Exhibit 99.1

 

FIRST UNITED CORPORATION ANNOUNCES

THIRD QUARTER 2026 FINANCIAL RESULTS

 

OAKLAND, MARYLAND— October 19, 2026: 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 nine-month periods ended September 30, 2026. Consolidated net income was $7.2 million on a Generally Accepted Accounting Principles (“GAAP”) basis for the third quarter of 2026, or $1.11 per diluted share, compared to $6.9 million, or $1.07 per diluted share, for the third quarter of 2025 and $5.7 million, or $0.88 per diluted share, for the second quarter of 2026. Net income for the first nine months of 2026 was $19.5 million, or $3.01 per diluted share, compared to $18.7 million, or $2.88 per diluted share, for the same period of 2025. Non-GAAP net income was $7.2 million and $21.1 million for the three- and nine-months ended September 30, 2026, respectively. Annualized Return on Average Assets and Return on Average Equity for the nine-month period ended September 30, 2026 were 1.26% and 12.37%, respectively.

 

According to Jason Rush, Chairman of the Board, President and CEO, “We delivered another solid quarter, benefiting from an improved net interest margin, continued growth in wealth management income, and steady loan growth. Our loan pipelines remain robust heading into the fourth quarter, providing positive momentum as we close out the year. Credit quality remains strong. However, given continued inflationary pressures and uncertainty surrounding interest rates, we believe it is prudent to maintain a disciplined approach to reserves. We also remain focused on expense management and are continuing to identify opportunities to improve efficiency across the organization.”

 

Third Quarter Financial Highlights:

 

·Net interest margin, on a non-GAAP, fully tax equivalent (“FTE”) basis, was 4.05% for the third quarter of 2026, reflecting increased loan yields and reduced funding costs.
·Strong loan production during the quarter, with $115.0 million in commercial loan originations and $34.7 million in residential mortgage originations.
·Provision expense was $1.9 million in the third quarter, primarily due to solid growth in loans and unfunded commitments, and the continued economic and political uncertainty.
·Operating expenses decreased by $2.0 million when compared to the linked quarter driven by a one-time, $1.7 million, net of tax, expense related to consulting fees incurred for contract negotiations with our core processor recorded in the second quarter of 2026.
·A cash dividend of $0.28 per share was declared in the third quarter.

 

Income Statement Overview

 

On a GAAP basis, net income for the third quarter of 2026 was $7.2 million, compared to $5.7 million for the second quarter of 2026, inclusive of a $1.7 million, net of tax, third-party consulting expense incurred for core contract negotiations, and $6.9 million for the third quarter of 2025.

 

   Q3 2026   Q2 2026   Q3 2025 
Net Income, GAAP (millions)  $7.2   $5.7   $6.9 
Net Income, non-GAAP (millions)  $7.2   $7.3   $6.9 
Diluted net income per share, GAAP  $1.11   $0.88   $1.07 
Diluted net income per share, non-GAAP  $1.11   $1.14   $1.07 

 

 

 

 

Third Quarter 2026 Compared to Third Quarter 2025

 

Consolidated net income increased by $0.2 million for the third quarter of 2026 when compared to the third quarter of 2025. The increase was driven by an increase of $2.2 million in net interest income, and an increase of $0.3 million in non-interest income, inclusive of gains, offset by a $1.4 million increase in provision for credit losses as a result of solid growth in loans and unfunded commitments and a $0.8 million increase in other operating expenses. Comparing the third quarter of 2026 to the same period of 2025, interest and fees on loans increased by $1.8 million driven by solid loan growth and the continued repricing of adjustable-rate loans. Interest expense decreased by $1.0 million when comparing year-over-year quarterly expenses. The decrease was attributable to the repayment of $50.0 million in brokered certificates of deposit in January and July 2026 at their maturities and $65.0 million in Federal Home Loan Bank (“FHLB”) borrowings in March 2026. Other operating income increased slightly by $0.3 million driven by an increase in trust and brokerage income of $0.3 million as a result of increased production and favorable market values on assets under management. Other operating expenses increased by $0.8 million, driven by a $0.5 million increase in salaries and benefits attributable to new hires to complete the build out of talent in our West and East regions, normal merit increases in April 2026 and increased life and health insurance costs due to increased claims. Equipment, occupancy and data processing expenses increased by $0.3 million as a result of the implementation of new loan origination software in late 2025. Other expenses, such as marketing and contract labor, increased slightly and were offset by decreases in professional services and other real estate owned (“OREO”) expenses and contributions.

 

Third Quarter 2026 Compared to Second Quarter 2026

 

Compared to the linked quarter, net income increased by $1.5 million driven by an increase in net interest income of $1.0 million as a result of increased yields on loans and reduced funding costs and an increase of $0.2 million in other operating income, inclusive of net gains. The increase in net gains was due to gains on sales of mortgages to the secondary market and the receipt of funds related to a branch sale in late 2025. Other miscellaneous income increased as a result of a one-time cash receipt of incentives related to check fees and the increased other expenses in the second quarter as a result of the one-time third-party expense incurred for core contract negotiations. An increase of $1.2 million in the provision for credit losses was recognized due to the growth in loans and unfunded commitments experienced in the third quarter as well as the continued economic and political uncertainty.

 

Year to date 2026 compared to Year to date 2025

 

Net income for the nine months ended September 30, 2026 was $19.5 million on a GAAP basis, inclusive of a $1.7 million, net of tax, consulting fee incurred on core contract negotiations completed in the second quarter, and $21.1 million on a non-GAAP basis compared to GAAP and non-GAAP basis income of $18.7 million for the nine months ended September 30, 2025. The year-over-year increase of $0.8 million was attributable to a $6.1 million increase in net interest income driven by the continued increase on the yield on earning assets and overall decrease in funding costs, an increase in other non-interest income of $1.0 million, inclusive of net gains, as a result of increased trust and brokerage income of $0.8 million, and increased bank owned life insurance (“BOLI”) income of $0.3 million related to a one-time death benefit received in the first quarter of 2026, partially offset by an increase in other operating expenses of $4.7 million driven by the aforementioned consulting fee, increased salaries and benefits of $2.2 million and an increase in equipment, occupancy and data processing expenses of $0.6 million, primarily due to the implementation of a new loan origination software in late 2025. The increase in salaries and benefits was the result of new hires to complete the build out of talent in our West and East regions, annual merit increases in April 2026, increased incentives related to the accruals for projected annual payouts, and increased life and health insurance costs due to higher claims, partially offset by the reduction of costs associated with loan originations.

 

 

 

 

Net Interest Income and Net Interest Margin

 

Third Quarter 2026 Compared to Third Quarter 2025

 

Net interest income, on a non-GAAP, FTE basis, increased by $2.2 million for the third quarter of 2026 when compared to the third quarter of 2025. This increase was driven by an increase of $1.2 million in interest income. Interest income on loans increased by $1.8 million due to the increase of 16 basis points in overall yield on the loan portfolio as a result of growth in average balances of $78.8 million and the continued upward repricing of adjustable-rate loans. Investment income remained stable year over year. Interest income on federal funds sold decreased by $0.5 million due to a decrease of $18.5 million in average cash balances held at the Federal Reserve Bank as a result of funding the loan growth in the third quarter of 2026. Interest expense decreased by $1.0 million in the third quarter of 2026 when compared to the third quarter of 2025. Interest on deposits decreased by $0.2 million despite a $65.1 million increase in average deposit balances, primarily in interest bearing demand and money market deposits, primarily in our value money market product as customers desire to maintain liquid funding. Interest expense on long-term borrowings decreased $0.8 million due to an $86.7 million decrease in average balances for the third quarter of 2026 when compared to the same period of 2025, primarily related to the repayment of $25.0 million and $65.0 million of FHLB advances at their maturities in September 2025 and March 2026, respectively.

 

Third Quarter 2026 Compared to Second Quarter 2026

 

Comparing the third quarter of 2026 to the second quarter of 2026, net interest income, on a non-GAAP, FTE basis, increased by $1.0 million. Interest income increased by $0.8 million driven by an increase in average loan balances of $31.3 million in the third quarter of 2026 and a 9 basis point increase in yield. Interest expense decreased by $0.2 million when comparing the third quarter of 2026 to the second quarter of 2026. While we saw an increase in average deposit balances of $2.6 million, we continue to be focused on funding costs and recognized a decrease of 9 basis points. Management’s strategic focus on margin management during the third quarter of 2026 resulted in a 7 basis point increase in the net interest margin to 4.05% compared to 3.98% for the second quarter of 2026.

 

Year to date 2026 compared to Year to date 2025

 

Comparing the nine months ended September 30, 2026 to the nine months ended September 30, 2025, net interest income, on a non-GAAP, FTE basis, increased by $6.2 million. Interest income increased by $4.2 million, primarily driven by an increase of $4.1 million on interest and fees on loans, as average loan balances increased by $53.0 million and the yield increased by 15 basis points. Interest expense on interest-bearing liabilities decreased by $2.0 million despite an increase in average deposit balances of $79.6 million driven by increases of $28.7 million in demand deposit accounts and $84.1 million in retail money market balances, partially offset by decreases in savings balances of $9.4 million and brokered time deposits of $24.7 million. Interest expense on short-term borrowings remained stable and interest expense on long-term borrowings decreased by $2.0 million as a result of a decrease in average balances of $70.3 million, due to the repayment of $65.0 million of FHLB advances at their maturities in March 2026. The net interest margin for the nine months ended September 30, 2026 was 3.94% compared to 3.64% for the nine months ended September 30, 2025.

 

Non-Interest Income

 

Third Quarter 2026 Compared to Third Quarter 2025

 

Other operating income, inclusive of net gains, increased by $0.3 million driven by an increase in trust and brokerage income of $0.3 million as a result of increased production of new accounts as well as favorable market values in assets under management. Net gains decreased by $0.1 million as new residential mortgage production is more favorable to book to our in-house portfolio as compared to selling to secondary market outlets. Debit card income, service charge income and BOLI income were stable when comparing the quarters.

 

Third Quarter 2026 Compared to Second Quarter 2026

 

On a linked quarter basis, other operating income, inclusive of net gains, increased by $0.2 million. Net gains increased by $0.1 million as a result of the receipt of proceeds on the previously recorded branch office sale as well as an increase in gains on sale of mortgages. Check fees increased by $0.1 million when comparing the third quarter of 2026 to the linked quarter as a result of a one-time cash incentive received during the third quarter.

 

 

 

 

Year to date 2026 compared to Year to date 2025

 

Comparing the nine months ended September 30, 2026 to the same period of 2025, other operating income, inclusive of net gains, increased by $1.0 million. The increase was primarily driven by an increase in trust and brokerage income of $0.8 million as a result of increased production of new business as well as favorable market values in assets under management, a $0.1 million increase in debit card income, and an increase in BOLI income of $0.3 million as previously mentioned, partially offset by a reduction in net gains as new production of residential mortgage loans were booked in house rather than selling them to the secondary market.

 

Non-Interest Expense

 

Third Quarter 2026 Compared to Third Quarter 2025

 

Other operating expenses increased by $0.8 million driven by a $0.5 million increase in salaries and benefits as a result of new hires to complete the build out of our West and East regions, normal merit increases in April 2026 and increased life and health insurance costs due to increased claims in the third quarter of 2026, partially offset by the reduction of costs associated with loan originations. Equipment, occupancy and data processing expenses increased $0.3 million as a result of the implementation of a new loan origination software in late 2025. These increases were partially offset by reductions in professional services and OREO expenses and contributions.

 

Third Quarter 2026 Compared to Second Quarter 2026

 

Other operating expenses decreased by $2.0 million driven by the one-time, $1.7 million, net of tax, consulting fee incurred with core contract negotiations in the second quarter. All other expenses were stable when comparing the third quarter of 2026 to the second quarter of 2026 as we continue a strategic focus on expense control.

 

Year to date 2026 compared to Year to date 2025

 

Comparing the nine months ended September 30, 2026 to the same period of 2025, other operating expenses increased by $4.7 million primarily driven by the one-time, third-party consulting expense incurred for core contract negotiations discussed above, a $2.2 million increase in salaries and benefits as a result of new hires to complete the build out of talent in our West and East regions, normal merit increases in April 2026, increased incentives related to the accrual for projected annual payouts, increased life and health insurance costs due to higher claims, partially offset by the reductions of costs associated with loan originations, and an increase in equipment, occupancy and data processing expenses of $0.6 million, primarily due to a new loan origination software implementation in late 2025.

 

The effective income tax rates, as a percentage of income, for the nine-month periods ended September 30, 2026 and 2025 were 24.1% and 24.7%, respectively.

 

Balance Sheet Overview

 

Total assets at September 30, 2026 were $2.1 billion, representing a $10.6 million increase since December 31, 2025. During the first nine months of 2026, gross loans increased by $83.7 million and the pension assets increased $2.3 million due to increased market values. These increases were partially offset by a $56.7 million decrease in cash and interest-bearing deposits in other banks, a decrease in the investment portfolio of $8.3 million related to principal and interest cashflows, and a decrease in the investments in bank stock related to the reduction in FHLB stock that resulted from the full repayment of borrowings in March 2026.

 

 

 

 

Total liabilities at September 30, 2026 were $1.9 billion, representing a $0.2 million increase since December 31, 2025. Total deposits increased by $52.6 million when compared to December 31, 2025. Non-interest-bearing demand deposits slightly increased by $2.1 million, savings and money market accounts increased by $45.0 million due primarily to the expansion of current and new relationships throughout the first nine months of 2026 and interest-bearing demand deposits increased $61.0 million, primarily related to municipality accounts. A total of $50.0 million in brokered certificates of deposit were fully repaid in January 2026 and July 2026 at their maturities. Retail time deposits decreased by $5.5 million since December 31, 2025. Short-term borrowings increased by $15.2 million at September 30, 2026 when compared to December 31, 2025 as a result of overnight borrowings in anticipation of loan funding. These borrowings were subsequently fully repaid in October 2026.

 

Outstanding loans of $1.6 billion at September 30, 2026 reflected an $83.7 million increase since December 31, 2025.

 

Loan Type

(in millions)

 

Change since

June 30, 2026

  

Change since

December 31, 2025

 
Commercial  $7.2   $39.1 
Residential Mortgages  $17.0   $27.2 
Consumer  $9.1   $17.4 
Gross Loans  $33.3   $83.7 

 

Since December 31, 2025, commercial real estate loans increased by $45.7 million as a result of new business relationships as well as additional growth in existing relationships; acquisition and development loans increased by $34.1 million; commercial and industrial loans decreased by $40.7 million as a result of payoffs related to approximately $15.0 million due to competitive pricing, approximately $7.3 million related to sales of businesses, approximately $18.0 million due to a loan refinancing with another institution, and the payoff of a floorplan line of credit. Residential mortgage loans increased by $27.2 million as a result of robust mortgage production booked in house as opposed to selling to the secondary market outlets, offset slightly by normal amortization. Consumer loans increased by $17.4 million related to the purchases of approximately $18.0 million in consumer loan pools in the second and third quarters of 2026, offset by normal paydowns.

 

New commercial loan production for the third quarter of 2026 was approximately $115.0 million.  The pipeline of commercial loans as of September 30, 2026 was $138.0 million and unfunded committed commercial construction loans totaled approximately $37.0 million.  Commercial amortization and payoffs were approximately $137.0 million through September 30, 2026, 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 third quarter of 2026 was approximately $34.7 million, with most of that production comprised of in-house mortgages.  The pipeline of in-house, portfolio loans as of September 30, 2026 was $29.8 million. Unfunded commitments related to residential construction loans totaled $26.0 million at September 30, 2026.

 

Total deposits of $1.8 billion at September 30, 2026, representing an increase of $52.6 million when compared to December 31, 2025.

 

Deposit Type

(in millions)

 

Change since

June 30, 2026

  

Change since

December 31, 2025

 
Non-Interest-Bearing  $13.8   $2.1 
Interest-Bearing Demand  $47.7   $61.0 
Savings and Money Market  $17.4   $45.0 
Time Deposits- Brokered  $(25.0)  $(50.0)
Time Deposits- Retail  $(1.7)  $(5.5)
Total Deposits  $52.2   $52.6 

 

Non-interest-bearing demand deposits increased by $2.1 million, savings and money market accounts increased by $45.0 million due primarily to the expansion of current and new relationships throughout the first nine months of 2026 primarily in our value money market product as customers continue to desire liquid funds and interest-bearing demand deposits increased $61.0 million, primarily related to municipality accounts. Brokered certificates of deposit were fully repaid at their maturities in January and July 2026. Retail time deposits decreased by $5.5 million since December 31, 2025.

 

 

 

 

The book value of the Corporation’s common stock was $33.15 per share at September 30, 2026 compared to $31.33 per share at December 31, 2025. At September 30, 2026, there were 6,456,055 basic outstanding shares and 6,464,823 diluted outstanding shares of common stock. The increase in the book value at September 30, 2026 was due to the undistributed net income of $14.4 million for the first nine months of 2026.

 

Asset Quality

 

The allowance for credit losses (“ACL”) was $21.8 million at September 30, 2026 compared to $19.1 million at September 30, 2025 and $19.5 million at December 31, 2025. The provision for credit losses was $1.9 million for the quarter ended September 30, 2026 compared to $0.8 million for the quarter ended June 30, 2026 and $0.5 million for the quarter ended September 30, 2025. Provision for credit losses was $3.6 million and $2.0 million for the first nine months of 2026 and 2025, respectively. The increase in the provision for credit losses in the third quarter of 2026 was primarily attributable to solid loan growth as well as growth in the unfunded commitments of approximately $39.0 million during the quarter, and the continued economic and political uncertainty. Asset quality remained strong during the first nine months of 2026. Net charge-offs of $0.1 million were recorded for the quarter ended September 30, 2026 compared to net charge-offs of $0.4 million for the quarter ended September 30, 2025 and $0.1 million for the quarter ended June 30, 2026. The ratio of the ACL to loans outstanding was 1.36% at September 30, 2026 compared to 1.28% at December 31, 2025 and 1.28% at September 30, 2025.

 

The ratio of net charge offs to average loans was 0.04% and 0.08% for the nine-month periods ended September 30, 2026 and 2025, respectively. The commercial and industrial portfolio had net charge offs of 0.06% and 0.41% for the nine-month periods ended September 30, 2026 and 2025, respectively. The acquisition and development portfolio had net recoveries of 0.02% and 0.42% for the nine-month periods ended September 30, 2026 and 2025, respectively. The decrease in net recoveries was due primarily to recoveries recognized in 2025 related to one relationship previously charged off in 2016. Net charge offs in consumer loans decreased in the first nine months of 2026 when compared to the first nine months of 2025 from 1.06% to 0.91%. The decrease was primarily driven by charge-offs in unsecured consumer loans in 2025. 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
   09/30/2026   09/30/2025 
Loan Type  (Charge Off) / Recovery   (Charge Off) / Recovery 
Commercial Real Estate   0.00%   0.00%
Acquisition & Development   0.02%   0.42%
Commercial & Industrial   (0.06)%   (0.41)%
Residential Mortgage   0.01%   0.01%
Consumer   (0.91)%   (1.06)%
Total Net Charge Offs   (0.04)%   (0.08)%

 

Non-accrual loans totaled $3.2 million at September 30, 2026 compared to $4.2 million at December 31, 2025. The decrease in non-accrual balances at September 30, 2026 was related to a large paydown on one commercial and industrial loan.

 

Non-accrual loans that have been subject to partial charge-offs totaled $41,000 at September 30, 2026 and $0.2 million at December 31, 2025.  Loans secured by 1-4 family residential real estate properties in the process of foreclosure totaled $1.3 million at September 30, 2026 and $0.5 million at December 31, 2025. The increase was primarily related to one residential mortgage loan of approximately $1.1 million. As a percentage of the loan portfolio, accruing loans past due 30 days or more increased to 0.45% at September 30, 2026 compared to 0.32% at December 31, 2025 and 0.26% as of September 30, 2025.  This increase was attributable to one large non-owner occupied commercial real estate loan.

 

Loans that have been modified in accordance with ASU 2022-02 increased from $1.2 million at December 31, 2025 to $6.9 million at September 30, 2026. The increase was due to one large commercial and industrial loan of $5.9 million that had a term extension accommodation completed in the third quarter of 2026.

 

 

 

 

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- OakFirst Loan Center, Inc., a West Virginia corporation, and OakFirst Loan Center, LLC, a Maryland limited liability company – and one subsidiary that it uses to hold real estate acquired through foreclosure or by deed in lieu of foreclosure – First OREO Trust, a Maryland statutory trust. 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 and Mineral County, West Virginia. 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 September 30, 2026 and the impact that any such events have on our critical accounting assumptions and estimates made as of September 30, 2026, 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   Nine Months Ended 
   September 30,   September 30,   September 30,   September 30, 
(Dollars in thousands, except per share data)  2026   2025   2026   2025 
Results of Operations:                    
Interest income  $26,979   $25,762   $78,859   $74,695 
Interest expense   7,365    8,359    22,585    24,569 
Net interest income   19,614    17,403    56,274    50,126 
Provision for credit losses   1,930    510    3,590    2,026 
Other operating income   5,486    5,074    16,013    14,836 
Net gains   121    261    292    499 
Other operating expense   13,815    12,986    43,273    38,536 
Income before taxes  $9,476   $9,242   $25,716   $24,899 
Income tax expense   2,295    2,294    6,205    6,161 
Net income  $7,181   $6,948   $19,511   $18,738 
                     
Per share data:                    
Basic net income per share  $1.11   $1.07   $3.02   $2.89 
Diluted net income per share  $1.11   $1.07   $3.01   $2.88 
Adjusted Basic net income (1)  $1.11   $1.07   $3.27   $2.89 
Adjusted Diluted net income (1)  $1.11   $1.07   $3.26   $2.88 
Dividends declared per share  $0.28   $0.26   $0.80   $0.70 
Book value  $33.15   $30.65           
Diluted book value  $33.10   $30.59           
Tangible book value per share  $31.41   $28.87           
Diluted Tangible book value per share  $31.37   $28.82           
                     
Closing market value  $42.77   $36.77           
Market Range:                    
High  $46.18   $38.41           
Low  $42.16   $32.02           
                     
Shares outstanding at period end: Basic   6,456,055    6,496,908           
Shares outstanding at period end: Diluted   6,464,823    6,508,790           
                     
Performance ratios: (Year to Date Period End, annualized)                    
Return on average assets   1.26%   1.24%          
Adjusted return on average assets (1)   1.36%   1.24%          
Return on average shareholders' equity   12.37%   13.23%          
Adjusted return on average shareholders' equity (1)   13.38%   13.23%          
Net interest margin (Non-GAAP), includes tax exempt income of $221 and $160   3.94%   3.64%          
Net interest margin GAAP   3.93%   3.63%          
Efficiency ratio - non-GAAP (2)   56.51%   58.73%          

 

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

 

(2) 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 and costs incurred on core contract renewal.

 

 

 

 

   September 30,   December 31, 
   2026   2025 
Financial Condition at period end:          
Assets  $2,098,046   $2,087,453 
Earning assets  $1,879,432   $1,807,780 
Gross loans  $1,605,422   $1,521,704 
Commercial Real Estate  $616,483   $570,808 
Acquisition and Development  $124,429   $90,272 
Commercial and Industrial  $236,362   $277,034 
Residential Mortgage  $564,073   $536,912 
Consumer  $64,075   $46,678 
Investment securities  $271,242   $279,534 
Total deposits  $1,787,729   $1,735,149 
Noninterest bearing  $455,127   $453,036 
Interest bearing  $1,332,602   $1,282,113 
Shareholders' equity  $213,988   $203,634 
           
Capital ratios:          
           
Tier 1 to risk weighted assets   15.34%   15.36%
Common Equity Tier 1 to risk weighted assets   13.59%   13.52%
Tier 1 Leverage   12.83%   12.21%
Total risk based capital   16.60%   16.61%
           
Asset quality:          
           
Net charge-offs for the quarter  $(138)  $(99)
Nonperforming assets: (Period End)          
Nonaccrual loans  $3,162   $4,192 
Loans 90 days past due and accruing   604    477 
Total nonperforming loans and 90 day past due  $3,766   $4,669 
           
Other real estate owned  $-   $1,083 
Other repossessed assets  $2,692   $2,802 
Modified loans  $6,913   $1,209 
           
Allowance for credit losses to gross loans   1.36%   1.28%
Allowance for credit losses to non-accrual loans   688.20%   464.46%
Allowance for credit losses to non-performing assets   336.96%   227.61%
Non-performing and 90 day past due loans to total loans   0.23%   0.31%
Non-performing loans and 90 day past due loans to total assets   0.18%   0.22%
Non-accrual loans to total loans   0.20%   0.28%
Non-performing assets to total assets   0.31%   0.41%

 

 

 

 

FIRST UNITED CORPORATION

Oakland, MD

Stock Symbol :  FUNC

Financial Highlights - Unaudited

 

   September 30,   June 30,   March 31,   December 31,   September 30,   June 30,   March 31, 
(Dollars in thousands, except per share data)  2026   2026   2026   2025   2025   2025   2025 
Results of Operations:                                   
Interest income  $26,979   $26,169   $25,711   $26,153   $25,762   $24,871   $24,062 
Interest expense   7,365    7,583    7,637    8,166    8,359    8,164    8,046 
Net interest income   19,614    18,586    18,074    17,987    17,403    16,707    16,016 
Provision for credit losses   1,930    781    879    717    510    860    656 
Other operating income   5,486    5,319    5,208    5,330    5,074    4,940    4,822 
Net gains   121    39    132    (97)   261    146    92 
Other operating expense   13,815    15,765    13,693    14,869    12,986    12,974    12,576 
Income before taxes  $9,476   $7,398   $8,842   $7,634   $9,242   $7,959   $7,698 
Income tax expense   2,295    1,731    2,179    1,857    2,294    1,975    1,892 
Net income  $7,181   $5,667   $6,663   $5,777   $6,948   $5,984   $5,806 
                                    
Per share data:                                   
Basic net income per share  $1.11   $0.88   $1.03   $0.89   $1.07   $0.92   $0.90 
Diluted net income per share  $1.11   $0.88   $1.03   $0.89   $1.07   $0.92   $0.89 
Adjusted basic net income (1)  $1.11   $1.14   $1.02   $1.10   $1.07   $0.92   $0.90 
Adjusted diluted net income (1)  $1.11   $1.14   $1.02   $1.10   $1.07   $0.92   $0.89 
Dividends declared per share  $0.28   $0.26   $0.26   $0.26   $0.26   $0.22   $0.22 
Book value  $33.15   $32.91   $31.84   $31.33   $30.65   $29.43   $28.35 
Diluted book value  $33.10   $32.86   $31.78   $31.27   $30.59   $29.38   $28.27 
Tangible book value per share  $31.41   $31.16   $30.08   $29.56   $28.87   $27.64   $26.55 
Diluted Tangible book value per share  $31.37   $31.12   $30.02   $29.50   $28.82   $27.59   $26.47 
                                    
Closing market value  $42.77   $44.11   $36.64   $37.19   $36.77   $31.01   $30.02 
Market Range:                                   
High  $46.18   $45.98   $40.53   $40.79   $38.41   $32.09   $41.61 
Low  $42.16   $36.27   $35.02   $33.63   $32.02   $25.90   $29.38 
                                    
Shares outstanding at period end: Basic   6,456,055    6,453,836    6,446,717    6,499,476    6,496,908    6,494,611    6,478,634 
Shares outstanding at period end: Diluted   6,464,823    6,462,604    6,459,155    6,511,358    6,508,790    6,506,493    6,497,454 
                                    
Performance ratios: (Year to Date Period End, annualized)                                   
Return on average assets   1.26%   1.20%   1.29%   1.21%   1.24%   1.20%   1.19%
Adjusted return on average assets (1)   1.36%   1.36%   1.28%   1.28%   1.24%   1.20%   1.19%
Return on average shareholders' equity   12.37%   11.92%   13.06%   12.70%   13.23%   12.78%   12.83%
Adjusted return on average shareholders' equity (1)   13.38%   13.49%   12.99%   13.39%   13.23%   12.78%   12.83%
Net interest margin (Non-GAAP), includes tax exempt income of $221 and $160   3.94%   3.89%   3.83%   3.67%   3.64%   3.61%   3.56%
Net interest margin GAAP   3.93%   3.87%   3.82%   3.66%   3.63%   3.60%   3.55%
Efficiency ratio - non-GAAP (2)   56.51%   57.49%   58.45%   58.19%   58.73%   59.66%   59.95%

 

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

 

(2) 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 and costs incurred on core contract renewal.

 

 

 

 

   September 30,   June 30,   March 31,   December 31,   September 30,   June 30,   March 31, 
   2026   2026   2026   2025   2025   2025   2025 
Financial Condition at period end:                                   
Assets  $2,098,046   $2,082,092   $2,039,010   $2,087,453   $2,023,974   $2,007,471   $1,979,753 
Earning assets  $1,879,432   $1,854,045   $1,810,557   $1,807,780   $1,784,056   $1,789,747   $1,762,891 
Gross loans  $1,605,422   $1,572,131   $1,525,466   $1,521,704   $1,496,762   $1,502,481   $1,479,869 
Commercial Real Estate  $616,483   $625,821   $609,491   $570,808   $554,418   $550,717   $532,764 
Acquisition and Development  $124,429   $102,211   $97,785   $90,272   $93,968   $98,937   $94,063 
Commercial and Industrial  $236,362   $242,013   $246,192   $277,034   $279,079   $281,484   $282,370 
Residential Mortgage  $564,073   $547,118   $526,314   $536,912   $521,317   $521,968   $520,072 
Consumer  $64,075   $54,968   $45,684   $46,678   $47,980   $49,375   $50,600 
Investment securities  $271,242   $279,300   $282,711   $279,534   $278,898   $279,541   $275,143 
Total deposits  $1,787,729   $1,735,513   $1,750,703   $1,735,149   $1,678,902   $1,614,207   $1,623,574 
Noninterest bearing  $455,127   $441,365   $451,303   $453,036   $429,986   $425,784   $422,415 
Interest bearing  $1,332,602   $1,294,148   $1,299,400   $1,282,113   $1,248,916   $1,188,423   $1,201,159 
Shareholders' equity  $213,988   $212,374   $205,262   $203,634   $199,099   $191,147   $183,694 
                                    
Capital ratios:                                   
                                    
Tier 1 to risk weighted assets   15.34%   15.26%   15.82%   15.36%   15.59%   15.22%   14.87%
Common Equity Tier 1 to risk weighted assets   13.59%   13.48%   13.94%   13.52%   13.68%   13.32%   12.97%
Tier 1 Leverage   12.83%   12.70%   12.23%   12.21%   12.10%   12.08%   11.94%
Total risk based capital   16.60%   16.51%   17.07%   16.61%   16.84%   16.47%   16.10%
                                    
Asset quality:                                   
                                    
Net (charge-offs)/recoveries for the quarter  $(138)  $(96)  $(198)  $(99)  $(435)  $(151)  $(360)
Nonperforming assets: (Period End)                                   
Nonaccrual loans  $3,162   $4,514   $4,695   $4,192   $3,825   $3,813   $4,026 
Loans 90 days past due and accruing   604    391    66    477    801    535    233 
Total nonperforming loans and 90 day past due  $3,766   $4,905   $4,761   $4,669   $4,626   $4,348   $4,259 
                                    
Other real estate owned  $-   $-   $1,083   $1,083   $2,718   $3,035   $3,062 
Other repossessed assets  $2,692   $2,780   $2,692   $2,802   $3,043   $2,802   $2,802 
Modified loans  $6,913   $1,199   $1,955   $1,209   $998   $1,198   $1,021 
                                    
Allowance for credit losses to gross loans   1.36%   1.31%   1.31%   1.28%   1.28%   1.27%   1.25%
Allowance for credit losses to non-accrual loans   688.20%   456.16%   424.94%   464.46%   499.06%   499.45%   458.69%
Allowance for credit losses to non-performing assets   336.96%   267.94%   233.73%   227.61%   183.78%   186.98%   182.43%
Non-performing and 90 day past due loans to total loans   0.23%   0.31%   0.31%   0.31%   0.31%   0.29%   0.29%
Non-performing loans and 90 day past due loans to total assets   0.18%   0.24%   0.23%   0.22%   0.23%   0.22%   0.22%
Non-accrual loans to total loans   0.20%   0.29%   0.31%   0.28%   0.26%   0.25%   0.27%
Non-performing assets to total assets   0.31%   0.37%   0.42%   0.41%   0.51%   0.51%   0.51%

 

 

 

 

Consolidated Statement of Condition

 

(Dollars in thousands - Unaudited)  September 30,
2026
   June 30,
2026
   March 31,
2026
   December 31,
2025
 
Assets                    
Cash and due from banks  $73,725   $84,195   $89,220   $129,830 
Interest bearing deposits in banks   1,147    993    627    1,782 
Cash and cash equivalents   74,872    85,188    89,847    131,612 
Investment securities – available for sale (at fair value)   101,978    107,997    109,004    107,144 
Investment securities – held to maturity (at cost)   168,212    170,259    172,672    171,361 
Equity investments with readily determinable fair market values   1,052    1,044    1,035    1,029 
Restricted investment in bank stock, at cost   1,621    1,621    1,621    4,630 
Loans held for sale   —    —    132    130 
Loans   1,605,422    1,572,131    1,525,466    1,521,704 
Unearned fees   (711)   (592)   (512)   (476)
Allowance for credit losses   (21,761)   (20,591)   (19,951)   (19,470)
Net loans   1,582,950    1,550,948    1,505,003    1,501,758 
Premises and equipment, net   29,149    29,550    30,020    29,665 
Goodwill and other intangible assets   11,196    11,279    11,361    11,444 
Bank owned life insurance   50,884    50,501    50,125    50,360 
Deferred tax assets   9,499    8,072    9,141    8,730 
Other real estate owned, net   —    —    1,083    1,083 
Operating lease asset   788    862    939    1,015 
Pension asset   23,140    24,044    20,036    20,798 
Accrued interest receivable and other assets   42,705    40,727    36,991    46,694 
Total Assets  $2,098,046   $2,082,092   $2,039,010   $2,087,453 
Liabilities and Shareholders’ Equity                    
Liabilities:                    
Non-interest bearing deposits  $455,127   $441,365   $451,303   $453,036 
Interest bearing deposits   1,332,602    1,294,148    1,299,400    1,282,113 
Total deposits   1,787,729    1,735,513    1,750,703    1,735,149 
Short-term borrowings   32,838    69,233    19,588    17,661 
Long-term borrowings   30,929    30,929    30,929    95,929 
Operating lease liability   927    1,009    1,095    1,180 
Allowance for credit loss on off balance sheet exposures   2,074    1,463    1,418    1,218 
Accrued interest payable and other liabilities   27,753    29,893    28,323    30,992 
Dividends payable   1,808    1,678    1,692    1,690 
Total Liabilities   1,884,058    1,869,718    1,833,748    1,883,819 
Shareholders’ Equity:                    
Common Stock – par value $0.01 per share; Authorized 25,000,000 shares; issued and outstanding 6,456,055 shares at September 30, 2026, and 6,499,476 at December 31, 2025   65    64    64    65 
Surplus   19,706    19,514    19,360    21,551 
Retained earnings   221,636    216,262    212,255    207,284 
Accumulated other comprehensive loss   (27,419)   (23,466)   (26,417)   (25,266)
Total Shareholders’ Equity   213,988    212,374    205,262    203,634 
Total Liabilities and Shareholders’ Equity  $2,098,046   $2,082,092   $2,039,010   $2,087,453 

 

 

 

 

Historical Income Statement

 

   2026   2025 
   Q3   Q2   Q1   Year to date   Q4   Q3   Q2   Q1 
In thousands  (Unaudited) 
Interest income                                        
Interest and fees on loans  $24,861   $23,779   $22,502   $90,328   $23,219   $23,060   $22,294   $21,755 
Interest on investment securities                                        
Taxable   1,837    1,907    1,880    7,210    1,845    1,826    1,776    1,763 
Exempt from federal income tax   59    59    59    218    59    57    57    45 
Total investment income   1,896    1,966    1,939    7,428    1,904    1,883    1,833    1,808 
Other   222    424    1,270    3,092    1,030    819    744    499 
Total interest income   26,979    26,169    25,711    100,848    26,153    25,762    24,871    24,062 
Interest expense                                        
Interest on deposits   6,784    7,033    6,631    27,524    7,044    7,009    6,788    6,683 
Interest on short-term borrowings   50    26    11    75    17    17    21    20 
Interest on long-term borrowings   531    524    995    5,136    1,105    1,333    1,355    1,343 
Total interest expense   7,365    7,583    7,637    32,735    8,166    8,359    8,164    8,046 
Net interest income   19,614    18,586    18,074    68,113    17,987    17,403    16,707    16,016 
Credit loss expense/(credit)                                        
Loans   1,308    736    679    2,345    480    480    728    657 
Debt securities held to maturity   11    —    —    43    —    43    —    — 
Off balance sheet credit exposures   611    45    200    355    237    (13)   132    (1)
Provision for credit losses   1,930    781    879    2,743    717    510    860    656 
Net interest income after provision for credit losses   17,684    17,805    17,195    65,370    17,270    16,893    15,847    15,360 
Other operating income                                        
Net gains on investments, available for sale   —    —    —    97    —    97    —    — 
Gains on sale of residential mortgage loans   89    39    86    533    132    163    146    92 
Gains/(Losses) on disposal of fixed assets   32    —    46    (228)   (229)   1    —    — 
Net gains/(losses)   121    39    132    402    (97)   261    146    92 
Other Income                                        
Service charges on deposit accounts   590    568    547    2,255    568    563    577    547 
Other service charges   201    204    189    845    207    218    214    206 
Trust department   2,723    2,684    2,554    9,824    2,667    2,448    2,386    2,323 
Debit card income   1,045    1,046    931    4,057    1,173    980    983    921 
Bank owned life insurance   384    376    539    1,408    364    355    348    341 
Brokerage commissions   385    388    382    1,445    308    346    370    421 
Other   158    53    66    332    43    164    62    63 
Total other income   5,486    5,319    5,208    20,166    5,330    5,074    4,940    4,822 
Total other operating income   5,607    5,358    5,340    20,568    5,233    5,335    5,086    4,914 
Other operating expenses                                        
Salaries and employee benefits   8,122    8,157    8,201    29,347    7,108    7,589    7,319    7,331 
FDIC premiums   280    274    279    1,051    273    266    267    245 
Equipment   484    525    521    2,217    559    515    565    578 
Occupancy   683    690    725    2,860    817    679    675    689 
Data processing   1,845    1,739    1,664    6,243    1,623    1,517    1,600    1,503 
Marketing   263    193    234    904    288    182    196    238 
Professional services   599    2,702    570    2,449    745    639    589    476 
Contract labor   156    189    166    634    178    127    166    163 
Telephone   96    93    96    380    97    89    96    98 
Other real estate owned   4    59    123    2,235    1,866    69    208    92 
Investor relations   60    85    60    306    55    57    132    62 
Contributions   66    81    65    344    120    90    78    56 
Other   1,157    978    989    4,435    1,140    1,167    1,083    1,045 
Total other operating expenses   13,815    15,765    13,693    53,405    14,869    12,986    12,974    12,576 
Income before income tax expense   9,476    7,398    8,842    32,533    7,634    9,242    7,959    7,698 
Provision for income tax expense   2,295    1,731    2,179    8,018    1,857    2,294    1,975    1,892 
Net Income  $7,181   $5,667   $6,663   $24,515   $5,777   $6,948   $5,984   $5,806 
Basic net income per common share  $1.11   $0.88   $1.03   $3.78   $0.89   $1.07   $0.92   $0.90 
Diluted net income per common share  $1.11   $0.88   $1.03   $3.77   $0.89   $1.07   $0.92   $0.89 
Weighted average number of basic shares outstanding   6,455    6,451    6,483    6,490    6,499    6,496    6,489    6,474 
Weighted average number of diluted shares outstanding   6,464    6,461    6,494    6,504    6,510    6,508    6,506    6,490 
Dividends declared per common share  $0.28   $0.26   $0.26   $0.96   $0.26   $0.26   $0.22   $0.22 

 

 

 

 

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 gains on disposal of fixed assets and consulting fees incurred with core processing contract in 2026.

 

   Three months ended September 30,   Nine months ended September 30, 
(in thousands, except for per share amount)  2026   2025   2026   2025 
Net income - as reported  $7,181   $6,948   $19,511   $18,738 
Adjustments:                    
Gain on disposal of fixed assets   (32)   —    (78)   — 
Consulting fee on core processing contract   —    —    2,179    — 
Income tax effect of adjustments   8    —    (508)   — 
Adjusted net income (non-GAAP)  $7,157   $6,948   $21,104   $18,738 
                     
Basic earnings per share - as reported  $1.11   $1.07   $3.02   $2.89 
Adjustments:                    
Gain on disposal of fixed assets   —    —    (0.01)   — 
Consulting fee on core processing contract   —    —    0.26    — 
Adjusted basic earnings per share (non-GAAP)  $1.11   $1.07   $3.27   $2.89 
                     
Diluted earnings per share - as reported  $1.11   $1.07   $3.01   $2.88 
Adjustments:                    
Gain on disposal of fixed assets   —    —    (0.01)   — 
Consulting fee on core processing contract   —    —    0.26    — 
Adjusted diluted earnings per share (non-GAAP)  $1.11   $1.07   $3.26   $2.88 

 

   As of or for the three months ended   As of or for the nine months ended 
   September 30,   September 30, 
(in thousands, except per share data)  2026   2025   2026   2025 
Per Share Data                
Basic net income per share - as reported  $1.11   $1.07   $3.02   $2.89 
Basic net income per share - non-GAAP   1.11    1.07    3.27    2.89 
Diluted net income per share - as reported  $1.11   $1.07   $3.01   $2.88 
Diluted net income per share - non-GAAP   1.11    1.07    3.26    2.88 
Basic book value per share  $33.15   $30.65           
Diluted book value per share   33.10    30.59           

 

Significant Ratios:    

 

   As of or for the nine months ended 
   September 30, 
   2026   2025 
Return on Average Assets - as reported   1.26%   1.24%
Adjustments:          
Gain on disposal of fixed assets   (0.01)%   - 
Consulting fee on core processing contract   0.11%   - 
Adjusted Return on Average Assets (non-GAAP)   1.36%   1.24%
           
Return on Average Equity - as reported   12.37%   13.23%
Gain on disposal of fixed assets   (0.04)%   - 
Consulting fee on core processing contract   1.05%   - 
Adjusted Return on Average Equity (non-GAAP)   13.38%   13.23%

 

 

 

 

   Three Months Ended 
   September 30 
   2026   2025 
(dollars in thousands)  Average
Balance
   Interest   Average
Yield/Rate
   Average
Balance
   Interest   Average
Yield/Rate
 
Assets                        
Loans  $1,580,631   $24,897    6.25%  $1,501,876    23,072    6.09%
Investment Securities:                              
    Taxable   286,479    1,837    2.54%   285,623    1,826    2.54%
    Non taxable   7,480    106    5.62%   7,516    102    5.38%
    Total   293,959    1,943    2.62%   293,139    1,928    2.61%
Federal funds sold   52,274    177    1.34%   70,731    697    3.91%
Interest-bearing deposits with other banks   1,102    14    5.04%   5,324    30    2.24%
Other interest earning assets   2,668    31    4.61%   5,660    92    6.45%
Total earning assets   1,930,634    27,062    5.56%   1,876,730    25,819    5.46%
Allowance for credit losses   (20,866)             (19,343)          
Non-earning assets   160,300              185,364           
Total Assets  $2,070,068             $2,042,751           
Liabilities and Shareholders’ Equity                              
Deposits                              
    Interest-bearing demand deposits  $406,335   $1,798    1.76%  $367,771   $1,509    1.63%
    Interest-bearing money markets- retail   569,149    3,848    2.68%   489,088    3,834    3.11%
    Interest-bearing money markets- brokered   1    —    —%   436    1    0.91%
    Savings deposits   156,736    39    0.10%   163,433    43    0.10%
    Time deposits - retail   146,182    1,030    2.80%   148,955    1,064    2.83%
    Time deposits - brokered   6,371    69    4.30%   50,000    558    4.43%
    Total deposits   1,284,774    6,784    2.09%   1,219,683    7,009    2.28%
Short-term borrowings   20,732    50    0.96%   21,378    17    0.32%
Long-term borrowings   30,929    531    6.81%   117,668    1,333    4.49%
Total interest-bearing liabilities   1,336,435    7,365    2.19%   1,358,729    8,359    2.44%
Non-interest-bearing deposits   486,337              456,773           
Other liabilities   31,965              31,020           
Shareholders’ Equity   215,331              196,229           
Total Liabilities and Shareholders’ Equity  $2,070,068             $2,042,751           
Net interest income and spread       $19,697    3.37%       $17,460    3.02%
Net interest margin             4.05%             3.69%

 

 

 

 

   Nine Months Ended 
   September 30, 
   2026   2025 
(dollars in thousands)  Average
Balance
   Interest   Average
Yield/
Rate
   Average
Balance
   Interest   Average
Yield/
Rate
 
Assets                              
Loans  $1,544,575   $71,223    6.17%  $1,491,573   $67,144    6.02%
Investment Securities:                              
    Taxable   289,495    5,624    2.60%   285,293    5,365    2.51%
    Non taxable   7,488    317    5.66%   7,158    284    5.30%
    Total   296,983    5,941    2.67%   292,451    5,649    2.58%
Federal funds sold   69,889    1,690    3.23%   54,385    1,709    4.20%
Interest-bearing deposits with other banks   1,433    43    4.01%   3,899    65    2.23%
Other interest earning assets   3,515    183    6.96%   5,749    288    6.70%
Total earning assets   1,916,395    79,080    5.52%   1,848,057    74,855    5.42%
Allowance for credit losses   (20,285)             (18,812)          
Non-earning assets   172,002              184,309           
Total Assets  $2,068,112             $2,013,554           
Liabilities and Shareholders’ Equity                              
Deposits                              
    Interest-bearing demand deposits  $397,119   $5,066    1.71%  $368,384   $4,682    1.70%
    Interest-bearing money markets- retail   559,723    11,276    2.69%   475,592    10,958    3.08%
    Interest-bearing money markets- brokered   56    1    2.39%   357    7    2.62%
    Savings deposits   158,512    120    0.10%   167,905    131    0.10%
    Time deposits - retail   148,061    3,324    3.00%   146,985    3,241    2.95%
    Time deposits - brokered   20,737    661    4.26%   45,398    1,461    4.30%
    Total deposits   1,284,208    20,448    2.13%   1,204,621    20,480    2.27%
Short-term borrowings   19,755    87    0.59%   21,408    58    0.36%
Long-term borrowings   49,500    2,050    5.54%   119,830    4,031    4.50%
Total interest-bearing liabilities   1,353,463    22,585    2.23%   1,345,859    24,569    2.44%
Non-interest-bearing deposits   471,165              447,478           
Other liabilities   32,645              30,795           
Shareholders’ Equity   210,839              189,422           
Total Liabilities and Shareholders’ Equity  $2,068,112             $2,013,554           
Net interest income and spread       $56,495    3.29%       $50,286    2.98%
Net interest margin             3.94%             3.64%