SCRANTON, Pa., April 25, 2024 /PRNewswire/ -- Peoples Financial Services Corp. ("Peoples") (NASDAQ: PFIS), the bank holding company for Peoples Security Bank and Trust Company, today reported unaudited financial results at and for the three months ended March 31, 2024.
Peoples reported net income of $3.5 million, or $0.49 per diluted share for the three months ended March 31, 2024, a 54.3% decrease when compared to $7.6 million, or $1.05 per diluted share for the comparable period of 2023. Quarterly net income included lower net interest income of $3.7 million due primarily to higher deposit costs, higher operating expenses of $1.6 million, which includes $0.5 million of acquisition related expenses, and lower noninterest income of $0.3 million, partially offset by a lower provision for credit losses of $0.6 million.
Core net income1, a non-GAAP measure, excludes gains or losses on the sale of investment portfolio securities and acquisition related expenses from the previously announced proposed combination further discussed below of $0.5 million incurred during the three months ended March 31, 2024. Core net income1 totaled $3.9 million or $0.55 per diluted share for the three months ended March 31, 2024 compared to $7.5 million, or $1.04 per share for the comparable period of 2023.
Core pre-provision net revenue (PPNR)1, a non-GAAP measure, excludes the aforementioned pre-tax "non-core" items along with the income tax expense (benefit) and the provisions for credit losses and losses on unfunded commitments, for the three months ended March 31, 2024 was $5.6 million or $0.79 per diluted share. The PPNR for the corresponding prior year period was $10.0 million or $1.40 per diluted share.
STRATEGIC COMBINATION WITH FNCB BANCORP, INC.
On September 27, 2023, Peoples announced it had entered into a definitive agreement and plan of merger (the "merger agreement") to strategically combine with FNCB Bancorp, Inc., the parent company of FNCB Bank ("FNCB"). The proposed strategic combination is expected to close in the second half of 2024, subject to satisfaction of customary closing conditions, including regulatory approvals. Shareholders of both companies approved the strategic combination at their respective special shareholders' meetings held on March 22, 2024. Highlights of the proposed transaction are expected to include:
- Strategic combination that creates a bank holding company with nearly $5.5 billion in assets.
- #2 ranked deposit market share in the Scranton - Wilkes Barre metro statistical area and #5 ranked Pennsylvania -headquartered community bank under $20 billion in total assets.
- Estimated 59% earnings per share ("EPS") accretion to Peoples in 2025, inclusive of all merger synergies, and a 51% dividend increase to Peoples shareholders.
NOTABLES IN THE QUARTER
- Core net income1 for the three months ended March 31, 2024 was $3.9 million or $0.55 per diluted share.
- For the three months ended March 31, 2024, net loan growth was $8.5 million or 1.20% annualized and consisted primarily of growth in commercial loans.
- Asset quality remained strong as nonperforming assets as a percentage of total assets at March 31, 2024 was 0.21%, compared to 0.13% at December 31, 2023.
- Total deposits decreased $75.1 million to $3.2 billion during 2024 due in part to seasonal outflows of municipal deposits.
- At March 31, 2024, the Company had $110.0 million in cash and cash equivalents, a decrease of $77.4 million from December 31, 2023. Additional contingent sources of available liquidity total $1.7 billion and include lines of credit at the Federal Reserve Bank and Federal Home Loan Bank of Pittsburgh (FHLB), brokered deposit capacity and unencumbered securities that may be pledged as collateral. The Company's cash and cash equivalents balance and available liquidity represent 49.2% of total assets and 56.3% of total deposits.
- At March 31, 2024, estimated total insured deposits were approximately $2.4 billion, or 75.1% of total deposits; as compared to approximately $2.4 billion, or 73.1% of total deposits at December 31, 2023. Included in the uninsured total at March 31, 2024 is $345.8 million of municipal deposits collateralized by letters of credit issued by the FHLB and pledged investment securities, and $1.2 million of affiliate company deposits. Total insured and collateralized deposits represent 88.3% of total deposits at March 31, 2024.
INCOME STATEMENT REVIEW
- Calculated on a fully taxable equivalent basis, a non-GAAP measure1, our net interest margin for the three months ended March 31, 2024 was 2.29%, a decrease of 1 basis point when compared to the 2.30% for the three months ended December 31, 2023, and 52 basis points when compared to 2.81% for the same three month period in 2023. The decrease in net interest margin from the prior three month period and year ago period was due to higher funding costs offsetting the increased yield and balance of earning assets.
- The tax-equivalent yield on interest-earning assets increased 7 basis points to 4.56% during the three months ended March 31, 2024 from 4.49% during the three months ended December 31, 2023, and increased 40 basis points when compared to 4.16% for the three months ended March 31, 2023.
- Our cost of funds, which represents our average rate paid on total interest-bearing liabilities, increased 10 basis points to 2.96% for the three months ended March 31, 2024 when compared to 2.86% during the three months ended December 31, 2023 and increased 111 basis points compared to 1.85% in the prior year period. We continued to increase interest rates paid on deposits during the quarter to attract new deposits, retain current balances and maintain liquidity.
- Our cost of interest-bearing deposits increased 10 basis points during the current three month period to 2.90% from 2.80% in the prior three month period ended December 31, 2023, and increased 122 basis points compared to 1.68% for the three months ended March 31, 2023.
- Our cost of total deposits for the three months ended March 31, 2024 increased 9 basis points to 2.34% from 2.25% during the three months ended December 31, 2023, and increased 107 basis points compared to 1.27% for the three months ended March 31, 2023.
First Quarter 2024 Results - Comparison to Prior-Year Quarter
Tax-equivalent net interest income, a non-GAAP measure2, for the three months ended March 31, decreased $3.7 million or 15.9% to $19.8 million in 2024 from $23.5 million in 2023. The decrease in tax-equivalent net interest income was due to a $4.7 million increase in tax-equivalent interest income that was offset by an $8.4 million increase in interest expense.
The higher interest income was the result of an increase in yield and average balance of earning assets. Average earning assets were $91.4 million higher in the three month period ended March 31, 2024 when compared to the year ago period. The tax-equivalent yield on the loan portfolio was 5.04% and 4.66% for the three months ended March 31, 2024 and 2023, respectively. This increase was due to the higher rates on adjustable and floating rate loans, and new loan originations. Loans, net, averaged $2.9 billion for three months ended March 31, 2024 and $2.8 billion for the comparable period in 2023. For the three months ended March 31, the tax-equivalent yield on total investments decreased to 1.80% in 2024 from 1.83% in 2023. Average investments totaled $533.9 million in the three months ended March 31, 2024 and $599.7 million in the three months ended March 31, 2023.
The increased interest expense in the three months ended March 31, 2024 was due primarily to higher rates on consumer, business and municipal deposits driven by the higher interest rate environment. The Company's total cost of deposits increased during the three months ended March 31, 2024 compared to the year ago period by 107 basis points to 2.34%, and the cost of interest-bearing deposits increased 122 basis points to 2.90% from 1.68% in the previous year three month period. Short-term borrowings averaged $19.7 million in the current period at an average cost of 5.35% compared to $91.5 million in short-term borrowings at an average cost of 4.81% in the prior period.
Average interest-bearing liabilities increased $206.5 million for the three months ended March 31, 2024, compared to the corresponding period last year due primarily to an increase in brokered certificate of deposits. Average noninterest-bearing deposits decreased $128.3 million or 17.2% from the prior period, due in part to a shift to interest-bearing accounts, and represented 19.2% of total average deposits in the current period as compared to 24.2% in the year ago period.
For the three months ended March 31, 2024, $0.7 million was recorded to the provision for credit losses compared to $1.3 million in the year ago period. The current period provision was due to a lower calculated allowance for credit losses. The lower calculated allowance was the result of a decline in model loss rates due to a reduction of balances in the existing portfolio and performance of the loan portfolio comparing favorably to peer performance along with lower qualitative adjustments related to a decline in the growth rate of loan balances. The prior period provision was due to higher loan growth and the impact of the economic forecast on portfolio loss rates.
Noninterest income for the three months ended March 31, 2024 was $3.4 million, a $0.3 million decrease from the prior year's quarter, primarily due to lower swap income on reduced origination volume.
Noninterest expense increased $1.6 million or 9.6% to $18.1 million for the three months ended March 31, 2024, from $16.5 million for the three months ended March 31, 2023. Acquisition related expenses, including legal and consulting and advisory fees, totaled $0.5 million. Salaries and employee benefits decreased $0.2 million or 2.7% due primarily to lower salaries, payroll taxes and benefits, partially offset by lower deferred loan origination costs. Occupancy and equipment expenses increased $0.6 million in the current period due to higher information technology (IT) expense and higher facilities costs from inflationary price pressure. Other expenses increased $0.7 million due primarily to a higher provision for unfunded loan commitments resulting from an update to underlying assumptions in the reserve calculation and FDIC assessments, partially offset by lower loan account processing fees due to lower origination volume.
The provision for income tax expense was $0.5 million for the three months ended March 31, 2024 and $1.4 million for the three months ended March 31, 2023, a decrease of $0.9 million due to lower taxable income.
BALANCE SHEET REVIEW
At March 31, 2024, total assets, loans and deposits were $3.7 billion, $2.9 billion and $3.2 billion, respectively. During the three month period, federal funds sold were utilized to fund loan growth and seasonal deposit outflows.
Loan growth for the three months ended March 31, 2024 was $8.5 million or 1.2%, which is consistent with the Company's current balance sheet strategy to slow loan growth. Commercial loans made up the majority of the growth with residential real estate loans also increasing.
Total investments were $477.8 million at March 31, 2024, compared to $483.9 million at December 31, 2023. At March 31, 2024, the available for sale securities totaled $394.4 million and the held to maturity securities totaled $83.3 million. The unrealized loss on the available for sale securities increased $2.4 million from $51.5 million at December 31, 2023 to $54.0 million at March 31, 2024. The unrealized losses on the held to maturity portfolio totaled $13.3 million and $13.2 million at March 31, 2024 and December 31, 2023, respectively.
Total deposits decreased $75.1 million during the three months ending March 31, 2024. Noninterest-bearing deposits decreased $21.3 million and interest-bearing deposits decreased $53.8 million during the three months ended March 31, 2024. The decrease in deposits was due to a $62.6 million decrease in municipal deposits and $24.3 million decrease in commercial deposits, partially offset by an $11.8 million increase in retail deposits. The Company had $261.0 million of longer-term callable brokered CDs at March 31, 2024 and December 31, 2023. The Company at any time has the option to call the majority of the CDs. During the three months ended March 31, 2024, deposits declined due in part to seasonal outflows of municipal deposits and commercial depositors drawing down their noninterest-bearing balances.
The deposit base consisted of 42.8% retail accounts, 33.5% commercial accounts, 15.6% municipal relationships and 8.1% brokered deposits at March 31, 2024. At March 31, 2024, total estimated uninsured deposits, were $798.6 million, or approximately 24.9% of total deposits as compared to $883.5 million, or 26.9% of total deposits at December 31, 2023. Included in the uninsured total at March 31, 2024 is $345.8 million of municipal deposits collateralized by letters of credit issued by the FHLB and pledged investment securities, and $1.2 million of affiliate company deposits. As an additional resource to our uninsured depositors, we offer all depositors access to IntraFi's CDARS and ICS programs which allows deposit customers to obtain full FDIC deposit insurance while maintaining their relationship with our Bank.
In addition to deposit gathering and our current long term borrowings, we have additional sources of liquidity available such as cash and cash equivalents, overnight borrowings from the FHLB, the Federal Reserve's Discount Window and Borrower-in-Custody program, correspondent bank lines of credit, brokered deposit capacity and unencumbered securities. At March 31, 2024, the Company had $110.0 million in cash and cash equivalents, a decrease of $77.4 million from December 31, 2023. At March 31, 2024, we had $1.7 billion in available additional liquidity representing 46.2% of total assets, 52.9% of total deposits and 212.3% of uninsured deposits. For additional information on our deposit portfolio and additional sources of liquidity, see the tables on page 14.
The Company maintained its well capitalized position at March 31, 2024. Stockholders' equity equaled $340.0 million or $48.18 per share at March 31, 2024, and $340.4 million or $48.35 per share at December 31, 2023. The decrease in stockholders' equity from December 31, 2023 is primarily attributable to an increase to accumulated other comprehensive loss ("AOCI") resulting from an increase in the unrealized loss on available for sale securities. The net after tax unrealized loss on available for sale securities included in AOCI at March 31, 2024 and December 31, 2023 was $42.2 million and $40.3 million, respectively.
Tangible stockholders' equity, a non-GAAP measure3, decreased to $39.20 per share at March 31, 2024, from $39.35 per share at December 31, 2023. Dividends declared for the three months ended March 31, 2024 amounted to $0.41 per share, representing a dividend payout ratio of 83.8% of net income.
ASSET QUALITY REVIEW
Asset quality metrics remained strong. Nonperforming assets were $7.7 million or 0.27% of loans, net and foreclosed assets at March 31, 2024, compared to $4.9 million or 0.17% of loans, net and foreclosed assets at December 31, 2023. As a percentage of total assets, nonperforming assets totaled 0.21% at March 31, 2024 compared to 0.13% at December 31, 2023. The increase in nonaccrual loans was primarily due to downgrading one loan totaling $2.65 million to nonaccrual. This loan is well secured and also carries a 70% government agency guaranty. At March 31, 2024, the Company had no foreclosed properties.
During the three month period ended March 31, 2024, net charge-offs were a nominal $6 thousand and our provision for credit losses totaled $0.7 million. The allowance for credit losses equaled $22.6 million or 0.79% of loans, net, at March 31, 2024 compared to $21.9 million or 0.77% of loans, net, at December 31, 2023. Loans charged-off, net of recoveries, for the three months ended March 31, 2024 were $6 thousand, compared to $9 thousand for the comparable period last year.
About Peoples:
Peoples Financial Services Corp. is the parent company of Peoples Security Bank and Trust Company, a community bank serving Allegheny, Bucks, Lackawanna, Lebanon, Lehigh, Luzerne, Monroe, Montgomery, Northampton, Schuylkill, Susquehanna, and Wyoming Counties in Pennsylvania, Middlesex County in New Jersey and Broome County in New York through 28 offices. 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, local and timely decision making, flexible and reasonable operating procedures and consistently applied credit policies.
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, among others. The reported results included in this release contain items, which Peoples considers non-core, namely acquisition related expenses 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.
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 Peoples Security Bank and Trust Company (collectively, "Peoples") 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 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; the effects of any recession in the United States; the impact on financial markets from geopolitical conflicts such as the military conflict between Russia and Ukraine and the conflict in Israel; risks associated with business combinations, including, but not limited to the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the FNCB merger agreement; the possibility that the parties may be unable to achieve expected synergies and operating efficiencies in the proposed FNCB merger within the expected timeframes or at all and to successfully integrate operations of FNCB and those of Peoples, which may be more difficult, time consuming or costly than expected; the proposed FNCB merger may divert management's attention from ongoing business operations and opportunities; effects of the announcement, pendency or completion of the proposed FNCB merger on our ability to retain customers and retain and hire key personnel and maintain relationships with our vendors, and on our operating results and business generally; changes in interest rates; economic conditions, particularly in our market area; legislative and regulatory changes and the ability to comply with the significant laws and regulations governing the banking and financial services business; monetary and fiscal policies of the U.S. government, including policies of the U.S. Department of Treasury and the Federal Reserve System; adverse developments in the financial industry generally, responsive measures to mitigate and manage such developments, related supervisory and regulatory actions and costs, and related impacts on customer and client behavior; credit risk associated with lending activities and changes in the quality and composition of our loan and investment portfolios; demand for loan and other products; deposit flows; competition; changes in the values of real estate and other collateral securing the loan portfolio, particularly in our market area; changes in relevant accounting principles and guidelines; inability of third party service providers to perform; our ability to prevent, detect and respond to cyberattacks; 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.
In addition to these risks, acquisitions and business combinations present risks other than those presented by the nature of the business acquired. Acquisitions and business combinations and, specifically, the FNCB merger may be substantially more expensive to complete than originally anticipated, and the anticipated benefits may be significantly harder - or take longer - to achieve than expected, if they are achieved at all. As a regulated financial institution, our pursuit of attractive acquisition and business combination opportunities could be negatively impacted by regulatory delays or other regulatory issues. Regulatory and/or legal issues related to the pre-acquisition operations of an acquired or combined business may cause reputational harm to Peoples following the acquisition or combination, and integration of the acquired or combined business with ours may result in additional future costs arising as a result of those issues. Additional factors that could cause actual results to differ materially include the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the merger agreement between Peoples and FNCB; the outcome of any legal proceedings that may be instituted against Peoples or FNCB; the possibility that the proposed strategic combination will not close when expected or at all because required regulatory approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or are obtained subject to conditions that are not anticipated (and the risk that required regulatory approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the proposed transaction).
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.
____________________
1 See reconciliation of non-GAAP financial measures on pg.16-17
Summary Data Peoples Financial Services Corp. Five Quarter Trend (Unaudited) (In thousands, except share and per share data) | ||||||||||||||||
Mar 31 | Dec 31 | Sept 30 | June 30 | Mar 31 | ||||||||||||
2024 | 2023 | 2023 | 2023 | 2023 | ||||||||||||
Key performance data: | ||||||||||||||||
Share and per share amounts: | ||||||||||||||||
Net income | $ | 0.49 | $ | 0.51 | $ | 0.95 | $ | 1.31 | $ | 1.05 | ||||||
Core net income (1) | $ | 0.55 | $ | 0.61 | $ | 1.05 | $ | 1.31 | $ | 1.04 | ||||||
Core net income PPNR per share (1) | $ | 0.79 | $ | 0.95 | $ | 1.23 | $ | 1.25 | $ | 1.40 | ||||||
Cash dividends declared | $ | 0.41 | $ | 0.41 | $ | 0.41 | $ | 0.41 | $ | 0.41 | ||||||
Book value | $ | 48.18 | $ | 48.35 | $ | 46.07 | $ | 46.53 | $ | 45.96 | ||||||
Tangible book value (1) | $ | 39.20 | $ | 39.35 | $ | 37.07 | $ | 37.64 | $ | 37.09 | ||||||
Market value: | ||||||||||||||||
High | $ | 48.84 | $ | 49.99 | $ | 48.19 | $ | 44.60 | $ | 53.48 | ||||||
Low | $ | 38.09 | $ | 38.58 | $ | 40.04 | $ | 30.60 | $ | 42.52 | ||||||
Closing | $ | 43.11 | $ | 48.70 | $ | 40.10 | $ | 43.79 | $ | 43.35 | ||||||
Market capitalization | $ | 304,238 | $ | 342,889 | $ | 282,338 | $ | 312,241 | $ | 309,985 | ||||||
Common shares outstanding | 7,057,258 | 7,040,852 | 7,040,852 | 7,130,409 | 7,150,757 | |||||||||||
Selected ratios: | ||||||||||||||||
Return on average stockholders' equity | 4.09 | % | 4.40 | % | 8.05 | % | 11.42 | % | 9.43 | % | ||||||
Core return on average stockholders' equity (1) | 4.59 | % | 5.26 | % | 8.91 | % | 11.54 | % | 9.35 | % | ||||||
Return on average tangible stockholders' equity | 5.02 | % | 5.46 | % | 9.95 | % | 14.12 | % | 11.71 | % | ||||||
Core return on average tangible stockholders' equity (1) | 5.64 | % | 6.53 | % | 11.01 | % | 14.28 | % | 11.61 | % | ||||||
Return on average assets | 0.38 | % | 0.38 | % | 0.72 | % | 1.04 | % | 0.86 | % | ||||||
Core return on average assets (1) | 0.43 | % | 0.46 | % | 0.79 | % | 1.05 | % | 0.85 | % | ||||||
Stockholders' equity to total assets | 9.27 | % | 9.10 | % | 8.48 | % | 9.01 | % | 8.93 | % | ||||||
Efficiency ratio (1)(2) | 75.77 | % | 69.94 | % | 63.50 | % | 63.51 | % | 60.61 | % | ||||||
Nonperforming assets to loans, net, and foreclosed assets | 0.27 | % | 0.17 | % | 0.13 | % | 0.07 | % | 0.07 | % | ||||||
Nonperforming assets to total assets | 0.21 | % | 0.13 | % | 0.10 | % | 0.06 | % | 0.05 | % | ||||||
Net charge-offs to average loans, net | 0.00 | % | 0.39 | % | 0.01 | % | 0.00 | % | 0.00 | % | ||||||
Allowance for credit losses to loans, net | 0.79 | % | 0.77 | % | 0.80 | % | 0.82 | % | 0.90 | % | ||||||
Interest-bearing assets yield (FTE) (3) | 4.56 | % | 4.49 | % | 4.40 | % | 4.31 | % | 4.16 | % | ||||||
Cost of funds | 2.96 | % | 2.86 | % | 2.61 | % | 2.29 | % | 1.85 | % | ||||||
Net interest spread (FTE) (3) | 1.60 | % | 1.63 | % | 1.79 | % | 2.02 | % | 2.31 | % | ||||||
Net interest margin (FTE) (3) | 2.29 | % | 2.30 | % | 2.44 | % | 2.61 | % | 2.81 | % | ||||||
(1) | See Reconciliation of Non-GAAP financial measures on pages 16-17. |
(2) | Total noninterest expense less amortization of intangible assets and acquisition related expenses, divided by tax-equivalent net interest income |
(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) | |||||||
Mar 31 | Mar 31 | ||||||
Three months ended | 2024 | 2023 | |||||
Interest income: | |||||||
Interest and fees on loans: | |||||||
Taxable | $ | 34,041 | $ | 30,049 | |||
Tax-exempt | 1,418 | 1,389 | |||||
Interest and dividends on investment securities: | |||||||
Taxable | 1,918 | 2,124 | |||||
Tax-exempt | 371 | 457 | |||||
Dividends | 2 | 2 | |||||
Interest on interest-bearing deposits in other banks | 120 | 14 | |||||
Interest on federal funds sold | 1,127 | 243 | |||||
Total interest income | 38,997 | 34,278 | |||||
Interest expense: | |||||||
Interest on deposits | 18,704 | 9,678 | |||||
Interest on short-term borrowings | 262 | 1,086 | |||||
Interest on long-term debt | 270 | 27 | |||||
Interest on subordinated debt | 443 | 443 | |||||
Total interest expense | 19,679 | 11,234 | |||||
Net interest income | 19,318 | 23,044 | |||||
Provision for credit losses | 708 | 1,264 | |||||
Net interest income after provision for credit losses | 18,610 | 21,780 | |||||
Noninterest income: | |||||||
Service charges, fees, commissions and other | 2,036 | 1,965 | |||||
Merchant services income | 115 | 118 | |||||
Commissions and fees on fiduciary activities | 551 | 557 | |||||
Wealth management income | 361 | 398 | |||||
Mortgage banking income | 92 | 103 | |||||
Increase in cash surrender value of life insurance | 279 | 258 | |||||
Interest rate swap revenue | (24) | 223 | |||||
Net losses on equity investment securities | (8) | (29) | |||||
Net gains on sale of investment securities available for sale | 81 | ||||||
Total noninterest income | 3,402 | 3,674 | |||||
Noninterest expense: | |||||||
Salaries and employee benefits expense | 8,839 | 9,080 | |||||
Net occupancy and equipment expense | 4,725 | 4,103 | |||||
Acquisition related expenses | 486 | ||||||
Amortization of intangible assets | 29 | ||||||
Other expenses | 4,018 | 3,274 | |||||
Total noninterest expense | 18,068 | 16,486 | |||||
Income before income taxes | 3,944 | 8,968 | |||||
Provision for income tax expense | 478 | 1,389 | |||||
Net income | $ | 3,466 | $ | 7,579 | |||
Other comprehensive income (loss): | |||||||
Unrealized (losses) gains on investment securities available for sale | $ | (2,441) | $ | 10,836 | |||
Reclassification adjustment for gains on available for sale securities included in net income | (81) | ||||||
Change in derivative fair value | 1,079 | (1,970) | |||||
Income tax (benefit) expense related to other comprehensive (loss) income | (298) | 1,891 | |||||
Other comprehensive (loss) income, net of income tax (benefit) expense | (1,064) | 6,894 | |||||
Comprehensive income | $ | 2,402 | $ | 14,473 | |||
Share and per share amounts: | |||||||
Net income - basic | $ | 0.49 | $ | 1.06 | |||
Net income - diluted | 0.49 | 1.05 | |||||
Cash dividends declared | 0.41 | 0.41 | |||||
Average common shares outstanding - basic | 7,052,912 | 7,157,553 | |||||
Average common shares outstanding - diluted | 7,102,112 | 7,198,970 | |||||
Peoples Financial Services Corp. Consolidated Statements of Income (Unaudited) (In thousands, except per share data) | ||||||||||||||||
Mar 31 | Dec 31 | Sept 30 | June 30 | Mar 31 | ||||||||||||
Three months ended | 2024 | 2023 | 2023 | 2023 | 2023 | |||||||||||
Interest income: | ||||||||||||||||
Interest and fees on loans: | ||||||||||||||||
Taxable | $ | 34,041 | $ | 33,730 | $ | 33,095 | $ | 32,139 | $ | 30,049 | ||||||
Tax-exempt | 1,418 | 1,423 | 1,411 | 1,405 | 1,389 | |||||||||||
Interest and dividends on investment securities: | ||||||||||||||||
Taxable | 1,918 | 1,939 | 1,920 | 1,929 | 2,124 | |||||||||||
Tax-exempt | 371 | 372 | 375 | 378 | 457 | |||||||||||
Dividends | 2 | 2 | 2 | |||||||||||||
Interest on interest-bearing deposits in other banks | 120 | 145 | 91 | 85 | 14 | |||||||||||
Interest on federal funds sold | 1,127 | 2,463 | 1,873 | 798 | 243 | |||||||||||
Total interest income | 38,997 | 40,072 | 38,765 | 36,736 | 34,278 | |||||||||||
Interest expense: | ||||||||||||||||
Interest on deposits | 18,704 | 18,756 | 16,481 | 13,714 | 9,678 | |||||||||||
Interest on short-term borrowings | 262 | 330 | 291 | 213 | 1,086 | |||||||||||
Interest on long-term debt | 270 | 273 | 273 | 269 | 27 | |||||||||||
Interest on subordinated debt | 443 | 444 | 443 | 444 | 443 | |||||||||||
Total interest expense | 19,679 | 19,803 | 17,488 | 14,640 | 11,234 | |||||||||||
Net interest income | 19,318 | 20,269 | 21,277 | 22,096 | 23,044 | |||||||||||
Provision for (credit to) credit losses | 708 | 1,669 | (166) | (2,201) | 1,264 | |||||||||||
Net interest income after provision for (credit to) credit losses | 18,610 | 18,600 | 21,443 | 24,297 | 21,780 | |||||||||||
Noninterest income: | ||||||||||||||||
Service charges, fees, commissions and other | 2,036 | 1,881 | 1,900 | 1,982 | 1,965 | |||||||||||
Merchant services income | 115 | 151 | 170 | 254 | 118 | |||||||||||
Commissions and fees on fiduciary activities | 551 | 528 | 606 | 528 | 557 | |||||||||||
Wealth management income | 361 | 399 | 393 | 386 | 398 | |||||||||||
Mortgage banking income | 92 | 95 | 87 | 105 | 103 | |||||||||||
Increase in cash surrender value of life insurance | 279 | 277 | 270 | 262 | 258 | |||||||||||
Interest rate swap revenue | (24) | (122) | 266 | 23 | 223 | |||||||||||
Net (losses) gains on investment equity securities | (8) | 6 | 12 | (29) | ||||||||||||
Net gains on sale of investment securities available for sale | 81 | |||||||||||||||
Total noninterest income | 3,402 | 3,215 | 3,692 | 3,552 | 3,674 | |||||||||||
Noninterest expense: | ||||||||||||||||
Salaries and employee benefits expense | 8,839 | 8,939 | 8,784 | 8,482 | 9,080 | |||||||||||
Net occupancy and equipment expense | 4,725 | 4,468 | 4,298 | 4,277 | 4,103 | |||||||||||
Acquisition related expenses | 486 | 826 | 869 | 121 | ||||||||||||
Amortization of intangible assets | 19 | 29 | 28 | 29 | ||||||||||||
Net gains on sale of other real estate | (18) | |||||||||||||||
Other expenses | 4,018 | 3,346 | 3,092 | 3,706 | 3,274 | |||||||||||
Total noninterest expense | 18,068 | 17,598 | 17,054 | 16,614 | 16,486 | |||||||||||
Income before income taxes | 3,944 | 4,217 | 8,081 | 11,235 | 8,968 | |||||||||||
Income tax expense | 478 | 587 | 1,335 | 1,810 | 1,389 | |||||||||||
Net income | $ | 3,466 | $ | 3,630 | $ | 6,746 | $ | 9,425 | $ | 7,579 | ||||||
Other comprehensive (loss) income: | ||||||||||||||||
Unrealized (loss) gain on investment securities available for sale | $ | (2,441) | $ | 19,494 | $ | (10,378) | $ | (5,148) | $ | 10,836 | ||||||
Reclassification adjustment for gains on available for sale securities included in net income | (81) | |||||||||||||||
Change in benefit plan liabilities | 1,129 | |||||||||||||||
Change in derivative fair value | 1,079 | (1,650) | 747 | 2,049 | (1,970) | |||||||||||
Income tax (benefit) expense related to other comprehensive (loss) income | (298) | 3,894 | (2,074) | (668) | 1,891 | |||||||||||
Other comprehensive (loss) income, net of income tax (benefit) expense | (1,064) | 15,079 | (7,557) | (2,431) | 6,894 | |||||||||||
Comprehensive income (loss) | $ | 2,402 | $ | 18,709 | $ | (811) | $ | 6,994 | $ | 14,473 | ||||||
Share and per share amounts: | ||||||||||||||||
Net income - basic | $ | 0.49 | $ | 0.52 | $ | 0.95 | $ | 1.32 | $ | 1.06 | ||||||
Net income - diluted | 0.49 | 0.51 | 0.95 | 1.31 | 1.05 | |||||||||||
Cash dividends declared | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | |||||||||||
Average common shares outstanding - basic | 7,052,912 | 7,040,852 | 7,088,745 | 7,145,975 | 7,157,553 | |||||||||||
Average common shares outstanding - diluted | 7,102,112 | 7,091,015 | 7,120,685 | 7,177,915 | 7,198,970 | |||||||||||
Peoples Financial Services Corp. Net Interest Margin (Unaudited) (In thousands, fully taxable equivalent basis) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
March 31, 2024 | March 31, 2023 | |||||||||||||||||
Average | Interest Income/ | Yield/ | Average | Interest Income/ | Yield/ | |||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||
Assets: | ||||||||||||||||||
Earning assets: | ||||||||||||||||||
Loans: | ||||||||||||||||||
Taxable | $ | 2,632,554 | $ | 34,041 | 5.20 | % | $ | 2,546,068 | $ | 30,049 | 4.79 | % | ||||||
Tax-exempt | 225,293 | 1,795 | 3.20 | 223,917 | 1,757 | 3.18 | ||||||||||||
Total loans | 2,857,847 | 35,836 | 5.04 | 2,769,985 | 31,806 | 4.66 | ||||||||||||
Investments: | ||||||||||||||||||
Taxable | 446,996 | 1,920 | 1.73 | 499,327 | 2,126 | 1.73 | ||||||||||||
Tax-exempt | 86,864 | 470 | 2.18 | 100,368 | 576 | 2.33 | ||||||||||||
Total investments | 533,860 | 2,390 | 1.80 | 599,695 | 2,702 | 1.83 | ||||||||||||
Interest-bearing deposits | 9,025 | 120 | 5.35 | 1,218 | 14 | 4.66 | ||||||||||||
Federal funds sold | 80,955 | 1,127 | 5.60 | 19,353 | 243 | 5.09 | ||||||||||||
Total earning assets | 3,481,687 | 39,473 | 4.56 | % | 3,390,251 | 34,765 | 4.16 | % | ||||||||||
Less: allowance for credit losses | 22,290 | 24,557 | ||||||||||||||||
Other assets | 217,353 | 209,151 | ||||||||||||||||
Total assets | $ | 3,676,750 | $ | 39,473 | $ | 3,574,845 | $ | 34,765 | ||||||||||
Liabilities and Stockholders' Equity: | ||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||
Money market accounts | $ | 754,889 | $ | 7,135 | 3.80 | % | $ | 721,864 | $ | 4,588 | 2.58 | % | ||||||
Interest-bearing demand and NOW accounts | 784,458 | 4,837 | 2.48 | 731,398 | 2,806 | 1.56 | ||||||||||||
Savings accounts | 422,815 | 275 | 0.26 | 512,655 | 216 | 0.17 | ||||||||||||
Time deposits less than $100 | 409,192 | 4,337 | 4.26 | 192,519 | 1,181 | 2.49 | ||||||||||||
Time deposits $100 or more | 222,459 | 2,120 | 3.83 | 179,515 | 887 | 2.00 | ||||||||||||
Total interest-bearing deposits | 2,593,813 | 18,704 | 2.90 | 2,337,951 | 9,678 | 1.68 | ||||||||||||
Short-term borrowings | 19,687 | 262 | 5.35 | 91,530 | 1,086 | 4.81 | ||||||||||||
Long-term debt | 25,000 | 270 | 4.34 | 2,482 | 27 | 4.41 | ||||||||||||
Subordinated debt | 33,000 | 443 | 5.40 | 33,000 | 443 | 5.44 | ||||||||||||
Total borrowings | 77,687 | 975 | 5.05 | 127,012 | 1,556 | 4.97 | ||||||||||||
Total interest-bearing liabilities | 2,671,500 | 19,679 | 2.96 | 2,464,963 | 11,234 | 1.85 | ||||||||||||
Noninterest-bearing deposits | 616,610 | 744,931 | ||||||||||||||||
Other liabilities | 47,688 | 38,917 | ||||||||||||||||
Stockholders' equity | 340,952 | 326,034 | ||||||||||||||||
Total liabilities and stockholders' equity | $ | 3,676,750 | $ | 3,574,845 | ||||||||||||||
Net interest income/spread | $ | 19,794 | 1.60 | % | $ | 23,531 | 2.31 | % | ||||||||||
Net interest margin | 2.29 | % | 2.81 | % | ||||||||||||||
Tax-equivalent adjustments: | ||||||||||||||||||
Loans | $ | 377 | $ | 368 | ||||||||||||||
Investments | 99 | 119 | ||||||||||||||||
Total adjustments | $ | 476 | $ | 487 | ||||||||||||||
The average balances of assets and liabilities, corresponding interest income and expense and resulting average yields or rates paid are summarized as follows. |
Peoples Financial Services Corp. Details of Net Interest Income and Net Interest Margin (Unaudited) (In thousands, fully taxable equivalent basis) | ||||||||||||||||
Mar 31 | Dec 31 | Sept 30 | June 30 | Mar 31 | ||||||||||||
Three months ended | 2024 | 2023 | 2023 | 2023 | 2023 | |||||||||||
Net interest income: | ||||||||||||||||
Interest income: | ||||||||||||||||
Loans, net: | ||||||||||||||||
Taxable | $ | 34,041 | $ | 33,730 | $ | 33,095 | $ | 32,139 | $ | 30,049 | ||||||
Tax-exempt | 1,795 | 1,801 | 1,786 | 1,780 | 1,757 | |||||||||||
Total loans, net | 35,836 | 35,531 | 34,881 | 33,919 | 31,806 | |||||||||||
Investments: | ||||||||||||||||
Taxable | 1,920 | 1,939 | 1,920 | 1,931 | 2,126 | |||||||||||
Tax-exempt | 470 | 471 | 475 | 481 | 576 | |||||||||||
Total investments | 2,390 | 2,410 | 2,395 | 2,412 | 2,702 | |||||||||||
Interest on interest-bearing balances in other banks | 120 | 145 | 91 | 85 | 14 | |||||||||||
Federal funds sold | 1,127 | 2,463 | 1,873 | 798 | 243 | |||||||||||
Total interest income | 39,473 | 40,549 | 39,240 | 37,214 | 34,765 | |||||||||||
Interest expense: | ||||||||||||||||
Deposits | 18,704 | 18,756 | 16,481 | 13,714 | 9,678 | |||||||||||
Short-term borrowings | 262 | 330 | 291 | 213 | 1,086 | |||||||||||
Long-term debt | 270 | 273 | 273 | 269 | 27 | |||||||||||
Subordinated debt | 443 | 444 | 443 | 444 | 443 | |||||||||||
Total interest expense | 19,679 | 19,803 | 17,488 | 14,640 | 11,234 | |||||||||||
Net interest income | $ | 19,794 | $ | 20,746 | $ | 21,752 | $ | 22,574 | $ | 23,531 | ||||||
Loans, net: | ||||||||||||||||
Taxable | 5.20 | % | 5.08 | % | 5.00 | % | 4.93 | % | 4.79 | % | ||||||
Tax-exempt | 3.20 | % | 3.14 | % | 3.13 | % | 3.17 | % | 3.18 | % | ||||||
Total loans, net | 5.04 | % | 4.93 | % | 4.85 | % | 4.79 | % | 4.66 | % | ||||||
Investments: | ||||||||||||||||
Taxable | 1.73 | % | 1.71 | % | 1.68 | % | 1.65 | % | 1.73 | % | ||||||
Tax-exempt | 2.18 | % | 2.14 | % | 2.15 | % | 2.18 | % | 2.33 | % | ||||||
Total investments | 1.80 | % | 1.78 | % | 1.75 | % | 1.73 | % | 1.83 | % | ||||||
Interest-bearing balances with banks | 5.35 | % | 5.51 | % | 5.24 | % | 5.04 | % | 4.66 | % | ||||||
Federal funds sold | 5.60 | % | 5.52 | % | 5.52 | % | 5.24 | % | 5.09 | % | ||||||
Total interest-earning assets | 4.56 | % | 4.49 | % | 4.40 | % | 4.31 | % | 4.16 | % | ||||||
Interest expense: | ||||||||||||||||
Deposits | 2.90 | % | 2.80 | % | 2.53 | % | 2.21 | % | 1.68 | % | ||||||
Short-term borrowings | 5.35 | % | 5.43 | % | 5.31 | % | 5.07 | % | 4.81 | % | ||||||
Long-term debt | 4.34 | % | 4.33 | % | 4.33 | % | 4.32 | % | 4.41 | % | ||||||
Subordinated debt | 5.40 | % | 5.34 | % | 5.33 | % | 5.40 | % | 5.44 | % | ||||||
Total interest-bearing liabilities | 2.96 | % | 2.86 | % | 2.61 | % | 2.29 | % | 1.85 | % | ||||||
Net interest spread | 1.60 | % | 1.63 | % | 1.79 | % | 2.02 | % | 2.31 | % | ||||||
Net interest margin | 2.29 | % | 2.30 | % | 2.44 | % | 2.61 | % | 2.81 | % | ||||||
Peoples Financial Services Corp. Consolidated Balance Sheets (Unaudited) (In thousands) | ||||||||||||||||
Mar 31 | Dec 31 | Sept 30 | June 30 | Mar 31 | ||||||||||||
At period end | 2024 | 2023 | 2023 | 2023 | 2023 | |||||||||||
Assets: | ||||||||||||||||
Cash and due from banks | $ | 32,009 | $ | 33,524 | $ | 39,285 | $ | 37,774 | $ | 31,354 | ||||||
Interest-bearing balances in other banks | 8,259 | 9,141 | 9,550 | 5,814 | 7,129 | |||||||||||
Federal funds sold | 69,700 | 144,700 | 205,700 | 93,100 | 102,100 | |||||||||||
Investment securities: | ||||||||||||||||
Available for sale | 394,413 | 398,927 | 382,227 | 395,826 | 418,125 | |||||||||||
Equity investments carried at fair value | 91 | 98 | 92 | 92 | 81 | |||||||||||
Held to maturity | 83,306 | 84,851 | 86,246 | 88,211 | 89,705 | |||||||||||
Total investments | 477,810 | 483,876 | 468,565 | 484,129 | 507,911 | |||||||||||
Loans held for sale | 300 | 250 | ||||||||||||||
Loans | 2,858,412 | 2,849,897 | 2,870,969 | 2,843,238 | 2,818,043 | |||||||||||
Less: allowance for credit losses | 22,597 | 21,895 | 23,010 | 23,218 | 25,444 | |||||||||||
Net loans | 2,835,815 | 2,828,002 | 2,847,959 | 2,820,020 | 2,792,599 | |||||||||||
Goodwill | 63,370 | 63,370 | 63,370 | 63,370 | 63,370 | |||||||||||
Premises and equipment, net | 59,097 | 61,276 | 61,936 | 57,712 | 56,561 | |||||||||||
Bank owned life insurance | 49,673 | 49,397 | 49,123 | 48,857 | 48,598 | |||||||||||
Deferred tax assets | 14,241 | 13,770 | 17,956 | 16,258 | 16,015 | |||||||||||
Accrued interest receivable | 13,565 | 12,734 | 12,769 | 11,406 | 11,678 | |||||||||||
Other intangible assets, net | 19 | 48 | 77 | |||||||||||||
Other assets | 45,299 | 42,249 | 49,567 | 43,287 | 41,079 | |||||||||||
Total assets | $ | 3,669,138 | $ | 3,742,289 | $ | 3,825,799 | $ | 3,681,775 | $ | 3,678,471 | ||||||
Liabilities: | ||||||||||||||||
Deposits: | ||||||||||||||||
Noninterest-bearing | $ | 623,408 | $ | 644,683 | $ | 691,071 | $ | 713,375 | $ | 746,089 | ||||||
Interest-bearing | 2,580,530 | 2,634,354 | 2,674,012 | 2,516,106 | 2,489,878 | |||||||||||
Total deposits | 3,203,938 | 3,279,037 | 3,365,083 | 3,229,481 | 3,235,967 | |||||||||||
Short-term borrowings | 20,260 | 17,590 | 27,020 | 19,530 | 17,280 | |||||||||||
Long-term debt | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | |||||||||||
Subordinated debt | 33,000 | 33,000 | 33,000 | 33,000 | 33,000 | |||||||||||
Accrued interest payable | 5,327 | 5,765 | 4,777 | 4,701 | 2,304 | |||||||||||
Other liabilities | 41,621 | 41,475 | 46,529 | 38,276 | 36,286 | |||||||||||
Total liabilities | 3,329,146 | 3,401,867 | 3,501,409 | 3,349,988 | 3,349,837 | |||||||||||
Stockholders' equity: | ||||||||||||||||
Common stock | 14,122 | 14,093 | 14,093 | 14,272 | 14,323 | |||||||||||
Capital surplus | 122,162 | 122,130 | 121,870 | 125,371 | 126,231 | |||||||||||
Retained earnings | 249,123 | 248,550 | 247,857 | 244,017 | 237,522 | |||||||||||
Accumulated other comprehensive loss | (45,415) | (44,351) | (59,430) | (51,873) | (49,442) | |||||||||||
Total stockholders' equity | 339,992 | 340,422 | 324,390 | 331,787 | 328,634 | |||||||||||
Total liabilities and stockholders' equity | $ | 3,669,138 | $ | 3,742,289 | $ | 3,825,799 | $ | 3,681,775 | $ | 3,678,471 | ||||||
Peoples Financial Services Corp. Loan and Asset Quality Data (Unaudited) (In thousands) | |||||||||||||||
At period end | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | ||||||||||
Commercial | |||||||||||||||
Taxable | $ | 400,439 | $ | 317,245 | $ | 351,545 | $ | 384,091 | $ | 375,033 | |||||
Non-taxable | 224,083 | 226,470 | 229,635 | 225,796 | 224,343 | ||||||||||
Total | 624,522 | 543,715 | 581,180 | 609,887 | 599,376 | ||||||||||
Real estate | |||||||||||||||
Commercial real estate | 1,794,086 | 1,863,118 | 1,846,350 | 1,794,355 | 1,782,911 | ||||||||||
Residential | 361,490 | 360,803 | 357,647 | 348,911 | 342,459 | ||||||||||
Total | 2,155,576 | 2,223,921 | 2,203,997 | 2,143,266 | 2,125,370 | ||||||||||
Consumer | |||||||||||||||
Indirect Auto | 71,675 | 75,389 | 78,953 | 83,348 | 86,587 | ||||||||||
Consumer Other | 6,639 | 6,872 | 6,839 | 6,737 | 6,710 | ||||||||||
Total | 78,314 | 82,261 | 85,792 | 90,085 | 93,297 | ||||||||||
Total | $ | 2,858,412 | $ | 2,849,897 | $ | 2,870,969 | $ | 2,843,238 | $ | 2,818,043 | |||||
Mar 31 | Dec 31 | Sept 30 | June 30 | Mar 31 | ||||||||||||
At quarter end | 2024 | 2023 | 2023 | 2023 | 2023 | |||||||||||
Nonperforming assets: | ||||||||||||||||
Nonaccrual/restructured loans | $ | 7,056 | $ | 3,961 | $ | 3,060 | $ | 1,900 | $ | 1,798 | ||||||
Accruing loans past due 90 days or more | 656 | 986 | 700 | 181 | 59 | |||||||||||
Foreclosed assets | ||||||||||||||||
Total nonperforming assets | $ | 7,712 | $ | 4,947 | $ | 3,760 | $ | 2,081 | $ | 1,857 | ||||||
Mar 31 | Dec 31 | Sept 30 | June 30 | Mar 31 | ||||||||||||
Three months ended | 2024 | 2023 | 2023 | 2023 | 2023 | |||||||||||
Allowance for credit losses: | ||||||||||||||||
Beginning balance | $ | 21,895 | $ | 23,010 | $ | 23,218 | $ | 25,444 | $ | 27,472 | ||||||
ASU 2016-13 Transition Adjustment | (3,283) | |||||||||||||||
Adjusted beginning balance | 21,895 | 23,010 | 23,218 | 25,444 | 24,189 | |||||||||||
Charge-offs | 108 | 2,808 | 65 | 77 | 75 | |||||||||||
Recoveries | 102 | 24 | 23 | 52 | 66 | |||||||||||
Provision for (credit to) credit losses | 708 | 1,669 | (166) | (2,201) | 1,264 | |||||||||||
Ending balance | $ | 22,597 | $ | 21,895 | $ | 23,010 | $ | 23,218 | $ | 25,444 | ||||||
Peoples Financial Services Corp. Deposit and Liquidity Detail (Unaudited) (In thousands) | |||||||||||||||
At period end | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | ||||||||||
Interest-bearing deposits: | |||||||||||||||
Money market accounts | $ | 759,305 | $ | 782,243 | $ | 767,868 | $ | 670,669 | $ | 775,511 | |||||
Interest-bearing demand and NOW accounts | 754,673 | 796,426 | 825,066 | 760,690 | 698,888 | ||||||||||
Savings accounts | 415,459 | 429,011 | 447,684 | 470,340 | 500,709 | ||||||||||
Time deposits less than $250 | 517,009 | 505,409 | 512,646 | 504,672 | 400,327 | ||||||||||
Time deposits $250 or more | 134,084 | 121,265 | 120,748 | 109,735 | 114,443 | ||||||||||
Total interest-bearing deposits | 2,580,530 | 2,634,354 | 2,674,012 | 2,516,106 | 2,489,878 | ||||||||||
Noninterest-bearing deposits | 623,408 | 644,683 | 691,071 | 713,375 | 746,089 | ||||||||||
Total deposits | $ | 3,203,938 | $ | 3,279,037 | $ | 3,365,083 | $ | 3,229,481 | $ | 3,235,967 | |||||
March 31, 2024 | ||||||||||
At period end | Amount | Percent of Total | Number of accounts | Average Balance | ||||||
Deposit Detail: | ||||||||||
Retail | $ | 1,370,187 | 42.8 | % | 70,081 | $ | 20 | |||
Commercial | 1,072,263 | 33.5 | 13,327 | 80 | ||||||
Municipal | 500,493 | 15.6 | 1,892 | 265 | ||||||
Brokered | 260,995 | 8.1 | 24 | 10,875 | ||||||
Total Deposits | $ | 3,203,938 | 100.0 | 85,324 | $ | 38 | ||||
Uninsured | 798,573 | 24.9 | % | |||||||
Insured | 2,405,365 | 75.1 | ||||||||
December 31, 2023 | ||||||||||
At period end | Amount | Percent of Total | Number of accounts | Average Balance | ||||||
Deposit Detail: | ||||||||||
Retail | $ | 1,358,371 | 41.4 | % | 70,334 | $ | 19 | |||
Commercial | 1,096,547 | 33.4 | 13,433 | 82 | ||||||
Municipal | 563,124 | 17.2 | 1,856 | 303 | ||||||
Brokered | 260,995 | 8.0 | 24 | 10,875 | ||||||
Total Deposits | $ | 3,279,037 | 100.00 | 85,647 | $ | 38 | ||||
Uninsured | 883,530 | 26.9 | % | |||||||
Insured | 2,395,507 | 73.1 | ||||||||
Total Available | |||||||||
At March 31, 2024 | Total Available | Outstanding | for Future Liquidity | ||||||
FHLB advances | $ | 1,246,143 | $ | 304,954 | $ | 941,189 | |||
Federal Reserve - Discount Window | 452,613 | 452,613 | |||||||
Correspondent bank lines of credit | 18,000 | 18,000 | |||||||
Other sources of liquidity: | |||||||||
Brokered deposits | 366,914 | 260,995 | 105,919 | ||||||
Unencumbered securities | 177,553 | 177,553 | |||||||
Total sources of liquidity | $ | 2,261,223 | $ | 565,949 | $ | 1,695,274 | |||
Peoples Financial Services Corp. Consolidated Balance Sheets (Unaudited) (In thousands) | ||||||||||||||||
Mar 31 | Dec 31 | Sept 30 | June 30 | Mar 31 | ||||||||||||
Average quarterly balances | 2024 | 2023 | 2023 | 2023 | 2023 | |||||||||||
Assets: | ||||||||||||||||
Loans, net: | ||||||||||||||||
Taxable | $ | 2,632,554 | $ | 2,632,865 | $ | 2,627,700 | $ | 2,615,881 | $ | 2,546,068 | ||||||
Tax-exempt | 225,293 | 227,800 | 226,628 | 224,960 | 223,917 | |||||||||||
Total loans, net | 2,857,847 | 2,860,665 | 2,854,328 | 2,840,841 | 2,769,985 | |||||||||||
Investments: | ||||||||||||||||
Taxable | 446,996 | 450,533 | 454,727 | 469,712 | 499,327 | |||||||||||
Tax-exempt | 86,864 | 87,297 | 87,731 | 88,371 | 100,368 | |||||||||||
Total investments | 533,860 | 537,830 | 542,458 | 558,083 | 599,695 | |||||||||||
Interest-bearing balances with banks | 9,025 | 10,432 | 6,893 | 6,839 | 1,218 | |||||||||||
Federal funds sold | 80,955 | 176,983 | 134,583 | 61,093 | 19,353 | |||||||||||
Total interest-earning assets | 3,481,687 | 3,585,910 | 3,538,262 | 3,466,856 | 3,390,251 | |||||||||||
Other assets | 195,063 | 188,478 | 191,781 | 184,020 | 184,594 | |||||||||||
Total assets | $ | 3,676,750 | $ | 3,774,388 | $ | 3,730,043 | $ | 3,650,876 | $ | 3,574,845 | ||||||
Liabilities and stockholders' equity: | ||||||||||||||||
Deposits: | ||||||||||||||||
Interest-bearing | $ | 2,593,813 | $ | 2,661,156 | $ | 2,581,691 | $ | 2,493,680 | $ | 2,337,951 | ||||||
Noninterest-bearing | 616,610 | 651,182 | 688,301 | 711,729 | 744,931 | |||||||||||
Total deposits | 3,210,423 | 3,312,338 | 3,269,992 | 3,205,409 | 3,082,882 | |||||||||||
Short-term borrowings | 19,687 | 24,103 | 21,759 | 16,854 | 91,530 | |||||||||||
Long-term debt | 25,000 | 25,000 | 25,000 | 25,000 | 2,482 | |||||||||||
Subordinated debt | 33,000 | 33,000 | 33,000 | 33,000 | 33,000 | |||||||||||
Other liabilities | 47,688 | 52,760 | 47,788 | 39,494 | 38,917 | |||||||||||
Total liabilities | 3,335,798 | 3,447,201 | 3,397,539 | 3,319,757 | 3,248,811 | |||||||||||
Stockholders' equity | 340,952 | 327,187 | 332,504 | 331,119 | 326,034 | |||||||||||
Total liabilities and stockholders' equity | $ | 3,676,750 | $ | 3,774,388 | $ | 3,730,043 | $ | 3,650,876 | $ | 3,574,845 | ||||||
Peoples Financial Services Corp. Reconciliation of Non-GAAP Financial Measures (Unaudited) (In thousands, except share and per share data) | ||||||||||||||||
Mar 31 | Dec 31 | Sept 30 | June 30 | Mar 31 | ||||||||||||
Three months ended | 2024 | 2023 | 2023 | 2023 | 2023 | |||||||||||
Core net income per share: | ||||||||||||||||
Net income GAAP | $ | 3,466 | $ | 3,630 | $ | 6,746 | $ | 9,425 | $ | 7,579 | ||||||
Adjustments: | ||||||||||||||||
Less: Gain (loss) on sale of available for sale securities | 81 | |||||||||||||||
Add: Gain (loss) on sale of available for sale securities tax adjustment | 17 | |||||||||||||||
Add: Acquisition related expenses | 486 | 826 | 869 | 121 | ||||||||||||
Less: Acquisition related expenses tax adjustment | 59 | 115 | 144 | 19 | ||||||||||||
Core net income | $ | 3,893 | $ | 4,341 | $ | 7,471 | $ | 9,527 | $ | 7,515 | ||||||
Average common shares outstanding - diluted | 7,102,112 | 7,091,015 | 7,120,685 | 7,177,915 | 7,198,970 | |||||||||||
Core net income per share | $ | 0.55 | $ | 0.61 | $ | 1.05 | $ | 1.33 | $ | 1.04 | ||||||
Tangible book value: | ||||||||||||||||
Total stockholders' equity | $ | 339,992 | $ | 340,422 | $ | 324,390 | $ | 331,787 | $ | 328,634 | ||||||
Less: Goodwill | 63,370 | 63,370 | 63,370 | 63,370 | 63,370 | |||||||||||
Less: Other intangible assets, net | 19 | 48 | 77 | |||||||||||||
Total tangible stockholders' equity | $ | 276,622 | $ | 277,052 | $ | 261,001 | $ | 268,369 | $ | 265,187 | ||||||
Common shares outstanding | 7,057,258 | 7,040,852 | 7,040,852 | 7,130,409 | 7,150,757 | |||||||||||
Tangible book value per share | $ | 39.20 | $ | 39.35 | $ | 37.07 | $ | 37.64 | $ | 37.09 | ||||||
Core return on average stockholders' equity: | ||||||||||||||||
Net income GAAP | $ | 3,466 | $ | 3,630 | $ | 6,746 | $ | 9,425 | $ | 7,579 | ||||||
Adjustments: | ||||||||||||||||
Less: Gain (loss) on sale of available for sale securities | - | 81 | ||||||||||||||
Add: Gain (loss) on sale of available for sale securities tax adjustment | - | 17 | ||||||||||||||
Add: Acquisition related expenses | 486 | 826 | 869 | 121 | ||||||||||||
Less: Acquisition related expenses tax adjustment | 59 | 115 | 144 | 19 | ||||||||||||
Core net income | $ | 3,893 | $ | 4,341 | $ | 7,471 | $ | 9,527 | $ | 7,515 | ||||||
Average stockholders' equity | $ | 340,952 | $ | 327,187 | $ | 332,504 | $ | 331,119 | $ | 326,034 | ||||||
Core return on average stockholders' equity | 4.59 | % | 5.26 | % | 8.91 | % | 11.54 | % | 9.35 | % | ||||||
Return on average tangible equity: | ||||||||||||||||
Net income GAAP | $ | 3,466 | $ | 3,630 | $ | 6,746 | $ | 9,425 | $ | 7,579 | ||||||
Average stockholders' equity | $ | 340,952 | $ | 327,187 | $ | 332,504 | $ | 331,119 | $ | 326,034 | ||||||
Less: average intangibles | 63,370 | 63,380 | 63,404 | 63,433 | 63,461 | |||||||||||
Average tangible stockholders' equity | $ | 277,582 | $ | 263,807 | $ | 269,100 | $ | 267,686 | $ | 262,573 | ||||||
Return on average tangible stockholders' equity | 5.02 | % | 5.46 | % | 9.95 | % | 14.12 | % | 11.71 | % | ||||||
Core return on average tangible stockholders' equity: | ||||||||||||||||
Net income GAAP | $ | 3,466 | $ | 3,630 | $ | 6,746 | $ | 9,425 | $ | 7,579 | ||||||
Adjustments: | ||||||||||||||||
Less: Gain (loss) on sale of available for sale securities | 81 | |||||||||||||||
Add: Gain (loss) on sale of available for sale securities tax adjustment | 17 | |||||||||||||||
Add: Acquisition related expenses | 486 | 826 | 869 | 121 | ||||||||||||
Less: Acquisition related expenses tax adjustment | 59 | 115 | 144 | 19 | ||||||||||||
Core net income | $ | 3,893 | $ | 4,341 | $ | 7,471 | $ | 9,527 | $ | 7,515 | ||||||
Average stockholders' equity | $ | 340,952 | $ | 327,187 | $ | 332,504 | $ | 331,119 | $ | 326,034 | ||||||
Less: average intangibles | 63,370 | 63,380 | 63,404 | 63,433 | 63,461 | |||||||||||
Average tangible stockholders' equity | $ | 277,582 | $ | 263,807 | $ | 269,100 | $ | 267,686 | $ | 262,573 | ||||||
Core return on average tangible stockholders' equity | 5.64 | % | 6.53 | % | 11.01 | % | 14.28 | % | 11.61 | % | ||||||
Core return on average assets: | ||||||||||||||||
Net income GAAP | $ | 3,466 | $ | 3,630 | $ | 6,746 | $ | 9,425 | $ | 7,579 | ||||||
Adjustments: | ||||||||||||||||
Less: Gain (loss) on sale of available for sale securities | 81 | |||||||||||||||
Add: Gain (loss) on sale of available for sale securities tax adjustment | 17 | |||||||||||||||
Add: Acquisition related expenses | 486 | 826 | 869 | 121 | ||||||||||||
Less: Acquisition related expenses tax adjustment | 59 | 115 | 144 | 19 | ||||||||||||
Core net income | $ | 3,893 | $ | 4,341 | $ | 7,471 | $ | 9,527 | $ | 7,515 | ||||||
Average assets | $ | 3,676,750 | $ | 3,774,388 | $ | 3,730,043 | $ | 3,650,876 | $ | 3,574,845 | ||||||
Core return on average assets | 0.43 | % | 0.46 | % | 0.79 | % | 1.05 | % | 0.85 | % | ||||||
Core pre-provision net revenue (PPNR) per share: | ||||||||||||||||
Income before taxes (GAAP) | $ | 3,944 | $ | 4,217 | $ | 8,081 | $ | 11,235 | $ | 8,968 | ||||||
Add: Acquisition related expenses | 486 | 826 | 869 | 121 | ||||||||||||
Add: Provision for (credit to) provision for credit losses | 708 | 1,669 | (166) | (2,201) | 1,264 | |||||||||||
Add: Provision for (credit to) provision for credit losses on unfunded commitments | 487 | (2) | (12) | (171) | (185) | |||||||||||
Core PPNR (non-GAAP) | $ | 5,625 | $ | 6,710 | $ | 8,772 | $ | 8,984 | $ | 10,047 | ||||||
Average common shares outstanding-diluted | 7,102,112 | 7,091,015 | 7,120,685 | 7,177,915 | 7,198,970 | |||||||||||
Core PPNR per share (non-GAAP) | $ | 0.79 | $ | 0.95 | $ | 1.23 | $ | 1.25 | $ | 1.40 | ||||||
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 months ended March 31, 2024 and 2023: | |||||||
Three months ended March 31 | 2024 | 2023 | |||||
Interest income (GAAP) | $ | 38,997 | $ | 34,278 | |||
Adjustment to FTE | 476 | 487 | |||||
Interest income adjusted to FTE (non-GAAP) | 39,473 | 34,765 | |||||
Interest expense | 19,679 | 11,234 | |||||
Net interest income adjusted to FTE (non-GAAP) | $ | 19,794 | $ | 23,531 | |||
The efficiency ratio is noninterest expenses, less amortization of intangible assets and acquisition related costs, as a percentage of FTE net interest | |||||||
Three months ended March 31 | 2024 | 2023 | |||||
Efficiency ratio (non-GAAP): | |||||||
Noninterest expense (GAAP) | $ | 18,068 | $ | 16,486 | |||
Less: Amortization of intangible assets expense | 29 | ||||||
Less: Acquisition related expenses | 486 | ||||||
Noninterest expense (non-GAAP) | 17,582 | 16,457 | |||||
Net interest income (GAAP) | 19,318 | 23,044 | |||||
Plus: Taxable equivalent adjustment | 476 | 487 | |||||
Noninterest income (GAAP) | 3,402 | 3,674 | |||||
Less: Net gains (losses) on equity securities | (8) | (29) | |||||
Less: Gain (loss) on sale of available for sale securities | 81 | ||||||
Net interest income (FTE) plus noninterest income (non-GAAP) | $ | 23,204 | $ | 27,153 | |||
Efficiency ratio (non-GAAP) | 75.77 | % | 60.61 | % | |||
SOURCE Peoples Financial Services Corp.
