Source: GlobeNewswire (MIL-OSI)
DUNMORE, Pa., Jan. 29, 2025 (GLOBE NEWSWIRE) — Fidelity D & D Bancorp, Inc. (NASDAQ: FDBC) and its banking subsidiary, The Fidelity Deposit and Discount Bank (“the Company”), announced its unaudited, consolidated financial results for the three and twelve month periods ended December 31, 2024.
Unaudited Financial Information
Net income recorded for the year ended December 31, 2024 was $20.8 million, or $3.60 diluted earnings per share, compared to $18.2 million, or $3.19 diluted earnings per share, for the year ended December 31, 2023. The $2.6 million, or 14% increase in net income resulted primarily from the $7.6 million increase in non-interest income for 2024 compared to 2023. During 2023, the Company sold available-for-sale securities resulting in a $6.5 million loss, $5.1 million net of tax, which was the primary reason for the change in non-interest income. This was partially offset by the $3.7 million increase in non-interest expense.
Net income for the quarter ended December 31, 2024 was $5.8 million, or $1.01 diluted earnings per share, compared to $0.5 million, or $0.08 diluted earnings per share, for the quarter ended December 31, 2023. The $5.3 million increase in net income stemmed from a $6.5 million loss, $5.1 million net of tax, on the sale of securities which lowered non-interest income for the fourth quarter of 2023. This is coupled with a $1.5 million increase in net interest income to $16.4 million in the fourth quarter of 2024, compared to $14.9 million in the same quarter of 2023. These increases are offset by a $1.6 million increase in non-interest expense.
“We are pleased to post solid performance in Q4, attributable to the execution of our strategic initiatives and improvement in our net interest margin,” said Dan Santaniello, President and CEO. “Strong deposit and lending growth, along with positive balance sheet trends and credit metrics contributed to the achievement of year end asset balances of $2.6 billion and $20.8 million in net income. I would like to thank our bankers for their efforts and dedication in continuing to serve our clients, our shareholders and our communities well, positioning us for a strong 2025.”
Consolidated Year-To-Date Operating Results Overview
Net interest income was $61.9 million for the year ended December 31, 2024 compared to $62.1 million for the year ended December 31, 2023. The $0.2 million, or less than 1%, decline was the result of interest expense growing faster than interest income. On the asset side, the loan portfolio caused interest income growth by producing $12.6 million more in interest income primarily from an increase of 45 basis points in the fully-taxable equivalent (“FTE”) loan yields on $106.1 million in higher average balances. On the funding side, total interest expense increased by $13.4 million due to an increase in interest expense paid on deposits of $14.2 million from a 72 basis point higher rate paid on a $111.0 million larger average balance of interest-bearing deposits, partially offset by a decrease in interest expense on borrowings of $0.8 million for the twelve months ended December 31, 2024 compared to the same period in 2023.
The overall cost of interest-bearing liabilities was 2.60% for the twelve months ended December 31, 2024 compared to 1.93% for the twelve months ended December 31, 2023. The cost of funds increased 55 basis points to 1.99% for the twelve months ended December 31, 2024 from 1.44% for the same period of 2023. The FTE yield on interest-earning assets was 4.62% for the year ended December 31, 2024, an increase of 44 basis points from the 4.18% for the same period of 2023. The Company’s FTE (non-GAAP measurement) net interest spread was 2.02% for the twelve months ended December 31, 2024, a decrease of 23 basis points from the 2.25% recorded for the same period of 2023. FTE net interest margin decreased by 9 basis points to 2.72% for the twelve months ended December 31, 2024 from 2.81% for the same 2023 period due to the increase of 67 basis points in rates paid on interest-bearing liabilities growing at a faster pace than the increase of 44 basis points in yields on interest-earning assets.
For the year ended December 31, 2024, the provision for credit losses on loans was $1.3 million and the provision for credit losses on unfunded commitments was $0.1 million, compared to a $1.5 million provision for credit losses on loans and a $0.2 million net benefit for the provision for unfunded commitments for the year ended December 31, 2023. For the year ended December 31, 2024, the decrease in the provision for credit losses on loans compared to the prior year period was due to lower net charge-offs coupled with improved economic forecast assumptions. For the year ended December 31, 2024, the increase in the provision for credit losses on unfunded commitments compared to the prior period was due to growth in unfunded commitments, specifically in commercial construction commitments.
Total non-interest income for the year ended December 31, 2024 was $19.0 million, an increase of $7.6 million, or 67%, from $11.4 million for the year ended December 31, 2023. The primary driver of the large increase was a $6.5 million loss recognized on the sale of securities during 2023. The remaining $1.1 million increase resulted from increases of $0.6 million in additional trust fiduciary fees, $0.3 million in additional service charges on loans, $0.2 million more in debit card interchange fees and $0.1 million higher fees from financial services. Partially offsetting these increases, the Company received $0.3 million in recoveries from acquired charged-off loans during 2023. Additionally, the Company experienced a decrease of $0.2 million in fees from commercial loans with interest rate hedges compared to 2023.
Non-interest expenses increased to $55.5 million for the year ended December 31, 2024, an increase of $3.6 million, or 7%, from $51.9 million for the year ended December 31, 2023. Salaries and benefits expense increased $3.2 million due to an increase in employees and incentive-based compensation throughout the year ended December 31, 2024. There were additional increases throughout the period in professional fees of $0.6 million, and PA shares tax of $0.3 million. The increases were partially offset by $0.5 million less in fraud losses and $0.3 million less advertising and marketing expenses.
The provision for income taxes increased $1.0 million during 2024 compared to 2023 due to $3.6 million higher income before taxes.
Consolidated Fourth Quarter Operating Results Overview
Net interest income was $16.4 million for the fourth quarter of 2024, a 10% increase over the $14.9 million earned for the fourth quarter of 2023. The $1.5 million increase in net interest income resulted from the increase of $3.2 million in interest income primarily due to a $131.7 million increase in the average balance of interest-earning assets and a 32 basis point increase in the FTE yield. The loan portfolio had the biggest impact, producing a $3.2 million increase in interest income from $132.1 million in higher quarterly average balances and an increase of 37 basis points in the FTE loan yield. Slightly offsetting the higher interest income is a $1.7 million increase in interest expense due to a 24 basis point increase in the rates paid on interest-bearing liabilities coupled with a $152.4 million quarter-over-quarter increase in average interest-bearing deposit balances. The largest contributor to the increase in interest expense was due to growth in average balances and a 31 basis point increase in the rates paid on interest-bearing deposits.
The overall cost of interest-bearing liabilities was 2.60% for the fourth quarter of 2024, an increase of 24 basis points from the 2.36% paid for the fourth quarter of 2023. The cost of funds increased 21 basis points to 2.00% for the fourth quarter of 2024 from 1.79% for the fourth quarter of 2023. The Company’s FTE (non-GAAP measurement) net interest spread was 2.08% for the fourth quarter of 2024, up 8 basis points from the 2.00% recorded for the fourth quarter of 2023. FTE net interest margin increased by 12 basis points to 2.78% for the three months ended December 31, 2024 from 2.66% for the same 2023 period due to the increase of 32 basis points in the yields on interest-earning assets growing slightly faster than increase of 24 basis points in rates paid on interest-bearing liabilities.
For the three months ended December 31, 2024, the provision for credit losses on loans was $0.2 million partially offset by a $0.1 million net benefit in the provision for unfunded commitments, compared to a $0.1 million provision for credit losses on loans and a $0.1 million net benefit in the provision for credit losses on unfunded loan commitments for the three months ended December 31, 2023. For the three months ended December 31, 2024, the increase in the provision for credit losses on loans compared to the prior year period was due to higher net charge-offs compared to the same period of 2023. For the three months ended December 31, 2024, the $0.1 million net benefit for credit losses on unfunded commitments, which was unchanged from the prior year period, was due to a reduction in unfunded commitments as funds were advanced during the quarter.
Total non-interest income increased $6.8 million to $4.8 million in the fourth quarter of 2024 compared to the same period of 2023 primarily due to the $6.5 million loss recognized on the sale of securities during the fourth quarter of 2023. Additionally, the Company experienced an increase of $0.2 million in trust fiduciary activities revenue.
Non-interest expenses increased $1.6 million, or 12%, for the fourth quarter of 2024 to $14.4 million from $12.8 million for the same quarter of 2023. The increase in non-interest expenses was primarily due to $1.2 million increase in salaries and benefits expense from higher salaries related to new hires and banker incentives. There were also increases in professional services of $0.3 million, data center services of $0.1 million, and PA shares tax of $0.1 million.
The provision for income taxes increased $1.2 million during the fourth quarter of 2024 primarily due to the higher level of operating income compared to the fourth quarter of 2023.
Consolidated Balance Sheet & Asset Quality Overview
The Company’s total assets grew to $2.6 billion as of December 31, 2024, an increase of $81.5 million from December 31, 2023. The increase resulted from $114.3 million in growth in the loans and leases portfolio during the twelve months ended December 31, 2024. Asset growth was offset by a decline in cash and cash equivalents by $28.6 million and a decrease in the investment portfolio by $11.1 million. The decline in the investment portfolio was primarily due to $22.0 million in paydowns partially offset by a $15.4 million in purchases within the available-for-sale securities portfolio. As of December 31, 2024, the market value of held-to-maturity securities decreased by $2.6 million compared to December 31, 2023, bringing the portfolio down to a $31.2 million unrealized loss position.
During the same time period, total liabilities increased $67.0 million, or 3%. Deposit growth of $182.4 million was utilized to fund loan growth and pay-off of short-term borrowings as of December 31, 2024. The Company experienced an increase of $110.4 million in money market deposits and an increase of $125.9 million in time deposits due to promotional rates offered as a result of market competition. The growth in these products was partially offset by a decrease of $53.9 million in checking and savings account balances as of December 31, 2024. This decrease resulted primarily from declines experienced in average balances per checking and saving account, even though the number of accounts in each product grew throughout 2024. Also as of December 31, 2024, checking deposit balances remained at more than half of total deposits. As of December 31, 2024, the ratio of insured and collateralized deposits to total deposits was approximately 76%.
Shareholders’ equity increased $14.5 million, or 8%, to $204.0 million at December 31, 2024 from $189.5 million at December 31, 2023. The increase was caused by $11.9 million higher retained earnings from net income of $20.8 million plus a $0.9 million, after tax, improvement in accumulated other comprehensive income from lower net unrealized losses recorded on available-for-sale securities, partially offset by $8.9 million in cash dividends paid to shareholders. An additional $1.7 million was recorded from the issuance of common stock under the Company’s stock plans and stock-based compensation expense. At December 31, 2024, there were no credit losses on available-for-sale and held-to-maturity debt securities. Accumulated other comprehensive income (loss) is excluded from regulatory capital ratios. The Company remains well capitalized with Tier 1 capital at 9.22% of total average assets as of December 31, 2024. Total risk-based capital was 14.78% of risk-weighted assets and Tier 1 risk-based capital was 13.60% of risk-weighted assets as of December 31, 2024. Tangible book value per share was $31.98 at December 31, 2024 compared to $29.57 at December 31, 2023. Tangible common equity was 7.16% of total assets at December 31, 2024 compared to 6.79% at December 31, 2023.
Asset Quality
Total non-performing assets were $7.8 million, or 0.30% of total assets at December 31, 2024, compared to $3.3 million, or 0.13% of total assets at December 31, 2023. Past due and non-accrual loans to total loans were 0.71% at December 31, 2024 compared to 0.46% at December 31, 2023. Net charge-offs to average total loans were 0.03% at December 31, 2024 compared to 0.04% at December 31, 2023.
About Fidelity D & D Bancorp, Inc. and The Fidelity Deposit and Discount Bank
Fidelity D & D Bancorp, Inc. has built a strong history as trusted financial advisor to the clients served by The Fidelity Deposit and Discount Bank (“Fidelity Bank”). Fidelity Bank continues its mission of exceeding client expectations through a unique banking experience. It operates 21 full-service offices throughout Lackawanna, Luzerne, Lehigh and Northampton Counties and a Fidelity Bank Wealth Management Office in Schuylkill County. Fidelity Bank provides a digital banking experience online at www.bankatfidelity.com, through the Fidelity Mobile Banking app, and in the Client Care Center at 1-800-388-4380. Additionally, the Bank offers full-service Wealth Management & Brokerage Services, a Mortgage Center, and a full suite of personal and commercial banking products and services. Part of the Company’s vision is to serve as the best bank for the community, which was accomplished by having provided over 5,960 hours of volunteer time and over $1.3 million in donations to non-profit organizations directly within the markets served throughout 2024. Fidelity Bank’s deposits are insured by the Federal Deposit Insurance Corporation up to the full extent permitted by law.
Non-GAAP Financial Measures
The Company uses non-GAAP financial measures to provide information useful to the reader in understanding its operating performance and trends, and to facilitate comparisons with the performance of other financial institutions. Management uses these measures internally to assess and better understand our underlying business performance and trends related to core business activities. The Company’s non-GAAP financial measures and key performance indicators may differ from the non-GAAP financial measures and key performance indicators other financial institutions use to measure their performance and trends. Non-GAAP financial measures should be supplemental to GAAP used to prepare the Company’s operating results and should not be read in isolation or relied upon as a substitute for GAAP measures. Reconciliations of non-GAAP financial measures to GAAP are presented in the tables below.
Interest income was adjusted to recognize the income from tax exempt interest-earning assets as if the interest was taxable, fully-taxable equivalent (“FTE”), in order to calculate certain ratios within this document. This treatment allows a uniform comparison among yields on interest-earning assets. Interest income was FTE adjusted, using the corporate federal tax rate of 21% for 2024 and 2023.
Forward-looking statements
Certain of the matters discussed in this press release constitute forward-looking statements for purposes of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended, and as such may involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. The words “expect,” “anticipate,” “intend,” “plan,” “believe,” “estimate,” and similar expressions are intended to identify such forward-looking statements.
The Company’s actual results may differ materially from the results anticipated in these forward-looking statements due to a variety of factors, including, without limitation:
| |
■ |
local, regional and national economic conditions and changes thereto; |
| |
■ |
the short-term and long-term effects of inflation, and rising costs to the Company, its customers and on the economy; |
| |
■ |
the risks of changes and volatility of interest rates on the level and composition of deposits, loan demand, and the values of loan collateral, securities and interest rate protection agreements, as well as interest rate risks; |
| |
■ |
securities markets and monetary fluctuations and volatility; |
| |
■ |
disruption of credit and equity markets; |
| |
■ |
impacts of the capital and liquidity requirements of the Basel III standards and other regulatory pronouncements, regulations and rules; |
| |
■ |
governmental monetary and fiscal policies, as well as legislative and regulatory changes; |
| |
■ |
effects of short- and long-term federal budget and tax negotiations and their effect on economic and business conditions; |
| |
■ |
the costs and effects of litigation and of unexpected or adverse outcomes in such litigation; |
| |
■ |
the impact of new or changes in existing laws and regulations, including laws and regulations concerning taxes, banking, securities and insurance and their application with which the Company and its subsidiaries must comply; |
| |
■ |
the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Financial Accounting Standards Board and other accounting standard setters; |
| |
■ |
the effects of competition from other commercial banks, thrifts, mortgage banking firms, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and other mutual funds and other financial institutions operating in our market area and elsewhere, including institutions operating locally, regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone, computer and the internet; |
| |
■ |
the effects of economic conditions of any pandemic, epidemic or other health-related crisis such as COVID-19 and responses thereto on current customers and the operations of the Company, specifically the effect of the economy on loan customers’ ability to repay loans; |
| |
■ |
the effects of bank failures, banking system instability, deposit fluctuations, loan and securities value changes; |
| |
■ |
technological changes; |
| |
■ |
the interruption or breach in security of our information systems, continually evolving cybersecurity and other technological risks and attacks resulting in failures or disruptions in customer account management, general ledger processing and loan or deposit updates and potential impacts resulting therefrom including additional costs, reputational damage, regulatory penalties, and financial losses; |
| |
■ |
acquisitions and integration of acquired businesses; |
| |
■ |
the failure of assumptions underlying the establishment of reserves for loan losses and estimations of values of collateral and various financial assets and liabilities; |
| |
■ |
acts of war or terrorism; and |
| |
■ |
the risk that our analyses of these risks and forces could be incorrect and/or that the strategies developed to address them could be unsuccessful. |
The Company cautions readers not to place undue reliance on forward-looking statements, which reflect analyses only as of the date of this release. The Company has no obligation to update any forward-looking statements to reflect events or circumstances after the date of this release.
For more information please visit our investor relations web site located through www.bankatfidelity.com.
FIDELITY D & D BANCORP, INC.
Unaudited Condensed Consolidated Balance Sheets
(dollars in thousands) |
| |
| At Period End: |
|
December 31, 2024 |
|
|
December 31, 2023 |
|
| Assets |
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
83,353 |
|
|
$ |
111,949 |
|
| Investment securities |
|
|
557,221 |
|
|
|
568,273 |
|
| Restricted investments in bank stock |
|
|
3,961 |
|
|
|
3,905 |
|
| Loans and leases |
|
|
1,800,856 |
|
|
|
1,686,555 |
|
| Allowance for credit losses on loans |
|
|
(19,666 |
) |
|
|
(18,806 |
) |
| Premises and equipment, net |
|
|
35,914 |
|
|
|
34,232 |
|
| Life insurance cash surrender value |
|
|
58,069 |
|
|
|
54,572 |
|
| Goodwill and core deposit intangible |
|
|
20,504 |
|
|
|
20,812 |
|
| Other assets |
|
|
44,404 |
|
|
|
41,667 |
|
| |
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
2,584,616 |
|
|
$ |
2,503,159 |
|
| |
|
|
|
|
|
|
|
|
| Liabilities |
|
|
|
|
|
|
|
|
| Non-interest-bearing deposits |
|
$ |
533,935 |
|
|
$ |
536,143 |
|
| Interest-bearing deposits |
|
|
1,806,885 |
|
|
|
1,622,282 |
|
| Total deposits |
|
|
2,340,820 |
|
|
|
2,158,425 |
|
| Short-term borrowings |
|
|
– |
|
|
|
117,000 |
|
| Secured borrowings |
|
|
6,266 |
|
|
|
7,372 |
|
| Other liabilities |
|
|
33,561 |
|
|
|
30,883 |
|
| Total liabilities |
|
|
2,380,647 |
|
|
|
2,313,680 |
|
| |
|
|
|
|
|
|
|
|
| Shareholders’ equity |
|
|
203,969 |
|
|
|
189,479 |
|
| |
|
|
|
|
|
|
|
|
| Total liabilities and shareholders’ equity |
|
$ |
2,584,616 |
|
|
$ |
2,503,159 |
|
| Average Year-To-Date Balances: |
|
December 31, 2024 |
|
|
December 31, 2023 |
|
| Assets |
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
55,773 |
|
|
$ |
35,462 |
|
| Investment securities |
|
|
557,537 |
|
|
|
597,359 |
|
| Restricted investments in bank stock |
|
|
3,960 |
|
|
|
4,212 |
|
| Loans and leases |
|
|
1,741,349 |
|
|
|
1,635,286 |
|
| Allowance for credit losses on loans |
|
|
(19,391 |
) |
|
|
(18,680 |
) |
| Premises and equipment, net |
|
|
35,580 |
|
|
|
32,215 |
|
| Life insurance cash surrender value |
|
|
56,455 |
|
|
|
54,085 |
|
| Goodwill and core deposit intangible |
|
|
20,641 |
|
|
|
20,977 |
|
| Other assets |
|
|
41,755 |
|
|
|
44,180 |
|
| |
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
2,493,659 |
|
|
$ |
2,405,096 |
|
| |
|
|
|
|
|
|
|
|
| Liabilities |
|
|
|
|
|
|
|
|
| Non-interest-bearing deposits |
|
$ |
527,825 |
|
|
$ |
558,962 |
|
| Interest-bearing deposits |
|
|
1,697,529 |
|
|
|
1,586,527 |
|
| Total deposits |
|
|
2,225,354 |
|
|
|
2,145,489 |
|
| Short-term borrowings |
|
|
32,446 |
|
|
|
49,860 |
|
| Secured borrowings |
|
|
6,830 |
|
|
|
7,489 |
|
| Other liabilities |
|
|
32,471 |
|
|
|
29,881 |
|
| Total liabilities |
|
|
2,297,101 |
|
|
|
2,232,719 |
|
| |
|
|
|
|
|
|
|
|
| Shareholders’ equity |
|
|
196,558 |
|
|
|
172,377 |
|
| |
|
|
|
|
|
|
|
|
| Total liabilities and shareholders’ equity |
|
$ |
2,493,659 |
|
|
$ |
2,405,096 |
|
FIDELITY D & D BANCORP, INC.
Unaudited Condensed Consolidated Statements of Income
(dollars in thousands) |
| |
| |
|
Three Months Ended |
|
|
Twelve Months Ended |
|
| |
|
Dec. 31, 2024 |
|
|
Dec. 31, 2023 |
|
|
Dec. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans and leases |
|
$ |
24,584 |
|
|
$ |
21,406 |
|
|
$ |
93,269 |
|
|
$ |
80,629 |
|
| Securities and other |
|
|
3,475 |
|
|
|
3,434 |
|
|
|
13,753 |
|
|
|
13,206 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total interest income |
|
|
28,059 |
|
|
|
24,840 |
|
|
|
107,022 |
|
|
|
93,835 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deposits |
|
|
(11,468 |
) |
|
|
(9,232 |
) |
|
|
(43,165 |
) |
|
|
(28,945 |
) |
| Borrowings and debt |
|
|
(217 |
) |
|
|
(707 |
) |
|
|
(1,992 |
) |
|
|
(2,843 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total interest expense |
|
|
(11,685 |
) |
|
|
(9,939 |
) |
|
|
(45,157 |
) |
|
|
(31,788 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net interest income |
|
|
16,374 |
|
|
|
14,901 |
|
|
|
61,865 |
|
|
|
62,047 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Provision for credit losses on loans |
|
|
(250 |
) |
|
|
(111 |
) |
|
|
(1,325 |
) |
|
|
(1,491 |
) |
| Net benefit (provision) for credit losses on unfunded loan commitments |
|
|
85 |
|
|
|
65 |
|
|
|
(140 |
) |
|
|
165 |
|
| Non-interest income (loss) |
|
|
4,847 |
|
|
|
(1,944 |
) |
|
|
19,013 |
|
|
|
11,405 |
|
| Non-interest expense |
|
|
(14,395 |
) |
|
|
(12,804 |
) |
|
|
(55,541 |
) |
|
|
(51,870 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income before income taxes |
|
|
6,661 |
|
|
|
107 |
|
|
|
23,872 |
|
|
|
20,256 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Provision) benefit for income taxes |
|
|
(826 |
) |
|
|
361 |
|
|
|
(3,078 |
) |
|
|
(2,046 |
) |
| Net income |
|
$ |
5,835 |
|
|
$ |
468 |
|
|
$ |
20,794 |
|
|
$ |
18,210 |
|
| |
|
Three Months Ended |
|
| |
|
Dec. 31, 2024 |
|
|
Sep. 30, 2024 |
|
|
Jun. 30, 2024 |
|
|
Mar. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans and leases |
|
$ |
24,584 |
|
|
$ |
24,036 |
|
|
$ |
22,516 |
|
|
$ |
22,133 |
|
|
$ |
21,406 |
|
| Securities and other |
|
|
3,475 |
|
|
|
3,263 |
|
|
|
3,523 |
|
|
|
3,492 |
|
|
|
3,434 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total interest income |
|
|
28,059 |
|
|
|
27,299 |
|
|
|
26,039 |
|
|
|
25,625 |
|
|
|
24,840 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deposits |
|
|
(11,468 |
) |
|
|
(11,297 |
) |
|
|
(10,459 |
) |
|
|
(9,941 |
) |
|
|
(9,232 |
) |
| Borrowings and debt |
|
|
(217 |
) |
|
|
(571 |
) |
|
|
(463 |
) |
|
|
(741 |
) |
|
|
(707 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total interest expense |
|
|
(11,685 |
) |
|
|
(11,868 |
) |
|
|
(10,922 |
) |
|
|
(10,682 |
) |
|
|
(9,939 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net interest income |
|
|
16,374 |
|
|
|
15,431 |
|
|
|
15,117 |
|
|
|
14,943 |
|
|
|
14,901 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Provision for credit losses on loans |
|
|
(250 |
) |
|
|
(675 |
) |
|
|
(275 |
) |
|
|
(125 |
) |
|
|
(111 |
) |
| Net benefit (provision) for credit losses on unfunded loan commitments |
|
|
85 |
|
|
|
(135 |
) |
|
|
(140 |
) |
|
|
50 |
|
|
|
65 |
|
| Non-interest income (loss) |
|
|
4,847 |
|
|
|
4,979 |
|
|
|
4,615 |
|
|
|
4,572 |
|
|
|
(1,944 |
) |
| Non-interest expense |
|
|
(14,395 |
) |
|
|
(13,840 |
) |
|
|
(13,616 |
) |
|
|
(13,689 |
) |
|
|
(12,804 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income before income taxes |
|
|
6,661 |
|
|
|
5,760 |
|
|
|
5,701 |
|
|
|
5,751 |
|
|
|
107 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Provision) benefit for income taxes |
|
|
(826 |
) |
|
|
(793 |
) |
|
|
(766 |
) |
|
|
(694 |
) |
|
|
361 |
|
| Net income |
|
$ |
5,835 |
|
|
$ |
4,967 |
|
|
$ |
4,935 |
|
|
$ |
5,057 |
|
|
$ |
468 |
|
FIDELITY D & D BANCORP, INC.
Unaudited Condensed Consolidated Balance Sheets
(dollars in thousands) |
| |
| At Period End: |
|
Dec. 31, 2024 |
|
|
Sep. 30, 2024 |
|
|
Jun. 30, 2024 |
|
|
Mar. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
83,353 |
|
|
$ |
120,169 |
|
|
$ |
78,085 |
|
|
$ |
72,733 |
|
|
$ |
111,949 |
|
| Investment securities |
|
|
557,221 |
|
|
|
559,819 |
|
|
|
552,495 |
|
|
|
559,016 |
|
|
|
568,273 |
|
| Restricted investments in bank stock |
|
|
3,961 |
|
|
|
3,944 |
|
|
|
3,968 |
|
|
|
3,959 |
|
|
|
3,905 |
|
| Loans and leases |
|
|
1,800,856 |
|
|
|
1,795,548 |
|
|
|
1,728,509 |
|
|
|
1,697,299 |
|
|
|
1,686,555 |
|
| Allowance for credit losses on loans |
|
|
(19,666 |
) |
|
|
(19,630 |
) |
|
|
(18,975 |
) |
|
|
(18,886 |
) |
|
|
(18,806 |
) |
| Premises and equipment, net |
|
|
35,914 |
|
|
|
36,057 |
|
|
|
35,808 |
|
|
|
34,899 |
|
|
|
34,232 |
|
| Life insurance cash surrender value |
|
|
58,069 |
|
|
|
57,672 |
|
|
|
57,278 |
|
|
|
54,921 |
|
|
|
54,572 |
|
| Goodwill and core deposit intangible |
|
|
20,504 |
|
|
|
20,576 |
|
|
|
20,649 |
|
|
|
20,728 |
|
|
|
20,812 |
|
| Other assets |
|
|
44,404 |
|
|
|
41,778 |
|
|
|
42,828 |
|
|
|
44,227 |
|
|
|
41,667 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
2,584,616 |
|
|
$ |
2,615,933 |
|
|
$ |
2,500,645 |
|
|
$ |
2,468,896 |
|
|
$ |
2,503,159 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-interest-bearing deposits |
|
$ |
533,935 |
|
|
$ |
549,710 |
|
|
$ |
527,572 |
|
|
$ |
537,824 |
|
|
$ |
536,143 |
|
| Interest-bearing deposits |
|
|
1,806,885 |
|
|
|
1,792,796 |
|
|
|
1,641,558 |
|
|
|
1,678,172 |
|
|
|
1,622,282 |
|
| Total deposits |
|
|
2,340,820 |
|
|
|
2,342,506 |
|
|
|
2,169,130 |
|
|
|
2,215,996 |
|
|
|
2,158,425 |
|
| Short-term borrowings |
|
|
– |
|
|
|
25,000 |
|
|
|
98,120 |
|
|
|
25,000 |
|
|
|
117,000 |
|
| Secured borrowings |
|
|
6,266 |
|
|
|
6,323 |
|
|
|
7,237 |
|
|
|
7,299 |
|
|
|
7,372 |
|
| Other liabilities |
|
|
33,561 |
|
|
|
34,843 |
|
|
|
30,466 |
|
|
|
28,966 |
|
|
|
30,883 |
|
| Total liabilities |
|
|
2,380,647 |
|
|
|
2,408,672 |
|
|
|
2,304,953 |
|
|
|
2,277,261 |
|
|
|
2,313,680 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shareholders’ equity |
|
|
203,969 |
|
|
|
207,261 |
|
|
|
195,692 |
|
|
|
191,635 |
|
|
|
189,479 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities and shareholders’ equity |
|
$ |
2,584,616 |
|
|
$ |
2,615,933 |
|
|
$ |
2,500,645 |
|
|
$ |
2,468,896 |
|
|
$ |
2,503,159 |
|
| Average Quarterly Balances: |
|
Dec. 31, 2024 |
|
|
Sep. 30, 2024 |
|
|
Jun. 30, 2024 |
|
|
Mar. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
67,882 |
|
|
$ |
41,991 |
|
|
$ |
58,351 |
|
|
$ |
54,887 |
|
|
$ |
42,176 |
|
| Investment securities |
|
|
560,453 |
|
|
|
554,578 |
|
|
|
551,445 |
|
|
|
563,674 |
|
|
|
558,423 |
|
| Restricted investments in bank stock |
|
|
3,957 |
|
|
|
3,965 |
|
|
|
3,983 |
|
|
|
3,934 |
|
|
|
3,854 |
|
| Loans and leases |
|
|
1,797,023 |
|
|
|
1,763,254 |
|
|
|
1,707,598 |
|
|
|
1,696,669 |
|
|
|
1,664,905 |
|
| Allowance for credit losses on loans |
|
|
(20,050 |
) |
|
|
(19,323 |
) |
|
|
(19,171 |
) |
|
|
(19,013 |
) |
|
|
(19,222 |
) |
| Premises and equipment, net |
|
|
36,065 |
|
|
|
36,219 |
|
|
|
35,433 |
|
|
|
34,591 |
|
|
|
33,629 |
|
| Life insurance cash surrender value |
|
|
57,919 |
|
|
|
57,525 |
|
|
|
55,552 |
|
|
|
54,796 |
|
|
|
54,449 |
|
| Goodwill and core deposit intangible |
|
|
20,529 |
|
|
|
20,602 |
|
|
|
20,677 |
|
|
|
20,759 |
|
|
|
20,844 |
|
| Other assets |
|
|
41,454 |
|
|
|
41,734 |
|
|
|
42,960 |
|
|
|
40,871 |
|
|
|
46,028 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
2,565,232 |
|
|
$ |
2,500,545 |
|
|
$ |
2,456,828 |
|
|
$ |
2,451,168 |
|
|
$ |
2,405,086 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-interest-bearing deposits |
|
$ |
538,506 |
|
|
$ |
522,827 |
|
|
$ |
530,048 |
|
|
$ |
519,856 |
|
|
$ |
533,663 |
|
| Interest-bearing deposits |
|
|
1,769,265 |
|
|
|
1,702,187 |
|
|
|
1,670,211 |
|
|
|
1,647,615 |
|
|
|
1,616,826 |
|
| Total deposits |
|
|
2,307,771 |
|
|
|
2,225,014 |
|
|
|
2,200,259 |
|
|
|
2,167,471 |
|
|
|
2,150,489 |
|
| Short-term borrowings |
|
|
10,326 |
|
|
|
37,220 |
|
|
|
28,477 |
|
|
|
53,952 |
|
|
|
48,490 |
|
| Secured borrowings |
|
|
6,297 |
|
|
|
6,429 |
|
|
|
7,269 |
|
|
|
7,335 |
|
|
|
7,412 |
|
| Other liabilities |
|
|
34,695 |
|
|
|
31,999 |
|
|
|
30,734 |
|
|
|
32,434 |
|
|
|
30,745 |
|
| Total liabilities |
|
|
2,359,089 |
|
|
|
2,300,662 |
|
|
|
2,266,739 |
|
|
|
2,261,192 |
|
|
|
2,237,136 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shareholders’ equity |
|
|
206,143 |
|
|
|
199,883 |
|
|
|
190,089 |
|
|
|
189,976 |
|
|
|
167,950 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities and shareholders’ equity |
|
$ |
2,565,232 |
|
|
$ |
2,500,545 |
|
|
$ |
2,456,828 |
|
|
$ |
2,451,168 |
|
|
$ |
2,405,086 |
|
FIDELITY D & D BANCORP, INC.
Selected Financial Ratios and Other Financial Data |
| |
| |
|
Three Months Ended |
|
| |
|
Dec. 31, 2024 |
|
|
Sep. 30, 2024 |
|
|
Jun. 30, 2024 |
|
|
Mar. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| Selected returns and financial ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic earnings per share |
|
$ |
1.02 |
|
|
$ |
0.87 |
|
|
$ |
0.86 |
|
|
$ |
0.88 |
|
|
$ |
0.08 |
|
| Diluted earnings per share |
|
$ |
1.01 |
|
|
$ |
0.86 |
|
|
$ |
0.86 |
|
|
$ |
0.88 |
|
|
$ |
0.08 |
|
| Dividends per share |
|
$ |
0.40 |
|
|
$ |
0.38 |
|
|
$ |
0.38 |
|
|
$ |
0.38 |
|
|
$ |
0.38 |
|
| Yield on interest-earning assets (FTE)* |
|
|
4.68 |
% |
|
|
4.68 |
% |
|
|
4.58 |
% |
|
|
4.52 |
% |
|
|
4.36 |
% |
| Cost of interest-bearing liabilities |
|
|
2.60 |
% |
|
|
2.70 |
% |
|
|
2.58 |
% |
|
|
2.51 |
% |
|
|
2.36 |
% |
| Cost of funds |
|
|
2.00 |
% |
|
|
2.08 |
% |
|
|
1.96 |
% |
|
|
1.93 |
% |
|
|
1.79 |
% |
| Net interest spread (FTE)* |
|
|
2.08 |
% |
|
|
1.98 |
% |
|
|
2.00 |
% |
|
|
2.01 |
% |
|
|
2.00 |
% |
| Net interest margin (FTE)* |
|
|
2.78 |
% |
|
|
2.70 |
% |
|
|
2.71 |
% |
|
|
2.69 |
% |
|
|
2.66 |
% |
| Return on average assets |
|
|
0.90 |
% |
|
|
0.79 |
% |
|
|
0.81 |
% |
|
|
0.83 |
% |
|
|
0.08 |
% |
| Pre-provision net revenue to average assets* |
|
|
1.06 |
% |
|
|
1.05 |
% |
|
|
1.00 |
% |
|
|
0.96 |
% |
|
|
0.03 |
% |
| Return on average equity |
|
|
11.26 |
% |
|
|
9.89 |
% |
|
|
10.44 |
% |
|
|
10.71 |
% |
|
|
1.10 |
% |
| Return on average tangible equity* |
|
|
12.50 |
% |
|
|
11.02 |
% |
|
|
11.72 |
% |
|
|
12.02 |
% |
|
|
1.26 |
% |
| Efficiency ratio (FTE)* |
|
|
65.48 |
% |
|
|
65.33 |
% |
|
|
66.47 |
% |
|
|
67.56 |
% |
|
|
63.74 |
% |
| Expense ratio |
|
|
1.48 |
% |
|
|
1.41 |
% |
|
|
1.47 |
% |
|
|
1.50 |
% |
|
|
2.43 |
% |
| |
|
Years ended |
|
| |
|
Dec. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| Basic earnings per share |
|
$ |
3.63 |
|
|
$ |
3.21 |
|
| Diluted earnings per share |
|
$ |
3.60 |
|
|
$ |
3.19 |
|
| Dividends per share |
|
$ |
1.54 |
|
|
$ |
1.46 |
|
| Yield on interest-earning assets (FTE)* |
|
|
4.62 |
% |
|
|
4.18 |
% |
| Cost of interest-bearing liabilities |
|
|
2.60 |
% |
|
|
1.93 |
% |
| Cost of funds |
|
|
1.99 |
% |
|
|
1.44 |
% |
| Net interest spread (FTE)* |
|
|
2.02 |
% |
|
|
2.25 |
% |
| Net interest margin (FTE)* |
|
|
2.72 |
% |
|
|
2.81 |
% |
| Return on average assets |
|
|
0.83 |
% |
|
|
0.76 |
% |
| Pre-provision net revenue to average assets* |
|
|
1.02 |
% |
|
|
0.90 |
% |
| Return on average equity |
|
|
10.58 |
% |
|
|
10.56 |
% |
| Return on average tangible equity* |
|
|
11.82 |
% |
|
|
12.03 |
% |
| Efficiency ratio (FTE)* |
|
|
66.19 |
% |
|
|
62.67 |
% |
| Expense ratio |
|
|
1.47 |
% |
|
|
1.69 |
% |
FIDELITY D & D BANCORP, INC.
Selected Financial Ratios and Other Financial Data |
| |
| Non-GAAP Measures |
|
Three Months Ended |
|
|
Twelve Months Ended |
|
| (dollars in thousands except per share data) |
|
Dec. 31, 2024 |
|
|
Dec. 31, 2023 |
|
|
Dec. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| Net income |
|
$ |
5,835 |
|
|
$ |
468 |
|
|
$ |
20,794 |
|
|
$ |
18,210 |
|
| Loss (gain) on the sale of available-for-sale debt securities, net of income taxes |
|
|
– |
|
|
|
5,109 |
|
|
|
– |
|
|
|
5,110 |
|
| Adjusted net income* |
|
$ |
5,835 |
|
|
$ |
5,577 |
|
|
$ |
20,794 |
|
|
$ |
23,320 |
|
| Adjusted basic earnings per share* |
|
$ |
1.02 |
|
|
$ |
0.98 |
|
|
$ |
3.63 |
|
|
$ |
4.11 |
|
| Adjusted diluted earnings per share* |
|
$ |
1.01 |
|
|
$ |
0.97 |
|
|
$ |
3.60 |
|
|
$ |
4.08 |
|
| Adjusted return on average assets* |
|
|
0.90 |
% |
|
|
0.92 |
% |
|
|
0.83 |
% |
|
|
0.97 |
% |
| Adjusted return on average tangible equity* |
|
|
12.51 |
% |
|
|
15.04 |
% |
|
|
11.82 |
% |
|
|
15.40 |
% |
| Other financial data |
|
At period end: |
|
| (dollars in thousands except per share data) |
|
Dec. 31, 2024 |
|
|
Sep. 30, 2024 |
|
|
Jun. 30, 2024 |
|
|
Mar. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| Assets under management |
|
$ |
921,994 |
|
|
$ |
942,190 |
|
|
$ |
906,861 |
|
|
$ |
900,964 |
|
|
$ |
876,287 |
|
| Book value per share |
|
$ |
35.56 |
|
|
$ |
36.13 |
|
|
$ |
34.12 |
|
|
$ |
33.41 |
|
|
$ |
33.22 |
|
| Tangible book value per share* |
|
$ |
31.98 |
|
|
$ |
32.55 |
|
|
$ |
30.52 |
|
|
$ |
29.80 |
|
|
$ |
29.57 |
|
| Equity to assets |
|
|
7.89 |
% |
|
|
7.92 |
% |
|
|
7.83 |
% |
|
|
7.76 |
% |
|
|
7.57 |
% |
| Tangible common equity ratio* |
|
|
7.16 |
% |
|
|
7.19 |
% |
|
|
7.06 |
% |
|
|
6.98 |
% |
|
|
6.79 |
% |
| Allowance for credit losses on loans to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total loans |
|
|
1.09 |
% |
|
|
1.09 |
% |
|
|
1.10 |
% |
|
|
1.11 |
% |
|
|
1.12 |
% |
| Non-accrual loans |
|
2.68x |
|
|
2.77x |
|
|
2.75x |
|
|
5.31x |
|
|
5.68x |
|
| Non-accrual loans to total loans |
|
|
0.41 |
% |
|
|
0.39 |
% |
|
|
0.40 |
% |
|
|
0.21 |
% |
|
|
0.20 |
% |
| Non-performing assets to total assets |
|
|
0.30 |
% |
|
|
0.29 |
% |
|
|
0.28 |
% |
|
|
0.15 |
% |
|
|
0.13 |
% |
| Net charge-offs to average total loans |
|
|
0.03 |
% |
|
|
0.02 |
% |
|
|
0.03 |
% |
|
|
0.01 |
% |
|
|
0.04 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Adequacy Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total risk-based capital ratio |
|
|
14.78 |
% |
|
|
14.56 |
% |
|
|
14.69 |
% |
|
|
14.68 |
% |
|
|
14.67 |
% |
| Common equity tier 1 risk-based capital ratio |
|
|
13.60 |
% |
|
|
13.38 |
% |
|
|
13.52 |
% |
|
|
13.47 |
% |
|
|
13.42 |
% |
| Tier 1 risk-based capital ratio |
|
|
13.60 |
% |
|
|
13.38 |
% |
|
|
13.52 |
% |
|
|
13.47 |
% |
|
|
13.42 |
% |
| Leverage ratio |
|
|
9.22 |
% |
|
|
9.30 |
% |
|
|
9.30 |
% |
|
|
9.15 |
% |
|
|
9.15 |
% |
* Non-GAAP Financial Measures – see reconciliations below
FIDELITY D & D BANCORP, INC.
Reconciliations of Non-GAAP Financial Measures to GAAP |
| |
|
|
|
| Reconciliations of Non-GAAP Measures to GAAP |
|
Three Months Ended |
|
| (dollars in thousands) |
|
Dec. 31, 2024 |
|
|
Sep. 30, 2024 |
|
|
Jun. 30, 2024 |
|
|
Mar. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| FTE net interest income (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest income (GAAP) |
|
$ |
28,059 |
|
|
$ |
27,299 |
|
|
$ |
26,039 |
|
|
$ |
25,625 |
|
|
$ |
24,840 |
|
| Adjustment to FTE |
|
|
764 |
|
|
|
775 |
|
|
|
751 |
|
|
|
747 |
|
|
|
664 |
|
| Interest income adjusted to FTE (non-GAAP) |
|
|
28,823 |
|
|
|
28,074 |
|
|
|
26,790 |
|
|
|
26,372 |
|
|
|
25,504 |
|
| Interest expense (GAAP) |
|
|
11,685 |
|
|
|
11,868 |
|
|
|
10,922 |
|
|
|
10,682 |
|
|
|
9,939 |
|
| Net interest income adjusted to FTE (non-GAAP) |
|
$ |
17,138 |
|
|
|
16,206 |
|
|
$ |
15,868 |
|
|
|
15,690 |
|
|
|
15,565 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Efficiency Ratio (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-interest expenses (GAAP) |
|
$ |
14,395 |
|
|
$ |
13,840 |
|
|
$ |
13,616 |
|
|
$ |
13,689 |
|
|
$ |
12,804 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net interest income (GAAP) |
|
|
16,374 |
|
|
|
15,431 |
|
|
|
15,117 |
|
|
|
14,943 |
|
|
|
14,901 |
|
| Plus: taxable equivalent adjustment |
|
|
764 |
|
|
|
775 |
|
|
|
751 |
|
|
|
747 |
|
|
|
664 |
|
| Non-interest income (GAAP) |
|
|
4,847 |
|
|
|
4,979 |
|
|
|
4,615 |
|
|
|
4,572 |
|
|
|
(1,944 |
) |
| Less: (Loss) gain on sales of securities |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(6,467 |
) |
| Net interest income (FTE) plus adjusted non-interest income (non-GAAP) |
|
$ |
21,985 |
|
|
$ |
21,185 |
|
|
$ |
20,483 |
|
|
$ |
20,262 |
|
|
$ |
20,088 |
|
| Efficiency ratio (non-GAAP) (1) |
|
|
65.47 |
% |
|
|
65.33 |
% |
|
|
66.48 |
% |
|
|
67.56 |
% |
|
|
63.74 |
% |
| (1) The reported efficiency ratio is a non-GAAP measure calculated by dividing non-interest expense by the sum of net interest income, on an FTE basis, and adjusted non-interest (loss) income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tangible Book Value per Share/Tangible Common Equity Ratio (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets (GAAP) |
|
$ |
2,584,616 |
|
|
$ |
2,615,933 |
|
|
$ |
2,500,645 |
|
|
$ |
2,468,896 |
|
|
$ |
2,503,159 |
|
| Less: Intangible assets, primarily goodwill |
|
|
(20,504 |
) |
|
|
(20,576 |
) |
|
|
(20,649 |
) |
|
|
(20,728 |
) |
|
|
(20,812 |
) |
| Tangible assets |
|
|
2,564,112 |
|
|
|
2,595,357 |
|
|
|
2,479,996 |
|
|
|
2,448,168 |
|
|
|
2,482,347 |
|
| Total shareholders’ equity (GAAP) |
|
|
203,969 |
|
|
|
207,261 |
|
|
|
195,692 |
|
|
|
191,635 |
|
|
|
189,479 |
|
| Less: Intangible assets, primarily goodwill |
|
|
(20,504 |
) |
|
|
(20,576 |
) |
|
|
(20,649 |
) |
|
|
(20,728 |
) |
|
|
(20,812 |
) |
| Tangible common equity |
|
|
183,465 |
|
|
|
186,685 |
|
|
|
175,043 |
|
|
|
170,907 |
|
|
|
168,667 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common shares outstanding, end of period |
|
|
5,736,252 |
|
|
|
5,736,025 |
|
|
|
5,735,728 |
|
|
|
5,735,732 |
|
|
|
5,703,636 |
|
| Tangible Common Book Value per Share |
|
$ |
31.98 |
|
|
$ |
32.55 |
|
|
$ |
30.52 |
|
|
$ |
29.80 |
|
|
$ |
29.57 |
|
| Tangible Common Equity Ratio |
|
|
7.16 |
% |
|
|
7.19 |
% |
|
|
7.06 |
% |
|
|
6.98 |
% |
|
|
6.79 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-Provision Net Revenue to Average Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income before taxes (GAAP) |
|
$ |
6,661 |
|
|
$ |
5,760 |
|
|
$ |
5,701 |
|
|
$ |
5,751 |
|
|
$ |
107 |
|
| Plus: Provision for credit losses |
|
|
165 |
|
|
|
810 |
|
|
|
415 |
|
|
|
75 |
|
|
|
47 |
|
| Total pre-provision net revenue (non-GAAP) |
|
|
6,826 |
|
|
|
6,570 |
|
|
|
6,116 |
|
|
|
5,826 |
|
|
|
154 |
|
| Total (annualized) (non-GAAP) |
|
$ |
27,157 |
|
|
$ |
26,423 |
|
|
$ |
24,600 |
|
|
$ |
23,432 |
|
|
$ |
609 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average assets |
|
$ |
2,565,232 |
|
|
$ |
2,500,545 |
|
|
$ |
2,456,828 |
|
|
$ |
2,451,168 |
|
|
$ |
2,405,086 |
|
| Pre-Provision Net Revenue to Average Assets (non-GAAP) |
|
|
1.06 |
% |
|
|
1.05 |
% |
|
|
1.00 |
% |
|
|
0.96 |
% |
|
|
0.03 |
% |
FIDELITY D & D BANCORP, INC.
Reconciliations of Non-GAAP Financial Measures to GAAP |
| |
| Reconciliations of Non-GAAP Measures to GAAP |
|
Years ended |
|
| (dollars in thousands) |
|
Dec. 31, 2024 |
|
|
Dec. 31, 2023 |
|
| FTE net interest income (non-GAAP) |
|
|
|
|
|
|
|
|
| Interest income (GAAP) |
|
$ |
107,022 |
|
|
$ |
93,835 |
|
| Adjustment to FTE |
|
|
3,036 |
|
|
|
2,850 |
|
| Interest income adjusted to FTE (non-GAAP) |
|
|
110,058 |
|
|
|
96,685 |
|
| Interest expense (GAAP) |
|
|
45,157 |
|
|
|
31,788 |
|
| Net interest income adjusted to FTE (non-GAAP) |
|
$ |
64,901 |
|
|
|
64,897 |
|
| |
|
|
|
|
|
|
|
|
| Efficiency Ratio (non-GAAP) |
|
|
|
|
|
|
|
|
| Non-interest expenses (GAAP) |
|
$ |
55,541 |
|
|
$ |
51,870 |
|
| |
|
|
|
|
|
|
|
|
| Net interest income (GAAP) |
|
|
61,865 |
|
|
|
62,047 |
|
| Plus: taxable equivalent adjustment |
|
|
3,036 |
|
|
|
2,850 |
|
| Non-interest income (GAAP) |
|
|
19,013 |
|
|
|
11,405 |
|
| Less: (Loss) gain on sales of securities |
|
|
– |
|
|
|
(6,468 |
) |
| Net interest income (FTE) plus non-interest income (non-GAAP) |
|
$ |
83,914 |
|
|
$ |
82,770 |
|
| Efficiency ratio (non-GAAP) (1) |
|
|
66.19 |
% |
|
|
62.67 |
% |
| (1) The reported efficiency ratio is a non-GAAP measure calculated by dividing non-interest expense by the sum of net interest income, on an FTE basis, and adjusted non-interest (loss) income. |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Pre-Provision Net Revenue to Average Assets |
|
|
|
|
|
|
|
|
| Income before taxes (GAAP) |
|
$ |
23,873 |
|
|
$ |
20,256 |
|
| Plus: Provision for credit losses |
|
|
1,465 |
|
|
|
1,327 |
|
| Total pre-provision net revenue (non-GAAP) |
|
$ |
25,338 |
|
|
$ |
21,583 |
|
| |
|
|
|
|
|
|
|
|
| Average assets |
|
$ |
2,493,659 |
|
|
$ |
2,405,096 |
|
| Pre-Provision Net Revenue to Average Assets (non-GAAP) |
|
|
1.02 |
% |
|
|
0.90 |
% |
| Contacts: |
|
| |
|
| Daniel J. Santaniello |
Salvatore R. DeFrancesco, Jr. |
| President and Chief Executive Officer |
Treasurer and Chief Financial Officer |
| 570-504-8035 |
570-504-8000 |
The MIL Network –