| For The Quarter Ended | ||||||||||||
| Consolidated Financial Highlights (unaudited) | ||||||||||||
| Consolidated net income (000's) | $ | 6,794 | $ | 6,716 | $ | 5,395 | ||||||
| Earnings per share - basic and diluted | $ | 2.08 | $ | 2.07 | $ | 1.66 | ||||||
| Annualized return on average assets | 0.97 | % | 0.97 | % | 0.84 | % | ||||||
| Annualized return on average equity | 10.19 | % | 10.41 | % | 9.35 | % | ||||||
| Annualized return on average tangible common equity1 | 11.28 | % | 11.67 | % | 10.65 | % | ||||||
________________________
| 1 | For more information about these non-GAAP financial measures, which are not calculated in accordance with generally accepted accounting principles (GAAP), please see “Use of Certain Non-GAAP Financial Measures” and “Reconciliation of Certain Non-GAAP Financial Measures,” below. |
“C&F started 2026 with strong momentum, delivering earnings per share growth of 25 percent year over year,” said
The
Key highlights for the first quarter of 2026 are as follows.
- Community banking segment loans grew
$24.1 million , or 6.1 percent annualized, and$133.2 million , or 9.0 percent, compared toDecember 31, 2025 andMarch 31, 2025 , respectively; - Consumer finance segment loans decreased
$3.6 million , or 3.1 percent annualized, and decreased$1.5 million , or less than one percent, compared toDecember 31, 2025 andMarch 31, 2025 , respectively; - Deposits increased
$53.7 million , or 9.2 percent annualized, and$182.8 million , or 8.2 percent, compared toDecember 31, 2025 andMarch 31, 2025 , respectively. A portion of the increases in deposits compared toMarch 31, 2025 was due to the wind-down of the repurchase agreement program with certain commercial deposit customers during the third quarter of 2025. The balance of these repurchase agreements was$25.9 million atMarch 31, 2025 ; - Consolidated annualized net interest margin was 4.27 percent for the first quarter of 2026 compared to 4.16 percent for the first quarter of 2025;
- The consumer finance segment experienced net charge-offs at an annualized rate of 2.98 percent of average total loans for the first quarter of 2026 compared to 2.86 percent and 2.64 percent for the fourth quarter and first quarter of 2025, respectively;
- Mortgage banking segment loan originations increased
$65.9 million , or 57.9 percent, to$179.6 million for the first quarter of 2026 compared to the first quarter of 2025.
Community Banking Segment. The community banking segment reported net income of
- higher interest income resulting from higher average balances of loans and cash reserves and higher average interest rates on securities;
partially offset by:
- higher salaries and employee benefits due primarily to the addition of a seasoned lending team with the expansion into
Southwest Virginia in the third quarter of 2025 and annual compensation adjustments.
Average loans increased
Average interest-earning asset yields were higher for the first quarter of 2026 compared to the first quarter of 2025 due primarily to higher average interest rates on securities available for sale. Average costs of interest-bearing deposits were lower for the first quarter of 2026 compared to the first quarter of 2025 due primarily to a decrease in average interest rates paid on time deposits.
The community banking segment’s nonaccrual loans were
Mortgage Banking Segment. The mortgage banking segment reported net income of
- higher gains on sales of loans and higher mortgage banking fee income due to higher volume of mortgage loan originations; and
- higher mortgage lender services fee income;
partially offset by:
- higher variable expenses tied to mortgage loan origination volume such as commissions and bonuses, reported in salaries and employee benefits.
Mortgage banking segment loan originations increased 57.9 percent compared to the first quarter of 2025 as the mortgage interest rate environment has become more favorable, which led to an increase in both purchases and refinancings. Mortgage loan originations for the mortgage banking segment were
Through the Lender Solutions division of the mortgage banking segment, mortgage lender services fee income is derived from providing mortgage origination functions to third-party mortgage lenders for a fee. Mortgage lender services fee income increased to
During the first quarter of 2026, the mortgage banking segment recorded net reversals of provision for indemnification losses of
Consumer Finance Segment. The consumer finance segment reported a net loss of
- higher provision for credit losses due primarily to higher net charge-offs; and
- higher professional fees and higher loan processing and collection expenses;
partially offset by:
- higher interest income resulting from higher loan yields due primarily to a shift in the mix of the loan portfolio with the termination of the lower-yielding marine and recreational vehicle loan program; and
- lower interest expense allocation on borrowings from the community banking segment as a result of lower average interest rates;
Average loans decreased
The consumer finance segment, at times, offers payment deferrals as a portfolio management technique to achieve higher ultimate cash collections on select loan accounts. A significant reliance on deferrals as a means of managing collections may result in a lengthening of the loss confirmation period, which would increase expectations of credit losses inherent in the portfolio. Average amounts of payment deferrals of automobile loans on a monthly basis, which are not included in delinquent loans, were 1.34 percent of average automobile loans outstanding during the first quarter of 2026 compared to 2.50 percent during the fourth quarter of 2025 and 1.75 percent during the first quarter of 2025.
The allowance for credit losses was
Liquidity. The objective of the Corporation’s liquidity management is to ensure the continuous availability of funds to satisfy the credit needs of our customers and the demands of our depositors, creditors and investors. Uninsured deposits represent an estimate of amounts above the
In addition to deposits, the Corporation utilizes short-term and long-term borrowings as sources of funds. Short-term borrowings from the
Additional sources of liquidity available to the Corporation include cash flows from operations, loan payments and payoffs, deposit growth, maturities, calls and sales of securities, the issuance of brokered certificates of deposit and the capacity to borrow additional funds.
Capital and Dividends. During the first quarter of 2026, the Corporation increased its quarterly cash dividend by 4 percent, to
Total consolidated equity increased
As of
The Corporation has a share repurchase program, effective
About
Additional information regarding the Corporation’s products and services, as well as access to its filings with the Securities and Exchange Commission (SEC), are available on the Corporation’s website at http://www.cffc.com.
Use of Certain Non-GAAP Financial Measures. The accounting and reporting policies of the Corporation conform to GAAP in
Management believes that the use of these non-GAAP measures provides meaningful information about operating performance by enhancing comparability with other financial periods, other financial institutions, and between different sources of interest income. The non-GAAP measures used by management enhance comparability by excluding the effects of balances of intangible assets, including goodwill, that vary significantly between institutions, and tax benefits that are not consistent across different opportunities for investment. These non-GAAP financial measures should not be considered an alternative to, or more important than, GAAP-basis financial statements, and other bank holding companies may define or calculate these or similar measures differently. A reconciliation of the non-GAAP financial measures used by the Corporation to evaluate and measure the Corporation’s performance to the most directly comparable GAAP financial measures is presented below in the “Reconciliation of Certain Non-GAAP Financial Measures,” “Fully Taxable Equivalent Net Interest Income” and “Tangible Book Value Per Share” tables.
Forward-Looking Statements. This press release contains statements concerning the Corporation’s expectations, plans, objectives or beliefs regarding future financial performance and other statements that are not historical facts, which may constitute “forward-looking statements” as defined by federal securities laws. Forward-looking statements generally can be identified by the use of words such as “believe,” “expect,” “anticipate,” “estimate,” “plan,” “may,” “might,” “will,” “intend,” “target,” “should,” “could,” or similar expressions, are not statements of historical fact, and are based on management’s beliefs, assumptions and expectations regarding future events or performance as of the date of this press release, taking into account all information currently available. These statements may include, but are not limited to: statements made in Mr. Cherry’s quotation and statements regarding expected future operations and financial performance; expected trends in yields on loans; expected future recovery of investments in debt securities; future dividend payments and share repurchases; deposit trends; charge-offs and delinquencies; changes in cost of funds and net interest margin and items affecting net interest margin; strategic business initiatives, including our expansion into
- interest rates, such as volatility in short-term interest rates or yields on
U.S. Treasury bonds, fluctuations in interest rates following actions by theFederal Reserve and increases or volatility in mortgage interest rates - general business conditions, as well as conditions within the financial markets
- general economic conditions, including unemployment levels, inflation rates, supply chain disruptions, slowdowns in economic growth and government shutdowns
- general market conditions, including disruptions due to pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, changes in trade policy and the implementation of tariffs, geopolitical tensions, war and other military conflicts (including the conflict in the
Middle East and potential associated impacts on interest rates and energy prices) or other major events, or the prospect of these events - average loan yields and securities yields and average costs of interest-bearing deposits and borrowings
- financial services industry conditions, including bank failures or rumors of such failures, the soundness of other financial institutions or concerns involving liquidity, along with actions taken by governmental agencies to address such conditions, and the effects on financial institutions, including us, on, among other things, the ability to attract or retain depositors and to borrow or raise capital
- labor market conditions, including attracting, hiring, training, motivating and retaining qualified employees
- the legislative and regulatory climate, regulatory initiatives with respect to financial institutions, products and services, the
Consumer Financial Protection Bureau (theCFPB ) and the regulatory and enforcement activities of theCFPB - monetary and fiscal policies of the
U.S. Government , including policies of theFDIC ,U.S. Department of the Treasury and theBoard of Governors of theFederal Reserve System , and the effect of these policies on interest rates and business in our markets - demand for financial services in the Corporation’s market areas
- the value of securities held in the Corporation’s investment portfolios
- the quality or composition of the loan portfolios and the value of the collateral securing those loans
- the inventory level, demand and fluctuations in the pricing of used automobiles, including sales prices of repossessed vehicles
- the level of automobile loan delinquencies or defaults and our ability to repossess automobiles securing delinquent automobile finance installment contracts
- the level of net charge-offs on loans and the adequacy of our allowance for credit losses
- the level of indemnification losses related to mortgage loans sold
- demand for loan products
- deposit flows
- the strength of the Corporation’s counterparties
- the availability of lines of credit from the FHLB and other counterparties
- competition from both banks and non-banks, including competition in the automobile finance market
- services provided by, or the level of the Corporation’s reliance upon, third parties for key services
- the commercial and residential real estate markets, including changes in property values
- the demand for residential mortgages and conditions in the secondary residential mortgage loan markets
- the Corporation’s technology initiatives and other strategic initiatives
- the Corporation’s branch expansion, relocation and consolidation plans
- cyber threats, attacks or events, including emerging issues related to the development and use of artificial intelligence that could give rise to legal or regulatory action or increase cybersecurity threats
- C&F Bank’s product offerings
- accounting principles, policies and guidelines, and elections made by the Corporation thereunder.
These risks and uncertainties, and the risks discussed in more detail in the Corporation’s Annual Report on Form 10-K for the year ended
| Contact: | |
| (804) 843-2360 | |
Selected Financial Information (dollars in thousands, except for per share data) (unaudited) | ||||||||
| Consolidated Balance Sheets | ||||||||
| Assets | ||||||||
| Cash and due from banks | $ | 15,286 | $ | 13,622 | ||||
| Interest-bearing deposits in other banks | 62,141 | 65,510 | ||||||
| Total cash and cash equivalents | 77,427 | 79,132 | ||||||
| Securities—available for sale at fair value, amortized cost of | 470,619 | 458,111 | ||||||
| Loans held for sale, at fair value | 56,120 | 40,911 | ||||||
| Loans, net of allowance for credit losses of | 2,035,387 | 2,014,899 | ||||||
| Restricted stock, at cost | 3,346 | 3,680 | ||||||
| Corporate premises and equipment, net | 38,727 | 39,200 | ||||||
| Other real estate owned, net of valuation allowance of | — | 1,316 | ||||||
| Accrued interest receivable | 11,752 | 11,726 | ||||||
| 25,191 | 25,191 | |||||||
| Other intangible assets, net | 884 | 909 | ||||||
| Bank-owned life insurance | 21,911 | 21,808 | ||||||
| Net deferred tax asset | 14,411 | 14,039 | ||||||
| Other assets | 57,973 | 57,572 | ||||||
| Total assets | $ | 2,813,748 | $ | 2,768,494 | ||||
| Liabilities | ||||||||
| Deposits | ||||||||
| Noninterest-bearing demand deposits | $ | 568,420 | $ | 543,673 | ||||
| Savings, money market and interest-bearing demand deposits | 907,732 | 905,683 | ||||||
| Time deposits | 923,304 | 896,367 | ||||||
| Total deposits | 2,399,456 | 2,345,723 | ||||||
| Short-term borrowings | 20,000 | 20,000 | ||||||
| Long-term borrowings | 57,750 | 67,842 | ||||||
| Trust preferred capital notes | 25,501 | 25,493 | ||||||
| Accrued interest payable | 4,642 | 3,745 | ||||||
| Other liabilities | 40,287 | 43,343 | ||||||
| Total liabilities | 2,547,636 | 2,506,146 | ||||||
| Commitments and contingent liabilities | ||||||||
| Equity | ||||||||
| Common stock ( | 3,148 | 3,145 | ||||||
| Additional paid-in capital | 1,016 | 1,078 | ||||||
| Retained earnings | 273,883 | 268,696 | ||||||
| Accumulated other comprehensive loss, net | (12,577 | ) | (11,166 | ) | ||||
| Equity attributable to | 265,470 | 261,753 | ||||||
| Noncontrolling interest | 642 | 595 | ||||||
| Total equity | 266,112 | 262,348 | ||||||
| Total liabilities and equity | $ | 2,813,748 | $ | 2,768,494 | ||||
| For The Quarter Ended | |||||||||||
| Consolidated Statements of Income | |||||||||||
| Interest income | |||||||||||
| Interest and fees on loans | $ | 34,715 | $ | 34,842 | $ | 32,382 | |||||
| Interest on interest-bearing deposits in other banks | 651 | 864 | 502 | ||||||||
| Interest and dividends on securities | |||||||||||
| 259 | 270 | 289 | |||||||||
| Mortgage-backed securities | 1,660 | 1,602 | 1,394 | ||||||||
| Tax-exempt obligations of states and political subdivisions | 1,094 | 1,049 | 911 | ||||||||
| Taxable obligations of states and political subdivisions | 194 | 192 | 195 | ||||||||
| Corporate and other | 573 | 502 | 315 | ||||||||
| Total interest income | 39,146 | 39,321 | 35,988 | ||||||||
| Interest expense | |||||||||||
| Savings and interest-bearing deposits | 2,263 | 2,328 | 1,805 | ||||||||
| Time deposits | 7,586 | 7,857 | 7,964 | ||||||||
| Borrowings | 1,236 | 1,259 | 859 | ||||||||
| Trust preferred capital notes | 352 | 359 | 350 | ||||||||
| Total interest expense | 11,437 | 11,803 | 10,978 | ||||||||
| Net interest income | 27,709 | 27,518 | 25,010 | ||||||||
| Provision for credit losses | 3,600 | 3,550 | 3,000 | ||||||||
| Net interest income after provision for credit losses | 24,109 | 23,968 | 22,010 | ||||||||
| Noninterest income | |||||||||||
| Gains on sales of loans | 2,545 | 1,778 | 1,847 | ||||||||
| Interchange income | 1,577 | 1,580 | 1,475 | ||||||||
| Service charges on deposit accounts | 1,020 | 1,052 | 990 | ||||||||
| Investment income from other equity interests | 372 | 210 | 207 | ||||||||
| Mortgage banking fee income | 850 | 732 | 570 | ||||||||
| Wealth management services income, net | 808 | 820 | 732 | ||||||||
| Mortgage lender services income | 820 | 784 | 536 | ||||||||
| Other service charges and fees | 504 | 504 | 498 | ||||||||
| Other income, net | 54 | 906 | 718 | ||||||||
| Total noninterest income | 8,550 | 8,366 | 7,573 | ||||||||
| Noninterest expenses | |||||||||||
| Salaries and employee benefits | 14,357 | 14,027 | 13,483 | ||||||||
| Occupancy | 2,215 | 2,265 | 2,193 | ||||||||
| Data processing | 3,175 | 3,081 | 2,866 | ||||||||
| Professional fees | 917 | 876 | 921 | ||||||||
| Insurance expense | 430 | 415 | 491 | ||||||||
| Marketing and advertising expenses | 547 | 625 | 529 | ||||||||
| Loan processing and collection expenses | 873 | 878 | 683 | ||||||||
| Other | 1,801 | 2,074 | 1,893 | ||||||||
| Total noninterest expenses | 24,315 | 24,241 | 23,059 | ||||||||
| Income before income taxes | 8,344 | 8,093 | 6,524 | ||||||||
| Income tax expense | 1,550 | 1,377 | 1,129 | ||||||||
| Net income | 6,794 | 6,716 | 5,395 | ||||||||
| Less net income attributable to noncontrolling interest | 47 | 15 | 27 | ||||||||
| Net income attributable to | $ | 6,747 | $ | 6,701 | $ | 5,368 | |||||
| Net income per share - basic and diluted | $ | 2.08 | $ | 2.07 | $ | 1.66 | |||||
| Weighted average shares outstanding - basic and diluted | 3,248,485 | 3,238,417 | 3,234,935 | ||||||||
| Dividends declared per share | $ | 0.48 | $ | 0.46 | $ | 0.46 | |||||
| For The Quarter Ended | ||||||||||||
| Other Performance Data | ||||||||||||
| Net income (loss): | ||||||||||||
| Community banking | $ | 7,110 | $ | 7,292 | $ | 5,445 | ||||||
| Mortgage banking | 910 | 250 | 431 | |||||||||
| Consumer finance | (81 | ) | 233 | 226 | ||||||||
| Other1 | (1,145 | ) | (1,059 | ) | (707 | ) | ||||||
| Total | $ | 6,794 | $ | 6,716 | $ | 5,395 | ||||||
| Mortgage loan originations - mortgage banking: | ||||||||||||
| Purchases | $ | 142,526 | $ | 149,020 | $ | 101,640 | ||||||
| Refinancings | 37,076 | 36,936 | 12,110 | |||||||||
| Total | $ | 179,602 | $ | 185,956 | $ | 113,750 | ||||||
| Mortgage loans sold - mortgage banking | $ | 164,520 | $ | 178,671 | $ | 106,431 | ||||||
________________________
| 1 | Includes results of the holding company that are not allocated to the business segments and elimination of inter-segment activity. |
| For the Quarter Ended | |||||||||||||||||||||
| Average | Yield/ | Average | Yield/ | Average | Yield/ | ||||||||||||||||
| Yield Analysis | Balance | Rate | Balance | Rate | Balance | Rate | |||||||||||||||
| Assets | |||||||||||||||||||||
| Loans: | |||||||||||||||||||||
| Community banking segment1 | $ | 1,602,769 | 5.57 | % | $ | 1,559,824 | 5.53 | % | $ | 1,467,555 | 5.52 | % | |||||||||
| Mortgage banking segment | 38,738 | 5.65 | 42,170 | 6.03 | 20,968 | 6.56 | |||||||||||||||
| Consumer finance segment | 464,541 | 10.67 | 464,312 | 10.69 | 465,526 | 10.56 | |||||||||||||||
| Total loans | 2,106,048 | 6.69 | 2,066,306 | 6.70 | 1,954,049 | 6.73 | |||||||||||||||
| Securities - available for sale: | |||||||||||||||||||||
| Taxable | 344,936 | 3.11 | 343,596 | 2.99 | 339,450 | 2.58 | |||||||||||||||
| Tax-exempt1 | 131,702 | 4.21 | 127,369 | 4.16 | 119,033 | 3.87 | |||||||||||||||
| Total securities - available for sale | 476,638 | 3.42 | 470,965 | 3.31 | 458,483 | 2.92 | |||||||||||||||
| Interest-bearing deposits in other banks | 79,426 | 3.32 | 97,051 | 3.53 | 55,830 | 3.65 | |||||||||||||||
| Total earning assets | 2,662,112 | 6.01 | 2,634,322 | 5.98 | 2,468,362 | 5.95 | |||||||||||||||
| Allowance for credit losses | (40,516 | ) | (40,259 | ) | (40,605 | ) | |||||||||||||||
| Total non-earning assets | 170,659 | 165,364 | 154,554 | ||||||||||||||||||
| Total assets | $ | 2,792,255 | $ | 2,759,427 | $ | 2,582,311 | |||||||||||||||
| Liabilities and Equity | |||||||||||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||||
| Interest-bearing demand deposits | $ | 351,066 | 0.72 | $ | 333,690 | 0.66 | $ | 332,341 | 0.67 | ||||||||||||
| Savings and money market deposit accounts | 550,647 | 1.21 | 554,179 | 1.27 | 489,217 | 1.00 | |||||||||||||||
| Time deposits | 908,808 | 3.39 | 892,338 | 3.49 | 821,949 | 3.93 | |||||||||||||||
| Total interest-bearing deposits | 1,810,521 | 2.21 | 1,780,207 | 2.27 | 1,643,507 | 2.40 | |||||||||||||||
| Borrowings: | |||||||||||||||||||||
| Repurchase agreements | — | — | — | — | 28,192 | 1.59 | |||||||||||||||
| Other borrowings | 112,324 | 5.66 | 113,484 | 5.70 | 93,597 | 4.69 | |||||||||||||||
| Total borrowings | 112,324 | 5.66 | 113,484 | 5.70 | 121,789 | 3.97 | |||||||||||||||
| Total interest-bearing liabilities | 1,922,845 | 2.41 | 1,893,691 | 2.48 | 1,765,296 | 2.51 | |||||||||||||||
| Noninterest-bearing demand deposits | 558,877 | 562,011 | 545,346 | ||||||||||||||||||
| Other liabilities | 43,770 | 45,751 | 40,874 | ||||||||||||||||||
| Total liabilities | 2,525,492 | 2,501,453 | 2,351,516 | ||||||||||||||||||
| Equity | 266,763 | 257,974 | 230,795 | ||||||||||||||||||
| Total liabilities and equity | $ | 2,792,255 | $ | 2,759,427 | $ | 2,582,311 | |||||||||||||||
| Net interest income | |||||||||||||||||||||
| Interest rate spread | 3.60 | % | 3.50 | % | 3.44 | % | |||||||||||||||
| Interest expense to average earning assets | 1.74 | % | 1.78 | % | 1.79 | % | |||||||||||||||
| Net interest margin | 4.27 | % | 4.20 | % | 4.16 | % | |||||||||||||||
________________________
| 1 | Interest on tax-exempt loans and securities is presented on a taxable-equivalent basis using the federal corporate income tax rate of 21 percent that was applicable for all periods presented. For more information about these non-GAAP financial measures, please see “Use of Certain Non-GAAP Financial Measures” and “Reconciliation of Certain Non-GAAP Financial Measures.” |
| Asset Quality | ||||||||
| Community Banking | ||||||||
| Total loans | $ | 1,614,406 | $ | 1,590,301 | ||||
| Nonaccrual loans | $ | 1,099 | $ | 1,135 | ||||
| Allowance for credit losses (ACL) | $ | 17,564 | $ | 17,418 | ||||
| Nonaccrual loans to total loans | 0.07 | % | 0.07 | % | ||||
| ACL to total loans | 1.09 | % | 1.10 | % | ||||
| ACL to nonaccrual loans | 1,598.18 | % | 1,534.63 | % | ||||
| Annualized year-to-date net charge-offs to average loans | 0.00 | % | 0.01 | % | ||||
| Consumer Finance | ||||||||
| Total loans | $ | 460,646 | $ | 464,275 | ||||
| Nonaccrual loans | $ | 913 | $ | 1,022 | ||||
| Repossessed assets | $ | 879 | $ | 937 | ||||
| ACL | $ | 22,101 | $ | 22,259 | ||||
| Nonaccrual loans to total loans | 0.20 | % | 0.22 | % | ||||
| ACL to total loans | 4.80 | % | 4.79 | % | ||||
| ACL to nonaccrual loans | 2,420.70 | % | 2,177.98 | % | ||||
| Annualized year-to-date net charge-offs to average loans | 2.98 | % | 2.59 | % | ||||
| Market Ratios | ||||||
| Market value per share | $ | 72.94 | $ | 72.59 | ||
| Book value per share | $ | 81.73 | $ | 80.64 | ||
| Price to book value ratio | 0.89 | 0.90 | ||||
| Tangible book value per share1 | $ | 73.70 | $ | 72.60 | ||
| Price to tangible book value ratio1 | 0.99 | 1.00 | ||||
| Price to earnings ratio (ttm) | 8.39 | 8.76 | ||||
________________________
| 1 | For more information about these non-GAAP financial measures, please see “Use of Certain Non-GAAP Financial Measures” and “Reconciliation of Certain Non-GAAP Financial Measures.” |
| Capital Ratios | Requirements3 | ||||||||
| Total risk-based capital ratio | 15.1 | % | 15.2 | % | 8.0 | % | |||
| Tier 1 risk-based capital ratio | 12.1 | % | 12.2 | % | 6.0 | % | |||
| Common equity tier 1 capital ratio | 11.0 | % | 11.0 | % | 4.5 | % | |||
| Tier 1 leverage ratio | 10.1 | % | 10.0 | % | 4.0 | % | |||
| Total risk-based capital ratio | 14.7 | % | 14.8 | % | 8.0 | % | |||
| Tier 1 risk-based capital ratio | 13.4 | % | 13.6 | % | 6.0 | % | |||
| Common equity tier 1 capital ratio | 13.4 | % | 13.6 | % | 4.5 | % | |||
| Tier 1 leverage ratio | 11.1 | % | 11.1 | % | 4.0 | % | |||
________________________
| 1 | The Corporation, a small bank holding company under applicable regulations and guidance, is not subject to the minimum regulatory capital regulations for bank holding companies. The regulatory requirements that apply to bank holding companies that are subject to regulatory capital requirements are presented above, along with the Corporation’s capital ratios as determined under those regulations. |
| 2 | All ratios at |
| 3 | The ratios presented for minimum capital requirements are those to be considered adequately capitalized. |
| For The Quarter Ended | ||||||||||||
| Reconciliation of Certain Non-GAAP Financial Measures | ||||||||||||
| Return on Average Tangible Common Equity | ||||||||||||
| Average total equity, as reported | $ | 266,763 | $ | 257,974 | $ | 230,795 | ||||||
| Average goodwill | (25,191 | ) | (25,191 | ) | (25,191 | ) | ||||||
| Average other intangible assets | (896 | ) | (924 | ) | (1,118 | ) | ||||||
| Average noncontrolling interest | (590 | ) | (479 | ) | (637 | ) | ||||||
| Average tangible common equity | $ | 240,086 | $ | 231,380 | $ | 203,849 | ||||||
| Net income | $ | 6,794 | $ | 6,716 | $ | 5,395 | ||||||
| Amortization of intangibles | 25 | 50 | 62 | |||||||||
| Net income attributable to noncontrolling interest | (47 | ) | (15 | ) | (27 | ) | ||||||
| Net tangible income attributable to | $ | 6,772 | $ | 6,751 | $ | 5,430 | ||||||
| Annualized return on average equity, as reported | 10.19 | % | 10.41 | % | 9.35 | % | ||||||
| Annualized return on average tangible common equity | 11.28 | % | 11.67 | % | 10.65 | % | ||||||
| For The Quarter Ended | |||||||||
| Fully Taxable Equivalent Net Interest Income1 | |||||||||
| Interest income on loans | $ | 34,715 | $ | 34,842 | $ | 32,382 | |||
| FTE adjustment | 47 | 51 | 46 | ||||||
| FTE interest and fees on loans | $ | 34,762 | $ | 34,893 | $ | 32,428 | |||
| Interest income on securities | $ | 3,780 | $ | 3,615 | $ | 3,104 | |||
| FTE adjustment | 291 | 277 | 242 | ||||||
| FTE interest and dividends on securities | $ | 4,071 | $ | 3,892 | $ | 3,346 | |||
| Total interest income | $ | 39,146 | $ | 39,321 | $ | 35,988 | |||
| FTE adjustment | 338 | 328 | 288 | ||||||
| FTE interest income | $ | 39,484 | $ | 39,649 | $ | 36,276 | |||
| Net interest income | $ | 27,709 | $ | 27,518 | $ | 25,010 | |||
| FTE adjustment | 338 | 328 | 288 | ||||||
| FTE net interest income | $ | 28,047 | $ | 27,846 | $ | 25,298 | |||
________________
| 1 | Assuming a tax rate of 21%. |
| Tangible Book Value Per Share | ||||||||
| Equity attributable to | $ | 265,470 | $ | 261,753 | ||||
| (25,191 | ) | (25,191 | ) | |||||
| Other intangible assets | (884 | ) | (909 | ) | ||||
| Tangible equity attributable to | $ | 239,395 | $ | 235,653 | ||||
| Shares outstanding | 3,248,149 | 3,245,972 | ||||||
| Book value per share | $ | 81.73 | $ | 80.64 | ||||
| Tangible book value per share | $ | 73.70 | $ | 72.60 | ||||
