Announces Investment in Panacea Financial Holdings, Inc.
Declares Quarterly Cash Dividend of $0.10 Per Share
MCLEAN, Va., Jan. 25, 2024 /PRNewswire/ — Primis Financial Corp. (NASDAQ: FRST) (“Primis” or the “Company”), and its wholly-owned subsidiary, Primis Bank (the “Bank”), today reported net income available to common shareholders of $8.1 million or $0.33 per diluted share for the quarter ended December 31, 2023, compared to net income available to common shareholders of $3.0 million or $0.12 per diluted share for the quarter ended December 31, 2022. For the year-to-date period in 2023, the Company reported earnings available to common and diluted earnings per share of $9.9 million and $0.40, respectively, compared to $17.5 million and $0.71, respectively, in the same period in 2022. Earnings for the year-to-date period in 2023 include $13.0 million or $0.53 per diluted share of after-tax nonrecurring charges and goodwill impairment.
Investment in Panacea Financial Holdings, Inc.
Panacea Financial Holdings, Inc. (“PFH”) is a separate legal entity that owns the rights to the Panacea Financial brand and intellectual property with a goal of growing and monetizing those assets. The Panacea Financial Division of Primis Bank has a partnership agreement with PFH and is the primary bank partner as of year-end 2023. In late December 2023, PFH completed a $24.5 million Series B financing round lead by a global venture capital firm. Proceeds from the raise will allow PFH to further invest in its strong brand and product offerings including upgraded technology platforms to further serve customers. As part of the financing round, Primis acquired approximately 19% of PFH for an immaterial purchase price due to previous operating losses in the Panacea Financial Division. At December 31, 2023, the implied fair market value of Primis’ investment in PFH based on the capital raise valuation was approximately $20 million.
Dennis J. Zember, Jr., President and Chief Executive Officer of Primis commented, “We are excited that the hard work of the Panacea and Primis Bank teams has resulted in a very successful capital raise with sophisticated investors. This is a tremendous vote of confidence in what we have been building over the past three years and will allow the Panacea team to keep building out their brand and capabilities while taking their business to the next level. Importantly, Panacea’s material improvement in profitability during 2023 combined with this infusion of capital immediately improves the level and reliability of earnings that Primis Bank will enjoy from the relationship and should be very accretive to future operations.”
“Primis has been a tremendous partner since we launched Panacea in late 2020 and we are thrilled to announce the successful completion of our Series B funding round,” said Tyler Stafford, CFA, CEO and Co-founder of Panacea Financial. “Our goal is to build a widely diversified and deeply integrated suite of financial products and services for doctors, their practices, and ultimately the broader healthcare industry. Both Panacea and Primis are excited about what we can accomplish together.”
Because of the substantial activities between PFH and the Panacea Financial Division of Primis, and limited activities of PFH outside of its relationship with Primis at December 31, 2023, a thorough analysis of GAAP requires Primis to consolidate PFH for financial reporting purposes. As a result, all PFH balance sheet and income statement items are reflected in the financial statements of Primis. References to noncontrolling interests reflect the interests in PFH of owners other than Primis. The analysis for consolidation is a highly technical exercise and is required to be evaluated regularly as facts and circumstances change. Management anticipates that the increasing level of activity at PFH will ultimately lead to deconsolidation in subsequent quarters.
PFH also elected to reimburse Primis for certain personnel expenses for 2023 to compensate for a profitability target shortfall in the Panacea Financial Division for the 2023 fiscal year as defined in the partnership agreement between PFH and Primis Bank. Total reimbursement was $2.81 million and was reflected in the fourth quarter of 2023. A substantial majority of the loss in noncontrolling interest is primarily attributed to this reimbursement of costs to Primis Bank by PFH.
Financial Highlights
The results of the fourth quarter of 2023 reflected material improvement in operating results across several fronts. Notably, the Company:
Increased operating return on average assets(1) to 89 basis points, up from 81 basis points in the third quarter of 2023
Generated a margin of 3.36%, up from 3.01% linked quarter. Excluding accounting adjustments from a third-party managed portfolio discussed below, margin for the fourth quarter was 3.09%.
Opened over 2,000 new deposit account relationships totaling $75 million with a weighted average cost of only 2.96%.
Sold approximately $16 million of loans for gains of approximately $0.3 million and participated out another $15 million to manage balance sheet capacity.
Noninterest expense was $29.8 million for the fourth quarter of 2023, compared to $37.1 million for the third quarter of 2023. The fourth quarter of 2023 was by impacted the consolidation of PFH and higher expenses due to a third party managed portfolio while the third quarter of 2023 included a $11.2 million goodwill impairment expense. Excluding these items and nonrecurring expenses, mortgage expenses and unfunded commitment reserve expense, noninterest expense was $18.7 million in the fourth quarter, down from $20.5 million in the third quarter of 2023 on a comparable basis.
Maintained peer-group leading liquidity with only $105 million of wholesale funding and $113 million of off-balance sheet funds swept off at December 31, 2023.
61% reduction in linked-quarter nonperforming assets to only $7.7 million excluding SBA guarantees
Grew all capital ratios including TCE/TA which is now at 7.99%. Leverage ratio increased to 8.93%.
Commenting on the quarterly results, Dennis J. Zember Jr., President and CEO stated, “2023 was a challenging year for the industry and our bank. But through it all, we actually grew revenue by $14 million or 11%. Our work in earlier years positioned us well and allowed us to continue growing loans (by 9.1%) but growing deposits even faster (20.1%). We finished the year with very low NPAs and wholesale borrowings and solid capital levels that we believe can accommodate continued growth at measured levels. Most importantly, we completed a restructuring of the Bank with some branch consolidation that when taken with our other successes points to continued improvement in overall profitability through the coming year.”
Net Interest Income
Net interest income increased approximately $3.1 million to $30.3 million during the fourth quarter compared to the third quarter of 2023 largely due to $2.6 million of accretion in the fourth quarter related to a third-party managed portfolio (largely offset by a comparable amount in noninterest expense) versus $0.3 million in the third quarter of 2023. Excluding this accretion, net interest income increased to $27.7 million in the fourth quarter of 2023 versus $26.8 million linked-quarter. For the year-to-date period in 2023, the Company reported $108 million of net interest income excluding accounting accretion compared to $103 million in 2022, an increase of 4.7%. For the fourth quarter of 2023, the Company reported a net interest margin of 3.36% versus 3.01% for the third quarter of 2023. Excluding accretion, margin increased 10 basis points to 3.09% in the fourth quarter.
Interest income on earning assets increased during the fourth quarter of 2023 to $54.7 million compared to $50.8 million during the third quarter of 2023. Excluding the accretion described above, interest income increased to $52.1 million in the fourth quarter of 2023 compared to $50.5 million during the third quarter of 2023. Yield on earning assets and loans held for investment were 6.08% and 6.33%, respectively. Excluding accretion, yield on earning assets and loans held for investment were 5.79% and 6.01%, up 22 basis points and 21 basis points, respectively, from the third quarter of 2023.
Interest expense increased $0.7 million to $24.4 million in the fourth quarter of 2023 compared to the third quarter of 2023. Cost of deposits increased 9 basis points to 2.69% in the fourth quarter from 2.60% in the third quarter of 2023. Management continues to leverage the strong liquidity generated by the Bank’s digital platform to conservatively manage the cost of deposits in the core bank. As highlighted by the table below, core bank deposit costs increased 3 basis points to 1.94% in the fourth quarter while the cost of wholesale funding options, using three-month FHLB advance rates as a proxy, were 5.56% on average in the quarter.
|
4Q23 |
3Q23 |
2Q23 |
1Q23 |
4Q22 |
|
|
Core Bank Int. Exp. |
$ 12,125 |
$ 12,380 |
$ 11,823 |
$ 9,343 |
$ 5,183 |
|
Digital Platform Int. Exp. |
$ 10,162 |
$ 9,196 |
$ 12,960 |
$ 5,701 |
$ 127 |
|
Core Bank Avg. Noninterest-bearing |
$ 472,630 |
$ 471,813 |
$ 472,416 |
$ 555,771 |
$ 648,051 |
|
Core Bank Avg. Interest-bearing deposits (IBD) |
$ 2,008,386 |
$ 2,099,617 |
$ 2,155,212 |
$ 2,149,650 |
$ 2,027,211 |
|
Digital Platform Avg. IBD |
$ 800,963 |
$ 723,145 |
$1,052,603 |
$ 481,072 |
$ 14,691 |
|
Core Bank Cost of IBD |
2.40 % |
2.34 % |
2.20 % |
1.76 % |
1.01 % |
|
Core Bank Cost of Deposits |
1.94 % |
1.91 % |
1.80 % |
1.40 % |
0.77 % |
|
Digital Platform Cost of IBD |
5.03 % |
5.05 % |
4.94 % |
4.81 % |
3.42 % |
|
Avg. 3M FHLB Rate |
5.56 % |
5.54 % |
5.31 % |
4.96 % |
4.40 % |
Noninterest Income
Noninterest income decreased during the fourth quarter to $9.0 million compared to $9.9 million in the third quarter of 2023. Excluding credit enhancement income from a third-party managed portfolio, noninterest income decreased $2.0 million to $5.9 million in the fourth quarter of 2023, largely due to decreased mortgage banking activity. During the fourth quarter of 2023, the Bank realized $0.3 million of gains associated with the sale of Panacea commercial and consumer loans, down slightly from $0.5 million of gains recognized in the third quarter of 2023.
Noninterest Expense
Noninterest expense was $29.8 million for the fourth quarter of 2023, compared to $37.1 million for the third quarter of 2023. Management considers the core expense burden that adjusts for certain items such as those that are volume dependent (e.g., mortgage banking related) or nonoperational (e.g. accounting accruals for the third-party managed loan portfolio and changes in the reserve for unfunded commitments). The following table illustrates the degree to which the Company has improved its operating expense burden during 2023:
|
4Q23 |
3Q23 |
4Q22 |
YTD23 |
YTD22 |
||
|
Reported Non-Interest Expense |
29,836 |
37,066 |
29,106 |
124,868 |
92,376 |
|
|
Less: |
||||||
|
Goodwill Impairment |
(11,150) |
(11,150) |
||||
|
Mortgage Expenses |
(4,785) |
(5,108) |
(5,357) |
(20,152) |
(9,361) |
|
|
Branch Closure and Other Nonrecurring |
(643) |
(200) |
(1,175) |
(2,331) |
(1,175) |
|
|
Effect of Consolidating PFH |
(2,813) |
(2,813) |
||||
|
Effects of Third-Party Managed Portfolio |
(2,823) |
(337) |
(1,369) |
(4,548) |
(1,369) |
|
|
Reserve for Unfunded Commitment |
(67) |
257 |
(36) |
325 |
(409) |
|
|
Core Operating Expense Burden |
18,705 |
20,528 |
21,169 |
84,199 |
80,062 |
As noted above, the core expense burden increased $4.1 million or 5.2% during the year. Mr. Zember noted, “The restructuring activities we undertook in the second quarter of 2023 were supplemented in the third and fourth quarter, resulting in a noticeable improvement in expenses. Our run rate on expenses in the fourth quarter mirror levels we experienced in 2022 despite substantially higher revenues and asset levels.”
Taxes
Tax expense for the fourth quarter was $0.4 million versus expense of $1.9 million in the third quarter of 2023. The fourth quarter reflects the recognition of approximately $1.1 million of R&D tax credits the Bank is recovering from development work on the Bank’s digital banking platform over the past three years. The remaining differences are largely due to adjustments to accruals for the 2023 tax year. The Company expects the effective tax rate in 2024 to be approximately 18.5%.
Loan Portfolio and Asset Quality
Loans held for investment increased to $3.21 billion at December 31, 2023, compared to $3.17 billion at September 30, 2023. The Company sold or participated out approximately $31 million of loans in the fourth quarter of 2023. Adjusting for these activities, loans would have increased 2.5% in the fourth quarter of 2023 versus the third quarter of 2023.
Nonperforming assets, excluding portions guaranteed by the SBA, were $7.7 million at December 31, 2023, compared to $19.6 million at September 30, 2023, while loans rated substandard or doubtful decreased to $17.2 million in the fourth quarter of 2023 from $28.8 million in the third quarter of 2023. The decline was largely attributable to one remaining assisted living problem credit outstanding at September 30, 2023 that was resolved in early October. The Bank had no other real estate owned at the end of the fourth quarter of 2023.
The Company recorded a provision for loan losses of $3.1 million for the fourth quarter of 2023 versus $1.6 million for the third quarter of 2023. Of this provision, $3.0 million was due to charge-offs for the loan portfolio with a third-party credit enhancement described previously. This portion of the provision is fully offset by a gain recorded in noninterest income and has no effect on net income. Excluding this provision amount, the provision for loan losses would have been $0.1 million for the fourth quarter of 2023 due lowered modeled losses on certain portfolios, particularly Panacea commercial loans and Life Premium Finance. As a percentage of loans, excluding PPP balances, the allowance for credit losses was 1.06% and 1.13% at the end of the fourth and third quarter of 2023, respectively.
Net charge-offs were $5.0 million for the fourth quarter of 2023, up from $4.3 million for the third quarter of 2023. Excluding the losses that are covered by a third-party, the fourth quarter of 2023 would have experienced $2.0 million of net charge-offs versus $2.2 million of net charge-offs in the third quarter of 2023. Net charge-offs, excluding those losses covered by the third party were $6.5 million, or 0.20%, in 2023 compared to $4.3 million, or 0.16%, in 2022.
Deposits and Funding
Total deposits on the balance sheet at December 31, 2023 decreased to $3.27 billion from $3.29 billion at September 30, 2023 with excess deposits and associated cash balances swept off the balance sheet to optimize liquidity. Swept deposits receive full FDIC coverage, bringing the Bank’s percentage of uninsured or unsecured deposits to 22%. Liquidity sources represent almost 174% of uninsured or unsecured deposits as of December 31, 2023, up substantially from December 31, 2022.
Deposit growth in the Bank continues to benefit from better technology and unique convenience factors. During the fourth quarter, the community bank attracted $58 million in new deposit relationships with a weighted average cost of 2.37%. V1BE, the Bank’s proprietary invitation-only delivery tool, increased total users by 16% during the fourth quarter of 2023, from 1,013 at the end of the third quarter of 2023 to 1,179 at the end of the fourth quarter of 2023.
During the fourth quarter, the Bank opened approximately 1,000 new deposit account on the digital platform with a weighted average cost of 4.94%. This new customer growth is a direct result of referrals made to us by existing customers with no marketing costs incurred. At quarter end, the Bank had over 14,000 digital accounts with $910 million in total deposits and average balances of $63 thousand.
As of December 31, 2023, the Bank has $75 million of brokered CDs that mature in the middle of 2024 and $30 million of overnight FHLB advances. The Bank has no other wholesale funding and has $113 million of deposits currently sweeping to other banks.
Digital Lines of Business
The Panacea Financial Division continues to experience substantial growth alongside the development of the nationally-recognized Panacea Financial brand. The Panacea Financial Division finished the fourth quarter of 2023 with approximately $322 million in outstanding loans, an increase of $4.1 million from September 30, 2023. As highlighted above, the division sold approximately $16 million of loans in the fourth quarter of 2023 for a pre-tax gain of $0.3 million.
Panacea-related customer deposits increased to $56 million at December 31, 2023, up 5% from September 30, 2023 and a higher growth rate than the growth in loans for the fourth quarter of 2023. Coupled with loan sales, the Panacea Financial Division is expected to continue increasing the amount with which it self-funds its balance sheet.
The Life Premium Finance (“LPF”) division ended the fourth quarter of 2023 with outstanding balances, net of deferred fees, of $382 million, compared to $361 million at the end of the third quarter of 2023, or an increase of 5.9%. LPF also participated out approximately $15 million of loans in the fourth quarter.
Primis Mortgage had a pre-tax loss of $733 thousand in the fourth quarter due to the expected seasonal slowdown in mortgage activity and increased hedging costs due to the rate volatility in the quarter. Primis Mortgage continues to aggressively manage costs to preserve profitability in a lower volume environment. The locked loan pipeline decreased at the end of the fourth quarter of 2023 to $23.1 million from $41.6 million at the end of the third quarter of 2023. Activity has increased as expected through January 2024 and the Company expects continued growth in production and profitability throughout 2024.
Shareholders’ Equity
Book value per common share as of December 31, 2023 was $16.09, an increase of $0.60 from September 30, 2023. Tangible book value per common share(1) at the end of the fourth quarter of 2023 was $12.23, an increase of $0.61 from September 30, 2023. Common shareholders’ equity was $397 million, or 10.25% of total assets, at December 31, 2023. Tangible common equity(1) at December 31, 2023 was $302 million, or 7.99% of tangible assets(1). After-tax unrealized losses on the Company’s available-for-sale securities portfolio decreased by $8.7 million to $21.8 million due to decreases in market interest rates during the fourth quarter of 2023. The Company has the intent and ability to hold these securities until maturity or recovery of the value and does not anticipate realizing any losses on the investments.
The Board of Directors declared a dividend of $0.10 per share payable on February 23, 2024 to shareholders of record on February 9, 2024. This is Primis’ forty-ninth consecutive quarterly dividend.
About Primis Financial Corp.
As of December 31, 2023, Primis had $3.9 billion in total assets, $3.2 billion in total loans and $3.3 billion in total deposits. Primis Bank provides a range of financial services to individuals and small- and medium-sized businesses through twenty-four full-service branches in Virginia and Maryland and provides services to customers through certain online and mobile applications.
|
Contacts: |
Address: |
|
Dennis J. Zember, Jr., President and CEO |
Primis Financial Corp. |
|
Matthew A. Switzer, EVP and CFO |
1676 International Drive, Suite 900 |
|
Phone: (703) 893-7400 |
McLean, VA 22102 |
|
Primis Financial Corp., NASDAQ Symbol FRST |
|
|
Website: www.primisbank.com |
Conference Call
The Company’s management will host a conference call to discuss its fourth quarter results on Friday, January 26, 2024 at 10:00 a.m. (ET). A live Webcast of the conference call is available at the following website: https://events.q4inc.com/attendee/441718411. Participants may also call 1-888-330-3573 and ask for the Primis Financial Corp. call. A replay of the teleconference will be available for 7 days by calling 1-800-770-2030 and providing Replay Access Code 4440924.
Non-GAAP Measures
Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables. Primis uses non-GAAP financial measures to analyze its performance. The measures entitled net income adjusted for nonrecurring income and expenses; pre-tax pre-provision operating earnings; operating return on average assets; pre-tax pre-provision operating return on average assets; operating return on average equity; operating return on average tangible equity; operating efficiency ratio; operating earnings per share – basic; operating earnings per share – diluted; tangible book value per share; tangible common equity; tangible common equity to tangible assets; and core net interest margin are not measures recognized under GAAP and therefore are considered non-GAAP financial measures. We use the term “operating” to describe a financial measure that excludes income or expense considered to be non-recurring in nature. Items identified as non-operating are those that, when excluded from a reported financial measure, provide management or the reader with a measure that may be more indicative of forward-looking trends in our business. A reconciliation of these non-GAAP financial measures to the most comparable GAAP measures is provided in the Reconciliation of Non-GAAP Items table.
Management believes that these non-GAAP financial measures provide additional useful information about Primis that allows management and investors to evaluate the ongoing operating results, financial strength and performance of Primis and provide meaningful comparison to its peers. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider Primis’ performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of Primis. Non-GAAP financial measures are not standardized and, therefore, it may not be possible to compare these measures with other companies that present measures having the same or similar names.
Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.
Forward-Looking Statements
This press release and certain of our other filings with the Securities and Exchange Commission contain statements that constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are forward-looking statements. Such statements can generally be identified by such words as “may,” “plan,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” “expect,” “project,” “predict,” “estimate,” “could,” “should,” “would,” “will,” and other similar words or expressions of the future or otherwise regarding the outlook for the Company’s future business and financial performance and/or the performance of the banking industry and economy in general. These forward-looking statements include, but are not limited to, our expectations regarding our future operating and financial performance, including our outlook and long-term goals for future growth and new offerings and services; our expectations regarding net interest margin; expectations on our growth strategy, expense management, capital management and future profitability; expectations on credit quality and performance; and the assumptions underlying our expectations.
Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve known and unknown risks and uncertainties which may cause the actual results, performance or achievements of the Company to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are based on the information known to, and current beliefs and expectations of, the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. Factors that might cause such differences include, but are not limited to: the Company’s ability to implement its various strategic and growth initiatives, including its recently established Panacea Financial and Life Premium Finance Divisions, digital banking platform, V1BE fulfillment service and Primis Mortgage Company; competitive pressures among financial institutions increasing significantly; changes in applicable laws, rules, or regulations, including changes to statutes, regulations or regulatory policies or practices; changes in management’s plans for the future; credit risk associated with our lending activities; the impact of current and future economic and market conditions generally (including seasonality) and in the financial services industry, nationally and within our primary market areas; changes in interest rates, inflation, loan demand, real estate values, or competition, as well as labor shortages and supply chain disruptions; changes in accounting principles, policies, or guidelines; adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions; potential impacts of adverse developments in the banking industry highlighted by high-profile bank failures, including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; potential increases in the provision for credit losses; our ability to identify and address increased cybersecurity risks, including those impacting vendors and other third parties; fraud or misconduct by internal or external actors, which we may not be able to prevent, detect or mitigate; acts of God or of war or other conflicts, including the current Ukraine/Russia conflict and Israel/Hamas conflict, acts of terrorism, pandemics or other catastrophic events that may affect general economic conditions; and other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services.
Forward-looking statements speak only as of the date on which such statements are made. These forward-looking statements are based upon information presently known to the Company’s management and are inherently subjective, uncertain and subject to change due to any number of risks and uncertainties, including, without limitation, the risks and other factors set forth in the Company’s filings with the Securities and Exchange Commission, the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, under the captions “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors,” and in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events. Readers are cautioned not to place undue reliance on these forward-looking statements.
|
(1) Non-GAAP financial measure. Please see “Reconciliation of Non-GAAP Items” in the financial tables for more information and for a reconciliation to GAAP. |
|
Primis Financial Corp. |
||||||||||||||||||
|
Financial Highlights (unaudited) |
||||||||||||||||||
|
(Dollars in thousands, except per share data) |
For Three Months Ended: |
Variance – 4Q 2023 vs. |
For Twelve Months Ended: |
Variance |
||||||||||||||
|
Selected Performance Ratios: |
4Q 2023 |
3Q 2023 |
2Q 2023 |
1Q 2023 |
4Q 2022 |
3Q 2023 |
4Q 2022 |
4Q 2023 |
4Q 2022 |
YTD |
||||||||
|
Return on average assets |
0.84 % |
(0.36 %) |
(0.03 %) |
0.58 % |
0.35 % |
120 |
bps |
49 |
bps |
0.25 % |
0.53 % |
(28) |
bps |
|||||
|
Operating return on average assets(1) |
0.89 % |
0.81 % |
0.08 % |
0.58 % |
0.08 % |
8 |
81 |
0.58 % |
0.50 % |
8 |
||||||||
|
Pre-tax pre-provision return on average assets(1) |
1.22 % |
(0.03 %) |
0.36 % |
1.27 % |
1.32 % |
124 |
(11) |
0.70 % |
1.02 % |
(32) |
||||||||
|
Pre-tax pre-provision operating return on average assets(1) |
1.29 % |
1.14 % |
0.50 % |
1.27 % |
0.98 % |
16 |
31 |
1.04 % |
0.89 % |
15 |
||||||||
|
Return on average common equity |
8.37 % |
(3.54 %) |
(0.27 %) |
5.64 % |
3.04 % |
1,191 |
533 |
2.51 % |
4.35 % |
(184) |
||||||||
|
Operating return on average common equity(1) |
8.89 % |
7.80 % |
0.90 % |
5.64 % |
0.71 % |
109 |
818 |
5.79 % |
4.10 % |
168 |
||||||||
|
Operating return on average tangible common equity(1) |
11.82 % |
10.69 % |
1.23 % |
7.69 % |
0.98 % |
114 |
1,084 |
7.86 % |
5.59 % |
227 |
||||||||
|
Cost of funds |
2.85 % |
2.75 % |
2.83 % |
2.20 % |
1.19 % |
9 |
165 |
2.66 % |
0.75 % |
191 |
||||||||
|
Net interest margin |
3.36 % |
3.01 % |
2.64 % |
3.15 % |
3.67 % |
36 |
(31) |
3.03 % |
3.39 % |
(35) |
||||||||
|
Core net interest margin(1) |
3.36 % |
3.01 % |
2.64 % |
3.15 % |
3.68 % |
35 |
(32) |
3.03 % |
3.40 % |
(36) |
||||||||
|
Gross loans to deposits |
98.28 % |
96.13 % |
96.30 % |
83.39 % |
108.24 % |
2 |
pts |
(10) |
pts |
98.28 % |
108.24 % |
(10) |
pts |
|||||
|
Efficiency ratio |
76.04 % |
99.97 % |
88.42 % |
69.26 % |
71.82 % |
(24) |
422 |
83.00 % |
73.50 % |
950 |
||||||||
|
Operating efficiency ratio(1) |
74.40 % |
69.36 % |
84.11 % |
69.26 % |
76.77 % |
5 |
(237) |
74.04 % |
75.66 % |
(163) |
||||||||
|
Per Common Share Data: |
||||||||||||||||||
|
Earnings per common share – Basic |
$ 0.33 |
$ (0.14) |
$ (0.01) |
$ 0.23 |
$ 0.12 |
(330.29) |
% |
166.68 |
% |
$ 0.40 |
$ 0.71 |
(43.54) |
% |
|||||
|
Operating earnings per common share – Basic(1) |
$ 0.35 |
$ 0.32 |
$ 0.04 |
$ 0.23 |
$ 0.03 |
10.84 |
1,109.37 |
$ 0.93 |
$ 0.67 |
37.84 |
||||||||
|
Earnings per common share – Diluted |
$ 0.33 |
$ (0.14) |
$ (0.01) |
$ 0.23 |
$ 0.12 |
(329.92) |
167.16 |
$ 0.40 |
$ 0.71 |
(43.40) |
||||||||
|
Operating earnings per common share – Diluted(1) |
$ 0.35 |
$ 0.32 |
$ 0.04 |
$ 0.23 |
$ 0.03 |
10.66 |
1,111.55 |
$ 0.93 |
$ 0.67 |
38.18 |
||||||||
|
Book value per common share |
$ 16.09 |
$ 15.49 |
$ 15.91 |
$ 16.13 |
$ 15.90 |
3.85 |
1.21 |
$ 16.09 |
$ 15.90 |
1.21 |
||||||||
|
Tangible book value per common share(1) |
$ 12.23 |
$ 11.62 |
$ 11.57 |
$ 11.77 |
$ 11.53 |
5.26 |
6.06 |
$ 12.23 |
$ 11.53 |
6.06 |
||||||||
|
Cash dividend per common share |
$ 0.10 |
$ 0.10 |
$ 0.10 |
$ 0.10 |
$ 0.10 |
– |
– |
$ 0.40 |
$ 0.40 |
– |
||||||||
|
Weighted average shares outstanding – Basic |
24,647,728 |
24,641,981 |
24,638,505 |
24,625,943 |
24,601,108 |
0.02 |
0.19 |
24,638,609 |
24,561,483 |
0.31 |
||||||||
|
Weighted average shares outstanding – Diluted |
24,687,993 |
24,641,981 |
24,638,505 |
24,685,206 |
24,685,663 |
0.19 |
0.01 |
24,686,289 |
24,668,838 |
0.07 |
||||||||
|
Shares outstanding at end of period |
24,693,172 |
24,686,764 |
24,690,064 |
24,685,064 |
24,680,097 |
0.03 |
% |
0.05 |
% |
24,693,172 |
24,680,097 |
0.05 |
% |
|||||
|
Asset Quality Ratios: |
||||||||||||||||||
|
Non-performing assets as a percent of total assets, excluding SBA guarantees |
0.20 % |
0.51 % |
0.64 % |
0.78 % |
0.98 % |
(31) |
bps |
(78) |
bps |
0.20 % |
0.98 % |
(78) |
bps |
|||||
|
Net charge-offs (recoveries) as a percent of average loans (annualized) |
0.61 % |
0.53 % |
0.20 % |
0.53 % |
0.74 % |
8 |
(13) |
0.47 % |
0.23 % |
24 |
||||||||
|
Core net charge-offs (recoveries) as a percent of average loans (annualized)(2) |
0.24 % |
0.27 % |
0.02 % |
0.28 % |
0.53 % |
(3) |
(29) |
0.20 % |
0.16 % |
4 |
||||||||
|
Allowance for credit losses to total loans |
1.06 % |
1.13 % |
1.21 % |
1.17 % |
1.17 % |
(7) |
(11) |
1.06 % |
1.17 % |
(11) |
||||||||
|
Capital Ratios: |
||||||||||||||||||
|
Common equity to assets |
10.25 % |
9.98 % |
10.15 % |
9.43 % |
10.99 % |
27 |
bps |
(74) |
bps |
|||||||||
|
Tangible common equity to tangible assets(1) |
7.99 % |
7.67 % |
7.59 % |
7.06 % |
8.22 % |
31 |
(23) |
|||||||||||
|
Leverage ratio(3) |
8.93 % |
8.78 % |
8.14 % |
8.59 % |
9.48 % |
15 |
(55) |
|||||||||||
|
Common equity tier 1 capital ratio(3) |
10.00 % |
9.64 % |
9.38 % |
10.04 % |
10.54 % |
36 |
(54) |
|||||||||||
|
Tier 1 risk-based capital ratio(3) |
10.31 % |
9.94 % |
9.68 % |
10.36 % |
10.88 % |
37 |
(57) |
|||||||||||
|
Total risk-based capital ratio(3) |
13.75 % |
13.37 % |
13.16 % |
14.20 % |
14.80 % |
38 |
(105) |
|||||||||||
|
(1) See Reconciliation of Non-GAAP financial measures. |
||||||||||||||||||
|
(2) Excludes third-party charge-offs. |
||||||||||||||||||
|
(3) December 31, 2023 ratios are estimated and may be subject to change pending the final filing of the FR Y-9C. |
||||||||||||||||||
|
Primis Financial Corp. |
||||||||||||||||||
|
(Dollars in thousands) |
As Of : |
Variance – 4Q 2023 vs. |
||||||||||||||||
|
Condensed Consolidated Balance Sheets (unaudited) |
4Q 2023 |
3Q 2023 |
2Q 2023 |
1Q 2023 |
4Q 2022 |
3Q 2023 |
4Q 2022 |
|||||||||||
|
Assets |
||||||||||||||||||
|
Cash and cash equivalents |
$ 77,553 |
$ 93,865 |
$ 100,868 |
$ 607,125 |
$ 77,859 |
(17.38) |
% |
(0.39) |
% |
|||||||||
|
Investment securities-available for sale |
228,420 |
216,875 |
223,087 |
231,468 |
236,315 |
5.32 |
(3.34) |
|||||||||||
|
Investment securities-held to maturity |
11,650 |
11,975 |
12,378 |
13,115 |
13,520 |
(2.71) |
(13.83) |
|||||||||||
|
Loans held for sale |
57,691 |
66,266 |
57,704 |
42,011 |
27,626 |
(12.94) |
108.83 |
|||||||||||
|
Loans receivable, net of deferred fees |
3,213,805 |
3,165,830 |
3,194,352 |
3,058,772 |
2,946,637 |
1.52 |
9.07 |
|||||||||||
|
Allowance for credit losses |
(34,040) |
(35,861) |
(38,544) |
(35,847) |
(34,544) |
(5.08) |
(1.46) |
|||||||||||
|
Net loans |
3,179,765 |
3,129,969 |
3,155,807 |
3,022,925 |
2,912,093 |
1.59 |
9.19 |
|||||||||||
|
Stock in Federal Reserve Bank and Federal Home Loan Bank |
14,246 |
12,796 |
12,083 |
12,083 |
25,815 |
11.33 |
(44.82) |
|||||||||||
|
Bank premises and equipment, net |
20,611 |
24,878 |
25,298 |
25,136 |
25,257 |
(17.15) |
(18.39) |
|||||||||||
|
Operating lease right-of-use assets |
10,646 |
11,402 |
10,707 |
9,352 |
5,335 |
(6.63) |
99.55 |
|||||||||||
|
Goodwill and other intangible assets |
95,417 |
95,741 |
107,215 |
107,539 |
107,863 |
(0.34) |
(11.54) |
|||||||||||
|
Assets held for sale, net |
6,735 |
3,115 |
3,115 |
3,115 |
3,115 |
116.21 |
116.21 |
|||||||||||
|
Bank-owned life insurance |
67,588 |
67,176 |
67,985 |
67,591 |
67,201 |
0.61 |
0.58 |
|||||||||||
|
Other real estate owned |
– |
– |
– |
– |
– |
– |
– |
|||||||||||
|
Deferred tax assets, net |
19,585 |
22,565 |
20,513 |
18,924 |
18,289 |
(13.21) |
7.09 |
|||||||||||
|
Other assets |
86,167 |
76,478 |
71,925 |
59,792 |
49,211 |
12.67 |
75.10 |
|||||||||||
|
Total assets |
$ 3,876,074 |
$ 3,833,101 |
$ 3,868,685 |
$ 4,220,176 |
$ 3,569,499 |
1.12 |
% |
8.59 |
% |
|||||||||
|
Liabilities and stockholders’ equity |
||||||||||||||||||
|
Demand deposits |
$ 472,941 |
$ 490,719 |
$ 480,832 |
$ 497,531 |
$ 582,556 |
(3.62) |
% |
(18.82) |
% |
|||||||||
|
NOW accounts |
773,028 |
803,276 |
817,725 |
835,348 |
617,687 |
(3.77) |
25.15 |
|||||||||||
|
Money market accounts |
794,530 |
800,951 |
850,359 |
865,115 |
811,365 |
(0.80) |
(2.07) |
|||||||||||
|
Savings accounts |
783,758 |
746,608 |
696,750 |
971,439 |
245,713 |
4.98 |
218.97 |
|||||||||||
|
Time deposits |
445,898 |
451,850 |
471,330 |
498,564 |
465,057 |
(1.32) |
(4.12) |
|||||||||||
|
Total deposits |
3,270,155 |
3,293,404 |
3,316,996 |
3,667,997 |
2,722,378 |
(0.71) |
20.12 |
|||||||||||
|
Securities sold under agreements to repurchase – short term |
3,044 |
3,838 |
3,921 |
4,346 |
6,445 |
(20.69) |
(52.77) |
|||||||||||
|
Federal Home Loan Bank advances |
30,000 |
– |
– |
– |
325,000 |
100.00 |
(90.77) |
|||||||||||
|
Secured borrowings |
20,332 |
19,702 |
20,604 |
17,169 |
– |
– |
100.00 |
|||||||||||
|
Subordinated debt and notes |
95,595 |
95,524 |
95,453 |
95,382 |
95,312 |
0.07 |
0.30 |
|||||||||||
|
Operating lease liabilities |
11,686 |
12,347 |
11,546 |
9,799 |
5,767 |
(5.35) |
102.64 |
|||||||||||
|
Other liabilities |
26,500 |
25,797 |
27,371 |
27,418 |
22,232 |
2.73 |
19.20 |
|||||||||||
|
Total liabilities |
3,457,312 |
3,450,612 |
3,475,891 |
3,822,111 |
3,177,134 |
0.19 |
8.82 |
|||||||||||
|
Total Primis common stockholders’ equity |
397,330 |
382,487 |
392,795 |
398,064 |
392,365 |
3.88 |
1.27 |
|||||||||||
|
Noncontrolling interest |
21,432 |
– |
– |
– |
– |
100.00 |
100.00 |
|||||||||||
|
Total stockholders’ equity |
418,762 |
382,487 |
392,795 |
398,064 |
392,365 |
9.48 |
6.73 |
|||||||||||
|
Total liabilities and stockholders’ equity |
$ 3,876,074 |
$ 3,833,100 |
$ 3,868,686 |
$ 4,220,176 |
$ 3,569,499 |
1.12 |
% |
8.59 |
% |
|||||||||
|
Tangible common equity(1) |
$ 301,913 |
$ 286,746 |
$ 285,580 |
$ 290,525 |
$ 284,502 |
5.29 |
% |
6.12 |
% |
|||||||||
|
Primis Financial Corp. |
||||||||||||||||||
|
(Dollars in thousands) |
For Three Months Ended: |
Variance – 4Q 2023 vs. |
For Twelve Months Ended: |
Variance |
||||||||||||||
|
Condensed Consolidated Statement of Operations (unaudited) |
4Q 2023 |
3Q 2023 |
2Q 2023 |
1Q 2023 |
4Q 2022 |
3Q 2023 |
4Q 2022 |
4Q 2023 |
4Q 2022 |
YTD |
||||||||
|
Interest and dividend income |
$ 54,661 |
$ 50,808 |
$ 53,029 |
$ 47,395 |
$ 38,595 |
7.58 |
% |
41.63 |
% |
$ 205,893 |
$ 125,945 |
63.48 |
% |
|||||
|
Interest expense |
24,405 |
23,672 |
26,794 |
18,902 |
9,058 |
3.09 |
169.43 |
93,774 |
21,587 |
NM |
||||||||
|
Net interest income |
30,256 |
27,136 |
26,235 |
28,493 |
29,537 |
11.50 |
2.43 |
112,119 |
104,358 |
7.44 |
||||||||
|
Provision for credit losses |
3,141 |
1,612 |
4,312 |
5,307 |
7,860 |
94.86 |
(60.04) |
14,371 |
11,271 |
27.51 |
||||||||
|
Net interest income after provision for credit losses |
27,115 |
25,524 |
21,923 |
23,186 |
21,677 |
6.23 |
25.09 |
97,748 |
93,087 |
5.01 |
||||||||
|
Account maintenance and deposit service fees |
1,578 |
1,503 |
1,430 |
1,216 |
1,427 |
4.99 |
10.58 |
5,727 |
5,745 |
(0.31) |
||||||||
|
Income from bank-owned life insurance |
420 |
787 |
394 |
420 |
847 |
(46.63) |
(50.41) |
2,021 |
1,994 |
1.35 |
||||||||
|
Mortgage banking income |
3,210 |
4,922 |
5,198 |
4,315 |
2,264 |
(34.78) |
41.78 |
17,645 |
5,054 |
249.13 |
||||||||
|
Gain on sale of loans |
290 |
451 |
– |
52 |
– |
(35.76) |
– |
793 |
– |
100.00 |
||||||||
|
Credit enhancement income |
3,124 |
2,047 |
1,152 |
4,886 |
1,822 |
52.61 |
71.46 |
11,209 |
3,042 |
100.00 |
||||||||
|
Gain on sale of other investment |
190 |
– |
– |
– |
4,411 |
– |
(95.69) |
190 |
4,411 |
(95.69) |
||||||||
|
Other |
168 |
232 |
130 |
217 |
217 |
(27.59) |
(22.58) |
747 |
1,082 |
(30.96) |
||||||||
|
Noninterest income |
8,980 |
9,942 |
8,304 |
11,106 |
10,988 |
(9.68) |
(18.27) |
38,332 |
21,328 |
79.73 |
||||||||
|
Employee compensation and benefits |
14,645 |
13,809 |
15,283 |
15,028 |
16,213 |
6.05 |
(9.67) |
58,765 |
49,005 |
19.92 |
||||||||
|
Occupancy and equipment expenses |
2,982 |
3,170 |
3,445 |
3,022 |
2,899 |
(5.93) |
2.86 |
12,619 |
10,859 |
16.21 |
||||||||
|
Amortization of intangible assets |
317 |
317 |
318 |
317 |
317 |
– |
– |
1,269 |
1,325 |
(4.23) |
||||||||
|
Goodwill impairment |
– |
11,150 |
– |
– |
– |
(100.00) |
– |
11,150 |
– |
100.00 |
||||||||
|
Virginia franchise tax expense |
849 |
849 |
848 |
849 |
814 |
– |
4.30 |
3,395 |
3,254 |
4.33 |
||||||||
|
Data processing expense |
2,217 |
2,250 |
2,828 |
2,251 |
1,702 |
(1.47) |
30.26 |
9,546 |
6,013 |
58.76 |
||||||||
|
Marketing expense |
352 |
377 |
521 |
569 |
933 |
(6.63) |
(62.27) |
1,819 |
3,067 |
(40.69) |
||||||||
|
Telecommunication and communication expense |
358 |
356 |
416 |
377 |
343 |
0.56 |
4.37 |
1,507 |
1,433 |
5.16 |
||||||||
|
Net (gain) loss on other real estate owned |
– |
– |
– |
– |
131 |
– |
(100.00) |
– |
72 |
(100.00) |
||||||||
|
Loss (gain) on bank premises and equipment |
478 |
(2) |
– |
– |
– |
NM |
100.00 |
476 |
684 |
(30.41) |
||||||||
|
Professional fees |
1,586 |
1,118 |
1,075 |
862 |
1,605 |
41.86 |
(1.18) |
4,641 |
4,787 |
(3.05) |
||||||||
|
Credit enhancement costs |
2,823 |
337 |
515 |
873 |
1,369 |
737.69 |
106.21 |
4,548 |
1,369 |
100.00 |
||||||||
|
Other expenses |
3,229 |
3,335 |
5,291 |
3,277 |
2,780 |
(3.19) |
16.14 |
15,132 |
10,508 |
44.01 |
||||||||
|
Noninterest expense |
29,836 |
37,066 |
30,540 |
27,425 |
29,106 |
(19.51) |
2.51 |
124,868 |
92,376 |
35.17 |
||||||||
|
Income (loss) before income taxes |
6,259 |
(1,600) |
(313) |
6,866 |
3,559 |
NM |
75.87 |
11,212 |
22,039 |
(49.13) |
||||||||
|
Income tax expense (benefit) |
418 |
1,925 |
(46) |
1,254 |
519 |
(78.29) |
(19.51) |
3,552 |
4,490 |
(20.89) |
||||||||
|
Net Income (loss) |
5,841 |
(3,526) |
(268) |
5,612 |
3,040 |
(265.68) |
92.17 |
7,660 |
17,549 |
(56.35) |
||||||||
|
Noncontrolling interest |
$ 2,280 |
– |
– |
– |
– |
100.00 |
100.00 |
2,280 |
– |
100.00 |
||||||||
|
Net income (loss) attributable to Primis’ common shareholders |
$ 8,121 |
$ (3,526) |
$ (268) |
$ 5,612 |
$ 3,040 |
(330.35) |
167.18 |
$ 9,940 |
$ 17,549 |
(43.36) |
||||||||
|
(1) See Reconciliation of Non-GAAP financial measures. |
||||||||||||||||||
|
The company defines “NM” as not meaningful for increases or decreases greater than 300 percent. |
||||||||||||||||||
|
Primis Financial Corp. |
||||||||||||||||||
|
(Dollars in thousands) |
As Of: |
Variance – 4Q 2023 vs. |
||||||||||||||||
|
Loan Portfolio Composition |
4Q 2023 |
3Q 2023 |
2Q 2023 |
1Q 2023 |
4Q 2022 |
3Q 2023 |
4Q 2022 |
|||||||||||
|
Loans held for sale |
$ 57,691 |
$ 66,266 |
$ 57,704 |
$ 42,011 |
$ 27,626 |
(12.94) |
% |
108.83 |
% |
|||||||||
|
Loans secured by real estate: |
||||||||||||||||||
|
Commercial real estate – owner occupied |
456,283 |
439,627 |
455,252 |
465,072 |
461,126 |
3.79 |
(1.05) |
|||||||||||
|
Commercial real estate – non-owner occupied |
579,960 |
578,261 |
597,254 |
577,481 |
581,168 |
0.29 |
(0.21) |
|||||||||||
|
Secured by farmland |
6,339 |
6,381 |
6,577 |
6,258 |
7,290 |
(0.66) |
(13.05) |
|||||||||||
|
Construction and land development |
164,808 |
172,071 |
175,141 |
151,950 |
148,762 |
(4.22) |
10.79 |
|||||||||||
|
Residential 1-4 family |
607,029 |
601,198 |
592,756 |
607,118 |
610,919 |
0.97 |
(0.64) |
|||||||||||
|
Multi-family residential |
127,857 |
129,586 |
133,754 |
139,978 |
140,321 |
(1.33) |
(8.88) |
|||||||||||
|
Home equity lines of credit |
59,670 |
59,996 |
62,808 |
64,606 |
65,152 |
(0.54) |
(8.41) |
|||||||||||
|
Total real estate loans |
2,001,946 |
1,987,120 |
2,023,542 |
2,012,463 |
2,014,738 |
0.75 |
(0.63) |
|||||||||||
|
Commercial loans |
603,862 |
607,142 |
599,527 |
558,454 |
522,057 |
(0.54) |
15.67 |
|||||||||||
|
Paycheck Protection Program loans |
2,023 |
2,105 |
2,143 |
2,603 |
4,564 |
(3.90) |
(55.67) |
|||||||||||
|
Consumer loans |
605,974 |
569,463 |
569,139 |
485,252 |
405,278 |
6.41 |
49.52 |
|||||||||||
|
Loans receivable, net of deferred fees |
$ 3,213,805 |
$ 3,165,830 |
$ 3,194,352 |
$ 3,058,772 |
$ 2,946,637 |
1.52 |
% |
9.07 |
% |
|||||||||
|
Loans by Risk Grade: |
||||||||||||||||||
|
Pass, not graded |
$ – |
$ – |
$ – |
$ – |
$ – |
– |
% |
– |
% |
|||||||||
|
Pass Grade 1 – Highest Quality |
875 |
851 |
743 |
607 |
600 |
2.82 |
45.83 |
|||||||||||
|
Pass Grade 2 – Good Quality |
405,019 |
383,306 |
367,950 |
253,665 |
209,605 |
5.66 |
93.23 |
|||||||||||
|
Pass Grade 3 – Satisfactory Quality |
1,626,380 |
1,609,924 |
1,624,626 |
1,596,091 |
1,590,765 |
1.02 |
2.24 |
|||||||||||
|
Pass Grade 4 – Pass |
1,149,362 |
1,109,638 |
1,134,932 |
1,140,632 |
1,072,352 |
3.58 |
7.18 |
|||||||||||
|
Pass Grade 5 – Special Mention |
14,930 |
33,299 |
32,383 |
28,273 |
32,278 |
(55.16) |
(53.75) |
|||||||||||
|
Grade 6 – Substandard |
17,239 |
28,812 |
33,718 |
39,504 |
41,037 |
(40.17) |
(57.99) |
|||||||||||
|
Grade 7 – Doubtful |
– |
– |
– |
– |
– |
– |
– |
|||||||||||
|
Grade 8 – Loss |
– |
– |
– |
– |
– |
– |
– |
|||||||||||
|
Total loans |
$ 3,213,805 |
$ 3,165,830 |
$ 3,194,352 |
$ 3,058,772 |
$ 2,946,637 |
1.52 |
% |
9.07 |
% |
|||||||||
|
(Dollars in thousands) |
As Of or For Three Months Ended: |
|||||||||||||||||
|
Asset Quality Information |
4Q 2023 |
3Q 2023 |
2Q 2023 |
1Q 2023 |
4Q 2022 |
|||||||||||||
|
Allowance for Credit Losses: |
||||||||||||||||||
|
Balance at beginning of period |
$ (35,861) |
$ (38,544) |
$ (35,847) |
$ (34,544) |
$ (31,956) |
|||||||||||||
|
Provision for for credit losses |
(3,141) |
(1,612) |
(4,312) |
(5,307) |
(7,860) |
|||||||||||||
|
Net charge-offs |
4,962 |
4,295 |
1,614 |
4,004 |
5,272 |
|||||||||||||
|
Ending balance |
$ (34,040) |
$ (35,861) |
$ (38,544) |
$ (35,847) |
$ (34,544) |
|||||||||||||
|
Reserve for Unfunded Commitments: |
||||||||||||||||||
|
Balance at beginning of period |
$ (1,024) |
$ (1,281) |
$ (1,527) |
$ (1,416) |
$ (1,380) |
|||||||||||||
|
(Expense for) / recovery of unfunded loan commitment reserve |
(67) |
257 |
246 |
(111) |
(36) |
|||||||||||||
|
Total Reserve for Unfunded Commitments |
$ (1,091) |
$ (1,024) |
$ (1,281) |
$ (1,527) |
$ (1,416) |
|||||||||||||
|
As Of: |
Variance – 4Q 2023 vs. |
|||||||||||||||||
|
Non-Performing Assets: |
4Q 2023 |
3Q 2023 |
2Q 2023 |
1Q 2023 |
4Q 2022 |
3Q 2023 |
4Q 2022 |
|||||||||||
|
Nonaccrual loans |
$ 9,095 |
$ 20,171 |
$ 25,290 |
$ 33,397 |
$ 35,484 |
(54.91) |
% |
(74.37) |
% |
|||||||||
|
Accruing loans delinquent 90 days or more |
1,714 |
1,714 |
1,714 |
1,625 |
3,361 |
– |
(49.00) |
|||||||||||
|
Total non-performing loans |
10,809 |
21,885 |
27,004 |
35,022 |
38,845 |
(50.61) |
(72.17) |
|||||||||||
|
Other real estate owned |
– |
– |
– |
– |
– |
– |
– |
|||||||||||
|
Total non-performing assets |
$ 10,809 |
$ 21,885 |
$ 27,004 |
$ 35,022 |
$ 38,845 |
(50.61) |
(72.17) |
|||||||||||
|
SBA guaranteed portion of non-performing loans |
$ 3,115 |
$ 2,290 |
$ 2,331 |
$ 2,206 |
$ 3,969 |
36.03 |
(21.52) |
|||||||||||
|
Primis Financial Corp. |
||||||||||||||||||
|
(Dollars in thousands) |
For Three Months Ended: |
Variance – 4Q 2023 vs. |
For Twelve Months Ended: |
Variance |
||||||||||||||
|
Average Balance Sheet |
4Q 2023 |
3Q 2023 |
2Q 2023 |
1Q 2023 |
4Q 2022 |
3Q 2023 |
4Q 2022 |
4Q 2023 |
4Q 2022 |
YTD |
||||||||
|
Assets |
||||||||||||||||||
|
Loans held for sale |
$ 48,380 |
$ 55,775 |
$ 48,698 |
$ 25,346 |
$ 22,413 |
# |
(13.26) |
% |
115.86 |
% |
$ 44,643 |
$ 12,722 |
250.91 |
% |
||||
|
Loans, net of deferred fees |
3,212,140 |
3,195,417 |
3,122,660 |
3,007,005 |
2,822,693 |
# |
0.52 |
13.80 |
3,133,883 |
2,590,602 |
20.97 |
|||||||
|
Investment securities |
228,335 |
234,601 |
240,700 |
246,402 |
253,345 |
# |
(2.67) |
(9.87) |
237,452 |
278,162 |
(14.64) |
|||||||
|
Other earning assets |
79,925 |
93,159 |
568,251 |
388,327 |
92,604 |
# |
(14.21) |
(13.69) |
281,052 |
200,828 |
39.95 |
|||||||
|
Total earning assets |
3,568,780 |
3,578,952 |
3,980,309 |
3,667,080 |
3,191,055 |
(0.28) |
11.84 |
3,697,030 |
3,082,314 |
19.94 |
||||||||
|
Other assets |
264,573 |
267,527 |
258,528 |
253,734 |
246,754 |
(1.10) |
7.22 |
261,834 |
234,286 |
11.76 |
||||||||
|
Total assets |
$ 3,833,353 |
$ 3,846,480 |
$ 4,238,836 |
$ 3,920,814 |
$ 3,437,809 |
(0.34) |
% |
11.51 |
% |
$ 3,958,864 |
$ 3,316,600 |
19.37 |
% |
|||||
|
Liabilities and equity |
||||||||||||||||||
|
Demand deposits |
$ 473,750 |
$ 472,485 |
$ 473,295 |
$ 556,479 |
$ 648,151 |
0.27 |
% |
(26.91) |
% |
$ 495,105 |
$ 614,285 |
(19.40) |
% |
|||||
|
Interest-bearing liabilities: |
||||||||||||||||||
|
NOW and other demand accounts |
782,305 |
806,339 |
826,598 |
722,584 |
624,868 |
(2.98) |
25.20 |
784,680 |
698,907 |
12.27 |
||||||||
|
Money market accounts |
790,971 |
850,892 |
858,532 |
824,541 |
805,303 |
(7.04) |
(1.78) |
831,196 |
807,330 |
2.96 |
||||||||
|
Savings accounts |
783,432 |
703,809 |
1,026,085 |
593,823 |
232,543 |
11.31 |
236.90 |
777,143 |
224,682 |
245.89 |
||||||||
|
Time deposits |
451,521 |
460,961 |
495,721 |
489,066 |
379,088 |
(2.05) |
19.11 |
474,178 |
350,720 |
35.20 |
||||||||
|
Total Deposits |
3,281,979 |
3,294,486 |
3,680,231 |
3,186,493 |
2,689,953 |
(0.38) |
22.01 |
3,362,302 |
2,695,924 |
24.72 |
||||||||
|
Borrowings |
120,913 |
118,806 |
120,398 |
302,115 |
325,100 |
1.77 |
(62.81) |
164,488 |
193,050 |
(14.80) |
||||||||
|
Total Funding |
3,402,892 |
3,413,292 |
3,800,629 |
3,488,608 |
3,015,053 |
(0.30) |
12.86 |
3,526,790 |
2,888,974 |
22.08 |
||||||||
|
Other Liabilities |
38,390 |
37,743 |
37,274 |
28,613 |
26,318 |
1.72 |
45.87 |
35,530 |
23,825 |
49.13 |
||||||||
|
Total liabilities |
3,441,282 |
3,451,035 |
3,837,903 |
3,517,221 |
3,041,371 |
(0.28) |
13.15 |
3,562,320 |
2,912,799 |
22.30 |
||||||||
|
Primis common stockholders’ equity |
384,849 |
395,445 |
400,933 |
403,593 |
396,438 |
(2.68) |
(2.92) |
395,957 |
403,801 |
(1.94) |
||||||||
|
Noncontrolling interest |
7,222 |
— |
– |
– |
– |
100.00 |
100.00 |
587 |
– |
100.00 |
||||||||
|
Total stockholders’ equity |
392,071 |
395,445 |
400,933 |
403,593 |
396,438 |
(0.85) |
(1.10) |
396,544 |
403,801 |
(1.80) |
||||||||
|
Total liabilities and stockholders’ equity |
$ 3,833,353 |
$ 3,846,480 |
$ 4,238,836 |
$ 3,920,814 |
$ 3,437,809 |
(0.34) |
% |
11.51 |
% |
$ 3,958,864 |
$ 3,316,600 |
19.37 |
% |
|||||
|
Memo: Average PPP loans |
$ 2,081 |
$ 2,126 |
$ 2,407 |
$ 3,001 |
$ 5,926 |
(2.12) |
% |
(64.88) |
% |
$ 2,400 |
$ 23,152 |
(89.63) |
% |
|||||
|
Net Interest Income |
||||||||||||||||||
|
Loans held for sale |
$ 842 |
$ 873 |
$ 700 |
$ 391 |
$ 349 |
(3.55) |
% |
141.26 |
% |
$ 2,806 |
$ 705 |
298.01 |
% |
|||||
|
Loans |
51,220 |
47,220 |
43,620 |
41,196 |
35,841 |
8.47 |
42.91 |
183,256 |
117,033 |
56.58 |
||||||||
|
Investment securities |
1,646 |
1,593 |
1,551 |
1,584 |
1,571 |
3.33 |
4.77 |
6,374 |
5,964 |
6.87 |
||||||||
|
Other earning assets |
953 |
1,122 |
7,158 |
4,224 |
834 |
(15.06) |
14.27 |
13,457 |
2,243 |
NM |
||||||||
|
Total Earning Assets Income |
54,661 |
50,808 |
53,029 |
47,395 |
38,595 |
7.58 |
41.63 |
205,893 |
125,945 |
63.48 |
||||||||
|
Non-interest bearing DDA |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
||||||||
|
NOW and other interest-bearing demand accounts |
4,334 |
4,460 |
4,343 |
2,267 |
544 |
(2.83) |
NM |
15,404 |
2,303 |
NM |
||||||||
|
Money market accounts |
6,129 |
6,555 |
6,231 |
4,801 |
2,894 |
(6.50) |
111.78 |
23,717 |
6,357 |
273.08 |
||||||||
|
Savings accounts |
7,860 |
6,760 |
10,405 |
4,750 |
305 |
16.27 |
NM |
29,774 |
737 |
NM |
||||||||
|
Time deposits |
3,964 |
3,801 |
3,804 |
3,226 |
1,567 |
4.29 |
152.97 |
14,795 |
3,884 |
280.92 |
||||||||
|
Total Deposit Costs |
22,287 |
21,576 |
24,783 |
15,044 |
5,310 |
3.30 |
NM |
83,690 |
13,281 |
NM |
||||||||
|
Borrowings |
2,118 |
2,096 |
2,011 |
3,858 |
3,748 |
1.03 |
(43.49) |
10,084 |
8,306 |
21.41 |
||||||||
|
Total Funding Costs |
24,405 |
23,672 |
26,794 |
18,902 |
9,058 |
3.09 |
169.43 |
93,774 |
21,587 |
NM |
||||||||
|
Net Interest Income |
$ 30,256 |
$ 27,136 |
$ 26,235 |
$ 28,493 |
$ 29,537 |
11.50 |
% |
2.43 |
% |
$ 112,119 |
$ 104,358 |
7.44 |
% |
|||||
|
Memo: SBA PPP loan interest and fee income |
$ 5 |
$ 5 |
$ 6 |
$ 3 |
$ 14 |
– |
% |
(64.29) |
% |
$ 19 |
$ 533 |
(96.44) |
% |
|||||
|
Memo: SBA PPP loan funding costs |
$ 2 |
$ 2 |
$ 2 |
$ 3 |
$ 5 |
– |
% |
(60.00) |
% |
$ 9 |
$ 81 |
(88.89) |
% |
|||||
|
Net Interest Margin |
||||||||||||||||||
|
Loans held for sale |
6.90 % |
6.21 % |
5.77 % |
6.26 % |
6.18 % |
69 |
bps |
72 |
bps |
6.29 % |
5.54 % |
75 |
bps |
|||||
|
Loans |
6.33 % |
5.86 % |
5.60 % |
5.56 % |
5.04 % |
46 |
129 |
5.85 % |
4.52 % |
133 |
||||||||
|
Investments |
2.86 % |
2.69 % |
2.58 % |
2.61 % |
2.46 % |
17 |
40 |
2.68 % |
2.14 % |
54 |
||||||||
|
Other Earning Assets |
4.73 % |
4.78 % |
5.05 % |
4.41 % |
3.57 % |
(5) |
116 |
4.79 % |
1.12 % |
367 |
||||||||
|
Total Earning Assets |
6.08 % |
5.63 % |
5.34 % |
5.24 % |
4.80 % |
44 |
128 |
5.57 % |
4.09 % |
148 |
||||||||
|
NOW |
2.20 % |
2.19 % |
2.11 % |
1.27 % |
0.35 % |
1 |
185 |
1.96 % |
0.33 % |
163 |
||||||||
|
MMDA |
3.07 % |
3.06 % |
2.91 % |
2.36 % |
1.43 % |
1 |
164 |
2.85 % |
0.79 % |
206 |
||||||||
|
Savings |
3.98 % |
3.81 % |
4.07 % |
3.24 % |
0.52 % |
17 |
346 |
3.83 % |
0.33 % |
350 |
||||||||
|
CDs |
3.48 % |
3.27 % |
3.08 % |
2.68 % |
1.64 % |
21 |
184 |
3.12 % |
1.11 % |
201 |
||||||||
|
Cost of Interest Bearing Deposits |
3.15 % |
3.03 % |
3.10 % |
2.32 % |
1.03 % |
12 |
212 |
2.92 % |
0.64 % |
228 |
||||||||
|
Cost of Deposits |
2.69 % |
2.60 % |
2.70 % |
1.91 % |
0.78 % |
9 |
191 |
2.49 % |
0.49 % |
200 |
||||||||
|
Other Funding |
6.95 % |
7.00 % |
6.70 % |
5.18 % |
4.57 % |
(5) |
238 |
6.13 % |
4.30 % |
183 |
||||||||
|
Total Cost of Funds |
2.85 % |
2.75 % |
2.83 % |
2.20 % |
1.19 % |
9 |
165 |
2.66 % |
0.75 % |
191 |
||||||||
|
Net Interest Margin |
3.36 % |
3.01 % |
2.64 % |
3.15 % |
3.67 % |
36 |
(31) |
3.03 % |
3.39 % |
(35) |
||||||||
|
Net Interest Spread |
2.77 % |
2.46 % |
2.12 % |
2.63 % |
3.28 % |
31 |
(51) |
2.48 % |
3.14 % |
(66) |
||||||||
|
Memo: Excluding SBA PPP loans |
||||||||||||||||||
|
Loans |
6.33 % |
5.87 % |
5.61 % |
5.56 % |
5.05 % |
46 |
bps |
128 |
bps |
5.85 % |
4.54 % |
131 |
bps |
|||||
|
Total Earning Assets |
6.08 % |
5.64 % |
5.35 % |
5.25 % |
4.81 % |
44 |
127 |
5.57 % |
4.10 % |
147 |
||||||||
|
Net Interest Margin* |
3.36 % |
3.01 % |
2.64 % |
3.15 % |
3.68 % |
35 |
(32) |
3.03 % |
3.40 % |
(36) |
||||||||
|
*Net interest margin excluding the effect of SBA PPP loans assumes a funding cost of 35bps on average PPP balances in all applicable periods |
||||||||||||||||||
|
The company defines “NM” as not meaningful for increases or decreases greater than 300 percent. |
||||||||||||||||||
|
Primis Financial Corp. |
||||||||||||||||||
|
(Dollars in thousands, except per share data) |
For Three Months Ended: |
For Twelve Months Ended: |
||||||||||||||||
|
Reconciliation of Non-GAAP items: |
4Q 2023 |
3Q 2023 |
2Q 2023 |
1Q 2023 |
4Q 2022 |
4Q 2023 |
4Q 2022 |
|||||||||||
|
Net income (loss) attributable to Primis’ common shareholders |
$ 8,121 |
$ (3,526) |
$ (268) |
$ 5,612 |
$ 3,040 |
$ 9,940 |
$ 17,549 |
|||||||||||
|
Non-GAAP adjustments to Net Income: |
||||||||||||||||||
|
Branch Consolidation / Other restructuring |
449 |
– |
1,488 |
– |
1,175 |
1,937 |
2,384 |
|||||||||||
|
Professional fee expenses related to Panacea investment |
194 |
– |
– |
– |
– |
194 |
||||||||||||
|
Gain on sale of Infinex investment |
– |
– |
– |
– |
(4,144) |
– |
(4,144) |
|||||||||||
|
Merger expenses |
– |
– |
– |
– |
– |
– |
516 |
|||||||||||
|
Goodwill impairment |
– |
11,150 |
– |
– |
– |
11,150 |
– |
|||||||||||
|
Loan officer fraud, operational losses |
– |
200 |
– |
– |
– |
200 |
– |
|||||||||||
|
Income tax effect |
(139) |
(44) |
(321) |
– |
641 |
(504) |
269 |
|||||||||||
|
Net income (loss) attributable to Primis’ common shareholders adjusted for |
$ 8,625 |
$ 7,780 |
$ 899 |
$ 5,612 |
$ 712 |
$ 22,917 |
$ 16,574 |
|||||||||||
|
Net income (loss) attributable to Primis’ common shareholders |
$ 8,121 |
$ (3,526) |
$ (268) |
$ 5,612 |
$ 3,040 |
$ 9,940 |
$ 17,549 |
|||||||||||
|
Income tax expense (benefit) |
418 |
1,925 |
(46) |
1,254 |
519 |
3,552 |
4,490 |
|||||||||||
|
Provision for credit losses (incl. unfunded commitment expense) |
3,208 |
1,355 |
4,066 |
5,418 |
7,896 |
14,046 |
11,710 |
|||||||||||
|
Pre-tax pre-provision earnings |
$ 11,747 |
$ (246) |
$ 3,752 |
$ 12,284 |
$ 11,455 |
$ 27,538 |
$ 33,749 |
|||||||||||
|
Effect of adjustment for nonrecurring income and expenses |
643 |
11,350 |
1,488 |
– |
(2,969) |
13,481 |
(4,286) |
|||||||||||
|
Pre-tax pre-provision operating earnings |
$ 12,390 |
$ 11,104 |
$ 5,240 |
$ 12,284 |
$ 8,486 |
$ 41,019 |
$ 29,463 |
|||||||||||
|
Return on average assets |
0.84 % |
(0.36 %) |
(0.03 %) |
0.58 % |
0.35 % |
0.25 % |
0.53 % |
|||||||||||
|
Effect of adjustment for nonrecurring income and expenses |
0.05 % |
1.17 % |
0.11 % |
0.00 % |
(0.27 %) |
0.33 % |
(0.03 %) |
|||||||||||
|
Operating return on average assets |
0.89 % |
0.81 % |
0.08 % |
0.58 % |
0.08 % |
0.58 % |
0.50 % |
|||||||||||
|
Return on average assets |
0.84 % |
(0.36 %) |
(0.03 %) |
0.58 % |
0.35 % |
0.25 % |
0.53 % |
|||||||||||
|
Effect of tax expense |
0.04 % |
0.20 % |
(0.00 %) |
0.13 % |
0.06 % |
0.09 % |
0.14 % |
|||||||||||
|
Effect of provision for credit losses (incl. unfunded commitment expense) |
0.34 % |
0.13 % |
0.39 % |
0.56 % |
0.91 % |
0.36 % |
0.35 % |
|||||||||||
|
Pre-tax pre-provision return on average assets |
1.22 % |
(0.03 %) |
0.36 % |
1.27 % |
1.32 % |
0.70 % |
1.02 % |
|||||||||||
|
Effect of adjustment for nonrecurring income and expenses and expenses |
0.07 % |
1.17 % |
0.14 % |
0.00 % |
(0.34 %) |
0.34 % |
(0.13 %) |
|||||||||||
|
Pre-tax pre-provision operating return on average assets |
1.29 % |
1.14 % |
0.50 % |
1.27 % |
0.98 % |
1.04 % |
0.89 % |
|||||||||||
|
Return on average common equity |
8.37 % |
(3.54 %) |
(0.27 %) |
5.64 % |
3.04 % |
2.51 % |
4.35 % |
|||||||||||
|
Effect of adjustment for nonrecurring income and expenses |
0.52 % |
11.34 % |
1.17 % |
0.00 % |
(2.33 %) |
3.28 % |
(0.25 %) |
|||||||||||
|
Operating return on average common equity |
8.89 % |
7.80 % |
0.90 % |
5.64 % |
0.71 % |
5.79 % |
4.10 % |
|||||||||||
|
Effect of goodwill and other intangible assets |
2.93 % |
2.89 % |
0.33 % |
2.05 % |
0.27 % |
2.07 % |
1.49 % |
|||||||||||
|
Operating return on average tangible common equity |
11.82 % |
10.69 % |
1.23 % |
7.69 % |
0.98 % |
7.86 % |
5.59 % |
|||||||||||
|
Efficiency ratio |
76.04 % |
99.97 % |
88.42 % |
69.26 % |
71.82 % |
83.00 % |
73.50 % |
|||||||||||
|
Effect of adjustment for nonrecurring income and expenses |
(1.64 %) |
(30.61 %) |
(4.31 %) |
0.00 % |
4.95 % |
(8.96 %) |
2.16 % |
|||||||||||
|
Operating efficiency ratio |
74.40 % |
69.36 % |
84.11 % |
69.26 % |
76.77 % |
74.04 % |
75.66 % |
|||||||||||
|
Earnings per common share – Basic |
$ 0.33 |
$ (0.14) |
$ (0.01) |
$ 0.23 |
$ 0.12 |
$ 0.40 |
$ 0.71 |
|||||||||||
|
Effect of adjustment for nonrecurring income and expenses |
0.02 |
0.46 |
0.05 |
– |
(0.09) |
0.53 |
(0.04) |
|||||||||||
|
Operating earnings per common share – Basic |
$ 0.35 |
$ 0.32 |
$ 0.04 |
$ 0.23 |
$ 0.03 |
$ 0.93 |
$ 0.67 |
|||||||||||
|
Earnings per common share – Diluted |
$ 0.33 |
$ (0.14) |
$ (0.01) |
$ 0.23 |
$ 0.12 |
$ 0.40 |
$ 0.71 |
|||||||||||
|
Effect of adjustment for nonrecurring income and expenses |
0.02 |
0.46 |
0.05 |
– |
(0.09) |
0.53 |
(0.04) |
|||||||||||
|
Operating earnings per common share – Diluted |
$ 0.35 |
$ 0.32 |
$ 0.04 |
$ 0.23 |
$ 0.03 |
$ 0.93 |
$ 0.67 |
|||||||||||
|
Book value per common share |
$ 16.09 |
$ 15.49 |
$ 15.91 |
$ 16.13 |
$ 15.90 |
$ 16.09 |
$ 15.90 |
|||||||||||
|
Effect of goodwill and other intangible assets |
(3.86) |
(3.87) |
(4.34) |
(4.36) |
(4.37) |
(3.86) |
(4.37) |
|||||||||||
|
Tangible book value per common share |
$ 12.23 |
$ 11.62 |
$ 11.57 |
$ 11.77 |
$ 11.53 |
$ 12.23 |
$ 11.53 |
|||||||||||
|
Total Primis common stockholders’ equity |
$ 397,330 |
$ 382,487 |
$ 392,795 |
$ 398,064 |
$ 392,365 |
$ 397,330 |
$ 392,365 |
|||||||||||
|
Less goodwill and other intangible assets |
(95,417) |
(95,741) |
(107,215) |
(107,539) |
(107,863) |
(95,417) |
(107,863) |
|||||||||||
|
Tangible common equity |
$ 301,913 |
$ 286,746 |
$ 285,580 |
$ 290,525 |
$ 284,502 |
$ 301,913 |
$ 284,502 |
|||||||||||
|
Common equity to assets |
10.25 % |
9.98 % |
10.15 % |
9.43 % |
10.99 % |
10.25 % |
10.99 % |
|||||||||||
|
Effect of goodwill and other intangible assets |
(2.26 %) |
(2.31 %) |
(2.56 %) |
(2.37 %) |
(2.77 %) |
(2.27 %) |
(2.77 %) |
|||||||||||
|
Tangible common equity to tangible assets |
7.99 % |
7.67 % |
7.59 % |
7.06 % |
8.22 % |
7.99 % |
8.22 % |
|||||||||||
|
Net interest margin |
3.36 % |
3.01 % |
2.64 % |
3.15 % |
3.67 % |
3.03 % |
3.39 % |
|||||||||||
|
Effect of adjustments for PPP associated balances* |
0.00 % |
0.00 % |
0.00 % |
0.00 % |
0.01 % |
0.00 % |
0.01 % |
|||||||||||
|
Core net interest margin |
3.36 % |
3.01 % |
2.64 % |
3.15 % |
3.68 % |
3.03 % |
3.40 % |
|||||||||||
|
*Net interest margin excluding the effect of PPP loans assumes a funding cost of 35bps on average PPP balances in all applicable periods |
||||||||||||||||||
SOURCE Primis Financial Corp.