EX-99.1 2 qnbc-ex99_1.htm EX-99.1 EX-99.1

Ex 99.1

 

img160341895_0.jpg

PO Box 9005

Quakertown, PA 18951-9005

215.538.5600

800.491.9070

QNBBank.com

 

 

FOR IMMEDIATE RELEASE

 

 

 

QNB CORP. REPORTS

EARNINGS FOR FOURTH QUARTER 2024

 

 

QUAKERTOWN, PA (January 21, 2025) QNB Corp. (the “Company” or “QNB”) (OTC Bulletin Board: QNBC), the parent company of QNB Bank (the “Bank”), reported net income for the fourth quarter of 2024 of $3,051,000, or $0.83 per share on a diluted basis. This compares to net income of $1,134,000, or $0.31 per share on a diluted basis, for the same period in 2023. For the twelve months ended December 31, 2024, QNB reported net income of $11,488,000, or $3.12 per share on a diluted basis. This compares to net income of $9,483,000, or $2.63 per share on a diluted basis, reported for the same period in 2023.

 

For the fourth quarter of 2024, the annualized rate of return on average assets and average shareholders’ equity was 0.61% and 7.36%, respectively, compared with 0.25% and 2.83%, respectively, for the fourth quarter 2023.

 

The operating performance of the Bank, a wholly-owned subsidiary of QNB Corp., improved for the quarter ended December 31, 2024, in comparison with the same period in 2023, due primarily to improvement in the interest margin causing a $1,621,000 increase in net interest income, decreased provision for credit losses on loans and unfunded commitments of $548,000 and an increase in non-interest income of $1,814,000; this was partly offset by an increase in non-interest expense of $303,000. The change in contribution from QNB Corp. for the quarter ended December 31, 2024, compared with the same period in 2023, is primarily due to a decrease in net interest income of $838,000, related to the subordinated debt issuance in 2024, and fewer unrealized gains on the equity portfolio; partly offset by less losses on sales of equity securities.

The following table presents disaggregated net income (loss):

 

Three months ended,

 

 

 

 

 

Twelve months ended,

 

 

 

 

 

12/31/2024

 

 

12/31/2023

 

 

Variance

 

 

12/31/2024

 

 

12/31/2023

 

 

Variance

 

QNB Bank

$

3,771,000

 

 

$

827,000

 

 

$

2,944,000

 

 

$

12,237,000

 

 

$

9,395,000

 

 

$

2,842,000

 

QNB Corp

 

(720,000

)

 

 

307,000

 

 

 

(1,027,000

)

 

 

(789,000

)

 

 

88,000

 

 

 

(877,000

)

Consolidated net income

$

3,051,000

 

 

$

1,134,000

 

 

$

1,917,000

 

 

$

11,448,000

 

 

$

9,483,000

 

 

$

1,965,000

 

 

Total assets as of December 31, 2024 were $1,870,894,000 compared with $1,706,318,000 at December 31, 2023. Total available-for-sale debt securities increased $56,378,000, or 11.5%, to


 

$546,559,000, primarily due to purchases of higher-yielding securities to offset the cost of the $40,000,000 of subordinated debt issued in the third quarter of 2024. Loans receivable increased $122,515,000, or 11.2%, to $1,216,048,000. Total deposits increased $139,828,000, or 9.4%, to $1,628,541,000. Short-term borrowing declined $50,250,000, or 53.4%. Long term debt increased $20,000,000 and the carrying value of the subordinated debt, net of deferred costs, was $39,068,000 at December 31, 2024.

“We are pleased with the strong growth and quality of our business throughout 2024, resulting in a $1.9 million increase in earnings vs. the prior year,” said David W. Freeman, President and Chief Executive Officer. Freeman continued, “Assets increased by 9.6% during the year, driven by growth in our loan portfolio. Although deposit growth slowed in the 4th quarter, we finished the year with an increase of 9.4% in deposits over the prior year. We are focused on top-line growth, prudent use of capital, and managing our balance sheet. As a result of disciplined management, we continued to realize improvement in Net Interest Income. We will continue to capitalize on market opportunities and are optimistic moving into 2025.”

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended December 31, 2024 totaled $10,975,000, an increase of $783,000, from the same period in 2023. Net interest margin was 2.38% for the fourth quarter of 2024 and 2.36% for the same period in 2023. Net interest margin was 2.43% for the twelve months ended December 30, 2024, compared with 2.39% for the same period in 2023.

 

The yield on earning assets was 4.78% for the fourth quarter of 2024, compared with 4.44% in the fourth quarter of 2023; an increase of 34 basis points. For the twelve-month period ended December 31, 2024, the yield on earning assets was 4.73%, compared with 4.09% for the same period in 2023. The cost of interest-bearing liabilities was 2.91% for the quarter ended December 31, 2024, compared with 2.55% for the same period in 2023, an increase of 36 basis points. For the twelve-month period ended December 31, 2024, the cost of interest-bearing liabilities was 2.80% compared with 2.11% for the same period in 2023.

 

Proceeds from the growth in average deposits, paydowns on investment securities and from the issuance of both long-term and subordinated debt over the past year were invested in loans and other interest earning assets, reinvested in higher-yielding securities and used to pay down short-term borrowings. Loan growth was primarily in commercial real estate, which comprised 45% of average earning assets in the twelve months of 2024 compared with 42% for the same period in 2023, and the increases in both rates and volume in commercial real estate loans majorly contributed to the 50 basis-point increase in the yield on loans. The decline in the available-for-sale portfolio was primarily in mortgage-backed securities, which comprised 20% of average earnings assets in the twelve months of 2024 compared with 23% for the same period in 2023. The 57-basis point increase in rate on investments was primarily due to the impact of the interest rate swaps entered into at the end of the second quarter of 2023 and the investment in higher-yielding securities, contributing to the increase in net interest margin. The 70 basis-point increase in the rate paid on deposits and the issuance of subordinated debt were the primary contributors to the increase in the cost of funds of 69 basis points.

 

Asset Quality, Provision for Credit Losses on Loans and Allowance for Credit Losses

QNB recorded a $242,000 reversal in the provision for credit losses on loans in the fourth quarter of 2024 compared to $291,000 in additional provision in the fourth quarter of 2023. QNB's allowance


 

for credit losses on loans of $8,744,000 represents 0.72% of loans receivable at December 31, 2024, compared to $8,852,000, or 0.81% of loans receivable at December 31, 2023. The nine basis point decrease in the allowance for credit losses on loans was primarily due to improvements in the economic outlook. Net loan charge-offs were $1,000 for the quarter ended December 31, 2024, compared with recoveries of $19,000 for the same period in 2023. Annualized net loan charge-offs for the quarter ended December 31, 2024 were 0.00% and annualized net loan recoveries were 0.01% for the quarter ended December 31, 2023, of average loans receivable, respectively. Net loan charge-offs of $59,000 for the twelve months ended December 31, 2024, compared with recoveries of $238,000 for the same period in 2023, were primarily due to two large commercial customers. Annualized net loan charge-offs for the twelve months ended December 31, 2024 were 0.01%, compared to annualized net loan recoveries of 0.02% for the same period in 2023, of average loans receivable, respectively.

 

Total non-performing loans, which represent loans on non-accrual status and loans past due 90 days or more and still accruing interest, were $1,975,000, or 0.16% of loans receivable at December 31, 2024, compared with $1,940,000, or 0.18% of loans receivable at December 31, 2023. In cases where there is a collateral shortfall on non-accrual loans, specific reserves have been established based on updated collateral values even if the borrower continues to pay in accordance with the terms of the agreement. At December 31, 2024, $1,178,000, or approximately 60% of the loans classified as non-accrual, are current or past due less than 30 days. Commercial loans classified as substandard or doubtful loans totaled $27,652,000 at December 31, 2024, compared with $11,610,000 at December 31, 2023; these were comprised primarily of commercial real estate loans.

Non-Interest Income

Total non-interest income was $1,645,000 for the fourth quarter of 2024 compared with $283,000 for the same period in 2023. Net realized and unrealized gain/loss on securities were a net gain of $70,000 for the quarter ended December 31, 2024 compared to a net loss of $1,358,000 in the same period in 2023. During the fourth quarter of 2024, QNB sold all remaining equity securities and reversed the unrealized gains and losses on equity securities and recorded realized gains and losses on sales. The Bank also sold lower yielding securities to better position its net interest margin.

 

Fees for service to customers increased $40,000 for the quarter ended December 31, 2024, as overdraft fees increased $20,000 and other deposit-related fees increased $20,000. ATM and debit card increased $21,000 due to volume. Retail brokerage and advisory income decreased $89,000 to $118,000 for the same period, due to a decrease in customer balances following employee turnover. Other non-interest income decreased $24,000 for the same period due to a decline in merchant fee income of $14,000 and less letter of credit fees of $9,000.

For the twelve months ended December 31, 2024, non-interest income was $6,913,000, an increase of $2,076,000 compared to the same period in 2023. Net realized and unrealized gains (losses) on securities were a net gain of $704,000 for the year ended December 31, 2024 compared to a net loss of $1,827,000 in the same period in 2023. QNB completed the exchange offer to convert the Bank's Visa B-1 shares to B-2 and C shares in the second quarter of 2024; QNB sold the Visa Class C shares in the fourth quarter of 2024 and realized a gain of $1,498,000. QNB sold its other equity securities and realized a gain of $517,000 during the twelve months ended December 31, 2024 compared to a loss of $19,000 for the same period of 2023. Realized gain/loss on sale of available-for-sale debt securities was a loss of $2,230,000, a decline of $172,000 for the twelve months ended December 31, 2024, compared with the same period in 2023. Net gain on sale of loans increased $13,000 when


 

comparing the twelve months ended December 31, 2024 with the same period in 2023. Increases in non-interest income for the twelve months ended December 31, 2024 compared to the same period in 2023 comprise: fees for services to customers which increased $119,000 and ATM and debit card income of $5,000. Decreases in non-interest income comprised: retail brokerage and advisory income, merchant income, and other which decreased $386,000, $46,000 and $206,000, respectively. Other non-interest income decreased the $206,000 due primarily to a sales tax refund of $117,000 received in 2023, losses on disposals of furniture and equipment, mortgage servicing fees and letter of credit fees.

 

Non-Interest Expense

Total non-interest expense was $9,081,000 for the fourth quarter of 2024 compared with $8,746,000 for the same period in 2023. Salaries and benefits expense increased $362,000, or 7.7%, to $5,079,000 when comparing the two quarters. Salary expense and related payroll taxes increased $518,000, or 13.2%, to $4,430,000 during the fourth quarter of 2024 compared to the same period in 2023, primarily due to bonuses related to financial goal improvement. Benefits expense decreased $165,000, or 37.1%, when comparing the two periods primarily due to a reduction in medical costs and stop-loss reimbursements.

 

Net occupancy and furniture and equipment expense increased $176,000, or 11.9%, to $1,653,000 for the fourth quarter of 2024 primarily due to software maintenance costs and depreciation. Other non-interest expense decreased $203,000, or 8.0%, when comparing fourth quarter of 2024 with the same period in 2023 due to a decrease in write-offs relating to fraud on customer accounts of $215,000 and a decrease in FDIC insurance of $185,000, partly offset by increases in marketing expense of $67,000, third-party service expenses of $64,000, and debit card expense of $63,000.

 

For the twelve months ended December 31, 2024, non-interest expense was $35,484,000, an increase of $1,375,000, or 4.0%, compared to the same period in 2024.

 

Income Taxes

Provision for income taxes increased $441,000 to $743,000 in the fourth quarter of 2024 due to increased pre-tax income, compared with the same period in 2023. The effective tax rate for the quarter ended December 31, 2024 was 19.6% compared with 21.0% for the same period in 2023. The effective tax rate for the twelve months ended December 31, 2024 was 20.3% compared with 19.1% for the same period in 2023.

 

 


 

About the Company

 

QNB Corp. is the holding company for QNB Bank, which is headquartered in Quakertown, Pennsylvania. QNB Bank currently operates twelve branches in Bucks, Lehigh and Montgomery Counties and offers commercial and retail banking services in the communities it serves. In addition, the Company provides securities and advisory services under the name of QNB Financial Services through a registered Broker/Dealer and Registered Investment Advisor, and title insurance as a member of Laurel Abstract Company LLC. More information about QNB Corp. and QNB Bank is available at QNBBank.com.

Forward Looking Statement

This press release may contain forward-looking statements as defined in the Private Securities Litigation Act of 1995. Actual results and trends could differ materially from those set forth in such statements due to various factors. Such factors include the possibility that increased demand or prices for the Company’s financial services and products may not occur, changing economic and competitive conditions, technological developments, and other risks and uncertainties, including those detailed in the Company’s filings with the Securities and Exchange Commission, including "Item lA. Risk Factors," set forth in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2023. You should not place undue reliance on any forward-looking statements. These statements speak only as of the date of this press release, even if subsequently made available by the Company on its website or otherwise. The Company undertakes no obligation to update or revise these statements to reflect events or circumstances occurring after the date of this press release.

 

Contacts:

David W. Freeman

Jeffrey Lehocky

 

President & Chief Executive Officer

Chief Financial Officer

 

215-538-5600 x-5619

215-538-5600 x-5716

 

[email protected]

[email protected]

 

 

 

 


 

QNB Corp.

 

Consolidated Selected Financial Data (unaudited)

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Balance Sheet (Period End)

12/31/24

 

9/30/24

 

6/30/24

 

3/31/24

 

12/31/23

 

Assets

$

1,870,894

 

$

1,841,563

 

$

1,761,487

 

$

1,716,081

 

$

1,706,318

 

Cash and cash equivalents

 

50,713

 

 

104,232

 

 

76,909

 

 

50,963

 

 

62,657

 

Investment securities

 

 

 

 

 

 

 

 

 

 

Debt securities, AFS

 

546,559

 

 

510,036

 

 

460,418

 

 

481,596

 

 

490,181

 

Equity securities

 

 

 

2,760

 

 

7,233

 

 

6,217

 

 

5,910

 

Loans held-for-sale

 

664

 

 

294

 

 

786

 

 

 

 

549

 

Loans receivable

 

1,216,048

 

 

1,171,361

 

 

1,162,310

 

 

1,122,616

 

 

1,093,533

 

Allowance for loan losses

 

(8,744

)

 

(8,987

)

 

(8,858

)

 

(8,738

)

 

(8,852

)

Net loans

 

1,207,304

 

 

1,162,374

 

 

1,153,452

 

 

1,113,878

 

 

1,084,681

 

Deposits

 

1,628,541

 

 

1,626,284

 

 

1,572,839

 

 

1,536,188

 

 

1,488,713

 

Demand, non-interest bearing

 

183,499

 

 

190,240

 

 

190,333

 

 

188,260

 

 

185,098

 

Interest-bearing demand, money market and savings

 

1,063,584

 

 

1,055,409

 

 

1,003,813

 

 

990,451

 

 

988,634

 

Time

 

381,458

 

 

380,635

 

 

378,693

 

 

357,477

 

 

314,981

 

Short-term borrowings

 

43,844

 

 

22,918

 

 

49,066

 

 

55,088

 

 

94,094

 

Long-term debt

 

40,000

 

 

30,000

 

 

30,000

 

 

20,000

 

 

20,000

 

Subordinated debt

 

39,068

 

 

39,030

 

 

 

 

 

 

 

Shareholders' equity

 

103,349

 

 

105,340

 

 

96,885

 

 

93,686

 

 

90,824

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data (Period End)

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

$

1,975

 

$

1,696

 

$

2,078

 

$

2,001

 

$

1,940

 

Loans past due 90 days or more and still accruing

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

1,975

 

 

1,696

 

 

2,078

 

 

2,001

 

 

1,940

 

Other real estate owned and repossessed assets

 

 

 

 

 

 

 

 

 

 

Non-performing assets

$

1,975

 

$

1,696

 

$

2,078

 

$

2,001

 

$

1,940

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans

$

8,744

 

$

8,987

 

$

8,858

 

$

8,738

 

$

8,852

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans / Loans excluding held-for-sale

 

0.16

%

 

0.14

%

 

0.18

%

 

0.18

%

 

0.18

%

Non-performing assets / Assets

 

0.11

%

 

0.09

%

 

0.12

%

 

0.12

%

 

0.11

%

Allowance for credit losses on loans / Loans excluding held-for-sale

 

0.72

%

 

0.77

%

 

0.76

%

 

0.78

%

 

0.81

%

 


 

QNB Corp.

Consolidated Selected Financial Data (unaudited)

(Dollars in thousands, except per share data)

Three months ended,

 

Twelve months ended,

For the period:

12/31/24

9/30/24

6/30/24

3/31/24

12/31/23

 

12/31/24

12/31/23

Interest income

$22,209

$21,945

$20,345

$19,569

$19,257

 

$84,068

$69,082

Interest expense

11,234

10,818

9,753

9,401

9,065

 

41,206

28,927

Net interest income

10,975

11,127

10,592

10,168

10,192

 

42,862

40,155

(Reversal in provision) provision for credit losses

(255)

159

114

(86)

293

 

(68)

(844)

Net interest income after provision for credit losses

11,230

10,968

10,478

10,254

9,899

 

42,930

40,999

Non-interest income:

 

 

 

 

 

 

Fees for services to customers

454

469

427

420

414

 

1,770

1,651

ATM and debit card

708

691

705

636

687

 

2,740

2,735

Retail brokerage and advisory income

118

139

126

93

207

 

476

862

Net realized gain (loss) on investment securities

1,414

224

(1,096)

377

(2,262)

 

919

(2,077)

Unrealized (loss) gain on equity securities

(1,344)

143

1,016

(30)

904

 

(215)

250

Net (loss) gain on sale of loans

(3)

19

(2)

15

11

 

29

16

Other

298

282

289

325

322

 

1,194

1,400

Total non-interest income

1,645

1,967

1,465

1,836

283

 

6,913

4,837

Non-interest expense:

 

 

 

 

 

 

Salaries and employee benefits

5,079

4,650

5,038

4,974

4,717

 

19,741

19,026

Net occupancy and furniture and equipment

1,653

1,531

1,481

1,515

1,477

 

6,180

5,825

Other

2,349

2,455

2,415

2,344

2,552

 

9,563

9,258

Total non-interest expense

9,081

8,636

8,934

8,833

8,746

 

35,484

34,109

Income before income taxes

3,794

4,299

3,009

3,257

1,436

 

14,359

11,727

Provision for income taxes

743

961

544

663

302

 

2,911

2,244

Net income

$3,051

$3,338

$2,465

$2,594

$1,134

 

$11,448

$9,483

 

 

 

 

 

 

 

 

 

Share and Per Share Data:

 

 

 

 

 

 

 

 

Net income - basic

$0.83

$0.91

$0.67

$0.71

$0.31

 

$3.12

$2.63

Net income - diluted

$0.83

$0.91

$0.67

$0.71

$0.31

 

$3.12

$2.63

Book value

$27.96

$28.57

$26.34

$25.57

$24.86

 

$27.96

$24.86

Cash dividends

$0.37

$0.37

$0.37

$0.37

$0.37

 

$1.48

$1.48

Average common shares outstanding -basic

3,688,078

3,679,799

3,665,695

3,655,176

3,642,096

 

3,672,251

3,610,713

Average common shares outstanding -diluted

3,695,518

3,682,773

3,665,695

3,655,176

3,642,096

 

3,673,697

3,610,713

Selected Ratios:

 

 

 

 

 

 

 

 

Return on average assets

0.64%

0.72%

0.55%

0.58%

0.25%

 

0.62%

0.54%

Return on average shareholders' equity

7.36%

8.13%

6.14%

6.51%

2.83%

 

7.05%

6.04%

Net interest margin (tax equivalent)

2.38%

2.48%

2.46%

2.39%

2.36%

 

2.43%

2.39%

Efficiency ratio (tax equivalent)

71.16%

65.28%

73.26%

72.73%

82.38%

 

70.50%

74.84%

Average shareholders' equity to total average assets

8.63%

8.80%

8.97%

8.98%

8.93%

 

8.84%

8.99%

Net loan charge-offs (recoveries)

$1

$25

$12

$21

$(19)

 

$59

$(238)

Net loan charge-offs (recoveries) - annualized / Average loans excluding held-for-sale

0.00%

0.01%

0.00%

0.01%

-0.01%

 

0.01%

-0.02%

Balance Sheet (Average)

 

 

 

 

 

 

 

 

Assets

$1,908,914

$1,856,034

$1,798,040

$1,778,585

$1,779,627

 

$1,835,650

$1,748,029

Investment securities (AFS & Equities)

614,329

552,323

569,135

578,615

604,292

 

578,626

628,380

Loans receivable

1,193,949

1,158,731

1,139,874

1,108,836

1,072,616

 

1,150,489

1,040,121

Deposits

1,635,629

1,600,925

1,542,661

1,497,692

1,490,244

 

1,569,494

1,455,517

Shareholders' equity

164,823

163,274

161,340

159,739

158,987

 

162,304

157,126

 


 

QNB Corp. (Consolidated)

 

Average Balances, Rate, and Interest Income and Expense Summary (Tax-Equivalent Basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

December 31, 2024

 

 

December 31, 2023

 

 

Average

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Balance

 

Rate

 

Interest

 

 

Balance

 

Rate

 

Interest

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury

$

20,207

 

 

4.86

%

$

247

 

 

$

7,255

 

 

5.19

%

$

95

 

   U.S. Government agencies

 

75,958

 

 

1.18

 

 

224

 

 

 

95,852

 

 

1.13

 

 

270

 

   State and municipal

 

105,522

 

 

2.89

 

 

763

 

 

 

108,771

 

 

3.64

 

 

991

 

   Mortgage-backed and CMOs

 

364,229

 

 

2.55

 

 

2,318

 

 

 

380,666

 

 

2.72

 

 

2,584

 

   Corporate debt securities and mutual funds

 

47,774

 

 

5.78

 

 

691

 

 

 

6,708

 

 

4.40

 

 

74

 

   Equities

 

639

 

 

4.30

 

 

7

 

 

 

5,040

 

 

4.98

 

 

63

 

     Total investment securities

 

614,329

 

 

2.77

 

 

4,250

 

 

 

604,292

 

 

2.70

 

 

4,077

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

845,700

 

 

5.69

 

 

12,104

 

 

 

751,629

 

 

5.18

 

 

9,809

 

  Residential real estate

 

112,872

 

 

4.27

 

 

1,205

 

 

 

109,048

 

 

3.89

 

 

1,062

 

  Home equity loans

 

68,735

 

 

6.76

 

 

1,168

 

 

 

60,599

 

 

6.76

 

 

1,032

 

  Commercial and industrial

 

144,528

 

 

7.39

 

 

2,685

 

 

 

128,440

 

 

7.31

 

 

2,367

 

  Consumer loans

 

3,505

 

 

9.16

 

 

81

 

 

 

3,732

 

 

7.71

 

 

72

 

  Tax-exempt loans

 

18,799

 

 

4.00

 

 

189

 

 

 

19,556

 

 

3.66

 

 

180

 

     Total loans, net of unearned income*

 

1,194,139

 

 

5.81

 

 

17,432

 

 

 

1,073,004

 

 

5.37

 

 

14,522

 

Other earning assets

 

52,988

 

 

5.02

 

 

669

 

 

 

57,432

 

 

5.52

 

 

800

 

     Total earning assets

 

1,861,456

 

 

4.78

 

 

22,351

 

 

 

1,734,728

 

 

4.44

 

 

19,399

 

Cash and due from banks

 

13,747

 

 

 

 

 

 

 

13,539

 

 

 

 

 

Allowance for loan losses

 

(9,166

)

 

 

 

 

 

 

(8,668

)

 

 

 

 

Other assets

 

42,877

 

 

 

 

 

 

 

40,028

 

 

 

 

 

     Total assets

$

1,908,914

 

 

 

 

 

 

$

1,779,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest-bearing demand

$

373,270

 

 

1.05

%

 

982

 

 

$

321,858

 

 

0.83

%

 

673

 

  Municipals

 

166,210

 

 

4.32

 

 

1,807

 

 

 

141,524

 

 

4.78

 

 

1,704

 

  Money market

 

251,758

 

 

3.14

 

 

1,985

 

 

 

223,646

 

 

3.39

 

 

1,910

 

  Savings

 

273,473

 

 

1.28

 

 

882

 

 

 

305,502

 

 

1.27

 

 

979

 

  Time < $100

 

177,265

 

 

4.00

 

 

1,781

 

 

 

144,386

 

 

3.39

 

 

1,234

 

  Time $100 through $250

 

156,535

 

 

4.52

 

 

1,780

 

 

 

116,054

 

 

4.05

 

 

1,183

 

  Time > $250

 

46,783

 

 

4.57

 

 

538

 

 

 

42,485

 

 

3.78

 

 

404

 

     Total interest-bearing deposits

 

1,445,294

 

 

2.69

 

 

9,755

 

 

 

1,295,455

 

 

2.48

 

 

8,087

 

Short-term borrowings

 

20,667

 

 

2.65

 

 

138

 

 

 

97,402

 

 

3.08

 

 

755

 

Long-term debt

 

33,261

 

 

4.75

 

 

404

 

 

 

20,000

 

 

4.36

 

 

223

 

Subordinated debt

 

39,045

 

 

9.39

 

 

937

 

 

 

 

 

 

 

 

     Total borrowings

 

92,973

 

 

6.33

 

 

1,479

 

 

 

117,402

 

 

3.31

 

 

978

 

     Total interest-bearing liabilities

 

1,538,267

 

 

2.91

 

 

11,234

 

 

 

1,412,857

 

 

2.55

 

 

9,065

 

Non-interest-bearing deposits

 

190,335

 

 

 

 

 

 

 

194,789

 

 

 

 

 

Other liabilities

 

15,489

 

 

 

 

 

 

 

12,994

 

 

 

 

 

Shareholders' equity

 

164,823

 

 

 

 

 

 

 

158,987

 

 

 

 

 

    Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

       shareholders' equity

$

1,908,914

 

 

 

 

 

 

$

1,779,627

 

 

 

 

 

Net interest rate spread

 

 

 

1.87

%

 

 

 

 

 

 

1.89

%

 

 

Margin/net interest income

 

 

 

2.38

%

$

11,117

 

 

 

 

 

2.36

%

$

10,334

 

Tax-exempt securities and loans were adjusted to a tax-equivalent basis and are based on the Federal corporate tax rate of 21%

 

Non-accrual loans and investment securities are included in earning assets.

 

* Includes loans held-for-sale

 

 

 


 

QNB Corp. (Consolidated)

 

Average Balances, Rate, and Interest Income and Expense Summary (Tax-Equivalent Basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

December 31, 2024

 

 

December 31, 2023

 

 

Average

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Balance

 

Rate

 

Interest

 

 

Balance

 

Rate

 

Interest

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury

$

11,682

 

 

5.00

%

$

584

 

 

$

4,535

 

 

5.06

%

$

229

 

   U.S. Government agencies

 

80,332

 

 

1.17

 

 

942

 

 

 

100,409

 

 

1.11

 

 

1,119

 

   State and municipal

 

106,806

 

 

3.39

 

 

3,623

 

 

 

109,598

 

 

2.89

 

 

3,164

 

   Mortgage-backed and CMOs

 

357,977

 

 

2.68

 

 

9,580

 

 

 

399,599

 

 

2.14

 

 

8,555

 

   Corporate debt securities and mutual funds

 

17,560

 

 

5.76

 

 

1,012

 

 

 

6,655

 

 

4.40

 

 

293

 

   Equities

 

4,269

 

 

3.88

 

 

166

 

 

 

7,584

 

 

4.22

 

 

320

 

     Total investment securities

 

578,626

 

 

2.75

 

 

15,907

 

 

 

628,380

 

 

2.18

 

 

13,680

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

810,525

 

 

5.53

 

 

44,805

 

 

 

713,294

 

 

4.89

 

 

34,900

 

  Residential real estate

 

110,320

 

 

4.12

 

 

4,542

 

 

 

107,379

 

 

3.73

 

 

4,005

 

  Home equity loans

 

65,714

 

 

6.81

 

 

4,475

 

 

 

58,144

 

 

6.52

 

 

3,794

 

  Commercial and industrial

 

141,998

 

 

7.52

 

 

10,682

 

 

 

137,966

 

 

7.50

 

 

10,344

 

  Consumer loans

 

3,635

 

 

8.12

 

 

295

 

 

 

3,889

 

 

7.29

 

 

283

 

  Tax-exempt loans

 

18,507

 

 

3.90

 

 

721

 

 

 

19,876

 

 

3.56

 

 

707

 

     Total loans, net of unearned income*

 

1,150,699

 

 

5.69

 

 

65,520

 

 

 

1,040,548

 

 

5.19

 

 

54,033

 

Other earning assets

 

59,734

 

 

5.36

 

 

3,199

 

 

 

34,816

 

 

5.61

 

 

1,953

 

     Total earning assets

 

1,789,059

 

 

4.73

 

 

84,626

 

 

 

1,703,744

 

 

4.09

 

 

69,666

 

Cash and due from banks

 

13,847

 

 

 

 

 

 

 

13,918

 

 

 

 

 

Allowance for loan losses

 

(8,965

)

 

 

 

 

 

 

(8,820

)

 

 

 

 

Other assets

 

41,709

 

 

 

 

 

 

 

39,187

 

 

 

 

 

     Total assets

$

1,835,650

 

 

 

 

 

 

$

1,748,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest-bearing demand

$

346,590

 

 

0.93

%

 

3,225

 

 

$

315,990

 

 

0.60

%

 

1,900

 

  Municipals

 

146,446

 

 

4.64

 

 

6,794

 

 

 

131,610

 

 

4.46

 

 

5,867

 

  Money market

 

237,071

 

 

3.45

 

 

8,181

 

 

 

183,004

 

 

2.64

 

 

4,823

 

  Savings

 

285,011

 

 

1.28

 

 

3,651

 

 

 

348,878

 

 

1.20

 

 

4,187

 

  Time < $100

 

170,998

 

 

3.98

 

 

6,808

 

 

 

121,622

 

 

2.63

 

 

3,194

 

  Time $100 through $250

 

145,022

 

 

4.53

 

 

6,570

 

 

 

107,560

 

 

3.59

 

 

3,859

 

  Time > $250

 

49,831

 

 

4.51

 

 

2,247

 

 

 

38,076

 

 

3.08

 

 

1,171

 

     Total interest-bearing deposits

 

1,380,969

 

 

2.71

 

 

37,476

 

 

 

1,246,740

 

 

2.01

 

 

25,001

 

Short-term borrowings

 

48,526

 

 

2.37

 

 

1,148

 

 

 

108,862

 

 

3.01

 

 

3,273

 

Long-term debt

 

27,869

 

 

4.67

 

 

1,322

 

 

 

15,712

 

 

4.10

 

 

653

 

Subordinated debt

 

13,262

 

 

9.34

 

 

1,260

 

 

 

 

 

 

 

 

     Total borrowings

 

89,657

 

 

4.16

 

 

3,730

 

 

 

124,574

 

 

3.15

 

 

3,926

 

     Total interest-bearing liabilities

 

1,470,626

 

 

2.80

 

 

41,206

 

 

 

1,371,314

 

 

2.11

 

 

28,927

 

Non-interest-bearing deposits

 

188,525

 

 

 

 

 

 

 

208,777

 

 

 

 

 

Other liabilities

 

14,195

 

 

 

 

 

 

 

10,812

 

 

 

 

 

Shareholders' equity

 

162,304

 

 

 

 

 

 

 

157,126

 

 

 

 

 

    Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

       shareholders' equity

$

1,835,650

 

 

 

 

 

 

$

1,748,029

 

 

 

 

 

Net interest rate spread

 

 

 

1.93

%

 

 

 

 

 

 

1.98

%

 

 

Margin/net interest income

 

 

 

2.43

%

$

43,420

 

 

 

 

 

2.39

%

$

40,739

 

Tax-exempt securities and loans were adjusted to a tax-equivalent basis and are based on the Federal corporate tax rate of 21%

 

Non-accrual loans and investment securities are included in earning assets.

 

* Includes loans held-for-sale