News Release

 

For Immediate Release:	For More Information,
October 27, 2016	Contact:  Elaine Pozarycki
	919-834-3090

 

First Bancorp Reports Third Quarter Results

 

SOUTHERN PINES, N.C. – First Bancorp (NASDAQ – FBNC), the parent company of First Bank, announced today net income available to common shareholders of $4.6 million, or $0.23 per diluted common share, for the three months ended September 30, 2016 compared to the $6.9 million, or $0.34 per diluted common share, recorded in the third quarter of 2015.

 

For the nine months ended September 30, 2016, the Company recorded net income available to common shareholders of $19.0 million, or $0.93 per diluted common share, compared to the $19.7 million, or $0.97 per diluted common share, for the nine months ended September 30, 2015. The decreases for the periods in 2016 are primarily due to the Company’s termination of its loss share agreements with the FDIC, the impact of which was partially offset by a gain recorded in a branch exchange transaction, as follows:

 

·

Effective July 1, 2016, the Company terminated all loss share agreements with the FDIC. The loss share agreements related to two failed bank acquisitions from 2009 and 2011. As a result of the termination of the agreements, the Company recorded indemnification asset expense of $5.7 million during the three months ended September 30, 2016, which primarily relates to the write-off of the remaining indemnification asset associated with the agreements. The Company expects there to be a positive impact on future earnings as a result of the elimination of FDIC indemnification asset expense that we had recorded in most of our recent financial quarters.

·

On July 15, 2016, the Company completed a branch exchange with First Community Bank, headquartered in Bluefield, Virginia. The Company exchanged its seven branches in Virginia for six of First Community Bank’s branches, with four locations in Winston-Salem and one each in Mooresville and Huntersville. In the exchange, the Company acquired approximately $152 million in loans and $111 million in deposits, while transferring approximately $151 million in loans and $134 million in deposits to First Community Bank. The Company recorded a gain on this transaction of $1.4 million.

 

Net Interest Income and Net Interest Margin

 

Net interest income amounted to $30.4 million for both the third quarter of 2016 and 2015. Net interest income for the first nine months of 2016 amounted to $92.1 million, a 2.7% increase from the $89.7 million recorded in the comparable period of 2015. The higher net interest income was primarily due to growth in the Company’s loans outstanding.

 

The Company’s net interest margin (tax-equivalent net interest income divided by average earning assets) in the third quarter of 2016 was 3.93% compared to 4.14% for the third quarter of 2015. For the nine month period ended September 30, 2016, the Company’s net interest margin was 4.07% compared to 4.16% for the same period in 2015. The lower margins in 2016 were primarily due to lower loan yields, which have been impacted by the continued low interest rate environment. Lower loan discount accretion on purchased loans also contributed to the lower 2016 margins. Loan discount accretion amounted to $0.8 million in the third quarter of 2016, compared to $1.2 million in the third quarter of 2015. For the first nine months of 2016, loan discount accretion amounted to $3.6 million compared to $3.9 million for the first nine months of 2015.

 

Excluding the effects of discount accretion, the Company’s net interest margin was 3.82% for the third quarter of 2016 compared to 3.98% for the third quarter of 2015, with the loan yield for the third quarter of 2016 being 4.39% compared to 4.63% for the third quarter of 2015.

 

See the Financial Summary for a table that presents the impact of loan discount accretion on net interest income. Also see the Financial Summary for a reconciliation of the Company’s net interest margin to the net interest margin excluding loan discount accretion, and other information regarding this ratio.

 

Provision for Loan Losses and Asset Quality

 

The Company recorded no provision for loan losses in the third quarter of 2016 compared to a negative provision of $1.4 million in the third quarter of 2015. For the nine months ended September 30, 2016, the Company recorded a negative provision for loan losses of $23,000 compared to a negative provision of $0.7 million in the same period of 2015.

 

For periods prior to the third quarter of 2016, the Company’s provision for loan losses was disclosed in separate line items between covered loans and non-covered loans, as shown in the attached tables. Generally the Company had recorded provisions for loan losses on non-covered loans as a result of net charge-offs and loan growth, while significant recoveries in the Company’s covered loan portfolios resulted in negative provisions for loan losses. Upon the termination of the FDIC loss share agreements effective July 1, 2016, all loans are classified as non-covered.

 

The Company’s provision for loan loss levels have been impacted by continued improvement in asset quality. Nonperforming assets amounted to $70.2 million at September 30, 2016, a decrease of 23.4% from the $91.7 million one year earlier. The Company’s nonperforming assets to total assets ratio was 1.98% at September 30, 2016 compared to 2.80% at September 30, 2015. Annualized net charge-offs as a percentage of average loans for the three and nine months ended September 30, 2016 were 0.06% and 0.15%, respectively, compared to 0.10% and 0.55%, respectively, for the comparable periods of 2015.

 

Noninterest Income

 

Total noninterest income was $5.2 million and $3.5 million for the three months ended September 30, 2016 and September 30, 2015, respectively. For the nine months ended September 30, 2016, noninterest income amounted to $16.1 million compared to $13.0 million for the nine months ended September 30, 2015.

 

Core noninterest income for the third quarter of 2016 was $9.8 million, an increase of 34.2% from the $7.3 million reported for the third quarter of 2015. For the first nine months of 2016, core noninterest income amounted to $25.3 million, a 15.5% increase from the $21.9 million recorded in the comparable period of 2015. Core noninterest income includes i) service charges on deposit accounts, ii) other service charges, commissions, and fees, iii) fees from presold mortgages, iv) commissions from financial product sales, v) SBA consulting fees, vi) SBA loan sale gains and vii) bank-owned life insurance income.

 

The increases in core noninterest income are primarily the result of the following initiatives by the Company to increase noninterest income:

 

·

On January 1, 2016, the Company acquired Bankingport, Inc., an insurance agency located in Sanford, North Carolina, which is primarily responsible for the increases in commissions from financial product sales in the accompanying tables.

 

·

On May 5, 2016, the Company completed the acquisition of a firm that specializes in providing consulting services for financial institutions across the country related to Small Business Administration (“SBA”) loan origination and servicing. The Company recorded $1.9 million in SBA consulting fees from the date of the acquisition through September 30, 2016.

 

·

In the third quarter of 2016, the Company launched a national SBA lending division. This division offers SBA loans to small business owners throughout the United States. During the third quarter of 2016, this division originated $11.3 million of SBA loans and earned $694,000 from gains on the sales of the guaranteed portions of these loans.

 

As discussed previously, in the third quarter of 2016, the Company recorded an expense of $5.7 million associated with the termination of its FDIC loss share agreements, which is reflected in the line item “FDIC indemnification asset expense, net” in the accompanying schedules. Accordingly, all future losses and recoveries associated with the failed bank assets will be borne solely by the Company.

 

In the third quarter of 2016, the Company also recorded a net gain of $1.4 million as a result of the branch exchange, and is included in the line item “Other gains (losses)” in the accompanying schedules.

 

Noninterest Expenses and Tax Expense

 

Noninterest expenses amounted to $27.7 million in the third quarter of 2016 compared to $24.6 million recorded in the third quarter of 2015. Noninterest expenses for the nine months ended September 30, 2016 amounted to $78.6 million compared to $72.6 million recorded in the first nine months of 2015.

 

Salaries expense increased to $13.4 million in the third quarter of 2016 from the $12.4 million recorded in the third quarter of 2015. Salaries expense for the nine months ended September 30, 2016 amounted to $37.5 million compared to $35.5 million in 2015. The primary reason for increases in salaries expense is due to growth initiatives discussed previously.

 

Merger and acquisition expenses was amounted to $0.6 million and $1.3 million, respectively, for the quarter and nine months ended September 30, 2016, compared to none in the comparable periods in 2015.

 

The Company’s effective tax rate increased from approximately 34% in the second quarter of 2016 to approximately 40% in the third quarter of 2016 due to tax matters associated with the branch exchange.

 

Balance Sheet and Capital

 

Total assets at September 30, 2016 amounted to $3.5 billion, an 8.1% increase from a year earlier. Total loans at September 30, 2016 amounted to $2.7 billion, a 6.8% increase from a year earlier, and total deposits amounted to $2.9 billion at September 30, 2016, a 7.5% increase from a year earlier.

 

The $170 million increase in the Company’s loans at September 30, 2016 compared to a year earlier is primarily related to ongoing internal initiatives to drive loan growth, including the Company’s expansion into higher growth markets.

 

Total deposits increased $203.1 million at September 30, 2016 compared to September 30, 2015, which was driven by a $194 million increase, or 9.6%, in checking, money market and savings accounts. Retail time deposits declined by $91 million, or 14.1%, over this same period, while deposits obtained from brokers increased $101 million, or 216%.

 

The Company remains well-capitalized by all regulatory standards, with a Total Risk-Based Capital Ratio at September 30, 2016 of 13.49% compared to the 10.00% minimum to be considered well-capitalized. The Company’s tangible common equity to tangible assets ratio was 8.03% at September 30, 2016, a decrease of 24 basis points from a year earlier.

 

Comments of the President and Other Business Matters

 

Richard H. Moore, President and CEO of First Bancorp, commented on today’s report, “Significant achievements that should benefit the future growth and profitability of our company were accomplished this quarter. The completion of the branch exchange increased our presence in larger North Carolina markets and complements the branches we expect to assume in the pending Carolina Bank Holdings merger. Although the termination of the FDIC loss share resulted in a charge against earnings this quarter, we anticipate a positive impact on future earnings.”

 

Mr. Moore also stated, “I am also pleased with the initiatives we undertook to increase our revenue sources, including our acquisitions of an insurance agency and a SBA consulting firm, as well as the launch of our own SBA lending division.”

 

In addition to the business developments previously discussed, the following were noted during the third quarter of 2016:

 

·

On August 17, 2016, First Bank opened its first full service branch in Charlotte, North Carolina. The branch is located in the Rotunda Building in Southpark. First Bank had opened a loan production office in Charlotte in December 2013.

 

·

The Company continues to expect the merger agreement announced on June 21, 2016 between the Company and Carolina Bank Holdings, Inc. to be completed during the fourth quarter of 2016 or first quarter of 2017.

 

·

On September 15, 2016, the Company announced a quarterly cash dividend of $0.08 cents per share payable on October 25, 2016 to shareholders of record on September 30, 2016. This is the same dividend rate as the Company declared in the third quarter of 2015.

 

 

Note Regarding Components of Earnings

 

For the periods presented, the Company’s results of operations were significantly affected by the accounting for two FDIC-assisted failed bank acquisitions. In the discussion above and in the accompanying tables, the term “covered” is used to describe assets that were included in FDIC loss share agreements, while the term “non-covered” refers to the Company’s legacy assets, which are not included in any type of loss share arrangement. As discussed previously, all loss share agreements were terminated in the third quarter of 2016 and thus the entire loan portfolio is now classified as non-covered. Certain prior period disclosures will continue to present the breakout of the loan portfolio between covered and non-covered.

 

Certain covered loans continued to have an unaccreted discount associated with them at the time of transfer to non-covered status. Such loans that experience favorable changes in credit quality compared to what was expected at the acquisition date, including loans that pay off, will continue to result in positive adjustments to interest income being recorded over the life of the respective loan – also referred to as loan discount accretion.

 

For periods prior to July 1, 2016, because favorable changes in covered assets resulted in lower expected FDIC claims, and unfavorable changes in covered assets resulted in higher expected FDIC claims, the FDIC indemnification asset was adjusted to reflect those expectations. The net increase or decrease in the indemnification asset was reflected within noninterest income, with the net impact being that pretax income was generally only impacted by 20% of the income or expense associated with provisions for loan losses on covered loans, discount accretion, and losses from covered foreclosed properties.

 

* * *

First Bancorp is a bank holding company headquartered in Southern Pines, North Carolina, with total assets of approximately $3.5 billion. Its principal activity is the ownership and operation of First Bank, a state-chartered community bank that operates 88 branches in North Carolina and South Carolina. First Bank also has loan production offices in the North Carolina cities of Greensboro, Greenville, and Raleigh. First Bank also provides SBA loans to customers through its nationwide network of lenders – for more information on First Bank’s SBA lending capabilities, please visit www.firstbanksba.com. First Bancorp’s common stock is traded on the NASDAQ Global Select Market under the symbol “FBNC.”

 

Please visit our website at www.LocalFirstBank.com.

 

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995, which statements are inherently subject to risks and uncertainties. Forward-looking statements are statements that include projections, predictions, expectations or beliefs about future events or results or otherwise are not statements of historical fact. Such statements are often characterized by the use of qualifying words (and their derivatives) such as “expect,” “believe,” “estimate,” “plan,” “project,” “anticipate,” or other statements concerning opinions or judgments of the Company and its management about future events. Factors that could influence the accuracy of such forward-looking statements include, but are not limited to, the financial success or changing strategies of the Company’s customers, the Company’s level of success in integrating acquisitions, actions of government regulators, the level of market interest rates, and general economic conditions. For additional information about the factors that could affect the matters discussed in this paragraph, see the “Risk Factors” section of the Company’s most recent annual report on Form 10-K available at www.sec.gov. Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise forward-looking statements. The Company is also not responsible for changes made to the press release by wire services, internet services or other media.

 

 

Additional Information About the Proposed Transaction WITH CAROLINA BANK and Where to Find It

 

This communication includes statements made in respect of the proposed transaction involving First Bancorp and Carolina Bank Holdings, Inc. (“Carolina Bank”).  This material is not a solicitation of any vote or approval of Carolina Bank’s shareholders and is not a substitute for the proxy statement/prospectus or any other documents which First Bancorp and Carolina Bank may send to their respective shareholders in connection with the proposed merger.  This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities. 

 

In connection with the proposed transaction, First Bancorp has filed with the SEC a Registration Statement on Form S-4 that includes a preliminary proxy statement of Carolina Bank and a preliminary prospectus of First Bancorp, as well as other relevant documents concerning the proposed transaction.  Investors and security holders are also urged to carefully review and consider each of First Bancorp’s and Carolina Bank’s public filings with the SEC, including but not limited to their Annual Reports on Form 10-K, their proxy statements, their Current Reports on Form 8-K and their Quarterly Reports on Form 10-Q. Both Carolina Bank and First Bancorp will mail the final definitive joint proxy statement/prospectus to the shareholders of Carolina Bank. BEFORE MAKING ANY VOTING OR INVESTMENT DECISIONS, INVESTORS AND SHAREHOLDERS OF CAROLINA BANK ARE URGED TO CAREFULLY READ THE ENTIRE REGISTRATION STATEMENT AND PROXY STATEMENT/PROSPECTUS REGARDING THE PROPOSED MERGER WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors and security holders may obtain a free copy of the proxy statement/prospectus (when available) and other filings containing information about First Bancorp and Carolina Bank at the SEC’s website at www.sec.gov. Investors and security holders may also obtain free copies of the documents filed with the Securities and Exchange Commission by First Bancorp on its website at http://www.localfirstbank.com and by Carolina Bank on its website at http://www.carolinabank.com.

 

First Bancorp, Carolina Bank and certain of their respective directors and executive officers, under the SEC’s rules, may be deemed to be participants in the solicitation of proxies of Carolina Bank’s shareholders in connection with the proposed transaction. Information about the directors and executive officers of First Bancorp and their ownership of First Bancorp common stock is set forth in the proxy statement for First Bancorp’s 2016 Annual Meeting of Shareholders, as filed with the SEC on Schedule 14A on April 4, 2016. Information about the directors and executive officers of Carolina Bank and their ownership of Carolina Bank’s common stock is set forth in the proxy statement for Carolina Bank Holdings, Inc.’s 2016 Annual Meeting of Shareholders, as filed with the SEC on a Schedule 14A on April 5, 2016. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the joint proxy statement/prospectus regarding the proposed transaction when it becomes available. Free copies of this document may be obtained as described in the preceding paragraph.

 

 

First Bancorp and Subsidiaries Financial Summary – Page 1

 

		Three Months Ended September 30,								Percent
($ in thousands except per share data – unaudited)		2016				2015				Change
INCOME STATEMENT
Interest income
Interest and fees on loans		$	29,919				29,863
Interest on investment securities			2,123				2,125
Other interest income			213				142
Total interest income			32,255				32,130				0.4	%
Interest expense
Interest on deposits			1,254				1,257
Interest on borrowings			647				487
Total interest expense			1,901				1,744				9.0	%
Net interest income			30,354				30,386				(0.1	)%
Provision for loan losses – non-covered loans			—				267
Provision (reversal) for loan losses – covered loans			—				(1,681	)
Total provision (reversal) for loan losses			—				(1,414	)			n/m
Net interest income after provision for loan losses			30,354				31,800				(4.5	)%
Noninterest income
Service charges on deposit accounts			2,710				2,951
Other service charges, commissions, and fees			2,996				2,778
Fees from presold mortgages			710				481
Commissions from financial product sales			969				691
SBA consulting fees			1,178				—
SBA loan sale gains			694				—
Bank-owned life insurance income			514				382
Foreclosed property losses			(266	)			(939	)
FDIC indemnification asset expense, net			(5,711	)			(2,865	)
Securities losses			—				(1	)
Other gains			1,363				28
Total noninterest income			5,157				3,506				47.1	%
Noninterest expenses
Salaries expense			13,430				12,378
Employee benefit expense			2,608				2,221
Occupancy and equipment expense			2,909				2,723
Merger and acquisition expenses			600				—
Intangibles amortization			387				181
Other operating expenses			7,784				7,111
Total noninterest expenses			27,718				24,614				12.6	%
Income before income taxes			7,793				10,692				(27.1	)%
Income taxes			3,115				3,687				(15.5	)%
Net income			4,678				7,005				(33.2	)%
Preferred stock dividends			(58	)			(137	)
Net income available to common shareholders		$	4,620				6,868				(32.7	)%
Earnings per common share – basic		$	0.23				0.35				(34.3	)%
Earnings per common share – diluted			0.23				0.34				(32.4	)%
ADDITIONAL INCOME STATEMENT INFORMATION
Net interest income, as reported		$	30,354				30,386
Tax-equivalent adjustment (1)			534				419
Net interest income, tax-equivalent		$	30,888				30,805				0.3	%

 

(1)

This amount reflects the tax benefit that the Company receives related to its tax-exempt loans and securities, which carry interest rates lower than similar taxable investments due to their tax-exempt status. This amount has been computed assuming a 38% tax rate and is reduced by the related nondeductible portion of interest expense.

n/m = not meaningful

 

First Bancorp and Subsidiaries Financial Summary – Page 2

 

		Nine Months Ended September 30,								Percent
($ in thousands except per share data – unaudited)		2016				2015				Change
INCOME STATEMENT
Interest income
Interest and fees on loans		$	90,301				88,257
Interest on investment securities			6,784				6,068
Other interest income			612				523
Total interest income			97,697				94,848				3.0	%
Interest expense
Interest on deposits			3,860				4,055
Other, primarily borrowings			1,750				1,099
Total interest expense			5,610				5,154				8.8	%
Net interest income			92,087				89,694				2.7	%
Provision for loan losses – non-covered loans			2,109				1,372
Provision (reversal) for loan losses – covered loans			(2,132	)			(2,109	)
Total provision (reversal) for loan losses			(23	)			(737	)			n/m
Net interest income after provision for loan losses			92,110				90,431				1.9	%
Noninterest income
Service charges on deposit accounts			7,960				8,724
Other service charges, commissions, and fees			8,869				8,091
Fees from presold mortgages			1,491				2,020
Commissions from financial product sales			2,844				1,917
SBA consulting fees			1,898				—
SBA loan sale gains			694				—
Bank-owned life insurance income			1,526				1,136
Foreclosed property losses			(189	)			(1,522	)
FDIC indemnification asset expense, net			(10,255	)			(7,085	)
Securities gains (losses)			3				(1	)
Other gains (losses)			1,237				(241	)
Total noninterest income			16,078				13,039				23.3	%
Noninterest expenses
Salaries expense			37,465				35,456
Employee benefit expense			7,892				6,702
Occupancy and equipment expense			8,484				8,309
Merger and acquisition expenses			1,286				—
Intangibles amortization			834				541
Other operating expenses			22,677				21,620
Total noninterest expenses			78,638				72,628				8.3	%
Income before income taxes			29.550				30,842				(4.2	)%
Income taxes			10,396				10,605				(2.0	)%
Net income			19,154				20,237				(5.4	)%
Preferred stock dividends			(175	)			(566	)
Net income available to common shareholders		$	18,979				19,671				(3.5	)%
Earnings per common share – basic		$	0.95				1.00				(5.0	)%
Earnings per common share – diluted			0.93				0.97				(4.1	)%
ADDITIONAL INCOME STATEMENT INFORMATION
Net interest income, as reported		$	92,087				89,694
Tax-equivalent adjustment (1)			1,510				1,211
Net interest income, tax-equivalent		$	93,597				90,905				3.0	%

 

(1)

This amount reflects the tax benefit that the Company receives related to its tax-exempt loans and securities, which carry interest rates lower than similar taxable investments due to their tax-exempt status. This amount has been computed assuming a 38% tax rate and is reduced by the related nondeductible portion of interest expense.

n/m = not meaningful

First Bancorp and Subsidiaries Financial Summary – Page 3

 

		Three Months Ended September 30,								Nine Months Ended September 30,
PERFORMANCE RATIOS (annualized)		2016				2015				2016				2015
Return on average assets (1)			0.53	%			0.84	%			0.75	%			0.82	%
Return on average common equity (2)			5.13	%			8.23	%			7.23	%			8.06	%
Net interest margin – tax-equivalent (3)			3.93	%			4.14	%			4.07	%			4.16	%
Net charge-offs to average loans			0.06	%			0.10	%			0.15	%			0.55	%
COMMON SHARE DATA
Cash dividends declared – common		$	0.08				0.08			$	0.24				0.24
Stated book value – common			17.78				16.80				17.78				16.80
Tangible book value – common			13.80				13.40				13.80				13.40
Common shares outstanding at end of period			20,119,411				19,785,314				20,119,411				19,785,314
Weighted average shares outstanding – basic			20,007,518				19,781,789				19,904,226				19,760,807
Weighted average shares outstanding – diluted			20,785,689				20,512,959				20,697,125				20,491,973
CAPITAL RATIOS
Tangible equity to tangible assets			8.24	%			9.48	%			8.24	%			9.48	%
Tangible common equity to tangible assets			8.03	%			8.27	%			8.03	%			8.27	%
Common equity tier I capital ratio			10.67	%			11.33	%			10.67	%			11.33	%
Tier I leverage ratio			10.22	%			11.31	%			10.22	%			11.31	%
Tier I risk-based capital ratio			12.57	%			14.76	%			12.57	%			14.76	%
Total risk-based capital ratio			13.49	%			16.01	%			13.49	%			16.01	%
AVERAGE BALANCES ($ in thousands)
Total assets		$	3,443,737				3,244,515			$	3,383,253				3,212,785
Loans			2,635,707				2,453,580				2,576,605				2,411,462
Earning assets			3,127,219				2,951,638				3,073,651				2,921,380
Deposits			2,823,255				2,680,671				2,801,517				2,672,431
Interest-bearing liabilities			2,319,008				2,223,025				2,306,226				2,204,691
Shareholders’ equity			365,753				369,499				357,941				385,457

(1) Calculated by dividing annualized net income (loss) available to common shareholders by average assets.

(2) Calculated by dividing annualized net income (loss) available to common shareholders by average common equity.

(3) See footnote 1 on page 1 of Financial Summary for discussion of tax-equivalent adjustments.

 

TREND INFORMATION

($ in thousands except per share data)		For the Three Months Ended
INCOME STATEMENT		September 30, 2016				June 30, 2016				March 31, 2016				December 31, 2015				September 30, 2015
Net interest income – tax-equivalent (1)		$	30,888				32,055				30,654				30,476				30,805
Taxable equivalent adjustment (1)			534				517				459				423				419
Net interest income			30,354				31,538				30,195				30,053				30,386
Provision for loan losses – non-covered			—				489				1,621				636				267
Provision (reversal) for loan losses - covered			—				(770	)			(1,363	)			(679	)			(1,681	)
Noninterest income			5,157				5,919				5,002				5,725				3,506
Noninterest expense			27,718				26,147				24,773				25,503				24,614
Income before income taxes			7,793				11,591				10,166				10,318				10,692
Income tax expense			3,115				3,952				3,329				3,521				3,687
Net income			4,678				7,639				6,837				6,797				7,005
Preferred stock dividends			(58	)			(59	)			(58	)			(37	)			(137	)
Net income available to common shareholders			4,620				7,580				6,779				6,760				6,868
Earnings per common share – basic			0.23				0.38				0.34				0.34				0.35
Earnings per common share – diluted			0.23				0.37				0.33				0.33				0.34

 

(1) See footnote 1 on page 1 of Financial Summary for discussion of tax-equivalent adjustments.

 

First Bancorp and Subsidiaries Financial Summary – Page 4

 

CONSOLIDATED BALANCE SHEETS ($ in thousands - unaudited)		At Sept. 30, 2016				At June 30, 2016				At Dec. 31, 2015				At Sept. 30, 2015				One Year Change
Assets
Cash and due from banks		$	64,145				58,956				53,285				52,788				21.5	%
Interest bearing deposits with banks			217,188				189,547				213,983				166,001				30.8	%
Total cash and cash equivalents			281,333				248,503				267,268				218,789				28.6	%
Investment securities			334,964				361,835				320,224				338,813				(1.1	%)
Presold mortgages			4,094				4,104				4,323				3,150				30.0	%
Loans – non-covered			2,651,459				2,519,747				2,416,285				2,375,094
Loans – covered (1)			—				78,387				102,641				106,609
Total loans			2,651,459				2,598,134				2,518,926				2,481,703				6.8	%
Allowance for loan losses			(24,575	)			(26,023	)			(28,583	)			(30,055	)			(18.2	%)
Net loans			2,626,884				2,572,111				2,490,343				2,451,648				7.1	%
Premises and equipment			76,731				76,991				74,559				74,839				2.5	%
FDIC indemnification asset			─				5,157				8,439				7,649				n/m
Intangible assets			79,995				77,153				67,171				67,351				18.8	%
Foreclosed real estate			10,103				10,606				9,994				10,873				(7.1	%)
Bank-owned life insurance			73,613				73,098				72,086				56,557				30.2	%
Other assets			49,530				36,988				47,658				43,172				14.7	%
Total assets		$	3,537,247				3,466,546				3,362,065				3,272,841				8.1	%
Liabilities
Deposits:
Non-interest bearing checking accounts		$	749,256				709,887				659,038				635,287				17.9	%
Interest bearing checking accounts			593,065				636,316				626,878				609,908				(2.8	%)
Money market accounts			658,166				638,125				636,692				581,644				13.2	%
Savings accounts			207,494				197,445				186,616				187,607				10.6	%
Brokered deposits			147,406				95,242				76,412				46,692				215.7	%
Other time deposits > $100,000			306,041				319,267				329,819				338,214				(9.5	%)
Other time deposits			249,412				275,738				295,830				308,401				(19.1	%)
Total deposits			2,910,840				2,872,020				2,811,285				2,707,753				7.5	%
Borrowings			236,394				206,394				186,394				176,394				34.0	%
Other liabilities			25,065				26,518				22,196				17,520				43.1	%
Total liabilities			3,172,299				3,104,932				3,019,875				2,901,667				9.3	%
Shareholders’ equity
Preferred stock			7,287				7,287				7,287				38,787				(81.2	%)
Common stock			139,979				139,832				133,393				133,211				5.1	%
Retained earnings			219,233				216,223				205,060				199,886				9.7	%
Accumulated other comprehensive loss			(1,551	)			(1,728	)			(3,550	)			(710	)			118.5	%
Total shareholders’ equity			364,948				361,614				342,190				371,174				(1.7	%)
Total liabilities and shareholders’ equity		$	3,537,247				3,466,546				3,362,065				3,272,841				8.1	%

 

(1) All FDIC loss share agreements were terminated effective July 1, 2016 and, accordingly, assets previously covered under those agreements become non-covered on that date.

 

n/m = not meaningful

 

First Bancorp and Subsidiaries Financial Summary - Page 5

 

 

		For the Three Months Ended
YIELD INFORMATION		September 30, 2016				June 30, 2016				March 31, 2016				December 31, 2015				September 30, 2015
Yield on loans			4.52	%			4.83	%			4.70	%			4.69	%			4.83	%
Yield on securities – tax-equivalent (1)			3.05	%			3.06	%			3.26	%			2.99	%			2.75	%
Yield on other earning assets			0.58	%			0.61	%			0.54	%			0.36	%			0.43	%
Yield on all interest earning assets			4.17	%			4.45	%			4.32	%			4.29	%			4.38	%
Rate on interest bearing deposits			0.24	%			0.25	%			0.25	%			0.24	%			0.24	%
Rate on other interest bearing liabilities			1.13	%			1.20	%			1.18	%			1.05	%			1.09	%
Rate on all interest bearing liabilities			0.33	%			0.32	%			0.33	%			0.31	%			0.31	%
Total cost of funds			0.25	%			0.25	%			0.25	%			0.24	%			0.24	%
Net interest margin – tax-equivalent (2)			3.93	%			4.21	%			4.07	%			4.05	%			4.14	%
Average prime rate			3.50	%			3.50	%			3.50	%			3.29	%			3.25	%

 

(1)	See footnote 1 on page 1 of Financial Summary for discussion of tax-equivalent adjustments.

(2)	Calculated by dividing annualized tax-equivalent net interest income by average earning assets for the period. See footnote 1 on page 1 of Financial Summary for discussion of tax-equivalent adjustments.

 

 

		For the Three Months Ended
NET INTEREST INCOME PURCHASE ACCOUNTING ADJUSTMENTS ($ in thousands)		September 30, 2016				June 30, 2016				March 31, 2016				December 31, 2015				September 30, 2015
Interest income – increased by accretion of loan discount		$	822				1,676				1,055				854				1,205
Impact on net interest income		$	822				1,676				1,055				854				1,205

 

 

 

ASSET QUALITY DATA ($ in thousands)		September 30, 2016				June 30, 2016				March 31, 2016				December 31, 2015				September 30, 2015
Nonperforming assets
Nonaccrual loans		$	32,796				37,975				41,411				47,810				47,720
Troubled debt restructurings - accruing			27,273				29,271				30,514				31,489				33,075
Accruing loans > 90 days past due			—				—				—				—				—
Total nonperforming loans			60,069				67,246				71,925				79,299				80,795
Foreclosed real estate			10,103				10,606				10,336				9,994				10,873
Total nonperforming assets		$	70,172				77,852				82,261				89,293				91,668
Total covered nonperforming assets included above (1)		$	—				8,024				10,698				12,100			$	10,767
Asset Quality Ratios
Net quarterly charge-offs to average loans - annualized			0.06	%			0.05	%			0.35	%			0.23	%			0.10	%
Nonperforming loans to total loans			2.27	%			2.59	%			2.83	%			3.15	%			3.26	%
Nonperforming assets to total assets			1.98	%			2.25	%			2.43	%			2.66	%			2.80	%
Allowance for loan losses to total loans			0.93	%			1.00	%			1.05	%			1.13	%			1.21	%

 

(1)	All FDIC loss share agreements were terminated effective July 1, 2016 and, accordingly, assets previously covered under those agreements become non-covered on that date.

 

First Bancorp and Subsidiaries Financial Summary - Page 6

 

		For the Three Months Ended
NET INTEREST MARGIN, EXCLUDING LOAN DISCOUNT ACCRETION – RECONCILIATION ($ in thousands)		September 30, 2016				June 30, 2016				March 31, 2016				December 31, 2015				September 30, 2015
Net interest income, as reported		$	30,354				31,538				30,195				30,053				30,386
Tax-equivalent adjustment			534				517				459				423				419
Net interest income, tax-equivalent (A)		$	30,888				32,055				30,654				30,476				30,805
Average earning assets (B)		$	3,127,219				3,064,959				3,028,775				2,982,356				2,951,638
Tax-equivalent net interest margin, annualized – as reported –  (A)/(B)			3.93	%			4.21	%			4.07	%			4.05	%			4.14	%
Net interest income, tax-equivalent		$	30,888				32,055				30,654				30,476				30,805
Loan discount accretion			822				1,676				1,055				854				1,205
Net interest income, tax-equivalent, excluding loan discount accretion  (A)		$	30,066				30,379				29,599				29,622				29,600
Average earnings assets (B)		$	3,127,219				3,064,959				3,028,775				2,982,356				2,951,638
Tax-equivalent net interest margin, excluding impact of loan discount accretion, annualized – (A) / (B)			3.82	%			3.99	%			3.93	%			3.94	%			3.98	%

 

 

Note: The measure “tax-equivalent net interest margin, excluding impact of loan discount accretion” is a non-GAAP performance measure. Management of the Company believes that it is useful to calculate and present the Company’s net interest margin without the impact of loan discount accretion for the reasons explained in the remainder of this paragraph. Loan discount accretion is a non-cash interest income adjustment related to the Company’s acquisition of loans and represents the portion of the fair value discount that was initially recorded on the acquired loans that is being recognized into income over the lives of the loans. At September 30, 2016, the Company had a remaining loan discount balance of $13.2 million compared to $16.2 million at September 30, 2015. For the related loans that perform and pay-down over time, the loan discount will also be reduced, with a corresponding increase to interest income. Therefore management of the Company believes it is useful to also present this ratio to reflect the Company’s net interest margin excluding this non-cash, temporary loan discount accretion adjustment to aid investors in comparing financial results between periods. The Company cautions that non-GAAP financial measures should be considered in addition to, but not as a substitute for, the Company’s reported GAAP results.