17:45:46 EDT Wed 01 May 2024
Enter Symbol
or Name
USA
CA



The Bank of Princeton Announces Fourth Quarter 2019 Results

2020-01-29 09:30 ET - News Release

PRINCETON, N.J., Jan. 29, 2020 /PRNewswire/ -- The Bank of Princeton (the "Bank") (NASDAQ – BPRN) today reported unaudited results of operations and financial condition for the quarter ended December 31, 2019.  The Bank reported net income of $3.4 million, or $0.49 per diluted common share, for the fourth quarter of 2019, compared to net income of $3.7 million, or $0.54 per diluted common share, for the third quarter of 2019, and net income of $3.8 million, or $0.55 per diluted common share, for the fourth quarter of 2018. The decrease in net income, when comparing the three months ended September 30, 2019, was primarily due to a decrease in net-interest income of approximately $353 thousand and a reduction of loan fees collected of approximately $295 thousand, partially offset by a $325 thousand reduction in non-interest expenses. The decrease in net income, when comparing the three months ended December 31, 2018, was attributed to an increase in non-interest operating expenses resulting from the acquisition of 5 branches from Beneficial Bank which closed in May 2019 and the recording of a $125 thousand provision for loan losses in the fourth quarter of 2019, partially offset by an increase in service charges collected on deposits of $173 thousand.

For the twelve month period ended December 31, 2019, the Bank recorded net income of $10.1 million, or $1.47 per diluted common share, compared to $14.7 million, or $2.14 per diluted common share for the same period in 2018. The decline in earnings was primarily due to an increase in the Bank's provision for loan losses of $4.1 million of which $3.9 million was recorded in the first quarter of 2019. 

Highlights for the quarter-ended December 31, 2019 are as follows:

  • Net loans increased $109.3 million (excluding $4.5 million in charge-offs) from the $1.07 billion at December 31, 2018. This reflects an annual increase of 10.2%.
  • Total deposits increased $230.6 million, or 22.9% from the $1.01 billion at December 31, 2018.
  • Non-performing assets decreased $3.3 million, or 57.2%, from $5.7 million at December 31, 2018.
  • Interest income for the three month period ended December 31, 2019 increased $1.0 million, or 7.1%, over the same period in 2018.
  • Non-interest income for the three month period ended December 31, 2019 increased $193 thousand, or 32.1%, over the same period in 2018.

"We are pleased with the strong earnings recorded this quarter, supporting our investment in branch expansion. We had strong growth in loans and deposits in the 4th quarter, finishing the year with a 10% growth rate," stated Edward Dietzler, President/CEO.

Chairman Richard Gillespie noted that, "The Bank continues to execute on its Branch Expansion Program to strategically build a franchise by increasing our footprint along the I95 corridor.  We have 3 more branches planned for the first half of 2020."

Balance Sheet Review

Total assets were $1.45 billion at December 31, 2019, an increase of $203.3 million or 16.2% 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 Bank's branch acquisition from Beneficial Bank and WSFS Bank in which the Bank received $159.9 million in cash and recorded $15.7 in intangible and other assets. The Bank also recorded a $14.5 million right-of-use asset resulting from the adoption of FASB Update No. 2016-02 ("Leases"). Net loans also increased $104.8 million from the $1.07 billion at December 31, 2018. Cash and cash equivalents increased $46.2 million or 175.2% to $72.6 million as December 31, 2019. Investment securities classified available-for-sale increased $20.6 million from the $91.7 million as of December 31, 2018.

Total deposits at December 31, 2019 increased by $230.6 million, or 22.9%, when compared to December 31, 2018, primarily due to acquiring $177.9 million in deposits in the Beneficial Bank branch acquisition, partially offset by not renewing $58.2 million of brokered deposits which carry a higher cost.  When comparing December 31, 2019 to balances at December 31, 2018, interest checking increased $61.5 million, savings accounts increased $60.0 million, time deposits increased $62.0 million and non-interest earning deposits increased $38.7 million. In addition, at the end of the quarter, the Bank did not have any outstanding balance in FHLB short-term advances, down from the $55.4 million level at December 31, 2018.    

Total stockholders' equity increased $11.6 million or 6.3% when compared to the end of 2018. This increase was primarily due to earnings recorded during the twelve months of 2019, exercises of stock options from the Bank's equity incentive plans and an increase of $1.1 million in the fair-value of the available-for-sale investment portfolio.   The ratio of equity to total assets was 13.5% compared to 14.7% at December 31, 2018.

Asset Quality

At December 31, 2019, non-performing assets were $2.4 million, a decrease of $3.3 million, or 57.1%, when compared to $5.7 million at December 31, 2018.  This decrease at December 31, 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 $9.3 million at December 31, 2019, an increase of $8.0 million from year-end 2018, resulting from the restructure of three commercial real estate loans to two separate borrowers. All TDR's are performing to their agreed upon terms.

Review of Quarterly Financial Results

Net interest income was $10.4 million for the fourth quarter of 2019, compared to $10.8 million for the third quarter of 2019 and $10.3 million for the fourth quarter of 2018.  The decrease from the previous quarter was a result of an increase in interest paid on deposits of $294 thousand, or 6.6%, and a decrease in interest income of $58 thousand.  The net interest margin for the fourth quarter 2019 was 3.10%, decreasing 27 basis points when compared to the third quarter of 2019. This decrease was primarily associated with a decrease of 25 basis points of yield on earning assets resulting from the two 25 basis points rate reductions that occurred in September 2019 and October 2019, as well as the positive impact during the 3rd quarter related to large loan payoffs with deferred fees recorded to income. When comparing the three month periods ended December 31, 2019 and 2018, net interest income increased $106 thousand, which was primarily due to a higher volume of average earnings assets of approximately $152.6 million.  Interest and dividend income increased by $1.0 million, offset by an increase in interest expense of $900 thousand. The total rate on interest-bearing liabilities, which includes non-interest-bearing deposits, for the three month period ended December 31, 2019 and 2018 was 1.57% and 1.44%, respectively. For the twelve month period ended December 31, 2019, net interest income was $41.5 million, an increase of $442 thousand, or 1.1%, over the same period in 2018.  This slight increase was primarily due to a higher volume of average earning assets of approximately $100.5 million, partially offset by a 25 basis points reduction in net interest margin. 

The provision for credit losses was $125 thousand and $4.8 million for the three and twelve months ended December 31, 2019, respectively, compared to no provision recorded and $665 thousand for the same periods in 2018, respectively.  When compared to the three months ended September 30, 2019, the provision for credit losses was $125 thousand for both periods. The Bank was required to record a provision in both the fourth and third quarters of 2019 resulting from the overall growth in the loan portfolio. The ratio of allowance for credit losses to period end loans was 1.06% at December 31, 2019 and 1.10% at December 31, 2018, which reflects management's assessment of the credit quality in the loan portfolio.

Total non-interest income for the fourth quarter of 2019 increased $193 thousand to $794 thousand, or 32.1%, when compared to the same period in 2018. This increase was primarily due to an increase in service charges on deposits of $173 thousand and a $27 thousand gain recorded on available-for-sale securities.  Total non-interest income, comparing the three month periods ended December 31, 2019 and September 30, 2019, reflected a decrease of $283 thousand, or 26.3%, primarily due to a lower level of fees generated on loans recorded between the two periods.  For the twelve month period ended December 31, 2019, non-interest income increased $723 thousand, or 27.2%, primarily due to increases in service charges on deposits and loan fees collected.  

Total non-interest expense for the fourth quarter of 2019 increased $557 thousand, or 8.8%, when compared to the same period in 2018.  This increase was primarily due to an increase in occupancy and equipment expenses, data processing communications expenses, office expense and core deposit intangible expense, all related to the Beneficial Bank branch acquisition, partially offset by a reduction in professional fees and Federal Deposit Insurance Corporation premium expense resulting from the Deposit Insurance Fund exceeding the reserve ratio of 1.38%.  The FDIC issued a Small Bank Assessment Credit which allowed the Bank to reverse any expenses that were recorded during the period covered, which included the second, third and fourth quarter of 2019.  For the twelve month period ended December 31, 2019, non-interest expense was $27.7 million, compared to $25.3 million for the same period in 2018. The $2.4 million increase was attributed to expenses recorded relating to the Beneficial Bank branch acquisition and its impact on other operating expenses along with expenses associated with new branch expansion.

For the three month period ended December 31, 2019, the Bank recorded income tax expense of $817 thousand, resulting in an effective tax rate of 19.4%, compared to $801 thousand income tax expense, resulting in an effective tax rate of 17.7%, for the three month period ended September 30, 2019, and compared to an income tax expense of $801 thousand, resulting in an effective tax rate of 17.5%, for the three month period ended December 31, 2018. The current effective tax yields for the three and twelve months ended December 31, 2019, were increased, in part, by the recording of a $117,000 income tax expense as a result of the New Jersey Division of Taxation issuing TB-86(R) on December 16, 2019, which provided clarity for Business Entities in a Combined Group.  

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 18 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, Princeton Junction, Quakerbridge 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; 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)





















Dec 31,
2019 
vs 
Dec 31,
2018


Dec 31,
2019
vs
Dec 31,
2018




Dec 31, 
2019


Dec 31, 
2018




$
Change


%
 Change














ASSETS


Cash and cash equivalents


$     72,598


$     26,384




$      46,214


175.2%


Securities available for sale taxable


55,951


46,472




9,479


20.4%


Securities available for sale tax exempt


56,361


45,209




11,152


24.7%


Securities held to maturity


222


228




(6)


-2.6%


Loans receivable, net of deferred fees


1,186,570


1,081,179




105,391


9.7%


Allowance for loan losses


(12,557)


(11,944)




(613)


5.1%


Other assets


95,749


64,036




31,713


49.5%


TOTAL ASSETS


$ 1,454,894


$ 1,251,564




$     203,330


16.2%


























LIABILITIES












Non interest checking


$   141,338


$   102,678




$      38,660


37.7%


Interest checking


212,552


151,042




61,510


40.7%


Savings


154,756


94,789




59,967


63.3%


Money market


294,940


286,457




8,483


3.0%


Time deposits over $250,000 


121,122


104,104




17,018


16.3%


Other time deposits


313,182


268,177




45,005


16.8%


Total Deposits


1,237,890


1,007,247




230,643


22.9%


Borrowings


-


55,400




(55,400)


-100.0%


Other liabilities


21,079


4,599




16,480


358.3%


    TOTAL LIABILITIES


1,258,969


1,067,246




191,723


18.0%














STOCKHOLDERS' EQUITY












 Common stock 


33,807


33,278




529


1.6%


 Paid-in capital 


79,215


77,895




1,320


1.7%


 Retained earnings 


82,273


73,630




8,643


11.7%


 Accumulated other comprehensive income (loss) 


630


(485)




1,115


-229.9%


     TOTAL STOCKHOLDERS' EQUITY 


195,925


184,318




11,607


6.3%














TOTAL LIABILITIES 












     AND STOCKHOLDERS' EQUITY


$ 1,454,894


$ 1,251,564




$     203,330


16.2%














Book value per common share


$      28.98


$      27.69




$          1.29


4.6%


Tangible book value per common share1


$      27.11


$      27.69




$        (0.58)


-2.1%














1Refer to non-gaap disclosure for explanation.  












 

The Bank of Princeton





Loan/Deposit Tables





(unaudited)










Loans receivable, net at December 31, 2019 were comprised of the following:













December 31,


December 31,



2019


2018



(Dollars in thousands)

Commercial real estate


$        853,876


$        729,336

Commercial and industrial


43,504


71,838

Construction


189,789


161,275

Residential first-lien mortgages


89,067


102,008

Home equity


12,959


17,048

Consumer


794


1,987

     Total loans


1,189,989


1,083,492

Deferred fees and costs


(3,419)


(2,313)

Allowance for loan losses


(12,557)


(11,944)

     Loans, net


$     1,174,013


$     1,069,235











The components of deposits at December 31, 2019 were as follows:









December 31,


December 31,



2019


2018



(Dollars in thousands)

Demand, non-interest-bearing checking


$        141,338


$        102,678

Demand, interest-bearing 


212,552


151,042

Savings


154,756


94,789

Money Markets


294,940


286,457

Time deposits


434,304


372,281

     Total Deposits


$     1,237,890


$     1,007,247

 

The Bank of Princeton








Consolidated Statements of Operations (Current Quarter vs Prior Quarter)





(unaudited)











Quarter Ended








Dec 31,


Sep 30,








2019


2019


$ Change


% Change




(Dollars and shares in thousands)



Interest and Dividend Income



















Loans and fees

$    14,263


$ 14,412


$       (149)


-1.0%


Available-for-Sale debt securities:










Taxable

315


276


39


14.1%



Tax-exempt

358


341


17


5.0%


Held-to-Maturity debt securities

3


3


-


0.0%


Other interest and dividend income

254


219


35


16.0%













Total Interest and Dividends

15,193


15,251


(58)


-0.4%












Interest expense




















Deposits

4,762


4,468


294


6.6%



Borrowings

19


18


1


5.6%













Total Interest Expense

4,781


4,486


295


6.6%













Net Interest Income

10,412


10,765


(353)


-3.3%











Provision for Loan Losses

125


125


-


0.0%











Net Interest Income after Provision for Loan Losses

10,287


10,640


(353)


-3.3%











Non-Interest income



















Gain on sale of securities available for sale,net

27


3


24


800.0%


Income from bank-owned life insurance

299


308


(9)


-2.9%


Fees and service charges

323


339


(16)


-4.7%


Loan fees, including prepayment penalities

122


417


(295)


-70.7%


Other 

23


10


13


130.0%













Total Non-Interest Income

794


1,077


(283)


-26.3%











Non-Interest Expense



















Salaries and employee benefits

3,643


4,060


(417)


-10.3%


Occupancy and equipment

1,219


1,189


30


2.5%


Professional fees

340


518


(178)


-34.4%


Data processing and communications

658


708


(50)


-7.1%


Federal deposit insurance

-


(87)


87


-100.0%


Advertising and promotion

98


123


(25)


-20.3%


Office expense

152


106


46


43.4%


OREO Expense  

4


5


(1)


-20.0%


Core deposit intangible


193


193


-


0.0%


Other 

568


385


183


47.5%













Total Non-Interest Expense

6,875


7,200


(325)


-4.5%











Income before income tax expense

4,206


4,517


(311)


-6.9%











Income tax expense

817


801


16


2.0%











Net Income

$     3,389


$  3,716


$       (327)


-8.8%











Net income per common share - basic

$       0.50


$    0.55


$      (0.05)


-9.1%

Net income per common share - diluted

$       0.49


$    0.54


$      (0.05)


-9.3%











Weighted average shares outstanding - basic

6,757


6,749


8


0.1%

Weighted average shares outstanding - diluted

6,922


6,903


19


0.3%

 

The Bank of Princeton








Consolidated Statements of Operations








(unaudited)











Three Months Ended








December 31,








2019


2018


$ Change


% Change




(Dollars and shares in thousands)





Interest and Dividend Income



















Loans and fees

$ 14,263


$  13,437


$         826


6.1%


Available-for-Sale debt securities:










Taxable

315


285


30


10.5%



Tax-exempt

358


314


44


14.0%


Held-to-Maturity debt securities

3


3


-


0.0%


Other interest and dividend income

254


148


106


71.6%













Total Interest and Dividends

15,193


14,187


1,006


7.1%












Interest expense




















Deposits

4,762


3,729


1,033


27.7%



Borrowings

19


152


(133)


-87.5%













Total Interest Expense

4,781


3,881


900


23.2%













Net Interest Income

10,412


10,306


106


1.0%











Provision for Loan Losses

125


-


125


N/A











Net Interest Income after Provision for Loan Losses

10,287


10,306


(19)


-0.2%











Non-Interest income



















Gain on sale of securities available for sale,net

27


-


27


N/A


Income from bank-owned life insurance

299


313


(14)


-4.5%


Fees and service charges

323


150


173


115.3%


Loan fees, including prepayment penalities

122


119


3


2.5%


Other 

23


19


4


21.1%













Total Non-Interest Income

794


601


193


32.1%











Non-Interest Expense



















Salaries and employee benefits

3,643


3,654


(11)


-0.3%


Occupancy and equipment

1,219


858


361


42.1%


Professional fees

340


527


(187)


-35.5%


Data processing and communications

658


519


139


26.8%


Federal deposit insurance

-


78


(78)


-100.0%


Advertising and promotion

98


134


(36)


-26.9%


Office expense

152


61


91


149.2%


OREO Expense  

4


-


4


N/A


Loss on sale of other real estate owned

193


-


193


N/A


Other 

568


487


81


16.6%













Total Non-Interest Expense

6,875


6,318


557


8.8%











Income before income tax expense

4,206


4,589


(383)


-8.3%











Income tax expense

817


801


16


2.0%











Net Income

$  3,389


$   3,788


$        (399)


-10.5%











Net income per common share - basic

$    0.50


$     0.57


$       (0.07)


-12.3%

Net income per common share - diluted

$    0.49


$     0.55


$       (0.06)


-10.9%











Weighted average shares outstanding - basic

6,757


6,650


107


1.6%

Weighted average shares outstanding - diluted

6,922


6,868


54


0.8%

 

The Bank of Princeton








Consolidated Statements of Operations








(unaudited)











Twelve Months Ended








December 31,








2019


2018


$ Change


% Change




(Dollars and shares in thousands)





Interest and Dividend Income



















Loans and fees

$ 56,251


$  51,085


$       5,166


10.1%


Available-for-Sale debt securities:










Taxable

1,126


1,176


(50)


-4.3%



Tax-exempt

1,337


1,306


31


2.4%


Held-to-Maturity debt securities

12


13


(1)


-7.7%


Other interest and dividend income

991


785


206


26.2%













Total Interest and Dividends

59,717


54,365


5,352


9.8%












Interest expense




















Deposits

17,784


12,962


4,822


37.2%



Borrowings

482


394


88


22.3%













Total Interest Expense

18,266


13,356


4,910


36.8%













Net Interest Income

41,451


41,009


442


1.1%











Provision for Loan Losses

4,800


665


4,135


621.8%











Net Interest Income after Provision for Loan Losses

36,651


40,344


(3,693)


-9.2%











Non-Interest income



















Gain on sale of securities available for sale,net

31


1


30


3000.0%


Income from bank-owned life insurance

1,229


1,225


4


0.3%


Fees and service charges

1,062


623


439


70.5%


Loan fees, including prepayment penalities

979


755


224


29.7%


Other 

84


58


26


44.8%













Total Non-Interest Income

3,385


2,662


723


27.2%











Non-Interest Expense



















Salaries and employee benefits

15,274


14,530


744


5.1%


Occupancy and equipment

4,260


3,387


873


25.8%


Professional fees

1,772


1,939


(167)


-8.6%


Data processing and communications

2,407


2,101


306


14.6%


Federal deposit insurance

81


338


(257)


-76.0%


Advertising and promotion

386


421


(35)


-8.3%


Office expense

433


267


166


62.2%


Other real estate owned expense  

10


2


8


400.0%


Loss on sale of other real estate owned

-


540


(540)


-100.0%


Acquisition Expense

627


-


627


N//A


Core deposit intangible

482


-


482


N//A


Other 

2,000


1,773


227


12.8%













Total Non-Interest Expense

27,732


25,298


2,434


9.6%











Income before income tax expense

12,304


17,708


(5,404)


-30.5%











Income tax expense

2,162


3,000


(838)


-27.9%











Net Income

$ 10,142


$  14,708


$     (4,566)


-31.0%











Net income per common share - basic

$    1.51


$      2.22


$       (0.71)


-32.0%

Net income per common share - diluted

$    1.47


$      2.14


$       (0.67)


-31.3%











Weighted average shares outstanding - basic

6,730


6,628


102


1.5%

Weighted average shares outstanding - diluted

6,896


6,872


24


0.3%

 

The Bank of Princeton













Consolidated Average Balance Sheets













(unaudited)



























For the Quarter Ended














Dec 2019


Sept 2019







Average 


Yield/


Average 


Yield/







balance


rate 


balance


rate 


$ Change


% Change

Earning assets













  Loans 

$    1,159,919


4.88%


$    1,132,154


5.05%


$       27,765


-0.17%















Securities


























  Taxable AFS 

54,811


2.30%


46,329


2.38%


8,482


-0.08%


  Tax exempt AFS

55,388


2.59%


51,484


2.65%


3,904


-0.06%


  Held-to-maturity

223


5.26%


225


5.25%


(2)


0.01%















Securities

110,422


2.45%


98,038


2.53%


12,384


-0.08%















Other interest earning assets













  Interest-bearing bank accounts

59,753


1.54%


34,744


2.27%


25,009


-0.73%


  Equities

1,416


5.90%


1,384


6.00%


32


-0.10%















Other interest earning assets

61,169


1.64%


36,128


2.41%


25,041


-0.77%















Total interest-earning assets

1,331,510


4.53%


1,266,320


4.78%


65,190


-0.25%















Total non earning assets

95,094




92,446





















Total Assets

$    1,426,604




$    1,358,766


































Interest-bearing liabilities













Checking

$      216,489


1.03%


$      205,155


1.05%


11,334


-0.02%


Savings

154,934


1.28%


155,953


1.28%


(1,019)


0.00%


Money Market

265,015


1.67%


237,697


1.63%


27,318


0.04%


Certificate of Deposit

425,626


2.41%


404,982


2.40%


20,644


0.01%















    Total interest-bearing deposits

1,062,064


1.78%


1,003,787


1.77%


58,277


0.01%















Non interest bearing deposits

144,538




140,640





















    Total  deposits

1,206,602


1.57%


1,144,427


1.55%


62,175


0.02%















Borrowings

3,795


2.01%


3,074


2.30%


721


-0.29%















    Total interest-bearing liabilities 

1,065,859


1.78%


1,006,861


1.77%


58,998


0.01%


       (excluding non interest deposits)


























Noninterest-bearing deposits

144,538




140,640








Total Cost of Funds

1,210,397


1.57%


1,147,501


1.55%


62,896


0.02%















Accrued expenses and other liabilities

21,861




19,923








Stockholders' equity

194,346




191,342








Total liabilities and stockholders' equity

$    1,426,604




$    1,358,766


































Net interest spread



2.75%




3.01%






Net interest margin



3.10%




3.37%



















Net interest margin (FTE)*



3.21%




3.49%



















  *Includes federal and state tax effect of tax exempt












    securities and loans













 

The Bank of Princeton













Consolidated Average Balance Sheets













(unaudited)



























For the Three Months Ended







December 31,







2019


2018







Average 


Yield/


Average 


Yield/







balance


rate 


balance


rate 


$ Change


% Change


Earning assets













  Loans 

$    1,159,919


4.88%


$    1,062,719


5.02%


$        97,200


-0.14%















Securities


























  Taxable AFS 

54,811


2.30%


47,297


2.41%


7,514


-0.11%


  Tax exempt AFS

55,388


2.59%


45,212


2.78%


10,176


-0.19%


  Held-to-maturity

223


5.26%


229


5.26%


(6)


0.00%















Securities

110,422


2.45%


92,738


2.60%


17,684


-0.15%















Other interest earning assets













  Interest-bearing bank accounts

59,753


1.54%


21,309


2.09%


38,444


-0.55%


  Equities

1,416


5.90%


2,131


6.75%


(715)


-0.85%















Other interest earning assets

61,169


1.64%


23,440


2.51%


37,729


-0.87%















Total interest-earning assets

1,331,510


4.53%


1,178,897


4.77%


152,613


-0.24%















Total non earning assets

95,094




56,087





















Total Assets

$    1,426,604




$    1,234,984


































Interest-bearing liabilities













Checking

$      216,489


1.03%


$      177,247


0.98%


39,242


0.05%


Savings

154,934


1.28%


96,310


1.28%


58,624


0.00%


Money Market

265,015


1.67%


285,683


1.61%


(20,668)


0.06%


Certificate of Deposit

425,626


2.41%


364,272


1.98%


61,354


0.43%















    Total interest-bearing deposits

1,062,064


1.78%


923,512


1.60%


138,552


0.18%















Non interest bearing deposits

144,538




101,838





















    Total  deposits

1,206,602


1.57%


1,025,350


1.44%


181,252


0.13%















Borrowings

3,795


2.01%


23,334


2.57%


(19,539)


-0.56%


    Total interest-bearing liabilities 













       (excluding non interest deposits)

1,065,859


1.78%


946,846


1.63%


119,013


0.15%















Noninterest-bearing deposits

144,538




101,838








Accrued expenses and other liabilities

21,861




5,166








Stockholders' equity

194,346




181,134








Total liabilities and stockholders' equity

$    1,426,604




$    1,234,984


































Net interest spread



2.75%




3.15%






Net interest margin



3.10%




3.47%



















Net interest margin (FTE)*



3.21%




3.59%



















  *Includes federal and state tax effect of tax exempt












       securities and loans













 

The Bank of Princeton












Consolidated Average Balance Sheets












(unaudited)

























For the Twelve Months Ended






December 30,






2019


2018






Average 


Yield/


Average 


Yield/






balance


rate 


balance


rate 


$ Change


% Change

Earning assets












  Loans 

$    1,124,865


5.00%


$    1,027,701


4.97%


$     97,164


0.03%













Securities
























  Taxable AFS 

47,435


2.37%


51,429


2.29%


(3,994)


0.08%

  Tax exempt AFS

50,218


2.66%


47,298


2.76%


2,920


-0.10%

  Held-to-maturity

225


5.20%


251


5.18%


(26)


0.02%













Securities

97,878


2.53%


98,978


2.52%


(1,100)


0.01%













Other interest earning assets












  Interest-bearing bank accounts

41,665


2.08%


37,386


1.78%


4,279


0.30%

  Equities

2,028


6.16%


1,828


6.59%


200


-0.43%













Other interest earning assets

43,693


2.27%


39,214


2.00%


4,479


0.27%













Total interest-earning assets

1,266,436


4.72%


1,165,893


4.66%


100,543


0.06%













Total non earning assets

84,636




57,456



















Total Assets

$    1,351,072




$    1,223,349































Interest-bearing liabilities












Checking

$      205,828


1.15%


$      215,379


0.86%


(9,551)


0.29%

Savings

132,027


1.30%


102,219


1.17%


29,808


0.13%

Money Market

254,151


1.67%


273,373


1.42%


(19,222)


0.25%

Certificate of Deposit

406,908


2.32%


334,780


1.80%


72,128


0.52%













    Total interest-bearing deposits

998,914


1.78%


925,751


1.40%


73,163


0.38%













Non interest bearing deposits

123,821




100,078



















    Total  deposits

1,122,735


1.58%


1,025,829


1.26%


96,906


0.32%













Borrowings

18,326


2.63%


17,196


2.29%


1,130


0.34%

    Total interest-bearing liabilities 












       (excluding non interest deposits)

1,017,240


1.80%


942,947


1.42%


74,293


0.38%













Noninterest-bearing deposits

123,821




100,078







Accrued expenses and other liabilities

19,900




4,533







Stockholders' equity

190,111




175,791







Total liabilities and stockholders' equity

$    1,351,072




$    1,223,349



















Net interest spread



2.92%




3.25%





Net interest margin



3.27%




3.52%

















Net interest margin (FTE)*



3.39%




3.64%

















  *Includes federal and state tax effect of tax exempt











       securities and loans












 

The Bank of Princeton










Quarterly Financial Highlights










(unaudited)





















2019


2019


2019


2019


2018


Dec


Sep


Jun


Mar


Dec











     Return on average assets 

0.94%


1.09%


0.84%


0.07%


1.22%

     Return on average equity 

6.92%


7.70%


5.99%


0.50%


8.30%

     Return on average tangible equity *

7.40%


8.26%


6.40%


0.50%


8.30%

     Net interest margin

3.10%


3.37%


3.30%


3.34%


3.47%

     Net interest margin (FTE)**

3.21%


3.49%


3.39%


3.46%


3.59%

     Efficiency ratio - Non-GAAP *

61.35%


60.80%


65.96%


59.28%


57.94%











Common Stock Data










     Market value at period end

$     31.49


$     29.06


$     30.00


$     31.73


$     27.90

     Market range:










        High

32.12


30.20


32.75


33.33


31.46

        Low

27.34


25.92


27.42


27.58


26.77

     Book value per common share at period end

28.98


28.61


28.08


27.64


27.69

     Tangible book value per common share at period end *

27.11


26.71


26.15


27.64


27.69











CAPITAL RATIOS










Total Capital (to risk-weighted assets)

15.11%


15.42%


15.43%


16.53%


17.37%

Tier 1 Capital (to risk-weighted assets)

14.13%


14.41%


14.41%


15.53%


16.31%

Tier 1 Capital (to average assets)

12.89%


13.31%


13.15%


14.60%


14.89%

     Period-end equity to assets

13.47%


14.00%


13.91%


14.35%


14.73%

     Period-end tangible equity to tangible assets 

12.71%


13.19%


13.08%


14.35%


14.73%











CREDIT QUALITY DATA AT PERIOD END










(Dollars in Thousands)










     Net charge-offs and  (recoveries)

$       112


$           3


$      (110)


$     4,183


$       195

     Annualized net charge-offs (recoveries) to average loans

0.038%


0.001%


-0.040%


1.552%


0.073%











     Nonaccrual loans 

$     2,442


$     2,434


$     2,700


$     9,472


$     5,699

     Other real estate owned

-


-


44


44


44

     Total nonperforming assets 

2,442


2,434


2,744


9,516


5,743

     Accruing troubled debt restructurings (TDRs)

9,293


9,828


7,606


1,278


1,286

     Total nonperforming assets and accruing TDRs 

$   11,735


$   12,262


$   10,350


$   10,794


$     7,029





















     Allowance for credit losses as a percent of:










     Period-end loans      

1.06%


1.09%


1.10%


1.07%


1.10%

     Nonaccrual loans 

514.21%


515.32%


460.04%


126.28%


209.58%

     Nonperforming assets 

514.21%


515.32%


452.66%


125.69%


207.97%











    As a percent of total loans:










    Nonaccrual loans 

0.21%


0.21%


0.24%


0.85%


0.53%

    Accruing TDRs 

0.78%


0.86%


0.68%


0.11%


0.12%

    Nonaccrual loans and accruing TDRs 

0.99%


1.07%


0.92%


0.96%


0.65%





















* Refer to non-gaap disclosure for explantion










**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 performance 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 Bank and the one-time charge-offs related to 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 Twelve



Months Ended December 31,


Months Ended December 31,



2019


2018


2019


2018



(Dollars in thousands)

Income before income taxes


$      4,206


$     4,589


$   12,304


$     17,708

Income taxes expenses


817


801


2,162


3,000

Net Income


3,389


3,788


10,142


14,708

One-time charge-off (net of taxes)


-


-


-


-

One-time acquisition cost (net of taxes)


-


-


466


-

Core net income


3,389


3,788


10,608


14,708










Earnings per common share - basic


$        0.50


$      0.57


$      1.58


$        2.22

Earnings per common share - diluted


$        0.49


$      0.55


$      1.54


$        2.14










Average Shares Outstanding


6,757,365


6,650,022


6,730,438


6,627,731

Diluted Shares Outstanding


6,921,801


6,868,568


6,895,742


6,871,823

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 Bank branch acquisition from total stockholders' equity as calculated in accordance with GAAP).



As of December 31, 2019


As of December 31, 2018



(Dollars in thousands, except per share data)

Total stockholders' equity


$195,925


$195,925


$184,318


$184,318

Less intangible assets:









   Goodwill


8,853


-


-


-

   Core deposit intangible 


3,763


-


-


-

   Total intangibles


12,616


-


-


-

Adjusted stockholders' equity


$183,309


$195,925


$184,318


$184,318

Shares of common stock outstanding


6,761,443


6,761,443


6,655,509


6,655,509

Adjusted book value per share


$      27.11


$     28.98


$     27.69


$       27.69

Return on average tangible equity noted on page 13 of this press release is a non-GAAP measure that represents the rate of return on tangible common equity.   

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
grapp@thebankofprinceton.com

Cision View original content:http://www.prnewswire.com/news-releases/the-bank-of-princeton-announces-fourth-quarter-2019-results-300995054.html

SOURCE The Bank of Princeton

© 2024 Canjex Publishing Ltd. All rights reserved.