Arrow Reports 1st Quarter Net Income of $6.3 Million, or $0.38 per Share, and Declares 2nd Quarter Dividend of $0.28 per Share
GLENS FALLS, N.Y., May 1, 2025 /PRNewswire/ -- Arrow Financial Corporation (NasdaqGS® – AROW) ("Arrow" or "the Company") announced financial results for the three-month period ended March 31, 2025. Reported net income for the first quarter of 2025 was $6.3 million and fully diluted earnings per share ("EPS") was $0.38, versus $4.5 million and EPS of $0.27 for the fourth quarter of 2024.
The Board of Directors of Arrow declared a quarterly cash dividend of $0.28 per share payable May 23, 2025 to shareholders of record as of May 13, 2025.
The quarter was adversely impacted by the recognition of a specific reserve of $3.75 million ($0.17 per share) related to a $15 million commercial real estate loan participation secured by properties in two office parks in upstate New York, where Arrow is a 22% participant in a $67 million multi-bank lending facility as previously reported in a Form 8-K filed April 16, 2025.
This quarter's results also reflect approximately $0.6 million ($0.03 per share) of non-core unification costs related to Arrow's planned July 2025 system conversion and operational merger of its two banking subsidiaries.
This Earnings Release and related commentary should be read in conjunction with the Company's May 1, 2025 Form 8-K and related First Quarter 2025 Investor Presentation, which can also be found on Arrow's website: arrowfinancial.com/documents/investor-presentations.
Arrow President and CEO David S. DeMarco:
"We delivered another quarter of strong margin expansion along with continued loan growth, further improving core profitability during these volatile economic times. We continue to execute on our strategic initiatives for continued growth, including expanding our Corporate Banking Team in the Capital Region of New York state. Our overall credit quality remains extremely strong, despite the recent development in one of our larger commercial credit exposures. We believe this to be an isolated incident as all credit metrics outside of this particular exposure are trending favorably. Furthermore, we are moving closer to finalizing our bank unification efforts to better serve our growing market and drive stronger operating performance under one brand."
First-Quarter Highlights and Key Metrics
- Net Income of $6.3 million (EPS of $0.38)
- Record Net Interest Income of $31.4 million
- Net Interest Margin improved to 3.07% (3.08% FTE1), up from 2.83% (2.85% FTE) in the prior quarter
- Deposit balances increased to $4.0 billion, resulting in a Loan-to-Deposit ratio of 86.1%
- Cost of interest-bearing deposits decreased by 23 bps in the quarter to 2.41%
- Year-to-date loan growth of approximately $22 million2 (2.5% annualized), despite an increase in loan pay-offs and sale activity
- Quarter-end loan exit rates increased to 5.45% at March 31, 2025 vs. 5.40% at December 31, 2024
- Tangible Book Value increased to $22.72
- Repurchased $3.4 million shares (128,047 shares at an average cost of $26.48 per share)
- Increased share repurchase authority by $5.0 million, resulting in a total of $6.6 million available
- Return on Average Assets (ROA) improved to 0.59%, up from 0.41% in the previous quarter
- Excluding the impact of the specific reserve and unification related expenses, ROA was 0.91%
Income Statement
- Net Income: Net income for the first quarter of 2025 was $6.3 million, increasing from $4.5 million in the fourth quarter of 2024.
- Compared to the prior quarter, net income benefited from an increase of $1.7 million in net interest income and an increase in non-interest income of $3.6 million, partially offset by an increase in the provision for credit losses of $2.2 million and a slight increase in non-interest expense of $207 thousand.
- Net Interest Income: Net interest income for the first quarter of 2025 was $31.4 million, increasing 5.6% from $29.7 million for the fourth quarter of 2024.
- Total interest and dividend income was $50.4 million for the first quarter of 2025, a decrease from $50.9 million in the fourth quarter of 2024. Interest expense for the first quarter of 2025 was $19.0 million, a decrease from $21.2 million for the fourth quarter of 2024. The decrease in interest expense from the prior quarter was driven primarily by active management of deposit rates, partially offset by changes in deposit composition.
- Net Interest Margin: Net interest margin, on an FTE basis, for the first quarter of 2025 increased to 3.08%, compared to 2.85% for the fourth quarter of 2024. The increase in net interest margin compared to the fourth quarter in 2024 was primarily the result of continued yield expansion on earning assets combined with the moderating cost of interest-bearing liabilities. Net interest margin is negatively affected by deposits continuing to migrate to higher cost products, such as money market savings and time deposits, while being positively impacted by repricing of higher cost time deposits.
Three Months Ended | |||||
(Dollars in Thousands) | |||||
March 31, 2025 | December 31, 2024 | March 31, 2024 | |||
Interest and Dividend Income | $ 50,366 | $ 50,901 | $ 46,677 | ||
Interest Expense | 19,009 | 21,214 | 20,222 | ||
Net Interest Income | 31,357 | 29,687 | 26,455 | ||
Average Earning Assets(A) | 4,143,939 | 4,167,039 | 4,085,398 | ||
Average Interest-Bearing Liabilities | 3,184,196 | 3,185,215 | 3,108,093 | ||
Yield on Earning Assets(A) | 4.93 % | 4.86 % | 4.60 % | ||
Cost of Interest-Bearing Liabilities | 2.42 | 2.65 | 2.62 | ||
Net Interest Spread | 2.51 | 2.21 | 1.98 | ||
Net Interest Margin | 3.07 | 2.83 | 2.60 | ||
Net Interest Margin - FTE | 3.08 | 2.85 | 2.62 | ||
(A) Includes Nonaccrual Loans. | |||||
- Provision for Credit Losses: For the first quarter of 2025, the provision for credit losses was $5.0 million compared to $2.9 million in the fourth quarter of 2024. The primary driver of the increase was Arrow's recognition of a $3.75 million specific reserve on a $15 million commercial real estate loan. Other drivers for the provision for credit losses in the first quarter of 2025 were charge-offs, growth in loan balances and changes to the economic forecast factors embedded in the credit loss allowance model. Subsequent to March 31, 2025, the bank group foreclosed on the collateral related to the above referenced commercial real estate loan.
- Non-Interest Income: Non-interest income for the three months ended March 31, 2025, was $7.8 million, an increase from $4.2 million in the fourth quarter of 2024. The increase from the prior quarter was primarily attributable to the absence of a $3.0 million pre-tax loss related to the investment portfolio repositioning as well as a $0.7 million pre-tax charge related to legacy branding, both recognized in the fourth quarter of 2024.
- Non-Interest Expense: Non-interest expense for the first quarter of 2025 was $26.0 million, an increase from $25.8 million in the fourth quarter of 2024. The first quarter of 2025 included unification expenses of approximately $0.6 million. The unification expenses were primarily comprised of project management and information technology costs related to the July 2025 system conversion. Arrow continues to focus on overall expense management.
- Provision for Income Taxes: The provision for income taxes and effective tax rate were $1.8 million and 22.4%, for the first quarter of 2025, and $0.8 million and 14.4%, for the fourth quarter of 2024. The increase in the effective tax rate from the fourth quarter of 2024 was primarily attributable to the change in pre-tax income combined with a change in the amount of tax advantaged earning assets as a percentage of total earning assets.
Balance Sheet
- Total Assets: Total assets were $4.4 billion at March 31, 2025, an increase of $142.5 million, or 3.3%, as compared to December 31, 2024. For the first quarter of 2025, overall growth in the balance sheet was attributable to changes in cash balances, primarily from seasonal municipal and corporate deposits, as well as growth in the loan portfolio.
- Investments: Total investments were $553.0 million as of March 31, 2025, a decrease of $17.8 million, or 3.1%, compared to December 31, 2024. The decrease from December 31, 2024 was driven primarily by paydowns and maturities. There were no credit quality issues related to the investment portfolio.
- Loans3: Total loans were $3.4 billion as of March 31, 2025. Loan growth for the first quarter of 2025 was $22.3 million. Loan growth was primarily driven by an increase in residential real estate loans. Please see the loan detail included in the Consolidated Financial Information table on page 12.
- Allowance for Credit Losses: The allowance for credit losses was $37.8 million as of March 31, 2025, which represented 1.11% of loans outstanding, as compared to $33.6 million, or 0.99%, at December 31, 2024. The increase in the allowance for credit losses was primarily driven by the recognition of the specific reserve of $3.75 million. Excluding the specific reserve, the coverage ratio for the allowance for credit loses was 1.00%. Net charge-offs, expressed as an annualized percentage of average loans outstanding, were 0.10% for the three-month period ended March 31, 2025, as compared to 0.06% for the three-month period ended December 31, 2024. Nonperforming assets were $19.5 million as of March 31, 2025, representing 0.44% of period-end assets, compared to 0.50% at December 31, 2024.
- Deposits: At March 31, 2025, deposit balances were $4.0 billion, an increase of $140.2 million from December 31, 2024. The increase from December 31, 2024 was primarily attributable to the seasonality of municipal deposits as well as an additional $125.0 million of brokered CDs. The brokered CDs partially replaced previous wholesale funding sources and are part of a cash flow hedge using interest rate swaps to reduce overall funding costs. Please refer to page 7 for further details related to deposits.
- Capital: Total stockholders' equity was $404.4 million at March 31, 2025, an increase of $3.5 million, or 0.9%, from December 31, 2024. The increase from December 31, 2024 was primarily attributable to net income of $6.3 million and other comprehensive income of $4.9 million offset by dividends of $4.7 million and share repurchases of $3.4 million. Arrow's regulatory capital ratios remain strong. As of March 31, 2025, Arrow's Common Equity Tier 1 Capital Ratio was 12.59% and Total Risk-Based Capital Ratio was 14.48%. The capital ratios of Arrow and its subsidiary bank continued to exceed the "well capitalized" regulatory standards.
Additional Commentary
- BauerFinancial Ratings: Arrow Bank National Association ("Arrow Bank") received a 5-Star Superior rating from BauerFinancial, Inc., the nation's premier bank rating firm. Arrow Bank has earned this designation for 72 consecutive quarters, securing its prominent position as an "Exceptional Performance Bank."
—————— |
1 FTE Net interest margin is a non-GAAP measure. See reconciliation on Note 3 to the Selected Quarterly Information. |
2 Includes both $3.3 million fair value hedge adjustment at March 31, 2025 and $2.2 million fair value hedge adjustment at December 31, 2024. |
3 Excludes both $3.3 million fair value hedge adjustment at March 31, 2025 and $2.2 million fair value hedge adjustment at December 31, 2024. |
About Arrow: Arrow Financial Corporation is a holding company headquartered in Glens Falls, New York, serving the financial needs of northeastern New York. The Company is the parent of Arrow Bank, a full-service commercial bank, and Upstate Agency, LLC, a comprehensive insurance agency. Other subsidiaries include North Country Investment Advisers, Inc.
Non-GAAP Financial Measures Reconciliation: In addition to presenting information in conformity with accounting principles generally accepted in the United States of America (GAAP), this news release contains financial information determined by methods other than GAAP (non-GAAP). The following measures used in this release, which are commonly utilized by financial institutions, have not been specifically exempted by the Securities and Exchange Commission ("SEC") and may constitute "non-GAAP financial measures" within the meaning of the SEC's rules. Certain non-GAAP financial measures include: tangible book value, tangible equity, return on tangible equity, tax-equivalent adjustment and related net interest income, tax-equivalent net interest margin and the efficiency ratio. Management believes that the non-GAAP financial measures disclosed by Arrow from time to time are useful in evaluating Arrow's performance and that such information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Non-GAAP financial measures may differ from similar measures presented by other companies. See the reconciliation of GAAP to non-GAAP measures in the section "Selected Quarterly Information."
Safe Harbor Statement: The information contained in this news release may contain statements that are not historical in nature but rather are based on management's beliefs, assumptions, expectations, estimates and projections about the future. These statements may be "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, involving a degree of uncertainty and attendant risk. In the case of all forward-looking statements, actual outcomes and results may differ materially from what the statements predict or forecast, explicitly or by implication. Arrow undertakes no obligation to revise or update these forward-looking statements to reflect the occurrence of unanticipated events. This News Release should be read in conjunction with Arrow's Annual Report on Form 10-K for the year ended December 31, 2024, and other filings with the SEC.
ARROW FINANCIAL CORPORATION AND SUBSIDIARIES | ||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||
(In Thousands, Except Per Share Amounts - Unaudited) | ||||||
Three Months Ended: | ||||||
March 31, | December 31, | March 31, | ||||
INTEREST AND DIVIDEND INCOME | ||||||
Interest and Fees on Loans | $ 44,550 | $ 44,703 | $ 40,376 | |||
Interest on Deposits at Banks | 1,621 | 2,880 | 2,447 | |||
Interest and Dividends on Investment Securities: | ||||||
Fully Taxable | 3,608 | 2,728 | 3,186 | |||
Exempt from Federal Taxes | 587 | 590 | 668 | |||
Total Interest and Dividend Income | 50,366 | 50,901 | 46,677 | |||
INTEREST EXPENSE | ||||||
Interest-Bearing Checking Accounts | 1,803 | 1,932 | 1,641 | |||
Savings Deposits | 9,483 | 11,144 | 10,230 | |||
Time Deposits over $250,000 | 1,811 | 1,815 | 1,973 | |||
Other Time Deposits | 5,529 | 5,906 | 5,083 | |||
Borrowings | 167 | 198 | 1,076 | |||
Junior Subordinated Obligations Issued to Unconsolidated Subsidiary Trusts | 169 | 172 | 171 | |||
Interest on Financing Leases | 47 | 47 | 48 | |||
Total Interest Expense | 19,009 | 21,214 | 20,222 | |||
NET INTEREST INCOME | 31,357 | 29,687 | 26,455 | |||
Provision for Credit Losses | 5,019 | 2,854 | 617 | |||
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES | 26,338 | 26,833 | 25,838 | |||
NON-INTEREST INCOME | ||||||
Income From Fiduciary Activities | 2,535 | 2,615 | 2,457 | |||
Fees for Other Services to Customers | 2,600 | 2,762 | 2,543 | |||
Insurance Commissions | 1,826 | 1,848 | 1,682 | |||
Net Gain (Loss) on Securities | 317 | (3,072) | 17 | |||
Net Gain on Sales of Loans | 101 | 74 | 4 | |||
Other Operating Income | 460 | — | 1,155 | |||
Total Non-Interest Income | 7,839 | 4,227 | 7,858 | |||
NON-INTEREST EXPENSE | ||||||
Salaries and Employee Benefits | 13,555 | 13,332 | 12,893 | |||
Occupancy Expenses, Net | 2,022 | 1,870 | 1,771 | |||
Technology and Equipment Expense | 5,087 | 5,119 | 4,820 | |||
FDIC Assessments | 670 | 664 | 715 | |||
Other Operating Expense | 4,711 | 4,853 | 3,813 | |||
Total Non-Interest Expense | 26,045 | 25,838 | 24,012 | |||
INCOME BEFORE PROVISION FOR INCOME TAXES | 8,132 | 5,222 | 9,684 | |||
Provision for Income Taxes | 1,822 | 752 | 2,024 | |||
NET INCOME | $ 6,310 | $ 4,470 | $ 7,660 | |||
Average Shares Outstanding: | ||||||
Basic | 16,665 | 16,718 | 16,865 | |||
Diluted | 16,673 | 16,739 | 16,867 | |||
Per Common Share: | ||||||
Basic Earnings | $ 0.38 | $ 0.26 | $ 0.45 | |||
Diluted Earnings | 0.38 | 0.27 | 0.45 | |||
ARROW FINANCIAL CORPORATION AND SUBSIDIARIES | |||
CONSOLIDATED BALANCE SHEETS | |||
(In Thousands, Except Share and Per Share Amounts - Unaudited) | |||
March 31, | December 31, | ||
ASSETS | |||
Cash and Due From Banks | $ 32,965 | $ 27,422 | |
Interest-Bearing Deposits at Banks | 268,481 | 127,124 | |
Investment Securities: | |||
Available-for-Sale at Fair Value | 445,744 | 463,111 | |
Held-to-Maturity (Fair Value of $96,335 at March 31, 2025 and $96,586 at December 31, 2024) | 97,492 | 98,261 | |
Equity Securities | 5,372 | 5,055 | |
Other Investments | 4,353 | 4,353 | |
Loans | 3,416,868 | 3,394,541 | |
Allowance for Credit Losses | (37,771) | (33,598) | |
Net Loans | 3,379,097 | 3,360,943 | |
Premises and Equipment, Net | 59,919 | 59,717 | |
Goodwill | 23,789 | 23,789 | |
Other Intangible Assets, Net | 1,954 | 2,058 | |
Other Assets | 129,719 | 134,515 | |
Total Assets | $ 4,448,885 | $ 4,306,348 | |
LIABILITIES | |||
Noninterest-Bearing Deposits | 697,374 | 702,978 | |
Interest-Bearing Checking Accounts | 924,200 | 810,834 | |
Savings Deposits | 1,532,385 | 1,520,024 | |
Time Deposits over $250,000 | 182,552 | 191,962 | |
Other Time Deposits | 631,654 | 602,132 | |
Total Deposits | 3,968,165 | 3,827,930 | |
Borrowings | 8,600 | 8,600 | |
Junior Subordinated Obligations Issued to Unconsolidated Subsidiary Trusts | 20,000 | 20,000 | |
Finance Leases | 4,979 | 5,005 | |
Other Liabilities | 42,732 | 43,912 | |
Total Liabilities | 4,044,476 | 3,905,447 | |
STOCKHOLDERS' EQUITY | |||
Preferred Stock, $1 Par Value and 1,000,000 Shares Authorized at March 31, 2025 and December 31, 2024 | — | — | |
Common Stock, $1 Par Value; 30,000,000 Shares Authorized (22,066,559 Shares Issued at March 31, 2025 and December 31, 2024) | 22,067 | 22,067 | |
Additional Paid-in Capital | 413,469 | 413,476 | |
Retained Earnings | 78,827 | 77,215 | |
Accumulated Other Comprehensive Loss | (13,520) | (18,453) | |
Treasury Stock, at Cost (5,397,029 Shares at March 31, 2025 and 5,323,638 Shares at December 31, 2024) | (96,434) | (93,404) | |
Total Stockholders' Equity | 404,409 | 400,901 | |
Total Liabilities and Stockholders' Equity | $ 4,448,885 | $ 4,306,348 | |
Arrow Financial Corporation | |||||||||
Selected Quarterly Information | |||||||||
(Dollars In Thousands, Except Per Share Amounts - Unaudited) | |||||||||
Quarter Ended | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 3/31/2024 | ||||
Net Income | $ 6,310 | $ 4,470 | $ 8,975 | $ 8,604 | $ 7,660 | ||||
Share and Per Share Data: | |||||||||
Period End Shares Outstanding | 16,670 | 16,743 | 16,734 | 16,723 | 16,710 | ||||
Basic Average Shares Outstanding | 16,665 | 16,718 | 16,710 | 16,685 | 16,865 | ||||
Diluted Average Shares Outstanding | 16,673 | 16,739 | 16,742 | 16,709 | 16,867 | ||||
Basic Earnings Per Share | $ 0.38 | $ 0.26 | $ 0.54 | $ 0.52 | $ 0.45 | ||||
Diluted Earnings Per Share | 0.38 | 0.27 | 0.53 | 0.52 | 0.45 | ||||
Cash Dividend Per Share | 0.280 | 0.280 | 0.270 | 0.270 | 0.270 | ||||
Selected Quarterly Average Balances: | |||||||||
Interest-Bearing Deposits at Banks | $ 146,023 | $ 233,469 | $ 154,937 | $ 159,336 | $ 178,452 | ||||
Investment Securities | 591,841 | 579,107 | 590,352 | 644,192 | 671,105 | ||||
Loans | 3,406,075 | 3,354,463 | 3,329,873 | 3,280,285 | 3,235,841 | ||||
Deposits | 3,825,124 | 3,847,691 | 3,672,128 | 3,678,957 | 3,693,325 | ||||
Other Borrowed Funds | 48,375 | 49,090 | 134,249 | 131,537 | 122,033 | ||||
Stockholders' Equity | 404,394 | 393,696 | 387,904 | 378,256 | 379,446 | ||||
Total Assets | 4,324,917 | 4,339,833 | 4,245,597 | 4,237,359 | 4,245,484 | ||||
Return on Average Assets, annualized | 0.59 % | 0.41 % | 0.84 % | 0.82 % | 0.73 % | ||||
Return on Average Equity, annualized | 6.33 % | 4.52 % | 9.20 % | 9.15 % | 8.12 % | ||||
Return on Average Tangible Equity, annualized 1 | 6.76 % | 4.84 % | 9.79 % | 9.74 % | 8.64 % | ||||
Average Earning Assets | $ 4,143,939 | $ 4,167,039 | $ 4,075,162 | $ 4,083,813 | $ 4,085,398 | ||||
Average Paying Liabilities | 3,184,196 | 3,185,215 | 3,085,066 | 3,127,417 | 3,108,093 | ||||
Interest Income | 50,366 | 50,901 | 49,443 | 47,972 | 46,677 | ||||
Tax-Equivalent Adjustment 2 | 155 | 157 | 149 | 163 | 176 | ||||
Interest Income, Tax-Equivalent 2 | 50,521 | 51,058 | 49,592 | 48,135 | 46,853 | ||||
Interest Expense | 19,009 | 21,214 | 21,005 | 20,820 | 20,222 | ||||
Net Interest Income | 31,357 | 29,687 | 28,438 | 27,152 | 26,455 | ||||
Net Interest Income, Tax-Equivalent 2 | 31,512 | 29,844 | 28,587 | 27,315 | 26,631 | ||||
Net Interest Margin, annualized | 3.07 % | 2.83 % | 2.78 % | 2.67 % | 2.60 % | ||||
Net Interest Margin, Tax-Equivalent, annualized 2 | 3.08 % | 2.85 % | 2.79 % | 2.69 % | 2.62 % | ||||
Efficiency Ratio Calculation: 3 | |||||||||
Non-Interest Expense | $ 26,045 | $ 25,838 | $ 24,100 | $ 23,318 | $ 24,012 | ||||
Less: Intangible Asset Amortization | 81 | 89 | 78 | 40 | 41 | ||||
Net Non-Interest Expense | $ 25,964 | $ 25,749 | $ 24,022 | $ 23,278 | $ 23,971 | ||||
Net Interest Income, Tax-Equivalent | $ 31,512 | $ 29,844 | $ 28,587 | $ 27,315 | $ 26,631 | ||||
Non-Interest Income | 7,839 | 4,227 | 8,133 | 7,856 | 7,858 | ||||
Less: Net Gain(loss) on Securities | 317 | (3,072) | 94 | 54 | 17 | ||||
Net Gross Income | $ 39,034 | $ 37,143 | $ 36,626 | $ 35,117 | $ 34,472 | ||||
Efficiency Ratio | 66.52 % | 69.32 % | 65.59 % | 66.29 % | 69.54 % | ||||
Period-End Capital Information: | |||||||||
Total Stockholders' Equity (i.e. Book Value) | $ 404,409 | $ 400,901 | $ 393,311 | $ 383,018 | $ 377,986 | ||||
Book Value per Share | 24.26 | 23.94 | 23.50 | 22.90 | 22.62 | ||||
Goodwill and Other Intangible Assets, net | 25,743 | 25,847 | 25,979 | 22,800 | 22,891 | ||||
Tangible Book Value per Share 1 | 22.72 | 22.40 | 21.95 | 21.54 | 21.25 | ||||
Capital Ratios:4 | |||||||||
Tier 1 Leverage Ratio | 9.61 % | 9.60 % | 9.78 % | 9.74 % | 9.63 % | ||||
Common Equity Tier 1 Capital Ratio | 12.59 % | 12.71 % | 12.77 % | 12.88 % | 12.84 % | ||||
Tier 1 Risk-Based Capital Ratio | 13.23 % | 13.35 % | 13.41 % | 13.53 % | 13.50 % | ||||
Total Risk-Based Capital Ratio | 14.48 % | 14.47 % | 14.46 % | 14.57 % | 14.57 % | ||||
Arrow Financial Corporation | ||||||||||
Selected Quarterly Information - Continued | ||||||||||
(Dollars In Thousands, Except Per Share Amounts - Unaudited) | ||||||||||
Footnotes: | ||||||||||
1. | Non-GAAP Financial Measure Reconciliation: Tangible Book Value, Tangible Equity, and Return on Tangible Equity exclude goodwill and other intangible assets, net from total equity. These are non-GAAP financial measures which Arrow believes provide investors with information that is useful in understanding its financial performance. | |||||||||
3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 3/31/2024 | ||||||
Total Stockholders' Equity (GAAP) | $ 404,409 | $ 400,901 | $ 393,311 | $ 383,018 | $ 377,986 | |||||
Less: Goodwill and Other Intangible assets, net | 25,743 | 25,847 | 25,979 | 22,800 | 22,891 | |||||
Tangible Equity (Non-GAAP) | $ 378,666 | $ 375,054 | $ 367,332 | $ 360,218 | $ 355,095 | |||||
Period End Shares Outstanding | 16,670 | 16,743 | 16,734 | 16,723 | 16,710 | |||||
Tangible Book Value per Share (Non-GAAP) | $ 22.72 | $ 22.40 | $ 21.95 | $ 21.54 | $ 21.25 | |||||
Net Income | 6,310 | 4,470 | 8,975 | 8,604 | 7,660 | |||||
Return on Tangible Equity (Net Income/Tangible Equity - Annualized) | 6.76 % | 4.84 % | 9.79 % | 9.74 % | 8.64 % | |||||
2. | Non-GAAP Financial Measure Reconciliation: Net Interest Margin is the ratio of annualized tax-equivalent net interest income to average earning assets. This is also a non-GAAP financial measure which Arrow believes provides investors with information that is useful in understanding its financial performance. | |||||||||
3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 3/31/2024 | ||||||
Interest Income (GAAP) | $ 50,366 | $ 50,901 | $ 49,443 | $ 47,972 | $ 46,677 | |||||
Add: Tax-Equivalent adjustment (Non-GAAP) | 155 | 157 | 149 | 163 | 176 | |||||
Interest Income - Tax Equivalent (Non-GAAP) | $ 50,521 | $ 51,058 | $ 49,592 | $ 48,135 | $ 46,853 | |||||
Net Interest Income (GAAP) | $ 31,357 | $ 29,687 | $ 28,438 | $ 27,152 | $ 26,455 | |||||
Add: Tax-Equivalent adjustment (Non-GAAP) | 155 | 157 | 149 | 163 | 176 | |||||
Net Interest Income - Tax Equivalent (Non-GAAP) | $ 31,512 | $ 29,844 | $ 28,587 | $ 27,315 | $ 26,631 | |||||
Average Earning Assets | $ 4,143,939 | $ 4,167,039 | $ 4,075,162 | $ 4,083,813 | $ 4,085,398 | |||||
Net Interest Margin (Non-GAAP)* | 3.08 % | 2.85 % | 2.79 % | 2.69 % | 2.62 % | |||||
3. | Non-GAAP Financial Measure Reconciliation: Financial Institutions often use the "efficiency ratio", a non-GAAP ratio, as a measure of expense control. Arrow believes the efficiency ratio provides investors with information that is useful in understanding its financial performance. Arrow defines efficiency ratio as the ratio of non-interest expense to net gross income (which equals tax-equivalent net interest income plus non-interest income, as adjusted). | |||||||||
4. | For the current quarter, all of the regulatory capital ratios as well as the Total Risk-Weighted Assets are calculated in accordance with bank regulatory capital rules. The March 31, 2025 CET1 ratio listed in the tables (i.e., 12.59%) exceeds the sum of the required minimum CET1 ratio plus the fully phased-in Capital Conservation Buffer (i.e., 7.00%). | |||||||||
3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 3/31/2024 | ||||||
Total Risk Weighted Assets | $ 3,143,547 | $ 3,126,364 | $ 3,110,178 | $ 3,072,922 | $ 3,049,525 | |||||
Common Equity Tier 1 Capital | 395,900 | 397,285 | 397,122 | 395,691 | 391,706 | |||||
Common Equity Tier 1 Ratio | 12.59 % | 12.71 % | 12.77 % | 12.88 % | 12.84 % | |||||
* Quarterly ratios have been annualized. | ||||||||||
Arrow Financial Corporation | |||||||||||
Average Consolidated Balance Sheets and Net Interest Income Analysis | |||||||||||
(Dollars in Thousands - Unaudited) | |||||||||||
Quarter Ended: | March 31, 2025 | March 31, 2024 | |||||||||
Interest | Rate | Interest | Rate | ||||||||
Average | Income/ | Earned/ | Average | Income/ | Earned/ | ||||||
Balance | Expense | Paid | Balance | Expense | Paid | ||||||
Interest-Bearing Deposits at Banks | $ 146,023 | $ 1,621 | 4.50 % | $ 178,452 | $ 2,447 | 5.52 % | |||||
Investment Securities: | |||||||||||
Fully Taxable | 499,903 | 3,608 | 2.93 | 550,538 | 3,186 | 2.33 | |||||
Exempt from Federal Taxes | 91,938 | 587 | 2.59 | 120,567 | 668 | 2.23 | |||||
Loans (1) | 3,406,075 | 44,550 | 5.30 | 3,235,841 | 40,376 | 5.02 | |||||
Total Earning Assets (1) | 4,143,939 | 50,366 | 4.93 | 4,085,398 | 46,677 | 4.60 | |||||
Allowance for Credit Losses | (33,691) | (31,416) | |||||||||
Cash and Due From Banks | 31,515 | 29,804 | |||||||||
Other Assets | 183,154 | 161,698 | |||||||||
Total Assets | $ 4,324,917 | $ 4,245,484 | |||||||||
Deposits: | |||||||||||
Interest-Bearing Checking Accounts | $ 840,571 | 1,803 | 0.87 | $ 830,918 | 1,641 | 0.79 | |||||
Savings Deposits | 1,515,961 | 9,483 | 2.54 | 1,481,001 | 10,230 | 2.78 | |||||
Time Deposits of $250,000 or More | 186,159 | 1,811 | 3.95 | 177,328 | 1,973 | 4.47 | |||||
Other Time Deposits | 593,130 | 5,529 | 3.78 | 496,813 | 5,083 | 4.11 | |||||
Total Interest-Bearing Deposits | 3,135,821 | 18,626 | 2.41 | 2,986,060 | 18,927 | 2.55 | |||||
Borrowings | 23,378 | 167 | 2.90 | 96,984 | 1,076 | 4.46 | |||||
Junior Subordinated Obligations Issued to Unconsolidated Subsidiary Trusts | 20,000 | 169 | 3.43 | 20,000 | 171 | 3.44 | |||||
Finance Leases | 4,997 | 47 | 3.81 | 5,049 | 48 | 3.82 | |||||
Total Interest-Bearing Liabilities | 3,184,196 | 19,009 | 2.42 | 3,108,093 | 20,222 | 2.62 | |||||
Noninterest-Bearing Deposits | 689,303 | 707,265 | |||||||||
Other Liabilities | 47,024 | 50,680 | |||||||||
Total Liabilities | 3,920,523 | 3,866,038 | |||||||||
Stockholders' Equity | 404,394 | 379,446 | |||||||||
Total Liabilities and Stockholders' Equity | $ 4,324,917 | $ 4,245,484 | |||||||||
Net Interest Income | $ 31,357 | $ 26,455 | |||||||||
Net Interest Spread | 2.51 % | 1.98 % | |||||||||
Net Interest Margin | 3.07 % | 2.60 % | |||||||||
(1) Includes Nonaccrual Loans. |
Arrow Financial Corporation | |||||||||||
Average Consolidated Balance Sheets and Net Interest Income Analysis | |||||||||||
(Dollars in Thousands - Unaudited) | |||||||||||
Quarter Ended: | March 31, 2025 | December 31, 2024 | |||||||||
Interest | Rate | Interest | Rate | ||||||||
Average | Income/ | Earned/ | Average | Income/ | Earned/ | ||||||
Balance | Expense | Paid | Balance | Expense | Paid | ||||||
Interest-Bearing Deposits at Banks | $ 146,023 | $ 1,621 | 4.50 % | $ 233,469 | $ 2,880 | 4.91 % | |||||
Investment Securities: | |||||||||||
Fully Taxable | 499,903 | 3,608 | 2.93 | 484,860 | 2,728 | 2.24 | |||||
Exempt from Federal Taxes | 91,938 | 587 | 2.59 | 94,247 | 590 | 2.49 | |||||
Loans (1) | 3,406,075 | 44,550 | 5.30 | 3,354,463 | 44,703 | 5.30 | |||||
Total Earning Assets (1) | 4,143,939 | 50,366 | 4.93 | 4,167,039 | 50,901 | 4.86 | |||||
Allowance for Credit Losses | (33,691) | (31,529) | |||||||||
Cash and Due From Banks | 31,515 | 30,706 | |||||||||
Other Assets | 183,154 | 173,617 | |||||||||
Total Assets | $ 4,324,917 | $ 4,339,833 | |||||||||
Deposits: | |||||||||||
Interest-Bearing Checking Accounts | $ 840,571 | 1,803 | 0.87 | $ 802,808 | 1,932 | 0.96 | |||||
Savings Deposits | 1,515,961 | 9,483 | 2.54 | 1,567,455 | 11,144 | 2.83 | |||||
Time Deposits of $250,000 or More | 186,159 | 1,811 | 3.95 | 183,325 | 1,815 | 3.94 | |||||
Other Time Deposits | 593,130 | 5,529 | 3.78 | 582,537 | 5,906 | 4.03 | |||||
Total Interest-Bearing Deposits | 3,135,821 | 18,626 | 2.41 | 3,136,125 | 20,797 | 2.64 | |||||
Borrowings | 23,378 | 167 | 2.90 | 24,089 | 198 | 3.27 | |||||
Junior Subordinated Obligations Issued to Unconsolidated Subsidiary Trusts | 20,000 | 169 | 3.43 | 20,000 | 172 | 3.42 | |||||
Finance Leases | 4,997 | 47 | 3.81 | 5,001 | 47 | 3.74 | |||||
Total Interest-Bearing Liabilities | 3,184,196 | 19,009 | 2.42 | 3,185,215 | 21,214 | 2.65 | |||||
Noninterest-Bearing Deposits | 689,303 | 711,566 | |||||||||
Other Liabilities | 47,024 | 49,356 | |||||||||
Total Liabilities | 3,920,523 | 3,946,137 | |||||||||
Stockholders' Equity | 404,394 | 393,696 | |||||||||
Total Liabilities and Stockholders' Equity | $ 4,324,917 | $ 4,339,833 | |||||||||
Net Interest Income | $ 31,357 | $ 29,687 | |||||||||
Net Interest Spread | 2.51 % | 2.21 % | |||||||||
Net Interest Margin | 3.07 % | 2.83 % | |||||||||
(1) Includes Nonaccrual Loans. |
Arrow Financial Corporation | |||
Consolidated Financial Information | |||
(Dollars in Thousands - Unaudited) | |||
Quarter Ended: | 3/31/2025 | 12/31/2024 | |
Loan Portfolio | |||
Commercial Loans | $ 154,275 | $ 158,991 | |
Commercial Real Estate Loans | 804,015 | 796,365 | |
Subtotal Commercial Loan Portfolio | 958,290 | 955,356 | |
Consumer Loans | 1,118,735 | 1,118,981 | |
Residential Real Estate Loans | 1,339,843 | 1,320,204 | |
Total Loans | $ 3,416,868 | $ 3,394,541 | |
Allowance for Credit Losses | |||
Allowance for Credit Losses, Beginning of Quarter | $ 33,598 | $ 31,262 | |
Loans Charged-off | (1,550) | (1,333) | |
Less Recoveries of Loans Previously Charged-off | 704 | 815 | |
Net Loans Charged-off | (846) | (518) | |
Provision for Credit Losses | 5,019 | 2,854 | |
Allowance for Credit Losses, End of Quarter | $ 37,771 | $ 33,598 | |
Nonperforming Assets | |||
Nonaccrual Loans | $ 18,612 | $ 20,621 | |
Loans Past Due 90 or More Days and Accruing | 405 | 398 | |
Loans Restructured and in Compliance with Modified Terms | 16 | 20 | |
Total Nonperforming Loans | 19,033 | 21,039 | |
Repossessed Assets | 426 | 382 | |
Other Real Estate Owned | — | 76 | |
Total Nonperforming Assets | $ 19,459 | $ 21,497 | |
Key Asset Quality Ratios | |||
Net Loans Charged-off to Average Loans, Quarter-to-date Annualized | 0.10 % | 0.06 % | |
Provision for Credit Losses to Average Loans, Quarter-to-date Annualized | 0.60 % | 0.34 % | |
Allowance for Credit Losses to Period-End Loans | 1.11 % | 0.99 % | |
Allowance for Credit Losses to Period-End Nonperforming Loans | 198.45 % | 159.69 % | |
Nonperforming Loans to Period-End Loans | 0.56 % | 0.62 % | |
Nonperforming Assets to Period-End Assets | 0.44 % | 0.50 % | |
View original content to download multimedia:https://www.prnewswire.com/news-releases/arrow-reports-1st-quarter-net-income-of-6-3-million-or-0-38-per-share-and-declares-2nd-quarter-dividend-of-0-28-per-share-302443826.html
SOURCE Arrow Financial Corporation
