First Community Bankshares, Inc. Announces Fourth Quarter 2023 Results and Quarterly Cash Dividend

In this article:
First Community Bankshares, Inc.First Community Bankshares, Inc.
First Community Bankshares, Inc.

BLUEFIELD, Va., Jan. 23, 2024 (GLOBE NEWSWIRE) -- First Community Bankshares, Inc. (NASDAQ: FCBC) (www.firstcommunitybank.com) (the “Company”) today reported its unaudited results of operations and other financial information for the quarter ended December 31, 2023. The Company reported net income of $11.78 million, or $0.66 per diluted common share, for the quarter ended December 31, 2023. Net income for the twelve months ended December 31, 2023, was $48.02 million or $2.72 per diluted common share.

The Company also declared a quarterly cash dividend to common shareholders of twenty-nine cents $0.29 per common share. The quarterly dividend is payable to common shareholders of record on February 9, 2024, and is expected to be paid on or about February 23, 2024. This marks the 39th consecutive year of regular dividends to common shareholders.

Fourth Quarter 2023 and Full Year Highlights

Income Statement

  • Net income of $11.78 million for the fourth quarter and $48.02 million for the year were negatively impacted by a $3.00 million accrual for estimated litigation expenses.

  • Adjusted for non-recurring items, fourth quarter net income increased $1.84 million to $14.59 million compared to fourth quarter 2022 on improved net interest margin and lower provision for credit losses. Also adjusted for non-recurring items, current year net income of $54.74 million was $9.12 million, or 19.99%, greater than last year.

  • Net interest income increased $1.44 million compared to the same quarter in 2022, as increases in benchmark interest rates have improved net interest margin. Provision for credit losses was approximately $2.39 million lower than the same quarter last year.

  • Interest and fees on loans increased $5.80 million from the same quarter of 2022 and is attributable to both an increase in yield and an increase in average balance compared to the yield and average balance of the prior year. The Company acquired Surrey Bancorp on April 21, 2023, adding approximately $239.08 million in loans. Interest income on deposits in banks decreased $777 thousand to $438 thousand for the fourth quarter, primarily due to a significant decrease in the average balance compared to the fourth quarter of 2022.

  • Annualized return on average assets (“ROA”) was 1.43% for the fourth quarter and 1.48% for the twelve months of 2023 compared to 1.59% and 1.45% for the same periods, respectively of 2022. Annualized return on average common equity (“ROE”) was 9.39% for the fourth quarter and 10.02% for the twelve months of 2023 compared to 11.99% and 11.04%, for the same periods, respectively of 2022. Adjusted for non-recurring items, ROA was 1.77% and ROE was 11.63% for the fourth quarter of 2023.

Balance Sheet and Asset Quality

  • The Company’s loan portfolio increased by $172.10 million, or 7.17%, from December 31, 2022. Excluding the Surrey transaction, the loan portfolio decreased approximately $66.98 million, or 2.79%.

  • Deposits increased $43.51 million, or 1.62%, from year-end 2022. Excluding the Surrey transaction, deposits decreased approximately $360.13 million, or 13.44%, from December 31, 2022.

  • The Company repurchased 189,500 common shares during the fourth quarter of 2023 for a total cost of $5.98 million. The Company repurchased 768,079 common shares during 2023 for a total cost of $23.04 million. The Company recently announced a new 2.7 million share repurchase program that replaced the remainder of the prior program.

  • Non-performing loans to total loans increased to 0.76% when compared with the same quarter of 2022. The Company experienced net charge-offs for the fourth quarter of 2023 of $883 thousand, or 0.14%, of annualized average loans, compared to net charge-offs of $2.25 million, or 0.37%, of annualized average loans for the same period in 2022.

  • The allowance for credit losses to total loans was 1.41% at December 31, 2023, compared to 1.27% for the same period of 2022.

  • The accumulated other comprehensive loss of $10.95 million at December 31, 2023, decreased $4.77 million compared to the accumulated other comprehensive loss of $15.71 million at December 31, 2022.

  • Book value per share at December 31, 2023, was $27.20, an increase of $1.19 from year-end 2022.

Non-GAAP Financial Measures

In addition to financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company uses certain non-GAAP financial measures that provide useful information for financial and operational decision making, evaluating trends, and comparing financial results to other financial institutions. The non-GAAP financial measures presented in this news release include “tangible book value per common share,” “return on average tangible common equity,” “adjusted earnings,” “adjusted diluted earnings per share,” “adjusted return on average assets,” “adjusted return on average common equity,” “adjusted return on average tangible common equity,” and certain financial measures presented on a fully taxable equivalent (“FTE”) basis. FTE basis is calculated using the federal statutory income tax rate of 21%. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as a reconciliation to that comparable GAAP financial measure can be found in the attached tables to this press release. While the Company believes certain non-GAAP financial measures enhance the understanding of its business and performance, they are supplemental and not a substitute for, or more important than, financial measures prepared in accordance with GAAP and may not be comparable to those reported by other financial institutions.

About First Community Bankshares, Inc.

First Community Bankshares, Inc., a financial holding company headquartered in Bluefield, Virginia, provides banking products and services through its wholly owned subsidiary First Community Bank. First Community Bank operated 53 branch banking locations in Virginia, West Virginia, North Carolina, and Tennessee as of December 31, 2023. First Community Bank offers wealth management and investment advice and services through its Trust Division and through its wholly owned subsidiary, First Community Wealth Management, which collectively managed and administered $1.49 billion in combined assets as of December 31, 2023. The Company reported consolidated assets of $3.27 billion as of December 31, 2023. The Company’s common stock is listed on the NASDAQ Global Select Market under the trading symbol, “FCBC”. Additional investor information is available on the Company’s website at www.firstcommunitybank.com.

This news release may include forward-looking statements. These forward-looking statements are based on current expectations that involve risks, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize or should underlying assumptions prove incorrect, actual results may differ materially. These risks include: changes in business or other market conditions; the timely development, production and acceptance of new products and services; the challenge of managing asset/liability levels; the management of credit risk and interest rate risk; the difficulty of keeping expense growth at modest levels while increasing revenues; changes in banking laws and regulations; the degree of competition by traditional and non-traditional competitors; the impact of natural disasters, extreme weather events, military conflict , terrorism or other geopolitical events; and other risks detailed from time to time in the Companys Securities and Exchange Commission reports including, but not limited to, the Annual Report on Form 10-K for the most recent fiscal year end. Pursuant to the Private Securities Litigation Reform Act of 1995, the Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December
31,

 

 

September
30,

 

 

June 30,

 

 

March 31,

 

 

December
31,

 

 

December 31,

 

 

(Amounts in thousands,
except share and per
share data)

2023

 

 

2023

 

 

2023

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on
loans

$

33,676

 

 

$

33,496

 

 

$

31,927

 

 

$

27,628

 

 

$

27,873

 

 

$

126,727

 

 

$

104,570

 

 

Interest on securities

 

1,888

 

 

 

1,912

 

 

 

2,057

 

 

 

2,099

 

 

 

1,900

 

 

 

7,956

 

 

 

5,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits in
banks

 

438

 

 

 

697

 

 

 

885

 

 

 

462

 

 

 

1,215

 

 

 

2,482

 

 

 

3,763

 

 

Total interest income

 

36,002

 

 

 

36,105

 

 

 

34,869

 

 

 

30,189

 

 

 

30,988

 

 

 

137,165

 

 

 

114,319

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

3,935

 

 

 

2,758

 

 

 

1,930

 

 

 

718

 

 

 

366

 

 

 

9,341

 

 

 

1,654

 

 

Interest on borrowings

 

4

 

 

 

0

 

 

 

77

 

 

 

59

 

 

 

1

 

 

 

140

 

 

 

2

 

 

Total interest expense

 

3,939

 

 

 

2,758

 

 

 

2007

 

 

 

777

 

 

 

367

 

 

 

9,481

 

 

 

1,656

 

 

Net interest income

 

32,063

 

 

 

33,347

 

 

 

32,862

 

 

 

29,412

 

 

 

30,621

 

 

 

127,684

 

 

 

112,663

 

 

Provision for credit
losses

 

1,029

 

 

 

1,109

 

 

 

4,105

 

 

 

1,742

 

 

 

3,416

 

 

 

7,985

 

 

 

6,572

 

 

Net interest income
after provision

 

31,034

 

 

 

32,238

 

 

 

28,757

 

 

 

27,670

 

 

 

27,205

 

 

 

119,699

 

 

 

106,091

 

 

Noninterest income

 

10,462

 

 

 

9,622

 

 

 

8,785

 

 

 

8,583

 

 

 

9,184

 

 

 

37,452

 

 

 

37,182

 

 

Noninterest expense

 

26,780

 

 

 

22,913

 

 

 

24,671

 

 

 

20,813

 

 

 

20,730

 

 

 

95,177

 

 

 

83,116

 

 

Income before income
taxes

 

14,716

 

 

 

18,947

 

 

 

12,871

 

 

 

15,440

 

 

 

15,659

 

 

 

61,974

 

 

 

60,157

 

 

Income tax expense

 

2,932

 

 

 

4,307

 

 

 

3,057

 

 

 

3,658

 

 

 

3,076

 

 

 

13,954

 

 

 

13,495

 

 

Net income

$

11,784

 

 

$

14,640

 

 

$

9,814

 

 

$

11,782

 

 

$

12,583

 

 

$

48,020

 

 

$

46,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to Net
Income for Fair Value
Changes to Restricted
Stock Units (tax-
effected)

$

530

 

 

$

215

 

 

$

335

 

 

$

20

 

 

$

-

 

 

$

1,100

 

 

$

-

 

 

Adjusted Net Income
for diluted earnings per
share

$

12,314

 

 

$

14,855

 

 

$

10,149

 

 

$

11,802

 

 

$

12,583

 

 

$

49,120

 

 

$

46,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common
share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.64

 

 

$

0.78

 

 

$

0.53

 

 

$

0.73

 

 

$

0.78

 

 

$

2.67

 

 

$

2.82

 

 

Diluted

$

0.66

 

 

$

0.79

 

 

$

0.55

 

 

$

0.72

 

 

$

0.77

 

 

$

2.72

 

 

$

2.82

 

 

Cash dividends per
common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regular

 

0.29

 

 

 

0.29

 

 

 

0.29

 

 

 

0.29

 

 

 

0.29

 

 

 

1.16

 

 

 

1.12

 

 

Weighted average
shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

18,530,114

 

 

 

18,786,032

 

 

 

18,407,078

 

 

 

16,228,297

 

 

 

16,229,289

 

 

 

17,996,373

 

 

 

16,519,848

 

 

Diluted

 

18,575,226

 

 

 

18,831,836

 

 

 

18,431,598

 

 

 

16,289,489

 

 

 

16,281,922

 

 

 

18,027,151

 

 

 

16,562,257

 

 

Performance ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.43

%

 

 

1.74

%

 

 

1.18

%

 

 

1.55

%

 

 

1.59

%

 

 

1.48

%

 

 

1.45

%

 

Return on average
common equity

 

9.39

%

 

 

11.63

%

 

 

8.04

%

 

 

11.15

%

 

 

11.99

%

 

 

10.02

%

 

 

11.04

%

 

Return on average
tangible common
equity (1)

 

13.82

%

 

 

17.11

%

 

 

11.65

%

 

 

16.19

%

 

 

17.75

%

 

 

14.65

%

 

 

16.17

%

 

 

 

(1) A non-GAAP financial measure defined as net income divided by average stockholders' equity less average goodwill and other intangible assets.

 

 

CONDENSED CONSOLIDATED QUARTERLY NONINTEREST INCOME AND EXPENSE (Unaudited)

 

 

Three Months Ended

 

Year Ended

 

 

December
31,

 

September
30,

 

June 30,

 

March 31,

 

December
31,

 

December 31,

 

(Amounts in thousands)

2023

 

2023

 

2023

 

2023

 

2022

 

2023

 

2022

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management

$

1,052

 

$

1,145

 

$

965

 

$

1,017

 

$

958

 

$

4,179

 

$

3,855

 

Service charges on deposits

 

3,637

 

 

3,729

 

 

3,471

 

 

3,159

 

 

3,354

 

 

13,996

 

 

14,213

 

Other service charges and fees

 

3,541

 

 

3,564

 

 

3,460

 

 

3,082

 

 

3,006

 

 

13,647

 

 

12,308

 

(Loss) gain on sale of securities

 

-

 

 

-

 

 

(28

)

 

7

 

 

-

 

 

(21

)

 

-

 

Gain on divestiture

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

1,658

 

Other operating income

 

2,232

 

 

1,184

 

 

917

 

 

1,318

 

 

1866

 

 

5,651

 

 

5,148

 

Total noninterest income

$

10,462

 

$

9,622

 

$

8,785

 

$

8,583

 

$

9,184

 

$

37,452

 

$

37,182

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

$

12,933

 

$

12,673

 

$

12,686

 

$

11,595

 

$

11,913

 

$

49,887

 

$

47,183

 

Occupancy expense

 

1,252

 

 

1,271

 

 

1,276

 

 

1,168

 

 

1,196

 

 

4,967

 

 

4,818

 

Furniture and equipment expense

 

1,489

 

 

1,480

 

 

1,508

 

 

1,401

 

 

1,413

 

 

5,878

 

 

6,001

 

Service fees

 

2,255

 

 

2,350

 

 

2,284

 

 

2,019

 

 

1,905

 

 

8,908

 

 

7,606

 

Advertising and public relations

 

843

 

 

968

 

 

846

 

 

643

 

 

574

 

 

3,300

 

 

2,409

 

Professional fees

 

787

 

 

172

 

 

281

 

 

327

 

 

98

 

 

1,567

 

 

1,303

 

Amortization of intangibles

 

536

 

 

536

 

 

425

 

 

234

 

 

364

 

 

1,731

 

 

1,446

 

FDIC premiums and assessments

 

376

 

 

392

 

 

423

 

 

320

 

 

330

 

 

1,511

 

 

1,126

 

Merger expense

 

-

 

 

-

 

 

2,014

 

 

379

 

 

596

 

 

2,393

 

 

596

 

Divestiture expense

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

153

 

Litigation expense

 

3,000

 

 

-

 

 

-

 

 

-

 

 

-

 

 

3,000

 

 

-

 

Other operating expense

 

3,309

 

 

3,071

 

 

2,928

 

 

2,727

 

 

2,341

 

 

12,035

 

 

10,475

 

Total noninterest expense

$

26,780

 

$

22,913

 

$

24,671

 

$

20,813

 

$

20,730

 

$

95,177

 

$

83,116

 

 


RECONCILIATION OF GAAP NET INCOME TO NON-GAAP ADJUSTED EARNINGS (Unaudited)

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December
31,

 

 

September
30,

 

 

June 30,

 

 

March 31,

 

 

December
31,

 

 

December 31,

 

 

(Amounts in thousands, except per
share data)


2023

 

 

2023

 

 

2023

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Adjusted Net Income for diluted
earnings per share

$

12,314

 

 

$

14,855

 

 

$

10,149

 

 

$

11,802

 

 

$

12,583

 

 

$

49,120

 

 

$

46,662

 

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss (gain) on sale of securities

 

-

 

 

 

-

 

 

 

28

 

 

 

(7

)

 

 

-

 

 

 

21

 

 

 

-

 

 

Merger expense

 

-

 

 

 

-

 

 

 

2,014

 

 

 

379

 

 

 

596

 

 

 

2,393

 

 

 

596

 

 

Day 2 provision for allowance for
credit losses - Surrey

 

-

 

 

 

-

 

 

 

1,614

 

 

 

-

 

 

 

-

 

 

 

1,614

 

 

 

-

 

 

Divestiture expense

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

153

 

 

Gain on divestiture

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,658

)

 

Litigation expense

 

3,000

 

 

 

-

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

3,000

 

 

 

 

 

 

Other items (1)

 

-

 

 

 

(204

)

 

 

-

 

 

 

-

 

 

 

(450

)

 

 

(204

)

 

 

(542

)

 

Total adjustments

 

3,000

 

 

 

(204

)

 

 

3,656

 

 

 

372

 

 

 

146

 

 

 

6,824

 

 

 

(1,451

)

 

Tax effect

 

720

 

 

 

(49

)

 

 

522

 

 

 

10

 

 

 

(29

)

 

 

1,203

 

 

 

(412

)

 

Adjusted earnings, non-GAAP

$

14,594

 

 

$

14,700

 

 

$

13,283

 

 

$

12,163

 

 

$

12,758

 

 

$

54,741

 

 

$

45,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per common
share, non-GAAP

$

0.79

 

 

$

0.78

 

 

$

0.72

 

 

$

0.75

 

 

$

0.78

 

 

$

3.04

 

 

$

2.75

 

 

Performance ratios, non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted return on average assets

 

1.77

%

 

 

1.75

%

 

 

1.60

%

 

 

1.60

%

 

 

1.61

%

 

 

1.68

%

 

 

1.42

%

 

Adjusted return on average common
equity

 

11.63

%

 

 

11.68

%

 

 

10.88

%

 

 

11.51

%

 

 

12.16

%

 

 

11.43

%

 

 

10.80

%

 

Adjusted return on average tangible
common equity (2)

 

17.11

%

 

 

17.18

%

 

 

15.77

%

 

 

16.72

%

 

 

17.93

%

 

 

16.70

%

 

 

15.84

%

 

 

 

(1) Includes other non-recurring income and expense items.

(2) A non-GAAP financial measure defined as adjusted earnings divided by average stockholders' equity less average goodwill and other intangible assets.

 


AVERAGE BALANCE SHEETS AND NET INTEREST INCOME ANALYSIS (Unaudited)

 

 

Three Months Ended December 31,

 

 

 

2023

 

 

2022

 

 

(Amounts in thousands)

Average
Balance

 

 

Interest(1)

 

 

Average
Yield/
Rate(1)

 

 

Average
Balance

 

 

Interest(1)

 

 

Average
Yield/
Rate(1)

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2) (3)

$

2,581,528

 

 

$

33,758

 

 

 

5.19

%

 

$

2,383,161

 

 

$

27,944

 

 

 

4.65

%

 

Securities available for sale

 

274,513

 

 

 

1,924

 

 

 

2.78

%

 

 

299,488

 

 

 

1,942

 

 

 

2.57

%

 

Interest-bearing deposits

 

31,293

 

 

 

438

 

 

 

5.55

%

 

 

130,363

 

 

 

1,218

 

 

 

3.71

%

 

Total earning assets

 

2,887,334

 

 

 

36,120

 

 

 

4.96

%

 

 

2,813,012

 

 

 

31,104

 

 

 

4.39

%

 

Other assets

 

379,960

 

 

 

 

 

 

 

 

 

 

 

326,043

 

 

 

 

 

 

 

 

 

 

Total assets

$

3,267,294

 

 

 

 

 

 

 

 

 

 

$

3,139,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity

      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

$

697,555

 

 

$

180

 

 

 

0.10

%

 

$

666,517

 

 

$

27

 

 

 

0.02

%

 

Savings deposits

 

838,455

 

 

 

3,050

 

 

 

1.44

%

 

 

856,755

 

 

 

106

 

 

 

0.05

%

 

Time deposits

 

254,668

 

 

 

705

 

 

 

1.10

%

 

 

293,520

 

 

 

232

 

 

 

0.31

%

 

Total interest-bearing deposits

 

1,790,678

 

 

 

3,935

 

 

 

0.87

%

 

 

1,816,792

 

 

 

365

 

 

 

0.08

%

 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

293

 

 

 

4

 

 

 

5.35

%

 

 

-

 

 

 

-

 

 

 

0.00

%

 

Retail repurchase agreements

 

1,090

 

 

 

-

 

 

 

0.05

%

 

 

2,473

 

 

 

1

 

 

 

0.07

%

 

Total borrowings

 

1,383

 

 

 

4

 

 

 

0.87

%

 

 

2,473

 

 

 

1

 

 

 

0.07

%

 

Total interest-bearing liabilities

 

1,792,061

 

 

 

3,939

 

 

 

0.87

%

 

 

1,819,265

 

 

 

366

 

 

 

0.08

%

 

Noninterest-bearing demand deposits

 

931,681

 

 

 

 

 

 

 

 

 

 

 

864,537

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

45,819

 

 

 

 

 

 

 

 

 

 

 

38,993

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

2,769,561

 

 

 

 

 

 

 

 

 

 

 

2,722,795

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

497,733

 

 

 

 

 

 

 

 

 

 

 

416,260

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders'
equity

$

3,267,294

 

 

 

 

 

 

 

 

 

 

$

3,139,055

 

 

 

 

 

 

 

 

 

 

Net interest income, FTE (1)

 

 

 

 

$

32,181

 

 

 

 

 

 

 

 

 

 

$

30,738

 

 

 

 

 

 

Net interest rate spread

 

 

 

 

 

 

 

 

 

4.09

%

 

 

 

 

 

 

 

 

 

 

4.31

%

 

Net interest margin, FTE (1)

 

 

 

 

 

 

 

 

 

4.42

%

 

 

 

 

 

 

 

 

 

 

4.34

%

 

 

 

(1) Interest income and average yield/rate are presented on a FTE, non-GAAP, basis using the federal statutory income tax rate of
     21%.

(2) Nonaccrual loans are included in the average balance; however, no related interest income is recorded during the period of nonaccrual.

(3) Interest on loans includes non-cash and accelerated purchase accounting accretion of $792 thousand and $395 thousand for the
     three months ended December 31, 2023 and 2022, respectively.

 


AVERAGE BALANCE SHEETS AND NET INTEREST INCOME ANALYSIS (Unaudited)

 

 

Year Ended December 31,

 

 

 

2023

 

 

2022

 

 

(Amounts in thousands)

Average
Balance

 

 

Interest(1)

 

 

Average
Yield/
Rate(1)

 

 

Average
Balance

 

 

Interest(1)

 

 

Average
Yield/
Rate(1)

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2) (3)

$

2,538,361

 

 

$

127,019

 

 

 

5.00

%

 

$

2,298,503

 

 

$

104,830

 

 

 

4.56

%

 

Securities available for sale

 

298,389

 

 

 

8,115

 

 

 

2.72

%

 

 

256,221

 

 

 

6,172

 

 

 

2.41

%

 

Interest-bearing deposits

 

46,601

 

 

 

2,485

 

 

 

5.33

%

 

 

330,785

 

 

 

3,767

 

 

 

1.14

%

 

Total earning assets

 

2,883,351

 

 

 

137,619

 

 

 

4.77

%

 

 

2,885,509

 

 

 

114,769

 

 

 

3.98

%

 

Other assets

 

369,700

 

 

 

 

 

 

 

 

 

 

 

328,635

 

 

 

 

 

 

 

 

 

 

Total assets

$

3,253,051

 

 

 

 

 

 

 

 

 

 

$

3,214,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

$

686,534

 

 

$

405

 

 

 

0.06

%

 

$

683,502

 

 

$

112

 

 

 

0.02

%

 

Savings deposits

 

847,397

 

 

 

6,781

 

 

 

0.80

%

 

 

880,171

 

 

 

306

 

 

 

0.03

%

 

Time deposits

 

267,957

 

 

 

2,155

 

 

 

0.80

%

 

 

322,158

 

 

 

1,235

 

 

 

0.38

%

 

Total interest-bearing deposits

 

1,801,888

 

 

 

9,341

 

 

 

0.52

%

 

 

1,885,831

 

 

 

1,653

 

 

 

0.09

%

 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

2,715

 

 

 

139

 

 

 

5.12

%

 

 

-

 

 

 

-

 

 

 

0.00

%

 

Retail repurchase agreements

 

1,528

 

 

 

1

 

 

 

0.06

%

 

 

2,239

 

 

 

2

 

 

 

0.07

%

 

Total borrowings

 

4,243

 

 

 

140

 

 

 

3.30

%

 

 

2,239

 

 

 

2

 

 

 

0.07

%

 

Total interest-bearing liabilities

 

1,806,131

 

 

 

9,481

 

 

 

0.52

%

 

 

1,888,070

 

 

 

1,655

 

 

 

0.09

%

 

Noninterest-bearing demand deposits

 

926,378

 

 

 

 

 

 

 

 

 

 

 

864,224

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

41,477

 

 

 

 

 

 

 

 

 

 

 

39,363

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

2,773,986

 

 

 

 

 

 

 

 

 

 

 

2,791,657

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

479,065

 

 

 

 

 

 

 

 

 

 

 

422,487

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders'
equity

$

3,253,051

 

 

 

 

 

 

 

 

 

 

$

3,214,144

 

 

 

 

 

 

 

 

 

 

Net interest income, FTE (1)

 

 

 

 

$

128,138

 

 

 

 

 

 

 

 

 

 

$

113,114

 

 

 

 

 

 

Net interest rate spread

 

 

 

 

 

 

 

 

 

4.25

%

 

 

 

 

 

 

 

 

 

 

3.89

%

 

Net interest margin, FTE (1)

 

 

 

 

 

 

 

 

 

4.44

%

 

 

 

 

 

 

 

 

 

 

3.92

%

 

 

 

(1) Interest income and average yield/rate are presented on a FTE, non-GAAP, basis using the federal statutory income tax rate of
      21%.

(2) Nonaccrual loans are included in the average balance; however, no related interest income is recorded during the period of nonaccrual.

(3) Interest on loans includes non-cash and accelerated purchase accounting accretion of $2.74 million and $2.62 million for the
      twelve months ended December 31, 2023 and 2022, respectively.

 


CONDENSED CONSOLIDATED QUARTERLY BALANCE SHEETS (Unaudited)

 

(Amounts in thousands, except per share data)

December
31,
2023

 

 

September
30,
2023

 

 

June 30,
2023

 

 

March 31,
2023

 

 

December
31,
2022

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

116,420

 

 

$

113,397

 

 

$

152,660

 

 

$

92,385

 

 

$

170,846

 

 

Debt securities available for sale

 

280,961

 

 

 

275,332

 

 

 

314,373

 

 

 

308,269

 

 

 

300,349

 

 

Loans held for investment, net of unearned income

 

2,572,298

 

 

 

2,593,472

 

 

 

2,621,073

 

 

 

2,388,897

 

 

 

2,400,197

 

 

Allowance for credit losses

 

(36,189

)

 

 

(36,031

)

 

 

(36,177

)

 

 

(30,789

)

 

 

(30,556

)

 

Loans held for investment, net

 

2,536,109

 

 

 

2,557,441

 

 

 

2,584,896

 

 

 

2,358,108

 

 

 

2,369,641

 

 

Premises and equipment, net

 

50,680

 

 

 

51,205

 

 

 

53,546

 

 

 

47,407

 

 

 

47,340

 

 

Other real estate owned

 

192

 

 

 

243

 

 

 

339

 

 

 

481

 

 

 

703

 

 

Interest receivable

 

10,881

 

 

 

10,428

 

 

 

10,185

 

 

 

8,646

 

 

 

9,279

 

 

Goodwill

 

143,946

 

 

 

143,946

 

 

 

143,946

 

 

 

129,565

 

 

 

129,565

 

 

Other intangible assets

 

15,145

 

 

 

15,681

 

 

 

16,217

 

 

 

3,942

 

 

 

4,176

 

 

Other assets

 

114,854

 

 

 

116,552

 

 

 

115,275

 

 

 

102,869

 

 

 

103,673

 

 

Total assets

$

3,269,188

 

 

$

3,284,225

 

 

$

3,391,437

 

 

$

3,051,672

 

 

$

3,135,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

$

931,920

 

 

$

944,301

 

 

$

974,995

 

 

$

823,297

 

 

$

872,168

 

 

Interest-bearing

 

1,790,405

 

 

 

1,801,835

 

 

 

1,877,683

 

 

 

1,761,327

 

 

 

1,806,647

 

 

Total deposits

 

2,722,325

 

 

 

2,746,136

 

 

 

2,852,678

 

 

 

2,584,624

 

 

 

2,678,815

 

 

Securities sold under agreements to repurchase

 

1,119

 

 

 

1,029

 

 

 

1,348

 

 

 

1,866

 

 

 

1,874

 

 

Interest, taxes, and other liabilities

 

42,450

 

 

 

41,393

 

 

 

38,691

 

 

 

33,451

 

 

 

32,898

 

 

Total liabilities

 

2,765,894

 

 

 

2,788,558

 

 

 

2,892,717

 

 

 

2,619,941

 

 

 

2,713,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

18,502

 

 

 

18,671

 

 

 

18,969

 

 

 

16,243

 

 

 

16,225

 

 

Additional paid-in capital

 

175,841

 

 

 

180,951

 

 

 

189,917

 

 

 

128,666

 

 

 

128,508

 

 

Retained earnings

 

319,902

 

 

 

313,489

 

 

 

304,295

 

 

 

300,047

 

 

 

292,971

 

 

Accumulated other comprehensive loss

 

(10,951

)

 

 

(17,444

)

 

 

(14,461

)

 

 

(13,225

)

 

 

(15,719

)

 

Total stockholders' equity

 

503,294

 

 

 

495,667

 

 

 

498,720

 

 

 

431,731

 

 

 

421,985

 

 

Total liabilities and stockholders' equity

$

3,269,188

 

 

$

3,284,225

 

 

$

3,391,437

 

 

$

3,051,672

 

 

$

3,135,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at period-end

 

18,502,396

 

 

 

18,671,470

 

 

 

18,969,281

 

 

 

16,243,551

 

 

 

16,225,399

 

 

Book value per common share

$

27.20

 

 

$

26.55

 

 

$

26.29

 

 

$

26.58

 

 

$

26.01

 

 

Tangible book value per common share (1)

 

18.60

 

 

 

18.00

 

 

 

17.85

 

 

 

18.36

 

 

 

17.76

 

 

 

 

(1) A non-GAAP financial measure defined as stockholders' equity less goodwill and other intangible assets, divided by shares
     outstanding.

 


SELECTED CREDIT QUALITY INFORMATION (Unaudited)

 

(Amounts in thousands)

December
31,
2023

 

 

September
30,
2023

 

 

June 30,
2023

 

 

March 31,
2023

 

 

December
31,
2022

 

 

Allowance for Credit Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

$

36,031

 

 

$

36,177

 

 

$

30,789

 

 

$

30,556

 

 

$

29,388

 

 

Allowance for credit losses - loan commitments (1)

 

758

 

 

 

964

 

 

 

964

 

 

 

1,196

 

 

 

1,416

 

 

Total allowance for credit losses beginning of period

 

36,789

 

 

 

37,141

 

 

 

31,753

 

 

 

31,752

 

 

 

30,804

 

 

Adjustments to beginning balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans - Surrey
acquisition for purchased credit deteriorated loans

 

-

 

 

 

-

 

 

 

2,011

 

 

 

-

 

 

 

-

 

 

Allowance for credit losses - loan commitments (1)

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Net Adjustments

 

-

 

 

 

-

 

 

 

2,011

 

 

 

-

 

 

 

-

 

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses - loans

 

1,041

 

 

 

1,315

 

 

 

4,105

 

 

 

1,974

 

 

 

3,416

 

 

(Recovery of) provision for credit losses - loan
commitments (1)

 

(12

)

 

 

(206

)

 

 

-

 

 

 

(232

)

 

 

(220

)

 

Total provision for credit losses - loans and loan
commitments

 

1,029

 

 

 

1,109

 

 

 

4,105

 

 

 

1,742

 

 

 

3,196

 

 

Charge-offs

 

(2,105

)

 

 

(2,157

)

 

 

(1,993

)

 

 

(2,570

)

 

 

(2,873

)

 

Recoveries

 

1,222

 

 

 

696

 

 

 

1,265

 

 

 

829

 

 

 

625

 

 

Net (charge-offs) recoveries

 

(883

)

 

 

(1,461

)

 

 

(728

)

 

 

(1,741

)

 

 

(2,248

)

 

Balance at end of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

36,189

 

 

 

36,031

 

 

 

36,177

 

 

 

30,789

 

 

 

30,556

 

 

Allowance for credit losses - loan commitments (1)

 

746

 

 

 

758

 

 

 

964

 

 

 

964

 

 

 

1,196

 

 

Ending balance

$

36,935

 

 

$

36,789

 

 

$

37,141

 

 

$

31,753

 

 

$

31,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

19,356

 

 

$

18,366

 

 

$

18,628

 

 

$

15,557

 

 

$

15,208

 

 

Accruing loans past due 90 days or more

 

104

 

 

 

59

 

 

 

-

 

 

 

23

 

 

 

142

 

 

Modified loans past due 90 days or more (2)

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Troubled debt restructurings (“TDRs”) (3)

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,346

 

 

Total nonperforming loans

 

19,460

 

 

 

18,425

 

 

 

18,628

 

 

 

15,580

 

 

 

16,696

 

 

OREO

 

192

 

 

 

243

 

 

 

339

 

 

 

481

 

 

 

703

 

 

Total nonperforming assets

$

19,652

 

 

$

18,668

 

 

$

18,967

 

 

$

16,061

 

 

$

17,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total modified loans (2)

$

1,873

 

 

$

1,674

 

 

$

642

 

 

$

429

 

 

$

-

 

 

Total accruing TDRs (4)

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

7,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total loans

 

0.76

%

 

 

0.71

%

 

 

0.71

%

 

 

0.65

%

 

 

0.70

%

 

Nonperforming assets to total assets

 

0.60

%

 

 

0.57

%

 

 

0.56

%

 

 

0.53

%

 

 

0.55

%

 

Allowance for credit losses to nonperforming loans

 

185.97

%

 

 

195.55

%

 

 

194.21

%

 

 

197.62

%

 

 

183.01

%

 

Allowance for credit losses to total loans

 

1.41

%

 

 

1.39

%

 

 

1.38

%

 

 

1.29

%

 

 

1.27

%

 

Annualized net charge-offs (recoveries) to average
loans

 

0.14

%

 

 

0.22

%

 

 

0.11

%

 

 

0.29

%

 

 

0.37

%

 

 

 

(1) Prior quarter information for loan commitments has been reclassed for presentation purposes.

(2) ASU 2022-02, Financial Instruments-Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures. ASU
     adopted effective January 1, 2023.

(3) Accruing TDRs restructured within the past six months or nonperforming as reported prior to the adoption of ASU 2022-02
     Financial Instruments-Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures.

(4) Accruing total TDRs as reported prior to the adoption of ASU 2022-02 Financial Instruments-Credit Losses (Topic 326), Troubled
     Debt Restructurings and Vintage Disclosures.

 

FOR MORE INFORMATION, CONTACT:
David D. Brown
(276) 326-9000


Advertisement