The Bank of Princeton Announces Second Quarter 2019 Results

July 25, 2019 4:00 PM EDT

PRINCETON, N.J., July 25, 2019 /PRNewswire/ -- The Bank of Princeton (the "Bank") (NASDAQ: BPRN) today reported unaudited results of operations and financial condition for the quarter ended June 30, 2019.  The Bank reported net income of $2.8 million, or $0.41 per diluted common share, for the second quarter of 2019, compared to net income of $229 thousand, or $0.03 per diluted common share, for the first quarter of 2019, and net income of $3.6 million, or $0.53 per diluted common share, for the second quarter of 2018. The increase in net income, when comparing the three months ended March 31, 2019, was primarily due in a decrease of $3.9 million to the Bank's provision for loan losses, and a $452 thousand increase in net-interest income, partially offset by an increase of $975 thousand in non-interest expenses and $692 thousand increase in income tax expenses. The decrease of $827 thousand in total net income, when comparing the three months ended June 30, 2018 was primarily due to a $627 thousand one-time expense related to the acquisition of five former Beneficial Savings Bank ("Beneficial") branches from WSFS Bank, which was completed on May 17, 2019, and the $96 thousand core deposit intangible expense associated with that acquisition. For the six month period ended June 30, 2019, the Bank recorded net income of $3.0 million, or $0.44 per diluted common share, compared to $7.2 million, or $1.05 per diluted common share for the same period in 2018, primarily due to an increase in the Bank's provision for loan losses of $3.9 million recorded in the first quarter of 2019. 

Highlights for the quarter-ended June 30, 2019 are as follows:

  • The Bank completed the acquisition of five Beneficial branches located in Bordentown, Browns Mills, Chesterfield, Deptford and Sicklerville, New Jersey.
  • Total deposits increased $143.2 million, or 14.2% from the $1.01 billion at December 31, 2018.
  • Net loans increased $48.6 million (excluding $4.3 million in charge-offs) from the $1.07 billion at December 31, 2018. This reflects an annualized increase of 9.1%.
  • Non-performing assets decreased $3.0 million, or 52.6%, from $5.7 million at December 31, 2018 and decreased $6.8 million from the previous quarter.
  • Interest income for the three month period ended June 30, 2019 increased $1.5 million, or 11.5%, over the same period in 2018.
  • Non-interest income for the three month period ended June 30, 2019 increased $102 thousand, or 16.3%, over the same period in 2018.

"We are excited with the Beneficial branch expansion which fits our long term growth strategy," stated Edward Dietzler, President/CEO.

Chairman Richard Gillespie noted that, "With the acquisition of five branches from Beneficial and numerous new branches scheduled to open this year and early next, the Bank is on an exciting growth trajectory.  Our plan to build a substantial and valuable footprint along the I95 corridor is well underway.  Along with this growth, and equally valuable, is the rapid improvement of our credit quality."

Balance Sheet Review

Total assets were $1.36 billion at June 30, 2019, an increase of $109.7 million or 8.8% when compared to $1.25 billion at the end of 2018. The primary reason for the increase in total assets was a result of the Beneficial branch acquisition in which the Bank received $159.9 million in cash and recorded $8.9 million in goodwill, a $4.1 million core deposit intangible and $2.7 million in premises attributed to four branch buildings. The Bank also recorded a $13.4 million right-of-use asset resulting from the adoption of FASB Update No. 2016-02 ("Leases"). Net loans also increased $48.6 million (excluding $4.3 million in charge-offs) from the $1.07 billion at December 31, 2018.

Total deposits at June 30, 2019 increased by $143.2 million, or 14.2%, when compared to December 31, 2018, primarily due to acquiring $177.9 million in deposits in the Beneficial branch acquisition, partially offset by not renewing $31.1 million of brokered deposits which carry a higher cost.  When comparing June 30, 2019 to balances at December 31, 2018, interest checking increased $62.4 million, savings accounts increased $61.5 million, time deposits increased $41.7 million and non-interest deposits increased $30.8 million, partially offset by a $53.2 million decrease in money markets. In addition, during the quarter, the Bank used proceeds from the acquisition to payoff FHLB short-term advances.    

Total stockholders' equity increased $5.0 million or 2.7% when compared to the end of 2018. This increase was primarily due to earnings recorded during the first six months of 2019, exercises of stock options from the Bank's equity incentive plans and an increase in the fair-value of the available-for-sale investment portfolio.   The ratio of equity to total assets was 13.9% compared to 14.7% at December 31, 2018.

Asset Quality

At June 30, 2019, non-performing assets were $2.7 million, a decrease of $3.0 million, or 52.6%, when compared to $5.7 million at December 31, 2018, and a decrease of $6.8 million when compared to the previous quarter.  This decrease at June 30, 2019 from December 31, 2018 was primarily due to $2.6 million in charge-offs recorded in the first quarter consisting of a $1.9 million commercial and industrial loan and a $750 thousand partial charge-off of a commercial real estate loan.  Total troubled debt restructurings ("TDR") totaled $7.6 million at June 30, 2019, an increase of $6.3 million from year-end 2018 resulting from the restructure of one commercial real estate loan. All TDR's are performing to their agreed upon terms.

Review of Quarterly Financial Results

Net interest income was $10.4 million for the second quarter of 2019, compared to $9.9 million for the first quarter of 2019 and $10.3 million for the second quarter of 2018.  The increase from the previous quarter was a result of an increase in interest income of $723 thousand, or 5.1%, offset by an increase in interest expense of $452 thousand.  The net interest margin for the second quarter 2019 was 3.30%, decreasing 3 basis points, when compared to the first quarter of 2019. This decrease was primarily associated with a decrease of 4 basis points of yield on earning assets.   When comparing the same three month period ended June 30, 2019 and 2018, net interest income increased $96 thousand, which was primarily due to a higher volume of average earnings assets of approximately $107.7 million.  For the six month period ended June 30, 2019, net interest income was $20.3 million, an increase of $112 thousand, or 0.6%, over the same period in 2018.  This slight increase was primarily due to a higher volume of average earning assets of approximately $14.5 million.  The total rate on interest-bearing liabilities, which includes non-interest-bearing deposits, for the three month period ended June 30, 2019 and 2018 was 1.65% and 1.15%, respectively.   

The provision for credit losses was $350 thousand and $4.6 million for the three and six months ended June 30, 2019, respectively, compared to $410 thousand and $665 thousand for the same periods in 2018, respectively.  When compared to the three months ended March 31, 2019, the provision for credit losses decreased by $3.9 million. The primary reason behind the amount of the provision in the second quarter of 2019 was an increase in the qualitative factors, specifically in the historical loss factor component, of the Bank's methodology used in determining the overall allowance. The ratio of allowance for credit losses to period end loans was 1.10% at June 30, 2019 and December 31, 2018 and 1.13% at June 30, 2018, which reflects management's assessment of the credit quality in the loan portfolio.

Total non-interest income for the second quarter of 2019 increased $102 thousand to $729 thousand, or 16.3%, when compared to the same period in 2018. This increase was primarily due to an increase in service charges collected.  Total non-interest income, comparing the three month periods ended June 30, 2019 and March 31, 2019, reflected a decrease of $56 thousand, primarily due to a lower level of fees generated on loans recorded between the two periods.  For the six month period ended June 30, 2019, non-interest income increased $101 thousand, or 7.1%, primarily due to increases in service charges collected and income from bank-owned life insurance.

Total non-interest expense for the second quarter of 2019 increased $1.0 million, or 16.7%, when compared to the same period in 2018.  This increase was primarily due to the one-time acquisition cost of $627 thousand related to the Beneficial branch acquisition, and an additional $97 thousand core deposit intangible expense related to such acquisition.  Also, salaries and benefits expense and occupancy and equipment expenses were partially impacted as a result of the acquisition.  When comparing June 30, 2019 to the prior linked quarter, non-interest expense increased $975 thousand, or 15.4%, primarily due to the overall expenses related to the Beneficial branch acquisition. For the six month period ended June 30, 2019, non-interest expense was $13.7 million, compared to $12.3 million for the same period in 2018. The increase was attributed to expenses recorded relating to the Beneficial branch acquisition and an increase in other operating expenses.

For the three month period ended June 30, 2019, the Bank recorded income tax expense of $618 thousand, resulting in an effective tax rate of 18.0%, compared to $74 thousand income tax benefit, resulting in an effective tax rate of (47.7%), for the three month period ended March 31, 2019, and compared to an income tax expense of $579 thousand, resulting in an effective tax rate of 13.7%, for the three month period ended June 30, 2018. The current effective tax yields for the three and six months ended June 30, 2019, were reduced, in part, as a result of the new federal corporate tax rate of 21.0% from the prior rate of 34.0%.  In addition, both three and six months ended June 30, 2019 and June 30, 2018 were positively impacted by recording a tax benefit related to the exercise of warrants and stock options. 

About The Bank of Princeton

The Bank of Princeton is a community bank founded in 2007.  The Bank is a New Jersey state-chartered commercial bank with 16 branches in New Jersey, including four in Princeton and others in Bordentown, Browns Mills, Chesterfield, Cream Ridge, Deptford, Hamilton, Lambertville, Lawrenceville, Monroe, New Brunswick, Pennington and Sicklerville.  There are also three branches in the Philadelphia, Pennsylvania area. The Bank of Princeton is a member of the Federal Deposit Insurance Corporation ("FDIC").

Forward-Looking Statements

The Bank of Princeton may from time to time make written or oral "forward-looking statements," including statements contained in the Bank's filings with the FDIC, in its reports to stockholders and in other communications by the Bank (including this press release), which are made in good faith by the Bank pursuant to the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended.

These forward-looking statements involve risks and uncertainties, such as statements of the Bank's plans, objectives, expectations, estimates and intentions that are subject to change based on various important factors (some of which are beyond the Bank's control). The following factors, among others, could cause the Bank's financial performance to differ materially from the plans, objectives, expectations, estimates and intentions expressed in such forward-looking statements: the strength of the United States economy in general and the strength of the local economies in which the Bank conducts operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; market volatility; the value of the Bank's products and services as perceived by actual and prospective customers, including the features, pricing and quality compared to competitors' products and services; the willingness of customers to substitute competitors' products and services for the Bank's products and services; credit risk associated with the Bank's lending activities; risks relating to the real estate market and the Bank's real estate collateral; the impact of changes in applicable laws and regulations and requirements arising out of our supervision by banking regulators; other regulatory requirements applicable to the Bank; technological changes; acquisitions; changes in consumer spending and saving habits; the possibility that expected benefits of the Bank's Beneficial branch acquisition mentioned in this release may not materialize in the timeframe expected or at all, or may be more costly to achieve;  that the Bank is unable to successfully implement integration strategies relating to the branch acquisition; reputational risks and the reaction of the Bank's customers, employees and other constituents to the transaction; those risks set forth in the Bank's Annual Report on Form 10-K for the year ended December 31, 2018 under the heading "Risk Factors" and the success of the Bank at managing the risks involved in the foregoing.

The Bank cautions that the foregoing list of important factors is not exclusive. The Bank does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Bank, except as required by applicable law or regulation.

The Bank of Princeton

Summary Statements of Financial Condition Data

(unaudited)

(dollars in thousands, except per share data)

Jun 30, 2019vsDec 31, 2018

Jun 30, 2019vsDec 31, 2018

Jun 30, 2019vsJun 30, 2018

Jun 30, 2019vsJun 30, 2018

June 30,2019

Dec 31,2018

June 30,2018

$ Change

% Change

$ Change

% Change

ASSETS

Cash and cash equivalents

$     62,707

$     26,384

$     25,702

$      36,323

137.67

%

$      37,005

143.98

%

Securities available for sale taxable

49,200

46,472

52,038

2,728

5.87

(2,838)

(5.45)

Securities available for sale tax exempt

41,998

45,209

47,548

(3,211)

(7.10)

(5,550)

(11.67)

Securities held to maturity

225

228

262

(3)

(1.32)

(37)

(14.12)

Loans receivable, net of deferred

1,126,004

1,081,179

1,066,238

44,825

4.15

59,766

5.61

Allowance for loan losses

(12,421)

(11,944)

(12,046)

(477)

3.99

(375)

3.11

Other assets

93,535

64,036

61,012

29,499

46.07

32,523

53.31

TOTAL ASSETS

$ 1,361,248

$ 1,251,564

$ 1,240,754

$     109,684

8.76

%

$     120,494

9.71

%

LIABILITIES

Non interest checking

$   133,471

$   102,678

$   102,035

$      30,793

29.99

%

$      31,436

30.81

%

Interest checking

213,470

151,042

181,714

62,428

41.33

31,756

17.48

Savings

156,259

94,789

100,336

61,470

64.85

55,923

55.74

Money market

233,284

286,457

282,105

(53,173)

(18.56)

(48,821)

(17.31)

Time deposits over $250,000 

102,745

167,032

158,885

(64,287)

(38.49)

(56,140)

(35.33)

Other time deposits

311,194

205,249

189,607

105,945

51.62

121,587

64.13

Total Deposits

1,150,423

1,007,247

1,014,682

143,176

14.21

135,741

13.38

Borrowings

-

55,400

46,000

(55,400)

(100.00)

(46,000)

(100.00)

Other liabilities

21,469

4,599

4,087

16,870

366.82

17,382

425.30

    TOTAL LIABILITIES

1,171,892

1,067,246

1,064,769

104,646

9.81

%

107,123

10.06

%

STOCKHOLDERS' EQUITY

 Common stock 

33,719

33,278

33,206

441

1.33

513

1.54

 Paid-in capital 

78,913

77,895

77,450

1,018

1.31

1,463

1.89

 Retained earnings 

76,046

73,630

66,338

2,416

3.28

9,708

14.63

 Accumulated other comprehensive income (loss) 

678

(485)

(1,009)

1,163

(239.79)

1,687

(167.20)

     TOTAL STOCKHOLDERS' EQUITY 

189,356

184,318

175,985

5,038

2.73

%

13,371

7.60

%

TOTAL LIABILITIES 

     AND STOCKHOLDERS' EQUITY

$ 1,361,248

$ 1,251,564

$ 1,240,754

$     109,684

17.02

%

$     120,494

9.71

%

Book value per common share

$        28.08

$        27.69

$      26.50

$           0.39

1.41

%

$           1.58

5.97

%

Tangible book value per common share1

$        26.15

$        27.69

$      26.50

$         (1.54)

(5.56)

%

$         (0.35)

(1.32)

%

1Refer to non-gaap disclosure for explanation.  

 

The Bank of Princeton

Loan/Deposit Tables

June 30, 2019

Loan receivable, net at June 30, 2019 and December 31, 2018 were comprised of the following:

June 30,

December 31,

2019

2018

(Dollars in thousands)

Commercial real estate

$        770,779

$        729,336

Commercial and industrial

68,461

71,838

Construction

174,785

161,275

Residential first-lien mortgages

99,018

102,008

Home equity

15,521

17,048

Consumer

383

1,987

     Total loans

1,128,947

1,083,492

Deferred fees and costs

(2,943)

(2,335)

Allowance for loan losses

(12,421)

(11,591)

     Loans, net

$     1,113,583

$     1,069,566

The components of deposits at June 30, 2019 and December 31, 2018 were as follows:

June 30,

December 31,

2019

2018

(Dollars in thousands)

Demand, non-interest-bearing checking

$        133,471

$        102,678

Demand, interest-bearing 

213,470

151,042

Savings

156,259

94,789

Money Markets

233,284

286,457

Time deposits

413,939

372,281

     Total Deposits

$     1,150,423

$     1,007,247

 

The Bank of Princeton

Consolidated Statements of Operations

(unaudited)

Three Months Ended

Jun 30,

2019

2018

$ Change

% Change

(Dollars in thousands)

Interest and Dividend Income

Loans and fees

$ 14,058

$  12,684

$       1,374

10.8%

Available-for-Sale debt securities:

Taxable

260

300

-40

-13.3%

Tax-exempt

329

334

-5

-1.5%

Held-to-Maturity debt securities

3

3

0

0.0%

Other interest and dividend income

348

136

212

155.9%

Total Interest and Dividends

14,998

13,457

1,541

11.5%

Interest expense

Deposits

4,399

3,074

1,325

43.1%

Borrowings

236

116

120

103.4%

Total Interest Expense

4,635

3,190

1,445

45.3%

Net Interest Income

10,363

10,267

96

0.9%

Provision for Loan Losses

350

410

-60

-14.6%

Net Interest Income after Provision for Loan Losses

10,013

9,857

156

1.6%

Non-Interest income

Gain on sale of securities available for sale, net

1

1

-

-

Income from bank-owned life insurance

312

306

6

2.0%

Fees and service charges

251

158

93

58.9%

Loan fees, including prepayment penalties

125

149

-24

-16.1%

Other 

40

13

27

207.7%

Total Non-Interest Income

729

627

102

16.3%

Non-Interest Expense

Salaries and employee benefits

3,875

3,682

193

5.2%

Occupancy and equipment

914

832

82

9.9%

Professional fees

484

508

-24

-4.7%

Data processing and communications

470

524

-54

-10.3%

Federal deposit insurance

83

88

-5

-5.7%

Advertising and promotion

90

98

-8

-8.2%

Office expense

119

68

51

75.0%

OREO Expense  

1

1

0

0.0%

Acquisition Expense

627

-

627

N/A

Core deposit intangible

96

-

96

N/A

Other 

557

469

88

18.8%

Total Non-Interest Expense

7,316

6,270

1,046

16.7%

Income before income tax expense

3,426

4,214

-788

-18.7%

Income tax expense

618

579

39

6.7%

Net Income

$  2,808

$   3,635

$        (827)

-22.8%

Net income per common share - basic

0.42

0.55

-0.13

-23.6%

Net income per common share - diluted

0.41

0.53

-0.12

-22.6%

Weighted average shares outstanding - basic

6,679

6,640

39

0.6%

Weighted average shares outstanding - diluted

6,874

6,905

-31

-0.4%

 

The Bank of Princeton

Consolidated Statements of Operations (Current Quarter vs Prior Quarter)

(unaudited)

Quarter Ending

Jun 30,

Mar 31,

2019

2019

$ Change

% Change

(Dollars in thousands)

Interest and Dividend Income

Loans and fees

$    14,058

$ 13,519

$        539

4.0%

Available-for-Sale debt securities:

Taxable

260

275

(15)

-5.5%

Tax-exempt

329

309

20

6.5%

Held-to-Maturity debt securities

3

3

-

0.0%

Other interest and dividend income

348

169

179

105.9%

Total Interest and Dividends

14,998

14,275

723

5.1%

Interest expense

Deposits

4,399

4,155

244

5.9%

Borrowings

236

209

27

12.9%

Total Interest Expense

4,635

4,364

271

6.2%

Net Interest Income

10,363

9,911

452

4.6%

Provision for Loan Losses

350

4,200

(3,850)

-91.7%

Net Interest Income after Provision for Loan Losses

10,013

5,711

4,302

75.3%

Non-Interest income

Gain on sale of securities available for sale, net

1

-

1

N/A

Income from bank-owned life insurance

312

310

2

0.6%

Fees and service charges

251

149

102

68.5%

Loan fees, including prepayment penalties

125

314

(189)

-60.2%

Other 

40

12

28

233.3%

Total Non-Interest Income

729

785

(56)

-7.1%

Non-Interest Expense

Salaries and employee benefits

3,875

3,696

179

4.8%

Occupancy and equipment

914

938

(24)

-2.6%

Professional fees

484

431

53

12.3%

Data processing and communications

470

571

(101)

-17.7%

Federal deposit insurance

83

85

(2)

-2.4%

Advertising and promotion

90

74

16

21.6%

Office expense

119

55

64

116.4%

OREO Expense  

1

1

-

0.0%

Acquisition Expense

627

-

627

N/A

Core deposit intangible

96

-

96

N/A

Other 

557

490

67

13.7%

Total Non-Interest Expense

7,316

6,341

975

15.4%

Income before income tax expense/(benefit)

3,426

155

3,271

2110.3%

Income tax expense/(benefit)

618

(74)

692

-935.1%

Net Income

$     2,808

$     229

$      2,579

1126.2%

Net income per common share - basic

0.42

0.03

0.01

33.3%

Net income per common share - diluted

0.41

0.03

0.01

33.3%

Weighted average shares outstanding - basic

6,679

6,679

-

0.0%

Weighted average shares outstanding - diluted

6,874

6,874

-

0.0%

 

The Bank of Princeton

Consolidated Statements of Operations

(unaudited)

Six  Months Ended

Jun 30,

2019

2018

$ Change

% Change

(Dollars in thousands)

Interest and Dividend Income

Loans and fees

$ 27,577

$  24,334

$       3,243

13.3%

Available-for-Sale debt securities:

Taxable

535

594

(59)

-9.9%

Tax-exempt

638

669

(31)

-4.6%

Held-to-Maturity debt securities

6

7

(1)

-14.3%

Other interest and dividend income

517

445

72

16.2%

Total Interest and Dividends

29,273

26,049

3,224

12.4%

Interest expense

Deposits

8,554

5,757

2,797

48.6%

Borrowings

445

130

315

242.3%

Total Interest Expense

8,999

5,887

3,112

52.9%

Net Interest Income

20,274

20,162

112

0.6%

Provision for Loan Losses

4,550

665

3,885

584.2%

Net Interest Income after Provision for Loan Losses

15,724

19,497

(3,773)

-19.4%

Non-Interest income

Gain on sale of securities available for sale, net

1

1

-

0.0%

Income from bank-owned life insurance

622

608

14

2.3%

Fees and service charges

400

318

82

25.8%

Loan fees, including prepayment penalties

439

457

(18)

-3.9%

Other 

52

29

23

79.3%

Total Non-Interest Income

1,514

1,413

101

7.1%

Non-Interest Expense

Salaries and employee benefits

7,571

7,369

202

2.7%

Occupancy and equipment

1,852

1,690

162

9.6%

Professional fees

915

927

(12)

-1.3%

Data processing and communications

1,041

1,048

(7)

-0.7%

Federal deposit insurance

168

176

(8)

-4.5%

Advertising and promotion

164

159

5

3.1%

Office expense

174

134

40

29.9%

Other real estate owned expense  

1

1

-

0.0%

Acquisition Expense

627

-

627

0.0%

Core deposit intangible

96

-

96

0.0%

Other 

1,048

821

227

27.6%

Total Non-Interest Expense

13,657

12,325

1,332

10.8%

Income before income tax expense

3,581

8,585

(5,004)

-58.3%

Income tax expense

544

1,369

(825)

-60.3%

Net Income

$  3,037

$   7,216

$     (4,179)

-57.9%

Net income per common share - basic

0.45

1.09

(0.64)

-58.7%

Net income per common share - diluted

0.44

1.05

(0.61)

-58.1%

Weighted average shares outstanding - basic

6,709

6,607

102

1.5%

Weighted average shares outstanding - diluted

6,890

6,870

20

0.3%

 

For the Three Months Ended

June 30,

2019

2018

Average 

Yield/

Average 

Yield/

balance

rate 

balance

rate 

$ Change

% Change

Earning assets

  Loans 

$    1,113,199

5.07%

$    1,024,940

4.96%

$        88,259

0.11%

Securities

  Taxable AFS 

43,186

2.41%

53,867

2.23%

(10,681)

0.18%

  Tax exempt AFS

48,470

2.72%

48,443

2.75%

27

-0.03%

  Held-to-maturity

226

5.26%

263

5.22%

(37)

0.04%

Securities

91,882

2.58%

102,573

2.48%

(10,691)

0.10%

Other interest earning assets

  Interest-bearing bank accounts

53,243

2.32%

23,936

1.74%

29,307

0.58%

  Equities

2,826

5.57%

2,048

6.22%

778

-0.65%

Other interest earning assets

56,069

2.49%

25,984

2.10%

30,085

0.39%

Total interest-earning assets

1,261,150

4.77%

1,153,497

4.68%

107,653

0.09%

Total non earning assets

85,157

57,581

Total Assets

$    1,346,307

$    1,211,078

Interest-bearing liabilities

Checking

$      208,315

1.23%

$      203,771

0.83%

4,544

0.40%

Savings

123,362

1.27%

105,212

1.16%

18,150

0.11%

Money Market

238,746

1.65%

273,888

1.37%

(35,142)

0.28%

Certificate of Deposit

414,669

2.31%

327,284

1.73%

87,385

0.58%

    Total interest-bearing deposits

985,092

1.79%

910,155

1.35%

74,937

0.44%

Non interest bearing deposits

114,265

101,043

    Total  deposits

1,099,357

1.60%

1,011,198

1.22%

88,159

0.38%

Borrowings

35,293

2.57%

21,635

2.15%

13,658

0.42%

    Total interest-bearing liabilities 

       (excluding non interest deposits)

1,020,385

1.82%

931,790

1.37%

88,595

0.45%

Noninterest-bearing deposits

114,265

101,043

Total Cost of Funds

1,134,650

1.64%

1,032,833

1.24%

101,817

0.40%

Accrued expenses and other liabilities

23,597

4,418

Stockholders' equity

188,060

173,827

Total liabilities and stockholders' equity

$    1,346,307

$    1,211,078

Net interest spread

2.95%

3.31%

Net interest margin

3.30%

3.57%

Net interest margin (FTE)*

3.40%

3.70%

  *Includes federal and state tax effect of tax exempt

       securities and loans

 

The Bank of Princeton

Consolidated Average Balance Sheets

(unaudited)

For the Quarter Ended

June 2019

March 2019

Average 

Yield/

Average 

Yield/

balance

rate 

balance

rate 

$ Change

% Change

Earning assets

  Loans 

$    1,113,199

5.07%

$    1,093,377

5.01%

$       34,376

0.06%

Securities

  Taxable AFS 

43,186

2.41%

45,320

2.43%

(3,206)

-0.02%

  Tax exempt AFS

48,470

2.72%

45,408

2.72%

(1,655)

0.00%

  Held-to-maturity

226

5.26%

228

5.26%

(13)

0.00%

Securities

91,882

2.58%

90,956

2.58%

(4,874)

0.00%

Other interest earning assets

  Interest-bearing bank accounts

53,243

2.32%

18,543

2.80%

7,002

0.66%

  Equities

2,826

5.57%

2,503

7.09%

(62)

-1.52%

Other interest earning assets

56,069

2.49%

21,046

3.27%

6,940

-0.95%

Total interest-earning assets

1,261,150

4.77%

1,204,236

4.81%

36,442

-0.04%

Total non earning assets

85,157

65,436

Total Assets

$    1,346,307

$    1,270,815

Interest-bearing liabilities

Checking

$      208,315

1.23%

$      193,103

1.33%

(3,136)

-0.15%

Savings

123,362

1.27%

92,914

1.39%

(4,716)

-0.12%

Money Market

238,746

1.65%

275,442

1.73%

10,763

-0.04%

Certificate of Deposit

414,669

2.31%

381,894

2.15%

27,279

0.16%

    Total interest-bearing deposits

985,092

1.79%

943,353

1.79%

30,190

0.00%

Non interest bearing deposits

114,265

95,114

    Total  deposits

1,099,357

1.60%

1,038,467

1.65%

31,070

-0.05%

Borrowings

35,293

2.68%

31,615

2.68%

(1,507)

-0.11%

    Total interest-bearing liabilities 

1,020,385

1.82%

974,468

1.82%

28,683

0.00%

       (excluding non interest deposits)

114,265

95,114

Noninterest-bearing deposits

1,134,650

1.64%

1,070,082

1.62%

29,563

-1.62%

Total Cost of Funds

23,597

14,135

Accrued expenses and other liabilities

188,060

186,598

Stockholders' equity

$    1,346,307

$    1,270,815

Total liabilities and stockholders' equity

Net interest spread

2.95%

2.98%

Net interest margin

3.30%

3.33%

Net interest margin (FTE)*

3.40%

3.46%

  *Includes federal and state tax effect of tax exempt

    securities and loans

 

The Bank of Princeton

Consolidated Average Balance Sheets

(unaudited)

For the Six Months Ended

June 30,

2019

2018

Average 

Yield/

Average 

Yield/

balance

rate 

balance

rate 

$ Change

% Change

Earning assets

  Loans 

$    1,103,343

5.04%

$      993,832

4.94%

$   109,511

0.10%

Securities

  Taxable AFS 

44,247

2.42%

53,920

2.20%

(9,673)

0.22%

  Tax exempt AFS

46,947

2.72%

48,617

2.75%

(1,670)

-0.03%

  Held-to-maturity

227

5.26%

263

5.22%

(36)

0.04%

Securities

91,421

2.58%

102,800

2.47%

(11,379)

0.11%

Other interest earning assets

  Interest-bearing bank accounts

35,989

2.43%

48,836

1.62%

(12,847)

0.81%

  Equities

2,666

6.28%

1,593

6.59%

1,073

-0.31%

Other interest earning assets

38,655

2.70%

50,429

1.78%

(11,774)

0.92%

Total interest-earning assets

1,233,419

4.79%

1,147,061

4.58%

86,358

0.21%

Total non earning assets

75,350

59,171

Total Assets

$    1,308,769

$    1,206,232

Interest-bearing liabilities

Checking

$      200,751

1.28%

$      242,254

0.82%

(41,503)

0.46%

Savings

108,222

1.33%

106,098

1.09%

2,124

0.24%

Money Market

256,993

1.69%

261,384

1.29%

(4,391)

0.40%

Certificate of Deposit

398,372

2.23%

309,735

1.65%

88,637

0.58%

    Total interest-bearing deposits

964,338

1.79%

919,471

1.26%

44,867

0.53%

Non interest bearing deposits

104,742

98,245

    Total  deposits

1,069,080

1.61%

1,017,716

1.14%

51,364

0.47%

Borrowings

33,464

2.68%

12,586

2.18%

20,878

0.50%

    Total interest-bearing liabilities 

       (excluding non interest deposits)

997,802

1.82%

932,057

1.27%

65,745

0.55%

Noninterest-bearing deposits

104,742

98,245

Total Cost of Funds

1,102,544

1.65%

1,030,302

1.15%

72,242

0.50%

Accrued expenses and other liabilities

18,892

3,935

Stockholders' equity

187,333

171,995

Total liabilities and stockholders' equity

$    1,308,769

$    1,206,232

Net interest spread

2.97%

3.62%

Net interest margin

3.31%

3.81%

Net interest margin (FTE)*

3.43%

3.99%

  *Includes federal and state tax effect of tax exempt

       securities and loans

 

The Bank of Princeton

Quarterly Financial Highlights

(unaudited)

2019

2019

2018

2018

2018

June

Mar

Dec

Sep

June

     Return on average assets 

0.84%

0.07%

1.22%

1.18%

1.21%

     Return on average equity 

5.99%

0.50%

8.30%

8.26%

8.39%

     Return on average tangible equity *

6.40%

0.50%

8.30%

8.26%

8.39%

     Net interest margin

3.30%

3.34%

3.47%

3.51%

3.57%

     Net interest margin (FTE)**

3.40%

3.46%

3.59%

3.67%

3.70%

     Efficiency ratio - Non-GAAP *

66.54%

59.28%

57.94%

59.47%

57.55%

Common Stock Data

     Market value at period end

30.00

31.73

27.90

30.54

33.25

     Market range:

        High

32.75

33.33

31.46

35.45

34.90

        Low

27.42

27.58

26.77

30.54

32.21

     Book value per common share at period end

28.08

27.64

27.69

27.01

26.50

     Tangible book value per common share at period end *

26.15

27.64

27.69

27.01

26.50

CAPITAL RATIOS

Total Capital (to risk-weighted assets)

15.43%

16.53%

17.37%

17.47%

16.67%

Tier 1 Capital (to risk-weighted assets)

14.41%

15.53%

16.31%

16.36%

15.61%

Tier 1 Capital (to average assets)

13.15%

14.60%

14.89%

14.47%

14.55%

     Period-end equity to assets

13.91%

14.35%

14.73%

14.54%

14.18%

     Period-end tangible equity to tangible assets 

13.08%

14.35%

14.73%

14.54%

14.18%

CREDIT QUALITY DATA AT PERIOD END

(Dollars in Thousands)

     Net charge-offs and  (recoveries)

$      (110)

$     4,183

$       195

$        (93)

$       213

     Annualized net charge-offs (recoveries) to average loans

-0.040%

1.552%

0.073%

-0.035%

0.083%

     Nonaccrual loans 

2,700

9,472

5,699

4,832

8,463

     Other real estate owned

44

44

44

44

802

     Total nonperforming assets 

2,744

9,516

5,743

4,876

9,265

     Accruing troubled debt restructurings (TDRs)

7,606

1,278

1,286

1,300

1,309

     Total nonperforming assets and accruing TDRs 

$   10,350

$   10,794

$     7,029

$     6,176

$   10,574

     Nonaccrual loans and TDRs hfs

-

-

-

-

-

     Allowance for credit losses as a percent of:

     Period-end loans      

1.10%

1.07%

1.10%

1.15%

1.13%

     Nonaccrual loans 

460.04%

126.28%

209.58%

251.22%

142.34%

     Nonperforming assets 

452.66%

125.69%

207.97%

248.95%

130.02%

    As a percent of total loans:

    Nonaccrual loans 

0.24%

0.85%

0.53%

0.46%

0.79%

    Accruing TDRs 

0.68%

0.11%

0.12%

0.12%

0.12%

    Nonaccrual loans and accruing TDRs 

0.92%

0.96%

0.65%

0.58%

0.92%

    As a percent of total loans+other real estate owned:

    Nonperforming assets 

0.24%

0.85%

0.53%

0.46%

0.87%

    Accruing TDRs 

0.68%

0.11%

0.12%

0.12%

0.12%

    Nonperforming assets and accruing TDRs 

0.92%

0.97%

0.65%

0.58%

0.99%

* Refer to non-gaap disclosure for explanation

**Includes the effect of tax exempt securities and loans

Non-GAAP Measures Disclosure

Reported amounts are presented in accordance with accounting principles generally accepted in the United States of America ("GAAP").  The Bank's management believes that the supplemental non-GAAP information provided in the press release is utilized by market analysts and others to evaluate a company's financial condition and, therefore, such information is useful to investors.  These disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures presented by other companies.

The following table shows the reconciliation of net income and core net income (a non-GAAP measure which excludes the effects of one-time acquisition costs related to the 5-branch acquisition from Beneficial Savings and the one-time charge-offs related two borrowers that occurred during the first quarter (management believes many investors desire to evaluate net income with regard to such expenses)

At or For the Three 

At or For the Six 

Months Ended June 30,

Months Ended June 30,

2019

2018

2019

2018

(Dollars in thousands)

Income before income taxes

$     3,426

$     4,214

$     3,581

$     8,585

Income taxes expenses

618

579

544

1,369

Net Income

2,808

3,635

3,037

7,216

One-time charge-off (net of taxes)

-

-

2,600

-

One-time acquisition cost (net of taxes)

466

-

466

-

Core net income

3,274

3,635

6,103

7,216

Earnings per common share - basic

$      0.49

$      0.55

$      0.91

$      1.09

Earnings per common share - diluted

$      0.47

$      0.53

$      0.89

$      1.05

The following table shows the reconciliation of the Bank's book value and tangible book value (a non-GAAP measure which excludes goodwill and core deposit intangible resulting from the Beneficial branch acquisition from total stockholders' equity as calculated in accordance with GAAP).

As of June 30, 2019

As of December 31, 2018

(Dollars in thousands, except per share data)

Total stockholders' equity

$189,356

$189,356

$184,318

$184,318

Less intangible assets:

   Goodwill

8,853

-

-

-

   Core deposit intangible 

4,149

-

-

-

   Total intangibles

13,002

-

-

-

Adjusted stockholders' equity

$176,354

$189,356

$184,318

$184,318

Shares of common stock outstanding

6,743,859

6,743,859

6,655,509

6,655,509

Adjusted book value per share

$     26.15

$     28.08

$     27.69

$     27.69

The efficiency ratio noted on page 13 of this press release is a non-GAAP measure that represents the ratio of non-interest expenses divided by the sum of net-interest income and non-interest income.  

Contact George Rapp 609.454.0718[email protected]

Cision View original content:http://www.prnewswire.com/news-releases/the-bank-of-princeton-announces-second-quarter-2019-results-300891206.html

SOURCE The Bank of Princeton



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

PRNewswire, Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement