1st Summit Bancorp of Johnstown, Inc. (OTC: FSMK) (“1st Summit”), the parent company of 1st Summit Bank (the “Bank”) today reported net income available to common shareholders for the quarter ended December 31, 2024, of $3.2 million, or $1.48 per common share, compared to net income of $750 thousand, or $0.34 per common share for the quarter ended December 31, 2023.
“We are pleased to report fourth quarter financial results and close the book on an extremely challenging year,” President and CEO J. Eric Renner said. “Our dedicated team has worked tirelessly to combat eroding profitability caused by persistently higher interest rates. We made many difficult decisions throughout 2024 to ensure that once benchmark interest rates begin to decline meaningfully, we can return to previous levels of profitability. We would like to thank our dedicated staff and patient and persistent investors who have shown tremendous resilience and fortitude.”
Renner continued, “Net income for the fourth quarter was $3.2 million or $1.48 per common share which includes a non-recurring gain on a sale leaseback transaction. Excluding nonrecurring items, net income for the fourth quarter and full year 2024 were effectively flat. Net interest margin for the quarter expanded to 1.82%, or 1.91% on a tax equivalent basis as we realized the full quarter of the 50bps interest rate cut in September. During the fourth quarter we added $14.9 million in loans which represents an increase of 7.69% annualized. Our deposit base remains stable and we continue to see steady growth in non-interest bearing deposits.”
Renner concluded, “Credit quality remains strong and we will continue to focus on adding quality earning assets to the balance sheet funded at rates that support net interest margin expansion. Throughout 2025 we will look for opportunities to grow noninterest income and reduce noninterest expense wherever possible. Our capital levels are strong and provide a source of strength to fuel future growth.”
Forward Looking Statements
Litigation Reform Act of 1995 that are subject to risks and uncertainties and are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended. Any statements about our expectations, beliefs, plans, predictions, protections, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. Forward-looking statements are typically, but not exclusively, identified by the use of forward-looking terminology such as “believes,” “expects,” “could,” “may,” “will,” “should,” “seeks,” “likely,” “intends” “plans,” “pro forma,” “projects,” “estimates” or “anticipates” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Factors that could cause our actual results to differ materially from those described in the forward-looking statements include, among others:(i) changes in general business, (ii) changes in interest rates or in the quality or composition of our loan and investment portfolios; (iii) adequacy of loan loss reserves; (iv) increased competition; (v) loss of certain key officers; (vi) continued relationships with major customers; (vii) deposit attrition; (viii) rapidly changing technology; (ix) unanticipated regulatory or judicial proceedings and liabilities and other costs; (x) changes in the cost of funds, demand for loan products, or demand for financial services; (xi) other economic, competitive, governmental, or technological factors affecting our operations, markets, products, services, and prices; and (xii) our success at managing the foregoing items. For a discussion of additional factors that could cause our actual results to differ materially from those described in the forward-looking statements, please see the risk factors discussed in our most recent Annual Report on our website at https:// www.1stsummit.bank/home/who-we-are/meet-1st-summit/investor-info/.
While forward-looking statements reflect our good-faith beliefs, they are not guarantees of future performance. All forward-looking statements are necessarily only estimates of future results. Accordingly, actual results may differ materially from those contemplated, expressed in or implied by the particular forward-looking statement due to additional risks and uncertainties of which the Company is not currently aware or which it does not currently view as, but in the future may become, material to its business or operating results. Due to these and other possible uncertainties and risks, we can give no assurance that the results contemplated in the forward-looking statements will be realized and, therefore, you are cautioned not to place undue reliance on such statements. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law. All forward-looking statements, express or implied, included in this press release are qualified in their entirety by this cautionary statement.
1ST SUMMIT BANCORP OF JOHNSTOWN, INC. | ||||||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | ||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||
Interest income: | ||||||||||||||||||||
Interest and fees on loans | $ |
10,117 |
|
$ |
10,316 |
|
$ |
9,811 |
|
$ |
9,736 |
|
$ |
9,378 |
|
|||||
Interest and dividends on investment securities |
|
3,594 |
|
|
3,439 |
|
|
3,632 |
|
|
3,650 |
|
|
3,587 |
|
|||||
Other interest income |
|
232 |
|
|
79 |
|
|
38 |
|
|
10 |
|
|
12 |
|
|||||
Total interest income |
|
13,943 |
|
|
13,834 |
|
|
13,481 |
|
|
13,396 |
|
|
12,977 |
|
|||||
Interest expense: | ||||||||||||||||||||
Interest on deposits |
|
7,139 |
|
|
7,550 |
|
|
7,187 |
|
|
6,857 |
|
|
6,481 |
|
|||||
Interest on FHLB advances and other borrowings |
|
828 |
|
|
737 |
|
|
857 |
|
|
1,191 |
|
|
1,134 |
|
|||||
Total interest expense |
|
7,967 |
|
|
8,287 |
|
|
8,044 |
|
|
8,048 |
|
|
7,615 |
|
|||||
Net interest income |
|
5,976 |
|
|
5,547 |
|
|
5,437 |
|
|
5,348 |
|
|
5,362 |
|
|||||
Provision for loan losses |
|
86 |
|
|
(362 |
) |
|
362 |
|
|
- |
|
|
148 |
|
|||||
Net interest income after provision for loan losses |
|
5,890 |
|
|
5,909 |
|
|
5,075 |
|
|
5,348 |
|
|
5,214 |
|
|||||
Noninterest income: | ||||||||||||||||||||
Service charges and fees |
|
621 |
|
|
637 |
|
|
625 |
|
|
649 |
|
|
712 |
|
|||||
Wealth management income |
|
566 |
|
|
640 |
|
|
549 |
|
|
544 |
|
|
521 |
|
|||||
Earnings on bank-owned life insurance |
|
253 |
|
|
30 |
|
|
394 |
|
|
159 |
|
|
160 |
|
|||||
Interchange income |
|
489 |
|
|
545 |
|
|
703 |
|
|
535 |
|
|
558 |
|
|||||
Gain (loss) on sales of investment securities |
|
(24 |
) |
|
173 |
|
|
20 |
|
|
- |
|
|
- |
|
|||||
Change in fair value of equity securities |
|
(19 |
) |
|
(202 |
) |
|
(213 |
) |
|
(74 |
) |
|
884 |
|
|||||
Gain on sale leaseback |
|
3,269 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|||||
Other noninterest income |
|
584 |
|
|
457 |
|
|
61 |
|
|
36 |
|
|
41 |
|
|||||
Total noninterest income |
|
5,739 |
|
|
2,280 |
|
|
2,139 |
|
|
1,849 |
|
|
2,876 |
|
|||||
Noninterest expense: | ||||||||||||||||||||
Salaries and employee benefits |
|
4,423 |
|
|
4,488 |
|
|
3,912 |
|
|
4,524 |
|
|
4,175 |
|
|||||
Occupancy and equipment expenses |
|
966 |
|
|
960 |
|
|
944 |
|
|
951 |
|
|
838 |
|
|||||
Professional services |
|
324 |
|
|
266 |
|
|
545 |
|
|
529 |
|
|
371 |
|
|||||
Data processing and network |
|
861 |
|
|
874 |
|
|
851 |
|
|
860 |
|
|
895 |
|
|||||
Regulatory assessments and insurance |
|
171 |
|
|
171 |
|
|
165 |
|
|
165 |
|
|
126 |
|
|||||
Shares tax expense |
|
229 |
|
|
227 |
|
|
231 |
|
|
227 |
|
|
224 |
|
|||||
Other operating expenses |
|
1,003 |
|
|
1,102 |
|
|
682 |
|
|
937 |
|
|
933 |
|
|||||
Total noninterest expense |
|
7,977 |
|
|
8,088 |
|
|
7,330 |
|
|
8,193 |
|
|
7,562 |
|
|||||
Income before income tax expense |
|
3,652 |
|
|
101 |
|
|
(116 |
) |
|
(996 |
) |
|
528 |
|
|||||
Income tax expense |
|
464 |
|
|
(193 |
) |
|
(446 |
) |
|
(377 |
) |
|
(222 |
) |
|||||
Net income | $ |
3,188 |
|
$ |
294 |
|
$ |
330 |
|
$ |
(619 |
) |
$ |
750 |
|
|||||
Earnings per common share: | ||||||||||||||||||||
Basic | $ |
1.48 |
|
$ |
0.13 |
|
$ |
0.15 |
|
$ |
(0.28 |
) |
$ |
0.34 |
|
|||||
Diluted |
|
1.48 |
|
|
0.13 |
|
|
0.15 |
|
|
(0.28 |
) |
|
0.34 |
|
1ST SUMMIT BANCORP OF JOHNSTOWN, INC. | ||||||||||||||||||||
Consolidated Balance Sheets | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
As of | ||||||||||||||||||||
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Cash and due from banks | $ |
10,666 |
|
$ |
11,921 |
|
$ |
12,138 |
|
$ |
8,582 |
|
$ |
12,893 |
|
|||||
Interest-bearing deposits in other banks |
|
7,310 |
|
|
31,228 |
|
|
3,142 |
|
|
1,344 |
|
|
455 |
|
|||||
Total cash and cash equivalents |
|
17,976 |
|
|
43,149 |
|
|
15,280 |
|
|
9,926 |
|
|
13,348 |
|
|||||
Investment securities: | ||||||||||||||||||||
Equity securities |
|
655 |
|
|
669 |
|
|
2,022 |
|
|
7,130 |
|
|
7,191 |
|
|||||
Available for sale securities, at fair value |
|
329,949 |
|
|
268,342 |
|
|
286,193 |
|
|
293,456 |
|
|
291,435 |
|
|||||
Held to maturity securities, at amortized cost |
|
216,894 |
|
|
222,077 |
|
|
227,292 |
|
|
232,084 |
|
|
236,798 |
|
|||||
Total investment securities |
|
547,498 |
|
|
491,088 |
|
|
515,507 |
|
|
532,670 |
|
|
535,424 |
|
|||||
Loans: | ||||||||||||||||||||
Loans held for investment |
|
782,768 |
|
|
767,887 |
|
|
770,460 |
|
|
764,739 |
|
|
762,411 |
|
|||||
Less: allowance for loan and lease losses |
|
(7,160 |
) |
|
(7,268 |
) |
|
(8,028 |
) |
|
(7,835 |
) |
|
(7,871 |
) |
|||||
Loans, net |
|
775,608 |
|
|
760,619 |
|
|
762,432 |
|
|
756,904 |
|
|
754,540 |
|
|||||
Operating lease right-of-use assets |
|
9,202 |
|
|
2,744 |
|
|
2,905 |
|
|
3,084 |
|
|
3,215 |
|
|||||
Premises and equipment, net |
|
11,919 |
|
|
14,006 |
|
|
14,226 |
|
|
14,408 |
|
|
14,599 |
|
|||||
Accrued interest receivable |
|
5,126 |
|
|
4,614 |
|
|
5,058 |
|
|
5,014 |
|
|
4,995 |
|
|||||
Goodwill |
|
339 |
|
|
339 |
|
|
339 |
|
|
339 |
|
|
339 |
|
|||||
Deferred tax asset, net |
|
10,888 |
|
|
8,117 |
|
|
9,094 |
|
|
8,695 |
|
|
9,423 |
|
|||||
Bank-owned life insurance |
|
24,678 |
|
|
24,734 |
|
|
24,705 |
|
|
24,536 |
|
|
24,376 |
|
|||||
Federal Home Loan Bank and other bank stock, at cost |
|
4,665 |
|
|
2,153 |
|
|
2,935 |
|
|
3,325 |
|
|
4,003 |
|
|||||
Other assets |
|
7,264 |
|
|
5,000 |
|
|
9,954 |
|
|
9,463 |
|
|
7,455 |
|
|||||
Total assets | $ |
1,415,163 |
|
$ |
1,356,563 |
|
$ |
1,362,435 |
|
$ |
1,368,364 |
|
$ |
1,371,717 |
|
|||||
Liabilities and Stockholders' Equity | ||||||||||||||||||||
Liabilities: | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Transaction accounts: | ||||||||||||||||||||
Noninterest-bearing | $ |
114,898 |
|
$ |
112,937 |
|
$ |
110,249 |
|
$ |
119,995 |
|
$ |
117,464 |
|
|||||
Interest-bearing |
|
649,837 |
|
|
648,074 |
|
|
645,996 |
|
|
648,107 |
|
|
649,749 |
|
|||||
Total transaction accounts |
|
764,735 |
|
|
761,011 |
|
|
756,245 |
|
|
768,102 |
|
|
767,213 |
|
|||||
Time deposits |
|
439,378 |
|
|
443,992 |
|
|
440,867 |
|
|
429,778 |
|
|
418,343 |
|
|||||
Total deposits |
|
1,204,113 |
|
|
1,205,003 |
|
|
1,197,112 |
|
|
1,197,880 |
|
|
1,185,556 |
|
|||||
Accrued interest payable |
|
4,528 |
|
|
4,284 |
|
|
4,136 |
|
|
3,489 |
|
|
3,301 |
|
|||||
Short-term borrowings |
|
30,000 |
|
|
- |
|
|
29,363 |
|
|
52,885 |
|
|
59,291 |
|
|||||
Long-term borrowings |
|
66,186 |
|
|
36,186 |
|
|
26,186 |
|
|
6,186 |
|
|
12,186 |
|
|||||
Operating lease liability |
|
9,428 |
|
|
2,814 |
|
|
2,978 |
|
|
3,160 |
|
|
3,293 |
|
|||||
Other liabilities |
|
6,947 |
|
|
6,028 |
|
|
6,221 |
|
|
6,212 |
|
|
6,603 |
|
|||||
Total liabilities |
|
1,321,202 |
|
|
1,254,315 |
|
|
1,265,996 |
|
|
1,269,812 |
|
|
1,270,230 |
|
|||||
Stockholders' Equity: | ||||||||||||||||||||
Common stock |
|
11,015 |
|
|
11,015 |
|
|
11,015 |
|
|
11,015 |
|
|
11,015 |
|
|||||
Capital surplus |
|
5,825 |
|
|
5,825 |
|
|
5,825 |
|
|
5,825 |
|
|
5,825 |
|
|||||
Retained earnings |
|
113,223 |
|
|
110,963 |
|
|
111,611 |
|
|
112,223 |
|
|
113,784 |
|
|||||
Accumulated other comprehensive income (loss) |
|
(32,825 |
) |
|
(23,626 |
) |
|
(31,208 |
) |
|
(29,707 |
) |
|
(28,333 |
) |
|||||
Treasury stock |
|
(3,277 |
) |
|
(1,929 |
) |
|
(804 |
) |
|
(804 |
) |
|
(804 |
) |
|||||
Total stockholders' equity |
|
93,961 |
|
|
102,248 |
|
|
96,439 |
|
|
98,552 |
|
|
101,487 |
|
|||||
Total liabilities and stockholders' equity | $ |
1,415,163 |
|
$ |
1,356,563 |
|
$ |
1,362,435 |
|
$ |
1,368,364 |
|
$ |
1,371,717 |
|
|||||
1ST SUMMIT BANCORP OF JOHNSTOWN, INC. | |||||||||||||||
Loan Composition | |||||||||||||||
(Unaudited) | |||||||||||||||
As of | |||||||||||||||
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
|||||||||||
(Dollars in thousands) | |||||||||||||||
Loans: | |||||||||||||||
Commercial and industrial loans | $ |
138,555 |
$ |
135,290 |
$ |
140,042 |
$ |
139,012 |
$ |
139,962 |
|||||
Real estate: | |||||||||||||||
1-4 single family residential loans |
|
401,246 |
|
398,383 |
|
397,495 |
|
397,325 |
|
392,421 |
|||||
Construction, land and development loans |
|
16,878 |
|
15,388 |
|
18,679 |
|
18,881 |
|
21,386 |
|||||
Commercial real estate loans (including multifamily) |
|
207,393 |
|
192,816 |
|
188,264 |
|
186,271 |
|
180,572 |
|||||
Consumer loans and leases |
|
18,696 |
|
26,010 |
|
25,980 |
|
23,250 |
|
28,070 |
|||||
Total loans held in portfolio | $ |
782,768 |
$ |
767,887 |
$ |
770,460 |
$ |
764,739 |
$ |
762,411 |
|||||
1ST SUMMIT BANCORP OF JOHNSTOWN, INC. | |||||||||||||||
Deposit Composition | |||||||||||||||
(Unaudited) | |||||||||||||||
As of |
|||||||||||||||
December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
|||||||||||
(Dollars in thousands) | |||||||||||||||
Deposits: | |||||||||||||||
Noninterest-bearing demand deposits | $ |
114,898 |
$ |
112,937 |
$ |
110,249 |
$ |
119,995 |
$ |
117,464 |
|||||
Interest-bearing demand deposits |
|
303,631 |
|
301,924 |
|
279,364 |
|
276,105 |
|
309,746 |
|||||
Savings and money market accounts |
|
346,206 |
|
346,150 |
|
366,632 |
|
372,002 |
|
340,003 |
|||||
Time deposits |
|
439,378 |
|
443,992 |
|
440,867 |
|
429,778 |
|
418,343 |
|||||
Total deposits | $ |
1,204,113 |
$ |
1,205,003 |
$ |
1,197,112 |
$ |
1,197,880 |
$ |
1,185,556 |
|||||
1ST SUMMIT BANCORP OF JOHNSTOWN, INC. | ||||||||||||||||||
Average Balances and Yields | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
December 31, 2024 | December 31, 2023 | |||||||||||||||||
Average Balance (1) |
Interest/ Expense |
Annualized Yield/Rate |
Average Balance (1) |
Interest/ Expense |
Annualized Yield/Rate |
|||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||
Interest-earning deposits in other banks | $ |
15,721 |
$ |
232 |
5.85 |
% |
$ |
699 |
$ |
12 |
6.81 |
% |
||||||
Loans(2) |
|
772,663 |
|
10,117 |
5.19 |
% |
|
758,527 |
|
9,378 |
4.91 |
% |
||||||
Investment securities and other |
|
511,726 |
|
3,594 |
2.79 |
% |
|
512,556 |
|
3,587 |
2.78 |
% |
||||||
Total interest-earning assets |
|
1,300,110 |
|
13,943 |
4.25 |
% |
|
1,271,782 |
|
12,977 |
4.05 |
% |
||||||
Noninterest-earning assets |
|
70,787 |
|
79,468 |
||||||||||||||
Total assets | $ |
1,370,897 |
$ |
1,351,250 |
||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||
Interest-bearing demand deposits | $ |
284,010 |
$ |
615 |
0.86 |
% |
$ |
304,255 |
$ |
434 |
0.57 |
% |
||||||
Savings and money market accounts |
|
354,686 |
|
2,172 |
2.43 |
% |
|
332,277 |
|
2,291 |
2.74 |
% |
||||||
Time deposits |
|
443,999 |
|
4,352 |
3.89 |
% |
|
413,183 |
|
3,756 |
3.61 |
% |
||||||
FHLB advances and other borrowings |
|
59,117 |
|
828 |
5.56 |
% |
|
80,474 |
|
1,134 |
5.59 |
% |
||||||
Total interest-bearing liabilities |
|
1,141,812 |
|
7,967 |
2.77 |
% |
|
1,130,189 |
|
7,615 |
2.67 |
% |
||||||
Noninterest-bearing liabilities and shareholders' equity: | ||||||||||||||||||
Noninterest-bearing demand deposits |
|
120,768 |
|
122,277 |
||||||||||||||
Other liabilities |
|
11,141 |
|
12,058 |
||||||||||||||
Stockholders' equity |
|
97,176 |
|
86,726 |
||||||||||||||
Total liabilities and stockholders' equity | $ |
1,370,897 |
$ |
1,351,250 |
||||||||||||||
Net interest rate spread | 1.49 |
% |
1.38 |
% |
||||||||||||||
Net interest income and margin | $ |
5,976 |
1.82 |
% |
$ |
5,362 |
1.67 |
% |
||||||||||
Net interest income and margin (tax equivalent)(3) | $ |
6,264 |
1.91 |
% |
$ |
5,675 |
1.77 |
% |
||||||||||
(1) Average balances presented are derived from daily average balances. | ||||||||||||||||||
(2) Includes loans on nonaccrual status. | ||||||||||||||||||
(3) In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% for the three months ended December 31, 2024 and December 31, 2023, respectively. | ||||||||||||||||||
1ST SUMMIT BANCORP OF JOHNSTOWN, INC. | ||||||||||||||||||
Average Balances and Yields | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
December 31, 2024 | September 30, 2024 | |||||||||||||||||
Average Balance (1) |
Interest/ Expense |
Annualized Yield/Rate |
Average Balance (1) |
Interest/ Expense |
Annualized Yield/Rate |
|||||||||||||
(Dollars in thousands) | (Dollars in thousands) | |||||||||||||||||
Interest-earning assets: | ||||||||||||||||||
Interest-earning deposits in other banks |
|
15,721 |
$ |
232 |
5.85 |
% |
$ |
10,858 |
$ |
79 |
2.89 |
% |
||||||
Loans(2) |
|
772,663 |
|
10,117 |
5.19 |
% |
|
768,710 |
|
10,316 |
5.32 |
% |
||||||
Investment securities and other |
|
511,726 |
|
3,594 |
2.79 |
% |
|
508,886 |
|
3,439 |
2.68 |
% |
||||||
Total interest-earning assets |
|
1,300,110 |
|
13,943 |
4.25 |
% |
|
1,288,454 |
|
13,834 |
4.26 |
% |
||||||
Noninterest-earning assets |
|
70,787 |
|
70,712 |
||||||||||||||
Total assets | $ |
1,370,897 |
$ |
1,359,166 |
||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||
Interest-bearing demand deposits | $ |
284,010 |
$ |
615 |
0.86 |
% |
$ |
278,991 |
$ |
587 |
0.83 |
% |
||||||
Savings and money market accounts |
|
354,686 |
|
2,172 |
2.43 |
% |
|
366,216 |
|
2,537 |
2.75 |
% |
||||||
Time deposits |
|
443,999 |
|
4,352 |
3.89 |
% |
|
441,588 |
|
4,426 |
3.98 |
% |
||||||
FHLB advances and other borrowings |
|
59,117 |
|
828 |
5.56 |
% |
|
48,244 |
|
737 |
6.06 |
% |
||||||
Total interest-bearing liabilities |
|
1,141,812 |
|
7,967 |
2.77 |
% |
|
1,135,039 |
|
8,287 |
2.90 |
% |
||||||
Noninterest-bearing liabilities and shareholders' equity: | ||||||||||||||||||
Noninterest-bearing demand deposits |
|
120,768 |
|
117,477 |
||||||||||||||
Other liabilities |
|
11,141 |
|
7,736 |
||||||||||||||
Stockholders' equity |
|
97,176 |
|
98,914 |
||||||||||||||
Total liabilities and stockholders' equity | $ |
1,370,897 |
$ |
1,359,166 |
||||||||||||||
Net interest rate spread | 1.49 |
% |
1.36 |
% |
||||||||||||||
Net interest income and margin | $ |
5,976 |
1.82 |
% |
$ |
5,547 |
1.71 |
% |
||||||||||
Net interest income and margin (tax equivalent)(3) | $ |
6,264 |
1.91 |
% |
$ |
5,853 |
1.80 |
% |
||||||||||
(1) Average balances presented are derived from daily average balances. | ||||||||||||||||||
(2) Includes loans on nonaccrual status. | ||||||||||||||||||
(3) In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% for the three months ended December 31, 2024 and September 30, 2024, respectively. | ||||||||||||||||||
1ST SUMMIT BANCORP OF JOHNSTOWN, INC. | ||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures - Net Interest Margin on a Fully Taxable Equivalent Basis | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
As of or for the Three Months Ended | ||||||||||||||||||||
December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | ||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||
Net interest margin - GAAP basis: | ||||||||||||||||||||
Net interest income | $ |
5,976 |
|
$ |
5,547 |
|
$ |
5,437 |
|
$ |
5,348 |
|
$ |
5,362 |
|
|||||
Average interst-earning assets |
|
1,300,110 |
|
|
1,288,454 |
|
|
1,296,727 |
|
|
1,304,225 |
|
|
1,271,782 |
|
|||||
Net interest margin |
|
1.82 |
% |
|
1.71 |
% |
|
1.68 |
% |
|
1.64 |
% |
|
1.67 |
% |
|||||
Net interest margin - Non-GAAP basis: | ||||||||||||||||||||
Net interest income | $ |
5,976 |
|
$ |
5,547 |
|
$ |
5,437 |
|
$ |
5,348 |
|
$ |
5,362 |
|
|||||
Plus: | ||||||||||||||||||||
Impact of fully taxable equivalent adjustment |
|
288 |
|
|
306 |
|
|
312 |
|
|
312 |
|
|
313 |
|
|||||
Net interest income on a fully taxable equivalent basis | $ |
6,264 |
|
$ |
5,853 |
|
$ |
5,749 |
|
$ |
5,660 |
|
$ |
5,675 |
|
|||||
Average interest-earning assets |
|
1,300,110 |
|
|
1,288,454 |
|
|
1,296,727 |
|
|
1,304,225 |
|
|
1,271,782 |
|
|||||
Net interest margin on a fully taxable equivalent basis - Non-GAAP basis |
|
1.91 |
% |
|
1.80 |
% |
|
1.78 |
% |
|
1.74 |
% |
|
1.77 |
% |
|||||
1ST SUMMIT BANCORP OF JOHNSTOWN, INC. | |||||||||||||||
Reconciliation of Non-GAAP Financial Measures - Tangible Book Value Per Share | |||||||||||||||
(Unaudited) | |||||||||||||||
As of | |||||||||||||||
December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | |||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||
Total stockholders' equity | $ |
93,961 |
$ |
102,248 |
$ |
96,439 |
$ |
98,552 |
$ |
101,487 |
|||||
Less: | |||||||||||||||
Goodwill and other intangible assets |
|
339 |
|
339 |
|
339 |
|
339 |
|
339 |
|||||
Tangible stockholders' equity | $ |
93,622 |
$ |
101,909 |
$ |
96,100 |
$ |
98,213 |
$ |
101,148 |
|||||
Shares outstanding |
|
2,135,540 |
|
2,165,510 |
|
2,190,510 |
|
2,190,510 |
|
2,190,510 |
|||||
Book value per share | $ |
44.00 |
$ |
47.22 |
$ |
44.03 |
$ |
44.99 |
$ |
46.33 |
|||||
Less: | |||||||||||||||
Goodwill and other intangible assets per share | $ |
0.16 |
$ |
0.16 |
$ |
0.15 |
$ |
0.15 |
$ |
0.15 |
|||||
Tangible book value per share | $ |
43.84 |
$ |
47.06 |
$ |
43.88 |
$ |
44.84 |
$ |
46.18 |
|||||
1ST SUMMIT BANCORP OF JOHNSTOWN, INC. | ||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures - Tangible Equity to Tangible Assets | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
As of | ||||||||||||||||||||
December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Total stockholders' equity to total assets - GAAP basis: | ||||||||||||||||||||
Total stockholders' equity (numerator) | $ |
93,961 |
|
$ |
102,248 |
|
$ |
96,439 |
|
$ |
98,552 |
|
$ |
101,487 |
|
|||||
Total assets (denominator) |
|
1,415,163 |
|
|
1,356,563 |
|
|
1,362,435 |
|
|
1,368,364 |
|
|
1,371,717 |
|
|||||
Total stockholders' equity to total assets |
|
6.64 |
% |
|
7.54 |
% |
|
7.08 |
% |
|
7.20 |
% |
|
7.40 |
% |
|||||
Tangible equity to tangible assets - Non-GAAP basis: | ||||||||||||||||||||
Tangible equity: | ||||||||||||||||||||
Total stockholders' equity | $ |
93,961 |
|
$ |
102,248 |
|
$ |
96,439 |
|
$ |
98,552 |
|
$ |
101,487 |
|
|||||
Less: | ||||||||||||||||||||
Goodwill and other intangible assets |
|
339 |
|
|
339 |
|
|
339 |
|
|
339 |
|
|
339 |
|
|||||
Total tangible common equity (numerator) | $ |
93,622 |
|
$ |
101,909 |
|
$ |
96,100 |
|
$ |
98,213 |
|
$ |
101,148 |
|
|||||
Tangible assets: | ||||||||||||||||||||
Total assets |
|
1,415,163 |
|
|
1,356,563 |
|
|
1,362,435 |
|
|
1,368,364 |
|
|
1,371,717 |
|
|||||
Less: | ||||||||||||||||||||
Goodwill and other intangible assets |
|
339 |
|
|
339 |
|
|
339 |
|
|
339 |
|
|
339 |
|
|||||
Total tangible assets (denominator) | $ |
1,414,824 |
|
$ |
1,356,224 |
|
$ |
1,362,096 |
|
$ |
1,368,025 |
|
$ |
1,371,378 |
|
|||||
Tangible equity to tangible assets |
|
6.62 |
% |
|
7.51 |
% |
|
7.06 |
% |
|
7.18 |
% |
|
7.38 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250207682157/en/
Contacts
Allison Johnson
Chief Financial Officer
AJohnson@1stSummit.Bank
(814) 262-4000