3.65

%

 

 

 

 

 

 

 

 

3.62

%

Tax equivalent adjustment (2)

 

 

 

 

 

(8)

 

 

 

 

 

 

 

 

 

(7)

 

 

 

 

Net interest income

 

 

 

 

$

34,009

 

 

 

 

 

 

 

 

$

30,540

 

 

 

 


(1) Average balance of investment securities available for sale is based on amortized cost.

(2) Interest and average rates are presented on a tax equivalent basis using a federal income tax rate of 21%.

(3) Average balances of loans include loans on nonaccrual status.

(4) Net interest income divided by average total interest earning assets.

(5) Annualized.


FIRST BANK
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)

 

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Average

 

 

Balance

 

Interest

 

Rate (5)

 

Balance

 

Interest

 

Rate (5)

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(1) (2)

 

$

134,686

 

 

$

2,545

 

 

 

3.81

%

 

$

146,719

 

 

$

2,549

 

 

 

3.49

%

Loans(3)

 

 

3,233,747

 

 

 

105,946

 

 

 

6.61

%

 

 

2,988,707

 

 

 

100,082

 

 

 

6.73

%

Interest bearing deposits with banks,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other

 

 

255,378

 

 

 

5,654

 

 

 

4.46

%

 

 

213,831

 

 

 

5,811

 

 

 

5.46

%

Restricted investment in bank stocks

 

 

16,059

 

 

 

576

 

 

 

7.23

%

 

 

10,800

 

 

 

442

 

 

 

8.23

%

Other investments

 

 

14,731

 

 

 

254

 

 

 

3.48

%

 

 

12,003

 

 

 

254

 

 

 

4.26

%

Total interest earning assets(2)

 

 

3,654,601

 

 

 

114,975

 

 

 

6.34

%

 

 

3,372,060

 

 

 

109,138

 

 

 

6.51

%

Allowance for credit losses

 

 

(38,847)

 

 

 

 

 

 

 

 

 

(37,196)

 

 

 

 

 

 

 

Non-interest earning assets

 

 

256,261

 

 

 

 

 

 

 

 

 

262,465

 

 

 

 

 

 

 

Total assets

 

$

3,872,015

 

 

 

 

 

 

 

 

$

3,597,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

625,682

 

 

$

7,728

 

 

 

2.49

%

 

$

605,081

 

 

$

7,479

 

 

 

2.49

%

Money market deposits

 

 

1,054,742

 

 

 

17,548

 

 

 

3.36

%

 

 

1,038,250

 

 

 

20,348

 

 

 

3.94

%

Savings deposits

 

 

141,395

 

 

 

1,344

 

 

 

1.92

%

 

 

160,135

 

 

 

1,193

 

 

 

1.50

%

Time deposits

 

 

749,765

 

 

 

15,500

 

 

 

4.17

%

 

 

674,872

 

 

 

14,152

 

 

 

4.22

%

Total interest bearing deposits

 

 

2,571,584

 

 

 

42,120

 

 

 

3.30

%

 

 

2,478,338

 

 

 

43,172

 

 

 

3.50

%

Borrowings

 

 

277,245

 

 

 

5,668

 

 

 

4.12

%

 

 

169,337

 

 

 

4,309

 

 

 

5.12

%

Subordinated debentures

 

 

32,478

 

 

 

1,067

 

 

 

6.57

%

 

 

36,175

 

 

 

784

 

 

 

4.33

%

Total interest bearing liabilities

 

 

2,881,307

 

 

 

48,855

 

 

 

3.42

%

 

 

2,683,850

 

 

 

48,265

 

 

 

3.62

%

Non-interest bearing deposits

 

 

534,877

 

 

 

 

 

 

 

 

 

489,353

 

 

 

 

 

 

 

Other liabilities

 

 

38,755

 

 

 

 

 

 

 

 

 

42,534

 

 

 

 

 

 

 

Stockholders' equity

 

 

417,076

 

 

 

 

 

 

 

 

 

381,592

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

3,872,015

 

 

 

 

 

 

 

 

$

3,597,329

 

 

 

 

 

 

 

Net interest income/interest rate spread(2)

 

 

 

 

 

66,120

 

 

 

2.92

%

 

 

 

 

 

60,873

 

 

 

2.89

%

Net interest margin(2) (4)

 

 

 

 

 

 

 

 

3.65

%

 

 

 

 

 

 

 

 

3.63

%

Tax equivalent adjustment(2)

 

 

 

 

 

(19)

 

 

 

 

 

 

 

 

 

(15)

 

 

 

 

Net interest income

 

 

 

 

$

66,101

 

 

 

 

 

 

 

 

$

60,858

 

 

 

 

(1) Average balance of investment securities available for sale is based on amortized cost.
(2) Interest and average rates are presented on a tax equivalent basis using a federal income tax rate of 21%.
(3) Average balances of loans include loans on nonaccrual status.
(4) Net interest income divided by average total interest earning assets.
(5) Annualized.


FIRST BANK
QUARTERLY FINANCIAL HIGHLIGHTS
(in thousands, except for share and employee data, unaudited)

 

 

 

As of or For the Quarter Ended

 

 

6/30/2025

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

EARNINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

34,009

 

 

$

32,092

 

 

$

31,594

 

 

$

30,094

 

 

$

30,540

 

Credit loss expense

 

 

2,558

 

 

 

1,544

 

 

 

234

 

 

 

1,579

 

 

 

63

 

Non-interest income

 

 

2,702

 

 

 

1,971

 

 

 

2,176

 

 

 

2,479

 

 

 

689

 

Non-interest expense

 

 

20,867

 

 

 

20,384

 

 

 

19,124

 

 

 

18,644

 

 

 

17,953

 

Income tax expense

 

 

3,047

 

 

 

2,754

 

 

 

3,915

 

 

 

4,188

 

 

 

2,140

 

Net income

 

 

10,239

 

 

 

9,381

 

 

 

10,497

 

 

 

8,162

 

 

 

11,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(1)

 

 

1.04%

 

 

 

1.00%

 

 

 

1.10%

 

 

 

0.88%

 

 

 

1.23%

 

Return on average equity(1)

 

 

9.77%

 

 

 

9.20%

 

 

 

10.27%

 

 

 

8.15%

 

 

 

11.52%

 

Return on average tangible equity(1) (2)

 

 

11.16%

 

 

 

10.54%

 

 

 

11.82%

 

 

 

9.42%

 

 

 

13.40%

 

Net interest margin(1) (3)

 

 

3.65%

 

 

 

3.65%

 

 

 

3.54%

 

 

 

3.48%

 

 

 

3.62%

 

Yield on loans(1)

 

 

6.62%

 

 

 

6.59%

 

 

 

6.62%

 

 

 

6.73%

 

 

 

6.81%

 

Total cost of deposits(1)

 

 

2.72%

 

 

 

2.75%

 

 

 

2.89%

 

 

 

3.06%

 

 

 

3.01%

 

Efficiency ratio(2)

 

 

56.24%

 

 

 

57.65%

 

 

 

56.98%

 

 

 

58.49%

 

 

 

55.88%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

24,905,790

 

 

 

25,045,612

 

 

 

25,100,829

 

 

 

25,186,920

 

 

 

25,144,983

 

Basic earnings per share

 

$

0.41

 

 

$

0.37

 

 

$

0.42

 

 

$

0.32

 

 

$

0.44

 

Diluted earnings per share

 

 

0.41

 

 

 

0.37

 

 

 

0.41

 

 

 

0.32

 

 

 

0.44

 

Book value per share

 

 

16.96

 

 

 

16.57

 

 

 

16.30

 

 

 

15.96

 

 

 

15.61

 

Tangible book value per share(2)

 

 

14.87

 

 

 

14.47

 

 

 

14.19

 

 

 

13.84

 

 

 

13.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MARKET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market value per share

 

$

15.47

 

 

$

14.81

 

 

$

14.07

 

 

$

15.20

 

 

$

12.74

 

Market value / Tangible book value(2)

 

 

104.03%

 

 

 

102.35%

 

 

 

99.16%

 

 

 

109.83%

 

 

 

94.65%

 

Market capitalization

 

$

385,293

 

 

$

370,926

 

 

$

353,169

 

 

$

382,841

 

 

$

320,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL & LIQUIDITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity / assets

 

 

10.51%

 

 

 

10.69%

 

 

 

10.82%

 

 

 

10.70%

 

 

 

10.86%

 

Tangible stockholders' equity / tangible assets(2)

 

 

9.34%

 

 

 

9.47%

 

 

 

9.56%

 

 

 

9.41%

 

 

 

9.50%

 

Loans / deposits

 

 

105.02%

 

 

 

103.73%

 

 

 

102.89%

 

 

 

101.23%

 

 

 

101.02%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries)

 

$

796

 

 

$

(15)

 

 

$

(155)

 

 

$

386

 

 

$

175

 

Nonperforming loans

 

 

15,978

 

 

 

11,584

 

 

 

11,677

 

 

 

12,014

 

 

 

14,227

 

Nonperforming assets

 

 

15,978

 

 

 

16,406

 

 

 

17,314

 

 

 

17,651

 

 

 

20,226

 

Net charge offs (recoveries)/ average loans(1)

 

 

0.10%

 

 

 

(0.00%)

 

 

 

(0.02%)

 

 

 

0.05%

 

 

 

0.02%

 

Nonperforming loans / total loans

 

 

0.48%

 

 

 

0.36%

 

 

 

0.37%

 

 

 

0.39%

 

 

 

0.47%

 

Nonperforming assets / total assets

 

 

0.40%

 

 

 

0.42%

 

 

 

0.46%

 

 

 

0.47%

 

 

 

0.56%

 

Allowance for credit losses on loans / total loans

 

 

1.23%

 

 

 

1.21%

 

 

 

1.20%

 

 

 

1.21%

 

 

 

1.21%

 

Allowance for credit losses on loans / nonperforming loans

 

 

255.83%

 

 

 

338.60%

 

 

 

323.48%

 

 

 

311.59%

 

 

 

254.81%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,019,335

 

 

$

3,880,759

 

 

$

3,780,346

 

 

$

3,757,653

 

 

$

3,615,731

 

Total loans

 

 

3,327,288

 

 

 

3,236,039

 

 

 

3,144,266

 

 

 

3,087,488

 

 

 

2,998,029

 

Total deposits

 

 

3,168,213

 

 

 

3,119,794

 

 

 

3,055,896

 

 

 

3,050,070

 

 

 

2,967,634

 

Total stockholders' equity

 

 

422,379

 

 

 

414,915

 

 

 

409,156

 

 

 

402,070

 

 

 

392,489

 

Number of full-time equivalent employees

 

 

335

 

 

 

315

 

 

 

318

 

 

 

313

 

 

 

294

 

(1) Annualized.
(2) Non-U.S. GAAP financial measure that we believe provides management and investors with information that is useful in understanding our financial performance and condition. See accompanying table, "Non-U.S. GAAP Financial Measures," for calculation and reconciliation.
(3) Tax equivalent using a federal income tax rate of 21%.


FIRST BANK
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, unaudited)

 

 

 

As of the Quarter Ended

 

 

6/30/2025

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

LOAN COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

706,849

 

 

$

651,690

 

 

$

576,625

 

 

$

546,541

 

 

$

530,996

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

707,766

 

 

 

694,113

 

 

 

671,357

 

 

 

688,988

 

 

 

647,625

 

Investor

 

 

1,192,716

 

 

 

1,160,549

 

 

 

1,181,684

 

 

 

1,170,508

 

 

 

1,143,954

 

Construction and development

 

 

161,361

 

 

 

200,262

 

 

 

205,096

 

 

 

193,460

 

 

 

190,108

 

Multi-family

 

 

309,189

 

 

 

308,217

 

 

 

287,843

 

 

 

267,861

 

 

 

270,238

 

Total commercial real estate

 

 

2,371,032

 

 

 

2,363,141

 

 

 

2,345,980

 

 

 

2,320,817

 

 

 

2,251,925

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage and first lien home equity loans

 

 

160,935

 

 

 

142,298

 

 

 

142,769

 

 

 

144,081

 

 

 

144,978

 

Home equity–second lien loans and revolving lines of credit

 

 

62,738

 

 

 

52,438

 

 

 

51,020

 

 

 

49,763

 

 

 

46,882

 

Total residential real estate

 

 

223,673

 

 

 

194,736

 

 

 

193,789

 

 

 

193,844

 

 

 

191,860

 

Consumer and other

 

 

29,248

 

 

 

29,760

 

 

 

31,324

 

 

 

29,518

 

 

 

26,321

 

Total loans prior to deferred loan fees and costs

 

 

3,330,802

 

 

 

3,239,327

 

 

 

3,147,718

 

 

 

3,090,720

 

 

 

3,001,102

 

Net deferred loan fees and costs

 

 

(3,514)

 

 

 

(3,288)

 

 

 

(3,452)

 

 

 

(3,232)

 

 

 

(3,073)

 

Total loans

 

$

3,327,288

 

 

$

3,236,039

 

 

$

3,144,266

 

 

$

3,087,488

 

 

$

2,998,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOAN MIX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

21.2%

 

 

 

20.1%

 

 

 

18.3%

 

 

 

17.7%

 

 

 

17.7%

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

21.3%

 

 

 

21.5%

 

 

 

21.4%

 

 

 

22.3%

 

 

 

22.3%

 

Investor

 

 

35.8%

 

 

 

35.9%

 

 

 

37.6%

 

 

 

37.9%

 

 

 

37.9%

 

Construction and development

 

 

4.8%

 

 

 

6.2%

 

 

 

6.5%

 

 

 

6.3%

 

 

 

6.3%

 

Multi-family

 

 

9.3%

 

 

 

9.5%

 

 

 

9.1%

 

 

 

8.7%

 

 

 

8.7%

 

Total commercial real estate

 

 

71.3%

 

 

 

73.1%

 

 

 

74.6%

 

 

 

75.2%

 

 

 

75.2%

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage and first lien home equity loans

 

 

4.8%

 

 

 

4.4%

 

 

 

4.6%

 

 

 

4.7%

 

 

 

4.7%

 

Home equity–second lien loans and revolving lines of credit

 

 

1.9%

 

 

 

1.6%

 

 

 

1.6%

 

 

 

1.6%

 

 

 

1.6%

 

Total residential real estate

 

 

6.7%

 

 

 

6.0%

 

 

 

6.2%

 

 

 

6.3%

 

 

 

6.3%

 

Consumer and other

 

 

0.9%

 

 

 

0.9%

 

 

 

1.0%

 

 

 

0.9%

 

 

 

0.9%

 

Net deferred loan fees and costs

 

 

(0.1%)

 

 

 

(0.1%)

 

 

 

(0.1%)

 

 

 

(0.1%)

 

 

 

(0.1%)

 

Total loans

 

 

100.0%

 

 

 

100.0%

 

 

 

100.0%

 

 

 

100.0%

 

 

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


FIRST BANK
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, unaudited)

 

 

 

As of the Quarter Ended

 

 

6/30/2025

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

DEPOSIT COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

590,209

 

 

$

535,584

 

 

$

519,320

 

 

$

519,079

 

 

$

499,765

 

Interest bearing demand deposits

 

 

553,909

 

 

 

629,974

 

 

 

629,099

 

 

 

597,802

 

 

 

574,515

 

Money market and savings deposits

 

 

1,241,277

 

 

 

1,197,517

 

 

 

1,198,039

 

 

 

1,235,637

 

 

 

1,199,382

 

Time deposits

 

 

782,818

 

 

 

756,719

 

 

 

709,438

 

 

 

697,552

 

 

 

693,972

 

Total Deposits

 

$

3,168,213

 

 

$

3,119,794

 

 

$

3,055,896

 

 

$

3,050,070

 

 

$

2,967,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEPOSIT MIX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

 

18.6%

 

 

 

17.2%

 

 

 

17.0%

 

 

 

17.0%

 

 

 

16.8%

 

Interest bearing demand deposits

 

 

17.5%

 

 

 

20.2%

 

 

 

20.6%

 

 

 

19.6%

 

 

 

19.4%

 

Money market and savings deposits

 

 

39.2%

 

 

 

38.4%

 

 

 

39.2%

 

 

 

40.5%

 

 

 

40.4%

 

Time deposits

 

 

24.7%

 

 

 

24.2%

 

 

 

23.2%

 

 

 

22.9%

 

 

 

23.4%

 

Total Deposits

 

 

100.0%

 

 

 

100.0%

 

 

 

100.0%

 

 

 

100.0%

 

 

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


FIRST BANK
NON-GAAP FINANCIAL MEASURES
(in thousands, except for share data, unaudited)

 

 

 

As of or For the Quarter Ended

 

 

6/30/2025

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

Return on Average Tangible Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (numerator)

 

$

10,239

 

 

$

9,381

 

 

$

10,497

 

 

$

8,162

 

 

$

11,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity

 

$

420,443

 

 

$

413,672

 

 

$

406,579

 

 

$

398,535

 

 

$

386,644

 

Less: Average Goodwill and other intangible assets, net

 

 

52,301

 

 

 

52,805

 

 

 

53,278

 

 

 

53,823

 

 

 

54,347

 

Average Tangible stockholders' equity (denominator)

 

$

368,142

 

 

$

360,867

 

 

$

353,301

 

 

$

344,712

 

 

$

332,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity(1)

 

 

11.16%

 

 

 

10.54%

 

 

 

11.82%

 

 

 

9.42%

 

 

 

13.40%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

$

422,379

 

 

$

414,915

 

 

$

409,156

 

 

$

402,070

 

 

$

392,489

 

Less: Goodwill and other intangible assets, net

 

 

52,026

 

 

 

52,507

 

 

 

52,993

 

 

 

53,484

 

 

 

54,026

 

Tangible stockholders' equity (numerator)

 

$

370,353

 

 

$

362,408

 

 

$

356,163

 

 

$

348,586

 

 

$

338,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (denominator)

 

 

24,905,790

 

 

 

25,045,612

 

 

 

25,100,829

 

 

 

25,186,920

 

 

 

25,144,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

14.87

 

 

$

14.47

 

 

$

14.19

 

 

$

13.84

 

 

$

13.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Equity / Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

$

422,379

 

 

$

414,915

 

 

$

409,156

 

 

$

402,070

 

 

$

392,489

 

Less: Goodwill and other intangible assets, net

 

 

52,026

 

 

 

52,507

 

 

 

52,993

 

 

 

53,484

 

 

 

54,026

 

Tangible stockholders' equity (numerator)

 

$

370,353

 

 

$

362,408

 

 

$

356,163

 

 

$

348,586

 

 

$

338,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,019,335

 

 

$

3,880,759

 

 

$

3,780,346

 

 

$

3,757,653

 

 

$

3,615,731

 

Less: Goodwill and other intangible assets, net

 

 

52,026

 

 

 

52,507

 

 

 

52,993

 

 

 

53,484

 

 

 

54,026

 

Tangible total assets (denominator)

 

$

3,967,309

 

 

$

3,828,252

 

 

$

3,727,353

 

 

$

3,704,169

 

 

$

3,561,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible stockholders' equity / tangible assets

 

 

9.34%

 

 

 

9.47%

 

 

 

9.56%

 

 

 

9.41%

 

 

 

9.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

20,867

 

 

$

20,384

 

 

$

19,124

 

 

$

18,644

 

 

$

17,953

 

Less: Other real estate owned write-down

 

 

-

 

 

 

815

 

 

 

-

 

 

 

362

 

 

 

-

 

Adjusted non-interest expense (numerator)

 

$

20,867

 

 

$

19,569

 

 

$

19,124

 

 

$

18,282

 

 

$

17,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

34,009

 

 

$

32,092

 

 

$

31,594

 

 

$

30,094

 

 

$

30,540

 

Non-interest income

 

 

2,702

 

 

 

1,971

 

 

 

2,176

 

 

 

2,479

 

 

 

689

 

Total revenue

 

 

36,711

 

 

 

34,063

 

 

 

33,770

 

 

 

32,573

 

 

 

31,229

 

Add: Losses on sale of investment securities, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

555

 

 

 

-

 

(Subtract) Add: (Gains) losses on sale of loans, net

 

 

(75)

 

 

 

(29)

 

 

 

(38)

 

 

 

(135)

 

 

 

900

 

(Subtract): Gain on sale of other assets

 

 

(397)

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Less: Bank Owned Life Insurance Incentive

 

 

-

 

 

 

(88)

 

 

 

(168)

 

 

 

(1,116)

 

 

 

-

 

Add: Executive Officer Severance Benefits

 

 

863

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Adjusted total revenue (denominator)

 

$

37,102

 

 

$

33,946

 

 

$

33,564

 

 

$

31,877

 

 

$

32,129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

56.24%

 

 

 

57.65%

 

 

 

56.98%

 

 

 

57.35%

 

 

 

55.88%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized.

CONTACT: Andrew Hibshman, Chief Financial Officer

(609) 643-0058, andrew.hibshman@firstbanknj.com