Year-To-Date Net Income is Up 39% to $6.4 Million

For the Third Quarter and Year to Date: Continued Organic Loan Growth; Increased Operating Efficiency; Stable Asset Quality Metrics; Strong Period End Capital Levels

HAMILTON, N.J., Oct. 30, 2017 (GLOBE NEWSWIRE) -- First Bank (Nasdaq:FRBA) today announced results for the third quarter and first nine months of 2017.  Net income for the third quarter was $2.5 million or $0.16 per diluted share, compared to $1.8 million or $0.16 per diluted share for the third quarter 2016. Third quarter 2017 diluted earnings per share were consistent with the prior year quarter despite both a 4.2 million share increase in diluted weighted average shares outstanding and non-recurring merger-related expenses, excluding tax effects, of $0.08 per share. The increase in third quarter net income was driven by net interest income growth of 42.9%, which was primarily the result of organic loan growth.  

Net income for the first nine months of 2017 was $6.4 million, an increase of $1.8 million, or 39.3%, compared to $4.6 million for 2016. Diluted earnings per share for the first nine months of 2017 were $0.47, an increase of $0.02, or 4.4%, over the prior year period and were also reflective of increased weighted average diluted shares outstanding and merger-related expenses for the current period.

On September 18, 2017, First Bank announced that it had completed its merger with Bucks County Bank, previously headquartered in Doylestown, Pennsylvania. The acquisition of Bucks County Bank, effective September 15, expands First Bank’s Pennsylvania presence through the addition of four full-service locations in Doylestown, Warminster, Bensalem and Levittown, Pennsylvania. First Bank has added two former Bucks County Bank directors, John Harding and Christopher Chandor, to its Board of Directors. At the time of closing of the merger, excluding any purchase accounting adjustments, Bucks County Bank had $197.6 million in assets, $175.6 million in total loans, $155.1 million in total deposits and $21.1 million in stockholders’ equity. The effect of the merger on First Bank net income for the quarter and year to date was minimal as it reflected only 15 days of activity.

2017 Performance Highlights:

  • Total net revenue (net interest income plus non-interest income) for the quarter increased by 44.0%, or $3.4 million, to $11.3 million, compared to $7.8 million for the prior year quarter.
  • Total loans of $1.2 billion at September 30, 2017 were up $296.1 million, or 33.0%, from December 31, 2016, and up $367.4 million, or 44.4% from $827.2 million on September 30, 2016.
  • Total deposits of $1.2 billion at September 30, 2017 were up $256.9 million, or 28.7%, from $894.9 million at December 31, 2016 and up $277.7 million, or 31.8% from $874.1 million at September 30, 2016.
  • Continued strong asset quality metrics with annualized net loan charge-offs to average loans of 0.13% for third quarter 2017. Nonperforming loans to total loans of 0.56% at September 30, 2017 increased by 7 basis points compared to 0.49% for the linked second quarter 2017 and is 10 basis points lower compared to 0.66% at December 31, 2016. 
  • Continued improvement in our efficiency ratio1 of 50.21% for the third quarter, down from 62.04% for the third quarter 2016, and from 58.21% for the second quarter 2017.
  • Completed acquisition of Bucks County Bank which added four full-service locations in Pennsylvania.

“Our third quarter results were an extension of First Bank’s very strong momentum from the first half of 2017, as we continued to grow earning assets, effectively manage our operating expenses, successfully completed the acquisition of Bucks County Bank and maintained our solid asset quality metrics,” said Patrick L. Ryan, President and Chief Executive Officer. “These efforts are mirrored in our strong improvement in top-line revenue which flowed down through to a nearly 38% increase in net income compared to third quarter 2016. Our earnings per share held steady compared to the prior year quarter despite an increase of approximately 4.2 million in diluted weighted average shares outstanding, as well as the impact of non-recurring merger-related expenses for the current quarter. Our effective two-pronged strategy of growing both organically and by a targeted acquisition enabled us to grow total assets by $439.1 million from the third quarter 2016, while at the same time continuing to reduce our efficiency ratio to a very respectable 50.21% for the current quarter.

“Shortly after we completed a very solid quarter, we entered into a definitive merger agreement to expand our service footprint into neighboring Burlington County by acquiring Delanco Bancorp, Inc. This is another strategic transaction into an area with compelling customer demographics and excellent growth potential which should further strengthen our balance sheet by diversifying our loan portfolio and providing expanded access to cost-effective retail funding. Importantly, we believe the transaction will be immediately accretive to First Bank earnings per share and we expect there to be minimal dilution to our tangible book value. We remain well-positioned to continue our solid performance for the remainder of 2017 and into 2018, and to continue to explore all appropriate growth opportunities.”

Income Statement

Our net interest income for the third quarter 2017 was $10.7 million, an increase of $3.2 million, or 42.9%, compared to $7.5 million in the third quarter 2016. This growth was driven by a $3.8 million, or 38.4%, increase in interest and dividend income primarily a result of a $231.7 million increase in average loan balances compared with the third quarter 2016. This was modestly offset by increased interest expense of $566,000 for the comparative quarter, which reflected average balance increases for both interest bearing deposits and borrowings.

Net interest income for the nine months ended September 30, 2017, totaled $27.4 million, an increase of $6.3 million, or 29.9%, compared to $21.1 million for 2016. The increase in net interest income was also driven by significant growth in average loans, primarily organic, which increased by $185.4 million from the prior year period.

1 The efficiency ratio is a non-GAAP financial measure.  For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the last page of this press release.

The third quarter 2017 net interest margin was 3.58%, an increase of 42 basis points compared to 3.16% for the prior year quarter, and an increase of 35 basis points compared to the linked second quarter 2017. The increase compared to third quarter 2016 and linked second quarter 2017 was primarily the result of a higher average loan yield reflected in a 41 basis point increase in the rate paid on interest-earning assets. The higher earning asset yield and subsequent higher net interest margin included the impact of a significant prepayment penalty related to the early payoff of a large commercial loan relationship which had the effect of adding 16 basis points to the net interest margin.   

The provision for loan losses for the third quarter 2017 totaled $716,000, an increase of $425,000 compared to $291,000 for the third quarter 2016, and a decrease of $90,000 compared to $806,000 for the linked second quarter 2017. The increase in the provision compared to third quarter 2016, reflected organic growth in our commercial loan portfolio and higher net loan charge-offs. Asset quality metrics were relatively stable for the comparable periods. The provision for loan losses for the first nine months of 2017 totaled $2.0 million compared to $1.7 million for the same period in 2016. The nine month provision is also reflective of our organic loan growth in 2017, as well as its continued stable asset quality metrics. 

Third quarter 2017 non-interest income increased $247,000, to $631,000, compared to $384,000 in the third quarter 2016, primarily a result of higher gains on sale of loans along with additional income from bank-owned life insurance. Nine month non-interest income totaled $1.5 million for 2017 compared to $1.1 million for 2016. Similar to the third quarter 2017, the increase in year to date non-interest income was a result of higher gains on sale of loans and an increase in income from bank-owned life insurance, partially offset by lower gains on recovery of acquired loans.

Non-interest expense for third quarter 2017 totaled $6.8 million, an increase of $2.0 million, or 41.4%, compared to $4.8 million for the prior year quarter. The higher non-interest expense compared to third quarter 2016 was primarily a result of merger-related expenses of $1.2 million, along with higher salaries and employee benefits, which increased by $284,000 and reflected, in part, the assimilation of former Bucks County Bank employees. Non-interest expense for the first nine months of 2017 totaled $17.4 million, an increase of $3.8 million or 28.1% compared to $13.6 million for the same period in 2016. The increase was also primarily a result of merger-related expenses and increased salaries and employee benefits. Excluding non-recurring merger-related expenses, the Bank’s revenue growth rate outpaced the rate of growth for non-interest expense during the third quarter and for the first nine months of 2017.

Pre-provision net revenue2 for the third quarter 2017 was $5.5 million, an increase of $2.6 million, or 87.5%, compared to $2.9 million for the third quarter 2016, and an increase of $1.7 million, or 46.2%, compared to $3.8 million in the linked second quarter 2017.

Income tax expense for the third quarter 2017 was $1.3 million, an increase of $358,000 compared to $955,000 for third quarter 2016. The third quarter 2017 effective income tax rate was 34.6% compared to 34.7% for third quarter 2016.

2 Pre-provision net revenue is a non-GAAP financial measure.  For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the last page of this press release.

Balance Sheet

Total assets at September 30, 2017 were $1.4 billion, an increase of $439.1 million, or 43.6%, compared to $1.0 billion at September 30, 2016 due primarily to loan growth, both organic and acquired. Total loans were $1.2 billion at September 30, 2017, an increase of $367.4 million, or 44.4%, compared to $827.2 million on September 30, 2016, and an increase of $296.1 million, or 33.0%, compared to $898.4 million at the 2016 year end. Total loans increased $201.1 million compared to $993.4 million for the linked second quarter 2017. The growth during the third quarter was broadly distributed across our commercial and consumer loan segments and included both originated and acquired loans.

Total deposits were $1.2 billion at September 30, 2017, an increase of $277.7 million, or 31.8%, compared to $874.1 million on September 30, 2016, and were up $256.9 million, or 28.7%, from December 31, 2016. Non-interest bearing deposits totaled $195.4 million at September 30, 2017, an increase of $76.8 million, or 64.8%, from December 31, 2016.

Stockholders’ equity increased to $163.0 million at September 30, 2017, up $74.2 million or 83.6% compared to $88.8 million at December 31, 2016. The increase was primarily a result of the common stock offering completed in June 2017, which raised $37.5 million in net new capital, the issuance of additional shares in the acquisition of Bucks County Bank which increased capital by $29.7 million and a $5.9 million increase in retained earnings for the nine-month period ended September 30, 2017.

Asset Quality

First Bank’s asset quality metrics remained stable during the third quarter, reflective of ongoing disciplined risk management and underwriting standards. Net charge-offs were $348,000 for the third quarter 2017, compared to $30,000 for third quarter 2016 and $22,000 for the second quarter 2017. Net charge-offs as an annualized percentage of average loans were 0.13% in third quarter 2017, compared to 0.01% for both the third quarter 2016 and the linked second quarter 2017. Nonperforming loans as a percentage of total loans at September 30, 2017 were 0.56%, compared with 0.66% at December 31, 2016, 0.45% at September 30, 2016 and 0.49% at June 30, 2017. The allowance for loan losses to nonperforming loans was 167.1% at September 30, 2017, compared with 164.7% at December 31, 2016, 252.4% at the end of third quarter 2016, and 221.8% at June 30, 2017.

As of September 30, 2017, the Bank exceeded all regulatory capital requirements to be considered well capitalized with a Tier 1 Leverage ratio of 12.41% a Tier 1 Risk-Based capital ratio of 11.38%, a Common Equity Tier 1 Capital ("CET1") ratio of 11.38%, and a Total Risk-Based capital ratio of 13.87%.

Definitive Agreement to Acquire Delanco Bancorp, Inc.

First Bank announced on October 18, 2017 that it had entered into a definitive merger agreement to acquire Delanco Bancorp, Inc. in a stock transaction for total consideration valued at approximately $13.5 million. Upon the closing of the transaction, Delanco Federal Savings Bank, the wholly owned bank subsidiary of Delanco Bancorp, Inc. will merge with and into First Bank. The merger has been unanimously approved by the boards of directors of both institutions. The transaction is expected to be completed in first quarter 2018, subject customary approvals and closing conditions. Delanco Federal Savings Bank is headquartered in Delanco, New Jersey, and serves its customers and communities through two full-service locations in Delanco and Cinnaminson, New Jersey. Delanco Federal Savings Bank has assets of approximately $126 million, loans of $85 million and deposits of $111 million as of June 30, 2017. 

Cash Dividend Declared

On October 17, 2017 the Board of Directors declared a quarterly cash dividend of $0.02 per share to common shareholders of record at the close of business on November 10, 2017, payable on November 24, 2017. The Board of Directors believes that this dividend provides shareholders an added tangible benefit, and that it is appropriate given our current financial performance, momentum and near-term prospects.

Conference Call

First Bank will host an earnings call on Tuesday, October 31, 2017 at 9:00 a.m. Eastern time.  The direct dial toll free number for the call is 844-825-9784.  For those unable to participate in the call, a replay will be available by dialing 1-877-344-7529 (access code 10112994) from one hour after the end of the conference call until January 29, 2018.  Replay information will also be available on our website at www.firstbanknj.com under the “About Us” tab.  Click on “Investor Relations” to access the replay of the conference call.

About First Bank

First Bank is a New Jersey state-chartered bank with 14 full-service branches in Cranbury, Denville, Ewing, Flemington, Hamilton, Lawrence, Randolph, Somerset and Williamstown, New Jersey, and Trevose, Doylestown, Warminster, Bensalem and Levittown, Pennsylvania. With $1.4 billion in assets as of September 30, 2017, First Bank offers a traditional range of deposit and loan products to individuals and businesses throughout the New York City to Philadelphia corridor. First Bank's common stock is listed on the Nasdaq Global Market under the symbol “FRBA”. 

This news release contains certain forward-looking statements, either expressed or implied, which are provided to assist the reader in understanding anticipated future financial performance. These statements involve certain risks, uncertainties, estimates and assumptions made by management, which are subject to factors beyond First Bank's control and could impede its ability to achieve these goals. These factors include those listed in our Annual Report on Form 10-K under the caption “Item 1A. Risk Factors”, and any subsequent quarterly reports on Forms 10-Q and general economic conditions, trends in interest rates, the ability of our borrowers to repay their loans, the ability to obtain required shareholder approvals of the Delanco Bancorp merger, the ability to complete such merger as expected and within the expected timeframe, the possibility that one or more of the conditions to the completion of such merger may not be satisfied, and results of regulatory exams, among other factors. Because of these uncertainties and the assumptions on which this discussion and the forward-looking statements are based, actual future operations and results in the future may differ materially from those indicated herein.  Readers are cautioned against placing undue reliance on such forward-looking statements.  Past results are not necessarily indicative of future performance.

 
FIRST BANK AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(in thousands, except for share data, unaudited)
       
    September 30, December 31,
     2017   2016 
Assets    
Cash and due from banks$10,148  $6,078 
Federal funds sold -   5,000 
Interest bearing deposits with banks 57,474   19,211 
  Cash and cash equivalents 67,622   30,289 
Interest bearing time deposits with banks 5,530   7,440 
Investment securities available for sale 59,508   47,077 
Investment securities held to maturity (fair value of $53,128   
 at September 30, 2017 and $53,358 at December 31, 2016) 52,748   53,473 
Restricted investment in bank stocks 5,720   3,890 
Other investments 6,025   5,000 
Loans held for sale 1,483   - 
Loans, net of deferred fees and costs 1,194,522   898,429 
 Less: Allowance for loan losses 11,269   9,826 
  Net loans 1,183,253   888,603 
Premises and equipment, net 5,862   3,338 
Other real estate owned, net 2,027   1,292 
Accrued interest receivable 3,487   2,573 
Bank-owned life insurance 29,588   21,067 
Goodwill 10,497   - 
Other intangible assets, net 966   224 
Deferred income taxes 11,169   8,350 
Other assets 1,305   678 
  Total assets$1,446,790  $1,073,294 
       
Liabilities and Stockholders' Equity   
Non-interest bearing deposits$195,381  $118,569 
Interest bearing deposits 956,476   776,365 
  Total deposits 1,151,857   894,934 
Borrowings 105,565   64,510 
Subordinated debentures 21,721   21,641 
Accrued interest payable 1,255   636 
Other liabilities 3,367   2,767 
  Total liabilities 1,283,765   984,488 
Stockholders' Equity:   
Preferred stock, par value $2 per share; 10,000,000 shares authorized;   
 no shares issued and outstanding -   - 
Common stock, par value $5 per share; 40,000,000 shares authorized;   
 issued and outstanding 17,437,173 shares at September 30, 2017   
 and 11,410,274 shares at December 31, 2016 86,973   56,885 
Additional paid-in capital 56,889   18,779 
Retained earnings 19,492   13,611 
Accumulated other comprehensive loss (329)  (469)
  Total stockholders' equity 163,025   88,806 
  Total liabilities and stockholders' equity$1,446,790  $1,073,294 
       


FIRST BANK AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except for share data, unaudited)
 
           
    Three Months Ended Nine Months Ended
    September 30,  September 30,
     2017  2016  2017  2016
Interest and Dividend Income       
Investment securities—taxable$412 $247 $1,175 $882
Investment securities—tax-exempt 121  125  369  376
Interest bearing deposits with banks and other 170  102  445  279
Loans, including fees 12,876  9,340  33,575  26,574
  Total interest and dividend income 13,579  9,814  35,564  28,111
           
Interest Expense       
Deposits  2,269  1,941  6,355  5,666
Borrowings 256  18  605  145
Subordinated debentures 399  399  1,195  1,195
  Total interest expense 2,924  2,358  8,155  7,006
Net interest income 10,655  7,456  27,409  21,105
Provision for loan losses 716  291  1,960  1,743
Net interest income after provision for loan losses 9,939  7,165  25,449  19,362
           
Non-Interest Income       
Service fees on deposit accounts 50  38  134  119
Loan fees 23  21  83  56
Income from bank-owned life insurance 213  129  521  337
Gains on sale of investment securities, net -  -  -  25
Gains on sale of loans 128  -  264  -
Gains on recovery of acquired loans 114  114  227  288
Other non-interest income 103  82  283  235
  Total non-interest income 631  384  1,512  1,060
           
Non-Interest Expense       
Salaries and employee benefits 2,968  2,684  8,546  7,185
Occupancy and equipment 754  671  2,158  1,996
Legal fees 69  63  218  215
Other professional fees 343  287  1,023  856
Regulatory fees 73  139  474  464
Directors' fees 147  107  397  340
Data processing 296  236  807  694
Marketing and advertising 193  125  463  375
Travel and entertainment 63  49  184  154
Insurance 55  50  178  160
Other real estate owned expense, net 289  118  603  360
Merger-related expenses 1,233  -  1,513  -
Other expense 295  264  875  816
  Total non-interest expense 6,778  4,793  17,439  13,615
Income Before Income Taxes 3,792  2,756  9,522  6,807
Income tax expense 1,313  955  3,113  2,207
Net Income$2,479 $1,801 $6,409 $4,600
           
Basic earnings per share$0.16 $0.16 $0.49 $0.46
Diluted earnings per share$0.16 $0.16 $0.47 $0.45
           
Basic weighted average common shares outstanding 15,373,278  11,359,613  13,151,716  10,102,767
Diluted weighted average common shares outstanding 15,722,351  11,520,646  13,504,414  10,224,537
           


FIRST BANK AND SUBSIDIARIES
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)
            
            
 Three Months Ended September 30,
  2017   2016 
 Average    Average Average    Average
 Balance Interest Rate (5) Balance Interest Rate (5)
Interest earning assets           
Investment securities (1) (2)$98,863  $574  2.30% $79,685  $415  2.07%
Loans (3) 1,043,913   12,876  4.89%  812,254   9,340  4.57%
Interest bearing deposits with banks and other 32,417   97  1.19%  46,772   64  0.54%
Restricted investment in bank stocks 4,255   48  4.48%  1,294   20  6.15%
Other investments 5,071   25  1.96%  5,000   18  1.43%
Total interest earning assets (2) 1,184,519   13,620  4.56%  945,005   9,857  4.15%
Allowance for loan losses (11,184)      (9,300)    
Non-interest earning assets 55,129       38,927     
Total assets$1,228,464      $974,632     
            
Interest bearing liabilities           
Interest bearing demand deposits 120,845  $184  0.60% $97,924  $136  0.55%
Money market deposits 163,386   318  0.77%  127,669   201  0.63%
Savings deposits 74,025   90  0.48%  70,365   88  0.50%
Time deposits 481,550   1,677  1.38%  448,590   1,516  1.34%
Total interest bearing deposits 839,806   2,269  1.07%  744,548   1,941  1.04%
Borrowings 70,176   256  1.45%  6,790   18  1.05%
Subordinated debentures 21,704   399  7.35%  21,600   399  7.39%
Total interest bearing liabilities 931,686   2,924  1.25%  772,938   2,358  1.21%
Non-interest bearing deposits 156,000       112,260     
Other liabilities 3,295       2,586     
Stockholders' equity 137,483       86,848     
Total liabilities and stockholders' equity$1,228,464      $974,632     
Net interest income/interest rate spread (2)   10,696  3.31%    7,499  2.94%
Net interest margin (2) (4)    3.58%     3.16%
Tax-equivalent adjustment (2)   (41)      (43)  
Net interest income  $10,655      $7,456   
            
            
(1) Average balances of investment securities available for sale are based on amortized cost.
(2) Interest and average rates are tax equivalent using a federal income tax rate of 34%.
(3) Average balances of loans include loans on nonaccrual status.
(4) Net interest income divided by average total interest earning assets.
(5) Annualized.
            


FIRST BANK AND SUBSIDIARIES
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)
            
            
 Nine Months Ended September 30,
  2017   2016 
 Average    Average Average    Average
 Balance Interest Rate (5) Balance Interest Rate (5)
Interest earning assets           
Investment securities (1) (2)$99,222  $1,669  2.25% $85,586  $1,386  2.16%
Loans (3) 961,180   33,575  4.67%  775,786   26,574  4.58%
Interest bearing deposits with banks and other 33,804   258  1.02%  43,079   171  0.53%
Restricted investment in bank stocks 3,733   122  4.36%  1,745   59  4.52%
Other investments 5,024   66  1.74%  5,000   49  1.31%
Total interest earning assets (2) 1,102,963   35,689  4.33%  911,196   28,239  4.14%
Allowance for loan losses (10,561)      (8,728)    
Non-interest earning assets 47,400       37,369     
Total assets$1,139,802      $939,837     
            
Interest bearing liabilities           
Interest bearing demand deposits$118,092  $528  0.60% $87,516  $416  0.63%
Money market deposits 161,109   861  0.71%  122,807   630  0.69%
Savings deposits 71,415   261  0.49%  73,443   275  0.50%
Time deposits 458,136   4,705  1.37%  430,200   4,345  1.35%
Total interest bearing deposits 808,752   6,355  1.05%  713,966   5,666  1.06%
Borrowings 59,918   605  1.35%  18,349   145  1.06%
Subordinated debentures 21,678   1,195  7.35%  21,572   1,195  7.39%
Total interest bearing liabilities 890,348   8,155  1.22%  753,887   7,006  1.24%
Non-interest bearing deposits 134,949       107,466     
Other liabilities 3,184       2,342     
Stockholders' equity 111,321       76,142     
Total liabilities and stockholders' equity$1,139,802      $939,837     
Net interest income/interest rate spread (2)   27,534  3.11%    21,233  2.90%
Net interest margin (2) (4)    3.34%     3.11%
Tax-equivalent adjustment (2)   (125)      (128)  
Net interest income  $27,409      $21,105   
            
            
(1) Average balances of investment securities available for sale are based on amortized cost.
(2) Interest and average rates are tax equivalent using a federal income tax rate of 34%.
(3) Average balances of loans include loans on nonaccrual status.
(4) Net interest income divided by average total interest earning assets.
(5) Annualized.
            


FIRST BANK AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, except for share and employee data, unaudited)
          
 3Q2017 (1) 2Q2017 1Q2017 4Q2016 3Q2016
EARNINGS         
Net interest income$10,655  $8,654  $8,100  $7,798  $7,456 
Provision for loan losses 716   806   438   954   291 
Non-interest income 631   422   459   570   384 
Non-interest expense 6,778   5,369   5,292   4,717   4,793 
Income tax expense 1,313   914   886   891   955 
Net income 2,479   1,987   1,943   1,806   1,801 
          
PERFORMANCE RATIOS          
Return on average assets (2) 0.80%   0.72%   0.73%   0.70%   0.74% 
Return on average equity (2) 7.15%   7.54%   8.73%   8.10%   8.25% 
Net interest margin (2) (4) 3.58%   3.23%   3.16%   3.12%   3.16% 
Efficiency ratio (3) 50.21%   58.21%   61.32%   58.23%   62.04% 
Pre-provision net revenue (3)$5,499  $3,761  $3,244  $3,383  $2,933 
          
SHARE DATA         
Common shares outstanding 17,437,173   15,015,778   11,447,259   11,410,274   11,393,609 
Basic earnings per share$0.16  $0.16  $0.17  $0.16  $0.16 
Diluted earnings per share 0.16   0.15   0.17   0.16   0.16 
Tangible book value per share (3) 8.69   8.71   7.94   7.76   7.66 
Book value per share 9.35   8.72   7.95   7.78   7.68 
          
MARKET DATA (period-end)         
Market value per share$13.30  $11.65  $11.95  $11.60  $8.38 
Market value / book value 142.26%   133.57%   150.25%   149.04%   109.16% 
Market capitalization$231,914  $174,934  $136,795  $132,359  $95,478 
          
CAPITAL & LIQUIDITY         
Tangible equity / tangible assets (3) 10.56%   11.29%   8.28%   8.25%   8.66% 
Equity / assets 11.27%   11.30%   8.30%   8.27%   8.68% 
Loans / deposits 103.70%   105.00%   97.96%   100.39%   94.62% 
          
ASSET QUALITY         
Net charge-offs$348  $22  $146  $424  $30 
Nonperforming loans 6,745   4,916   5,233   5,967   3,683 
Nonperforming assets 8,772   6,133   6,371   7,289   4,895 
Net charge offs / average loans (2) 0.13%   0.01%   0.06%   0.20%   0.01% 
Nonperforming loans / total loans 0.56%   0.49%   0.57%   0.66%   0.45% 
Nonperforming assets / total assets 0.61%   0.53%   0.58%   0.68%   0.49% 
Allowance for loan losses / total loans 0.94%   1.10%   1.11%   1.09%   1.12% 
Allowance for loan losses / nonperforming loans 167.07%   221.77%   193.35%   164.67%   252.40% 
          
PERIOD-END DATA         
Total assets$1,446,790  $1,158,546  $1,096,395  $1,073,294  $1,007,685 
Total loans 1,194,522   993,426   915,280   898,429   827,161 
Total deposits 1,151,857   946,152   934,326   894,934   874,149 
Total stockholders' equity 163,025   130,969   91,045   88,806   87,463 
Full-time equivalent employees (5) 142   116   104   108   104 
___________________________         
          
(1) Includes effects of Bucks County Bank merger effective September 15, 2017.
(2) Annualized.
(3) Non-U.S. GAAP financial measure that we believe provides management and investors with information that is useful in understanding our
financial performance and condition.  See accompanying table, "Non-U.S. GAAP Financial Measures", for calculation and reconciliation.
(4) Tax equivalent using a federal income tax rate of 34%.
(5) Includes 8 seasonal staff as of 2Q2017.
          


FIRST BANK AND SUBSIDIARIES
NON-U.S. GAAP FINANCIAL MEASURES
(dollars in thousands, except for share data, unaudited)
          
 3Q2017 (1) 2Q2017 1Q2017 4Q2016 3Q2016
Tangible Book Value         
Stockholders' equity$163,025  $130,969  $91,045  $88,806  $87,463 
Less:  Goodwill and other intangible assets, net 11,463   196   196   196   196 
Tangible equity (numerator)$151,562  $130,773  $90,849  $88,610  $87,267 
          
Common shares outstanding (denominator)$17,437,173  $15,015,778  $11,447,259  $11,410,274  $11,393,609 
          
Tangible book value per share$8.69  $8.71  $7.94  $7.76  $7.66 
          
          
Tangible Equity / Assets         
Stockholders' equity$163,025  $130,969  $91,045  $88,806  $87,463 
Less:  Goodwill and other intangible assets, net 11,463   196   196   196   196 
Tangible equity (numerator)$151,562  $130,773  $90,849  $88,610  $87,267 
          
Total assets$1,446,790  $1,158,546  $1,096,395  $1,073,294  $1,007,685 
Less:  Goodwill and other intangible assets, net 11,463   196   196   196   196 
Adjusted total assets (denominator)$1,435,327  $1,158,350  $1,096,199  $1,073,098  $1,007,489 
          
Tangible equity / assets 10.56%   11.29%   8.29%   8.26%   8.66% 
          
          
Efficiency Ratio         
Non-interest expense$6,778  $5,369  $5,292  $4,717  $4,793 
Less:  Merger-related expenses 1,233   130   150   -   - 
Adjusted non-interest expense (numerator)$5,545  $5,239  $5,142  $4,717  $4,793 
          
Net interest income$10,655  $8,654  $8,100  $7,798  $7,456 
Non-interest income 631   422   459   570   384 
Total revenue 11,286   9,076   8,559   8,368   7,840 
Less:  Gains on sale of loans 128   -   136   -   - 
Less:  Gains on recovery of acquired loans 114   76   37   268   114 
Adjusted total revenue (denominator)$11,044  $9,000  $8,386  $8,100  $7,726 
          
Efficiency ratio 50.21%   58.21%   61.32%   58.23%   62.04% 
          
          
Pre-Provision Net Revenue         
Net interest income$10,655  $8,654  $8,100  $7,798  $7,456 
Non-interest income 631   422   459   570   384 
Less:  Gains on sale of loans 128   -   136   -   - 
Less:  Gains on recovery of acquired loans 114   76   37   268   114 
Less:  Non-interest expense 6,778   5,369   5,292   4,717   4,793 
Add:  Merger-related expenses 1,233   130   150   -   - 
Pre-provision net revenue$5,499  $3,761  $3,244  $3,383  $2,933 
___________________________         
          
(1) Includes effects of Bucks County Bank merger effective September 15, 2017.


CONTACT:  Patrick L. Ryan, President and CEO
(609) 643-0168, patrick.ryan@firstbanknj.com