8-K
Princeton Bancorp, Inc. (BPRN)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
July 25, 2024
Date of Report (Date of earliest event reported)
PRINCETON BANCORP, INC.
(Exact name of registrant as specified in its charter)
| Pennsylvania | 001-41589 | 88-4268702 |
|---|---|---|
| (State or other jurisdiction<br> <br>of incorporation) | (Commission<br> <br>File Number) | (IRS Employer<br> <br>Ident. No.) |
| 183 Bayard Lane, Princeton, New Jersey | 08540 | |
| --- | --- | |
| (Address of principal executive offices) | (Zip Code) |
(609) 921-1700
Registrant’s telephone number, including area code
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c)) |
| --- | --- |
Securities registered or to be registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading<br>Symbol(s) | Name of each exchange<br>on which registered |
|---|---|---|
| Common stock, no par value | BPRN | The Nasdaq Global Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| Item 2.02 | Results of Operations and Financial Condition |
|---|
On July 25, 2024, the registrant, the bank holding company for The Bank of Princeton, issued a press release containing financial information regarding its financial condition and results of operations at and for the three and six months ended June 30, 2024.
A copy of the press release is furnished as Exhibit 99.1 hereto.
| Item 9.01 | Financial Statements and Exhibits. |
|---|---|
| (d) | Exhibits: |
| --- | --- |
| 99.1 | Press Release issued July 25, 2024. |
| --- | --- |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| PRINCETON BANCORP, INC. | ||
|---|---|---|
| Dated: July 25, 2024 | ||
| By: | /s/ George S. Rapp | |
| George S. Rapp | ||
| Executive Vice President and <br>Chief Financial Officer |
3
EX-99.1
Exhibit 99.1
For Immediate Release
Contact George Rapp
609.454.0718
grapp@thebankofprinceton.com
Princeton Bancorp Announces
Second Quarter 2024 Results and Approvals of Pending Acquisition
Princeton, NJ, July 25, 2024 / PRNewswire / - Princeton Bancorp, Inc. (the “Company”) (NASDAQ - BPRN), the bank holding company for The Bank of Princeton (the “Bank”), today reported its unaudited financial condition and results of operations at and for the quarter ended June 30, 2024. The Company also announced that it has received the necessary approvals from shareholders and all applicable regulatory authorities in connection with its acquisition of Cornerstone Financial Corporation, which is expected to close on August 23, 2024.
President/CEO Edward Dietzler remarked on the second quarter results, “The Company continued its strong financial performance with a 18.0% increase in net income over the first quarter of 2024, along with a modest increase in the net interest margin to 3.44% for the second quarter. The Company continues to increase average loan and deposit balances while maintaining strong liquidity and credit quality. The anticipated addition of Cornerstone Bank in the third quarter will contribute to the Company’s central and southern New Jersey footprint by strengthening our existing valuable franchise spanning from New York to Philadelphia.”
HIGHLIGHTS
| • | Average total loans for the quarter increased by $34.7 million compared to the first quarter of 2024.<br> |
|---|---|
| • | Average total deposits for the quarter increased by $50.7 million compared to the first quarter of 2024.<br> |
| --- | --- |
| • | Non-performing assets remained low at $3.2 million, or 0.2% of total<br>loans, compared to $6.7 million at year end 2023. |
| --- | --- |
The Company reported net income of $5.1 million, or $0.80 per diluted common share, for the second quarter of 2024, compared to net income of $4.3 million, or $0.68 per diluted common share, for the first quarter of 2024, and net income of $6.8 million, or $1.07 per diluted common share, for the second quarter of 2023. The increase in net income for the second quarter of 2024 when compared to the first quarter of 2024 was due to an increase of $520 thousand in net interest income, a net reduction in the provision for credit losses of $304 thousand due to a provision reversal of $118 thousand recorded in the second quarter of 2024, an increase in non-interest income of $102 thousand, partially offset by an increase of $173 thousand in non-interest expense. The $1.7 million decrease in net income for the second quarter of 2024 compared to the same period in 2023 was primarily due to acquisition-related items recorded in the second quarter of 2023 due to the Company’s acquisition of Noah Bank, resulting in a decrease in non-interest income of $9.5 million and an increase in income tax expense of $877 thousand, partially offset by a decrease in non-interest expenses of $5.8 million, and a decrease in the provision for credit losses of $2.6 million when compared to the second quarter of 2024.
1
Review of Statements of Financial Condition
Total assets were $1.98 billion at June 30, 2024, an increase of $67.4 million, or 3.52% when compared to $1.92 billion at the end of 2023. The primary reason for the increase in total assets was attributable to increases in available for sale securities of $40.3 million and net loans of $25.0 million, which were funded in part by an increase in deposits. The increase in the Company’s net loans consisted of a $51.4 million increase in commercial real estate loans, partially offset by decreases of $22.9 million in construction loans and $2.0 million in residential mortgages.
Total deposits on June 30, 2024, increased $63.3 million, or 3.87%, when compared to December 31, 2023. Money market deposits increased $49.9 million, and certificates of deposit increased $41.3 million, partially offset by decreases in interest-bearing demand deposits of $24.2 million and non-interest-bearing deposits of $4.2 million.
Total stockholders’ equity on June 30, 2024 increased $4.6 million or 1.93% when compared to December 31, 2023. The increase was primarily due to the $5.7 million increase in retained earnings, consisting of $9.5 million in net income partially offset by $3.8 million of cash dividends recorded during the period. The ratio of equity to total assets at June 30, 2024 and at December 31, 2023 was 12.34% and 12.53%, respectively.
Asset Quality
At June 30, 2024, non-performing assets totaled $3.2 million, a decrease of $3.5 million when compared to the amount at December 31, 2023.
Review of Quarterly and Six-Month Financial Results
Net interest income was $16.0 million for the second quarter of 2024, compared to $15.4 million for the first quarter of 2024 and $15.7 million for the second quarter of 2023. The increase from the previous quarter was the result of an increase in interest income of $1.3 million, or 4.8%, partially offset by an increase in interest expense of $824 thousand, or 6.5%. The net interest margin for the second quarter of 2024 was 3.44%, increasing by 2 basis points when compared to the first quarter of 2024. This increase was primarily associated with an increase in average interest-earning assets of $50.1 million, resulting in an increase of 12 basis points, partially offset by an increase in total interest-bearing deposits of $51.5 million, resulting in an increase in the cost of funds of 10 basis points. For the six-month period ended June 30, 2024, the Company recorded net income of $9.5 million, or $1.48 per diluted common share, compared to $12.9 million, or $2.02 per diluted common share, for the same period in 2023. The decrease was primarily due to acquisition-related items recorded during 2023 due to the acquisition of Noah Bank.
The Company recorded a reversal of credit losses of $118 thousand during the second quarter of 2024, which consisted of $169 thousand decrease recorded to the allowance of credit losses, offset by an increase to the provision for credit losses of $51 thousand related to unfunded commitments, which are recorded in other liabilities on the Company’s statements of financial condition. The current quarters’ reversal of provision recorded on the Company’s statements of income was $304 thousand lower when compared to the provision for credit losses for the quarter ended March 31, 2024, and was $2.6 million lower than the provision for the same period in 2023, which can be attributed to the acquisition of Noah Bank, which closed in May 2023. For the quarter ended June 30, 2024, the Company recorded charge-offs of $84 thousand and recoveries of $99 thousand. The coverage ratio of the allowance for credit losses to period end loans was 1.17% at June 30, 2024 and 1.19% at December 31, 2023.
2
Total non-interest income of $2.1 million for the second quarter of 2024 increased $102 thousand or 5.1% when compared to the first quarter of 2024 and decreased $9.5 million or 82.0% when compared to the quarter ended June 30, 2023. When comparing the results from the second quarter 2024 to the same period of 2023, the decrease was primarily due to the bargain purchase gain of $9.7 million attributed to the acquisition of Noah Bank, which closed in May 2023.
Total non-interest expense of $12.0 million for the second quarter of 2024 increased $173 thousand, or 1.5%, when compared to the first quarter of 2024. The increase compared to the first quarter of 2024 was primarily related to data processing and communications expense increasing $244 thousand, professional fees increasing $78 thousand and other expenses increasing $60 thousand, partially offset by a decrease in occupancy and equipment expense of $179 thousand and salaries and benefits expense of $77 thousand. Total non-interest expense for the second quarter of 2024 decreased $5.8 million or 32.6% when compared to the second quarter of 2023. The decrease was due primarily to $7.0 million in merger-related expenses recorded, a $667 thousand increase in salaries and benefits expense and a $145 thousand increase in occupancy and equipment expenses that were all primarily associated with the Noah Bank acquisition in 2023.
For the quarter ended June 30, 2024, the Company recorded an income tax expense of $1.0 million, resulting in an effective tax rate of 16.8%, compared to an income tax expense of $1.0 million resulting in an effective tax rate of 19.7% for the first quarter ended March 31, 2024, and compared to an income tax expense of $161 thousand resulting in an effective tax rate of 2.32% for the quarter ended June 30, 2023. The effective tax rate in the second quarter of 2023 was lower than the current quarter’s rate because of the non-taxable $9.7 million bargain purchase gain from the Noah bank acquisition.
About Princeton Bancorp, Inc. and The Bank of Princeton
Princeton Bancorp, Inc. is the holding company for The Bank of Princeton, a community bank founded in 2007. The Bank is a New Jersey state-chartered commercial bank with 22 branches in New Jersey, including three in Princeton and others in Bordentown, Browns Mills, Chesterfield, Cream Ridge, Deptford, Fort Lee, Hamilton, Kingston, Lakewood, Lambertville, Lawrenceville, Monroe, New Brunswick, Palisades Park, Pennington, Piscataway, Princeton Junction, Quakerbridge, and Sicklerville. There are also five branches in the Philadelphia, Pennsylvania area and two in the New York City metropolitan area. The Bank of Princeton is a member of the Federal Deposit Insurance Corporation. **** On January 18, 2024**,** the Company announced that it has entered into a definitive agreement and plan of merger with Cornerstone Financial Corporation (“Cornerstone”), the parent company of Cornerstone Bank, headquartered in Mount Laurel, New Jersey, pursuant to which the Company will acquire Cornerstone in a transaction that is expected to close in the third quarter of 2024 (the “Transaction”).
Forward-Looking Statements
The Company may from time to time make written or oral “forward-looking statements,” including statements contained in the Company’s filings with the Securities and Exchange Commission, in its reports to stockholders and in other communications by the Company (including this press release), which are made in good faith by the Company pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended.
3
These forward-looking statements involve risks and uncertainties, such as statements of the Company’s plans, objectives, expectations, estimates and intentions that are subject to change based on various important factors (some of which are beyond the Company’s control). The most significant factors that could cause future results to differ materially from those anticipated by our forward-looking statements include the ongoing impact of higher inflation levels, higher interest rates and general economic and recessionary concerns, all of which could impact economic growth and could cause a reduction in financial transactions and business activities, including decreased deposits and reduced loan originations, our ability to manage liquidity in a rapidly changing and unpredictable market, supply chain disruptions, labor shortages and additional interest rate increases by the Federal Reserve. Other factors that could cause actual results to differ materially from those indicated by forward-looking statements include, but are not limited to, the following factors: the integration of the businesses of the Company and Cornerstone following the completion of the Transaction may be more difficult, time-consuming or costly than expected; the ability to obtain required regulatory approvals, and the ability to complete the Transaction on the expected timeframe may be more difficult, time-consuming or costly than expected; the global impact of the military conflicts in the Ukraine and the Middle East; the impact of any future pandemics or other natural disasters; civil unrest, rioting, acts or threats of terrorism, or actions taken by the local, state and Federal governments in response to such events, which could impact business and economic conditions in our market area; the strength of the United States economy in general and the strength of the local economies in which the Company and Bank conduct operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; market and monetary fluctuations; market volatility; the value of the Bank’s products and services as perceived by actual and prospective customers, including the features, pricing and quality compared to competitors’ products and services; the willingness of customers to substitute competitors’ products and services for the Bank’s products and services; credit risk associated with the Bank’s lending activities; risks relating to the real estate market and the Bank’s real estate collateral; the impact of changes in applicable laws and regulations and requirements arising out of our supervision by banking regulators; other regulatory requirements applicable to the Company and the Bank; and the timing and nature of the regulatory response to any applications filed by the Company and the Bank; technological changes; other acquisitions; changes in consumer spending and saving habits; those risks under the heading “Risk Factors” set forth in the Bank’s Annual Report on Form 10-K for the year ended December 31, 2023, and the success of the Company at managing the risks involved in the foregoing.
The Company cautions that the foregoing list of important factors is not exclusive. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company, except as required by applicable law or regulation.
4
Princeton Bancorp, Inc.
Consolidated Statements of Financial Condition
(Unaudited)
(Dollars inthousands, except per share data)
| June 30, 2024 vs | June 30, 2024 vs | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | June 30, | December 31, 2023 | June 30, 2023 | |||||||||||||||
| 2023 | 2023 | Change | % Change | Change | % Change | |||||||||||||
| ASSETS | ||||||||||||||||||
| Cash and cash equivalents | 151,305 | $ | 150,557 | $ | 143,001 | 0.50 | % | 5.81 | % | |||||||||
| Securities<br>available-for-sale taxable | 92,001 | 50,544 | 44,083 | 82.02 | 108.70 | |||||||||||||
| Securities<br>available-for-sale tax-exempt | 39,688 | 40,808 | 40,538 | ) | (2.74 | ) | ) | (2.10 | ) | |||||||||
| Securities<br>held-to-maturity | 165 | 193 | 197 | ) | (14.51 | ) | ) | (16.24 | ) | |||||||||
| Loans receivable, net of deferred loan fees | 1,573,352 | 1,548,335 | 1,499,691 | 1.62 | 4.91 | |||||||||||||
| Allowance for credit losses | (18,464 | ) | (18,492 | ) | (17,970 | ) | (0.15 | ) | ) | 2.75 | ||||||||
| Goodwill | 8,853 | 8,853 | 8,853 | — | — | |||||||||||||
| Core deposit intangible | 1,191 | 1,422 | 1,662 | ) | (16.24 | ) | ) | (28.34 | ) | |||||||||
| Equity method investments | 9,426 | 8,296 | 2,551 | 13.62 | 269.50 | |||||||||||||
| Other real estate owned | — | — | 33 | N/A | ) | (100.00 | ) | |||||||||||
| Other assets | 126,424 | 125,981 | 120,387 | 0.35 | 5.01 | |||||||||||||
| TOTAL ASSETS | 1,983,941 | $ | 1,916,497 | $ | 1,843,026 | 3.52 | % | 7.65 | % | |||||||||
| LIABILITIES | ||||||||||||||||||
| Non-interest checking | 245,073 | $ | 249,282 | $ | 258,014 | ) | (1.69 | )% | ) | (5.02 | )% | |||||||
| Interest checking | 223,759 | 247,939 | 224,328 | ) | (9.75 | ) | ) | (0.25 | ) | |||||||||
| Savings | 146,935 | 146,484 | 152,695 | 0.31 | ) | (3.77 | ) | |||||||||||
| Money market | 403,926 | 354,005 | 321,840 | 14.10 | 25.51 | |||||||||||||
| Time deposits over 250,000 | 154,605 | 150,113 | 142,674 | 2.99 | 8.36 | |||||||||||||
| Other time deposits | 524,774 | 487,918 | 473,347 | 7.55 | 10.86 | |||||||||||||
| Total deposits | 1,699,072 | 1,635,741 | 1,572,898 | 3.87 | 8.02 | |||||||||||||
| Borrowings | — | — | — | — | N/A | |||||||||||||
| Other liabilities | 40,028 | 40,545 | 41,229 | ) | (1.28 | ) | ) | (2.91 | ) | |||||||||
| TOTAL LIABILITIES | 1,739,100 | 1,676,286 | 1,614,127 | 3.75 | 7.74 | |||||||||||||
| STOCKHOLDERS’ EQUITY | ||||||||||||||||||
| Paid-in capital | 99,179 | 98,291 | 97,103 | 0.90 | 2.14 | |||||||||||||
| Treasury stock 1 | (842 | ) | — | — | ) | 100.00 | ) | 100.00 | ||||||||||
| Retained earnings | 155,083 | 149,414 | 140,310 | 3.79 | 10.53 | |||||||||||||
| Accumulated other comprehensive income (loss) | (8,579 | ) | (7,494 | ) | (8,514 | ) | ) | 14.48 | ) | 0.76 | ||||||||
| TOTAL STOCKHOLDERS’ EQUITY | 244,841 | 240,211 | 228,899 | 1.93 | 6.96 | |||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | 1,983,941 | $ | 1,916,497 | $ | 1,843,026 | 3.52 | % | 7.65 | % | |||||||||
| Book value per common share | 38.54 | $ | 38.04 | $ | 36.45 | 1.31 | % | 5.73 | % | |||||||||
| Tangible book value per common share 2 | 36.96 | $ | 36.41 | $ | 34.78 | 1.51 | % | 6.27 | % |
All values are in US Dollars.
| ^1^ | Treasury stock repurchases commenced March 8, 2024, associated with the stock repurchase program announced<br>August 10, 2023. |
|---|---|
| ^2^ | Tangible book value per common share is a non-GAAP measure. For more<br>information, see “Supplemental Information—Non-GAAP Financial Measures (Unaudited)” below. |
| --- | --- |
5
Princeton Bancorp, Inc.
Loan and Deposit Tables
(Unaudited)
The components of loans receivable, net at June 30, 2024 and December 31, 2023 were as follows:
| June 30, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| (In thousands) | ||||||
| Commercial real estate | $ | 1,194,279 | $ | 1,142,864 | ||
| Commercial and industrial | 50,290 | 50,961 | ||||
| Construction | 287,290 | 310,187 | ||||
| Residential first-lien mortgages | 36,075 | 38,040 | ||||
| Home equity / consumer | 7,583 | 8,081 | ||||
| Total loans | 1,575,517 | 1,550,133 | ||||
| Deferred fees and costs | (2,165 | ) | (1,798 | ) | ||
| Allowance for credit losses | (18,464 | ) | (18,492 | ) | ||
| Loans, net | $ | 1,554,888 | $ | 1,529,843 |
The components of deposits at June 30, 2024 and December 31, 2023 were as follows:
| June 30, | December 31, | |||
|---|---|---|---|---|
| 2024 | 2023 | |||
| (In thousands) | ||||
| Demand, non-interest-bearing | $ | 245,073 | $ | 249,282 |
| Demand, interest-bearing | 223,759 | 247,939 | ||
| Savings | 146,935 | 146,484 | ||
| Money market | 403,926 | 354,005 | ||
| Time deposits | 679,379 | 638,031 | ||
| Total deposits | $ | 1,699,072 | $ | 1,635,741 |
6
Princeton Bancorp, Inc.
Consolidated Statements of Income
(Unaudited)
(Amounts inthousands except per share data)
| Three Months Ended June 30, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | % Change | |||||||
| Interest and dividend income | ||||||||||
| Loans and fees | $ | 26,034 | $ | 21,517 | 21.0 | % | ||||
| Available-for-sale<br>debt securities: | ||||||||||
| Taxable | 1,001 | 292 | 242.8 | % | ||||||
| Tax-exempt | 286 | 284 | 0.7 | % | ||||||
| Held-to-maturity<br>debt securities | 3 | 2 | 50.0 | % | ||||||
| Other interest and dividend income | 2,086 | 919 | 127.0 | % | ||||||
| Total interest and dividends | 29,410 | 23,014 | 27.8 | % | ||||||
| Interest expense | ||||||||||
| Deposits | 13,442 | 7,321 | 83.6 | % | ||||||
| Borrowings | — | 32 | ) | -100.0 | % | |||||
| Total interest expense | 13,442 | 7,353 | 82.8 | % | ||||||
| Net interest income | 15,968 | 15,661 | 2.0 | % | ||||||
| Provision for (reversal of) credit losses | (118 | ) | 2,463 | ) | -104.8 | % | ||||
| Net interest income after provision for (reversal of) credit losses | 16,086 | 13,198 | 21.9 | % | ||||||
| Non-interest income | ||||||||||
| Income from bank-owned life insurance | 388 | 295 | 31.5 | % | ||||||
| Fees and service charges | 465 | 464 | 0.2 | % | ||||||
| Loan fees, including prepayment penalties | 937 | 1,030 | ) | -9.0 | % | |||||
| Bargain purchase gain | — | 9,696 | ) | -100.0 | % | |||||
| Other | 297 | 80 | 271.3 | % | ||||||
| Total non-interest income | 2,087 | 11,565 | ) | -82.0 | % | |||||
| Non-interest expense | ||||||||||
| Salaries and employee benefits | 6,443 | 5,776 | 11.5 | % | ||||||
| Occupancy and equipment | 1,850 | 1,705 | 8.5 | % | ||||||
| Professional fees | 602 | 556 | 8.3 | % | ||||||
| Data processing and communications | 1,404 | 1,318 | 6.5 | % | ||||||
| Federal deposit insurance | 279 | 253 | 10.3 | % | ||||||
| Advertising and promotion | 156 | 126 | 23.8 | % | ||||||
| Office expense | 155 | 178 | ) | -12.9 | % | |||||
| Other real estate owned expense | — | 1 | ) | -100.0 | % | |||||
| Core deposit intangible | 111 | 127 | ) | -12.6 | % | |||||
| Merger-related expenses | — | 7,026 | ) | -100.0 | % | |||||
| Other | 1,009 | 748 | 34.9 | % | ||||||
| Total non-interest expense | 12,009 | 17,814 | ) | -32.6 | % | |||||
| Income before income tax expense | 6,164 | 6,949 | ) | -11.3 | % | |||||
| Income tax expense | 1,038 | 161 | 544.7 | % | ||||||
| Net income | $ | 5,126 | $ | 6,788 | ) | -24.5 | % | |||
| Net income per common share - basic | $ | 0.81 | $ | 1.08 | ) | -25.0 | % | |||
| Net income per common share - diluted | $ | 0.80 | $ | 1.07 | ) | -25.2 | % | |||
| Weighted average shares outstanding - basic | 6,334 | 6,270 | 1.0 | % | ||||||
| Weighted average shares outstanding - diluted | 6,420 | 6,366 | 0.8 | % |
All values are in US Dollars.
7
Princeton Bancorp, Inc.
Consolidated Statements of Income (Current Quarter vs Prior Quarter)
(Unaudited)
(Amounts inthousands, except per share data)
| Three Months Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| June 30, | March 31, | |||||||||
| 2024 | 2024 | Change | % Change | |||||||
| Interest and dividend income | ||||||||||
| Loans and fees | $ | 26,034 | $ | 24,940 | 4.4 | % | ||||
| Available-for-sale<br>debt securities: | ||||||||||
| Taxable | 1,001 | 564 | 77.5 | % | ||||||
| Tax-exempt | 286 | 286 | 0.0 | % | ||||||
| Held-to-maturity<br>debt securities | 3 | 2 | 50.0 | % | ||||||
| Other interest and dividend income | 2,086 | 2,274 | ) | -8.3 | % | |||||
| Total interest and dividends | 29,410 | 28,066 | 4.8 | % | ||||||
| Interest expense | ||||||||||
| Deposits | 13,442 | 12,618 | 6.5 | % | ||||||
| Borrowings | — | — | N/A | |||||||
| Total interest expense | 13,442 | 12,618 | 6.5 | % | ||||||
| Net interest income | 15,968 | 15,448 | 3.4 | % | ||||||
| Provision for (reversal of) credit losses | (118 | ) | 186 | ) | -163.4 | % | ||||
| Net interest income after provision for (reversal of) credit losses | 16,086 | 15,262 | 5.4 | % | ||||||
| Non-interest income | ||||||||||
| Income from bank-owned life insurance | 388 | 381 | 1.8 | % | ||||||
| Fees and service charges | 465 | 432 | 7.6 | % | ||||||
| Loan fees, including prepayment penalties | 937 | 724 | 29.4 | % | ||||||
| Other | 297 | 448 | ) | -33.7 | % | |||||
| Total non-interest income | 2,087 | 1,985 | 5.1 | % | ||||||
| Non-interest expense | ||||||||||
| Salaries and employee benefits | 6,443 | 6,520 | ) | -1.2 | % | |||||
| Occupancy and equipment | 1,850 | 2,029 | ) | -8.8 | % | |||||
| Professional fees | 602 | 524 | 14.9 | % | ||||||
| Data processing and communications | 1,404 | 1,160 | 21.0 | % | ||||||
| Federal deposit insurance | 279 | 273 | 2.2 | % | ||||||
| Advertising and promotion | 156 | 142 | 9.9 | % | ||||||
| Office expense | 155 | 119 | 30.3 | % | ||||||
| Core deposit intangible | 111 | 120 | ) | -7.5 | % | |||||
| Other | 1,009 | 949 | 6.3 | % | ||||||
| Total non-interest expense | 12,009 | 11,836 | 1.5 | % | ||||||
| Income before income tax expense | 6,164 | 5,411 | 13.9 | % | ||||||
| Income tax expense | 1,038 | 1,066 | ) | -2.6 | % | |||||
| Net income | $ | 5,126 | $ | 4,345 | 18.0 | % | ||||
| Net income per common share - basic | $ | 0.81 | $ | 0.69 | 17.4 | % | ||||
| Net income per common share - diluted | $ | 0.80 | $ | 0.68 | 17.6 | % | ||||
| Weighted average shares outstanding - basic | 6,334 | 6,328 | 0.1 | % | ||||||
| Weighted average shares outstanding - diluted | 6,420 | 6,418 | 0.0 | % |
All values are in US Dollars.
8
Princeton Bancorp, Inc.
Consolidated Statements of Income
(Unaudited)
(Amounts inthousands, except per share data)
| Six Months Ended | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| June 30, | |||||||||
| 2024 | 2023 | Change | % Change | ||||||
| Interest and dividend income | |||||||||
| Loans and fees | $ | 50,974 | $ | 41,411 | 23.1 | % | |||
| Available-for-sale<br>debt securities: | |||||||||
| Taxable | 1,565 | 570 | 174.6 | % | |||||
| Tax-exempt | 572 | 568 | 0.7 | % | |||||
| Held-to-maturity<br>debt securities | 5 | 5 | 0.0 | % | |||||
| Other interest and dividend income | 4,360 | 1,072 | 306.7 | % | |||||
| Total interest and dividends | 57,476 | 43,626 | 31.7 | % | |||||
| Interest expense | |||||||||
| Deposits | 26,060 | 11,186 | 133.0 | % | |||||
| Borrowings | — | 118 | ) | -100.0 | % | ||||
| Total interest expense | 26,060 | 11,304 | 130.5 | % | |||||
| Net interest income | 31,416 | 32,322 | ) | -2.8 | % | ||||
| Provision for credit losses | 68 | 2,728 | ) | -97.5 | % | ||||
| Net interest income after provision for credit losses | 31,348 | 29,594 | 5.9 | % | |||||
| Non-Interest income | |||||||||
| Income from bank-owned life insurance | 769 | 585 | 31.5 | % | |||||
| Fees and service charges | 897 | 912 | ) | -1.6 | % | ||||
| Loan fees, including prepayment penalties | 1,661 | 1,381 | 20.3 | % | |||||
| Bargain purchase gain | — | 9,696 | ) | -100.0 | % | ||||
| Other | 745 | 365 | 104.1 | % | |||||
| Total non-interest income | 4,072 | 12,939 | ) | -68.5 | % | ||||
| Non-interest expense | |||||||||
| Salaries and employee benefits | 12,963 | 11,175 | 16.0 | % | |||||
| Occupancy and equipment | 3,879 | 3,046 | 27.3 | % | |||||
| Professional fees | 1,126 | 1,021 | 10.3 | % | |||||
| Data processing and communications | 2,564 | 2,618 | ) | -2.1 | % | ||||
| Federal deposit insurance | 552 | 443 | 24.6 | % | |||||
| Advertising and promotion | 298 | 236 | 26.3 | % | |||||
| Office expense | 274 | 275 | ) | -0.4 | % | ||||
| Other real estate owned expense | — | 1 | ) | -100.0 | % | ||||
| Core deposit intangible | 231 | 262 | ) | -11.8 | % | ||||
| Merger-related expenses | — | 7,026 | ) | -100.0 | % | ||||
| Other | 1,958 | 1,483 | 32.0 | % | |||||
| Total non-interest expense | 23,845 | 27,586 | ) | -13.6 | % | ||||
| Income before income tax expense | 11,575 | 14,947 | ) | -22.6 | % | ||||
| Income tax expense | 2,104 | 2,062 | 2.0 | % | |||||
| Net income | $ | 9,471 | $ | 12,885 | ) | -26.5 | % | ||
| Net income per common share - basic | $ | 1.50 | $ | 2.06 | ) | -27.3 | % | ||
| Net income per common share - diluted | $ | 1.48 | $ | 2.02 | ) | -26.9 | % | ||
| Weighted average shares outstanding - basic | 6,331 | 6,263 | 1.1 | % | |||||
| Weighted average shares outstanding - diluted | 6,411 | 6,376 | 0.5 | % |
All values are in US Dollars.
9
Princeton Bancorp, Inc.
Consolidated Average Statement of Financial Condition
(Unaudited)
(Dollars inthousands)
| For the Three Months Ended June 30, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change in | Change in | |||||||||||||
| Average | Yield/ | Average | Yield/ | Average | Yield/ | |||||||||||
| Balance | Rate | Balance | Rate | Balance | Rate | |||||||||||
| Earning assets | ||||||||||||||||
| Loans | $ | 1,585,876 | 6.60 | % | $ | 1,432,680 | 6.02 | % | $ | 153,196 | 0.58 | % | ||||
| Securities | ||||||||||||||||
| Taxable<br>available-for-sale | 89,547 | 4.47 | % | 44,669 | 2.63 | % | 44,878 | 1.85 | % | |||||||
| Tax-exempt available-for-sale | 39,756 | 2.88 | % | 41,187 | 2.76 | % | (1,431 | ) | 0.12 | % | ||||||
| Held-to-maturity | 166 | 5.33 | % | 198 | 5.28 | % | (32 | ) | 0.04 | % | ||||||
| Securities | 129,469 | 3.98 | % | 86,054 | 2.69 | % | 43,415 | 1.29 | % | |||||||
| Other interest earning assets | ||||||||||||||||
| Federal funds sold | 133,336 | 5.45 | % | 65,383 | 5.16 | % | 67,953 | 0.29 | % | |||||||
| Other interest-earning assets | 19,338 | 5.78 | % | 5,691 | 5.31 | % | 13,647 | 0.47 | % | |||||||
| Other interest-earning assets | 152,674 | 5.49 | % | 71,074 | 5.17 | % | 81,600 | 0.32 | % | |||||||
| Total interest-earning assets | 1,868,019 | 6.33 | % | 1,589,808 | 5.81 | % | 278,211 | 0.53 | % | |||||||
| Total non-earning assets | 141,377 | 110,384 | ||||||||||||||
| Total assets | $ | 2,009,396 | $ | 1,700,192 | ||||||||||||
| Interest-bearing liabilities | ||||||||||||||||
| Checking | $ | 231,895 | 1.94 | % | $ | 242,667 | 1.38 | % | $ | (10,772 | ) | 0.56 | % | |||
| Savings | 148,377 | 2.64 | % | 158,937 | 1.73 | % | (10,560 | ) | 0.91 | % | ||||||
| Money market | 390,019 | 3.99 | % | 285,021 | 2.97 | % | 104,998 | 1.02 | % | |||||||
| Certificates of deposit | 713,433 | 4.22 | % | 516,252 | 2.87 | % | 197,181 | 1.35 | % | |||||||
| Total interest-bearing deposits | 1,483,724 | 3.64 | % | 1,202,877 | 2.44 | % | 280,847 | 1.20 | % | |||||||
| Non-interest bearing deposits | 243,248 | 235,423 | 7,825 | |||||||||||||
| Total deposits | 1,726,972 | 3.13 | % | 1,438,300 | 2.04 | % | 288,672 | 1.09 | % | |||||||
| Borrowings | — | N/A | 2,482 | 5.08 | % | (2,482 | ) | N/A | ||||||||
| Total interest-bearing liabilities (excluding non interest deposits) | 1,483,724 | 3.64 | % | 1,205,359 | 2.45 | % | 278,365 | 1.20 | % | |||||||
| Non-interest-bearing deposits | 243,248 | 235,423 | ||||||||||||||
| Total cost of funds | 1,726,972 | 3.13 | % | 1,440,782 | 2.04 | % | 286,190 | 1.09 | % | |||||||
| Accrued expenses and other liabilities | 40,874 | 32,232 | ||||||||||||||
| Stockholders’ equity | 241,550 | 227,178 | ||||||||||||||
| Total liabilities and stockholders’ equity | $ | 2,009,396 | $ | 1,700,192 | ||||||||||||
| Net interest spread | 2.69 | % | 3.36 | % | ||||||||||||
| Net interest margin | 3.44 | % | 3.95 | % | ||||||||||||
| Net interest margin (FTE) ^1,2^ | 3.48 | % | 3.99 | % | ||||||||||||
| ^1^ | Includes federal and state tax effect of tax-exempt securities and<br>loans. | |||||||||||||||
| --- | --- | |||||||||||||||
| ^2^ | This is a non-GAAP financial measure. For more information, see<br>“Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below. | |||||||||||||||
| --- | --- |
10
Princeton Bancorp, Inc.
Consolidated Average Statement of Financial Condition
(Unaudited)
(Dollars inthousands)
| For the Six Months Ended June 30, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change in | Change in | |||||||||||||
| AverageBalance | Yield/Rate | AverageBalance | Yield/Rate | AverageBalance | Yield/Rate | |||||||||||
| Earning assets | ||||||||||||||||
| Loans | $ | 1,568,541 | 6.54 | % | $ | 1,404,421 | 5.95 | % | $ | 164,119 | 0.59 | % | ||||
| Securities | ||||||||||||||||
| Taxable<br>available-for-sale | 74,144 | 4.21 | % | 43,458 | 2.63 | % | 30,686 | 1.58 | % | |||||||
| Tax-exempt available-for-sale | 40,257 | 2.84 | % | 41,409 | 2.75 | % | (1,152 | ) | 0.10 | % | ||||||
| Held-to-maturity | 174 | 5.21 | % | 199 | 5.28 | % | (25 | ) | -0.07 | % | ||||||
| Securities | 114,576 | 3.74 | % | 85,067 | 2.69 | % | 29,509 | 1.05 | % | |||||||
| Other interest earning assets | ||||||||||||||||
| Federal funds sold | 140,703 | 5.45 | % | 37,076 | 5.09 | % | 103,627 | 0.36 | % | |||||||
| Other interest-earning assets | 19,146 | 5.71 | % | 5,348 | 5.06 | % | 13,798 | 0.66 | % | |||||||
| Other interest-earning assets | 159,848 | 5.48 | % | 42,424 | 5.09 | % | 117,425 | 0.39 | % | |||||||
| Total interest-earning assets | 1,842,965 | 6.27 | % | 1,531,912 | 5.74 | % | 311,053 | 0.53 | % | |||||||
| Total non-earning assets | 141,019 | 126,444 | ||||||||||||||
| Total assets | $ | 1,983,984 | $ | 1,658,356 | ||||||||||||
| Interest-bearing liabilities | ||||||||||||||||
| Checking | $ | 236,963 | 1.96 | % | $ | 253,527 | 1.10 | % | $ | (16,564 | ) | 0.86 | % | |||
| Savings | 148,024 | 2.57 | % | 170,785 | 1.30 | % | (22,760 | ) | 1.28 | % | ||||||
| Money market | 377,084 | 3.96 | % | 276,962 | 2.38 | % | 100,122 | 1.58 | % | |||||||
| Certificates of deposit | 695,870 | 4.17 | % | 440,780 | 2.48 | % | 255,090 | 1.68 | % | |||||||
| Total interest-bearing deposits | 1,457,941 | 3.59 | % | 1,142,053 | 1.98 | % | 315,888 | 1.62 | % | |||||||
| Non-interest bearing deposits | 243,669 | 239,098 | ||||||||||||||
| Total deposits | 1,701,610 | 3.08 | % | 1,381,152 | 1.63 | % | 320,458 | 1.45 | % | |||||||
| Borrowings | — | 0.00 | % | 4,725 | 5.01 | % | (4,725 | ) | -5.01 | % | ||||||
| Total interest-bearing liabilities (excluding non interest deposits) | 1,457,941 | 3.59 | % | 1,146,779 | 1.99 | % | 311,163 | 1.61 | % | |||||||
| Non-interest-bearing deposits | 243,669 | 239,098 | ||||||||||||||
| Total cost of funds | 1,701,610 | 3.08 | % | 1,385,877 | 1.63 | % | 315,733 | 1.45 | % | |||||||
| Accrued expenses and other liabilities | 41,484 | 46,991 | ||||||||||||||
| Stockholders’ equity | 240,890 | 225,488 | ||||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,983,984 | $ | 1,658,356 | ||||||||||||
| Net interest spread | 2.68 | % | 3.76 | % | ||||||||||||
| Net interest margin | 3.43 | % | 4.25 | % | ||||||||||||
| Net interest margin (FTE) ^1,2^ | 3.47 | % | 4.35 | % | ||||||||||||
| ^1^ | Includes federal and state tax effect of tax-exempt securities and<br>loans. | |||||||||||||||
| --- | --- | |||||||||||||||
| ^2^ | This is a non-GAAP financial measure. For more information, see<br>“Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below. | |||||||||||||||
| --- | --- |
11
Princeton Bancorp, Inc.
Consolidated Average Statement of Financial Condition
(Unaudited)
(Dollars inthousands)
| For the Three Months Ended | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 30, 2024 | March 31, 2024 | Change in | Change in | |||||||||||||
| AverageBalance | Yield/Rate | AverageBalance | Yield/Rate | AverageBalance | Yield/Rate | |||||||||||
| Earning assets | ||||||||||||||||
| Loans | $ | 1,585,876 | 6.60 | % | $ | 1,551,206 | 6.47 | % | $ | 34,670 | 0.14 | % | ||||
| Securities | ||||||||||||||||
| Taxable<br>available-for-sale | 89,547 | 4.47 | % | 58,742 | 3.84 | % | 30,805 | 0.63 | % | |||||||
| Tax-exempt available-for-sale | 39,756 | 2.88 | % | 40,758 | 2.81 | % | (1,002 | ) | 0.07 | % | ||||||
| Held-to-maturity | 166 | 5.33 | % | 183 | 5.10 | % | (17 | ) | 0.22 | % | ||||||
| Securities | 129,469 | 3.98 | % | 99,683 | 3.42 | % | 29,786 | 0.57 | % | |||||||
| Other interest earning assets | ||||||||||||||||
| Federal funds sold | 133,336 | 5.45 | % | 148,069 | 5.45 | % | (14,733 | ) | 0.00 | % | ||||||
| Other interest-earning assets | 19,338 | 5.78 | % | 18,954 | 5.65 | % | 384 | 0.13 | % | |||||||
| Other interest-earning assets | 152,674 | 5.49 | % | 167,023 | 5.48 | % | (14,349 | ) | 0.02 | % | ||||||
| Total interest-earning assets | 1,868,019 | 6.33 | % | 1,817,912 | 6.21 | % | 50,107 | 0.12 | % | |||||||
| Total non-earning assets | 141,377 | 140,659 | ||||||||||||||
| Total assets | $ | 2,009,396 | $ | 1,958,571 | ||||||||||||
| Interest-bearing liabilities | ||||||||||||||||
| Checking | $ | 231,895 | 1.94 | % | $ | 242,030 | 1.98 | % | $ | (10,135 | ) | -0.04 | % | |||
| Savings | 148,377 | 2.64 | % | 147,672 | 2.51 | % | 705 | 0.13 | % | |||||||
| Money market | 390,019 | 3.99 | % | 364,150 | 3.93 | % | 25,869 | 0.06 | % | |||||||
| Certificates of deposit | 713,433 | 4.22 | % | 678,306 | 4.12 | % | 35,127 | 0.10 | % | |||||||
| Total interest-bearing deposits | 1,483,724 | 3.64 | % | 1,432,158 | 3.54 | % | 51,566 | 0.10 | % | |||||||
| Non-interest bearing deposits | 243,248 | 244,089 | (841 | ) | ||||||||||||
| Total deposits | 1,726,972 | 3.13 | % | 1,676,247 | 3.03 | % | 50,725 | 0.10 | % | |||||||
| Borrowings | — | N/A | — | N/A | 0 | N/A | ||||||||||
| Total interest-bearing liabilities (excluding non interest deposits) | 1,483,724 | 3.64 | % | 1,432,158 | 3.54 | % | 51,566 | 0.10 | % | |||||||
| Non-interest-bearing deposits | 243,248 | 244,089 | ||||||||||||||
| Total cost of funds | 1,726,972 | 3.13 | % | 1,676,247 | 3.03 | % | 50,725 | 0.10 | % | |||||||
| Accrued expenses and other liabilities | 40,874 | 42,094 | ||||||||||||||
| Stockholders’ equity | 241,550 | 240,230 | ||||||||||||||
| Total liabilities and stockholders’ equity | $ | 2,009,396 | $ | 1,958,571 | ||||||||||||
| Net interest spread | 2.69 | % | 2.67 | % | ||||||||||||
| Net interest margin | 3.44 | % | 3.42 | % | ||||||||||||
| Net interest margin (FTE) ^1,^^2^ | 3.48 | % | 3.47 | % | ||||||||||||
| ^1^ | Includes federal and state tax effect of tax-exempt securities and<br>loans. | |||||||||||||||
| --- | --- | |||||||||||||||
| ^2^ | This is a non-GAAP financial measure. For more information, see<br>“Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below. | |||||||||||||||
| --- | --- |
12
Princeton Bancorp, Inc.
Quarterly Financial Highlights
(Unaudited)
| 2024June | 2024March | 2023December | 2023September | 2023June | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on average assets | 1.03 | % | 0.89 | % | 1.09 | % | 1.60 | % | 1.60 | % | |||||
| Return on average equity | 8.54 | % | 7.27 | % | 8.93 | % | 13.20 | % | 11.98 | % | |||||
| Return on average tangible equity^1^ | 8.91 | % | 7.60 | % | 9.34 | % | 13.83 | % | 12.57 | % | |||||
| Net interest margin | 3.44 | % | 3.42 | % | 3.55 | % | 3.76 | % | 3.95 | % | |||||
| Net interest margin (FTE)^1^ | 3.48 | % | 3.47 | % | 3.60 | % | 3.81 | % | 3.99 | % | |||||
| Efficiency ratio^1^ | 65.90 | % | 67.21 | % | 61.01 | % | 59.89 | % | 60.82 | % | |||||
| COMMON STOCK DATA | |||||||||||||||
| Market value at period end | $ | 33.10 | $ | 30.78 | $ | 35.90 | $ | 28.99 | $ | 27.32 | |||||
| Market range: | |||||||||||||||
| High | $ | 33.10 | $ | 36.25 | $ | 37.60 | $ | 31.69 | $ | 33.00 | |||||
| Low | $ | 29.15 | $ | 29.72 | $ | 28.21 | $ | 27.37 | $ | 24.09 | |||||
| Book value per common share at period end | $ | 38.54 | $ | 38.26 | $ | 38.04 | $ | 36.86 | $ | 36.45 | |||||
| Tangible book value per common share^1^ | $ | 36.96 | $ | 36.65 | $ | 36.41 | $ | 35.21 | $ | 34.78 | |||||
| Shares of common stock outstanding (in thousands) | 6,353 | 6,320 | 6,314 | 6,299 | 6,279 | ||||||||||
| CAPITAL RATIOS | |||||||||||||||
| Total capital (to risk-weighted assets) | 14.66 | % | 14.31 | % | 14.68 | % | 14.96 | % | 14.57 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 13.62 | % | 13.26 | % | 13.61 | % | 13.89 | % | 13.50 | % | |||||
| Tier 1 capital (to average assets) | 12.21 | % | 11.99 | % | 12.29 | % | 12.38 | % | 13.43 | % | |||||
| Equity to assets | 12.34 | % | 12.16 | % | 12.53 | % | 12.14 | % | 12.42 | % | |||||
| Tangible equity to tangible assets^1^ | 11.90 | % | 11.71 | % | 12.06 | % | 11.66 | % | 11.92 | % | |||||
| CREDIT QUALITY DATA (Dollars in thousands) | |||||||||||||||
| Net charge-offs (recoveries) | $ | (15 | ) | $ | 176 | $ | (10 | ) | $ | (23 | ) | $ | 1,842 | ||
| Annualized net charge-offs (recoveries) to average loans | -0.004 | % | 0.045 | % | -0.003 | % | -0.006 | % | 0.514 | % | |||||
| Nonperforming loans | $ | 3,198 | $ | 2,115 | $ | 6,708 | $ | 6,755 | $ | 9,753 | |||||
| Other real estate owned | — | — | — | — | 33 | ||||||||||
| Total nonperforming assets | $ | 3,198 | $ | 2,115 | $ | 6,708 | $ | 6,755 | $ | 9,786 | |||||
| Allowance for credit losses as a percent of: | |||||||||||||||
| Period-end loans, net of deferred fees and costs | 1.17 | % | 1.18 | % | 1.19 | % | 1.20 | % | 1.20 | % | |||||
| Nonperforming loans | 577.36 | % | 880.28 | % | 275.67 | % | 266.35 | % | 184.25 | % | |||||
| Nonperforming assets | 577.36 | % | 880.28 | % | 275.67 | % | 266.35 | % | 183.63 | % | |||||
| Nonaccrual loans as a percent of total loans, net of deferred fees and costs | 0.20 | % | 0.13 | % | 0.43 | % | 0.45 | % | 0.65 | % | |||||
| ^1^ | This is a non-GAAP financial measure. For more information, see<br>“Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below. | ||||||||||||||
| --- | --- |
13
Princeton Bancorp, Inc
Supplemental Information – Non-GAAP Financial Measures
(Unaudited)
This press release contains certain supplemental financial information, described in the table below, which has been determined by methods other than U.S. Generally Accepted Accounting Principles (“GAAP”) that management uses in its analysis of its performance. These non-GAAP financial measures are “tangible book value per common share,” “return on average tangible equity,” “efficiency ratio,” “tangible equity to tangible assets,” and “net interest margin on a fully taxable equivalent.” For the purpose of calculating return on average tangible equity, net income for such period is annualized and divided by average tangible equity during such period. Average tangible equity equals average shareholders’ equity during the applicable period less average goodwill and other intangible assets during the applicable period. For the purpose of calculating tangible equity to tangible assets, tangible equity is divided by tangible assets. Tangible equity equals total shareholders’ equity less goodwill and other intangible assets, in each case at period end. Tangible assets equal total assets less goodwill and other intangible assets, in each case at period end. For the purpose of calculating tangible book value per common share, tangible equity is divided by the number of common shares outstanding, in each case at period end. For the purpose of calculating efficiency ratio, total operating expense is divided by total revenue for the period. For the purpose of calculating net interest margin on a fully taxable equivalent, fully taxable equivalent adjustments are added to net interest income for the period, net interest income fully taxable equivalent for such period is annualized and divided by average interest earning assets during such period. Management believes these non- GAAP financial measures provide information useful to investors in understanding its financial results. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results and the Company strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.
In addition to the items noted above, defined footnotes are included in the Supplemental Information – Non-GAAP Financial Measures table below. Income annualized is calculated using income for the period divided by the number of days in the period, then multiplied by total days in the year. Average equity is calculated using the sum of daily equity balance for the period, divided by the number of days in the period. Fully taxable equivalent adjustment is calculated using tax exempt loan income plus tax exempt securities income for the period, multiplied by a tax rate of 28%.
14
Princeton Bancorp, Inc.
Supplemental Information - Non-GAAP Financial Measures
(Unaudited)
(Dollars inthousands)
| Three months ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024<br>June | 2024<br>March | 2023<br>December | 2023<br>September | 2023<br>June | |||||||||||
| Net income (annualized)^1^ | $ | 20,617 | $ | 17,475 | $ | 20,956 | $ | 30,144 | $ | 27,227 | |||||
| Average equity^2^ | 241,550 | 240,230 | 234,628 | 228,404 | 227,178 | ||||||||||
| Less: intangible assets | (10,044 | ) | (10,154 | ) | (10,275 | ) | (10,399 | ) | (10,515 | ) | |||||
| Average Tangible Equity | $ | 231,506 | $ | 230,076 | $ | 224,353 | $ | 218,005 | $ | 216,663 | |||||
| Return on average tangible equity | 8.91 | % | 7.60 | % | 9.34 | % | 13.83 | % | 12.57 | % | |||||
| Net interest income | $ | 15,968 | $ | 15,448 | $ | 16,010 | $ | 16,684 | $ | 15,661 | |||||
| Other income | 2,087 | 1,985 | 1,734 | 2,403 | 11,565 | ||||||||||
| Less: bargain purchase gain | — | — | — | — | (9,696 | ) | |||||||||
| Total revenue | 18,055 | 17,433 | 17,744 | 19,087 | 17,530 | ||||||||||
| Non-interest expenses | $ | 12,009 | $ | 11,836 | $ | 10,949 | $ | 10,159 | $ | 17,814 | |||||
| Less: core deposit intangible amortization | (111 | ) | (120 | ) | (124 | ) | (119 | ) | (127 | ) | |||||
| Less: merger-related expenses | — | — | — | 1,391 | (7,026 | ) | |||||||||
| Total operating expenses | $ | 11,898 | $ | 11,716 | $ | 10,825 | $ | 11,431 | $ | 10,661 | |||||
| Efficiency ratio | 65.90 | % | 67.21 | % | 61.01 | % | 59.89 | % | 60.82 | % | |||||
| Total Assets | $ | 1,983,941 | $ | 1,988,001 | $ | 1,916,497 | $ | 1,913,123 | $ | 1,843,026 | |||||
| Less: intangible assets | (10,044 | ) | (10,154 | ) | (10,275 | ) | (10,399 | ) | (10,515 | ) | |||||
| Tangible assets | $ | 1,973,897 | $ | 1,977,847 | $ | 1,906,222 | $ | 1,902,724 | $ | 1,832,511 | |||||
| Stockholders’ equity | $ | 244,841 | $ | 241,808 | $ | 240,211 | $ | 232,208 | $ | 228,899 | |||||
| Less: intangible assets | (10,044 | ) | (10,154 | ) | (10,275 | ) | (10,399 | ) | (10,515 | ) | |||||
| Tangible equity | $ | 234,797 | $ | 231,654 | $ | 229,936 | $ | 221,809 | $ | 218,384 | |||||
| Tangible equity to tangible assets | 11.90 | % | 11.71 | % | 12.06 | % | 11.66 | % | 11.92 | % | |||||
| Tangible equity | $ | 234,797 | $ | 231,654 | $ | 229,936 | $ | 221,809 | $ | 218,384 | |||||
| Shares outstanding (in thousands) | 6,353 | 6,320 | 6,314 | 6,299 | 6,279 | ||||||||||
| Tangible book value per share | $ | 36.96 | $ | 36.65 | $ | 36.41 | $ | 35.21 | $ | 34.78 | |||||
| ^1^ | Income annualized is calculated using income for the period divided by the number of days in the period, then<br>multiplied by total days in the year. | ||||||||||||||
| --- | --- | ||||||||||||||
| ^2^ | Average equity is calculated using the sum of daily equity balance for the period, divided by the number of<br>days in the period. | ||||||||||||||
| --- | --- | ||||||||||||||
| Three months ended | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2024<br>June | 2024<br>March | 2023<br>December | 2023<br>September | 2023<br>June | |||||||||||
| Net interest income | $ | 15,968 | $ | 15,448 | $ | 16,010 | $ | 16,684 | $ | 15,661 | |||||
| FTE adjustment^3^ | 213 | 226 | 224 | 215 | 158 | ||||||||||
| Net interest income FTE | $ | 16,181 | $ | 15,674 | $ | 16,234 | $ | 16,899 | $ | 15,819 | |||||
| Net interest income FTE (annualized)^1^ | $ | 65,078 | $ | 63,041 | $ | 64,408 | $ | 67,045 | $ | 63,451 | |||||
| Average interest earning assets | 1,868,019 | 1,817,912 | 1,789,624 | 1,761,567 | 1,589,808 | ||||||||||
| Net interest margin FTE | 3.48 | % | 3.47 | % | 3.60 | % | 3.81 | % | 3.99 | % | |||||
| Six months ended | |||||||||||||||
| 2024<br>June | 2023<br>June | ||||||||||||||
| Net interest income | $ | 31,416 | $ | 32,322 | |||||||||||
| FTE adjustment^3^ | 401 | 751 | |||||||||||||
| Net interest income FTE | $ | 31,817 | $ | 33,073 | |||||||||||
| Net interest income FTE (annualized)^1^ | $ | 63,984 | $ | 66,694 | |||||||||||
| Average interest earning assets | 1,842,965 | 1,531,912 | |||||||||||||
| Net interest margin FTE | 3.47 | % | 4.35 | % | |||||||||||
| ^1^ | Income annualized is calculated using income for the period divided by the number of days in the period, then<br>multiplied by total days in the year. | ||||||||||||||
| --- | --- | ||||||||||||||
| ^3^ | Fully taxable equivalent adjustment is calculated using tax exempt loan income plus tax exempt securities<br>income for the period, multiplied by a tax rate of 28%. | ||||||||||||||
| --- | --- |
15