SCRANTON, Pa., Feb. 6, 2025
/PRNewswire/ -- Peoples Financial Services Corp. ("Peoples" or the
"Company") (NASDAQ: PFIS), the bank holding company for Peoples
Security Bank and Trust Company, today reported unaudited financial
results at and for the three and twelve months ended December 31, 2024.
![Peoples Financial Services Corp. Logo. (PRNewsFoto/Peoples Financial Services Corp.) (PRNewsFoto/PEOPLES FINANCIAL SERVICES CORP_) Peoples Financial Services Corp. Logo. (PRNewsFoto/Peoples Financial Services Corp.) (PRNewsFoto/PEOPLES FINANCIAL SERVICES CORP_)](https://mma.prnewswire.com/media/327528/peoples_financial_services_corp__logo.jpg)
Peoples reported net income of $6.1
million, or $0.61 per diluted
share for the three months ended December
31, 2024, compared to a net loss of $4.3 million, or $0.43 per diluted share for the three months
ended September 30, 2024. Quarterly
net income increased primarily due to lower provisions for credit
losses and noninterest expenses, which offset reduced net interest
income. On July 1, 2024, Peoples
consummated the merger of FNCB Bancorp, Inc. into Peoples and the
merger of FNCB Bank into Peoples Security Bank and Trust Company
(collectively referred to as the "FNCB merger").
Non-recurring acquisition related expenses totaled $5.0 million in the quarter ended December 31, 2024 compared to $24.0 million in the prior quarter, which
included a $14.3 million provision
for credit losses on non-purchase credit deteriorated ("non-PCD")
loans acquired in the FNCB merger and acquisition related expenses
of $9.7 million.
In addition to evaluating its results of operations in
accordance with U.S. generally accepted accounting principles
("GAAP"), Peoples routinely supplements its evaluation with an
analysis of certain non-GAAP financial measures, such as tangible
stockholders' equity, core net income and pre-provision revenue
ratios, and tax-equivalent net interest income and related ratios,
among others. The reported results included in this release
contain items, which Peoples considers non-core, namely acquisition
related expenses, nonrecurring provisions for non-PDC loans and
gain or loss on the sale of securities available for sale.
Peoples believes the reported non-GAAP financial measures provide
information useful to investors in understanding its operating
performance and trends. Where non-GAAP disclosures are used
in this press release, a reconciliation to the comparable GAAP
measure is provided in the accompanying tables. The non-GAAP
financial measures Peoples uses may differ from the non-GAAP
financial measures of other financial institutions.
Core net income and core earnings per diluted
share1, non-GAAP measures,
exclude the non-recurring acquisition related expenses of
$5.0 million and $24.0 million incurred during the three months
ended December 31, 2024 and
September 30, 2024, respectively, and
totaled $10.0 million or $0.99 per diluted share for the three months
ended December 31, 2024 compared to
$16.5 million, or $1.64 per diluted share for the three months
ended September 30, 2024.
Income before taxes was $5.8
million for the three months ended December 31, 2024 compared to a loss of
$5.0 million for the three months
ended September 30, 2024.
Pre-provision net revenue (PPNR) and PPNR per diluted
share1, non-GAAP measures, for the three months ended
December 31, 2024 was $9.6 million or $0.96 per diluted share. The PPNR and PPNR
diluted earnings per share for the prior quarter was $8.7 million or $0.86 per diluted share. Core pre-provision
net revenue (PPNR) and core PPNR per diluted share1,
non-GAAP measures, which exclude acquisition related expenses, the
provision for credit losses and the provision for credit losses on
unfunded commitments from income before taxes, for the three months
ended December 31, 2024 was
$14.6 million or $1.46 per diluted share. The core PPNR and
core PPNR diluted earnings per share for the prior quarter was
$18.3 million or $1.83 per diluted share.
For the twelve months ended December 31,
2024, net income was $8.5
million, or $0.99 per diluted
share, compared to $27.4 million, or
$3.83 per diluted share for the
comparable period of 2023. Net income for the current period
decreased $18.9 million when compared
to the twelve months ended December 31,
2023 due to $30.5 million of
non-recurring charges, including $16.2
million of acquisition expenses and a $14.3 million provision for credit losses on
non-PCD loans related to the FNCB merger, which were partially
offset by higher interest income due to increased levels of earning
assets.
|
|
|
|
1 See
reconciliation of non-GAAP financial measures on
pg.19-21.
|
Core net income and core earnings per diluted share1,
non-GAAP measures, totaled $32.4
million or $3.77 per diluted
share for the twelve months ended December
31, 2024 compared to $28.9
million, or $4.03 per diluted
share for the comparable period of 2023.
Pre-provision net revenue (PPNR) and PPNR per diluted
share1, non-GAAP measures, for the twelve months ended
December 31, 2024 were $27.6 million and $3.21 per diluted share, respectively. The
PPNR and PPNR diluted earnings per share for the corresponding
prior year period was $33.1 million
or $4.62 per diluted share.
Core pre-provision net revenue (PPNR) and core PPNR per diluted
share1, non-GAAP measures, for the twelve months ended
December 31, 2024 were $43.8 million and $5.10 per diluted share, respectively. The
core PPNR and core PPNR diluted earnings per share for the
corresponding prior year period was $34.9
million and $4.88 per diluted
share.
Merger with FNCB
Peoples acquired FNCB and its wholly-owned subsidiary FNCB Bank
by merger on July 1, 2024. The
merger and acquisition method of accounting was used to account for
the transaction with Peoples as the acquirer. The Company
recorded the assets and liabilities of FNCB at their respective
fair values as of July 1, 2024.
The transaction was valued at approximately $133.7 million. Primary reasons for the
merger included: expansion of the branch network and commanding
market share positions in northeastern Pennsylvania; attractive low-cost funding
base; strong cultural alignment and a deep commitment to
shareholders, customers, employees, and communities served by
Peoples and FNCB, meaningful value creation to shareholders;
increased trading liquidity for both companies and increased
dividends for Peoples shareholders.
At the time of the merger, FNCB contributed, after fair value
purchase accounting adjustments, approximately $1.8 billion in assets, $421.9 million in investments, $1.2 billion in loans, $1.4 billion in deposits, $226.3 million in Federal Home Loan Bank ("FHLB")
advances and other borrowings, and $8.0
million in subordinated debt and trust preferred debentures.
The excess of the merger consideration over the fair value of
the net FNCB assets acquired and liabilities assumed resulted in
$13.0 million of goodwill. The
FNCB merger also resulted in a core deposit intangible valued at
$36.6 million or 5.1% of core
deposits.
The Company incurred non-recurring expenses of $5.0 million and $30.5
million for the three and twelve months ended December 31, 2024, respectively, related to
merger and acquisition costs, and an increased allowance for credit
losses related to the acquisition of PCD and non-PCD loans acquired
in the FNCB merger.
The Company's financial results for any periods ended prior to
July 1, 2024 only reflect Peoples
results on a stand alone basis. As a result of the FNCB
merger and the below listed adjustments related to the FNCB merger,
the Company's financial results for the three months and twelve
months ended December 31, 2024 may
not be directly comparable to prior reported periods. The
following schedule highlights specific merger related activity for
the three and twelve months ended December
31, 2024:
Schedule of Merger & Acquisition Costs and Non-Recurring
Merger Related Activity (Unaudited)
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
|
Year
Ended
|
(Dollars in
thousands)
|
|
|
December 31,
2024
|
|
|
December 31,
2024
|
|
|
|
|
|
|
|
Acquisition related
expenses
|
|
$
|
4,990
|
|
$
|
16,200
|
Provision for credit
losses for FNCB non-PCD loans
|
|
|
|
|
|
14,328
|
Total net M&A costs
and non-recurring transaction costs
|
|
$
|
4,990
|
|
$
|
30,528
|
NOTABLES IN THE QUARTER
- Paid a fourth quarter dividend of $0.6175 per share, representing an increase of
50.6% over the year ago quarter's dividend.
- Completed our core operating system integration to achieve
highest efficiency.
- Realigned our branch network to achieve maximum coverage with
minimum redundancy.
- Allowance for credit losses to loans, net increased to 1.05% at
December 31, 2024 from 0.97% and
0.77% at September 30, 2024 and
December 31, 2023, respectively.
- Return on average equity for the three months ended
December 31, 2024 was 5.07% compared
to negative 3.58% for the three months ended September 30, 2024; excluding the non-recurring
charges, core return on average equity1, a non-GAAP
measure, was 8.31% on an annualized basis for the three months
ended December 31, 2024 compared to
13.61% for the three months ended September
30, 2024.
- Return on average assets for the three months ended
December 31, 2024 was 0.47% compared
to negative 0.33% for the three months ended September 30, 2024; excluding the non-recurring
charges, core return on average assets1, a non-GAAP
measure, was 0.76% on an annualized basis for the three months
ended December 31, 2024 compared to
1.24% for the three months ended September
30, 2024.
- At December 31, 2024, the Company
had $135.9 million in cash and cash
equivalents, a decrease of $149.6
million from September 30,
2024. Additional contingent sources of available liquidity
totaled $2.4 billion and include
lines of credit at the Federal Reserve Bank and FHLB of
Pittsburgh, brokered deposit
capacity and unencumbered securities that may be pledged as
collateral. The Company's cash and cash equivalents balance and
available liquidity represented 50.2% of total assets and 58.0% of
total deposits.
- At December 31, 2024, estimated
total insured deposits were approximately $3.0 billion, or 68.7% of total deposits.
Included in the uninsured total at December
31, 2024 was $487.8 million of
municipal deposits collateralized by letters of credit issued by
the FHLB and pledged investment securities, and $1.4 million of affiliate company deposits. Total
insured and collateralized deposits represented 79.7% of total
deposits at December 31, 2024.
INCOME STATEMENT REVIEW
- Net interest margin ("NIM"), calculated on a fully taxable
equivalent ("FTE") basis, a non-GAAP measure1, for the
three months ended December 31, 2024
was 3.25%, a decrease of 1 basis point compared to 3.26% for the
three months ended September 30,
2024. The decrease in tax-equivalent NIM from the prior
quarter was primarily due to a lower yield on interest-earning
assets as a result of the Federal Open Market Committee ("FOMC")
lowering rates in September and into the fourth quarter.
- The tax-equivalent yield on interest-earning assets, a non-GAAP
measure1, decreased 12 basis points to 5.51% during the
three months ended December 31, 2024
from 5.63% during the three months ended September 30, 2024.
- The cost of funds, which represents the average rate paid on
total interest-bearing liabilities, decreased 16 basis points to
2.88% for the three months ended December
31, 2024 when compared to 3.04% during the three months
ended September 30, 2024.
- The cost of interest-bearing deposits decreased 16 basis points
during the three months ended December 31,
2024 to 2.75% from 2.91% in the three months ended
September 30, 2024.
- The cost of total deposits for the three months ended
December 31, 2024 was 2.20%, a
decrease of 13 basis points from 2.33% for the three months ended
September 30, 2024.
|
|
|
|
1 See
reconciliation of non-GAAP financial measures on
pg.19-21.
|
Fourth Quarter 2024 Results – Comparison to Third Quarter
2024
Net interest income for the three months ended December 31, 2024 decreased $0.7 million to $38.5
million from $39.2 million for
the three months ended September 30,
2024. Tax-equivalent net interest income, a non-GAAP
measure1, for the three months ended December 31, 2024 decreased $0.8 million or 1.9% to $39.2 million from $40.0
million for the three months ended September 30, 2024. The decrease in
tax-equivalent net interest income was due to a $2.5 million decrease in tax-equivalent interest
income that was partially offset by a $1.7
million decrease in interest expense.
Lower interest income was the result of decreases in the volume
of earning assets and lower rates on floating rate assets resulting
from the 100 basis point cut to the federal funds rate since
September 2024. Average loans,
net, decreased $32.9 million when
comparing the three months ended December
31, 2024 to the prior three month period ended September 30, 2024. Average investments
totaled $628.9 million in the three
months ended December 31, 2024 and
$700.6 million in the three months
ended September 30, 2024.
Average federal funds sold increased $37.3
million to $129.5 million for
the three months ended December 31,
2024.
The $1.7 million decrease in
interest expense in the three months ended December 31, 2024 was due primarily to lowering
rates paid on consumer, business and municipal deposit accounts in
response to the FOMC's aforementioned actions, coupled with the
reduced balances. The Company's total cost of deposits
decreased 13 basis points to 2.20% during the three months ended
December 31, 2024 compared to 2.33 %
for the prior quarter. The cost of interest-bearing deposits
decreased 16 basis point to 2.75% from 2.91% in the prior
quarter. Short-term borrowings averaged $39.3 million in the three month period ended
December 31, 2024 at an average cost
of 4.80% compared to $43.9 million in
short-term borrowings at an average cost of 4.98% during the three
months ended September 30, 2024.
Average interest-bearing liabilities decreased $39.3 million for the three months ended
December 31, 2024, compared to the
three months ended September 30,
2024. Average noninterest-bearing deposits decreased
$4.5 million and represented 20.2% of
total average deposits in the three months ended December 31, 2024 as compared to 20.1% in the
three months ended September 30,
2024.
For the three months ended December 31,
2024, $3.4 million was
recorded to the provision for credit losses compared to
$14.5 million in the prior
quarter. The prior period provision included a non-recurring
provision of $14.3 million for
non-PCD loans acquired in the FNCB merger. Excluding the
impact of the FNCB merger, the provision for credit losses for the
three months ended September 30, 2024
was $0.2 million. The higher
provision in the three months ended December
31, 2024 was due to higher net charge-offs of $0.9 million primarily in the equipment financing
and commercial real estate portfolios which contributed to higher
model loss rates.
Noninterest income was $5.7
million for each of the three months ended December 31, 2024 and September 30, 2024. Higher interest rate
swap revenue during the quarter ended December 31, 2024 was partially offset by lower
gains on equity investments, as compared to the quarter ended
September 30, 2024.
Noninterest expense decreased $0.5
million to $35.0 million for
the three months ended December 31,
2024, from $35.5 million for
the three months ended September 30,
2024. Excluding acquisition related expenses of $5.0 million in the quarter ended December 31, 2024 and $9.7
million in the prior quarter, including legal and
consulting, core system de-conversion fees, and severance fees,
noninterest expenses increased $4.1
million. Salaries and employee benefits were
$2.1 million higher due primarily to
year-end employee incentive accruals. Other expenses
increased $1.9 million to
$6.5 million for the quarter due to
the $0.4 million reserve on unfunded
commitments, $0.4 million higher
Federal Deposit Insurance Corporation ("FDIC") assessment costs on
the Company and a $0.4 million
writedown of a former branch property.
The income tax benefit was $0.3
million and $0.7 million for
the three months ended December 31,
2024 and September 30, 2024,
respectively. The lower tax rate was due to the impact of
permanent tax adjustments, such as tax exempt income and BOLI
income, on a lower pre-tax income base.
|
|
|
|
1 See
reconciliation of non-GAAP financial measures on
pg.19-21.
|
2024 vs. 2023 Full Year Results
Net interest income for the twelve months ended December 31, 2024 increased $29.2 million to $116.0
million from $86.8 million for
the twelve months ended December 31,
2023. The FTE NIM, a non-GAAP measure1, for the
twelve months ended December 31, 2024
was 2.84%, an increase of 30 basis points over the prior year's
period of 2.54%. Tax-equivalent net interest income, a
non-GAAP measure1 for the twelve months ended
December 31, increased $29.7 million, or 33.5%, to $118.4 million in 2024 from $88.7 million in 2023. The increase in
tax-equivalent net interest income was primarily the result of
higher loan interest income due to increased volume and rates on
new loans acquired through the FNCB merger and an additional
$9.0 million from accretion of
purchase accounting marks on purchased loans. Average
investments increased $57.9 million
compared to December 31, 2023, due in
part to the assumption of $426.1
million in investments from the FNCB merger.
Subsequent to the merger, the Company engaged in investment sales
of approximately $271.4 million to
repay short-term borrowings and build on balance sheet
liquidity. The tax-equivalent yield on earning assets was
5.14% for the twelve months of 2024 compared to 4.34% for the
twelve months ended December 31,
2023. The cost of interest bearing liabilities during the
twelve month period ended December 31,
2024 increased 51 basis points to 2.93% from 2.42% for the
twelve months ended December 31, 2023
as the cost of interest-bearing deposit products and short-term
borrowing costs increased. The net impact of the purchase
accounting accretion and amortization of the loan, deposit and
borrowing marks acquired and assumed in the FNCB merger was
$7.3 million and contributed 18 basis
points to the NIM.
For the twelve months ended December 31,
2024, a provision for credit losses of $19.1 million was recorded and included a
$14.3 million day-one provision for
non-PCD loans acquired in the FNCB merger. The balance
includes adjustments through December 31,
2024 for individually evaluated and pooled loans.
Excluding the day-one provision, the increase to the provision is
due to $1.1 million in net
charge-offs primarily in the equipment financing and indirect loan
portfolios and higher ACL model loss rates.
Noninterest income was $18.3
million for the twelve months ended December 31, 2024 and $14.1 million for the comparable period ended
December 31, 2023. During the
period, service charges and fees increased $2.9 million, wealth management income increased
$0.5 million, bank owned life
insurance cash surrender value increased $0.5 million and gains on equity securities
increased $0.1 million while interest
rate swap revenue decreased $0.1
million on lower loan origination volume and market value
adjustments.
Noninterest expense for the twelve months ended December 31, 2024, was $106.7 million, an increase of $38.9 million from $67.8
million for the twelve months ended December 31, 2023. The increase was due
primarily to higher acquisition related expenses, and higher
expenses due to additional full time equivalent employees and
facilities from the FNCB merger. Acquisition related expenses
totaled $16.2 million compared to
$1.8 million a year ago.
Salaries and employee benefits expenses increased
$10.5 million compared to the year
ago period due to the addition of 195 full time equivalent
employees from FNCB at the time of the FNCB merger. Occupancy
and equipment expenses were higher by $5.2
million in the current period due to increased technology
costs related to system integration and increased account and
transaction volumes, and higher facilities costs. Other
expenses increased $5.6 million to
$19.1 million due to increased FDIC
insurance assessments, the write down of a former branch office and
the inherent costs of a larger organization. The provision
for income taxes for the twelve months ended December 31, 2024 decreased $5.2 million as compared to the prior period due
to the impact of increased permanent tax adjustments, such as tax
exempt income and BOLI income, on a lower pre-tax income
base.
|
|
|
|
1 See
reconciliation of non-GAAP financial measures on
pg.19-21.
|
BALANCE SHEET REVIEW
At December 31, 2024, total
assets, loans and deposits were $5.1
billion, $4.0 billion and
$4.4 billion, respectively.
Loan growth for the twelve months ended December 31, 2024 was $1.1
billion or 40.1%, due primarily to the $1.2 billion in loans acquired in the FNCB
merger. Commercial loans made up the majority of the growth
with residential real estate loans also increasing.
Total investments were $606.9
million at December 31, 2024,
compared to $483.9 million at
December 31, 2023. At
December 31, 2024, the available for
sale securities totaled $526.3
million and the held to maturity securities totaled
$78.2 million. The unrealized
loss on the available for sale securities decreased $2.5 million from $51.5
million at December 31, 2023
to $49.0 million at December 31, 2024. The unrealized losses on
the held to maturity portfolio totaled $13.0
million and $13.2 million at
December 31, 2024 and December 31, 2023, respectively.
At December 31, 2024, goodwill was
$76.3 million, an increase of
$12.9 million from $63.4 million at December
31, 2023. Goodwill declined $0.6 million from September 30, 2024 due to an adjustment in the
fourth quarter to the fair value of certain assets acquired in the
FNCB merger.
Total deposits increased $1.1
billion during the twelve months ended December 31, 2024 due primarily to the
$1.4 billion in deposits acquired in
the FNCB merger, partially offset by reductions in brokered CDs and
seasonal outflows of non-maturity deposits.
Noninterest-bearing deposits increased $290.8 million and interest-bearing deposits
increased $837.7 million during the
twelve months ended December 31,
2024. The Company had $256.4
million and $261.0 million of
longer-term brokered CDs at December 31,
2024 and December 31, 2023,
respectively. During the quarter ended December 31, 2024, the Company called
$100.7 million of its higher cost
brokered CDs in order to reduce its cost of funds.
The Company's deposit base consisted of 40.4% retail accounts,
34.9% commercial accounts, 18.9% municipal relationships and 5.8%
brokered deposits at December 31,
2024. At December 31, 2024,
total estimated uninsured deposits, were $1.4 billion, or approximately 31.3% of total
deposits. Included in the uninsured total at December 31, 2024 is $487.8 million of municipal deposits
collateralized by letters of credit issued by the FHLB and pledged
investment securities, and $1.4
million of affiliate company deposits. We also offer
customers access to CDARS and ICS programs through which their
deposits may be allocated to separate FDIC-insured institutions,
while they are able to maintain their relationship with the
bank.
In addition to deposit gathering and current long-term debt, we
have additional sources of liquidity available such as cash and
cash equivalents, overnight borrowings from the FHLB, the Federal
Reserve's Discount Window, correspondent bank lines of credit,
brokered deposit capacity and unencumbered securities. At
December 31, 2024, the Company had
$135.9 million in cash and cash
equivalents, a decrease of $51.5
million from $187.4 million at
December 31, 2023. For
additional information on the deposit portfolio and additional
sources of liquidity, see the tables on page 17.
The Company maintained its well capitalized position at
December 31, 2024. Stockholders
equity equaled $469.0 million or
$46.94 per share at December 31, 2024, and $340.4 million or $48.35 per share at December 31, 2023. The increase in
stockholders' equity from December 31,
2023 is primarily attributable to the FNCB merger, net
income less dividends to shareholders, partially offset by a
$3.7 million decrease to accumulated
other comprehensive loss ("AOCL") resulting from a reduction in the
unrealized loss on available for sale securities. The net
after tax unrealized loss on available for sale securities included
in AOCL at December 31, 2024 and
December 31, 2023 was $30.3 million and $40.3
million, respectively.
Tangible book value1, a non-GAAP measure, decreased
to $35.88 per share at December 31, 2024, from $39.35 per share at December 31, 2023. Dividends declared for
the twelve months ended December 31,
2024 amounted to $2.06 per
share.
ASSET QUALITY REVIEW
Nonperforming assets were $23.0
million or 0.58% of loans, net and foreclosed assets at
December 31, 2024, compared to
$4.9 million or 0.17% of loans, net
and foreclosed assets at December 31,
2023. Nonperforming assets at December
31, 2024 included $8.5 million
of loans acquired in the FNCB merger, of which, $6.4 million were PCD loans assumed in the FNCB
merger. As a percentage of total assets, nonperforming assets
totaled 0.45% at December 31, 2024
compared to 0.13% at December 31,
2023. At December 31, 2024, the
Company had one foreclosed property recorded at $27 thousand.
During the twelve months ended December
31, 2024, net charge-offs were $1.1
million and the provision for credit losses totaled
$19.1 million. The provision
for credit losses included a $14.3
million FNCB merger related day one adjustment for non-PCD
loans. The allowance for credit losses equaled $41.8 million or 1.05% of loans, net, at
December 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 December 31, 2024
were $0.9 million, compared to
$2.8 million for the comparable
period last year.
|
|
|
|
1 See
reconciliation of non-GAAP financial measures on
pg.19-21.
|
About Peoples:
Peoples Financial Services Corp. is the bank holding company of
Peoples Security Bank and Trust Company, an independent community
bank serving its retail and commercial customers through 39
full-service community banking offices located within Allegheny, Bucks, Lackawanna, Lebanon, Lehigh, Luzerne, Monroe, Montgomery, Northampton, Susquehanna, Wayne and Wyoming Counties in Pennsylvania, Middlesex County in New Jersey and Broome County in New York. Each office, interdependent
with the community, offers a comprehensive array of financial
products and services to individuals, businesses, not-for-profit
organizations and government entities. Peoples' business
philosophy includes offering direct access to senior management and
other officers and providing friendly, informed and courteous
service, local and timely decision making. For more
information visit psbt.com.
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 its
subsidiaries (collectively, "Peoples") and other statements that
are not historical facts that are considered "forward-looking
statements" as defined in Section 27A of the Securities Act of
1933, as amended, and Section 21E of the Securities Exchange Act of
1934, as amended. Such forward-looking statements may be identified
by the use of such words as "believe," "expect," "anticipate,"
"should," "planned," "estimated," "intend" and "potential." For
these statements, Peoples claims the protection of the statutory
safe harbors for forward-looking statements.
Peoples cautions you that undue reliance should not be placed on
forward-looking statements and that a number of important factors
could cause actual results to differ materially from those
currently anticipated in any forward-looking statement. Such
factors include, but are not limited to: macroeconomic trends,
including interest rates and inflation; the effects of any
recession in the United States;
the impact on financial markets from geopolitical conflict,
including from wars, military conflict or trade policies, including
tariffs or retaliatory tariffs; the possibility that Peoples may be
unable to achieve the expected synergies and operating efficiencies
of the FNCB merger within the expected timeframes or at all; the
possibility that Peoples may be unable to successfully integrate
operations of FNCB or that the integration may be more difficult,
time consuming or costly than expected; the FNCB merger may divert
management's attention from ongoing business operations and
opportunities; effects of the 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; the dilution caused by Peoples' issuance of
additional shares of its capital stock in connection with the FNCB
merger; the outcome of any legal proceedings that may be threatened
or instituted against Peoples; 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.
The forward-looking statements are made as of the date of this
release, and, except as may be required by applicable law or
regulation, Peoples assumes no obligation to update the
forward-looking statements or to update the reasons why actual
results could differ from those projected in the forward-looking
statements.
[TABULAR MATERIAL FOLLOWS]
Summary
Data
Peoples Financial
Services Corp.
Five Quarter Trend
(Unaudited)
(In thousands,
except share and per share data)
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
|
Key performance
data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share and per share
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)
income
|
|
$
|
0.61
|
|
$
|
(0.43)
|
|
$
|
0.46
|
|
$
|
0.49
|
|
$
|
0.51
|
|
Core net income
(1)
|
|
$
|
0.99
|
|
$
|
1.64
|
|
$
|
0.59
|
|
$
|
0.55
|
|
$
|
0.61
|
|
Core net income (PPNR)
(1)
|
|
$
|
1.46
|
|
$
|
1.83
|
|
$
|
0.73
|
|
$
|
0.79
|
|
$
|
0.95
|
|
Cash dividends
declared
|
|
$
|
0.62
|
|
$
|
0.62
|
|
$
|
0.41
|
|
$
|
0.41
|
|
$
|
0.41
|
|
Book value
|
|
$
|
46.94
|
|
$
|
47.53
|
|
$
|
48.29
|
|
$
|
48.18
|
|
$
|
48.35
|
|
Tangible book value
(1)
|
|
$
|
35.88
|
|
$
|
36.24
|
|
$
|
39.31
|
|
$
|
39.20
|
|
$
|
39.35
|
|
Market
value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$
|
58.76
|
|
$
|
50.49
|
|
$
|
46.25
|
|
$
|
48.84
|
|
$
|
49.99
|
|
Low
|
|
$
|
44.73
|
|
$
|
41.44
|
|
$
|
36.26
|
|
$
|
38.09
|
|
$
|
38.58
|
|
Closing
|
|
$
|
51.18
|
|
$
|
46.88
|
|
$
|
45.54
|
|
$
|
43.11
|
|
$
|
48.70
|
|
Market
capitalization
|
|
$
|
511,325
|
|
$
|
468,549
|
|
$
|
321,388
|
|
$
|
304,238
|
|
$
|
342,889
|
|
Common shares
outstanding
|
|
|
9,990,724
|
|
|
9,994,648
|
|
|
7,057,258
|
|
|
7,057,258
|
|
|
7,040,852
|
|
Selected
ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
stockholders'
equity
|
|
|
5.07
|
%
|
|
(3.58)
|
%
|
|
3.87
|
%
|
|
4.09
|
%
|
|
4.40
|
%
|
Core return on average
stockholders'
equity (1)
|
|
|
8.31
|
%
|
|
13.61
|
%
|
|
5.00
|
%
|
|
4.59
|
%
|
|
5.26
|
%
|
Return on average
tangible
stockholders' equity
|
|
|
6.62
|
%
|
|
(4.67)
|
%
|
|
4.76
|
%
|
|
5.02
|
%
|
|
5.46
|
%
|
Core return on average
tangible
stockholders' equity (1)
|
|
|
10.87
|
%
|
|
17.77
|
%
|
|
6.14
|
%
|
|
5.64
|
%
|
|
6.53
|
%
|
Return on average
assets
|
|
|
0.47
|
%
|
|
(0.33)
|
%
|
|
0.37
|
%
|
|
0.38
|
%
|
|
0.38
|
%
|
Core return on average
assets (1)
|
|
|
0.76
|
%
|
|
1.24
|
%
|
|
0.47
|
%
|
|
0.43
|
%
|
|
0.46
|
%
|
Stockholders' equity to
total assets
|
|
|
9.21
|
%
|
|
8.86
|
%
|
|
9.42
|
%
|
|
9.27
|
%
|
|
9.10
|
%
|
Efficiency ratio
(1)(2)
|
|
|
63.03
|
%
|
|
53.14
|
%
|
|
74.49
|
%
|
|
75.77
|
%
|
|
69.94
|
%
|
Nonperforming assets to
loans, net,
and foreclosed assets
|
|
|
0.58
|
%
|
|
0.53
|
%
|
|
0.25
|
%
|
|
0.27
|
%
|
|
0.17
|
%
|
Nonperforming assets to
total assets
|
|
|
0.45
|
%
|
|
0.41
|
%
|
|
0.20
|
%
|
|
0.21
|
%
|
|
0.13
|
%
|
Net charge-offs to
average loans, net
|
|
|
0.09
|
%
|
|
0.01
|
%
|
|
0.01
|
%
|
|
0.00
|
%
|
|
0.39
|
%
|
Allowance for credit
losses to loans,
net
|
|
|
1.05
|
%
|
|
0.97
|
%
|
|
0.81
|
%
|
|
0.79
|
%
|
|
0.77
|
%
|
Interest-bearing assets
yield (FTE) (3)
|
|
|
5.51
|
%
|
|
5.63
|
%
|
|
4.58
|
%
|
|
4.56
|
%
|
|
4.49
|
%
|
Cost of funds
(4)_
|
|
|
2.88
|
%
|
|
3.04
|
%
|
|
3.01
|
%
|
|
2.96
|
%
|
|
2.86
|
%
|
Net interest spread
(FTE) (3) (4)
|
|
|
2.62
|
%
|
|
2.59
|
%
|
|
1.57
|
%
|
|
1.60
|
%
|
|
1.63
|
%
|
Net interest margin
(FTE) (3)
|
|
|
3.25
|
%
|
|
3.26
|
%
|
|
2.29
|
%
|
|
2.29
|
%
|
|
2.30
|
%
|
(1)
|
See Reconciliation of
Non-GAAP financial measures on pages 19-21.
|
(2)
|
Total noninterest
expense less amortization of intangible assets and acquisition
related expenses, divided by tax-equivalent net interest income and
noninterest income less net gains (losses) on investment securities
available for sale.
|
(3)
|
Tax-equivalent
adjustments were calculated using the federal statutory tax rate
prevailing during the indicated periods of 21%.
|
(4)
|
Amount for the three
months ended September 30, 2024 has been revised from the
previously reported amount to correct an immaterial
misclassification of deposits, namely a $210.3 million
understatement of noninterest-bearing deposits and
overstatement of interest-bearing deposits. The
misclassification had no material impact on the September 30, 2024
financial statements.
|
Peoples Financial
Services Corp.
Consolidated
Statements of Income (Unaudited)
(In thousands,
except per share data)
|
|
|
|
Dec 31
|
|
Dec 31
|
Year ended
|
|
2024
|
|
2023
|
Interest
income:
|
|
|
|
|
|
|
Interest and fees on
loans:
|
|
|
|
|
|
|
Taxable
|
|
$
|
184,907
|
|
$
|
129,013
|
Tax-exempt
|
|
|
7,354
|
|
|
5,628
|
Interest and dividends
on investment securities:
|
|
|
|
|
|
|
Taxable
|
|
|
12,930
|
|
|
7,912
|
Tax-exempt
|
|
|
1,550
|
|
|
1,582
|
Dividends
|
|
|
89
|
|
|
4
|
Interest on
interest-bearing deposits in other banks
|
|
|
498
|
|
|
335
|
Interest on federal
funds sold
|
|
|
4,132
|
|
|
5,377
|
Total interest
income
|
|
|
211,460
|
|
|
149,851
|
Interest
expense:
|
|
|
|
|
|
|
Interest on
deposits
|
|
|
87,934
|
|
|
58,561
|
Interest on short-term
borrowings
|
|
|
1,919
|
|
|
1,920
|
Interest on long-term
debt
|
|
|
3,317
|
|
|
842
|
Interest on
subordinated debt
|
|
|
1,774
|
|
|
1,774
|
Interest on junior
subordinated debt
|
|
|
527
|
|
|
|
Total interest
expense
|
|
|
95,471
|
|
|
63,097
|
Net interest
income
|
|
|
115,989
|
|
|
86,754
|
Provision for credit
losses
|
|
|
19,131
|
|
|
566
|
Net interest income
after provision for credit losses
|
|
|
96,858
|
|
|
86,188
|
Noninterest
income:
|
|
|
|
|
|
|
Service charges, fees,
commissions and other
|
|
|
10,673
|
|
|
7,728
|
Merchant services
income
|
|
|
896
|
|
|
693
|
Commissions and fees on
fiduciary activities
|
|
|
2,270
|
|
|
2,219
|
Wealth management
income
|
|
|
2,118
|
|
|
1,576
|
Mortgage banking
income
|
|
|
389
|
|
|
390
|
Increase in cash
surrender value of life insurance
|
|
|
1,572
|
|
|
1,067
|
Interest rate swap
revenue
|
|
|
285
|
|
|
390
|
Net gains (losses) on
equity investment securities
|
|
|
132
|
|
|
(11)
|
Net gains on sale of
investment securities available for sale
|
|
|
1
|
|
|
81
|
Total noninterest
income
|
|
|
18,336
|
|
|
14,133
|
Noninterest
expense:
|
|
|
|
|
|
|
Salaries and employee
benefits expense
|
|
|
45,746
|
|
|
35,285
|
Net occupancy and
equipment expense
|
|
|
22,296
|
|
|
17,146
|
Acquisition related
expenses
|
|
|
16,200
|
|
|
1,816
|
Amortization of
intangible assets
|
|
|
3,367
|
|
|
105
|
Net loss (gains) on
fixed assets
|
|
|
|
|
|
(18)
|
Other
expenses
|
|
|
19,117
|
|
|
13,486
|
Total noninterest
expense
|
|
|
106,726
|
|
|
67,820
|
Income before income
taxes
|
|
|
8,468
|
|
|
32,501
|
(Benefit) provision for
income tax expense
|
|
|
(30)
|
|
|
5,121
|
Net income
|
|
$
|
8,498
|
|
$
|
27,380
|
Other comprehensive
income:
|
|
|
|
|
|
|
Unrealized gains on
investment securities available for sale
|
|
$
|
2,569
|
|
$
|
14,804
|
Reclassification
adjustment for gains on available for sale securities included in
net income
|
|
|
(1)
|
|
|
(81)
|
Change in pension
liability
|
|
|
1,518
|
|
|
1,129
|
Change in derivative
fair value
|
|
|
632
|
|
|
(824)
|
Income tax expense
related to other comprehensive income
|
|
|
1,062
|
|
|
3,043
|
Other comprehensive
income, net of income tax expense
|
|
|
3,656
|
|
|
11,985
|
Comprehensive
income
|
|
$
|
12,154
|
|
$
|
39,365
|
Share and per share
amounts:
|
|
|
|
|
|
|
Net income -
basic
|
|
$
|
1.00
|
|
$
|
3.85
|
Net income -
diluted
|
|
|
0.99
|
|
|
3.83
|
Cash dividends
declared
|
|
|
2.06
|
|
|
1.64
|
Average common shares
outstanding - basic
|
|
|
8,531,122
|
|
|
7,107,908
|
Average common shares
outstanding - diluted
|
|
|
8,586,035
|
|
|
7,151,471
|
Peoples Financial
Services Corp.
Consolidated
Statements of Income (Loss) (Unaudited)
(In thousands,
except per share data)
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
Three months ended
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
57,048
|
|
$
|
59,412
|
|
$
|
34,406
|
|
$
|
34,041
|
|
$
|
33,730
|
Tax-exempt
|
|
|
2,238
|
|
|
2,299
|
|
|
1,399
|
|
|
1,418
|
|
|
1,423
|
Interest and dividends
on investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
4,369
|
|
|
4,739
|
|
|
1,904
|
|
|
1,918
|
|
|
1,939
|
Tax-exempt
|
|
|
397
|
|
|
411
|
|
|
371
|
|
|
371
|
|
|
372
|
Dividends
|
|
|
30
|
|
|
55
|
|
|
2
|
|
|
2
|
|
|
|
Interest on
interest-bearing deposits in other banks
|
|
|
113
|
|
|
150
|
|
|
115
|
|
|
120
|
|
|
145
|
Interest on federal
funds sold
|
|
|
1,608
|
|
|
1,218
|
|
|
179
|
|
|
1,127
|
|
|
2,463
|
Total interest
income
|
|
|
65,803
|
|
|
68,284
|
|
|
38,376
|
|
|
38,997
|
|
|
40,072
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
|
24,718
|
|
|
26,398
|
|
|
18,114
|
|
|
18,704
|
|
|
18,756
|
Interest on short-term
borrowings
|
|
|
474
|
|
|
550
|
|
|
633
|
|
|
262
|
|
|
330
|
Interest on long-term
debt
|
|
|
1,389
|
|
|
1,389
|
|
|
269
|
|
|
270
|
|
|
273
|
Interest on
subordinated debt
|
|
|
444
|
|
|
443
|
|
|
444
|
|
|
443
|
|
|
444
|
Interest on junior
subordinated debt
|
|
|
267
|
|
|
260
|
|
|
|
|
|
|
|
|
|
Total interest
expense
|
|
|
27,292
|
|
|
29,040
|
|
|
19,460
|
|
|
19,679
|
|
|
19,803
|
Net interest
income
|
|
|
38,511
|
|
|
39,244
|
|
|
18,916
|
|
|
19,318
|
|
|
20,269
|
Provision for credit
losses
|
|
|
3,369
|
|
|
14,458
|
|
|
596
|
|
|
708
|
|
|
1,669
|
Net interest income
after provision for credit losses
|
|
|
35,142
|
|
|
24,786
|
|
|
18,320
|
|
|
18,610
|
|
|
18,600
|
Noninterest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges, fees,
commissions and other
|
|
|
3,368
|
|
|
3,384
|
|
|
1,885
|
|
|
2,036
|
|
|
1,881
|
Merchant services
income
|
|
|
298
|
|
|
223
|
|
|
260
|
|
|
115
|
|
|
151
|
Commissions and fees on
fiduciary activities
|
|
|
553
|
|
|
649
|
|
|
517
|
|
|
551
|
|
|
528
|
Wealth management
income
|
|
|
633
|
|
|
708
|
|
|
416
|
|
|
361
|
|
|
399
|
Mortgage banking
income
|
|
|
126
|
|
|
84
|
|
|
87
|
|
|
92
|
|
|
95
|
Increase in cash
surrender value of life insurance
|
|
|
456
|
|
|
551
|
|
|
286
|
|
|
279
|
|
|
277
|
Interest rate swap
revenue
|
|
|
260
|
|
|
(53)
|
|
|
102
|
|
|
(24)
|
|
|
(122)
|
Net (losses) gains on
investment equity securities
|
|
|
(23)
|
|
|
175
|
|
|
(12)
|
|
|
(8)
|
|
|
6
|
Net gains on sale of
investment securities available for sale
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
Total noninterest
income
|
|
|
5,671
|
|
|
5,722
|
|
|
3,541
|
|
|
3,402
|
|
|
3,215
|
Noninterest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits expense
|
|
|
15,287
|
|
|
13,170
|
|
|
8,450
|
|
|
8,839
|
|
|
8,939
|
Net occupancy and
equipment expense
|
|
|
6,559
|
|
|
6,436
|
|
|
4,576
|
|
|
4,725
|
|
|
4,468
|
Acquisition related
expenses
|
|
|
4,990
|
|
|
9,653
|
|
|
1,071
|
|
|
486
|
|
|
826
|
Amortization of
intangible assets
|
|
|
1,702
|
|
|
1,665
|
|
|
|
|
|
|
|
|
19
|
Other
expenses
|
|
|
6,460
|
|
|
4,578
|
|
|
4,061
|
|
|
4,018
|
|
|
3,346
|
Total noninterest
expense
|
|
|
34,998
|
|
|
35,502
|
|
|
18,158
|
|
|
18,068
|
|
|
17,598
|
Income (loss) before
income taxes
|
|
|
5,815
|
|
|
(4,994)
|
|
|
3,703
|
|
|
3,944
|
|
|
4,217
|
Income tax (benefit)
expense
|
|
|
(272)
|
|
|
(657)
|
|
|
421
|
|
|
478
|
|
|
587
|
Net income
(loss)
|
|
$
|
6,087
|
|
$
|
(4,337)
|
|
$
|
3,282
|
|
$
|
3,466
|
|
$
|
3,630
|
Other comprehensive
(loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized (loss) gain
on investment securities available for sale
|
|
$
|
(10,175)
|
|
$
|
15,167
|
|
$
|
18
|
|
$
|
(2,441)
|
|
$
|
19,494
|
Reclassification
adjustment for gains on available for sale securities
included in net income
|
|
|
|
|
|
(1)
|
|
|
|
|
|
|
|
|
|
Change in benefit plan
liabilities
|
|
|
1,518
|
|
|
|
|
|
|
|
|
|
|
|
1,129
|
Change in derivative
fair value
|
|
|
817
|
|
|
(1,424)
|
|
|
160
|
|
|
1,079
|
|
|
(1,650)
|
Income tax (benefit)
expense related to other comprehensive (loss)
income
|
|
|
(1,686)
|
|
|
3,008
|
|
|
38
|
|
|
(298)
|
|
|
3,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
(loss) income, net of income tax
(benefit) expense
|
|
|
(6,154)
|
|
|
10,734
|
|
|
140
|
|
|
(1,064)
|
|
|
15,079
|
Comprehensive (loss)
income
|
|
$
|
(67)
|
|
$
|
6,397
|
|
$
|
3,422
|
|
$
|
2,402
|
|
$
|
18,709
|
Share and per share
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income -
basic
|
|
$
|
0.61
|
|
$
|
(0.43)
|
|
$
|
0.47
|
|
$
|
0.49
|
|
$
|
0.52
|
Net income -
diluted
|
|
|
0.61
|
|
|
(0.43)
|
|
|
0.46
|
|
|
0.49
|
|
|
0.51
|
Cash dividends
declared
|
|
|
0.62
|
|
|
0.62
|
|
|
0.41
|
|
|
0.41
|
|
|
0.41
|
Average common shares
outstanding - basic
|
|
|
9,994,605
|
|
|
9,987,627
|
|
|
7,057,258
|
|
|
7,052,912
|
|
|
7,040,852
|
Average common shares
outstanding - diluted
|
|
|
10,051,337
|
|
|
10,044,449
|
|
|
7,114,115
|
|
|
7,102,112
|
|
|
7,091,015
|
Peoples Financial
Services Corp.
Net Interest Margin
(Unaudited)
(In thousands, fully
taxable equivalent basis)
|
|
|
|
Three Months
Ended
|
|
|
|
December 31,
2024
|
|
|
December 31,
2023
|
|
|
|
Average
|
|
Interest Income/
|
|
Yield/
|
|
|
Average
|
|
Interest Income/
|
|
Yield/
|
|
|
|
Balance
|
|
Expense
|
|
Rate
|
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
3,757,273
|
|
$
|
57,048
|
|
6.04
|
%
|
|
$
|
2,632,865
|
|
$
|
33,730
|
|
5.08
|
%
|
Tax-exempt
|
|
|
278,429
|
|
|
2,834
|
|
4.05
|
|
|
|
227,800
|
|
|
1,801
|
|
3.14
|
|
Total loans
|
|
|
4,035,702
|
|
|
59,882
|
|
5.90
|
|
|
|
2,860,665
|
|
|
35,531
|
|
4.93
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
541,526
|
|
|
4,399
|
|
3.23
|
|
|
|
450,533
|
|
|
1,939
|
|
1.71
|
|
Tax-exempt
|
|
|
87,419
|
|
|
502
|
|
2.29
|
|
|
|
87,297
|
|
|
471
|
|
2.14
|
|
Total
investments
|
|
|
628,945
|
|
|
4,901
|
|
3.10
|
|
|
|
537,830
|
|
|
2,410
|
|
1.78
|
|
Interest-bearing
deposits
|
|
|
9,116
|
|
|
113
|
|
4.93
|
|
|
|
10,432
|
|
|
145
|
|
5.51
|
|
Federal funds
sold
|
|
|
129,517
|
|
|
1,608
|
|
4.94
|
|
|
|
176,983
|
|
|
2,463
|
|
5.52
|
|
Total earning
assets
|
|
|
4,803,280
|
|
|
66,504
|
|
5.51
|
%
|
|
|
3,585,910
|
|
|
40,549
|
|
4.49
|
%
|
Less: allowance for
credit losses
|
|
|
39,850
|
|
|
|
|
|
|
|
|
23,386
|
|
|
|
|
|
|
Other assets
|
|
|
440,029
|
|
|
|
|
|
|
|
|
211,864
|
|
|
|
|
|
|
Total
assets
|
|
$
|
5,203,459
|
|
$
|
66,504
|
|
|
|
|
$
|
3,774,388
|
|
$
|
40,549
|
|
|
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market
accounts
|
|
$
|
945,644
|
|
$
|
7,526
|
|
3.17
|
%
|
|
$
|
775,661
|
|
$
|
7,227
|
|
3.70
|
%
|
Interest-bearing demand
and NOW
accounts
|
|
|
1,276,206
|
|
|
7,549
|
|
2.35
|
|
|
|
814,695
|
|
|
4,925
|
|
2.40
|
|
Savings
accounts
|
|
|
502,028
|
|
|
651
|
|
0.52
|
|
|
|
438,544
|
|
|
267
|
|
0.24
|
|
Time deposits less than
$100
|
|
|
497,473
|
|
|
5,428
|
|
4.34
|
|
|
|
415,806
|
|
|
4,364
|
|
4.16
|
|
Time deposits $100 or
more
|
|
|
351,970
|
|
|
3,564
|
|
4.03
|
|
|
|
216,450
|
|
|
1,973
|
|
3.62
|
|
Total
interest-bearing
deposits
|
|
|
3,573,321
|
|
|
24,718
|
|
2.75
|
|
|
|
2,661,156
|
|
|
18,756
|
|
2.80
|
|
Short-term
borrowings
|
|
|
39,319
|
|
|
474
|
|
4.80
|
|
|
|
24,103
|
|
|
330
|
|
5.43
|
|
Long-term
debt
|
|
|
111,135
|
|
|
1,389
|
|
4.97
|
|
|
|
25,000
|
|
|
273
|
|
4.33
|
|
Subordinated
debt
|
|
|
33,000
|
|
|
444
|
|
5.35
|
|
|
|
33,000
|
|
|
444
|
|
5.34
|
|
Junior subordinated
debt
|
|
|
8,026
|
|
|
267
|
|
13.23
|
|
|
|
|
|
|
|
|
|
|
Total
borrowings
|
|
|
191,480
|
|
|
2,574
|
|
5.35
|
|
|
|
82,103
|
|
|
1,047
|
|
5.06
|
|
Total
interest-bearing
liabilities
|
|
|
3,764,801
|
|
|
27,292
|
|
2.88
|
%
|
|
|
2,743,259
|
|
|
19,803
|
|
2.86
|
%
|
Noninterest-bearing
deposits
|
|
|
904,274
|
|
|
|
|
|
|
|
|
651,182
|
|
|
|
|
|
|
Other
liabilities
|
|
|
56,445
|
|
|
|
|
|
|
|
|
52,760
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
477,939
|
|
|
|
|
|
|
|
|
327,187
|
|
|
|
|
|
|
Total liabilities
and
stockholders' equity
|
|
$
|
5,203,459
|
|
|
|
|
|
|
|
$
|
3,774,388
|
|
|
|
|
|
|
Net interest
income/spread
|
|
|
|
|
$
|
39,212
|
|
2.62
|
%
|
|
|
|
|
$
|
20,746
|
|
1.63
|
%
|
Net interest
margin
|
|
|
|
|
|
|
|
3.25
|
%
|
|
|
|
|
|
|
|
2.30
|
%
|
Tax-equivalent
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
$
|
596
|
|
|
|
|
|
|
|
$
|
378
|
|
|
|
Investments
|
|
|
|
|
|
105
|
|
|
|
|
|
|
|
|
99
|
|
|
|
Total
adjustments
|
|
|
|
|
$
|
701
|
|
|
|
|
|
|
|
$
|
477
|
|
|
|
The average balances of assets and liabilities, corresponding
interest income and expense and resulting average yields or rates
paid are summarized as follows. Averages for earning assets include
nonaccrual loans. Investment averages include available for sale
securities at amortized cost. Income on investment securities and
loans is adjusted to a tax-equivalent basis using the prevailing
federal statutory tax rate of 21%.
Peoples Financial
Services Corp.
Net Interest Margin
(Unaudited)
(In thousands, fully
taxable equivalent basis)
|
|
|
|
For the Twelve
Months Ended
|
|
|
|
December 31,
2024
|
|
December 31,
2023
|
|
|
|
Average
|
|
Interest Income/
|
|
Yield/
|
|
Average
|
|
Interest Income/
|
|
Yield/
|
|
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
3,205,564
|
|
$
|
184,907
|
|
5.77
|
%
|
$
|
2,605,927
|
|
$
|
129,013
|
|
4.95
|
%
|
Tax-exempt
|
|
|
251,300
|
|
|
9,309
|
|
3.70
|
|
|
225,839
|
|
|
7,124
|
|
3.15
|
|
Total loans
|
|
|
3,456,864
|
|
|
194,216
|
|
5.62
|
|
|
2,831,766
|
|
|
136,137
|
|
4.81
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
529,649
|
|
|
13,019
|
|
2.46
|
|
|
468,403
|
|
|
7,916
|
|
1.69
|
|
Tax-exempt
|
|
|
87,563
|
|
|
1,962
|
|
2.24
|
|
|
90,897
|
|
|
2,003
|
|
2.20
|
|
Total
investments
|
|
|
617,212
|
|
|
14,981
|
|
2.43
|
|
|
559,300
|
|
|
9,919
|
|
1.77
|
|
Interest-bearing
deposits
|
|
|
9,434
|
|
|
498
|
|
5.28
|
|
|
6,373
|
|
|
335
|
|
5.26
|
|
Federal funds
sold
|
|
|
78,698
|
|
|
4,132
|
|
5.25
|
|
|
98,535
|
|
|
5,377
|
|
5.46
|
|
Total earning
assets
|
|
|
4,162,208
|
|
|
213,827
|
|
5.14
|
%
|
|
3,495,974
|
|
|
151,768
|
|
4.34
|
%
|
Less: allowance for
credit losses
|
|
|
30,724
|
|
|
|
|
|
|
|
24,377
|
|
|
|
|
|
|
Other assets
|
|
|
362,130
|
|
|
|
|
|
|
|
211,618
|
|
|
|
|
|
|
Total
assets
|
|
$
|
4,493,614
|
|
$
|
213,827
|
|
|
|
$
|
3,683,215
|
|
$
|
151,768
|
|
|
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market
accounts
|
|
$
|
621,993
|
|
$
|
29,643
|
|
4.77
|
%
|
$
|
714,940
|
|
$
|
22,686
|
|
3.17
|
%
|
Interest-bearing demand
and NOW
accounts
|
|
|
1,261,095
|
|
|
23,674
|
|
1.88
|
|
|
779,977
|
|
|
15,586
|
|
2.00
|
|
Savings
accounts
|
|
|
463,199
|
|
|
4,625
|
|
1.00
|
|
|
474,028
|
|
|
994
|
|
0.21
|
|
Time deposits less than
$100
|
|
|
480,737
|
|
|
18,124
|
|
3.77
|
|
|
349,990
|
|
|
13,344
|
|
3.81
|
|
Time deposits $100 or
more
|
|
|
291,482
|
|
|
11,868
|
|
4.07
|
|
|
200,743
|
|
|
5,951
|
|
2.96
|
|
Total
interest-bearing
deposits
|
|
|
3,118,506
|
|
|
87,934
|
|
2.82
|
|
|
2,519,678
|
|
|
58,561
|
|
2.32
|
|
Short-term
borrowings
|
|
|
37,083
|
|
|
1,919
|
|
5.17
|
|
|
38,331
|
|
|
1,920
|
|
5.01
|
|
Long-term
debt
|
|
|
68,441
|
|
|
3,317
|
|
4.85
|
|
|
19,448
|
|
|
842
|
|
4.33
|
|
Subordinated
debt
|
|
|
33,000
|
|
|
1,774
|
|
5.38
|
|
|
33,000
|
|
|
1,774
|
|
5.38
|
|
Junior subordinated
debt
|
|
|
4,028
|
|
|
527
|
|
13.08
|
|
|
|
|
|
|
|
|
|
Total
borrowings
|
|
|
142,552
|
|
|
7,537
|
|
5.29
|
|
|
90,779
|
|
|
4,536
|
|
5.00
|
|
Total
interest-bearing
liabilities
|
|
|
3,261,058
|
|
|
95,471
|
|
2.93
|
%
|
|
2,610,457
|
|
|
63,097
|
|
2.42
|
%
|
Noninterest-bearing
deposits
|
|
|
714,824
|
|
|
|
|
|
|
|
698,749
|
|
|
|
|
|
|
Other
liabilities
|
|
|
106,970
|
|
|
|
|
|
|
|
44,786
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
410,762
|
|
|
|
|
|
|
|
329,223
|
|
|
|
|
|
|
Total liabilities
and
stockholders' equity
|
|
$
|
4,493,614
|
|
|
95,471
|
|
|
|
$
|
3,683,215
|
|
|
63,097
|
|
|
|
Net interest
income/spread
|
|
|
|
|
$
|
118,356
|
|
2.21
|
%
|
|
|
|
$
|
88,671
|
|
1.92
|
%
|
Net interest
margin
|
|
|
|
|
|
|
|
2.84
|
%
|
|
|
|
|
|
|
2.54
|
%
|
Tax-equivalent
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
$
|
1,955
|
|
|
|
|
|
|
$
|
1,496
|
|
|
|
Investments
|
|
|
|
|
|
412
|
|
|
|
|
|
|
|
421
|
|
|
|
Total
adjustments
|
|
|
|
|
$
|
2,367
|
|
|
|
|
|
|
$
|
1,917
|
|
|
|
Peoples Financial
Services Corp.
Details of Net
Interest Income and Net Interest Margin (Unaudited)
(In thousands, fully
taxable equivalent basis)
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
Three months ended
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
|
Net interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
57,048
|
|
$
|
59,412
|
|
$
|
34,406
|
|
$
|
34,041
|
|
$
|
33,730
|
|
Tax-exempt
|
|
|
2,834
|
|
|
2,910
|
|
|
1,771
|
|
|
1,795
|
|
|
1,801
|
|
Total loans,
net
|
|
|
59,882
|
|
|
62,322
|
|
|
36,177
|
|
|
35,836
|
|
|
35,531
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
4,399
|
|
|
4,794
|
|
|
1,906
|
|
|
1,920
|
|
|
1,939
|
|
Tax-exempt
|
|
|
502
|
|
|
520
|
|
|
469
|
|
|
470
|
|
|
471
|
|
Total
investments
|
|
|
4,901
|
|
|
5,314
|
|
|
2,375
|
|
|
2,390
|
|
|
2,410
|
|
Interest on
interest-bearing balances in other banks
|
|
|
113
|
|
|
150
|
|
|
115
|
|
|
120
|
|
|
145
|
|
Federal funds
sold
|
|
|
1,608
|
|
|
1,218
|
|
|
179
|
|
|
1,127
|
|
|
2,463
|
|
Total interest
income
|
|
|
66,504
|
|
|
69,004
|
|
|
38,846
|
|
|
39,473
|
|
|
40,549
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
24,718
|
|
|
26,398
|
|
|
18,114
|
|
|
18,704
|
|
|
18,756
|
|
Short-term
borrowings
|
|
|
474
|
|
|
550
|
|
|
633
|
|
|
262
|
|
|
330
|
|
Long-term
debt
|
|
|
1,389
|
|
|
1,389
|
|
|
269
|
|
|
270
|
|
|
273
|
|
Subordinated
debt
|
|
|
444
|
|
|
443
|
|
|
444
|
|
|
443
|
|
|
444
|
|
Junior subordinated
debt
|
|
|
267
|
|
|
260
|
|
|
|
|
|
|
|
|
|
|
Total interest
expense
|
|
|
27,292
|
|
|
29,040
|
|
|
19,460
|
|
|
19,679
|
|
|
19,803
|
|
Net interest
income
|
|
$
|
39,212
|
|
$
|
39,964
|
|
$
|
19,386
|
|
$
|
19,794
|
|
$
|
20,746
|
|
Loans, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
6.04
|
%
|
|
6.24
|
%
|
|
5.25
|
%
|
|
5.20
|
%
|
|
5.08
|
%
|
Tax-exempt
|
|
|
4.05
|
%
|
|
4.16
|
%
|
|
3.20
|
%
|
|
3.20
|
%
|
|
3.14
|
%
|
Total loans,
net
|
|
|
5.90
|
%
|
|
6.09
|
%
|
|
5.09
|
%
|
|
5.04
|
%
|
|
4.93
|
%
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
3.23
|
%
|
|
3.12
|
%
|
|
1.73
|
%
|
|
1.73
|
%
|
|
1.71
|
%
|
Tax-exempt
|
|
|
2.29
|
%
|
|
2.31
|
%
|
|
2.19
|
%
|
|
2.18
|
%
|
|
2.14
|
%
|
Total
investments
|
|
|
3.10
|
%
|
|
3.02
|
%
|
|
1.80
|
%
|
|
1.80
|
%
|
|
1.78
|
%
|
Interest-bearing
balances with banks
|
|
|
4.93
|
%
|
|
5.55
|
%
|
|
5.28
|
%
|
|
5.35
|
%
|
|
5.51
|
%
|
Federal funds
sold
|
|
|
4.94
|
%
|
|
5.26
|
%
|
|
5.68
|
%
|
|
5.60
|
%
|
|
5.52
|
%
|
Total interest-earning
assets
|
|
|
5.51
|
%
|
|
5.63
|
%
|
|
4.58
|
%
|
|
4.56
|
%
|
|
4.49
|
%
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
(1)
|
|
|
2.75
|
%
|
|
2.91
|
%
|
|
2.92
|
%
|
|
2.90
|
%
|
|
2.80
|
%
|
Short-term
borrowings
|
|
|
4.80
|
%
|
|
4.98
|
%
|
|
5.61
|
%
|
|
5.35
|
%
|
|
5.43
|
%
|
Long-term
debt
|
|
|
4.97
|
%
|
|
4.94
|
%
|
|
4.33
|
%
|
|
4.34
|
%
|
|
4.33
|
%
|
Subordinated
debt
|
|
|
5.35
|
%
|
|
5.34
|
%
|
|
5.41
|
%
|
|
5.40
|
%
|
|
5.34
|
%
|
Junior subordinated
debt
|
|
|
13.23
|
%
|
|
12.93
|
%
|
|
|
|
|
|
|
|
|
|
Total interest-bearing
liabilities (1)
|
|
|
2.88
|
%
|
|
3.04
|
%
|
|
3.01
|
%
|
|
2.96
|
%
|
|
2.86
|
%
|
Net interest spread
(1)
|
|
|
2.62
|
%
|
|
2.59
|
%
|
|
1.57
|
%
|
|
1.60
|
%
|
|
1.63
|
%
|
Net interest
margin
|
|
|
3.25
|
%
|
|
3.26
|
%
|
|
2.29
|
%
|
|
2.29
|
%
|
|
2.30
|
%
|
(1)
|
Amount for the three
months ended September 30, 2024 has been revised from the
previously reported amount to correct an immaterial
misclassification of deposits, namely a $210.3 million
understatement of noninterest-bearing deposits and overstatement of
interest-bearing deposits. The misclassification had no
material impact on the September 30, 2024 financial
statements.
|
Peoples Financial
Services Corp.
Consolidated Balance
Sheets (Unaudited)
(In
thousands)
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
At period end
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
47,029
|
|
$
|
97,090
|
|
$
|
41,234
|
|
$
|
32,009
|
|
$
|
33,524
|
|
Interest-bearing
balances in other banks
|
|
|
8,593
|
|
|
10,286
|
|
|
8,722
|
|
|
8,259
|
|
|
9,141
|
|
Federal funds
sold
|
|
|
80,229
|
|
|
178,093
|
|
|
|
|
|
69,700
|
|
|
144,700
|
|
Investment
securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for
sale
|
|
|
526,329
|
|
|
562,486
|
|
|
385,240
|
|
|
394,413
|
|
|
398,927
|
|
Equity investments
carried at fair value
|
|
|
2,430
|
|
|
3,921
|
|
|
78
|
|
|
91
|
|
|
98
|
|
Held to
maturity
|
|
|
78,184
|
|
|
79,861
|
|
|
81,598
|
|
|
83,306
|
|
|
84,851
|
|
Total
investments
|
|
|
606,943
|
|
|
646,268
|
|
|
466,916
|
|
|
477,810
|
|
|
483,876
|
|
Loans held for
sale
|
|
|
|
|
|
803
|
|
|
|
|
|
300
|
|
|
250
|
|
Loans
|
|
|
3,993,505
|
|
|
4,069,683
|
|
|
2,869,553
|
|
|
2,858,412
|
|
|
2,849,897
|
|
Less: allowance for
credit losses
|
|
|
41,776
|
|
|
39,341
|
|
|
23,123
|
|
|
22,597
|
|
|
21,895
|
|
Net loans
|
|
|
3,951,729
|
|
|
4,030,342
|
|
|
2,846,430
|
|
|
2,835,815
|
|
|
2,828,002
|
|
Goodwill
|
|
|
76,325
|
|
|
76,958
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
Premises and equipment,
net
|
|
|
73,283
|
|
|
75,877
|
|
|
58,565
|
|
|
59,097
|
|
|
61,276
|
|
Bank owned life
insurance
|
|
|
87,429
|
|
|
87,401
|
|
|
49,955
|
|
|
49,673
|
|
|
49,397
|
|
Deferred tax
assets
|
|
|
32,006
|
|
|
33,078
|
|
|
14,460
|
|
|
14,241
|
|
|
13,770
|
|
Accrued interest
receivable
|
|
|
15,632
|
|
|
17,979
|
|
|
13,326
|
|
|
13,565
|
|
|
12,734
|
|
Other intangible
assets, net
|
|
|
34,197
|
|
|
35,907
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
78,586
|
|
|
70,056
|
|
|
53,077
|
|
|
45,299
|
|
|
42,249
|
|
Total
assets
|
|
$
|
5,091,981
|
|
$
|
5,360,138
|
|
$
|
3,616,055
|
|
$
|
3,669,138
|
|
$
|
3,742,289
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
(1)
|
|
$
|
935,516
|
|
$
|
927,864
|
|
$
|
620,971
|
|
$
|
623,408
|
|
$
|
644,683
|
|
Interest-bearing
(1)
|
|
|
3,472,036
|
|
|
3,710,000
|
|
|
2,443,988
|
|
|
2,580,530
|
|
|
2,634,354
|
|
Total
deposits
|
|
|
4,407,552
|
|
|
4,637,864
|
|
|
3,064,959
|
|
|
3,203,938
|
|
|
3,279,037
|
|
Short-term
borrowings
|
|
|
15,900
|
|
|
37,346
|
|
|
104,250
|
|
|
20,260
|
|
|
17,590
|
|
Long-term
debt
|
|
|
98,637
|
|
|
111,489
|
|
|
25,000
|
|
|
25,000
|
|
|
25,000
|
|
Subordinated
debt
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
Junior subordinated
debt
|
|
|
8,039
|
|
|
8,015
|
|
|
|
|
|
|
|
|
|
|
Accrued interest
payable
|
|
|
5,503
|
|
|
6,829
|
|
|
5,507
|
|
|
5,327
|
|
|
5,765
|
|
Other
liabilities
|
|
|
54,400
|
|
|
50,544
|
|
|
42,532
|
|
|
41,621
|
|
|
41,475
|
|
Total
liabilities
|
|
|
4,623,031
|
|
|
4,885,087
|
|
|
3,275,248
|
|
|
3,329,146
|
|
|
3,401,867
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
19,995
|
|
|
19,993
|
|
|
14,122
|
|
|
14,122
|
|
|
14,093
|
|
Capital
surplus
|
|
|
250,695
|
|
|
250,578
|
|
|
122,449
|
|
|
122,162
|
|
|
122,130
|
|
Retained
earnings
|
|
|
238,955
|
|
|
239,021
|
|
|
249,511
|
|
|
249,123
|
|
|
248,550
|
|
Accumulated other
comprehensive loss
|
|
|
(40,695)
|
|
|
(34,541)
|
|
|
(45,275)
|
|
|
(45,415)
|
|
|
(44,351)
|
|
Total stockholders'
equity
|
|
|
468,950
|
|
|
475,051
|
|
|
340,807
|
|
|
339,992
|
|
|
340,422
|
|
Total liabilities and
stockholders'
equity
|
|
$
|
5,091,981
|
|
$
|
5,360,138
|
|
$
|
3,616,055
|
|
$
|
3,669,138
|
|
$
|
3,742,289
|
|
(1)
|
Amount at September 30,
2024 has been revised from the previously reported amount to
correct an immaterial misclassification of deposits, namely a
$210.3 million understatement of noninterest-bearing deposits
and overstatement of interest-bearing deposits. The
misclassification had no material impact on the September 30, 2024
financial statements.
|
Peoples Financial
Services Corp.
Loan and Asset
Quality Data (Unaudited)
(In
thousands)
|
|
At period
end
|
|
December 31,
2024
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
556,630
|
|
$
|
616,369
|
|
$
|
411,112
|
|
$
|
400,439
|
|
$
|
317,245
|
Non-taxable
|
|
|
279,390
|
|
|
273,710
|
|
|
220,893
|
|
|
224,083
|
|
|
226,470
|
Total
|
|
|
836,020
|
|
|
890,079
|
|
|
632,005
|
|
|
624,522
|
|
|
543,715
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate
|
|
|
2,294,113
|
|
|
2,309,588
|
|
|
1,793,652
|
|
|
1,794,086
|
|
|
1,863,118
|
Residential
|
|
|
551,851
|
|
|
550,590
|
|
|
369,671
|
|
|
361,490
|
|
|
360,803
|
Total
|
|
|
2,845,964
|
|
|
2,860,178
|
|
|
2,163,323
|
|
|
2,155,576
|
|
|
2,223,921
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect
Auto
|
|
|
119,704
|
|
|
130,380
|
|
|
66,792
|
|
|
71,675
|
|
|
75,389
|
Consumer
Other
|
|
|
12,697
|
|
|
15,580
|
|
|
7,433
|
|
|
6,639
|
|
|
6,872
|
Total
|
|
|
132,401
|
|
|
145,960
|
|
|
74,225
|
|
|
78,314
|
|
|
82,261
|
Equipment
Financing
|
|
|
179,120
|
|
|
173,466
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
3,993,505
|
|
$
|
4,069,683
|
|
$
|
2,869,553
|
|
$
|
2,858,412
|
|
$
|
2,849,897
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
At quarter end
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
|
Nonperforming
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual/restructured loans
|
|
$
|
22,517
|
|
$
|
20,949
|
|
$
|
7,116
|
|
$
|
7,056
|
|
$
|
3,961
|
|
Accruing loans past
due 90 days or more
|
|
|
458
|
|
|
569
|
|
|
|
|
|
656
|
|
|
986
|
|
Foreclosed
assets
|
|
|
27
|
|
|
27
|
|
|
27
|
|
|
|
|
|
|
|
Total nonperforming
assets
|
|
$
|
23,002
|
|
$
|
21,545
|
|
$
|
7,143
|
|
$
|
7,712
|
|
$
|
4,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
Three months
ended
|
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
Allowance for credit
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
balance
|
|
$
|
39,341
|
|
$
|
23,123
|
|
$
|
22,597
|
|
$
|
21,895
|
|
$
|
23,010
|
|
Merger-related
adjustments - Non PCD Loans
|
|
|
|
|
|
14,328
|
|
|
|
|
|
|
|
|
|
|
Merger-related
adjustments - PCD Loans
|
|
|
|
|
|
1,842
|
|
|
|
|
|
|
|
|
|
|
Charge-offs
|
|
|
1,108
|
|
|
534
|
|
|
135
|
|
|
108
|
|
|
2,808
|
|
Recoveries
|
|
|
174
|
|
|
452
|
|
|
65
|
|
|
102
|
|
|
24
|
|
Provision for credit
losses
|
|
|
3,369
|
|
|
130
|
|
|
596
|
|
|
708
|
|
|
1,669
|
|
Ending
balance
|
|
$
|
41,776
|
|
$
|
39,341
|
|
$
|
23,123
|
|
$
|
22,597
|
|
$
|
21,895
|
|
Peoples Financial
Services Corp.
Deposit and
Liquidity Detail (Unaudited)
(In
thousands)
|
|
At period
end
|
|
December 31,
2024
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
Interest-bearing
deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market
accounts
|
|
$
|
936,239
|
|
$
|
1,018,575
|
|
$
|
690,631
|
|
$
|
759,305
|
|
$
|
782,243
|
Interest-bearing demand
and NOW
accounts (1)
|
|
|
1,238,853
|
|
|
1,229,083
|
|
|
715,890
|
|
|
754,673
|
|
|
796,426
|
Savings
accounts
|
|
|
492,180
|
|
|
509,412
|
|
|
397,827
|
|
|
415,459
|
|
|
429,011
|
Time deposits less than
$250
|
|
|
620,725
|
|
|
824,791
|
|
|
504,879
|
|
|
517,009
|
|
|
505,409
|
Time deposits $250 or
more
|
|
|
184,039
|
|
|
128,139
|
|
|
134,761
|
|
|
134,084
|
|
|
121,265
|
Total interest-bearing
deposits (1)
|
|
|
3,472,036
|
|
|
3,710,000
|
|
|
2,443,988
|
|
|
2,580,530
|
|
|
2,634,354
|
Noninterest-bearing
deposits (1)
|
|
|
935,516
|
|
|
927,864
|
|
|
620,971
|
|
|
623,408
|
|
|
644,683
|
Total
deposits
|
|
$
|
4,407,552
|
|
$
|
4,637,864
|
|
$
|
3,064,959
|
|
$
|
3,203,938
|
|
$
|
3,279,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2024
|
At period
end
|
|
|
Amount
|
|
Percent of
Total
|
|
|
Number of
accounts
|
|
Average
Balance
|
Deposit
Detail:
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
$
|
1,779,729
|
|
40.4
|
%
|
|
98,583
|
$
|
18
|
Commercial
|
|
|
1,538,757
|
|
34.9
|
|
|
18,675
|
|
82
|
Municipal
|
|
|
832,665
|
|
18.9
|
|
|
2,427
|
|
343
|
Brokered
|
|
|
256,401
|
|
5.8
|
|
|
28
|
|
9,157
|
Total
Deposits
|
|
$
|
4,407,552
|
|
100.0
|
|
|
119,713
|
$
|
37
|
|
|
|
|
|
|
|
|
|
|
|
Uninsured
|
|
|
1,381,492
|
|
31.3
|
%
|
|
|
|
|
Insured
|
|
|
3,026,060
|
|
68.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
100.0
|
|
|
85,647
|
$
|
38
|
|
|
|
|
|
|
|
|
|
|
|
Uninsured
|
|
|
883,530
|
|
26.9
|
%
|
|
|
|
|
Insured
|
|
|
2,395,507
|
|
73.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Available
|
At December 31,
2024
|
|
|
Total
Available
|
|
|
Outstanding
|
|
|
for Future
Liquidity
|
FHLB
advances
|
|
$
|
1,680,100
|
|
$
|
587,817
|
|
$
|
1,092,283
|
Federal Reserve -
Discount Window
|
|
|
621,462
|
|
|
|
|
|
621,462
|
Correspondent bank
lines of credit
|
|
|
18,000
|
|
|
|
|
|
18,000
|
Other sources of
liquidity:
|
|
|
|
|
|
|
|
|
|
Brokered
deposits
|
|
|
763,797
|
|
|
256,401
|
|
|
507,396
|
Unencumbered
securities
|
|
|
182,170
|
|
|
|
|
|
182,170
|
Total sources of
liquidity
|
|
$
|
3,265,529
|
|
$
|
844,218
|
|
$
|
2,421,311
|
(1)
|
Amount at September 30,
2024 has been revised from the previously reported amount to
correct an immaterial misclassification of deposits, namely a
$210.3 million understatement of noninterest-bearing deposits
and overstatement of interest-bearing deposits. The
misclassification had no material impact on the September 30, 2024
financial statements.
|
Peoples Financial
Services Corp.
Consolidated Balance
Sheets (Unaudited)
(In
thousands)
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
Average quarterly balances
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
3,757,273
|
|
$
|
3,790,138
|
|
$
|
2,637,164
|
|
$
|
2,632,554
|
|
$
|
2,632,865
|
|
Tax-exempt
|
|
|
278,429
|
|
|
278,496
|
|
|
222,655
|
|
|
225,293
|
|
|
227,800
|
|
Total loans,
net
|
|
|
4,035,702
|
|
|
4,068,634
|
|
|
2,859,819
|
|
|
2,857,847
|
|
|
2,860,665
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
541,526
|
|
|
611,032
|
|
|
443,146
|
|
|
446,996
|
|
|
450,533
|
|
Tax-exempt
|
|
|
87,419
|
|
|
89,532
|
|
|
86,418
|
|
|
86,864
|
|
|
87,297
|
|
Total
investments
|
|
|
628,945
|
|
|
700,564
|
|
|
529,564
|
|
|
533,860
|
|
|
537,830
|
|
Interest-bearing
balances with banks
|
|
|
9,116
|
|
|
10,820
|
|
|
8,763
|
|
|
9,025
|
|
|
10,432
|
|
Federal funds
sold
|
|
|
129,517
|
|
|
92,171
|
|
|
12,672
|
|
|
80,955
|
|
|
176,983
|
|
Total interest-earning
assets
|
|
|
4,803,280
|
|
|
4,872,189
|
|
|
3,410,818
|
|
|
3,481,687
|
|
|
3,585,910
|
|
Other assets
|
|
|
400,179
|
|
|
419,005
|
|
|
198,248
|
|
|
195,063
|
|
|
188,478
|
|
Total
assets
|
|
$
|
5,203,459
|
|
$
|
5,291,194
|
|
$
|
3,609,066
|
|
$
|
3,676,750
|
|
$
|
3,774,388
|
|
Liabilities and
stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
(1)
|
|
$
|
3,573,321
|
|
$
|
3,607,405
|
|
$
|
2,496,298
|
|
$
|
2,593,813
|
|
$
|
2,661,156
|
|
Noninterest-bearing
(1)
|
|
|
904,274
|
|
|
908,776
|
|
|
620,256
|
|
|
616,610
|
|
|
651,182
|
|
Total
deposits
|
|
|
4,477,595
|
|
|
4,516,181
|
|
|
3,116,554
|
|
|
3,210,423
|
|
|
3,312,338
|
|
Short-term
borrowings
|
|
|
39,319
|
|
|
43,895
|
|
|
45,383
|
|
|
19,687
|
|
|
24,103
|
|
Long-term
debt
|
|
|
111,135
|
|
|
111,804
|
|
|
25,000
|
|
|
25,000
|
|
|
25,000
|
|
Subordinated
debt
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
Junior subordinated
debt
|
|
|
8,026
|
|
|
8,000
|
|
|
|
|
|
|
|
|
|
|
Other
liabilities
|
|
|
56,445
|
|
|
96,177
|
|
|
48,630
|
|
|
47,688
|
|
|
52,760
|
|
Total
liabilities
|
|
|
4,725,520
|
|
|
4,809,057
|
|
|
3,268,567
|
|
|
3,335,798
|
|
|
3,447,201
|
|
Stockholders'
equity
|
|
|
477,939
|
|
|
482,137
|
|
|
340,499
|
|
|
340,952
|
|
|
327,187
|
|
Total liabilities and
stockholders' equity
|
|
$
|
5,203,459
|
|
$
|
5,291,194
|
|
$
|
3,609,066
|
|
$
|
3,676,750
|
|
$
|
3,774,388
|
|
(1)
|
Quarterly averages at
September 30, 2024 have been revised from the previously reported
amounts to correct an immaterial misclassification of deposits,
namely a $210.3 million understatement of noninterest-bearing
deposits and overstatement of interest-bearing deposits. The
misclassification had no material impact on the September 30, 2024
financial statements.
|
Peoples Financial
Services Corp.
Reconciliation of
Non-GAAP Financial Measures (Unaudited)
(In thousands,
except share and per share data)
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
Three months ended
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
|
Core net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
GAAP
|
|
$
|
6,087
|
|
$
|
(4,337)
|
|
$
|
3,282
|
|
$
|
3,466
|
|
$
|
3,630
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
|
|
|
14,328
|
|
|
|
|
|
|
|
|
|
|
Less: ACL provision for
FNCB acquired legacy loans tax adjustment
|
|
|
|
|
|
1,885
|
|
|
|
|
|
|
|
|
|
|
Add: Acquisition
related expenses
|
|
|
4,990
|
|
|
9,653
|
|
|
1,071
|
|
|
486
|
|
|
826
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
1,089
|
|
|
1,270
|
|
|
122
|
|
|
59
|
|
|
115
|
|
Core net
income
|
|
$
|
9,988
|
|
$
|
16,489
|
|
$
|
4,231
|
|
$
|
3,893
|
|
$
|
4,341
|
|
Average common shares
outstanding - diluted
|
|
|
10,051,337
|
|
|
10,044,449
|
|
|
7,114,115
|
|
|
7,102,112
|
|
|
7,091,015
|
|
Core net income per
share
|
|
$
|
0.99
|
|
$
|
1.64
|
|
$
|
0.59
|
|
$
|
0.55
|
|
$
|
0.61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible book
value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
$
|
468,950
|
|
$
|
475,051
|
|
$
|
340,807
|
|
$
|
339,992
|
|
$
|
340,422
|
|
Less:
Goodwill
|
|
|
76,325
|
|
|
76,958
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
Less: Other intangible
assets, net
|
|
|
34,197
|
|
|
35,907
|
|
|
|
|
|
|
|
|
|
|
Total tangible
stockholders' equity
|
|
$
|
358,428
|
|
$
|
362,186
|
|
$
|
277,437
|
|
$
|
276,622
|
|
$
|
277,052
|
|
Common shares
outstanding
|
|
|
9,990,724
|
|
|
9,994,648
|
|
|
7,057,258
|
|
|
7,057,258
|
|
|
7,040,852
|
|
Tangible book value per
share
|
|
$
|
35.88
|
|
$
|
36.24
|
|
$
|
39.31
|
|
$
|
39.20
|
|
$
|
39.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core return on
average stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
GAAP
|
|
$
|
6,087
|
|
$
|
(4,337)
|
|
$
|
3,282
|
|
$
|
3,466
|
|
$
|
3,630
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
|
|
|
14,328
|
|
|
|
|
|
|
|
|
|
|
Less: ACL provision for
FNCB acquired legacy loans tax adjustment
|
|
|
|
|
|
1,885
|
|
|
|
|
|
|
|
|
|
|
Add: Acquisition
related expenses
|
|
|
4,990
|
|
|
9,653
|
|
|
1,071
|
|
|
486
|
|
|
826
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
1,089
|
|
|
1,270
|
|
|
122
|
|
|
59
|
|
|
115
|
|
Core net
income
|
|
$
|
9,988
|
|
$
|
16,489
|
|
$
|
4,231
|
|
$
|
3,893
|
|
$
|
4,341
|
|
Average stockholders'
equity
|
|
$
|
477,939
|
|
$
|
482,137
|
|
$
|
340,499
|
|
$
|
340,952
|
|
$
|
327,187
|
|
Core return on average
stockholders' equity
|
|
|
8.31
|
%
|
|
13.61
|
%
|
|
5.00
|
%
|
|
4.59
|
%
|
|
5.26
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
tangible stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
GAAP
|
|
$
|
6,087
|
|
$
|
(4,337)
|
|
$
|
3,282
|
|
$
|
3,466
|
|
$
|
3,630
|
|
Average stockholders'
equity
|
|
$
|
477,939
|
|
$
|
482,137
|
|
$
|
340,499
|
|
$
|
340,952
|
|
$
|
327,187
|
|
Less: average
intangibles
|
|
|
112,399
|
|
|
113,032
|
|
|
63,370
|
|
|
63,370
|
|
|
63,380
|
|
Average tangible
stockholders' equity
|
|
$
|
365,540
|
|
$
|
369,105
|
|
$
|
277,129
|
|
$
|
277,582
|
|
$
|
263,807
|
|
Return on average
tangible stockholders' equity
|
|
|
6.62
|
%
|
|
(4.67)
|
%
|
|
4.76
|
%
|
|
5.02
|
%
|
|
5.46
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core return on
average tangible stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
GAAP
|
|
$
|
6,087
|
|
$
|
(4,337)
|
|
$
|
3,282
|
|
$
|
3,466
|
|
$
|
3,630
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
|
|
|
14,328
|
|
|
|
|
|
|
|
|
|
|
Less: ACL provision for
FNCB acquired legacy loans tax adjustment
|
|
|
|
|
|
1,885
|
|
|
|
|
|
|
|
|
|
|
Add: Acquisition
related expenses
|
|
|
4,990
|
|
|
9,653
|
|
|
1,071
|
|
|
486
|
|
|
826
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
1,089
|
|
|
1,270
|
|
|
122
|
|
|
59
|
|
|
115
|
|
Core net
income
|
|
$
|
9,988
|
|
$
|
16,489
|
|
$
|
4,231
|
|
$
|
3,893
|
|
$
|
4,341
|
|
Average stockholders'
equity
|
|
$
|
477,939
|
|
$
|
482,137
|
|
$
|
340,499
|
|
$
|
340,952
|
|
$
|
327,187
|
|
Less: average
intangibles
|
|
|
112,399
|
|
|
113,032
|
|
|
63,370
|
|
|
63,370
|
|
|
63,380
|
|
Average tangible
stockholders' equity
|
|
$
|
365,540
|
|
$
|
369,105
|
|
$
|
277,129
|
|
$
|
277,582
|
|
$
|
263,807
|
|
Core return on average
tangible stockholders' equity
|
|
|
10.87
|
%
|
|
17.77
|
%
|
|
6.14
|
%
|
|
5.64
|
%
|
|
6.53
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core return on
average assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
GAAP
|
|
$
|
6,087
|
|
$
|
(4,337)
|
|
$
|
3,282
|
|
$
|
3,466
|
|
$
|
3,630
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
|
|
|
14,328
|
|
|
|
|
|
|
|
|
|
|
Less: ACL provision for
FNCB acquired legacy loans tax adjustment
|
|
|
|
|
|
1,885
|
|
|
|
|
|
|
|
|
|
|
Add: Acquisition
related expenses
|
|
|
4,990
|
|
|
9,653
|
|
|
1,071
|
|
|
486
|
|
|
826
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
1,089
|
|
|
1,270
|
|
|
122
|
|
|
59
|
|
|
115
|
|
Core net
income
|
|
$
|
9,988
|
|
$
|
16,489
|
|
$
|
4,231
|
|
$
|
3,893
|
|
$
|
4,341
|
|
Average
assets
|
|
$
|
5,203,459
|
|
$
|
5,291,194
|
|
$
|
3,609,066
|
|
$
|
3,676,750
|
|
$
|
3,774,388
|
|
Core return on average
assets
|
|
|
0.76
|
%
|
|
1.24
|
%
|
|
0.47
|
%
|
|
0.43
|
%
|
|
0.46
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-provision net
revenue (PPNR) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) before
taxes (GAAP)
|
|
$
|
5,815
|
|
$
|
(4,994)
|
|
$
|
3,703
|
|
$
|
3,944
|
|
$
|
4,217
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
|
|
|
14,328
|
|
|
|
|
|
|
|
|
|
|
Add: Provision for
credit losses
|
|
|
3,369
|
|
|
130
|
|
|
596
|
|
|
708
|
|
|
1,669
|
|
Add: Provision for
credit losses on unfunded commitments
|
|
|
452
|
|
|
(785)
|
|
|
(197)
|
|
|
487
|
|
|
(2)
|
|
PPNR
(non-GAAP)
|
|
$
|
9,636
|
|
$
|
8,679
|
|
$
|
4,102
|
|
$
|
5,139
|
|
$
|
5,884
|
|
Average common shares
outstanding-diluted
|
|
|
10,051,337
|
|
|
10,044,449
|
|
|
7,114,115
|
|
|
7,102,112
|
|
|
7,091,015
|
|
PPNR per share
(non-GAAP)
|
|
$
|
0.96
|
|
$
|
0.86
|
|
$
|
0.58
|
|
$
|
0.72
|
|
$
|
0.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core pre-provision
net revenue (PPNR) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) before
taxes (GAAP)
|
|
$
|
5,815
|
|
$
|
(4,994)
|
|
$
|
3,703
|
|
$
|
3,944
|
|
$
|
4,217
|
|
Add: Acquisition
related expenses
|
|
|
4,990
|
|
|
9,653
|
|
|
1,071
|
|
|
486
|
|
|
826
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
|
|
|
14,328
|
|
|
|
|
|
|
|
|
|
|
Add: Provision for
credit losses
|
|
|
3,369
|
|
|
130
|
|
|
596
|
|
|
708
|
|
|
1,669
|
|
Add: Provision for
credit losses on unfunded commitments
|
|
|
452
|
|
|
(785)
|
|
|
(197)
|
|
|
487
|
|
|
(2)
|
|
Core PPNR
(non-GAAP)
|
|
$
|
14,626
|
|
$
|
18,332
|
|
$
|
5,173
|
|
$
|
5,625
|
|
$
|
6,710
|
|
Average common shares
outstanding-diluted
|
|
|
10,051,337
|
|
|
10,044,449
|
|
|
7,114,115
|
|
|
7,102,112
|
|
|
7,091,015
|
|
Core PPNR per share
(non-GAAP)
|
|
$
|
1.46
|
|
$
|
1.83
|
|
$
|
0.73
|
|
$
|
0.79
|
|
$
|
0.95
|
|
(1) Current quarter tax
adjustments use a rate of 21.8%, prior quarters use the effective
tax rate for the quarter.
|
Peoples Financial
Services Corp.
Reconciliation of
Non-GAAP Financial Measures (Unaudited)
(In thousands,
except share and per share data)
|
|
|
|
Dec 31
|
|
Dec 31
|
|
Twelve months
ended
|
|
2024
|
|
2023
|
|
Core net income per
share:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
8,498
|
|
$
|
27,380
|
|
Adjustments:
|
|
|
|
|
|
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
14,328
|
|
|
|
|
Less: ACL provision for
FNCB acquired legacy loans tax adjustment
|
|
|
3,126
|
|
|
|
|
Less: Gain on sale of
available for sale securities
|
|
|
1
|
|
|
81
|
|
Add: Gain on sale of
available for sale securities tax adjustment
|
|
|
|
|
|
17
|
|
Add: Acquisition
related expenses
|
|
|
16,200
|
|
|
1,816
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
3,534
|
|
|
278
|
|
Core net
income
|
|
$
|
32,365
|
|
$
|
28,854
|
|
Average common shares
outstanding - diluted
|
|
|
8,586,035
|
|
|
7,151,471
|
|
Core net income per
share
|
|
$
|
3.77
|
|
$
|
4.03
|
|
|
|
|
|
|
|
|
|
Core return on
average stockholders' equity:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
8,498
|
|
$
|
27,380
|
|
Adjustments:
|
|
|
|
|
|
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
14,328
|
|
|
|
|
Less: ACL provision for
FNCB acquired legacy loans tax adjustment
|
|
|
3,126
|
|
|
|
|
Less: Gain on sale of
available for sale securities
|
|
|
1
|
|
|
81
|
|
Add: Gain on sale of
available for sale securities tax adjustment
|
|
|
|
|
|
17
|
|
Add: Acquisition
related expenses
|
|
|
16,200
|
|
|
1,816
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
3,534
|
|
|
278
|
|
Core net
income
|
|
$
|
32,365
|
|
$
|
28,854
|
|
Average stockholders'
equity
|
|
|
410,762
|
|
|
329,223
|
|
Core return on average
stockholders' equity
|
|
|
7.88
|
%
|
|
8.76
|
%
|
|
|
|
|
|
|
|
|
Return on average
tangible stockholders' equity:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
8,498
|
|
$
|
27,380
|
|
Average stockholders'
equity
|
|
|
410,762
|
|
|
329,223
|
|
Less: average
intangibles
|
|
|
88,043
|
|
|
63,406
|
|
Average tangible
stockholders' equity
|
|
$
|
322,719
|
|
$
|
265,817
|
|
Return on average
tangible stockholders' equity
|
|
|
2.63
|
%
|
|
10.30
|
%
|
|
|
|
|
|
|
|
|
Core return on
average tangible stockholders' equity:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
8,498
|
|
$
|
27,380
|
|
Adjustments:
|
|
|
|
|
|
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
14,328
|
|
|
|
|
Less: ACL provision for
FNCB acquired legacy loans tax adjustment
|
|
|
3,126
|
|
|
|
|
Less: Gain on sale of
available for sale securities
|
|
|
1
|
|
|
81
|
|
Add: Gain on sale of
available for sale securities tax adjustment
|
|
|
|
|
|
17
|
|
Add: Acquisition
related expenses
|
|
|
16,200
|
|
|
1,816
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
3,534
|
|
|
278
|
|
Core net
income
|
|
$
|
32,365
|
|
$
|
28,854
|
|
Average stockholders'
equity
|
|
|
410,762
|
|
|
329,223
|
|
Less: average
intangibles
|
|
|
88,043
|
|
|
63,406
|
|
Average tangible
stockholders' equity
|
|
$
|
322,719
|
|
$
|
265,817
|
|
Core return on average
tangible stockholders' equity
|
|
|
10.03
|
%
|
|
10.85
|
%
|
|
|
|
|
|
|
|
|
Core return on
average assets:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
8,498
|
|
$
|
27,380
|
|
Adjustments:
|
|
|
|
|
|
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
14,328
|
|
|
|
|
Less: ACL provision for
FNCB acquired legacy loans tax adjustment
|
|
|
3,126
|
|
|
|
|
Less: Gain on sale of
available for sale securities
|
|
|
1
|
|
|
81
|
|
Add: Gain on sale of
available for sale securities tax adjustment
|
|
|
|
|
|
17
|
|
Add: Acquisition
related expenses
|
|
|
16,200
|
|
|
1,816
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
3,534
|
|
|
278
|
|
Core net
income
|
|
$
|
32,365
|
|
$
|
28,854
|
|
Average
assets
|
|
|
4,493,614
|
|
|
3,683,215
|
|
Core return on average
assets
|
|
|
0.72
|
%
|
|
0.78
|
%
|
|
|
|
|
|
|
|
|
Pre-provision net
revenue (PPNR) per share:
|
|
|
|
|
|
|
|
Income before taxes
(GAAP)
|
|
$
|
8,468
|
|
$
|
32,501
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
14,328
|
|
|
|
|
Add: Provision for
credit losses
|
|
|
4,803
|
|
|
566
|
|
Add: Provision for
credit losses on unfunded commitments
|
|
|
(43)
|
|
|
(2)
|
|
PPNR
(non-GAAP)
|
|
$
|
27,556
|
|
$
|
33,065
|
|
Average common shares
outstanding-diluted
|
|
|
8,586,035
|
|
|
7,151,471
|
|
PPNR per share
(non-GAAP)
|
|
$
|
3.21
|
|
$
|
4.62
|
|
|
|
|
|
|
|
|
|
Core pre-provision
net revenue (PPNR) per share:
|
|
|
|
|
|
|
|
Income before taxes
(GAAP)
|
|
$
|
8,468
|
|
$
|
32,501
|
|
Add: ACL provision for
FNCB acquired legacy loans
|
|
|
14,328
|
|
|
|
|
Add: Acquisition
related expenses
|
|
|
16,200
|
|
|
1,816
|
|
Add: Provision for
credit losses
|
|
|
4,803
|
|
|
566
|
|
Add: Provision for
credit losses on unfunded commitments
|
|
|
(43)
|
|
|
(2)
|
|
Core PPNR
(non-GAAP)
|
|
$
|
43,756
|
|
$
|
34,881
|
|
Average common shares
outstanding-diluted
|
|
|
8,586,035
|
|
|
7,151,471
|
|
Core PPNR per share
(non-GAAP)
|
|
$
|
5.10
|
|
$
|
4.88
|
|
(1) Above tax
adjustments use a rate of 21.8% and 15.3% for 2024 and 2023,
respectively.
|
Peoples Financial
Services Corp.
Reconciliation of
Non-GAAP Financial Measures (Unaudited)
(In thousands,
except share and per share data)
|
The following tables
reconcile the non-GAAP financial measures of FTE net interest
income for the three and twelve months ended December 31, 2024 and
2023:
|
|
Three months ended
December 31
|
|
2024
|
|
2023
|
Interest income
(GAAP)
|
|
$
|
65,803
|
|
$
|
40,072
|
Adjustment to
FTE
|
|
|
701
|
|
|
477
|
Interest income
adjusted to FTE (non-GAAP)
|
|
|
66,504
|
|
|
40,549
|
Interest
expense
|
|
|
27,292
|
|
|
19,803
|
Net interest income
adjusted to FTE (non-GAAP)
|
|
$
|
39,212
|
|
$
|
20,746
|
|
|
|
|
|
|
|
Twelve months ended
December 31
|
|
2024
|
|
2023
|
Interest income
(GAAP)
|
|
$
|
211,460
|
|
$
|
149,851
|
Adjustment to
FTE
|
|
|
2,367
|
|
|
1,917
|
Interest income
adjusted to FTE (non-GAAP)
|
|
|
213,827
|
|
|
151,768
|
Interest
expense
|
|
|
95,471
|
|
|
63,097
|
Net interest income
adjusted to FTE (non-GAAP)
|
|
$
|
118,356
|
|
$
|
88,671
|
The efficiency ratio is
noninterest expenses, less amortization of intangible assets and
acquisition related costs, as a percentage of FTE net interest
income plus noninterest income. The following tables reconcile the
non-GAAP financial measures of the efficiency ratio to GAAP for the
three and twelve months ended December 31, 2024 and
2023:
|
|
Three months ended
December 31
|
|
2024
|
|
2023
|
|
Efficiency ratio
(non-GAAP):
|
|
|
|
|
|
|
|
Noninterest expense
(GAAP)
|
|
$
|
34,998
|
|
$
|
17,598
|
|
Less: Amortization of
intangible assets expense
|
|
|
1,702
|
|
|
19
|
|
Less: Acquisition
related expenses
|
|
|
4,990
|
|
|
826
|
|
Noninterest expense
(non-GAAP)
|
|
|
28,306
|
|
|
16,753
|
|
|
|
|
|
|
|
|
|
Net interest income
(GAAP)
|
|
|
38,511
|
|
|
20,269
|
|
Plus: Taxable
equivalent adjustment
|
|
|
701
|
|
|
477
|
|
Noninterest income
(GAAP)
|
|
|
5,671
|
|
|
3,215
|
|
Less: Net (losses)
gains on equity securities
|
|
|
(23)
|
|
|
6
|
|
Net interest income
(FTE) plus noninterest income (non-GAAP)
|
|
$
|
44,906
|
|
$
|
23,955
|
|
Efficiency ratio
(non-GAAP)
|
|
|
63.03
|
%
|
|
69.94
|
%
|
|
|
|
|
|
|
|
|
Twelve months ended
December 31
|
|
2024
|
|
2023
|
|
Efficiency ratio
(non-GAAP):
|
|
|
|
|
|
|
|
Noninterest expense
(GAAP)
|
|
$
|
106,726
|
|
$
|
67,820
|
|
Less: Amortization of
intangible assets expense
|
|
|
3,367
|
|
|
105
|
|
Less: Acquisition
related expenses
|
|
|
16,200
|
|
|
1,816
|
|
Noninterest
expense (non-GAAP)
|
|
|
87,159
|
|
|
65,899
|
|
|
|
|
|
|
|
|
|
Net interest income
(GAAP)
|
|
|
115,989
|
|
|
86,754
|
|
Plus: Taxable
equivalent adjustment
|
|
|
2,367
|
|
|
1,917
|
|
Noninterest income
(GAAP)
|
|
|
18,336
|
|
|
14,133
|
|
Less: Net gains
(losses) on equity securities
|
|
|
132
|
|
|
(11)
|
|
Less: Gains on sale of
available for sale securities
|
|
|
1
|
|
|
81
|
|
Net interest income
(FTE) plus noninterest income (non-GAAP)
|
|
$
|
136,559
|
|
$
|
102,734
|
|
Efficiency ratio
(non-GAAP)
|
|
|
63.83
|
%
|
|
64.15
|
%
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/peoples-financial-services-corp-reports-unaudited-fourth-quarter-and-year-to-date-2024-earnings-302370756.html
SOURCE Peoples Financial Services Corp.