Exhibit 99.1

 

FIRST UNITED CORPORATION ANNOUNCES

SECOND QUARTER 2025 FINANCIAL RESULTS

 

OAKLAND, MARYLAND— July 21, 2025: First United Corporation (the “Corporation”, “we”, “us”, and “our”) (NASDAQ: FUNC), a bank holding company and the parent company of First United Bank & Trust (the “Bank”), today announced financial results for the three- and six-month periods ended June 30, 2025. Consolidated net income was $6.0 million for the second quarter of 2025, or $0.92 per diluted common share, compared to $4.9 million, or $0.75 per diluted common share, for the second quarter of 2024 and $5.8 million, or $0.89 per diluted common share, for the first quarter of 2025. Net income for the first six months of 2025 was $11.8 million, or $1.81 per diluted common share, compared to $8.6 million, or $1.31 per diluted common share, for the same period of 2024. Annualized Return on Average Assets and Return on Average Equity for the six-month period ended June 30, 2025 were 1.20% and 12.78%, respectively.

 

According to Carissa Rodeheaver, Chairman, President and CEO, “The second quarter remained strong, driven by our increasing net interest margin. We were successful in controlling funding costs and the higher-than-expected interest rate environment led to favorable interest income in our loan portfolio. Loan production increased during the quarter and pipelines remain strong. We are excited to have expanded our Morgantown team during the first half of this year and are optimistic about the growth potential of that market. We will continue to add talent when the opportunity presents itself and to focus on technologies that will improve efficiencies long-term and to enhance our customer experience. ”

 

Second Quarter Financial Highlights:

 

 ·Net interest margin, on a non-GAAP, fully tax equivalent (“FTE”) basis, was 3.65% for the second quarter of 2025, reflecting increased loan yields and stable funding costs.
 ·Strong loan production during the quarter, with $65.1 million in commercial loan originations and $19.2 million in residential mortgage originations.
 ·Provision expense was $0.9 million in the second quarter driven by growth in both the loan portfolio and unfunded commitments and uncertainty of current economic conditions, partially offset by stable asset quality and improved qualitative factors.
 ·Operating income, including net gains, increased slightly by $0.2 million when compared to the linked quarter.
 ·Operating expenses increased by $0.4 million when compared to the linked quarter primarily due to data processing, other real estate owned (“OREO”) expenses and professional services expenses.
 ·A cash dividend of $0.22 per common share was declared in the second quarter.

 

Income Statement Overview

 

On a GAAP basis, net income for the second quarter of 2025 was $6.0 million. This compares to $5.8 million for the first quarter of 2025 and $4.9 million for the second quarter of 2024.

 

   Q2 2025   Q1 2025   Q2 2024 
Net Income, GAAP (millions)  $6.0   $5.8   $4.9 
Diluted net income per share, GAAP  $0.92   $0.89   $0.75 

 

The $1.1 million increase in quarterly net income when compared to the second quarter of 2024 was primarily driven by a $1.5 million increase in net interest income, a $0.3 million decrease in provision for credit loss, and a $0.2 million increase in non-interest income, partially offset by increases in non-interest expense of $0.6 million and income tax expense of $0.4 million. Comparing the second quarter of 2025 to the same period of 2024, interest and fees on loans increased by $2.1 million due to from the repricing of adjustable-rate loans and growth in our loan portfolio. Interest expense increased by $0.3 million when comparing year-over-year quarterly expense as increased funding was offset by reductions in deposit rates and borrowing costs. Other operating income increased by $0.2 million driven primarily by increases in wealth management income, and other operating expenses increased by $0.6 million driven by a $0.2 million increase in net OREO expenses, a $0.2 million increase in professional services and contract labor expenses, and a $0.2 million increase in data processing costs.

 

 

 

 

Compared to the linked quarter, net income increased slightly as net interest income increased by $0.7 million due to interest and fees on loans, and other operating income increased by $0.2 million due to increases in gains in sales of residential mortgages, trust department income and debit card income. These increases were partially offset by a $0.2 million increase in the provision for credit losses and a $0.4 million increase in other operating expenses driven by increased net OREO expenses and data processing, professional services, and investor relations expenses.

 

Net income for the first six months of 2025 was $11.8 million compared to $8.6 million for the same period in 2024. Net interest income increased by $3.7 million. Provision for credit losses decreased by $0.6 million related due primarily to a $1.1 million charge-off related to equipment loans of one commercial relationship in 2024. Other operating income increased by $0.3 million primarily due to increases in gains on sales of residential mortgages and wealth management income. These increases were partially offset by a $0.3 million increase in other operating expenses that was primarily related to a $0.2 million increase in salaries and employee benefits, a $0.1 million increase in marketing and professional services expenses, and a $0.2 million increase in net OREO costs.

 

Net Interest Income and Net Interest Margin

 

Net interest income, on a non-GAAP, FTE basis, increased by $1.5 million for the second quarter of 2025 when compared to the second quarter of 2024. This increase was driven by an increase of $1.8 million in interest income due to a $2.1 million increase in interest income on loans that resulted from an increase of 26 basis points in the overall yield on the loan portfolio, upward repricing of adjustable-rate loans, and an increase in average balances of $74.1 million. Interest income on Federal funds sold decreased by $0.4 million due to a decrease of 129 basis points in average rates and a decrease of $16.0 million in average balances. Interest expense increased by $0.3 million when compared to the second quarter of 2024. Interest expense paid on deposits increased by $0.4 million due to a $73.3 million increase in average balances, partially offset by a decrease of 2 basis points on the rate paid. Interest paid on short-term borrowings decreased by $0.5 million when compared to the same period of 2024 due to the repayment of the $40.0 million from the Bank Term Funding Program (“BTFP”) late in the third quarter of 2024. Interest paid on long-term borrowings increased by $0.4 million when compared to the second quarter of 2024 due to a $50.0 million increase in average balances, partially offset by a decrease in 100 basis points on rates paid.

 

Comparing the second quarter of 2025 to the first quarter of 2025, net interest income, on a non-GAAP, FTE basis, increased by $0.7 million. This increase was driven by a $0.8 million increase in interest income that resulted from an increase in interest and fees on loans of $0.5 million as average loan balances increased by $6.3 million and average yield increased by 6 basis points. Interest expense was stable when comparing the second quarter of 2025 to the linked quarter.

 

Comparing the six months ended June 30, 2025 to the six months ended June 30, 2024, net interest income, on a non-GAAP, FTE basis, increased by $3.7 million. Interest income increased by $3.9 million and was driven by an increase of $4.6 million on interest and fees on loans as average loan balances increased by $74.7 million and the overall yield increased by 36 basis points in correlation with upward repricing of adjustable-rate loans. Interest expense on deposits increased by $0.8 million as the average deposit balances increased by $75.3 million, driven by increases of $4.8 million in demand deposit accounts, $76.6 million in money market balances and $15.9 million in brokered time deposits, partially offset by decreases in savings balances of $16.1 million and $6.1 million in retail time deposits. Interest expense on short-term borrowings decreased by $0.9 million due to the Bank’s utilization of the BTFP program in 2024 and subsequent repayment late in the third quarter of 2024. The net interest margin for the six months ended June 30, 2025 was 3.61% compared to 3.31% for the six months ended June 30, 2024.

 

 

 

 

Non-Interest Income

 

Other operating income, including net gains, for the second quarter of 2025 increased by $0.2 million when compared to the same period of 2024. This increase was driven by a $0.1 million increase in wealth management income, reflecting higher market valuations and expanded relationships with both new and existing clients. Additionally, gains on sales of residential mortgages increased by $0.1 million due to growth in production year-over-year.

 

On a linked quarter basis, other operating income, including net gains, increased by $0.2 million. Debit card income increased by $0.1 million, and gains on sales of residential mortgages increased by $0.1 million due to higher production volumes. Wealth management income was stable when compared to the prior quarter.

 

Other operating income for the six months ended June 30, 2025 increased by $0.3 million when compared to the same period of 2024. This was attributable to a $0.2 million increase in wealth management income, driven by improving market conditions, increased annuity sales and growth in new and existing customer relationships. Gains on sales of residential mortgages increased by $0.1 million. Service charge and debit card income were both stable when comparing the first six months of 2025 to the same period of 2024.

 

Non-Interest Expense

 

Operating expenses increased by $0.6 million in the second quarter of 2025 when compared to the second quarter of 2024. Net OREO expenses increased by $0.2 million due to a $0.1 million gain on the sale of OREO property in the second quarter of 2024 and an increase in costs associated with one OREO property in the second quarter of 2025. Data processing fees increased by $0.2 million and professional services expenses increased by $0.1 million. Salaries and employee benefits increased by $0.1 million due to a $0.3 million increase in salary expense related to normal merit increases effective April 1, 2025, partially offset by decreases in employee life and health insurance expense due to decreased claims.

 

Operating expenses increased by $0.4 million for the second quarter of 2025 when compared to the linked quarter. Net OREO expenses increased by $0.1 million due primarily to costs associated with one OREO property in the second quarter of 2025. Additionally, data processing, professional services, and investor relations expenses each increased by $0.1 million when compared to the linked quarter.

 

For the six months ended June 30, 2025, non-interest expense increased by $0.3 million when compared to the six months ended June 30, 2024. Salaries and employee benefits increased by $0.2 million due to normal merit increases effective April 1, 2025, increases in stock compensation expense as a result of to increased stock prices and 401K expenses offset by reduced life and health insurance costs related to reduced claims in 2025. Net OREO expenses increased by $0.2 million due to a $0.1 million gain on the sale of OREO in 2024 as well as one-time expense associated with an OREO property recorded in the second quarter of 2025, increases of $0.1 million in marketing and professional services and an increase in data processing expenses of $0.9 million. These increases were partially offset by a $0.7 million decrease in occupancy and equipment expenses related to accelerated depreciation expense recognized in the first quarter of 2024 related to branch closures.

 

The effective income tax rates as a percentage of income for the six-month periods ended June 30, 2025 and June 30, 2024 were 24.7% and 24.3%, respectively.

 

Balance Sheet Overview

 

Total assets at June 30, 2025 were $2.0 billion, representing a $34.4 million increase since December 31, 2024. During the first six months of 2025, the investment portfolio increased by $9.6 million as bonds were purchased to gain yield in anticipation of potential declines in long-term rates. Gross loans increased by $21.7 million. Management expects stronger growth in the second half of the year due to strong loan pipelines. Other assets, including deferred taxes, premises and equipment, bank owned life insurance, pension assets, and accrued interest receivable, increased by $4.0 million.

 

 

 

 

Total liabilities at June 30, 2025 were $1.8 billion, representing a $22.6 million increase since December 31, 2024. Total deposits increased by $39.4 million when compared to December 31, 2024 due primarily to the $50.0 million in new brokered deposits that were obtained in January 2025 to fund the repayment of the $50.0 million in overnight borrowings that were outstanding at December 31, 2024. Savings and money market accounts increased by $25.5 million and retail time deposits increased by $3.9 million. Interest-bearing demand deposits, primarily our ICS product, decreased by $39.1 million due primarily to seasonal fluctuations in municipal deposit accounts, and non-interest-bearing deposits decreased by $0.9 million due to increased spending by businesses and consumers related to inflation. Short-term borrowings decreased by $14.5 million due to a $20.9 million decrease in overnight borrowings, partially offset by increases in balances of the overnight investment sweep product.

 

Outstanding loans of $1.5 billion at June 30, 2025 reflected a $21.7 million increase since December 31, 2024.

 

Loan Type
(in millions)
  Change since
March 31, 2025
   Change since
December 31, 2024
 
Commercial  $21.9   $21.9 
1 to 4 Family Mortgages  $1.9   $3.2 
Consumer  $(1.2)  $(3.4)
Gross Loans  $22.6   $21.7 

 

Since December 31, 2024, commercial real estate loans increased by $24.4 million, acquisition and development loans increased by $3.6 million, commercial and industrial loans decreased by $6.1 million, residential mortgage loans increased by $3.2 million, and consumer loans decreased by $3.4 million.

 

New commercial loan production for the second quarter of 2025 was approximately $65.1 million.  The pipeline of commercial loans as of June 30, 2025 was $32.3 million and unfunded, committed commercial construction loans totaled approximately $47.0 million.  Commercial amortization and payoffs were approximately $27.0 million for the three months ended June 30, 2025, due primarily to pay-offs of short-term commercial loans as well as normal amortizations of the commercial loan portfolio.

 

New consumer mortgage loan production for the second quarter of 2025 was approximately $19.2 million, with most of this production comprised of in-house mortgages.  The pipeline of in-house, portfolio loans as of June 30, 2025 was $11.4 million. Unfunded commitments related to residential construction loans totaled $10.0 million at June 30, 2025.

 

Total deposits at June 30, 2025 increased by $39.4 million when compared to December 31, 2024.

 

Deposit Type
(in millions)
  Change since
March 31, 2025
   Change since
December 31, 2024
 
Non-Interest-Bearing  $3.4   $(0.9)
Interest-Bearing Demand  $(21.2)  $(39.1)
Savings and Money Market  $6.7   $25.5 
Time Deposits- Retail  $1.7   $3.9 
Tim Deposits- Brokered  $0.0   $50.0 
Total Deposits  $(9.4)  $39.4 

 

In January 2025, $50.0 million in brokered time deposits with an average interest rate of 4.24% were obtained to fund the repayment of $50.0 million in overnight borrowings that were outstanding at December 31, 2024. Savings and money market accounts increased by $25.5 million due primarily to the expansion of current and new relationships throughout the first six months of 2025. Non-interest-bearing checking deposits decreased by $0.9 million and interest-bearing checking deposits decreased by $39.1 million due primarily to seasonal fluctuations in municipal and commercial account balances and increased spending by businesses and consumers related to inflation. Retail time deposits increased by $3.9 million since December 31, 2024.

 

 

 

 

The book value of the Corporation’s common stock was $29.43 per share at June 30, 2025 compared to $27.71 per share at December 31, 2024. At June 30, 2025, there were 6,494,611 basic outstanding shares and 6,506,493 diluted outstanding shares of common stock. The increase in the book value at June 30, 2025 was due to the undistributed net income of $8.9 million for the first six months of 2025.

 

Asset Quality

 

The allowance for credit losses (“ACL”) was $19.0 million at June 30, 2025 compared to $17.9 million at June 30, 2024 and $18.2 million at December 31, 2024. The provision for credit losses was $0.9 million for the quarter ended June 30, 2025 compared to $1.2 million for the quarter ended June 30, 2024 and $0.7 million for the first quarter of 2025. The decreased provision expense recorded in the second quarter of 2025 when compared to the same period in 2024 was primarily due to $1.1 million in charge-offs related to one non-accrual commercial loan relationship that occurred in 2024. The increase in provision expense compared to the linked quarter was due to an increase of $22.6 in unfunded loan commitments quarter over quarter. Asset quality remained strong during the second quarter of 2025. Net charge-offs of $0.2 million were recorded for the quarter ended June 30, 2025 compared to net charge-offs of $1.3 million for the quarter ended June 30, 2024. The ratio of the ACL to loans outstanding has been consistent at 1.27% at June 30, 2025 compared to1.25% at March 31, 2025 and 1.26% at June 30, 2024.

 

The ratio of net charge offs to average loans was 0.07% for the six months ended June 30, 2025, and 0.25% for the six months ended June 30, 2024. The commercial and industrial portfolio had net charge offs of 0.25% and 0.89% for the six-month periods ended June 30, 2025 and 2024, respectively. This shift was due primarily to charge offs of equipment loan balances on one non-accrual commercial relationship during 2024. The acquisition and development portfolio had net recoveries of 0.13% and 0.01% for the six-month periods ended June 30, 2025 and 2024, respectively. This shift was due primarily to recoveries recognized in 2025 related to one relationship that was previously charged off in 2021. The decrease in net charge offs in consumer loans in the first six months of 2025 was primarily driven by approximately $0.3 million in charge offs of demand deposit balances during the first quarter of 2024. Details of the ratios, by loan type, are shown below. Our special assets team continues to actively collect on charged-off loans, resulting in overall low net charge-off ratios.

 

Ratio of Net (Charge Offs)/Recoveries to Average Loans
   6/30/2025   6/30/2024 
Loan Type  (Charge Off) / Recovery   (Charge Off) / Recovery 
Commercial Real Estate   0.00%   0.01%
Acquisition & Development   0.13%   0.01%
Commercial & Industrial   (0.25%)   (0.89%)
Residential Mortgage   0.01%   (0.01%)
Consumer   (0.96%)   (2.02%)
Total Net (Charge Offs)/Recoveries   (0.07%)   (0.25%)

 

Non-accrual loans totaled $3.8 million at June 30, 2025 compared to $4.9 million at December 31, 2024. The decrease in non-accrual balances at June 30, 2025 was related to principal reductions.

 

Non-accrual loans that have been subject to partial charge-offs totaled $0.7 million at both June 30, 2025 and December 31, 2024.  Loans secured by 1-4 family residential real estate properties in the process of foreclosure totaled $0.1 million and $1.6 million at June 30, 2025 and December 31, 2024, respectively. As a percentage of the loan portfolio, accruing loans past due 30 days or more was 0.27% at June 30, 2025 compared to 0.32% at December 31, 2024 and 0.26% as June 30, 2024.

 

 

 

 

ABOUT FIRST UNITED CORPORATION

 

First United Corporation is a Maryland corporation chartered in 1985 and a financial holding company registered with the Board of Governors of the Federal Reserve System under the Bank Holding Company Act of 1956, as amended, that elected financial holding company status in 2021. The Corporation’s primary business is serving as the parent company of the Bank, First United Statutory Trust I (“Trust I”) and First United Statutory Trust II (“Trust II” and together with Trust I, “the Trusts”), both Connecticut statutory business trusts. The Trusts were formed for the purpose of selling trust preferred securities that qualified as Tier 1 capital. The Bank has two consumer finance company subsidiaries- Oak First Loan Center, Inc., a West Virginia corporation, and OakFirst Loan Center, LLC, a Maryland limited liability company – and two subsidiaries that it uses to hold real estate acquired through foreclosure or by deed in lieu of foreclosure – First OREO Trust, a Maryland statutory trust, and FUBT OREO I, LLC, a Maryland limited liability company. In addition, the Bank owns 99.9% of the limited partnership interests in Liberty Mews Limited Partnership, a Maryland limited partnership formed for the purpose of acquiring, developing and operating low-income housing units in Garrett County, Maryland, and a 99.9% non-voting membership interest in MCC FUBT Fund, LLC, an Ohio limited liability company formed for the purpose of acquiring, developing and operating low-income housing units in Allegany County, Maryland (the “MCC Fund”). The Corporation’s website is www.mybank.com.

 

FORWARD-LOOKING STATEMENTS

 

This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995.  Forward-looking statements do not represent historical facts, but are statements about management's beliefs, plans and objectives about the future, as well as its assumptions and judgments concerning such beliefs, plans and objectives.  These statements are evidenced by terms such as "anticipate," "estimate," "should," "expect," "believe," "intend," and similar expressions.  Although these statements reflect management's good faith beliefs and projections, they are not guarantees of future performance and they may not prove true.  The beliefs, plans and objectives on which forward-looking statements are based involve risks and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements.  For a discussion of these risks and uncertainties, see the section of the periodic reports that First United Corporation files with the Securities and Exchange Commission entitled "Risk Factors". In addition, investors should understand that the Corporation is required under generally accepted accounting principles to evaluate subsequent events through the filing of the consolidated financial statements included in its Quarterly Report on Form 10-Q for the quarter ended June 30, 2025 and the impact that any such events have on our critical accounting assumptions and estimates made as of June 30, 2025, which could require us to make adjustments to the amounts reflected in this press release.

 

 

 

 

FIRST UNITED CORPORATION

Oakland, MD

Stock Symbol :  FUNC

Financial Highlights - Unaudited

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30,   June 30,   June 30, 
(Dollars in thousands, except per share data)  2025   2024   2025   2024 
Results of Operations:                    
Interest income  $24,871   $23,113   $48,933   $45,011 
Interest expense   8,164    7,875    16,210    15,961 
Net interest income   16,707    15,238    32,723    29,050 
Provision for credit losses   860    1,194    1,516    2,140 
Other operating income   4,940    4,782    9,762    9,575 
Net gains   146    59    238    141 
Other operating expense   12,974    12,364    25,550    25,245 
Income before taxes  $7,959   $6,521   $15,657   $11,381 
Income tax expense   1,975    1,607    3,867    2,769 
Net income  $5,984   $4,914   $11,790   $8,612 
                     
Per share data:                    
Basic net income per share  $0.92   $0.75   $1.82   $1.31 
Diluted net income per share  $0.92   $0.75   $1.81   $1.31 
Adjusted Basic net income (1)  $0.92   $0.75   $1.82   $1.37 
Adjusted Diluted net income (1)  $0.92   $0.75   $1.81   $1.37 
Dividends declared per share  $0.22   $0.20   $0.44   $0.40 
Book value  $29.43   $25.39           
Diluted book value  $29.38   $25.34           
Tangible book value per share  $27.64   $23.55           
Diluted Tangible book value per share  $27.59   $23.49           
                     
Closing market value  $31.01   $20.42           
Market Range:                    
High  $32.09   $22.88           
Low  $25.90   $19.40           
                     
Shares outstanding at period end: Basic   6,494,611    6,465,601           
Shares outstanding at period end: Diluted   6,506,493    6,479,624           
                     
Performance ratios: (Year to Date Period End, annualized)                    
Return on average assets   1.20%   0.89%          
Adjusted return on average assets   1.20%   0.98%          
Return on average shareholders' equity   12.78%   10.48%          
Adjusted return on average shareholders' equity   12.78%   11.52%          
Net interest margin (Non-GAAP), includes tax exempt income of $104 and $116   3.61%   3.31%          
Net interest margin GAAP   3.60%   3.29%          
Efficiency ratio - non-GAAP (1)   59.66%   63.48%          

 

(1) Efficiency ratio is a non-GAAP measure calculated by dividing total operating expenses by the sum of tax equivalent net interest income and other operating income, less gains/(losses) on sales of securities and/or fixed assets.

 

   June 30,   December 31         
   2025   2024         
Financial Condition at period end:                    
Assets  $2,007,471   $1,973,022           
Earning assets  $1,789,747   $1,758,665           
Gross loans  $1,502,481   $1,480,793           
Commercial Real Estate  $550,717   $526,364           
Acquisition and Development  $98,937   $95,314           
Commercial and Industrial  $281,484   $287,534           
Residential Mortgage  $521,968   $518,815           
Consumer  $49,375   $52,766           
Investment securities  $279,541   $269,991           
Total deposits  $1,614,207   $1,574,829           
Noninterest bearing  $425,784   $426,737           
Interest bearing  $1,188,423   $1,148,092           
Shareholders' equity  $191,147   $179,295           
                     
                     
Capital ratios:                    
Tier 1 to risk weighted assets   15.22%   14.70%          
Common Equity Tier 1 to risk weighted assets   13.32%   12.79%          
Tier 1 Leverage   12.08%   11.88%          
Total risk based capital   16.47%   15.92%          
                     
Asset quality:                    
Net charge-offs for the quarter  $(151)  $(362)          
Nonperforming assets: (Period End)                    
Nonaccrual loans  $3,813   $4,931           
Loans 90 days past due and accruing   535    918           
Total nonperforming loans and 90 day past due  $4,348   $5,849           
                     
Other real estate owned  $3,035   $3,062           
Other repossessed assets  $2,802   $2,802           
Modified loans  $1,198   $1,006           
                     
Allowance for credit losses to gross loans   1.27%   1.23%          
Allowance for credit losses to non-accrual loans   499.45%   368.49%          
Allowance for credit losses to non-performing assets   186.98%   155.13%          
Non-performing and 90 day past due loans to total loans   0.29%   0.39%          
Non-performing loans and 90 day past due loans to total assets   0.22%   0.30%          
Non-accrual loans to total loans   0.25%   0.33%          
Non-performing assets to total assets   0.51%   0.59%          

 

 

 

 

FIRST UNITED CORPORATION

Oakland, MD

Stock Symbol :  FUNC

Financial Highlights - Unaudited

 

   June 30,   March 31,   December 31,   September 30,   June 30,   March 31, 
(Dollars in thousands, except per share data)  2025   2025   2024   2024   2024   2024 
Results of Operations:                              
Interest income  $24,871   $24,062   $23,725   $23,257   $23,113   $21,898 
Interest expense   8,164    8,046    8,025    8,029    7,875    8,086 
Net interest income   16,707    16,016    15,700    15,228    15,238    13,812 
Provision for credit losses   860    656    529    264    1,194    946 
Other operating income   4,940    4,822    4,924    4,912    4,782    4,793 
Net gains   146    92    132    141    59    82 
Other operating expense   12,974    12,576    12,081    12,314    12,364    12,881 
Income before taxes  $7,959   $7,698   $8,146   $7,703   $6,521   $4,860 
Income tax expense   1,975    1,892    1,960    1,932    1,607    1,162 
Net income  $5,984   $5,806   $6,186   $5,771   $4,914   $3,698 
                               
Per share data:                              
Basic net income per share  $0.92   $0.90   $0.95   $0.89   $0.75   $0.56 
Diluted net income per share  $0.92   $0.89   $0.95   $0.89   $0.75   $0.56 
Adjusted basic net income (1)  $0.92   $0.90   $0.95   $0.89   $0.75   $0.62 
Adjusted diluted net income (1)  $0.92   $0.89   $0.95   $0.89   $0.75   $0.62 
Dividends declared per share  $0.22   $0.22   $0.22   $0.22   $0.22   $0.20 
Book value  $29.43   $28.35   $27.71   $26.90   $25.39   $24.89 
Diluted book value  $29.38   $28.27   $27.65   $26.84   $25.34   $24.86 
Tangible book value per share  $27.64   $26.55   $25.89   $25.06   $23.55   $23.08 
Diluted Tangible book value per share  $27.59   $26.47   $25.83   $25.01   $23.49   $23.05 
                               
Closing market value  $31.01   $30.02   $33.71   $29.84   $20.42   $22.91 
Market Range:                              
High  $32.09   $41.61   $36.17   $30.77   $22.88   $23.85 
Low  $25.90   $29.38   $29.63   $20.40   $19.40   $21.21 
                               
Shares outstanding at period end: Basic   6,494,611    6,478,634    6,471,096    6,468,625    6,465,601    6,648,645 
Shares outstanding at period end: Diluted   6,506,493    6,497,454    6,485,119    6,482,648    6,479,624    6,657,239 
                               
Performance ratios: (Year to Date Period End, annualized)                              
Return on average assets   1.20%   1.19%   1.06%   0.99%   0.89%   0.76%
Adjusted return on average assets (1)   1.20%   1.19%   1.08%   1.01%   0.98%   0.85%
Return on average shareholders' equity   12.78%   12.83%   12.16%   11.52%   10.48%   9.07%
Adjusted return on average shareholders' equity (1)   12.78%   12.83%   12.42%   11.78%   11.52%   10.11%
Net interest margin (Non-GAAP), includes tax exempt income of $104 and $116   3.61%   3.56%   3.38%   3.34%   3.31%   3.12%
Net interest margin GAAP   3.60%   3.55%   3.36%   3.32%   3.29%   3.10%
Efficiency ratio - non-GAAP (1)   59.66%   59.95%   61.31%   62.46%   63.48%   65.71%

 

(1) Efficiency ratio is a non-GAAP measure calculated by dividing total operating expenses by the sum of tax equivalent net interest income and other operating income, less gains/(losses) on sales of securities and/or fixed assets.

 

   June 30,   March 31,   December 31,   September 30,   June 30,   March 31, 
   2025   2025   2024   2024   2024   2024 
Financial Condition at period end:                              
Assets  $2,007,471   $1,979,753   $1,973,022   $1,916,126   $1,868,599   $1,912,953 
Earning assets  $1,789,747   $1,762,891   $1,758,665   $1,722,346   $1,695,425   $1,695,962 
Gross loans  $1,502,481   $1,479,869   $1,480,793   $1,447,883   $1,422,975   $1,412,327 
Commercial Real Estate  $550,717   $532,764   $526,364   $502,828   $506,273   $492,819 
Acquisition and Development  $98,937   $94,063   $95,314   $92,909   $88,215   $83,424 
Commercial and Industrial  $281,484   $282,370   $287,534   $277,994   $260,168   $274,722 
Residential Mortgage  $521,968   $520,072   $518,815   $519,168   $511,354   $501,990 
Consumer  $49,375   $50,600   $52,766   $54,984   $56,965   $59,372 
Investment securities  $279,541   $275,143   $269,991   $267,214   $267,151   $278,716 
Total deposits  $1,614,207   $1,623,574   $1,574,829   $1,540,395   $1,537,071   $1,563,453 
Noninterest bearing  $425,784   $422,415   $426,737   $419,437   $423,970   $422,759 
Interest bearing  $1,188,423   $1,201,159   $1,148,092   $1,120,958   $1,113,101   $1,140,694 
Shareholders' equity  $191,147   $183,694   $179,295   $173,979   $164,177   $165,481 
                               
Capital ratios:                              
Tier 1 to risk weighted assets   15.22%   14.87%   14.70%   14.61%   14.51%   14.58%
Common Equity Tier 1 to risk weighted assets   13.32%   12.97%   12.79%   12.66%   12.54%   12.60%
Tier 1 Leverage   12.08%   11.94%   11.88%   11.88%   11.69%   11.48%
Total risk based capital   16.47%   16.10%   15.92%   15.83%   15.75%   15.83%
                               
Asset quality:                              
Net (charge-offs)/recoveries for the quarter  $(151)  $(360)  $(362)  $(109)  $(1,309)  $(459)
Nonperforming assets: (Period End)                              
Nonaccrual loans  $3,813   $4,026   $4,931   $8,073   $9,438   $16,007 
Loans 90 days past due and accruing   535    233    918    538    526    120 
Total nonperforming loans and 90 day past due  $4,348   $4,259   $5,849   $8,611   $9,964   $16,127 
                               
Other real estate owned  $3,035   $3,062   $3,062   $2,860   $2,978   $4,402 
Other repossessed assets  $2,802   $2,802   $2,802   $42   $32   $68 
Modified/restructured loans  $1,198   $1,021   $1,006   $1,016   $893   $- 
                               
Allowance for credit losses to gross loans   1.27%   1.25%   1.23%   1.24%   1.26%   1.27%
Allowance for credit losses to non-accrual loans   499.45%   458.69%   368.49%   223.09%   189.90%   112.34%
Allowance for credit losses to non-performing assets   186.98%   182.43%   155.13%   157.00%   138.49%   87.59%
Non-performing and 90 day past due loans to total loans   0.29%   0.29%   0.39%   0.59%   0.70%   1.14%
Non-performing loans and 90 day past due loans to total assets   0.22%   0.22%   0.30%   0.45%   0.53%   0.84%
Non-accrual loans to total loans   0.25%   0.27%   0.33%   0.56%   0.66%   1.13%
Non-performing assets to total assets   0.51%   0.51%   0.59%   0.60%   0.69%   1.07%

 

 

 

 

Consolidated Statement of Condition

 

(Dollars in thousands - Unaudited)  June 30, 2025   March 31, 2025   December 31, 2024 
Assets               
Cash and due from banks  $77,313   $82,813   $77,020 
Interest bearing deposits in banks   1,800    1,618    1,307 
Cash and cash equivalents   79,113    84,431    78,327 
Investment securities – available for sale (at fair value)   103,582    99,998    94,494 
Investment securities – held to maturity (at cost)   174,951    174,144    175,497 
Equity investments with readily determinable fair market values   1,008    1,001     
Restricted investment in bank stock, at cost   5,815    5,815    5,768 
Loans held for sale   110        806 
Loans   1,502,481    1,479,869    1,480,793 
Unearned fees   (533)   (457)   (442)
Allowance for credit losses   (19,044)   (18,467)   (18,170)
Net loans   1,482,904    1,460,945    1,462,181 
Premises and equipment, net   29,644    30,010    30,081 
Goodwill and other intangible assets   11,609    11,691    11,773 
Bank owned life insurance   49,642    49,293    48,952 
Deferred tax assets   9,151    10,021    9,989 
Other real estate owned, net   3,035    3,062    3,062 
Operating lease asset   1,058    1,131    1,204 
Pension asset   18,537    16,064    17,824 
Accrued interest receivable and other assets   37,312    32,147    33,064 
Total Assets  $2,007,471   $1,979,753   $1,973,022 
Liabilities and Shareholders’ Equity               
Liabilities:               
Non-interest bearing deposits  $425,784   $422,415   $426,737 
Interest bearing deposits   1,188,423    1,201,159    1,148,092 
Total deposits   1,614,207    1,623,574    1,574,829 
Short-term borrowings   50,954    20,342    65,409 
Long-term borrowings   120,929    120,929    120,929 
Operating lease liability   1,231    1,308    1,384 
Allowance for credit loss on off balance sheet exposures   995    863    863 
Accrued interest payable and other liabilities   26,579    27,617    28,889 
Dividends payable   1,429    1,426    1,424 
Total Liabilities   1,816,324    1,796,059    1,793,727 
Shareholders’ Equity:               
Common Stock – par value $0.01 per share; Authorized 25,000,000 shares; issued and outstanding 6,494,611 shares at June 30, 2025; 6,478,634 at March 31, 2025; and 6,471,096 at December 31, 2024   65    65    65 
Surplus   21,121    20,606    20,476 
Retained earnings   197,938    193,382    189,002 
Accumulated other comprehensive loss   (27,977)   (30,359)   (30,248)
Total Shareholders’ Equity   191,147    183,694    179,295 
Total Liabilities and Shareholders’ Equity  $2,007,471   $1,979,753   $1,973,022 

 

 

 

 

Historical Income Statement

 

   2025   2024 
   Q2   Q1   Q4   Q3   Q2   Q1 
In thousands  (Unaudited) 
Interest income                              
Interest and fees on loans  $22,294   $21,755   $21,299   $21,018   $20,221   $19,218 
Interest on investment securities                              
Taxable   1,776    1,763    1,672    1,647    1,697    1,744 
Exempt from federal income tax   57    45    47    56    53    53 
Total investment income   1,833    1,808    1,719    1,703    1,750    1,797 
Other   744    499    707    536    1,142    883 
Total interest income   24,871    24,062    23,725    23,257    23,113    21,898 
Interest expense                              
Interest on deposits   6,788    6,683    6,585    6,579    6,398    6,266 
Interest on short-term borrowings   21    20    40    467    509    461 
Interest on long-term borrowings   1,355    1,343    1,400    983    968    1,359 
Total interest expense   8,164    8,046    8,025    8,029    7,875    8,086 
Net interest income   16,707    16,016    15,700    15,228    15,238    13,812 
Credit loss expense/(credit)                              
Loans   728    657    522    195    1,251    961 
Debt securities held to maturity               14         
Off balance sheet credit exposures   132    (1)   7    55    (57)   (15)
Provision for credit losses   860    656    529    264    1,194    946 
Net interest income after provision for credit losses   15,847    15,360    15,171    14,964    14,044    12,866 
Other operating income                              
Gains on sale of residential mortgage loans   146    92    132    141    59    82 
Net gains/(losses)   146    92    132    141    59    82 
Other Income                              
Service charges on deposit accounts   577    547    553    555    556    556 
Other service charges   214    206    211    236    225    215 
Trust department   2,386    2,323    2,323    2,328    2,255    2,188 
Debit card income   983    921    1,134    1,000    999    932 
Bank owned life insurance   348    341    345    340    334    326 
Brokerage commissions   370    421    295    297    362    495 
Other   62    63    63    156    51    81 
Total other income   4,940    4,822    4,924    4,912    4,782    4,793 
Total other operating income   5,086    4,914    5,056    5,053    4,841    4,875 
Other operating expenses                              
Salaries and employee benefits   7,319    7,331    6,456    7,160    7,256    7,157 
FDIC premiums   267    245    260    256    285    269 
Equipment   565    578    490    627    635    923 
Occupancy   675    689    563    709    652    954 
Data processing   1,600    1,503    1,688    1,333    1,422    1,318 
Marketing   196    238    205    151    184    134 
Professional services   589    476    536    477    449    486 
Contract labor   166    163    181    149    84    183 
Telephone   96    98    99    97    103    109 
Other real estate owned   208    92    47    124    14    86 
Investor relations   132    62    65    84    91    53 
Contributions   78    56    53    65    66    50 
Other   1,083    1,045    1,438    1,082    1,123    1,159 
Total other operating expenses   12,974    12,576    12,081    12,314    12,364    12,881 
Income before income tax expense   7,959    7,698    8,146    7,703    6,521    4,860 
Provision for income tax expense   1,975    1,892    1,960    1,932    1,607    1,162 
Net Income  $5,984   $5,806   $6,186   $5,771   $4,914   $3,698 
Basic net income per common share  $0.92   $0.90   $0.95   $0.89   $0.75   $0.56 
Diluted net income per common share  $0.92   $0.89   $0.95   $0.89   $0.75   $0.56 
Weighted average number of basic shares outstanding   6,489    6,474    6,470    6,468    6,527    6,642 
Weighted average number of diluted shares outstanding   6,506    6,490    6,484    6,482    6,537    6,655 
Dividends declared per common share  $0.22   $0.22   $0.22   $0.22   $0.20   $0.20 

 

 

 

 

Non-GAAP Financial Measures (unaudited)

Reconciliation of as reported (GAAP) and non-GAAP financial measures

 

The following tables below provide a reconciliation of certain financial measures calculated under generally accepted accounting principles ("GAAP") (as reported) and non-GAAP. A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed in the most directly comparable measure calculated and presented in accordance with GAAP in the United States. The Company’s management believes the presentation of non-GAAP financial measures provide investors with a greater understanding of the Company’s operating results in addition to the results measured in accordance with GAAP. While management uses these non-GAAP measures in its analysis of the Company’s performance, this information should not be viewed as a substitute for financial results determined in accordance with GAAP or considered to be more important than financial results determined in accordance with GAAP.

 

The following non-GAAP financial measures exclude accelerated depreciation expenses related to the branch closures.

 

   Three months ended June 30,   Six months ended June 30, 
(in thousands, except for per share amount)  2025   2024   2025   2024 
Net income - as reported  $5,984   $4,914   $11,790   $8,612 
Adjustments:                    
Accelerated depreciation expenses               562 
Income tax effect of adjustments               (137)
Adjusted net income (non-GAAP)  $5,984   $4,914   $11,790   $9,037 
                     
Diluted earnings per share - as reported  $0.92   $0.75   $1.81   $1.31 
Adjustments:                    
Accelerated depreciation expenses               0.08 
Income tax effect of adjustments               (0.02)
Adjusted basic and diluted earnings per share (non-GAAP)  $0.92   $0.75   $1.81   $1.37 
                     
   As of or for the three months ended   As of or for the six months ended 
   June 30,   June 30, 
(in thousands, except per share data)  2025   2024   2025   2024 
Per Share Data                    
Basic net income per share - as reported  $0.92   $0.75   $1.82   $1.31 
Basic net income per share - non-GAAP   0.92    0.75    1.82    1.37 
Diluted net income per share - as reported  $0.92   $0.75   $1.81   $1.31 
Diluted net income per share - non-GAAP   0.92    0.75    1.81    1.37 
Basic book value per share  $29.43   $25.39           
Diluted book value per share  $29.38   $25.34           
                     
Significant Ratios:  As of or for the six months ended                 
   June 30,                 
Return on Average Assets - as reported   1.20%   0.89%                
Accelerated depreciation expenses   -    0.12%                
Income tax effect of adjustments   -    (0.03%)                
Adjusted Return on Average Assets (non-GAAP)   1.20%   0.98%                
                           
Return on Average Equity - as reported   12.78%   10.48%                
Accelerated depreciation expenses   -    1.38%                
Income tax effect of adjustments   -    (0.34%)                
Adjusted Return on Average Equity (non-GAAP)   12.78%   11.52%                

 

(1) See reconcilation of this non-GAAP financial measure provided elsewhere herein.

 

 

 

 

   Three Months Ended 
   June 30 
   2025   2024 
(dollars in thousands)  Average
Balance
   Interest   Average
Yield/Rate
   Average
Balance
   Interest   Average
Yield/Rate
 
Assets                              
Loans  $1,489,485    22,304    6.01%  $1,415,353   $20,237    5.75%
Investment Securities:                              
Taxable   283,914    1,776    2.51%   268,522    1,697    2.54%
Non taxable   7,424    101    5.46%   7,800    95    4.90%
Total   291,338    1,877    2.58%   276,322    1,792    2.61%
Federal funds sold   50,675    628    4.97%   66,658    1,037    6.26%
Interest-bearing deposits with other banks   3,799    20    2.11%   2,194    18    3.30%
Other interest earning assets   5,815    96    6.62%   3,390    87    10.32%
Total earning assets   1,841,112    24,925    5.43%   1,763,917    23,171    5.28%
Allowance for credit losses   (18,685)             (18,184)          
Non-earning assets   175,323              198,749           
Total Assets  $1,997,750             $1,944,482           
Liabilities and Shareholders’ Equity                              
Deposits                              
Interest-bearing demand deposits  $357,725   $1,520    1.70%  $369,835   $1,495    1.63%
Interest-bearing money markets- retail   473,262    3,578    3.03%   400,747    3,515    3.53%
Interest-bearing money markets- brokered   496    5    4.04%   111    1    3.62%
Savings deposits   168,854    45    0.11%   182,988    46    0.10%
Time deposits - retail   147,433    1,122    3.05%   146,420    1,016    2.79%
Time deposits - brokered   50,000    518    4.16%   24,396    325    5.36%
Total deposits   1,197,770    6,788    2.27%   1,124,497    6,398    2.29%
Short-term borrowings   19,811    21    0.43%   71,900    509    2.85%
Long-term borrowings   120,929    1,355    4.49%   70,929    968    5.49%
Total interest-bearing liabilities   1,338,510    8,164    2.45%   1,267,326    7,875    2.50%
Non-interest-bearing deposits   440,779              479,232           
Other liabilities   29,889              32,884           
Shareholders’ Equity   188,572              165,040           
Total Liabilities and Shareholders’ Equity  $1,997,750             $1,944,482           
Net interest income and spread       $16,761    2.98%       $15,296    2.78%
Net interest margin             3.65%             3.49%

 

 

 

 

   Six Months Ended 
   June 30, 
   2025   2024 
(dollars in thousands)  Average
Balance
   Interest   Average
Yield/
Rate
   Average
Balance
   Interest   Average
Yield/
Rate
 
Assets                              
Loans  $1,486,334   $44,072    5.98%  $1,411,619   $39,471    5.62%
Investment Securities:                              
Taxable   284,612    3,539    2.51%   281,524    3,441    2.46%
Non taxable   6,977    182    5.26%   7,803    189    4.87%
Total   291,589    3,721    2.57%   289,327    3,630    2.52%
Federal funds sold   46,213    1,012    4.42%   65,251    1,795    5.53%
Interest-bearing deposits with other banks   3,174    35    2.22%   1,352    49    7.29%
Other interest earning assets   5,795    196    6.82%   4,248    181    8.57%
Total earning assets   1,833,105    49,036    5.39%   1,771,797    45,126    5.12%
Allowance for loan losses   (18,550)             (17,940)          
Non-earning assets   174,298              201,873           
Total Assets  $1,988,853             $1,955,730           
Liabilities and Shareholders’ Equity                              
Deposits                              
Interest-bearing demand deposits  $366,170   $3,173    1.75%  $361,358   $2,936    1.63%
Interest-bearing money markets- retail   468,732    7,125    3.07%   392,164    6,774    3.47%
Interest-bearing money markets- brokered   316    6    3.83%   55    1    3.66%
Savings deposits   170,178    88    0.10%   186,280    94    0.10%
Time deposits - retail   145,984    2,176    3.01%   152,049    2,134    2.82%
Time deposits - brokered   43,059    903    4.23%   27,198    724    5.35%
Total deposits   1,194,439    13,471    2.27%   1,119,104    12,663    2.28%
Short-term borrowings   21,423    41    0.39%   72,626    970    2.69%
Long-term borrowings   120,929    2,698    4.50%   86,973    2,327    5.38%
Total interest-bearing liabilities   1,336,791    16,210    2.45%   1,278,703    15,960    2.51%
Non-interest-bearing deposits   435,362              478,655           
Other liabilities   30,682              33,624           
Shareholders’ Equity   186,018              164,748           
Total Liabilities and Shareholders’ Equity  $1,988,853             $1,955,730           
Net interest income and spread       $32,826    2.94%       $29,166    2.61%
Net interest margin             3.61%             3.31%