Peoples Financial Services Corp.NASDAQ: PFIS

Peoples Financial Services Corp. Reports Unaudited Second Quarter and Year to Date 2025 Earnings

DUNMORE, Pa., July 31, 2025 /PRNewswire/ -- Peoples Financial Services Corp. ("Peoples" or the "Company") (NASDAQ: PFIS), the bank holding company for Peoples Security Bank and Trust Company (the "Bank"), today reported unaudited financial results at and for the three and six months ended June 30, 2025.

Peoples reported net income of $17.0 million, or $1.68 per diluted share for the three months ended June 30, 2025, compared to net income of $15.0 million, or $1.49 per diluted share for the three months ended March 31, 2025.  Return on average assets ("ROAA") and return on average equity ("ROAE") for the three months ended June 30, 2025 was 1.36% and 13.87% on an annualized basis compared to 1.22% and 12.70% for the three months ended March 31, 2025. Net income on a linked-quarter basis, increased primarily due to higher net interest income and a lower provision for credit losses.

For the six months ended June 30, 2025, net income was $32.0 million, or $3.18 per diluted share, compared to $6.7 million, or $0.95 per diluted share for the comparable period of 2024. The increase in net income for the current period of $25.3 million was due primarily to higher net interest income and noninterest income, and a lower provision for credit losses which more than offset an increase in noninterest expenses.  On July 1, 2024, the Company completed its merger with FNCB Bancorp, Inc. ("FNCB," such merger the "FNCB merger").  Higher levels of interest-earning assets, higher transaction volumes and purchase accounting related accretion resulting from the FNCB merger resulted in the increase in net interest income and noninterest income when compared to the prior year period.

Gerard A. Champi, Chief Executive Officer, stated, "One year ago, we merged with FNCB Bancorp, Inc. with the belief that together, we would be stronger.  Today, our performance affirms that belief – our net income, earnings per share, net interest margin, efficiency ratio and asset quality all reflect the strength of our combined organization as we continue to build on the synergies and efficiencies of the FNCB merger."

The Company's financial results for any periods ended prior to July 1, 2024, only reflect Peoples results on a stand-alone basis.  As a result of the FNCB merger, the Company's financial results for the three and six months ended June 30, 2025, may not be directly comparable to prior reported periods.

In addition to evaluating its results of operations in accordance with U.S. generally accepted accounting principles ("GAAP"), Peoples routinely supplements its evaluation with an analysis of certain non-GAAP financial measures, such as tangible stockholders' equity, core net income and pre-provision revenue ratios, and tax-equivalent net interest income and related ratios, among others.  The reported results included in this release contain items, which Peoples considers non-core, namely acquisition related expenses, nonrecurring provisions for non-purchase credit deteriorated ("non-PCD") loans and gain or loss on the sale of securities available for sale.  Peoples believes the reported non-GAAP financial measures provide information useful to investors in understanding its operating performance and trends.  Where non-GAAP disclosures are used in this press release, a reconciliation to the comparable GAAP measure is provided in the accompanying tables.  The non-GAAP financial measures Peoples uses may differ from the non-GAAP financial measures of other financial institutions.

NOTABLES IN THE QUARTER

  • Paid a second quarter dividend of $0.6175 per share, representing an increase of 50.6% over the per share dividend for the quarter ended June 30, 2024 and equal to the per share dividend for the quarter ended March 31, 2025.

  • Allowance for credit losses to loans was 1.02% at June 30, 2025, compared to 1.03% at March 31, 2025 and 1.05% at December 31, 2024.

  • ROAA for the three months ended June 30, 2025 was 13.87% on an annualized basis compared to 12.70% for the three months ended March 31, 2025 and 3.87% for the three months ended June 30, 2024.

  • ROAE for the three months ended June 30, 2025 was 1.36% on an annualized basis compared to 1.22% for the three months ended March 31, 2025 and 0.37% for the three months ended June 30, 2024.

  • The efficiency ratio1, a non-GAAP measure, was 53.92% for the three months ended June 30, 2025, compared to 55.77% for the three months ended March 31, 2025 and 75.14% for the three months ended June 30, 2024.

  • Book value per common share at June 30, 2025 was $49.44 compared to $48.21 and $48.29 at March 31, 2025 and June 30, 2024, respectively.

  • Tangible book value per common share1, a non-GAAP measure, was $38.75 at June 30, 2025 compared to $37.35 and $39.31 at March 31, 2025 and June 30, 2024, respectively.

  • In June 2025, the Company called and redeemed $33.0 million of its subordinated notes due in June 2030 that repriced to 9.08% and issued $85.0 million in aggregate principal amount of 7.75% fixed-to-floating rate subordinated notes due June 2035 at a price equal to 100% of the principal amount.

INCOME STATEMENT REVIEW

  • Net interest margin ("NIM"), calculated on a fully taxable equivalent ("FTE") basis, a non-GAAP measure1, for the three months ended June 30, 2025 was 3.69%, an increase of 19 basis points compared to 3.50% for the three months ended March 31, 2025. The net accretion impact of purchase accounting marks was $4.0 million and $3.7 million of net interest income in each period, which represented 35 basis points and 32 basis points of NIM for the three months ended June 30, 2025 and March 31, 2025, respectively.

  • The tax-equivalent yield on interest-earning assets, a non-GAAP measure1, increased 18 basis point to 5.68% during the three months ended June 30, 2025 from 5.50% during the three months ended March 31, 2025.

  • The cost of funds, which represents the average rate paid on total interest-bearing liabilities, increased 2 basis points to 2.60% for the three months ended June 30, 2025 when compared to 2.58% during the three months ended March 31, 2025.

  • The cost of interest-bearing deposits decreased 5 basis points during the three months ended June 30, 2025 to 2.41% from 2.46% in the three months ended March 31, 2025.

  • The cost of total deposits, which includes the impact of noninterest-bearing deposits was 1.91% for the three months ended June 30, 2025, a decrease of 5 basis points from 1.96% for the three months ended March 31, 2025.

  • The cost of total borrowings for the three months ended June 30, 2025 was 5.68%, an increase of 50 basis points from 5.18% for the three months ended March 31, 2025 due in part to the issuance during the quarter of $85.0 million in aggregate principal amount of fixed-to-floating rate subordinated notes due June 2035 at an initial fixed rate through June 2030 of 7.75%.

Second Quarter 2025 Results – Comparison to First Quarter 2025

Net interest income for the three months ended June 30, 2025 increased $2.7 million to $42.2 million from $39.5 million for the three months ended March 31, 2025.  FTE net interest income, a non-GAAP measure1, for the three months ended June 30, 2025 increased $2.7 million or 6.6% to $42.9 million from $40.2 million for the three months ended March 31, 2025.  The increase in FTE net interest income was due to a $2.9 million increase in tax-equivalent interest income that was partially offset by a $0.2 million increase in interest expense.

Higher interest income resulted from loan and investment cash flow repricing at higher rates, an increase to the volume of interest-earning assets, higher loan accretion from the loans acquired in the FNCB merger, and accelerated investment accretion from corporate bond redemptions. Average loans, net, increased $11.4 million for the three months ended June 30, 2025 compared to the prior three month period ended March 31, 2025.  Average investments totaled $627.3 million in the three months ended June 30, 2025 and $643.0 million in the three months ended March 31, 2025, a decrease of $15.7 million.  Average federal funds sold increased $13.1 million to $39.1 million for the three months ended June 30, 2025 from $26.0 million for the three months ended March 31, 2025.

The increase in interest expense, comparing the three months ended June 30, 2025 and March 31, 2025, was due primarily to an increase in borrowing costs, which were partially offset by lower deposit costs.  The Company's cost of borrowings increased 50 basis points to 5.68% for the three months ended June 30, 2025 compared to 5.18% for the three months ended March 31, 2025. The total cost of deposits decreased 5 basis points to 1.91% during the three months ended June 30, 2025 compared to 1.96% for the prior quarter.  The cost of interest-bearing deposits decreased 5 basis points to 2.41% from 2.46% in the prior quarter.

Average interest-bearing liabilities decreased $22.1 million for the three months ended June 30, 2025, compared to the three months ended March 31, 2025.  Average interest-bearing deposits decreased $63.4 million and represented 79.0% of total average deposits for the three months ended June 30, 2025 as compared to 79.7% for the three months ended March 31, 2025.  Average noninterest-bearing deposits increased $22.2 million and represented 21.0% of total average deposits in the three months ended June 30, 2025 as compared to 20.3% in the three months ended March 31, 2025.  Short-term borrowings averaged $35.6 million for the three month period ended June 30, 2025 at an average cost of 4.62% compared to $20.2 million at an average cost of 4.52% during the three months ended March 31, 2025.  Long-term debt averaged $101.1 million for the three month period ended June 30, 2025 at an average cost of 4.81% compared to $97.8 million at an average cost of 4.88% for the three months ended March 31, 2025. Subordinated debt averaged $55.6 million for the three month period ended June 30, 2025 at an average cost of 7.40% compared to $33.0 million at an average cost of 5.44% for the three months ended March 31, 2025.

For the three months ended June 30, 2025, $0.2 million was credited to the provision for credit losses compared to an expense of $0.2 million in the prior quarter.  The provision for the second quarter of 2025 declined from the previous quarter due mainly to the Bank reporting net recoveries for the quarter and a reduction in specific reserves on individually evaluated loans associated with a reduction in nonperforming loans.  This was offset by an increase in pooled loan reserves for the Company's equipment financing loans, resulting from the model loss rate increasing due to changes in loan delinquencies, charge-offs and risk rating migration along with an increase in qualitative factor reserve requirements.

Noninterest income was $6.2 million and $6.3 million for the three months ended June 30, 2025 and March 31, 2025, respectively.  Quarterly changes in noninterest income included increased merchant servicing income, higher swap origination revenue, net gains on equity investments and recovery of a pre-merger loss.  The prior quarter included a $0.7 million gain on the sale of the Company's former corporate headquarters in Scranton, PA.

Noninterest expense increased $0.9 million to $28.3 million for the three months ended June 30, 2025, from $27.4 million for the three months ended March 31, 2025. Salaries and employee benefits were $0.3 million higher due to the accrual of year-end cash incentives, offset in part by lower payroll taxes and retirement benefits expenses.  Net occupancy and equipment expense decreased $0.3 million from the prior quarter which included seasonal snow removal and higher utility expenses.  Other expenses increased $1.1 million to $5.5 million for the second quarter of 2025 from $4.4 million for the prior quarter, which included a $0.4 million increase in account processing expenses, $0.3 million increase in legal and professional fees expense and $0.2 million expense for the reserve on off balance sheet commitments.

Income tax expense was $3.5 million for the three months ended June 30, 2025, compared to $3.2 million for the three months ended March 31, 2025.  The effective tax rate was 17.0% and 17.8% for the three months ended June 30, 2025 and March 31, 2025, respectively.  The quarter's lower tax rate was due to the impact of tax-exempt income and bank owned life insurance (BOLI) income, combined with an increase in low income housing tax credits.

Six-Month Results – Comparison to Prior Year First Six Months

Net interest income for the six months ended June 30, 2025 increased $43.5 million to $81.7 million from $38.2 million for the six months ended June 30, 2024. FTE net interest income, a non-GAAP measure1, for the six months ended June 30, 2025 increased $44.0 million to $83.2 million from $39.2 million for the six months ended June 30, 2024.

Tax-equivalent interest income, a non-GAAP measure1, increased $50.9 million to $129.2 million due to higher levels of interest-earning assets such as loans and investments and an additional $8.5 million from accretion of purchase accounting marks on loans. Average loans increased $1.1 billion and average investments increased $103.4 million comparing the six months ended  June 30, 2025 and 2024, primarily due to assets the Company acquired in the FNCB merger.  The tax-equivalent yield on interest-earning assets was 5.59% for the first six months of 2025 compared to 4.57% for the six months ended June 30, 2024.  Loan yields increased 92 basis points to 5.99% while investment yields increased 132 basis point to 3.12% for the six months ended June 30, 2025.

The cost of interest-bearing liabilities during the six-month period ended June 30, 2025 decreased 40 basis points to 2.59% from 2.99% for the six months ended June 30, 2024 as the cost of interest-bearing deposit products and short-term borrowing costs decreased. Partially offsetting these declines were increases to long-term borrowings, subordinated debt and junior subordinated debt. On June 6, 2025, the Company issued $85 million in aggregate principal amount of 7.75% fixed-to-floating rate subordinated notes due June 2035 and subsequently on June 30 redeemed all $33 million of its June 2020 issuance of subordinated debt that repriced at 9.08% on June 1, 2025.

For the six months ended June 30, 2025, a credit to the provision for credit losses of $39 thousand was recorded compared to a prior year provision of $1.3 million. The decrease was due to a reduction in specific reserves on individually evaluated loans associated with a reduction in nonperforming loans along with a decline in the overall model loss rate due primarily to a significant reduction on balances of existing loans in various segments offset somewhat by an overall increase in qualitative factors due mainly to changing loan balances.

Noninterest income was $12.5 million for the six months ended June 30, 2025 and $6.9 million for the comparable period ended June 30, 2024.  These increases were attributable to the increased size and scale of the Company following the merger. During the period, service charges and fees increased $3.2 million, a $0.7 million gain on the sale of fixed assets due to the sale of the Company's former corporate headquarters located in Scranton, PA was recorded, wealth management income increased $0.5 million, BOLI cash surrender value increased $0.5 million and merchant services income increased $0.4 million.

Noninterest expense for the six months ended June 30, 2025 was $55.6 million, an increase of $19.4 million from $36.2 million for the six months ended June 30, 2024. Almost all noninterest expense line items increased as a result of the FNCB merger and the expanded operations of the newly combined Company. Salaries and employee benefits expenses increased $10.0 million compared to the year ago period due to the addition of 195 full time equivalent employees from the FNCB merger.  Occupancy and equipment expenses were higher by $3.6 million in the current period due to increased technology costs related to system integration and increased account and transaction volumes, and higher facilities costs. Amortization of intangible assets totaled $3.4 million for the six months ended June 30, 2025.  There was no amortization expense recorded for the comparable period of 2024.

The provision for income taxes for the six months ended June 30, 2025 totaled $6.7 million and the effective tax rate was 17.3% as compared to $0.9 million and 11.80% in the prior period.

BALANCE SHEET REVIEW

At June 30, 2025, total assets, loans, and deposits were $5.1 billion, $4.0 billion, and $4.3 billion, respectively.

Total loans increased $4.0 million during the first six months to $4.0 billion at June 30, 2025.  Increases in commercial loans, residential real estate loans and equipment financing loans, were partially offset by reductions in commercial real estate, indirect auto, and other consumer loans.

Total investments were $582.8 million at June 30, 2025, compared to $606.9 million at December 31, 2024.  At June 30, 2025, the available for sale securities totaled $505.2 million and the held to maturity securities totaled $75.1 million.  The unrealized loss on the available for sale securities decreased $7.5 million from $49.0 million at December 31, 2024, to $41.5 million at June 30, 2025.  The unrealized losses on the held to maturity portfolio totaled $10.9 million and $13.0 million at June 30, 2025, and December 31, 2024, respectively.

Total deposits decreased $120.2 million to $4.3 billion at June 30, 2025, due primarily to seasonal outflows of non-maturity deposits and reductions in brokered CDs.  Noninterest-bearing deposits decreased $35.9 million to $899.6 million at June 30, 2025 from $935.5 million at December 31, 2025 and interest-bearing deposits decreased $84.3 million to $3.4 billion at June 30, 2025. Additionally, the Company had $198.0 million and $256.4 million of longer-term brokered CDs at June 30, 2025, and December 31, 2024, respectively. During the six months ended June 30, 2025 $119.0 million in higher rate brokered CDs were called and replaced with lower cost brokered CDs.

The Company's deposit base consisted of 42.0% retail accounts, 37.2% commercial accounts, 16.2% municipal relationships and 4.6% brokered deposits at June 30, 2025.  At June 30, 2025, total estimated uninsured deposits were $1.3 billion, or approximately 30.7% of total deposits.  Included in the uninsured total at June 30, 2025, were $513.6 million of municipal deposits collateralized by letters of credit issued by the FHLB and pledged investment securities, and $2.0 million of affiliate company deposits.

In addition to deposit gathering and current long-term debt, the Company has additional sources of liquidity available such as cash and cash equivalents, overnight borrowings from the FHLB, the Federal Reserve's Discount Window, correspondent bank lines of credit, brokered deposit capacity and unencumbered securities.  At June 30, 2025, available borrowing capacity totaled $1.1 billion at the FHLB and $426.8 million at the Federal Reserve's Discount Window.  At June 30, 2025, the Company had $175.7 million in cash and cash equivalents, an increase of $39.8 million from $135.9 million at December 31, 2024.  For additional information on the deposit portfolio and additional sources of liquidity, see the tables on page 15.

The Company maintained its well capitalized position at June 30, 2025.  Stockholders' equity equaled $494.1 million or $49.44 per share at June 30, 2025, compared to $469.0 million or $46.94 per share at December 31, 2024.  The increase in stockholders' equity from December 31, 2024, is primarily attributable to net income less dividends to shareholders and a $5.7 million decrease to accumulated other comprehensive loss ("AOCL") resulting from a reduction in the unrealized loss on available for sale securities.  The net after tax unrealized loss on available for sale securities included in AOCL at June 30, 2025, and December 31, 2024, was $32.5 million and $38.3 million, respectively.

Tangible book value1, a non-GAAP measure, increased to $38.75 per share at June 30, 2025, from $35.88 per share at December 31, 2024.  Dividends declared for the six months ended June 30, 2025 amounted to $1.235 per share.

ASSET QUALITY REVIEW

Nonperforming assets, which include nonperforming loans, loans past due 90 days or more and still accruing, and foreclosed assets, were $17.4 million or 0.44% of loans, net, and foreclosed assets at June 30, 2025, compared to $23.0 million or 0.58% of loans, net, and foreclosed assets at December 31, 2024.  As a percentage of total assets, nonperforming assets were 0.34% at June 30, 2025, compared to 0.45% at December 31, 2024.  At June 30, 2025, the Company had no foreclosed property compared to one foreclosed property recorded at $27 thousand at December 31, 2024.

During the six months ended June 30, 2025, net charge-offs totaled $0.8 million and the credit to the provision for credit losses was $39 thousand.  During the three months ended June 30, 2025, net recoveries were $0.1 million and the credit to the provision for credit losses was $0.2 million.  The allowance for credit losses equaled $40.9 million or 1.02% of loans, net, at June 30, 2025, compared to $41.8 million or 1.05% of loans, net, at December 31, 2024.

____________________

1

See reconciliation of non-GAAP financial measures on pg.17-19.

About Peoples:

Peoples Financial Services Corp. is the bank holding company of Peoples Security Bank and Trust Company, an independent community bank serving its retail and commercial customers through 39 full-service community banking offices located within Allegheny, Bucks, Lackawanna, Lebanon, Lehigh, Luzerne, Monroe, Montgomery, Northampton, Susquehanna, Wayne and Wyoming Counties in Pennsylvania, Middlesex County in New Jersey and Broome County in New York.  Each office, interdependent with the community, offers a comprehensive array of financial products and services to individuals, businesses, not-for-profit organizations, and government entities.  Peoples' business philosophy includes offering direct access to senior management and other officers and providing friendly, informed and courteous service, and local and timely decision making.  For more information visit psbt.com.

Safe Harbor Forward-Looking Statements:

We make statements in this press release, and we may from time to time make other statements regarding our outlook or expectations for future financial or operating results and/or other matters regarding or affecting Peoples Financial Services Corp. and its subsidiaries (collectively, "Peoples") and other statements that are not historical facts that are considered "forward-looking statements" as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements may be identified by the use of such words as "believe," "expect," "anticipate," "should," "planned," "estimated," "intend" and "potential." For these statements, Peoples claims the protection of the statutory safe harbors for forward-looking statements.

Peoples cautions you that undue reliance should not be placed on forward-looking statements and that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: macroeconomic trends, including interest rates and inflation and their effect on our investment values; the effects of any recession in the United States; the impact on financial markets from geopolitical conflict, including from wars, military conflict or trade policies, including tariffs, retaliatory tariffs, tariff counter-measures, or the threat of such actions; impairment charges relating to our investment portfolio; credit risks in connection with our lending activities; the economic health of our market area; our exposure to commercial and industrial, construction, commercial real estate, and equipment finance loans; our ability to maintain an adequate allowance for credit losses; access to liquidity; the strength of our customer deposit levels; unrealized losses; reliance on our subsidiaries; accounting procedures, policies and requirements; changes in the value of goodwill; future pension plan costs; our ability to retain key personnel; the strength of our disclosure controls and procedures; environmental liabilities; reliance on third-party vendors and service providers; competition from non-bank entities; the development and us of AI in business processes, services, and products; our ability to prevent, detect and respond to cybersecurity threats and incidents; a failure of information technology, whether due to a breach, cybersecurity incident, or ability to keep pace with growth and developments; our ability to comply with privacy and data protection requirements; changes in U.S. or regional economic conditions; our ability to compete effectively in our industry; the soundness of other financial institutions; adverse changes (or the threat of such changes) in laws and regulations; fiscal and monetary policies of the federal government and its agencies; a failure to meet minimum capital requirements; our ability to realize the anticipated benefits of the FNCB merger; future acquisitions or a change in control; and other factors that may be described in our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission from time to time.

The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, Peoples assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

[TABULAR MATERIAL FOLLOWS] 

Summary Data

Peoples Financial Services Corp.

Five Quarter Trend (Unaudited)

(In thousands, except share and per share data)

June 30

Mar 31

Dec 31

Sept 30

June 30

2025

2025

2024

2024

2024

Key performance data:

Share and per share amounts:

Net income (loss)

$

1.68

$

1.49

$

0.61

$

(0.43)

$

0.46

Core net income (1)

$

1.69

$

1.51

$

0.99

$

1.64

$

0.59

Core net income (PPNR) (1)

$

2.03

$

1.83

$

1.46

$

1.83

$

0.73

Cash dividends declared

$

0.62

$

0.62

$

0.62

$

0.62

$

0.41

Book value

$

49.44

$

48.21

$

46.94

$

47.53

$

48.29

Tangible book value (1)

$

38.75

$

37.35

$

35.88

$

36.24

$

39.31

Market value:

High

$

51.21

$

53.70

$

58.76

$

50.49

$

46.25

Low

$

40.67

$

44.47

$

44.73

$

41.44

$

36.26

Closing

$

49.37

$

44.47

$

51.18

$

46.88

$

45.54

Market capitalization

$

493,438

$

444,499

$

511,325

$

468,549

$

321,388

Common shares outstanding

9,994,696

9,995,483

9,990,724

9,994,648

7,057,258

Selected ratios:

Return on average stockholders' equity

13.87

%

12.70

%

5.07

%

(3.58)

%

3.87

%

Core return on average stockholders' equity (1)

13.92

%

12.80

%

8.31

%

13.61

%

5.00

%

Return on average tangible stockholders' equity (1)

17.73

%

16.46

%

6.62

%

(4.67)

%

4.76

%

Core return on average tangible stockholders' equity (1)

17.79

%

16.59

%

10.87

%

17.77

%

6.14

%

Return on average assets

1.36

%

1.22

%

0.47

%

(0.33)

%

0.37

%

Core return on average assets (1)

1.36

%

1.23

%

0.76

%

1.24

%

0.47

%

Stockholders' equity to total assets

9.67

%

9.64

%

9.21

%

8.86

%

9.42

%

Efficiency ratio (1)(2)

53.92

%

55.77

%

63.03

%

53.14

%

74.54

%

Nonperforming assets to loans, net, and foreclosed assets

0.44

%

0.59

%

0.58

%

0.53

%

0.25

%

Nonperforming assets to total assets

0.34

%

0.47

%

0.45

%

0.41

%

0.20

%

Net charge-offs to average loans, net

0.00

%

0.09

%

0.09

%

0.01

%

0.01

%

Allowance for credit losses to loans, net

1.02

%

1.03

%

1.05

%

0.97

%

0.81

%

Interest-bearing assets yield (FTE) (3)

5.68

%

5.50

%

5.51

%

5.63

%

4.58

%

Cost of funds

2.60

%

2.58

%

2.88

%

3.04

%

3.01

%

Net interest spread (FTE) (3)

3.08

%

2.92

%

2.62

%

2.59

%

1.57

%

Net interest margin (FTE) (1)(3)

3.69

%

3.50

%

3.25

%

3.26

%

2.29

%

(1)

See Reconciliation of Non-GAAP financial measures on pages 17-19.

(2)

Total noninterest expense less amortization of intangible assets and acquisition related expenses, divided by tax-equivalent net interest income and noninterest income less net gains (losses) on investment securities available for sale and net gains (losses) on sales of fixed assets.

(3)

Tax-equivalent adjustments were calculated using the federal statutory tax rate prevailing during the indicated periods of 21%.

Peoples Financial Services Corp.

Consolidated Statements of Income (Unaudited)

(In thousands, except per share data)

June 30

June 30

Six months ended

2025

2024

Interest income:

Interest and fees on loans:

Taxable

$

112,671

$

68,447

Tax-exempt

4,547

2,817

Interest and dividends on investment securities:

Taxable

8,738

3,822

Tax-exempt

795

742

Dividends

81

4

Interest on interest-bearing deposits in other banks

209

235

Interest on federal funds sold

720

1,306

Total interest income

127,761

77,373

Interest expense:

Interest on deposits

41,150

36,818

Interest on short-term borrowings

635

895

Interest on long-term debt

2,388

539

Interest on subordinated debt

1,469

887

Interest on junior subordinated debt

374

Total interest expense

46,016

39,139

Net interest income

81,745

38,234

(Credit to) provision for credit losses

(39)

1,304

Net interest income after (credit to) provision for credit losses

81,784

36,930

Noninterest income:

Service charges, fees, commissions and other

7,068

3,921

Merchant services income

815

375

Commissions and fees on fiduciary activities

1,100

1,068

Wealth management income

1,269

777

Mortgage banking income

239

179

Increase in cash surrender value of life insurance

1,061

565

Interest rate swap income

207

78

Net gains (losses) on equity investments

64

(20)

Net gains on sale of fixed assets

680

4

Total noninterest income

12,503

6,947

Noninterest expense:

Salaries and employee benefits expense

27,242

17,289

Net occupancy and equipment expense

12,894

9,305

Acquisition related expenses

220

1,557

Amortization of intangible assets

3,367

FDIC insurance and assessments

1,998

1,098

Other expenses

9,894

6,981

Total noninterest expense

55,615

36,230

Income before income taxes

38,672

7,647

Provision for income tax expense

6,707

899

Net income

$

31,965

$

6,748

Other comprehensive income:

Unrealized gains (losses) on investment securities available for sale

$

7,431

$

(2,423)

Change in derivative fair value

(132)

1,239

Income tax expense (benefit) related to other comprehensive income (loss)

1,592

(260)

Other comprehensive income (loss), net of income tax expense (benefit)

5,707

(924)

Comprehensive income

$

37,672

$

5,824

Share and per share amounts:

Net income - basic

$

3.20

$

0.96

Net income - diluted

3.18

0.95

Cash dividends declared

$

1.24

$

0.82

Average common shares outstanding - basic

9,993,944

7,055,085

Average common shares outstanding - diluted

10,062,831

7,108,113

Peoples Financial Services Corp.

Consolidated Statements of Income (Loss) (Unaudited)

(In thousands, except per share data)

June 30

Mar 31

Dec 31

Sept 30

June 30

Three months ended

2025

2025

2024

2024

2024

Interest income:

Interest and fees on loans:

Taxable

$

57,459

$

55,212

$

57,048

$

59,412

$

34,406

Tax-exempt

2,302

2,245

2,238

2,299

1,399

Interest and dividends on investment securities:

Taxable

4,604

4,134

4,359

4,732

1,904

Tax-exempt

399

396

397

411

371

Dividends

40

41

40

62

2

Interest on interest-bearing deposits in other banks

96

113

113

150

115

Interest on federal funds sold

435

285

1,608

1,218

179

Total interest income

65,335

62,426

65,803

68,284

38,376

Interest expense:

Interest on deposits

20,303

20,847

24,718

26,398

18,114

Interest on short-term borrowings

410

225

474

550

633

Interest on long-term debt

1,211

1,177

1,389

1,389

269

Interest on subordinated debt

1,026

443

444

443

444

Interest on junior subordinated debt

188

186

267

260

Total interest expense

23,138

22,878

27,292

29,040

19,460

Net interest income

42,197

39,548

38,511

39,244

18,916

(Credit to) provision for credit losses

(239)

200

3,369

14,458

596

Net interest income after (credit to) provision for credit
losses

42,436

39,348

35,142

24,786

18,320

Noninterest income:

Service charges, fees, commissions and other

3,664

3,404

3,368

3,384

1,885

Merchant services income

584

231

298

223

260

Commissions and fees on fiduciary activities

563

537

553

649

517

Wealth management income

619

650

633

708

416

Mortgage banking income

125

114

126

84

87

Increase in cash surrender value of life insurance

535

526

456

551

286

Interest rate swap income (loss)

164

43

260

(53)

102

Net (losses) gains on equity investments

(7)

71

(23)

175

(12)

Net gains on sale of investment securities available for sale

1

Net gains (losses) on sale of fixed assets

680

(165)

(3)

13

Total noninterest income

6,247

6,256

5,506

5,719

3,554

Noninterest expense:

Salaries and employee benefits expense

13,761

13,481

15,287

13,170

8,450

Net occupancy and equipment expense

6,284

6,610

6,386

6,433

4,589

Acquisition related expenses

66

154

4,990

9,653

1,071

Amortization of intangible assets

1,684

1,683

1,702

1,665

FDIC insurance and assessments

976

1,022

1,251

809

504

Other expenses

5,491

4,403

5,217

3,769

3,557

Total noninterest expense

28,262

27,353

34,833

35,499

18,171

Income (loss) before income taxes

20,421

18,251

5,815

(4,994)

3,703

Income tax expense (benefit)

3,465

3,242

(272)

(657)

421

Net income (loss)

$

16,956

$

15,009

$

6,087

$

(4,337)

$

3,282

Other comprehensive income (loss):

Unrealized gain (loss) on investment securities available for sale

$

1,859

$

5,572

$

(10,175)

$

15,167

$

18

Reclassification adjustment for gains on available for sale securities
included in net income

(1)

Change in benefit plan liabilities

1,518

Change in derivative fair value

16

(148)

817

(1,424)

160

Income tax expense (benefit) related to other comprehensive (loss)
income

409

1,183

(1,686)

3,008

38

Other comprehensive income (loss), net of income tax
expense (benefit)

1,466

4,241

(6,154)

10,734

140

Comprehensive income (loss)

$

18,422

$

19,250

$

(67)

$

6,397

$

3,422

Share and per share amounts:

Net income - basic

$

1.70

$

1.50

$

0.61

$

(0.43)

$

0.47

Net income - diluted

1.68

1.49

0.61

(0.43)

0.46

Cash dividends declared

$

0.62

$

0.62

$

0.62

$

0.62

$

0.41

Average common shares outstanding - basic

9,994,955

9,992,922

9,994,605

9,987,627

7,057,258

Average common shares outstanding - diluted

10,082,260

10,043,186

10,051,337

10,044,449

7,114,115

Peoples Financial Services Corp.

Net Interest Margin (Unaudited)

(In thousands, fully taxable equivalent basis)

Three Months Ended

June 30, 2025

June 30, 2024

Average

Interest Income/

Yield/

Average

Interest Income/

Yield/

Balance  

Expense

Rate  

Balance  

Expense

Rate  

Assets:

Earning assets:

Loans:

Taxable

$

3,707,650

$

57,459

6.22

%

$

2,637,164

$

34,406

5.25

%

Tax-exempt

282,406

2,914

4.14

222,655

1,771

3.20

Total loans

3,990,056

60,373

6.07

2,859,819

36,177

5.09

Investments:

Taxable

540,424

4,644

3.45

443,146

1,906

1.73

Tax-exempt

86,899

505

2.33

86,418

470

2.19

Total investments

627,323

5,149

3.29

529,564

2,376

1.80

Interest-bearing deposits

9,186

96

4.19

8,763

115

5.28

Federal funds sold

39,084

435

4.46

12,672

179

5.68

Total earning assets

4,665,649

66,053

5.68

%

3,410,818

38,847

4.58

%

Less: allowance for credit losses

41,837

23,046

Other assets

390,522

221,294

Total assets

$

5,014,334

$

66,053

$

3,609,066

$

38,847

Liabilities and Stockholders' Equity:

Interest-bearing liabilities:

Money market accounts

$

708,585

$

6,992

3.96

%

$

714,669

$

6,749

3.80

%

Interest-bearing demand and NOW
accounts

1,406,998

5,882

1.68

729,196

4,400

2.43

Savings accounts

501,975

376

0.30

408,883

280

0.28

Time deposits less than $100

404,142

3,991

3.96

403,069

3,964

3.96

Time deposits $100 or more

352,216

3,062

3.49

240,481

2,721

4.55

Total interest-bearing
deposits

3,373,916

20,303

2.41

2,496,298

18,114

2.92

Short-term borrowings

35,587

410

4.62

45,383

633

5.61

Long-term debt

101,066

1,211

4.81

25,000

269

4.33

Subordinated debt

55,622

1,026

7.40

33,000

444

5.41

Junior subordinated debt

8,075

188

9.34

Total borrowings

200,350

2,835

5.68

103,383

1,346

5.24

Total interest-bearing
liabilities

3,574,266

23,138

2.60

%

2,599,681

19,460

3.01

%

Noninterest-bearing deposits

897,212

620,256

Other liabilities

52,608

48,630

Stockholders' equity

490,248

340,499

Total liabilities and
stockholders' equity

$

5,014,334

$

3,609,066

Net interest income/spread

$

42,915

3.08

%

$

19,387

1.57

%

Net interest margin

3.69

%

2.29

%

Tax-equivalent adjustments:

Loans

$

612

$

372

Investments

106

99

Total adjustments

$

718

$

471

The average balances of assets and liabilities, corresponding interest income and expense and resulting average yields or rates paid are summarized as follows. Averages for earning assets include nonaccrual loans. Investment averages include available for sale securities at amortized cost. Income on investment securities and loans is adjusted to a tax-equivalent basis using the prevailing federal statutory tax rate of 21%.

Peoples Financial Services Corp.

Net Interest Margin (Unaudited)

(In thousands, fully taxable equivalent basis)

Six Months Ended

June 30, 2025

June 30, 2024

Average

Interest Income/

Yield/

Average

Interest Income/

Yield/

Balance  

Expense

Rate  

Balance  

Expense

Rate  

Assets:

Earning assets:

Loans:

Taxable

$

3,702,911

$

112,671

6.14

%

$

2,634,859

$

68,447

5.22

%

Tax-exempt

281,486

5,756

4.12

223,974

3,566

3.20

Total loans

3,984,397

118,427

5.99

2,858,833

72,013

5.07

Investments:

Taxable

548,124

8,819

3.24

445,071

3,826

1.73

Tax-exempt

86,985

1,006

2.33

86,641

939

2.18

Total investments

635,109

9,825

3.12

531,712

4,765

1.80

Interest-bearing deposits

10,186

209

4.14

8,894

235

5.31

Federal funds sold

32,568

720

4.46

46,813

1,306

5.61

Total earning assets

4,662,260

129,181

5.59

%

3,446,252

78,319

4.57

%

Less: allowance for credit losses

41,960

22,668

Other assets

391,221

219,324

Total assets

$

5,011,521

$

129,181

$

3,642,908

$

78,319

Liabilities and Stockholders' Equity:

Interest-bearing liabilities:

Money market accounts

$

698,111

$

13,562

3.92

%

$

734,779

$

13,884

3.80

%

Interest-bearing demand and NOW
accounts

1,435,943

12,298

1.73

756,827

9,237

2.45

Savings accounts

500,392

737

0.30

415,849

555

0.27

Time deposits less than $100

414,197

8,219

4.00

406,131

8,301

4.11

Time deposits $100 or more

356,817

6,334

3.58

231,470

4,841

4.21

Total interest-bearing
deposits

3,405,460

41,150

2.44

2,545,056

36,818

2.91

Short-term borrowings

27,925

635

4.59

32,535

895

5.53

Long-term debt

99,426

2,388

4.84

25,000

539

4.34

Subordinated debt

44,373

1,469

6.68

33,000

887

5.41

Junior subordinated debt

8,063

374

9.35

Total borrowings

179,787

4,866

5.46

90,535

2,321

5.16

Total interest-bearing
liabilities

3,585,247

46,016

2.59

%

2,635,591

39,139

2.99

%

Noninterest-bearing deposits

886,193

618,433

Other liabilities

55,298

48,159

Stockholders' equity

484,783

340,725

Total liabilities and
stockholders' equity

$

5,011,521

$

3,642,908

Net interest income/spread

$

83,165

3.00

%

$

39,180

1.58

%

Net interest margin

3.60

%

2.29

%

Tax-equivalent adjustments:

Loans

$

1,209

$

749

Investments

211

197

Total adjustments

$

1,420

$

946

The average balances of assets and liabilities, corresponding interest income and expense and resulting average yields or rates paid are summarized as follows. Averages for earning assets include nonaccrual loans. Investment averages include available for sale securities at amortized cost. Income on investment securities and loans is adjusted to a tax-equivalent basis using the prevailing federal statutory tax rate of 21%.

Peoples Financial Services Corp.

Details of Net Interest Income and Net Interest Margin (Unaudited)

(In thousands, fully taxable equivalent basis)

June 30

Mar 31

Dec 31

Sept 30

June 30

Three months ended

2025

2025

2024

2024

2024

Net interest income:

Interest income:

Loans, net:

Taxable

$

57,459

$

55,212

$

57,048

$

59,412

$

34,406

Tax-exempt

2,914

2,842

2,834

2,910

1,771

Total loans, net

60,373

58,054

59,882

62,322

36,177

Investments:

Taxable

4,644

4,175

4,399

4,794

1,906

Tax-exempt

505

501

502

520

470

Total investments

5,149

4,676

4,901

5,314

2,376

Interest on interest-bearing balances in other banks

96

113

113

150

115

Federal funds sold

435

285

1,608

1,218

179

Total interest income

66,053

63,128

66,504

69,004

38,847

Interest expense:

Deposits

20,303

20,847

24,718

26,398

18,114

Short-term borrowings

410

225

474

550

633

Long-term debt

1,211

1,177

1,389

1,389

269

Subordinated debt

1,026

443

444

443

444

Junior subordinated debt

188

186

267

260

Total interest expense

23,138

22,878

27,292

29,040

19,460

Net interest income

$

42,915

$

40,250

$

39,212

$

39,964

$

19,387

Loans, net:

Taxable

6.22

%

6.05

%

6.04

%

6.24

%

5.25

%

Tax-exempt

4.14

%

4.11

%

4.05

%

4.16

%

3.20

%

Total loans, net

6.07

%

5.92

%

5.90

%

6.09

%

5.09

%

Investments:

Taxable

3.45

%

3.05

%

3.23

%

3.12

%

1.73

%

Tax-exempt

2.33

%

2.33

%

2.29

%

2.31

%

2.19

%

Total investments

3.29

%

2.95

%

3.10

%

3.02

%

1.80

%

Interest-bearing balances with banks

4.19

%

4.09

%

4.93

%

5.55

%

5.28

%

Federal funds sold

4.46

%

4.45

%

4.94

%

5.26

%

5.68

%

Total interest-earning assets

5.68

%

5.50

%

5.51

%

5.63

%

4.58

%

Interest expense:

Deposits

2.41

%

2.46

%

2.75

%

2.91

%

2.92

%

Short-term borrowings

4.62

%

4.52

%

4.80

%

4.98

%

5.61

%

Long-term debt

4.81

%

4.88

%

4.97

%

4.94

%

4.33

%

Subordinated debt

7.40

%

5.44

%

5.35

%

5.34

%

5.41

%

Junior subordinated debt

9.34

%

9.37

%

13.23

%

12.93

%

Total interest-bearing liabilities

2.60

%

2.58

%

2.88

%

3.04

%

3.01

%

Net interest spread

3.08

%

2.92

%

2.62

%

2.59

%

1.57

%

Net interest margin

3.69

%

3.50

%

3.25

%

3.26

%

2.29

%

Peoples Financial Services Corp.

Consolidated Balance Sheets (Unaudited)

(In thousands)

June 30

Mar 31

Dec 31

Sept 30

June 30

At period end

2025

2025

2024

2024

2024

Assets:

Cash and due from banks

$

60,173

$

60,125

$

47,029

$

97,090

$

41,234

Interest-bearing balances in other banks

9,646

9,196

8,593

10,286

8,722

Federal funds sold

105,920

7,781

80,229

178,093

Investment securities:

Available for sale

505,181

503,043

526,329

562,486

385,240

Held to maturity

75,137

76,689

78,184

79,861

81,598

Equity investments carried at fair value

2,494

2,500

2,430

3,921

78

Total investments

582,812

582,232

606,943

646,268

466,916

Loans held for sale

547

420

803

Loans

3,997,525

3,991,539

3,993,505

4,069,683

2,869,553

Less: allowance for credit losses

40,890

41,054

41,776

39,341

23,123

Net loans

3,956,635

3,950,485

3,951,729

4,030,342

2,846,430

Goodwill

75,986

75,986

75,986

76,958

63,370

Premises and equipment, net

76,896

72,492

73,283

75,877

58,565

Bank owned life insurance

87,635

87,953

87,429

87,401

49,955

Deferred tax assets

31,647

32,628

35,688

33,078

14,460

Accrued interest receivable

15,854

16,436

15,632

17,979

13,326

Other intangible assets, net

30,778

32,488

34,197

35,907

Other assets

73,350

71,136

74,919

70,056

53,077

Total assets

$

5,107,879

$

4,999,358

$

5,091,657

$

5,360,138

$

3,616,055

Liabilities:

Deposits:

Noninterest-bearing

$

899,597

$

901,398

$

935,516

$

927,864

$

620,971

Interest-bearing

3,387,752

3,415,529

3,472,036

3,710,000

2,443,988

Total deposits

4,287,349

4,316,927

4,407,552

4,637,864

3,064,959

Short-term borrowings

76,340

14,840

15,900

37,346

104,250

Long-term debt

103,449

88,403

98,637

111,489

25,000

Subordinated debt

83,164

33,000

33,000

33,000

33,000

Junior subordinated debt

8,088

8,063

8,039

8,015

Accrued interest payable

4,640

5,439

5,503

6,829

5,507

Other liabilities

50,753

50,832

54,076

50,544

42,532

Total liabilities

4,613,783

4,517,504

4,622,707

4,885,087

3,275,248

Stockholders' equity:

Common stock

20,015

20,014

19,995

19,993

14,122

Capital surplus

250,468

250,488

250,695

250,578

122,449

Retained earnings

258,601

247,806

238,955

239,021

249,511

Accumulated other comprehensive loss

(34,988)

(36,454)

(40,695)

(34,541)

(45,275)

Total stockholders' equity

494,096

481,854

468,950

475,051

340,807

Total liabilities and stockholders'
equity

$

5,107,879

$

4,999,358

$

5,091,657

$

5,360,138

$

3,616,055

Peoples Financial Services Corp.

Loan and Asset Quality Data (Unaudited)

(In thousands)

June 30

Mar 31

Dec 31

Sept 30

June 30

At period end

2025

2025

2024

2024

2024

Commercial

Taxable

$

595,042

$

570,966

$

556,630

$

616,369

$

411,112

Non-taxable

278,026

282,031

279,390

273,710

220,893

Total

873,068

852,997

836,020

890,079

632,005

Real estate

Commercial real estate

2,252,574

2,275,241

2,294,113

2,309,588

1,793,652

Residential

573,864

560,067

551,383

550,590

369,671

Total

2,826,438

2,835,308

2,845,496

2,860,178

2,163,323

Consumer

Indirect Auto

104,618

108,819

117,914

130,380

66,792

Consumer Other

13,929

14,209

14,955

15,580

7,433

Total

118,547

123,028

132,869

145,960

74,225

Equipment Financing

179,472

180,206

179,120

173,466

Total

$

3,997,525

$

3,991,539

$

3,993,505

$

4,069,683

$

2,869,553

June 30

Mar 31

Dec 31

Sept 30

June 30

At quarter end

2025

2025

2024

2024

2024

Nonperforming assets:

Nonaccrual/restructured loans

$

17,390

$

23,002

$

22,499

$

20,949

$

7,116

Accruing loans past due 90 days or more

72

655

458

569

Foreclosed assets

27

27

27

27

Total nonperforming assets

$

17,462

$

23,684

$

22,984

$

21,545

$

7,143

June 30

Mar 31

Dec 31

Sept 30

June 30

Three months ended

2025

2025

2024

2024

2024

Allowance for credit losses:

Beginning balance

$

41,054

$

41,776

$

39,341

$

23,123

$

22,597

Merger-related adjustments - Non PCD Loans

14,328

Merger-related adjustments - PCD Loans

1,841

Charge-offs

1,151

1,233

1,108

534

135

Recoveries

1,226

311

174

453

65

(Credit to) provision for credit losses

(239)

200

3,369

130

596

Ending balance

$

40,890

$

41,054

$

41,776

$

39,341

$

23,123

Peoples Financial Services Corp.

Deposit and Liquidity Detail (Unaudited)

(In thousands)

June 30

Mar 31

Dec 31

Sept 30

June 30

At period end

2025

2025

2024

2024

2024

Interest-bearing deposits:

Money market accounts

$

971,136

$

967,661

$

936,239

$

1,018,575

$

690,631

Interest-bearing demand and NOW accounts

1,200,911

1,177,507

1,238,853

1,229,083

715,890

Savings accounts

500,680

502,851

492,180

509,412

397,827

Time deposits less than $250

543,257

599,127

620,725

824,791

504,879

Time deposits $250 or more

171,768

168,383

184,039

128,139

134,761

Total interest-bearing deposits

3,387,752

3,415,529

3,472,036

3,710,000

2,443,988

Noninterest-bearing deposits

899,597

901,398

935,516

927,864

620,971

Total deposits

$

4,287,349

$

4,316,927

$

4,407,552

$

4,637,864

$

3,064,959

June 30, 2025

At period end

Amount

Percent of Total

Number of accounts

Average Balance

Deposit Detail:

Retail

$

1,799,773

42.0

%

95,276

$

19

Commercial

1,592,947

37.2

18,474

86

Municipal

696,601

16.2

2,445

285

Brokered

198,028

4.6

17

11,649

Total Deposits

$

4,287,349

100.0

%

116,212

$

37

Uninsured

$

1,315,345

30.7

%

Insured

2,972,004

69.3

December 31, 2024

At period end

Amount

Percent of Total

Number of accounts

Average Balance

Deposit Detail:

Retail

$

1,779,729

40.4

%

98,583

$

18

Commercial

1,538,757

34.9

18,675

82

Municipal

832,665

18.9

2,427

343

Brokered

256,401

5.8

28

9,157

Total Deposits

$

4,407,552

100.0

%

119,713

$

37

Uninsured

$

1,381,492

31.3

%

Insured

3,026,060

68.7

Total Available

At June 30, 2025

Total Available

Outstanding

for Future Liquidity

FHLB advances (1)

$

1,647,028

$

514,902

$

1,132,126

Federal Reserve - Discount Window

426,801

426,801

Correspondent bank lines of credit

18,000

18,000

Other sources of liquidity:

Brokered deposits

766,182

198,028

568,154

Unencumbered securities

174,563

174,563

Total sources of liquidity

$

3,032,574

$

712,930

$

2,319,644

(1)

Outstanding balance of FHLB advances includes letters of credit used to collateralize public fund deposits.

Peoples Financial Services Corp.

Consolidated Balance Sheets (Unaudited)

(In thousands)

June 30

Mar 31

Dec 31

Sept 30

June 30

Average quarterly balances

2025

2025

2024

2024

2024

Assets:

Loans, net:

Taxable

$

3,707,650

$

3,698,124

$

3,757,273

$

3,790,138

$

2,637,164

Tax-exempt

282,406

280,555

278,429

278,496

222,655

Total loans, net

3,990,056

3,978,679

4,035,702

4,068,634

2,859,819

Investments:

Taxable

540,424

555,910

541,526

611,032

443,146

Tax-exempt

86,899

87,072

87,419

89,532

86,418

Total investments

627,323

642,982

628,945

700,564

529,564

Interest-bearing balances with banks

9,186

11,197

9,116

10,820

8,763

Federal funds sold

39,084

25,979

129,517

92,171

12,672

Total interest-earning assets

4,665,649

4,658,837

4,803,280

4,872,189

3,410,818

Other assets

348,685

349,840

400,179

419,005

198,248

Total assets

$

5,014,334

$

5,008,677

$

5,203,459

$

5,291,194

$

3,609,066

Liabilities and stockholders' equity:

Deposits:

Interest-bearing

$

3,373,916

$

3,437,355

$

3,573,321

$

3,607,405

$

2,496,298

Noninterest-bearing

897,212

875,053

904,274

908,776

620,256

Total deposits

4,271,128

4,312,408

4,477,595

4,516,181

3,116,554

Short-term borrowings

35,587

20,176

39,319

43,895

45,383

Long-term debt

101,066

97,769

111,135

111,804

25,000

Subordinated debt

55,622

33,000

33,000

33,000

33,000

Junior subordinated debt

8,075

8,050

8,026

8,000

Other liabilities

52,608

58,018

56,445

96,177

48,630

Total liabilities

4,524,086

4,529,421

4,725,520

4,809,057

3,268,567

Stockholders' equity

490,248

479,256

477,939

482,137

340,499

Total liabilities and stockholders'
equity

$

5,014,334

$

5,008,677

$

5,203,459

$

5,291,194

$

3,609,066

Peoples Financial Services Corp.

Reconciliation of Non-GAAP Financial Measures (Unaudited)

(In thousands, except share and per share data)

June 30

Mar 31

Dec 31

Sept 30

June 30

Three months ended

2025

2025

2024

2024

2024

Core net income per share:

Net income (loss) GAAP

$

16,956

$

15,009

$

6,087

$

(4,337)

$

3,282

Adjustments:

Add: ACL provision for FNCB acquired legacy loans

14,328

Less: ACL provision for FNCB acquired legacy loans tax adjustment

1,885

Add: Acquisition related expenses

66

154

4,990

9,653

1,071

Less: Acquisition related expenses tax adjustment

14

34

1,089

1,270

122

Core net income

$

17,008

$

15,129

$

9,988

$

16,489

$

4,231

Average common shares outstanding - diluted

10,082,260

10,043,186

10,051,337

10,044,449

7,114,115

Core net income per diluted share

$

1.69

$

1.51

$

0.99

$

1.64

$

0.59

Tangible book value:

Total stockholders' equity

$

494,096

$

481,854

$

468,950

$

475,051

$

340,807

Less: Goodwill

75,986

75,986

76,325

76,958

63,370

Less: Other intangible assets, net

30,778

32,488

34,197

35,907

Total tangible stockholders' equity

$

387,332

$

373,380

$

358,428

$

362,186

$

277,437

Common shares outstanding

9,994,696

9,995,483

9,990,724

9,994,648

7,057,258

Tangible book value per share

$

38.75

$

37.35

$

35.88

$

36.24

$

39.31

Core return on average stockholders' equity:

Net income (loss) GAAP

$

16,956

$

15,009

$

6,087

$

(4,337)

$

3,282

Adjustments:

Add: ACL provision for FNCB acquired legacy loans

14,328

Less: ACL provision for FNCB acquired legacy loans tax adjustment

1,885

Add: Acquisition related expenses

66

154

4,990

9,653

1,071

Less: Acquisition related expenses tax adjustment

14

34

1,089

1,270

122

Core net income

$

17,008

$

15,129

$

9,988

$

16,489

$

4,231

Average stockholders' equity

$

490,248

$

479,256

$

477,939

$

482,137

$

340,499

Core return on average stockholders' equity

13.92

%

12.80

%

8.31

%

13.61

%

5.00

%

Return on average tangible stockholders' equity:

Net income (loss) GAAP

$

16,956

$

15,009

$

6,087

$

(4,337)

$

3,282

Average stockholders' equity

$

490,248

$

479,256

$

477,939

$

482,137

$

340,499

Less: average intangibles

106,764

109,386

112,399

113,032

63,370

Average tangible stockholders' equity

$

383,484

$

369,870

$

365,540

$

369,105

$

277,129

Return on average tangible stockholders' equity

17.73

%

16.46

%

6.62

%

(4.67)

%

4.76

%

Core return on average tangible stockholders' equity:

Net income (loss) GAAP

$

16,956

$

15,009

$

6,087

$

(4,337)

$

3,282

Adjustments:

Add: ACL provision for FNCB acquired legacy loans

14,328

Less: ACL provision for FNCB acquired legacy loans tax adjustment

1,885

Add: Acquisition related expenses

66

154

4,990

9,653

1,071

Less: Acquisition related expenses tax adjustment

14

34

1,089

1,270

122

Core net income

$

17,008

$

15,129

$

9,988

$

16,489

$

4,231

Average stockholders' equity

$

490,248

$

479,256

$

477,939

$

482,137

$

340,499

Less: average intangibles

106,764

109,386

112,399

113,032

63,370

Average tangible stockholders' equity

$

383,484

$

369,870

$

365,540

$

369,105

$

277,129

Core return on average tangible stockholders' equity

17.79

%

16.59

%

10.87

%

17.77

%

6.14

%

Core return on average assets:

Net income (loss) GAAP

$

16,956

$

15,009

$

6,087

$

(4,337)

$

3,282

Adjustments:

Add: ACL provision for FNCB acquired legacy loans

14,328

Less: ACL provision for FNCB acquired legacy loans tax adjustment

1,885

Add: Acquisition related expenses

66

154

4,990

9,653

1,071

Less: Acquisition related expenses tax adjustment

14

34

1,089

1,270

122

Core net income

$

17,008

$

15,129

$

9,988

$

16,489

$

4,231

Average assets

$

5,014,334

$

5,008,677

$

5,203,459

$

5,291,194

$

3,609,066

Core return on average assets

1.36

%

1.23

%

0.76

%

1.24

%

0.47

%

Pre-provision net revenue (PPNR) per share:

Income (Loss) before taxes (GAAP)

$

20,421

$

18,251

$

5,815

$

(4,994)

$

3,703

Add: ACL provision for FNCB acquired legacy loans

14,328

Add: (Credit to) provision for credit losses

(239)

200

3,369

130

596

Add: (Credit to) provision for credit losses on unfunded commitments

172

(202)

452

(785)

(197)

PPNR (non-GAAP)

$

20,354

$

18,249

$

9,636

$

8,679

$

4,102

Average common shares outstanding-diluted

10,082,260

10,043,186

10,051,337

10,044,449

7,114,115

PPNR per share (non-GAAP)

$

2.02

$

1.82

$

0.96

$

0.86

$

0.58

Core pre-provision net revenue (PPNR) per share:

Income (Loss) before taxes (GAAP)

$

20,421

$

18,251

$

5,815

$

(4,994)

$

3,703

Add: Acquisition related expenses

66

154

4,990

9,653

1,071

Add: ACL provision for FNCB acquired legacy loans

14,328

Add: (Credit to) provision for credit losses

(239)

200

3,369

130

596

Add: (Credit to) provision for credit losses on unfunded commitments

172

(202)

452

(785)

(197)

Core PPNR (non-GAAP)

$

20,420

$

18,403

$

14,626

$

18,332

$

5,173

Average common shares outstanding-diluted

10,082,260

10,043,186

10,051,337

10,044,449

7,114,115

Core PPNR per share (non-GAAP)

$

2.03

$

1.83

$

1.46

$

1.83

$

0.73

(1)

Current year quarters and fourth quarter 2024 tax adjustments use a rate of 21.8%, prior quarters use the effective tax rate for the quarter.

Peoples Financial Services Corp.

Reconciliation of Non-GAAP Financial Measures (Unaudited)

(In thousands, except share and per share data)

June 30

June 30

Six months ended

2025

2024

Core net income per share:

Net income GAAP

$

31,965

$

6,748

Adjustments:

Add: Acquisition related expenses

220

1,557

Less: Acquisition related expenses tax adjustment

48

183

Core net income

$

32,137

$

8,122

Average common shares outstanding - diluted

10,062,831

7,108,113

Core net income per diluted share

$

3.19

$

1.14

Core return on average stockholders' equity:

Net income GAAP

$

31,965

$

6,748

Adjustments:

Add: Acquisition related expenses

220

1,557

Less: Acquisition related expenses tax adjustment

48

183

Core net income

$

32,137

$

8,122

Average stockholders' equity

484,783

340,725

Core return on average stockholders' equity

13.37

%

4.79

%

Return on average tangible stockholders' equity:

Net income GAAP

$

31,965

$

6,748

Average stockholders' equity

484,783

340,725

Less: average intangibles

108,562

63,375

Average tangible stockholders' equity

$

376,221

$

277,350

Return on average tangible stockholders' equity

17.13

%

4.89

%

Core return on average tangible stockholders' equity:

Net income GAAP

$

31,965

$

6,748

Adjustments:

Add: Acquisition related expenses

220

1,557

Less: Acquisition related expenses tax adjustment

48

183

Core net income

$

32,137

$

8,122

Average stockholders' equity

484,783

340,725

Less: average intangibles

108,562

63,375

Average tangible stockholders' equity

$

376,221

$

277,350

Core return on average tangible stockholders' equity

17.23

%

5.89

%

Core return on average assets:

Net income GAAP

$

31,965

$

6,748

Adjustments:

Add: Acquisition related expenses

220

1,557

Less: Acquisition related expenses tax adjustment

48

183

Core net income

$

32,137

$

8,122

Average assets

5,011,521

3,642,908

Core return on average assets

1.29

%

0.45

%

Pre-provision net revenue (PPNR) per share:

Income before taxes (GAAP)

$

38,672

$

7,647

Add: (Credit to) provision for credit losses

(39)

1,304

Add: (Credit to) provision for credit losses on unfunded commitments

(30)

290

PPNR (non-GAAP)

$

38,603

$

9,241

Average common shares outstanding-diluted

10,062,831

7,108,113

PPNR per share (non-GAAP)

$

3.84

$

1.30

Core pre-provision net revenue (PPNR) per share:

Income before taxes (GAAP)

$

38,672

$

7,647

Add: Acquisition related expenses

220

1,557

Add: (Credit to) provision for credit losses

(39)

1,304

Add: (Credit to) provision for credit losses on unfunded commitments

(30)

290

Core PPNR (non-GAAP)

$

38,823

$

10,798

Average common shares outstanding-diluted

10,062,831

7,108,113

Core PPNR per share (non-GAAP)

$

3.86

$

1.52

Peoples Financial Services Corp.

Reconciliation of Non-GAAP Financial Measures (Unaudited)

(In thousands, except share and per share data)

The following tables reconcile the non-GAAP financial measures of FTE net interest income for the three and six months ended June 30, 2025 and 2024:

Three months ended June 30

2025

2024

Interest income (GAAP)

$

65,335

$

38,376

Adjustment to FTE

718

471

Interest income adjusted to FTE (non-GAAP)

66,053

38,847

Interest expense

23,138

19,460

Net interest income adjusted to FTE (non-GAAP)

$

42,915

$

19,387

Six months ended June 30

2025

2024

Interest income (GAAP)

$

127,761

$

77,373

Adjustment to FTE

1,420

946

Interest income adjusted to FTE (non-GAAP)

129,181

78,319

Interest expense

46,016

39,139

Net interest income adjusted to FTE (non-GAAP)

$

83,165

$

39,180

The efficiency ratio is noninterest expenses, less amortization of intangible assets and acquisition related costs, as a percentage of FTE net interest income plus noninterest income. The following tables reconcile the non-GAAP financial measures of the efficiency ratio to GAAP for the three and six months ended June 30, 2025 and 2024:

Three months ended June 30

2025

2024

Efficiency ratio (non-GAAP):

Noninterest expense (GAAP)

$

28,262

$

18,171

Less: Amortization of intangible assets expense

1,684

Less: Acquisition related expenses

66

1,071

Noninterest expense (non-GAAP)

26,512

17,100

Net interest income (GAAP)

42,197

18,916

Plus: Taxable equivalent adjustment

718

471

Noninterest income (GAAP)

6,247

3,554

Less: Net gains (losses) on equity securities

(6)

(12)

Less: Gains on sale of fixed assets

13

Net interest income (FTE) plus noninterest income (non-GAAP)

$

49,168

$

22,940

Efficiency ratio (non-GAAP)

53.92

%

74.54

%

Six months ended June 30

2025

2024

Efficiency ratio (non-GAAP):

Noninterest expense (GAAP)

$

55,615

$

36,230

Less: Amortization of intangible assets expense

3,367

Less: Acquisition related expenses

220

1,557

Noninterest expense  (non-GAAP)

52,028

34,673

Net interest income (GAAP)

81,745

38,234

Plus: Taxable equivalent adjustment

1,420

946

Noninterest income (GAAP)

12,503

6,947

Less: Net gains (losses) on equity securities

65

(20)

Less: Gains on sale of fixed assets

680

4

Net interest income (FTE) plus noninterest income (non-GAAP)

$

94,923

$

46,143

Efficiency ratio (non-GAAP)

54.81

%

75.14

%

Cision

View original content to download multimedia:https://www.prnewswire.com/news-releases/peoples-financial-services-corp-reports-unaudited-second-quarter-and-year-to-date-2025-earnings-302518154.html

SOURCE Peoples Financial Services Corp.