SCRANTON, Pa., Jan. 25,
2024 /PRNewswire/ -- Peoples Financial Services Corp.
("Peoples") (NASDAQ: PFIS), the bank holding company for Peoples
Security Bank and Trust Company, today reported unaudited financial
results at and for the three and twelve months ended December 31, 2023.
Peoples reported net income of $3.6
million, or $0.51 per diluted
share for the three months ended December
31, 2023, a 60.3% decrease when compared to $9.1 million, or $1.27 per diluted share for the comparable period
of 2022. Quarterly net income included lower net interest income of
$4.1 million due to higher deposit
costs, a higher provision for credit losses of $3.8 million and higher operating expenses of
$0.6 million mainly due to
acquisition related expenses related to the previously announced
proposed strategic combination as noted below, partially offset by
higher noninterest income of $2.0
million. The year ago period included an after-tax
loss of $1.6 million on the sale of
available for sale securities.
For the twelve months ended December 31,
2023, net income was $27.4
million, or $3.83 per diluted
share, a 28.1% decrease when compared to $38.1 million, or $5.28 per diluted share for the comparable period
of 2022. Net interest income for the current period decreased
$9.0 million when compared to the
twelve months ended December 31, 2022
as higher interest income due to higher yields on earning assets
was more than offset by increased funding costs. Higher
operating expenses of $5.1 million,
including $1.8 million of acquisition
related expenses, and an increased provision for credit losses of
$1.0 million were partially offset by
a $2.3 million increase in
noninterest income.
Core net income, a non-GAAP measure1, excludes gains
or losses on the sale of investment portfolio securities and
acquisition related expenses from the previously announced proposed
combination further discussed below, of $826
thousand and $1.8 million
incurred during the three and twelve months ended December 31, 2023, respectively. Core net
income totaled $4.3 million or
$0.61 per diluted share for the three
months ended December 31, 2023
compared to $10.7 million, or
$1.49 per share for the comparable
period of 2022. For the twelve months ended December 31, 2023, core net income was
$28.8 million and $4.03 per diluted share, compared to $39.7 million and $5.50 per diluted share in the year ago
period.
STRATEGIC COMBINATION WITH FNCB BANCORP, INC.
On September 27, 2023, Peoples
announced it had entered into a definitive agreement and plan of
merger (the "merger agreement") to strategically combine with FNCB
Bancorp, Inc., the parent company of FNCB Bank ("FNCB"). The
proposed strategic combination is expected to close in the first
half of 2024, subject to satisfaction of customary closing
conditions, including regulatory approvals and shareholder approval
from both Peoples and FNCB shareholders. Highlights of the
proposed transaction include:
Strategic combination that creates a bank holding company with
nearly $5.5 billion in assets.
- #2 ranked deposit market share in the Scranton-Wilkes
Barre metro statistical area and #5 ranked Pennsylvania-headquartered community bank
under $20 billion in total
assets.
- The proposed strategic combination is projected to deliver
estimated 59% earnings per share ("EPS") accretion to Peoples in
2025, inclusive of all merger synergies, and a 51% dividend
increase to Peoples shareholders.
FINANCIAL HIGHLIGHTS
- Net income for the twelve months ended December 31, 2023 was $27.4 million or $3.83 per diluted share.
- Dividends paid during the twelve months ended December 31, 2023 totaled $1.64 per share representing a 3.8% increase from
the comparable period in 2022.
- The unrealized loss on the available for sale investments
decreased $14.7 million from
December 31, 2022 and $19.5 million from September 30, 2023 to $51.5 million at December
31, 2023.
- For the twelve months ended December 31,
2023, net loan growth was $119.8
million or 4.4% and consisted primarily of commercial real
estate loans. For the three months ended December 31, 2023, net loans declined
$21.1 million as the Company
intentionally slowed new originations and has focused on building
liquidity due to economic uncertainty.
- Asset quality remained strong as nonperforming assets as a
percentage of total assets at December 31,
2023 was 0.13%, compared to 0.12% at December 31, 2022.
- Total deposits grew $232.4
million to $3.3 billion during
2023; core deposits, defined as excluding brokered deposits,
decreased $4.9 million in 2023.
Core deposits decreased $75.4 million
during the three months ended December 31,
2023 due in part to seasonal outflows of municipal
deposits.
- At December 31, 2023, the Company
had $187.4 million in cash and cash
equivalents, an increase of $149.5
million from December 31,
2022. Additional contingent sources of available liquidity
total $1.6 billion and include lines
of credit at the Federal Reserve Bank and Federal Home Loan Bank of
Pittsburgh (FHLB), brokered
deposit capacity and unencumbered securities that may be pledged as
collateral. The Company's cash and cash equivalents balance
and available liquidity represent 48.5% of total assets and 55.3%
of total deposits.
- At December 31, 2023, estimated
total insured deposits were approximately $2.4 billion, or 73.1% of total deposits; as
compared to approximately $1.9
billion, or 63.1% of total deposits at December 31, 2022. Included in the
uninsured total at December 31, 2023
is $424.5 million of municipal
deposits collateralized by letters of credit issued by the FHLB and
pledged investment securities, and $0.8
million of affiliate company deposits. Total insured
and collateralized deposits represent 86.0% of total deposits at
December 31, 2023.
- Tangible book value increased 11.8% to $39.35 at December 31,
2023 from $35.19 at
December 31, 2022.
INCOME STATEMENT REVIEW
- Calculated on a fully taxable equivalent basis, a non-GAAP
measure1, our net interest margin for the three months
ended December 31, 2023 was 2.30%, a
decrease of 14 basis points when compared to the 2.44% for the
three months ended September 30,
2023, and 67 basis points when compared to 2.97% for the
same three month period in 2022. The decrease in net interest
margin from the prior three month period and year ago period was
due to higher funding costs offsetting the increased yield and
balance of earning assets.
- The tax-equivalent yield on interest-earning assets increased 9
basis points to 4.49% during the three months ended December 31, 2023 from 4.40% during the three
months ended September 30, 2023, and
increased 65 basis points when compared to 3.84% for the three
months ended December 31, 2022.
- Our cost of funds, which represents our average rate paid on
total interest-bearing liabilities, increased 25 basis points to
2.86% for the three months ended December
31, 2023 when compared to 2.61% during the three months
ended September 30, 2023 and
increased 166 basis points compared to 1.20% in the prior year
period. We continued to increase interest rates paid on deposits
during the quarter to attract new deposits, retain current balances
and maintain liquidity.
- Our cost of interest-bearing deposits increased 27 basis points
during the current three month period to 2.80% from 2.53% in the
prior three month period ended September 30,
2023, and increased 172 basis points compared to 1.08% for
the three months ended December 31,
2022.
- Our cost of total deposits for the three months ended
December 31, 2023 increased 25 basis
points to 2.25% from 2.00% during the three months ended
September 30, 2023, and increased 144
basis points compared to 0.81% for the three months ended
December 31, 2022.
Fourth Quarter 2023 Results – Comparison to Prior-Year
Quarter
Tax-equivalent net interest income, a non-GAAP
measure2, for the three months ended December 31, decreased $4.2 million or 16.7% to $20.7 million in 2023 from $24.9 million in 2022. The decrease in
tax-equivalent net interest income was due to an $8.4 million increase in tax-equivalent interest
income that was offset by a $12.6
million increase in interest expense.
The higher interest income was the result of an increase in
yield and average balance of earning assets. Average earning
assets were $262.1 million higher in
the three month period ended December 31,
2023 when compared to the year ago period. The
tax-equivalent yield on the loan portfolio was 4.93% and 4.35% for
the three months ended December 31,
2023 and 2022, respectively. This increase was due to
the higher rates on adjustable and floating rate loans, and new
loan originations. Loans, net, averaged $2.9 billion for the three months ended
December 31, 2023 and $2.7 billion for the comparable period in 2022.
For the three months ended December
31, the tax-equivalent yield on total investments increased
to 1.78% in 2023 from 1.68% in 2022. Average investments totaled
$537.8 million in the three months
ended December 31, 2023 and
$640.0 million in the three months
ended December 31, 2022.
The increased interest expense in the three months ended
December 31, 2023 was due primarily
to higher rates on consumer, business and municipal deposits driven
by the higher interest rate environment. The Company's total
cost of deposits increased during the three months ended
December 31, 2023 compared to the
year ago period by 144 basis points to 2.25%, and the cost of
interest-bearing deposits increased 172 basis points to 2.80% from
1.08% in the previous year three month period. Short-term
borrowings averaged $24.1 million in
the current period at an average cost of 5.43% compared to
$49.4 million in short-term
borrowings at an average cost of 4.20% in the prior period.
Average interest-bearing liabilities increased $358.0 million for the three months ended
December 31, 2023, compared to the
corresponding period last year due primarily to an increase in
non-maturity and brokered certificate of deposits. Average
noninterest-bearing deposits decreased $107.7 million or 14.2% from the prior period,
due in part to a shift to interest-bearing accounts, and
represented 19.7% of total average deposits in the current period
as compared to 24.8% in the year ago period.
For the three months ended December 31,
2023, $1.7 million was
recorded to the provision for credit losses compared to a credit to
the provision of $2.1 million in the
year ago period. The current period provision was due to
charge-offs during the quarter offset by a lower calculated
allowance for credit losses. The lower calculated allowance
was the result of a decline in model loss rates due to improved
economic forecast and credit quality along with lower qualitative
adjustments related to a decline in loan balances. The year ago
period included a credit to the provision for credit losses of
$2.1 million based on our previous
allowance for credit losses methodology and then current
conditions.
Noninterest income for the three months ended December 31, 2023 was $3.2
million, a $2.0 million
increase from the prior year's quarter. However, when
excluding the prior year's period loss of $2.0 million on the sale of $45.5 million on available for sale U.S. Treasury
securities, noninterest income was $3.2
million.
Noninterest expense increased $0.6
million or 3.8% to $17.6
million for the three months ended December 31, 2023, from $17.0 million for the three months ended
December 31, 2022. Acquisition
related expenses, including legal and consulting and advisory fees,
totaled $0.8 million. Salaries and
employee benefits decreased $0.2
million or 2.7% due primarily to lower salaries, partially
offset by lower deferred loan origination costs and higher employee
benefit costs. Occupancy and equipment expenses were lower by
$0.6 million in the current period
due to lower information technology (IT) expense partially offset
by higher facilities costs. Other expenses increased
$0.7 million due primarily to higher
FDIC assessment and loan account processing fees, partially offset
by lower Pennsylvania shares
taxes.
The provision for income tax expense was $0.6 million for the three months ended
December 31, 2023 and $1.7 million for the three months ended
December 31, 2022, a decrease of
$1.1 million due to lower taxable
income.
2023 vs. 2022 Full Year Results
Our net interest margin, a non-GAAP measure1, for the
twelve months ended December 31, 2023
was 2.54%, a decrease of 48 basis points over the prior year's
period of 3.02%. Tax-equivalent net interest income, a non-GAAP
measure3, for the twelve months ended December 31, 2023 decreased $9.0 million, or 9.2%, to $88.7 million in 2023 from $97.7 million in 2022. The decrease in net
interest income was the result of higher loan interest income due
to increased volume and rates on new loans and those that are
repricing, offset by the higher cost of deposit funding. Average
investments decreased $89.3 million
compared to December 31, 2022, as the
Company engaged in investment sales during the first three months
of 2023 to, in part, fund loan growth and repay short-term
borrowings. The yield on earning assets was 4.34% for the twelve
months of 2023 compared to 3.50% for the twelve month period ended
December 31, 2022. The cost of
interest-bearing liabilities during the twelve month period ended
December 31, 2023 increased 174 basis
points to 2.42% from 0.68% for the twelve months ended December 31, 2022 as the cost of all deposit
products and short-term borrowing costs increased.
Furthermore, the Company, as part of its strategy to improve
on-balance sheet liquidity, added $259.0
million of brokered certificate of deposits at an average
cost of 5.16% during 2023.
For the twelve months ended December 31,
2023, a $566 thousand
provision for credit losses was recorded compared to a credit of
$449 thousand in the prior year
period. The year to date provision was due to net charge-offs
during the year offset by a lower calculated allowance for credit
losses. The lower calculated allowance was the result of a
slight decline in model loss rates due primarily to credit quality
and portfolio runoff along with lower qualitative adjustments
related to a decline in loan balances.
Noninterest income was $14.1
million for the twelve months ended December 31, 2023 and $11.8 million for the comparable period ended
December 31, 2022. During the
period, service charges, fees and commissions increased
$0.7 million, due in part to a
$0.4 million increase in consumer and
commercial deposit service charges and increased dividends on FHLB
stock. Merchant services income decreased $0.3 million during the twelve months ended
December 31, 2023 compared to the
prior year on lower transaction volume incentives. Interest
rate swap revenue decreased $0.2
million on lower origination volume and market value
adjustments.
Noninterest expense for the twelve months ended December 31, 2023, was $67.8 million, an increase of $5.1 million from $62.7
million for the twelve months ended December 31, 2022. The increase was due
primarily to $1.7 million in higher
salaries and benefits expense due to lower deferred loan
origination costs, which are recorded as a contra-salary expense,
of $0.9 million due to lower loan
origination volume compared to the year ago period and higher
benefits expense of $1.0 million,
including increases in health insurance costs and profit-sharing
expenses. Occupancy and equipment expenses were higher by
$0.7 million in the current period
due to higher technology costs related to increased account and
transaction volumes and increased facility expenses. The year
ago period included $0.5 million of
gains from the sale of other real estate owned, which is included
in noninterest expense. Acquisition related expenses totaled
$1.8 million for the twelve months
ended December 31, 2023 with no
comparable amount during the same period of 2022. Other
expenses including professional fees, loan account processing fees,
Pennsylvania shares tax and FDIC
assessments accounted for an increase of $0.8 million.
The provision for income taxes for the twelve months ended
December 31, 2023 decreased
$2.2 million and the effective tax
rate was 15.8% as compared to 16.0% in the prior period.
BALANCE SHEET REVIEW
At December 31, 2023, total
assets, loans and deposits were $3.7
billion, $2.8 billion and
$3.3 billion, respectively. During
the twelve month period, investment sales, deposit growth and FHLB
term borrowings were utilized to fund loan growth and repay
short-term borrowings.
Loan growth for the twelve months ended December 31, 2023 was $119.8 million or 4.4%. Total loans
declined $21.1 million during the
three months ended December 31, 2023,
following slowed growth during the three months ended September 30, 2023 and June 30, 2023, totaling $27.7 million and $25.2
million, respectively, when compared to loan growth of
$88.0 million during the first three
months of 2023. The Company has intentionally slowed loan
growth and has focused on building liquidity due to economic
uncertainty. Commercial real estate loans made up the
majority of the growth with residential real estate loans also
increasing.
Total investments were $483.9
million at December 31, 2023,
compared to $569.0 million at
December 31, 2022. At
December 31, 2023, the available for
sale securities totaled $398.9
million and the held to maturity securities totaled
$84.9 million. The unrealized loss on
the available for sale securities decreased $14.7 million from December 31, 2022 to $51.5
million at December 31,
2023. The unrealized losses on the held to maturity portfolio
totaled $13.2 million and
$14.6 million at December 31, 2023 and December 31, 2022, respectively. During the
three month period ended March 31,
2023, $65.6 million in U.S.
Treasury, tax-exempt municipals and mortgage-backed securities were
sold at a net gain of $81
thousand. The proceeds were used to pay-down higher
cost short-term borrowings.
Total deposits increased $232.4
million during the twelve months ending December 31, 2023. Noninterest-bearing
deposits decreased $128.1 million and
interest-bearing deposits increased $360.5
million during the twelve months ended December 31, 2023. The increase in deposits
was due to a $237.4 million net
increase in brokered deposits, $129.3
million in commercial deposits and a $9.0 million increase in municipal deposits,
partially offset by $143.3 million in
reduced retail deposits. The Company added $259.0 million of longer-term callable brokered
CDs during the first six months of 2023 to improve its on-balance
sheet liquidity position and mitigate risk of higher rates.
The Company has the option to call the CDs. During the three
months ended December 31, 2023,
deposits declined $86.0 million due
in part to seasonal outflows of municipal deposits and commercial
and retail depositors drawing down their noninterest-bearing
balances.
The deposit base consisted of 41.4% retail accounts, 33.4%
commercial accounts, 17.2% municipal relationships and 8.0%
brokered deposits at December 31,
2023. At December 31, 2023,
total estimated uninsured deposits, were $883.5 million, or approximately 26.9% of total
deposits as compared to $1.1 billion,
or 36.9% of total deposits at December
31, 2022. Included in the uninsured total at
December 31, 2023 is $424.5 million of municipal deposits
collateralized by letters of credit issued by the FHLB and pledged
investment securities, and $0.8
million of affiliate company deposits. As an
additional resource to our uninsured depositors, we offer all
depositors access to IntraFi's CDARS and ICS programs which allows
deposit customers to obtain full FDIC deposit insurance while
maintaining their relationship with our Bank.
During the twelve months ended December
31, 2023, the Company utilized a portion of its available
line at the FHLB and increased its long-term debt $25.0 million due to favorable pricing on the
borrowings versus alternative funding sources. There were no
new long-term borrowings in the most recent three month period
ended December 31, 2023.
In addition to deposit gathering and our current long term
borrowings, we have additional sources of liquidity available such
as cash and cash equivalents, overnight borrowings from the FHLB,
the Federal Reserve's Discount Window and Borrower-in-Custody
program, correspondent bank lines of credit, brokered deposit
capacity and unencumbered securities. At December 31, 2023, the Company had $187.4 million in cash and cash equivalents, an
increase of $149.5 million from
December 31, 2022. Also, we
have $191.0 million in collateral
availability with the Federal Reserve's Bank Term Funding Program
(BTFP) and an additional $177.9
million of borrowing capacity based on the par value of
unencumbered securities available as collateral under this line
which may be used if needed. At December 31, 2023, we had $1.6 billion in available additional liquidity
representing 43.4% of total assets, 49.6% of total deposits and
184.0% of uninsured deposits. For additional information on
our deposit portfolio and additional sources of liquidity, see the
tables on page 17.
The Company maintained its well capitalized position at
December 31, 2023.
Stockholders' equity equaled $340.4
million or $48.35 per share at
December 31, 2023, and $315.4 million or $44.06 per share at December 31, 2022. The increase in stockholders'
equity from December 31, 2022 is
primarily attributable to net income and a decrease to accumulated
other comprehensive loss ("AOCI") resulting from a decrease in the
unrealized loss on available for sale securities. The net
after tax unrealized loss on available for sale securities included
in AOCI at December 31, 2023 and
December 31, 2022 was $40.3 million and $52.0
million, respectively.
Tangible stockholders' equity, a non-GAAP measure4,
increased to $39.35 per share at
December 31, 2023, from $35.19 per share at December 31, 2022. Dividends declared for
the twelve months ended December 31,
2023 amounted to $1.64 per
share, a 3.8% increase from the 2022 period, representing a
dividend payout ratio of 42.8% of net income. During the
twelve months ended December 31,
2023, 131,686 shares were purchased and retired under the
Company's common stock repurchase plan at an average price per
share of $44.29.
ASSET QUALITY REVIEW
Asset quality metrics remained strong. Nonperforming
assets were $4.9 million or 0.17% of
loans, net and foreclosed assets at December
31, 2023, compared to $4.1
million or 0.15% of loans, net and foreclosed assets at
December 31, 2022. As a
percentage of total assets, nonperforming assets totaled 0.13% at
December 31, 2023 compared to 0.12%
at December 31, 2022.
Nonaccrual loans increased due primarily to placing a
collateral dependent commercial real estate loan on nonaccrual as
the primary source of repayment is in doubt and there is limited
secondary sources due to bankruptcy. At December 31, 2023, the Company had no foreclosed
properties.
Effective January 1, 2023, the
Company transitioned to ASU 2016-13 Financial Instruments – Credit
Losses (Topic 326), commonly referred to as Current Expected Credit
Losses (CECL). As a result of the transition to CECL, the
allowance for credit losses was reduced $3.3
million to $24.2 million
effective January 1, 2023 and the
reserve for unfunded commitments was increased $270 thousand to $450
thousand. The cumulative adjustment, net of tax, was
recorded as an adjustment to retained earnings effective
January 1, 2023.
During the twelve month period ended December 31, 2023, a $0.6
million provision for credit losses and net charge-offs of
$2.9 million were recorded. The
allowance for credit losses equaled $21.9
million or 0.77% of loans, net at December 31, 2023 compared to $27.5 million or 1.01% of loans, net, at
December 31, 2022. Loans
charged-off, net of recoveries, for the twelve months ended
December 31, 2023 were $2.9 million or 0.10% of average loans, compared
to $462 thousand or 0.02% of average
loans for the comparable period last year. Net charge-offs
during the three months ended December 31,
2023 were $2.8 million due
primarily to the partial charge-off of a commercial real estate
loan as the market value declined significantly as a result of the
impending vacancy of the property by its single "anchor"
tenant.
About Peoples:
Peoples Financial Services Corp. is the parent company of
Peoples Security Bank and Trust Company, a community bank serving
Allegheny, Bucks, Lackawanna, Lebanon, Lehigh, Luzerne, Monroe, Montgomery, Northampton, Schuylkill, Susquehanna, and Wyoming Counties in Pennsylvania, Middlesex County in New Jersey and Broome County in New York through 28 offices. Each office,
interdependent with the community, offers a comprehensive array of
financial products and services to individuals, businesses,
not-for-profit organizations and government entities. Peoples'
business philosophy includes offering direct access to senior
management and other officers and providing friendly, informed and
courteous service, local and timely decision making, flexible and
reasonable operating procedures and consistently applied credit
policies.
In addition to evaluating its results of operations in
accordance with U.S. generally accepted accounting principles
("GAAP"), Peoples routinely supplements its evaluation with an
analysis of certain non-GAAP financial measures, such as tangible
stockholders' equity and core net income 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.
|
|
SOURCE: Peoples
Financial Services Corp.
|
/Contact:
|
MEDIA/INVESTORS, Marie
L. Luciani, Investor Relations Officer, 570.346.7741 or
marie.luciani@psbt.com
|
Co:
|
Peoples Financial
Services Corp.
|
St:
|
Pennsylvania
|
In:
|
Fin
|
Safe Harbor Forward-Looking Statements:
We make statements in this press release, and we may from time
to time make other statements regarding our outlook or expectations
for future financial or operating results and/or other matters
regarding or affecting Peoples Financial Services Corp. and Peoples
Security Bank and Trust Company (collectively, "Peoples") that are
considered "forward-looking statements" as defined in
Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as
amended. Such forward-looking statements may be identified by the
use of such words as "believe," "expect," "anticipate," "should,"
"planned," "estimated," "intend" and "potential." For these
statements, Peoples claims the protection of the statutory safe
harbors for forward-looking statements.
Peoples cautions you that a number of important factors could
cause actual results to differ materially from those currently
anticipated in any forward-looking statement. Such factors
include, but are not limited to: prevailing economic and political
conditions, particularly in our market area; the impact on
financial markets from geopolitical conflicts such as the military
conflict between Russia and
Ukraine and the developing
conflict in Israel; credit risk
associated with our lending activities; changes in interest rates,
loan demand, deposit flows, real estate values and competition;
changes in customer behaviors, including consumer spending,
borrowing and savings habits; changes in accounting
principles, policies, and guidelines including our adoption of
Current Expected Credit Losses (CECL) methodology, and any
potential volatility in the Company's operating results due to
application of the CECL methodology; changes in any applicable law,
rule, regulation or practice with respect to tax or legal issues;
our ability to identify and address cyber-security risks and other
economic, competitive, governmental, regulatory and technological
factors affecting Peoples' operations, pricing, products and
services; adverse developments in the financial industry generally,
such as recent bank failures, responsive measures to mitigate and
manage such developments, related supervisory and regulatory
actions and costs, and related impacts on customer and client
behavior and other factors that may be described in Peoples' Annual
Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed
with the Securities and Exchange Commission from time to time.
In addition to these risks, acquisitions and business
combinations, including the Company's proposed strategic
combination with FNCB, present additional
risks. Acquisitions and business combinations and,
specifically, the pending strategic combination involving the
merger of FNCB with and into Peoples (the "Merger") may be
substantially more expensive to complete than originally
anticipated, and the anticipated benefits may be significantly
harder-or take longer-to achieve than expected. As regulated
financial institutions, our pursuit of attractive acquisition and
business combination opportunities could be negatively impacted by
regulatory delays or other regulatory issues. Regulatory
and/or legal issues related to the pre-acquisition operations of an
acquired or combined business may cause reputational harm to
Peoples following the acquisition or combination, and integration
of the acquired or combined business with ours may result in
additional future costs arising as a result of those issues.
Additional factors that could cause actual results to differ
materially include the occurrence of any event, change or other
circumstances that could give rise to the right of one or both of
the parties to terminate the definitive merger agreement between
Peoples and FNCB; the outcome of any legal proceedings that may be
instituted against Peoples or FNCB; the possibility that the
proposed strategic combination will not close when expected or at
all because required regulatory, shareholder or other approvals are
not received or other conditions to the closing are not satisfied
on a timely basis or at all, or are obtained subject to conditions
that are not anticipated (and the risk that required regulatory
approvals may result in the imposition of conditions that could
adversely affect the combined company or the expected benefits of
the proposed transaction).
The forward-looking statements are made as of the date of this
release, and, except as may be required by applicable law or
regulation, Peoples assumes no obligation to update the
forward-looking statements or to update the reasons why actual
results could differ from those projected in the forward-looking
statements.
Additional Information regarding the Merger and Where to Find
It
In connection with the proposed Merger, Peoples filed a
registration statement on Form S-4 with the SEC. The
registration statement includes a joint proxy statement of Peoples
and FNCB, which also constitutes a prospectus of Peoples that was
sent to shareholders of Peoples and shareholders of FNCB seeking
certain approvals related to the proposed transaction.
The information contained in this release does not constitute an
offer to sell or a solicitation of an offer to buy any securities
or a solicitation of any vote or approval, nor shall there be any
sale of securities in any jurisdiction in which such offer,
solicitation or sale would be unlawful prior to registration or
qualification under the securities laws of any
such jurisdiction. INVESTORS AND
SHAREHOLDERS OF PEOPLES AND FNCB AND THEIR
RESPECTIVE AFFILIATES ARE URGED TO
READ, THE REGISTRATION STATEMENT ON FORM S-4, THE JOINT PROXY
STATEMENT/PROSPECTUS TO BE INCLUDED WITHIN THE REGISTRATION
STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS FILED OR TO
BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION,
AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS,
BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT PEOPLES, FNCB
AND THE PROPOSED STRATEGIC COMBINATION.
Investors and shareholders will be able to obtain a free copy of
the registration statement, including the joint proxy
statement/prospectus as well as other relevant documents filed with
the SEC containing information about Peoples and FNCB without
charge, at the SEC's website www.sec.gov. Copies of documents
filed with the SEC by Peoples will be made available free of charge
in the "Investor Relations" section of Peoples' website,
www.psbt.com under the heading "SEC Filings." Copies of documents
filed with the SEC by FNCB will be made available free of charge in
the "About FNCB" section of FNCB's website,www.fncb.com.
Participants in Solicitation
Peoples and certain of its directors and executive officers may
be deemed to be participants in the solicitation of proxies in
respect of the proposed strategic combination with FNCB under the
rules of the SEC. Information regarding Peoples directors and
executive officers is available in Peoples' proxy statement for its
2023 Annual Meeting of Shareholders, which was filed with the SEC
on April 5, 2023. Other information
regarding the participants in the solicitation of proxies in
respect of the proposed merger and a description of their direct
and indirect interests, by security holdings or otherwise, is
contained in the joint proxy statement/prospectus and other
relevant materials filed with the SEC. Free copies of these
documents may be obtained as described in the preceding
paragraph.
[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
|
|
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
Key performance
data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share and per share
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.51
|
|
$
|
0.95
|
|
$
|
1.31
|
|
$
|
1.05
|
|
$
|
1.27
|
|
Core net income
(1)
|
|
$
|
0.61
|
|
$
|
1.05
|
|
$
|
1.31
|
|
$
|
1.04
|
|
$
|
1.49
|
|
Cash dividends
declared
|
|
$
|
0.41
|
|
$
|
0.41
|
|
$
|
0.41
|
|
$
|
0.41
|
|
$
|
0.40
|
|
Book value
|
|
$
|
48.35
|
|
$
|
46.07
|
|
$
|
46.53
|
|
$
|
45.96
|
|
$
|
44.06
|
|
Tangible book value
(1)
|
|
$
|
39.35
|
|
$
|
37.07
|
|
$
|
37.64
|
|
$
|
37.09
|
|
$
|
35.19
|
|
Market
value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$
|
49.99
|
|
$
|
48.19
|
|
$
|
44.60
|
|
$
|
53.48
|
|
$
|
57.60
|
|
Low
|
|
$
|
38.58
|
|
$
|
40.04
|
|
$
|
30.60
|
|
$
|
42.52
|
|
$
|
47.00
|
|
Closing
|
|
$
|
48.70
|
|
$
|
40.10
|
|
$
|
43.79
|
|
$
|
43.35
|
|
$
|
51.84
|
|
Market
capitalization
|
|
$
|
342,889
|
|
$
|
282,338
|
|
$
|
312,241
|
|
$
|
309,985
|
|
$
|
371,072
|
|
Common shares
outstanding
|
|
|
7,040,852
|
|
|
7,040,852
|
|
|
7,130,409
|
|
|
7,150,757
|
|
|
7,158,017
|
|
Selected
ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
stockholders' equity
|
|
|
4.40
|
%
|
|
8.05
|
%
|
|
11.42
|
%
|
|
9.43
|
%
|
|
11.79
|
%
|
Core return on average
stockholders'
equity (1)
|
|
|
5.26
|
%
|
|
8.91
|
%
|
|
11.54
|
%
|
|
9.35
|
%
|
|
13.81
|
%
|
Return on average
tangible
stockholders' equity
|
|
|
5.46
|
%
|
|
9.95
|
%
|
|
14.12
|
%
|
|
11.71
|
%
|
|
14.87
|
%
|
Core return on average
tangible
stockholders' equity (1)
|
|
|
6.53
|
%
|
|
11.01
|
%
|
|
14.28
|
%
|
|
11.61
|
%
|
|
17.41
|
%
|
Return on average
assets
|
|
|
0.38
|
%
|
|
0.72
|
%
|
|
1.04
|
%
|
|
0.86
|
%
|
|
1.04
|
%
|
Core return on average
assets (1)
|
|
|
0.46
|
%
|
|
0.79
|
%
|
|
1.05
|
%
|
|
0.85
|
%
|
|
1.22
|
%
|
Stockholders' equity to
total assets
|
|
|
9.10
|
%
|
|
8.48
|
%
|
|
9.01
|
%
|
|
8.93
|
%
|
|
8.87
|
%
|
Efficiency ratio
(1)(2)
|
|
|
69.94
|
%
|
|
63.50
|
%
|
|
63.51
|
%
|
|
60.61
|
%
|
|
60.07
|
%
|
Nonperforming assets to
loans, net, and
foreclosed assets
|
|
|
0.17
|
%
|
|
0.13
|
%
|
|
0.07
|
%
|
|
0.07
|
%
|
|
0.15
|
%
|
Nonperforming assets to
total assets
|
|
|
0.13
|
%
|
|
0.10
|
%
|
|
0.06
|
%
|
|
0.05
|
%
|
|
0.12
|
%
|
Net charge-offs to
average loans, net
|
|
|
0.39
|
%
|
|
0.01
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.03
|
%
|
Allowance for credit
losses to loans, net
|
|
|
0.77
|
%
|
|
0.80
|
%
|
|
0.82
|
%
|
|
0.90
|
%
|
|
1.01
|
%
|
Interest-bearing assets
yield (FTE) (3)
|
|
|
4.49
|
%
|
|
4.40
|
%
|
|
4.31
|
%
|
|
4.16
|
%
|
|
3.84
|
%
|
Cost of
funds
|
|
|
2.86
|
%
|
|
2.61
|
%
|
|
2.29
|
%
|
|
1.84
|
%
|
|
1.20
|
%
|
Net interest spread
(FTE) (3)
|
|
|
1.63
|
%
|
|
1.79
|
%
|
|
2.02
|
%
|
|
2.32
|
%
|
|
2.64
|
%
|
Net interest margin
(FTE) (3)
|
|
|
2.30
|
%
|
|
2.44
|
%
|
|
2.61
|
%
|
|
2.82
|
%
|
|
2.97
|
%
|
(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%.
|
Peoples Financial
Services Corp. Consolidated Statements of Income
(Unaudited) (In thousands, except per share
data)
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Dec 31
|
|
Year ended
|
|
2023
|
|
2022
|
|
Interest
income:
|
|
|
|
|
|
|
|
Interest and fees on
loans:
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
129,013
|
|
$
|
95,505
|
|
Tax-exempt
|
|
|
5,628
|
|
|
5,084
|
|
Interest and dividends
on investment securities:
|
|
|
|
|
|
|
|
Taxable
|
|
|
7,912
|
|
|
8,234
|
|
Tax-exempt
|
|
|
1,582
|
|
|
2,066
|
|
Dividends
|
|
|
4
|
|
|
2
|
|
Interest on
interest-bearing deposits in other banks
|
|
|
335
|
|
|
101
|
|
Interest on federal
funds sold
|
|
|
5,377
|
|
|
342
|
|
Total interest
income
|
|
|
149,851
|
|
|
111,334
|
|
Interest
expense:
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
|
58,561
|
|
|
12,632
|
|
Interest on short-term
borrowings
|
|
|
1,920
|
|
|
1,103
|
|
Interest on long-term
debt
|
|
|
842
|
|
|
76
|
|
Interest on
subordinated debt
|
|
|
1,774
|
|
|
1,774
|
|
Total interest
expense
|
|
|
63,097
|
|
|
15,585
|
|
Net interest
income
|
|
|
86,754
|
|
|
95,749
|
|
Provision for (credit
to) credit losses
|
|
|
566
|
|
|
(449)
|
|
Net interest income
after provision for (credit to) credit losses
|
|
|
86,188
|
|
|
96,198
|
|
Noninterest
income:
|
|
|
|
|
|
|
|
Service charges, fees,
commissions and other
|
|
|
7,728
|
|
|
7,076
|
|
Merchant services
income
|
|
|
693
|
|
|
964
|
|
Commissions and fees on
fiduciary activities
|
|
|
2,219
|
|
|
2,229
|
|
Wealth management
income
|
|
|
1,576
|
|
|
1,430
|
|
Mortgage banking
income
|
|
|
390
|
|
|
511
|
|
Increase in cash
surrender value of life insurance
|
|
|
1,067
|
|
|
1,020
|
|
Interest rate swap
revenue
|
|
|
390
|
|
|
622
|
|
Net losses on equity
investment securities
|
|
|
(11)
|
|
|
(31)
|
|
Net gains (losses) on
sale of investment securities available for sale
|
|
|
81
|
|
|
(1,976)
|
|
Total noninterest
income
|
|
|
14,133
|
|
|
11,845
|
|
Noninterest
expense:
|
|
|
|
|
|
|
|
Salaries and employee
benefits expense
|
|
|
35,285
|
|
|
33,553
|
|
Net occupancy and
equipment expense
|
|
|
17,146
|
|
|
16,578
|
|
Acquisition related
expenses
|
|
|
1,816
|
|
|
|
|
Amortization of
intangible assets
|
|
|
105
|
|
|
363
|
|
Net gains on sale of
other real estate owned
|
|
|
(18)
|
|
|
(478)
|
|
Other
expenses
|
|
|
13,486
|
|
|
12,661
|
|
Total noninterest
expense
|
|
|
67,820
|
|
|
62,677
|
|
Income before income
taxes
|
|
|
32,501
|
|
|
45,366
|
|
Provision for income
tax expense
|
|
|
5,121
|
|
|
7,276
|
|
Net income
|
|
$
|
27,380
|
|
$
|
38,090
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
Unrealized gains
(losses) on investment securities available for sale
|
|
$
|
14,804
|
|
$
|
(66,435)
|
|
Reclassification
adjustment for (gains) losses on available for sale securities
included in net income
|
|
|
(81)
|
|
|
1,976
|
|
Change in pension
liability
|
|
|
1,129
|
|
|
370
|
|
Change in derivative
fair value
|
|
|
(824)
|
|
|
(728)
|
|
Income tax expense
(benefit) related to other comprehensive income (loss)
|
|
|
3,043
|
|
|
(13,995)
|
|
Other comprehensive
income (loss), net of income tax expense (benefit)
|
|
|
11,985
|
|
|
(50,822)
|
|
Comprehensive income
(loss)
|
|
$
|
39,365
|
|
$
|
(12,732)
|
|
Share and per share
amounts:
|
|
|
|
|
|
|
|
Net income -
basic
|
|
$
|
3.85
|
|
$
|
5.31
|
|
Net income -
diluted
|
|
|
3.83
|
|
|
5.28
|
|
Cash dividends
declared
|
|
|
1.64
|
|
|
1.58
|
|
Average common shares
outstanding - basic
|
|
|
7,107,908
|
|
|
7,168,092
|
|
Average common shares
outstanding - diluted
|
|
|
7,151,471
|
|
|
7,211,643
|
|
Peoples Financial
Services Corp.
Consolidated
Statements of Income (Unaudited)
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
Three months ended
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
33,730
|
|
$
|
33,095
|
|
$
|
32,139
|
|
$
|
30,049
|
|
$
|
27,515
|
|
Tax-exempt
|
|
|
1,423
|
|
|
1,411
|
|
|
1,405
|
|
|
1,389
|
|
|
1,367
|
|
Interest and dividends
on investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
1,939
|
|
|
1,920
|
|
|
1,929
|
|
|
2,124
|
|
|
2,058
|
|
Tax-exempt
|
|
|
372
|
|
|
375
|
|
|
378
|
|
|
457
|
|
|
520
|
|
Dividends
|
|
|
|
|
|
|
|
|
2
|
|
|
2
|
|
|
|
|
Interest on
interest-bearing deposits in other banks
|
|
|
145
|
|
|
91
|
|
|
85
|
|
|
14
|
|
|
40
|
|
Interest on federal
funds sold
|
|
|
2,463
|
|
|
1,873
|
|
|
798
|
|
|
243
|
|
|
141
|
|
Total interest
income
|
|
|
40,072
|
|
|
38,765
|
|
|
36,736
|
|
|
34,278
|
|
|
31,641
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
|
18,756
|
|
|
16,481
|
|
|
13,714
|
|
|
9,610
|
|
|
6,251
|
|
Interest on short-term
borrowings
|
|
|
330
|
|
|
291
|
|
|
213
|
|
|
1,086
|
|
|
524
|
|
Interest on long-term
debt
|
|
|
273
|
|
|
273
|
|
|
269
|
|
|
27
|
|
|
9
|
|
Interest on
subordinated debt
|
|
|
444
|
|
|
443
|
|
|
444
|
|
|
443
|
|
|
444
|
|
Total interest
expense
|
|
|
19,803
|
|
|
17,488
|
|
|
14,640
|
|
|
11,166
|
|
|
7,228
|
|
Net interest
income
|
|
|
20,269
|
|
|
21,277
|
|
|
22,096
|
|
|
23,112
|
|
|
24,413
|
|
Provision for (credit
to) credit losses
|
|
|
1,669
|
|
|
(166)
|
|
|
(2,201)
|
|
|
1,264
|
|
|
(2,149)
|
|
Net interest income
after provision for (credit to) credit losses
|
|
|
18,600
|
|
|
21,443
|
|
|
24,297
|
|
|
21,848
|
|
|
26,562
|
|
Noninterest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges, fees,
commissions and other
|
|
|
1,881
|
|
|
1,900
|
|
|
1,982
|
|
|
1,965
|
|
|
1,909
|
|
Merchant services
income
|
|
|
151
|
|
|
170
|
|
|
254
|
|
|
118
|
|
|
131
|
|
Commissions and fees on
fiduciary activities
|
|
|
528
|
|
|
606
|
|
|
528
|
|
|
557
|
|
|
532
|
|
Wealth management
income
|
|
|
399
|
|
|
393
|
|
|
386
|
|
|
398
|
|
|
366
|
|
Mortgage banking
income
|
|
|
95
|
|
|
87
|
|
|
105
|
|
|
103
|
|
|
104
|
|
Increase in cash
surrender value of life insurance
|
|
|
277
|
|
|
270
|
|
|
262
|
|
|
258
|
|
|
289
|
|
Interest rate swap
revenue
|
|
|
(122)
|
|
|
266
|
|
|
23
|
|
|
223
|
|
|
(135)
|
|
Net gains (losses) on
investment equity securities
|
|
|
6
|
|
|
|
|
|
12
|
|
|
(29)
|
|
|
6
|
|
Net gains (losses) on
sale of investment securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
81
|
|
|
(1,976)
|
|
Total noninterest
income
|
|
|
3,215
|
|
|
3,692
|
|
|
3,552
|
|
|
3,674
|
|
|
1,226
|
|
Noninterest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits expense
|
|
|
8,939
|
|
|
8,784
|
|
|
8,482
|
|
|
9,080
|
|
|
9,188
|
|
Net occupancy and
equipment expense
|
|
|
4,468
|
|
|
4,298
|
|
|
4,277
|
|
|
4,103
|
|
|
5,045
|
|
Acquisition related
expenses
|
|
|
826
|
|
|
869
|
|
|
121
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
|
|
19
|
|
|
29
|
|
|
28
|
|
|
29
|
|
|
74
|
|
Net gains on sale of
other real estate
|
|
|
|
|
|
(18)
|
|
|
|
|
|
|
|
|
|
|
Other
expenses
|
|
|
3,346
|
|
|
3,092
|
|
|
3,706
|
|
|
3,342
|
|
|
2,653
|
|
Total noninterest
expense
|
|
|
17,598
|
|
|
17,054
|
|
|
16,614
|
|
|
16,554
|
|
|
16,960
|
|
Income before income
taxes
|
|
|
4,217
|
|
|
8,081
|
|
|
11,235
|
|
|
8,968
|
|
|
10,828
|
|
Income tax
expense
|
|
|
587
|
|
|
1,335
|
|
|
1,810
|
|
|
1,389
|
|
|
1,689
|
|
Net income
|
|
$
|
3,630
|
|
$
|
6,746
|
|
$
|
9,425
|
|
$
|
7,579
|
|
$
|
9,139
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss)
on investment securities available for sale
|
|
$
|
19,494
|
|
$
|
(10,378)
|
|
$
|
(5,148)
|
|
$
|
10,836
|
|
$
|
6,356
|
|
Reclassification
adjustment for (gains) losses on available for sale securities
included in net income
|
|
|
|
|
|
|
|
|
|
|
|
(81)
|
|
|
1,976
|
|
Change in benefit plan
liabilities
|
|
|
1,129
|
|
|
|
|
|
|
|
|
|
|
|
370
|
|
Change in derivative
fair value
|
|
|
(1,650)
|
|
|
747
|
|
|
2,049
|
|
|
(1,970)
|
|
|
12
|
|
Income tax expense
(benefit) related to other comprehensive income (loss)
|
|
|
3,894
|
|
|
(2,074)
|
|
|
(668)
|
|
|
1,891
|
|
|
1,447
|
|
Other comprehensive
income (loss), net of income tax expense (benefit)
|
|
|
15,079
|
|
|
(7,557)
|
|
|
(2,431)
|
|
|
6,894
|
|
|
7,267
|
|
Comprehensive income
(loss)
|
|
$
|
18,709
|
|
$
|
(811)
|
|
$
|
6,994
|
|
$
|
14,473
|
|
$
|
16,406
|
|
Share and per share
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income -
basic
|
|
$
|
0.52
|
|
$
|
0.95
|
|
$
|
1.32
|
|
$
|
1.06
|
|
$
|
1.28
|
|
Net income -
diluted
|
|
|
0.51
|
|
|
0.95
|
|
|
1.31
|
|
|
1.05
|
|
|
1.27
|
|
Cash dividends
declared
|
|
|
0.41
|
|
|
0.41
|
|
|
0.41
|
|
|
0.41
|
|
|
0.40
|
|
Average common shares
outstanding - basic
|
|
|
7,040,852
|
|
|
7,088,745
|
|
|
7,145,975
|
|
|
7,157,553
|
|
|
7,158,329
|
|
Average common shares
outstanding - diluted
|
|
|
7,091,015
|
|
|
7,120,685
|
|
|
7,177,915
|
|
|
7,198,970
|
|
|
7,201,785
|
|
Peoples Financial
Services Corp.
Net Interest Margin
(Unaudited)
(In thousands, fully
taxable equivalent basis)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
December 31,
2023
|
|
|
December 31,
2022
|
|
|
|
Average
|
|
Interest Income/
|
|
Yield/
|
|
|
Average
|
|
Interest Income/
|
|
Yield/
|
|
|
|
Balance
|
|
Expense
|
|
Rate
|
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
2,632,865
|
|
$
|
33,730
|
|
5.08
|
%
|
|
$
|
2,441,358
|
|
$
|
27,515
|
|
4.47
|
%
|
Tax-exempt
|
|
|
227,800
|
|
|
1,801
|
|
3.14
|
|
|
|
223,293
|
|
|
1,730
|
|
3.08
|
|
Total loans
|
|
|
2,860,665
|
|
|
35,531
|
|
4.93
|
|
|
|
2,664,651
|
|
|
29,245
|
|
4.35
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
450,533
|
|
|
1,939
|
|
1.71
|
|
|
|
528,826
|
|
|
2,058
|
|
1.54
|
|
Tax-exempt
|
|
|
87,297
|
|
|
471
|
|
2.14
|
|
|
|
111,206
|
|
|
658
|
|
2.35
|
|
Total
investments
|
|
|
537,830
|
|
|
2,410
|
|
1.78
|
|
|
|
640,032
|
|
|
2,716
|
|
1.68
|
|
Interest-bearing
deposits
|
|
|
10,432
|
|
|
145
|
|
5.51
|
|
|
|
4,649
|
|
|
40
|
|
3.41
|
|
Federal funds
sold
|
|
|
176,983
|
|
|
2,463
|
|
5.52
|
|
|
|
14,477
|
|
|
141
|
|
3.86
|
|
Total earning
assets
|
|
|
3,585,910
|
|
|
40,549
|
|
4.49
|
%
|
|
|
3,323,809
|
|
|
32,142
|
|
3.84
|
%
|
Less: allowance for
credit losses
|
|
|
23,386
|
|
|
|
|
|
|
|
|
29,754
|
|
|
|
|
|
|
Other assets
|
|
|
211,864
|
|
|
|
|
|
|
|
|
198,907
|
|
|
|
|
|
|
Total
assets
|
|
$
|
3,774,388
|
|
$
|
40,549
|
|
|
|
|
$
|
3,492,962
|
|
$
|
32,142
|
|
|
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market
accounts
|
|
$
|
775,661
|
|
$
|
7,227
|
|
3.70
|
%
|
|
$
|
682,721
|
|
$
|
2,908
|
|
1.69
|
%
|
Interest-bearing demand
and NOW accounts
|
|
|
814,695
|
|
|
4,925
|
|
2.40
|
|
|
|
794,032
|
|
|
2,244
|
|
1.12
|
|
Savings
accounts
|
|
|
438,544
|
|
|
267
|
|
0.24
|
|
|
|
530,829
|
|
|
180
|
|
0.13
|
|
Time deposits less than
$100
|
|
|
415,806
|
|
|
4,364
|
|
4.16
|
|
|
|
125,315
|
|
|
333
|
|
1.05
|
|
Time deposits $100 or
more
|
|
|
216,450
|
|
|
1,973
|
|
3.62
|
|
|
|
169,077
|
|
|
586
|
|
1.38
|
|
Total interest-bearing
deposits
|
|
|
2,661,156
|
|
|
18,756
|
|
2.80
|
|
|
|
2,301,974
|
|
|
6,251
|
|
1.08
|
|
Short-term
borrowings
|
|
|
24,103
|
|
|
330
|
|
5.43
|
|
|
|
49,444
|
|
|
524
|
|
4.20
|
|
Long-term
debt
|
|
|
25,000
|
|
|
273
|
|
4.33
|
|
|
|
814
|
|
|
9
|
|
4.87
|
|
Subordinated
debt
|
|
|
33,000
|
|
|
444
|
|
5.34
|
|
|
|
33,000
|
|
|
444
|
|
5.33
|
|
Total
borrowings
|
|
|
82,103
|
|
|
1,047
|
|
5.06
|
|
|
|
83,258
|
|
|
977
|
|
4.66
|
|
Total interest-bearing
liabilities
|
|
|
2,743,259
|
|
|
19,803
|
|
2.86
|
|
|
|
2,385,232
|
|
|
7,228
|
|
1.20
|
|
Noninterest-bearing
deposits
|
|
|
651,182
|
|
|
|
|
|
|
|
|
758,889
|
|
|
|
|
|
|
Other
liabilities
|
|
|
52,760
|
|
|
|
|
|
|
|
|
41,436
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
327,187
|
|
|
|
|
|
|
|
|
307,405
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
|
$
|
3,774,388
|
|
|
|
|
|
|
|
$
|
3,492,962
|
|
|
|
|
|
|
Net interest
income/spread
|
|
|
|
|
$
|
20,746
|
|
1.63
|
%
|
|
|
|
|
$
|
24,914
|
|
2.64
|
%
|
Net interest
margin
|
|
|
|
|
|
|
|
2.30
|
%
|
|
|
|
|
|
|
|
2.97
|
%
|
Tax-equivalent
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
$
|
378
|
|
|
|
|
|
|
|
$
|
363
|
|
|
|
Investments
|
|
|
|
|
|
99
|
|
|
|
|
|
|
|
|
138
|
|
|
|
Total
adjustments
|
|
|
|
|
$
|
477
|
|
|
|
|
|
|
|
$
|
501
|
|
|
|
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,
2023
|
|
December 31,
2022
|
|
|
|
Average
|
|
Interest Income/
|
|
Yield/
|
|
Average
|
|
Interest Income/
|
|
Yield/
|
|
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
2,605,927
|
|
$
|
129,013
|
|
4.95
|
%
|
$
|
2,306,455
|
|
$
|
95,505
|
|
4.14
|
%
|
Tax-exempt
|
|
|
225,839
|
|
|
7,124
|
|
3.15
|
|
|
216,195
|
|
|
6,436
|
|
2.98
|
|
Total loans
|
|
|
2,831,766
|
|
|
136,137
|
|
4.81
|
|
|
2,522,650
|
|
|
101,941
|
|
4.04
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
468,403
|
|
|
7,916
|
|
1.69
|
|
|
537,566
|
|
|
8,236
|
|
1.53
|
|
Tax-exempt
|
|
|
90,897
|
|
|
2,003
|
|
2.20
|
|
|
111,083
|
|
|
2,615
|
|
2.35
|
|
Total
investments
|
|
|
559,300
|
|
|
9,919
|
|
1.77
|
|
|
648,649
|
|
|
10,851
|
|
1.67
|
|
Interest-bearing
deposits
|
|
|
6,373
|
|
|
335
|
|
5.26
|
|
|
8,536
|
|
|
101
|
|
1.17
|
|
Federal funds
sold
|
|
|
98,535
|
|
|
5,377
|
|
5.46
|
|
|
53,056
|
|
|
342
|
|
0.65
|
|
Total earning
assets
|
|
|
3,495,974
|
|
|
151,768
|
|
4.34
|
%
|
|
3,232,891
|
|
|
113,235
|
|
3.50
|
%
|
Less: allowance for
credit losses
|
|
|
24,377
|
|
|
|
|
|
|
|
29,298
|
|
|
|
|
|
|
Other assets
|
|
|
211,618
|
|
|
|
|
|
|
|
210,392
|
|
|
|
|
|
|
Total
assets
|
|
$
|
3,683,215
|
|
$
|
151,768
|
|
|
|
$
|
3,413,985
|
|
$
|
113,235
|
|
|
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market
accounts
|
|
$
|
714,940
|
|
$
|
22,686
|
|
3.17
|
%
|
$
|
624,528
|
|
$
|
4,967
|
|
0.80
|
%
|
Interest-bearing demand
and NOW accounts
|
|
|
779,977
|
|
|
15,586
|
|
2.00
|
|
|
791,653
|
|
|
4,493
|
|
0.57
|
|
Savings
accounts
|
|
|
474,028
|
|
|
994
|
|
0.21
|
|
|
520,770
|
|
|
496
|
|
0.10
|
|
Time deposits less than
$100
|
|
|
349,990
|
|
|
13,344
|
|
3.81
|
|
|
127,801
|
|
|
1,299
|
|
1.02
|
|
Time deposits $100 or
more
|
|
|
200,743
|
|
|
5,951
|
|
2.96
|
|
|
162,998
|
|
|
1,377
|
|
0.84
|
|
Total interest-bearing
deposits
|
|
|
2,519,678
|
|
|
58,561
|
|
2.32
|
|
|
2,227,750
|
|
|
12,632
|
|
0.57
|
|
Short-term
borrowings
|
|
|
38,331
|
|
|
1,920
|
|
5.01
|
|
|
42,680
|
|
|
1,103
|
|
2.58
|
|
Long-term
debt
|
|
|
19,448
|
|
|
842
|
|
4.33
|
|
|
1,634
|
|
|
76
|
|
4.65
|
|
Subordinated
debt
|
|
|
33,000
|
|
|
1,774
|
|
5.38
|
|
|
33,000
|
|
|
1,774
|
|
5.38
|
|
Total
borrowings
|
|
|
90,779
|
|
|
4,536
|
|
5.00
|
|
|
77,314
|
|
|
2,953
|
|
3.82
|
|
Total interest-bearing
liabilities
|
|
|
2,610,457
|
|
|
63,097
|
|
2.42
|
|
|
2,305,064
|
|
|
15,585
|
|
0.68
|
|
Noninterest-bearing
deposits
|
|
|
698,749
|
|
|
|
|
|
|
|
753,399
|
|
|
|
|
|
|
Other
liabilities
|
|
|
44,786
|
|
|
|
|
|
|
|
34,517
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
329,223
|
|
|
|
|
|
|
|
321,005
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
|
$
|
3,683,215
|
|
|
|
|
|
|
$
|
3,413,985
|
|
|
|
|
|
|
Net interest
income/spread
|
|
|
|
|
$
|
88,671
|
|
1.92
|
%
|
|
|
|
$
|
97,650
|
|
2.82
|
%
|
Net interest
margin
|
|
|
|
|
|
|
|
2.54
|
%
|
|
|
|
|
|
|
3.02
|
%
|
Tax-equivalent
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
$
|
1,496
|
|
|
|
|
|
|
$
|
1,352
|
|
|
|
Investments
|
|
|
|
|
|
421
|
|
|
|
|
|
|
|
549
|
|
|
|
Total
adjustments
|
|
|
|
|
$
|
1,917
|
|
|
|
|
|
|
$
|
1,901
|
|
|
|
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.
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
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
Net interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
33,730
|
|
$
|
33,095
|
|
$
|
32,139
|
|
$
|
30,049
|
|
$
|
27,515
|
|
Tax-exempt
|
|
|
1,801
|
|
|
1,786
|
|
|
1,780
|
|
|
1,757
|
|
|
1,730
|
|
Total loans,
net
|
|
|
35,531
|
|
|
34,881
|
|
|
33,919
|
|
|
31,806
|
|
|
29,245
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
1,939
|
|
|
1,920
|
|
|
1,931
|
|
|
2,126
|
|
|
2,058
|
|
Tax-exempt
|
|
|
471
|
|
|
475
|
|
|
481
|
|
|
576
|
|
|
658
|
|
Total
investments
|
|
|
2,410
|
|
|
2,395
|
|
|
2,412
|
|
|
2,702
|
|
|
2,716
|
|
Interest on
interest-bearing balances in other banks
|
|
|
145
|
|
|
91
|
|
|
85
|
|
|
14
|
|
|
40
|
|
Federal funds
sold
|
|
|
2,463
|
|
|
1,873
|
|
|
798
|
|
|
243
|
|
|
141
|
|
Total interest
income
|
|
|
40,549
|
|
|
39,240
|
|
|
37,214
|
|
|
34,765
|
|
|
32,142
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
18,756
|
|
|
16,481
|
|
|
13,714
|
|
|
9,610
|
|
|
6,251
|
|
Short-term
borrowings
|
|
|
330
|
|
|
291
|
|
|
213
|
|
|
1,086
|
|
|
524
|
|
Long-term
debt
|
|
|
273
|
|
|
273
|
|
|
269
|
|
|
27
|
|
|
9
|
|
Subordinated
debt
|
|
|
444
|
|
|
443
|
|
|
444
|
|
|
443
|
|
|
444
|
|
Total interest
expense
|
|
|
19,803
|
|
|
17,488
|
|
|
14,640
|
|
|
11,166
|
|
|
7,228
|
|
Net interest
income
|
|
$
|
20,746
|
|
$
|
21,752
|
|
$
|
22,574
|
|
$
|
23,599
|
|
$
|
24,914
|
|
Loans, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
5.08
|
%
|
|
5.00
|
%
|
|
4.93
|
%
|
|
4.79
|
%
|
|
4.47
|
%
|
Tax-exempt
|
|
|
3.14
|
%
|
|
3.13
|
%
|
|
3.17
|
%
|
|
3.18
|
%
|
|
3.08
|
%
|
Total loans,
net
|
|
|
4.93
|
%
|
|
4.85
|
%
|
|
4.79
|
%
|
|
4.66
|
%
|
|
4.35
|
%
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
1.71
|
%
|
|
1.68
|
%
|
|
1.65
|
%
|
|
1.73
|
%
|
|
1.54
|
%
|
Tax-exempt
|
|
|
2.14
|
%
|
|
2.15
|
%
|
|
2.18
|
%
|
|
2.33
|
%
|
|
2.35
|
%
|
Total
investments
|
|
|
1.78
|
%
|
|
1.75
|
%
|
|
1.73
|
%
|
|
1.83
|
%
|
|
1.68
|
%
|
Interest-bearing
balances with banks
|
|
|
5.51
|
%
|
|
5.24
|
%
|
|
5.04
|
%
|
|
4.66
|
%
|
|
3.41
|
%
|
Federal funds
sold
|
|
|
5.52
|
%
|
|
5.52
|
%
|
|
5.24
|
%
|
|
5.09
|
%
|
|
3.86
|
%
|
Total interest-earning
assets
|
|
|
4.49
|
%
|
|
4.40
|
%
|
|
4.31
|
%
|
|
4.16
|
%
|
|
3.84
|
%
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
2.80
|
%
|
|
2.53
|
%
|
|
2.21
|
%
|
|
1.67
|
%
|
|
1.08
|
%
|
Short-term
borrowings
|
|
|
5.43
|
%
|
|
5.31
|
%
|
|
5.07
|
%
|
|
4.81
|
%
|
|
4.20
|
%
|
Long-term
debt
|
|
|
4.33
|
%
|
|
4.33
|
%
|
|
4.32
|
%
|
|
4.41
|
%
|
|
4.87
|
%
|
Subordinated
debt
|
|
|
5.34
|
%
|
|
5.33
|
%
|
|
5.40
|
%
|
|
5.44
|
%
|
|
5.33
|
%
|
Total interest-bearing
liabilities
|
|
|
2.86
|
%
|
|
2.61
|
%
|
|
2.29
|
%
|
|
1.84
|
%
|
|
1.20
|
%
|
Net interest
spread
|
|
|
1.63
|
%
|
|
1.79
|
%
|
|
2.02
|
%
|
|
2.32
|
%
|
|
2.64
|
%
|
Net interest
margin
|
|
|
2.30
|
%
|
|
2.44
|
%
|
|
2.61
|
%
|
|
2.82
|
%
|
|
2.97
|
%
|
Peoples Financial
Services Corp.
Consolidated Balance
Sheets (Unaudited)
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
At period end
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
33,524
|
|
$
|
39,285
|
|
$
|
37,774
|
|
$
|
31,354
|
|
$
|
37,675
|
|
Interest-bearing
balances in other banks
|
|
|
9,141
|
|
|
9,550
|
|
|
5,814
|
|
|
7,129
|
|
|
193
|
|
Federal funds
sold
|
|
|
144,700
|
|
|
205,700
|
|
|
93,100
|
|
|
102,100
|
|
|
|
|
Investment
securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for
sale
|
|
|
398,927
|
|
|
382,227
|
|
|
395,826
|
|
|
418,125
|
|
|
477,703
|
|
Equity investments
carried at fair value
|
|
|
98
|
|
|
92
|
|
|
92
|
|
|
81
|
|
|
110
|
|
Held to
maturity
|
|
|
84,851
|
|
|
86,246
|
|
|
88,211
|
|
|
89,705
|
|
|
91,179
|
|
Total
investments
|
|
|
483,876
|
|
|
468,565
|
|
|
484,129
|
|
|
507,911
|
|
|
568,992
|
|
Loans held for
sale
|
|
|
250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
2,849,897
|
|
|
2,870,969
|
|
|
2,843,238
|
|
|
2,818,043
|
|
|
2,730,116
|
|
Less: allowance for
credit losses
|
|
|
21,895
|
|
|
23,010
|
|
|
23,218
|
|
|
25,444
|
|
|
27,472
|
|
Net loans
|
|
|
2,828,002
|
|
|
2,847,959
|
|
|
2,820,020
|
|
|
2,792,599
|
|
|
2,702,644
|
|
Goodwill
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
Premises and equipment,
net
|
|
|
61,276
|
|
|
61,936
|
|
|
57,712
|
|
|
56,561
|
|
|
55,667
|
|
Bank owned life
insurance
|
|
|
49,397
|
|
|
49,123
|
|
|
48,857
|
|
|
48,598
|
|
|
48,344
|
|
Deferred tax
assets
|
|
|
13,770
|
|
|
17,956
|
|
|
16,258
|
|
|
16,015
|
|
|
18,739
|
|
Accrued interest
receivable
|
|
|
12,734
|
|
|
12,769
|
|
|
11,406
|
|
|
11,678
|
|
|
11,715
|
|
Other intangible
assets, net
|
|
|
|
|
|
19
|
|
|
48
|
|
|
77
|
|
|
105
|
|
Other assets
|
|
|
42,249
|
|
|
49,567
|
|
|
43,287
|
|
|
41,079
|
|
|
46,071
|
|
Total
assets
|
|
$
|
3,742,289
|
|
$
|
3,825,799
|
|
$
|
3,681,775
|
|
$
|
3,678,471
|
|
$
|
3,553,515
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
|
|
$
|
644,683
|
|
$
|
691,071
|
|
$
|
713,375
|
|
$
|
746,089
|
|
$
|
772,765
|
|
Interest-bearing
|
|
|
2,634,354
|
|
|
2,674,012
|
|
|
2,516,106
|
|
|
2,489,878
|
|
|
2,273,833
|
|
Total
deposits
|
|
|
3,279,037
|
|
|
3,365,083
|
|
|
3,229,481
|
|
|
3,235,967
|
|
|
3,046,598
|
|
Short-term
borrowings
|
|
|
17,590
|
|
|
27,020
|
|
|
19,530
|
|
|
17,280
|
|
|
114,930
|
|
Long-term
debt
|
|
|
25,000
|
|
|
25,000
|
|
|
25,000
|
|
|
25,000
|
|
|
555
|
|
Subordinated
debt
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
Accrued interest
payable
|
|
|
5,765
|
|
|
4,777
|
|
|
4,701
|
|
|
2,304
|
|
|
903
|
|
Other
liabilities
|
|
|
41,475
|
|
|
46,529
|
|
|
38,276
|
|
|
36,286
|
|
|
42,179
|
|
Total
liabilities
|
|
|
3,401,867
|
|
|
3,501,409
|
|
|
3,349,988
|
|
|
3,349,837
|
|
|
3,238,165
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
14,093
|
|
|
14,093
|
|
|
14,272
|
|
|
14,323
|
|
|
14,321
|
|
Capital
surplus
|
|
|
122,130
|
|
|
121,870
|
|
|
125,371
|
|
|
126,231
|
|
|
126,850
|
|
Retained
earnings
|
|
|
248,550
|
|
|
247,857
|
|
|
244,017
|
|
|
237,522
|
|
|
230,515
|
|
Accumulated other
comprehensive loss
|
|
|
(44,351)
|
|
|
(59,430)
|
|
|
(51,873)
|
|
|
(49,442)
|
|
|
(56,336)
|
|
Total stockholders'
equity
|
|
|
340,422
|
|
|
324,390
|
|
|
331,787
|
|
|
328,634
|
|
|
315,350
|
|
Total liabilities and
stockholders' equity
|
|
$
|
3,742,289
|
|
$
|
3,825,799
|
|
$
|
3,681,775
|
|
$
|
3,678,471
|
|
$
|
3,553,515
|
|
Peoples Financial
Services Corp.
Loan and Asset
Quality Data (Unaudited)
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At period
end
|
|
December 31,
2023
|
|
September 30,
2023
|
|
June 30,
2023
|
|
March 31,
2023
|
|
December 31,
2022
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
317,245
|
|
$
|
351,545
|
|
$
|
384,091
|
|
$
|
375,033
|
|
$
|
377,215
|
Non-taxable
|
|
|
226,470
|
|
|
229,635
|
|
|
225,796
|
|
|
224,343
|
|
|
222,043
|
Total
|
|
|
543,715
|
|
|
581,180
|
|
|
609,887
|
|
|
599,376
|
|
|
599,258
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate
|
|
|
1,863,118
|
|
|
1,846,350
|
|
|
1,794,355
|
|
|
1,782,911
|
|
|
1,709,827
|
Residential
|
|
|
360,803
|
|
|
357,647
|
|
|
348,911
|
|
|
342,459
|
|
|
330,728
|
Total
|
|
|
2,223,921
|
|
|
2,203,997
|
|
|
2,143,266
|
|
|
2,125,370
|
|
|
2,040,555
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect
Auto
|
|
|
75,389
|
|
|
78,953
|
|
|
83,348
|
|
|
86,587
|
|
|
76,491
|
Consumer
Other
|
|
|
6,872
|
|
|
6,839
|
|
|
6,737
|
|
|
6,710
|
|
|
13,812
|
Total
|
|
|
82,261
|
|
|
85,792
|
|
|
90,085
|
|
|
93,297
|
|
|
90,303
|
Total
|
|
$
|
2,849,897
|
|
$
|
2,870,969
|
|
$
|
2,843,238
|
|
$
|
2,818,043
|
|
$
|
2,730,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
At quarter end
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
Nonperforming
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual/restructured loans
|
|
$
|
3,961
|
|
$
|
3,060
|
|
$
|
1,900
|
|
$
|
1,798
|
|
$
|
3,386
|
|
Accruing loans past
due 90 days or more
|
|
|
986
|
|
|
700
|
|
|
181
|
|
|
59
|
|
|
748
|
|
Foreclosed
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming
assets
|
|
$
|
4,947
|
|
$
|
3,760
|
|
$
|
2,081
|
|
$
|
1,857
|
|
$
|
4,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
Three months
ended
|
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
Allowance for credit
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
balance
|
|
$
|
23,010
|
|
$
|
23,218
|
|
$
|
25,444
|
|
$
|
27,472
|
|
$
|
29,822
|
|
ASU 2016-13 Transition
Adjustment
|
|
|
|
|
|
|
|
|
|
|
|
(3,283)
|
|
|
|
|
Adjusted beginning
balance
|
|
|
23,010
|
|
|
23,218
|
|
|
25,444
|
|
|
24,189
|
|
|
29,822
|
|
Charge-offs
|
|
|
2,808
|
|
|
65
|
|
|
77
|
|
|
75
|
|
|
233
|
|
Recoveries
|
|
|
24
|
|
|
23
|
|
|
52
|
|
|
66
|
|
|
32
|
|
Provision for (credit
to) credit losses
|
|
|
1,669
|
|
|
(166)
|
|
|
(2,201)
|
|
|
1,264
|
|
|
(2,149)
|
|
Ending
balance
|
|
$
|
21,895
|
|
$
|
23,010
|
|
$
|
23,218
|
|
$
|
25,444
|
|
$
|
27,472
|
|
Peoples Financial
Services Corp.
Deposit and
Liquidity Detail (Unaudited)
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At period
end
|
|
December 31,
2023
|
|
September 30,
2023
|
|
June 30,
2023
|
|
March 31,
2023
|
|
December 31,
2022
|
Interest-bearing
deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market
accounts
|
|
$
|
782,243
|
|
$
|
767,868
|
|
$
|
670,669
|
|
$
|
775,511
|
|
$
|
685,323
|
Interest-bearing demand
and NOW accounts
|
|
|
796,426
|
|
|
825,066
|
|
|
760,690
|
|
|
698,888
|
|
|
772,712
|
Savings
accounts
|
|
|
429,011
|
|
|
447,684
|
|
|
470,340
|
|
|
500,709
|
|
|
523,931
|
Time deposits less than
$250
|
|
|
505,409
|
|
|
512,646
|
|
|
504,672
|
|
|
400,327
|
|
|
199,136
|
Time deposits $250 or
more
|
|
|
121,265
|
|
|
120,748
|
|
|
109,735
|
|
|
114,443
|
|
|
92,731
|
Total interest-bearing
deposits
|
|
|
2,634,354
|
|
|
2,674,012
|
|
|
2,516,106
|
|
|
2,489,878
|
|
|
2,273,833
|
Noninterest-bearing
deposits
|
|
|
644,683
|
|
|
691,071
|
|
|
713,375
|
|
|
746,089
|
|
|
772,765
|
Total
deposits
|
|
$
|
3,279,037
|
|
$
|
3,365,083
|
|
$
|
3,229,481
|
|
$
|
3,235,967
|
|
$
|
3,046,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022
|
At period
end
|
|
|
Amount
|
|
Percent of
Total
|
|
|
Number of
accounts
|
|
Average
Balance
|
Deposit
Detail:
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
$
|
1,501,641
|
|
49.3
|
%
|
|
71,039
|
$
|
21
|
Commercial
|
|
|
967,244
|
|
31.7
|
|
|
11,891
|
|
81
|
Municipal
|
|
|
554,099
|
|
18.2
|
|
|
1,623
|
|
341
|
Brokered
|
|
|
23,614
|
|
0.8
|
|
|
30
|
|
787
|
Total
Deposits
|
|
$
|
3,046,598
|
|
100.00
|
|
|
84,583
|
$
|
36
|
|
|
|
|
|
|
|
|
|
|
|
Uninsured
|
|
|
1,125,252
|
|
36.9
|
%
|
|
|
|
|
Insured
|
|
|
1,921,346
|
|
63.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Available
|
At December 31,
2023
|
|
|
Total
Available
|
|
|
Outstanding
|
|
|
for Future
Liquidity
|
FHLB
advances
|
|
$
|
1,238,839
|
|
$
|
370,454
|
|
$
|
868,385
|
Federal Reserve -
Discount Window
|
|
|
257,361
|
|
|
|
|
|
257,361
|
Correspondent bank
lines of credit
|
|
|
18,000
|
|
|
|
|
|
18,000
|
Federal Reserve - Bank
Term Funding Program
|
|
|
191,000
|
|
|
|
|
|
191,000
|
Other sources of
liquidity:
|
|
|
|
|
|
|
|
|
|
Brokered
deposits
|
|
|
374,229
|
|
|
260,995
|
|
|
113,234
|
Unencumbered
securities
|
|
|
177,936
|
|
|
|
|
|
177,936
|
Total sources of
liquidity
|
|
$
|
2,257,365
|
|
$
|
631,449
|
|
$
|
1,625,917
|
Peoples Financial
Services Corp.
Consolidated Balance
Sheets (Unaudited)
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31
|
|
Sept 30
|
|
June 30
|
|
Mar 31
|
|
Dec 31
|
|
Average quarterly balances
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
2,632,865
|
|
$
|
2,627,700
|
|
$
|
2,615,881
|
|
$
|
2,546,068
|
|
$
|
2,441,358
|
|
Tax-exempt
|
|
|
227,800
|
|
|
226,628
|
|
|
224,960
|
|
|
223,917
|
|
|
223,293
|
|
Total loans,
net
|
|
|
2,860,665
|
|
|
2,854,328
|
|
|
2,840,841
|
|
|
2,769,985
|
|
|
2,664,651
|
|
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
450,533
|
|
|
454,727
|
|
|
469,712
|
|
|
499,327
|
|
|
528,826
|
|
Tax-exempt
|
|
|
87,297
|
|
|
87,731
|
|
|
88,371
|
|
|
100,368
|
|
|
111,206
|
|
Total
investments
|
|
|
537,830
|
|
|
542,458
|
|
|
558,083
|
|
|
599,695
|
|
|
640,032
|
|
Interest-bearing
balances with banks
|
|
|
10,432
|
|
|
6,893
|
|
|
6,839
|
|
|
1,218
|
|
|
4,649
|
|
Federal funds
sold
|
|
|
176,983
|
|
|
134,583
|
|
|
61,093
|
|
|
19,353
|
|
|
14,477
|
|
Total interest-earning
assets
|
|
|
3,585,910
|
|
|
3,538,262
|
|
|
3,466,856
|
|
|
3,390,251
|
|
|
3,323,809
|
|
Other assets
|
|
|
188,478
|
|
|
191,781
|
|
|
184,020
|
|
|
184,594
|
|
|
169,153
|
|
Total
assets
|
|
$
|
3,774,388
|
|
$
|
3,730,043
|
|
$
|
3,650,876
|
|
$
|
3,574,845
|
|
$
|
3,492,962
|
|
Liabilities and
stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
|
|
$
|
2,661,156
|
|
$
|
2,581,691
|
|
$
|
2,493,680
|
|
$
|
2,337,951
|
|
$
|
2,301,974
|
|
Noninterest-bearing
|
|
|
651,182
|
|
|
688,301
|
|
|
711,729
|
|
|
744,931
|
|
|
758,889
|
|
Total
deposits
|
|
|
3,312,338
|
|
|
3,269,992
|
|
|
3,205,409
|
|
|
3,082,882
|
|
|
3,060,863
|
|
Short-term
borrowings
|
|
|
24,103
|
|
|
21,759
|
|
|
16,854
|
|
|
91,530
|
|
|
49,444
|
|
Long-term
debt
|
|
|
25,000
|
|
|
25,000
|
|
|
25,000
|
|
|
2,482
|
|
|
814
|
|
Subordinated
debt
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
|
33,000
|
|
Other
liabilities
|
|
|
52,760
|
|
|
47,788
|
|
|
39,494
|
|
|
38,917
|
|
|
41,436
|
|
Total
liabilities
|
|
|
3,447,201
|
|
|
3,397,539
|
|
|
3,319,757
|
|
|
3,248,811
|
|
|
3,185,557
|
|
Stockholders'
equity
|
|
|
327,187
|
|
|
332,504
|
|
|
331,119
|
|
|
326,034
|
|
|
307,405
|
|
Total liabilities and
stockholders' equity
|
|
$
|
3,774,388
|
|
$
|
3,730,043
|
|
$
|
3,650,876
|
|
$
|
3,574,845
|
|
$
|
3,492,962
|
|
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
|
|
2023
|
|
2023
|
|
2023
|
|
2023
|
|
2022
|
|
Core net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
3,630
|
|
$
|
6,746
|
|
$
|
9,425
|
|
$
|
7,579
|
|
$
|
9,139
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Gain (loss) on
sale of available for sale securities
|
|
|
|
|
|
|
|
|
|
|
|
81
|
|
|
(1,976)
|
|
Add: Gain (loss) on
sale of available for sale securities tax adjustment
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
(415)
|
|
Add: Acquisition
related expenses
|
|
|
826
|
|
|
869
|
|
|
121
|
|
|
|
|
|
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
115
|
|
|
144
|
|
|
19
|
|
|
|
|
|
|
|
Core net
income
|
|
$
|
4,341
|
|
$
|
7,471
|
|
$
|
9,527
|
|
$
|
7,515
|
|
$
|
10,700
|
|
Average common shares
outstanding - diluted
|
|
|
7,091,015
|
|
|
7,120,685
|
|
|
7,177,915
|
|
|
7,198,970
|
|
|
7,201,785
|
|
Core net income per
share
|
|
$
|
0.61
|
|
$
|
1.05
|
|
$
|
1.33
|
|
$
|
1.04
|
|
$
|
1.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible book
value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
$
|
340,422
|
|
$
|
324,390
|
|
$
|
331,787
|
|
$
|
328,634
|
|
$
|
315,350
|
|
Less:
Goodwill
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
|
63,370
|
|
Less: Other intangible
assets, net
|
|
|
|
|
|
19
|
|
|
48
|
|
|
77
|
|
|
105
|
|
Total tangible
stockholders' equity
|
|
$
|
277,052
|
|
$
|
261,001
|
|
$
|
268,369
|
|
$
|
265,187
|
|
$
|
251,875
|
|
Common shares
outstanding
|
|
|
7,040,851
|
|
|
7,040,851
|
|
|
7,130,409
|
|
|
7,150,757
|
|
|
7,158,017
|
|
Tangible book value per
share
|
|
$
|
39.35
|
|
$
|
37.07
|
|
$
|
37.64
|
|
$
|
37.09
|
|
$
|
35.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core return on
average stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
3,630
|
|
$
|
6,746
|
|
$
|
9,425
|
|
$
|
7,579
|
|
$
|
9,139
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Gain (loss) on
sale of available for sale securities
|
|
|
|
|
|
—
|
|
|
—
|
|
|
81
|
|
|
(1,976)
|
|
Add: Gain (loss) on
sale of available for sale securities tax adjustment
|
|
|
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
(415)
|
|
Add: Acquisition
related expenses
|
|
|
826
|
|
|
869
|
|
|
121
|
|
|
|
|
|
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
115
|
|
|
144
|
|
|
19
|
|
|
|
|
|
|
|
Core net
income
|
|
$
|
4,341
|
|
$
|
7,471
|
|
$
|
9,527
|
|
$
|
7,515
|
|
$
|
10,700
|
|
Average stockholders'
equity
|
|
$
|
327,187
|
|
$
|
332,504
|
|
$
|
331,119
|
|
$
|
326,034
|
|
$
|
307,405
|
|
Core return on average
stockholders' equity
|
|
|
5.26
|
%
|
|
8.91
|
%
|
|
11.54
|
%
|
|
9.35
|
%
|
|
13.81
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
tangible equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
3,630
|
|
$
|
6,746
|
|
$
|
9,425
|
|
$
|
7,579
|
|
$
|
9,139
|
|
Average stockholders'
equity
|
|
$
|
327,187
|
|
$
|
332,504
|
|
$
|
331,119
|
|
$
|
326,034
|
|
$
|
307,405
|
|
Less: average
intangibles
|
|
|
63,380
|
|
|
63,404
|
|
|
63,433
|
|
|
63,461
|
|
|
63,512
|
|
Average tangible
stockholders' equity
|
|
$
|
263,808
|
|
$
|
269,100
|
|
$
|
267,686
|
|
$
|
262,573
|
|
$
|
243,893
|
|
Return on average
tangible stockholders' equity
|
|
|
5.46
|
%
|
|
9.95
|
%
|
|
14.12
|
%
|
|
11.71
|
%
|
|
14.87
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core return on
average tangible stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
3,630
|
|
$
|
6,746
|
|
$
|
9,425
|
|
$
|
7,579
|
|
$
|
9,139
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Gain (loss) on
sale of available for sale securities
|
|
|
|
|
|
|
|
|
|
|
|
81
|
|
|
(1,976)
|
|
Add: Gain (loss) on
sale of available for sale securities tax adjustment
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
(415)
|
|
Add: Acquisition
related expenses
|
|
|
826
|
|
|
869
|
|
|
121
|
|
|
|
|
|
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
115
|
|
|
144
|
|
|
19
|
|
|
|
|
|
|
|
Core net
income
|
|
$
|
4,341
|
|
$
|
7,471
|
|
$
|
9,527
|
|
$
|
7,515
|
|
$
|
10,700
|
|
Average stockholders'
equity
|
|
$
|
327,187
|
|
$
|
332,504
|
|
$
|
331,119
|
|
$
|
326,034
|
|
$
|
307,405
|
|
Less: average
intangibles
|
|
|
63,380
|
|
|
63,404
|
|
|
63,433
|
|
|
63,461
|
|
|
63,512
|
|
Average tangible
stockholders' equity
|
|
$
|
263,808
|
|
$
|
269,100
|
|
$
|
267,686
|
|
$
|
262,573
|
|
$
|
243,893
|
|
Core return on average
tangible stockholders' equity
|
|
|
6.53
|
%
|
|
11.01
|
%
|
|
14.28
|
%
|
|
11.61
|
%
|
|
17.41
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core return on
average assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
3,630
|
|
$
|
6,746
|
|
$
|
9,425
|
|
$
|
7,579
|
|
$
|
9,139
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Gain (loss) on
sale of available for sale securities
|
|
|
|
|
|
|
|
|
|
|
|
81
|
|
|
(1,976)
|
|
Add: Gain (loss) on
sale of available for sale securities tax adjustment
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
(415)
|
|
Add: Acquisition
related expenses
|
|
|
826
|
|
|
869
|
|
|
121
|
|
|
|
|
|
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
115
|
|
|
144
|
|
|
19
|
|
|
|
|
|
|
|
Core net
income
|
|
$
|
4,341
|
|
$
|
7,471
|
|
$
|
9,527
|
|
$
|
7,515
|
|
$
|
10,700
|
|
Average
assets
|
|
$
|
3,774,388
|
|
$
|
3,730,043
|
|
$
|
3,650,876
|
|
$
|
3,574,845
|
|
$
|
3,492,962
|
|
Core return on average
assets
|
|
|
0.46
|
%
|
|
0.79
|
%
|
|
1.05
|
%
|
|
0.85
|
%
|
|
1.22
|
%
|
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
|
|
2023
|
|
2022
|
|
Core net income per
share:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
27,380
|
|
$
|
38,090
|
|
Adjustments:
|
|
|
|
|
|
|
|
Less: Gain (loss) on
sale of available for sale securities
|
|
|
81
|
|
|
(1,976)
|
|
Add: Gain (loss) on
sale of available for sale securities tax adjustment
|
|
|
17
|
|
|
(415)
|
|
Add: Acquisition
related expenses
|
|
|
1,816
|
|
|
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
278
|
|
|
|
|
Core net
income
|
|
$
|
28,854
|
|
$
|
39,651
|
|
Average common shares
outstanding - diluted
|
|
|
7,151,471
|
|
|
7,211,643
|
|
Core net income per
share
|
|
$
|
4.03
|
|
$
|
5.50
|
|
|
|
|
|
|
|
|
|
Core return on
average stockholders' equity:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
27,380
|
|
$
|
38,090
|
|
Adjustments:
|
|
|
|
|
|
|
|
Less: Gain (loss) on
sale of available for sale securities
|
|
|
81
|
|
|
(1,976)
|
|
Add: Gain (loss) on
sale of available for sale securities tax adjustment
|
|
|
17
|
|
|
(415)
|
|
Add: Acquisition
related expenses
|
|
|
1,816
|
|
|
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
278
|
|
|
|
|
Core net
income
|
|
$
|
28,854
|
|
$
|
39,651
|
|
Average stockholders'
equity
|
|
|
329,223
|
|
|
321,005
|
|
Core return on average
stockholders' equity
|
|
|
8.76
|
%
|
|
12.35
|
%
|
|
|
|
|
|
|
|
|
Return on average
tangible equity:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
27,380
|
|
$
|
38,090
|
|
Average stockholders'
equity
|
|
|
329,223
|
|
|
321,005
|
|
Less: average
intangibles
|
|
|
63,406
|
|
|
63,694
|
|
Average tangible
stockholders' equity
|
|
$
|
265,817
|
|
$
|
257,311
|
|
Return on average
tangible stockholders' equity
|
|
|
10.30
|
%
|
|
14.80
|
%
|
|
|
|
|
|
|
|
|
Core return on
average tangible stockholders' equity:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
27,380
|
|
$
|
38,090
|
|
Adjustments:
|
|
|
|
|
|
|
|
Less: Gain (loss) on
sale of available for sale securities
|
|
|
81
|
|
|
(1,976)
|
|
Add: Gain (loss) on
sale of available for sale securities tax adjustment
|
|
|
17
|
|
|
(415)
|
|
Add: Acquisition
related expenses
|
|
|
1,816
|
|
|
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
278
|
|
|
|
|
Core net
income
|
|
$
|
28,854
|
|
$
|
39,651
|
|
Average stockholders'
equity
|
|
|
329,223
|
|
|
321,005
|
|
Less: average
intangibles
|
|
|
63,406
|
|
|
63,694
|
|
Average tangible
stockholders' equity
|
|
$
|
265,817
|
|
$
|
257,311
|
|
Core return on average
tangible stockholders' equity
|
|
|
10.85
|
%
|
|
15.41
|
%
|
|
|
|
|
|
|
|
|
Core return on
average assets:
|
|
|
|
|
|
|
|
Net income
GAAP
|
|
$
|
27,380
|
|
$
|
38,090
|
|
Adjustments:
|
|
|
|
|
|
|
|
Less: Gain (loss) on
sale of available for sale securities
|
|
|
81
|
|
|
(1,976)
|
|
Add: Gain (loss) on
sale of available for sale securities tax adjustment
|
|
|
17
|
|
|
(415)
|
|
Add: Acquisition
related expenses
|
|
|
1,816
|
|
|
|
|
Less: Acquisition
related expenses tax adjustment
|
|
|
278
|
|
|
|
|
Core net
income
|
|
$
|
28,854
|
|
$
|
39,651
|
|
Average
assets
|
|
|
3,683,215
|
|
|
3,413,985
|
|
Core return on average
assets
|
|
|
0.78
|
%
|
|
1.16
|
%
|
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, 2023 and
2022:
|
|
|
|
|
|
|
|
|
Three months ended
December 31
|
|
2023
|
|
2022
|
|
Interest income
(GAAP)
|
|
$
|
40,072
|
|
$
|
31,641
|
|
Adjustment to
FTE
|
|
|
477
|
|
|
501
|
|
Interest income
adjusted to FTE (non-GAAP)
|
|
|
40,549
|
|
|
32,142
|
|
Interest
expense
|
|
|
19,803
|
|
|
7,228
|
|
Net interest income
adjusted to FTE (non-GAAP)
|
|
$
|
20,746
|
|
$
|
24,914
|
|
|
|
|
|
|
|
|
|
Twelve months ended
December 31
|
|
2023
|
|
2022
|
|
Interest income
(GAAP)
|
|
$
|
149,851
|
|
$
|
111,334
|
|
Adjustment to
FTE
|
|
|
1,917
|
|
|
1,901
|
|
Interest income
adjusted to FTE (non-GAAP)
|
|
|
151,768
|
|
|
113,235
|
|
Interest
expense
|
|
|
63,097
|
|
|
15,585
|
|
Net interest income
adjusted to FTE (non-GAAP)
|
|
$
|
88,671
|
|
$
|
97,650
|
|
|
|
|
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, 2023 and
2022:
|
|
|
|
|
|
|
|
|
Three months ended
December 31
|
|
2023
|
|
2022
|
|
Efficiency ratio
(non-GAAP):
|
|
|
|
|
|
|
|
Noninterest expense
(GAAP)
|
|
$
|
17,598
|
|
$
|
16,960
|
|
Less: Amortization of
intangible assets expense
|
|
|
19
|
|
|
74
|
|
Less: Acquisition
related expenses
|
|
|
826
|
|
|
|
|
Noninterest expense
(non-GAAP)
|
|
|
16,753
|
|
|
16,886
|
|
|
|
|
|
|
|
|
|
Net interest income
(GAAP)
|
|
|
20,269
|
|
|
24,413
|
|
Plus: Taxable
equivalent adjustment
|
|
|
477
|
|
|
501
|
|
Noninterest income
(GAAP)
|
|
|
3,215
|
|
|
1,226
|
|
Less: Net gains
(losses) on equity securities
|
|
|
6
|
|
|
6
|
|
Less: Gain (loss) on
sale of available for sale securities
|
|
|
|
|
|
(1,976)
|
|
Net interest income
(FTE) plus noninterest income (non-GAAP)
|
|
$
|
23,955
|
|
$
|
28,110
|
|
Efficiency ratio
(non-GAAP)
|
|
|
69.94
|
%
|
|
60.07
|
%
|
|
|
|
|
|
|
|
|
Twelve months ended
December 31
|
|
2023
|
|
2022
|
|
Efficiency ratio
(non-GAAP):
|
|
|
|
|
|
|
|
Noninterest expense
(GAAP)
|
|
$
|
67,820
|
|
$
|
62,677
|
|
Less: Amortization of
intangible assets expense
|
|
|
105
|
|
|
363
|
|
Less: Acquisition
related expenses
|
|
|
1,816
|
|
|
|
|
Noninterest
expense (non-GAAP)
|
|
|
65,899
|
|
|
62,314
|
|
|
|
|
|
|
|
|
|
Net interest income
(GAAP)
|
|
|
86,754
|
|
|
95,749
|
|
Plus: Taxable
equivalent adjustment
|
|
|
1,917
|
|
|
1,901
|
|
Noninterest income
(GAAP)
|
|
|
14,133
|
|
|
11,845
|
|
Less: Net losses on
equity securities
|
|
|
(11)
|
|
|
(31)
|
|
Less: Gains (loss) on
sale of available for sale securities
|
|
|
81
|
|
|
(1,976)
|
|
Net interest income
(FTE) plus noninterest income (non-GAAP)
|
|
$
|
102,734
|
|
$
|
111,502
|
|
Efficiency ratio
(non-GAAP)
|
|
|
64.15
|
%
|
|
55.89
|
%
|
1 See reconciliation of non-GAAP financial
measures on pg.19-21
2 See reconciliation of non-GAAP financial measures
on pg.19-21
3 See reconciliation of non-GAAP financial measures
on pg.19-21
4 See reconciliation of non-GAAP financial measures
on pg.19-21
View original content to download
multimedia:https://www.prnewswire.com/news-releases/peoples-financial-services-corp-reports-unaudited-fourth-quarter-and-year-to-date-2023-earnings-302045188.html
SOURCE Peoples Financial Services Corp.