Performance Ratios |
|
|
|
|
|
|
|
|
| |||||
| Quarter ended | |||||||||||||
|
|
|
|
| ||||||||||
Return on equity | 4.74 | % |
| 5.00 | % |
| 4.66 | % |
| 8.96 | % |
| 5.66 | % |
Return on assets | 0.42 | % |
| 0.44 | % |
| 0.39 | % |
| 0.68 | % |
| 0.42 | % |
Net interest margin, tax-equivalent (non-GAAP) | 3.37 | % |
| 3.35 | % |
| 3.32 | % |
| 3.18 | % |
| 3.11 | % |
Non-interest income/average assets | 0.48 | % |
| 0.48 | % |
| 0.29 | % |
| 0.57 | % |
| 0.53 | % |
Non-interest expense/average assets | 2.95 | % |
| 2.93 | % |
| 2.90 | % |
| 2.74 | % |
| 2.90 | % |
Efficiency ratio | 84.52 | % |
| 84.45 | % |
| 89.50 | % |
| 81.22 | % |
| 88.92 | % |
"Despite overhead impacts from merger-related expenses and a previously disclosed branch closure, we showed continued progress in key areas this quarter. Results were supported by solid loan growth, stable deposit funding, and continued momentum across the organization. These results reflect the dedication of our team and the strength of the relationships we have built throughout
Highlights of the current period include:
- Net Interest Margin - The net interest margin for the quarter ended
June 30, 2026 was 3.25% compared to 3.23% for the quarter endedMarch 31, 2026 . Net interest margin on a tax-equivalent basis (a non-GAAP measure) for the quarter endedJune 30, 2026 was 3.37%, as compared to 3.35% for the quarter endedMarch 31, 2026 . Net interest margin increased from the prior quarter primarily due to continued repricing and maturity of the existing loan portfolio, as well as strength in new loan originations.
- Funding - As of
June 30, 2026 , deposits totaled$1.73 billion , an increase of$13.5 million , or 0.8% compared withMarch 31, 2026 balances, which totaled$1.72 billion . As ofJune 30, 2026 , non-interest-bearing deposits totaled$270.7 million , a decrease of$8.0 million . Core deposits totaled$1.2 billion at bothJune 30, 2026 andMarch 31, 2026 . Core deposits include checking, savings, and money market accounts and represented 71.3% of the Bancorp’s total deposits atJune 30, 2026 . As ofJune 30, 2026 , balances for certificates of deposit totaled$497.4 million , compared to$488.8 million onMarch 31, 2026 , an increase of$8.6 million or 1.8%. The increase in total portfolio deposits is primarily related to cyclical flows and continued adjustments to deposit pricing. In addition, as ofJune 30, 2026 , borrowings, federal funds purchased and repurchase agreements totaled$95.3 million , an increase of$4.5 million or 4.9%, compared toMarch 31, 2026 . The increase in borrowings was primarily attributable to new FHLB advances in conjunction with increased loan origination during the quarter.
As ofJune 30, 2026 , 72.5% of our deposits are fullyFDIC insured, and another 7.8% are further backed by theIndiana Public Deposit Insurance Fund . The Bancorp’s liquidity position remains strong with solid core deposit customer relationships, excess cash, debt securities, contractual loan repayments, and access to diversified borrowing sources. As ofJune 30, 2026 , the Bancorp had available liquidity of$604 million including borrowing capacity from the FHLB and Federal Reserve facilities.
- Securities Portfolio - Securities available for sale balances increased by
$2.5 million to$310.2 million as ofJune 30, 2026 , compared to$307.7 million as ofMarch 31, 2026 . The yield on the securities portfolio increased to 2.27% for the three months endedJune 30, 2026 from 2.22% for the three months endedMarch 31, 2026 . The increase in securities available for sale was primarily attributable to a decrease in the negative fair value adjustment to securities. The Bank did not sell or purchase any securities during the quarter.
- Lending - The Bank’s aggregate loan portfolio totaled
$1.50 billion onJune 30, 2026 and$1.46 billion onMarch 31, 2026 . During the three months endedJune 30, 2026 , the Bank originated$81.3 million in new commercial loans, compared to$37.4 million during the three months endedMarch 31, 2026 , based on strength experienced in the lending pipeline, specifically within commercial business and commercial real estate portfolios. AtJune 30, 2026 , the Bancorp’s portfolio loan balances in commercial real estate owner occupied properties totaled$262.4 million or 17.4% of loans receivable and commercial real estate non-owner occupied properties totaled$334.9 million or 22.3% of loans receivable. Of the$334.9 million in commercial real estate non-owner occupied properties balances, loans collateralized by office buildings represented$41.2 million or 2.7% of total loan balances.
- Asset Quality - At
June 30, 2026 , non-performing loans totaled$16.5 million , compared to$12.4 million atMarch 31, 2026 , an increase of$4.2 million or 33.8%. The Bank’s ratio of non-performing loans to total loans was 1.10% atJune 30, 2026 , compared to 0.85% atMarch 31, 2026 . The Bank’s ratio of non-performing assets to total assets was 0.90% atJune 30, 2026 and 0.71% atMarch 31, 2026 . The non-performing balance increases are driven by a variety of credits and not due to concentrations or an indication of overall economic stress within our customer base or footprint. The increase in non-performers consisted of twelve loans from eleven different relationships, averaging$417 thousand per loan across commercial real estate, multifamily and residential real estate. Management maintains a vigilant oversight of nonperforming loans through proactive relationship management. The Bank has no known credit exposures to non-depositary financial institutions at this time.
The allowance for credit losses (ACL) on loans totaled$17.7 million atJune 30, 2026 , or 1.18% of total loans receivable, compared to$17.3 million atMarch 31, 2026 , or 1.19% of total loans receivable, an increase of$409 thousand or 2.37%. The Bank's unused commitment reserve, included in other liabilities, totaled$1.9 million atJune 30, 2026 , compared to$2.0 million atMarch 31, 2026 , a decrease of$114 thousand or 5.6%.
For the quarter endedJune 30, 2026 , the Bank recorded a net provision for credit loss totaling$264 thousand based on quarterly growth in certain loan segment balances and other factors within the Bank's ACL modeling. The second quarter's provision consisted of a$378 thousand provision for credit losses on loans, and a$114 thousand reversal of credit losses on unused commitments. For the quarter endedJune 30, 2026 , net loan recoveries totaled$31 thousand , compared to net loan recoveries of$3 thousand for the quarter endedMarch 31, 2026 . The allowance for credit losses as a percentage of non-performing loans, or coverage ratio, was 106.9% atJune 30, 2026 , compared to 139.7% atMarch 31, 2026 .
- Operating Income and Expenses - Non-interest income as a percentage of average assets was 0.48% for both the quarter ended
June 30, 2026 andMarch 31, 2026 . Total non-interest expense increased slightly from the prior quarter, while non-interest expense as a percentage of average assets was 2.95% for the quarter endedJune 30, 2026 , as compared to 2.93% for the quarter endedMarch 31, 2026 . The aggregate reduction in non-interest income as compared to the prior quarter was due to a$180 thousand loss associated with the closure of one of the Bancorp's leased branch locations. The increase in non-interest expense quarter over quarter was primarily attributable to compensation and benefits and seasonality of certain professional and outside services expenses.
- Capital Adequacy - The Bank’s tier 1 leverage ratio was 9.31% as of
June 30, 2026 and 9.24% as ofMarch 31, 2026 . The Bank’s capital continues to exceed all applicable regulatory capital requirements. The Bancorp’s tangible book value per share (non-GAAP) was$35.75 atJune 30, 2026 , up from$34.39 as ofMarch 31, 2026 . Tangible common equity to tangible assets (non-GAAP) was 7.68% atJune 30, 2026 , up from 7.48% as ofMarch 31, 2026 .
Disclosures Regarding Non-GAAP Financial Measures
Reported amounts are presented in accordance with GAAP. In this press release, the Bancorp also provides certain financial measures identified as non-GAAP. The Bancorp’s management believes that the non-GAAP information, which consists of tangible common equity, tangible book value per share, tangible common equity/tangible assets, net interest margin on a tax-equivalent basis, and efficiency ratio which can vary from period to period, provides a better comparison of period to period operating performance. The net interest income and net interest margin on a tax-equivalent basis measures recognize the income tax savings when comparing taxable and tax-exempt assets. Interest income and yields on tax-exempt securities and loans are presented using the current federal corporate income tax rate of 21%. Management believes that it is standard practice in the banking industry to present net interest income and net interest margin on a fully tax-equivalent basis and that it may enhance comparability for peer comparison purposes. Additionally, the Bancorp believes this information is utilized by regulators and market analysts to evaluate a company’s financial condition and, therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for financial results in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures which may be presented by other companies. Refer to the "Reconciliation of non-GAAP Financial Measures" below for more information.
About
Forward Looking Statements
This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of the Bancorp. For these statements, the Bancorp claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this communication should be considered in conjunction with the other information available about the Bancorp, including the information in the filings the Bancorp makes with the
Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include: changes in domestic and international trade policies, including tariffs and other non-tariff barriers, and the effects of such changes on the Bank and its customers; risks related to the development and use of artificial intelligence (AI); changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates, market liquidity, and capital markets, as well as the magnitude of such changes, which may reduce net interest margins; inflation; further deterioration in the market value of securities held in the Bancorp’s investment securities portfolio, whether as a result of macroeconomic factors or otherwise; customer acceptance of the Bancorp’s products and services; customer borrowing, repayment, investment, and deposit practices; customer disintermediation; the introduction, withdrawal, success, and timing of business initiatives; competitive conditions; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions, and divestitures; economic conditions; and the impact, extent, and timing of technological changes, capital management activities, regulatory actions by the
In addition to the above factors, we also caution that the actual amounts and timing of any future common stock dividends or share repurchases will be subject to various factors, including our capital position, financial performance, capital impacts of strategic initiatives, market conditions, and regulatory and accounting considerations, as well as any other factors that our Board of Directors deems relevant in making such a determination. Therefore, there can be no assurance that we will repurchase shares or pay any dividends to holders of our common stock, or as to the amount of any such repurchases or dividends.
Performance Ratios
| Quarter Ended |
| Six Months Ended | ||||||||||||||||||||||||
|
|
|
|
|
|
| |||||||||||||||||||||
Return on equity |
| 4.74 | % |
|
| 5.00 | % |
|
| 4.66 | % |
|
| 8.96 | % |
|
| 5.66 | % |
|
| 4.87 | % |
|
| 3.39 | % |
Return on assets |
| 0.42 | % |
|
| 0.44 | % |
|
| 0.39 | % |
|
| 0.68 | % |
|
| 0.42 | % |
|
| 0.43 | % |
|
| 0.25 | % |
Yield on loans |
| 5.55 | % |
|
| 5.50 | % |
|
| 5.64 | % |
|
| 5.49 | % |
|
| 5.36 | % |
|
| 5.53 | % |
|
| 5.31 | % |
Yield on security investments |
| 2.27 | % |
|
| 2.22 | % |
|
| 2.29 | % |
|
| 2.40 | % |
|
| 2.42 | % |
|
| 2.25 | % |
|
| 2.40 | % |
Total yield on earning assets |
| 4.93 | % |
|
| 4.86 | % |
|
| 4.96 | % |
|
| 4.91 | % |
|
| 4.82 | % |
|
| 4.90 | % |
|
| 4.77 | % |
Cost of interest-bearing deposits |
| 1.98 | % |
|
| 1.92 | % |
|
| 2.09 | % |
|
| 2.16 | % |
|
| 2.12 | % |
|
| 1.95 | % |
|
| 2.14 | % |
Cost of federal funds purchased and repurchase agreements |
| 2.82 | % |
|
| 2.85 | % |
|
| 3.12 | % |
|
| 3.37 | % |
|
| 3.32 | % |
|
| 2.84 | % |
|
| 3.34 | % |
Cost of borrowed funds |
| 3.80 | % |
|
| 3.70 | % |
|
| 3.70 | % |
|
| 3.64 | % |
|
| 3.91 | % |
|
| 3.75 | % |
|
| 4.01 | % |
Total cost of interest-bearing liabilities |
| 2.06 | % |
|
| 2.00 | % |
|
| 2.16 | % |
|
| 2.25 | % |
|
| 2.22 | % |
|
| 2.03 | % |
|
| 2.25 | % |
Net interest margin |
| 3.25 | % |
|
| 3.23 | % |
|
| 3.18 | % |
|
| 3.04 | % |
|
| 2.97 | % |
|
| 3.24 | % |
|
| 2.89 | % |
Net interest margin, tax-equivalent (non-GAAP) (1) |
| 3.37 | % |
|
| 3.35 | % |
|
| 3.32 | % |
|
| 3.18 | % |
|
| 3.11 | % |
|
| 3.36 | % |
|
| 3.03 | % |
Non-interest income/average assets |
| 0.48 | % |
|
| 0.48 | % |
|
| 0.29 | % |
|
| 0.57 | % |
|
| 0.53 | % |
|
| 0.48 | % |
|
| 0.48 | % |
Non-interest expense/average assets |
| 2.95 | % |
|
| 2.93 | % |
|
| 2.90 | % |
|
| 2.74 | % |
|
| 2.90 | % |
|
| 2.95 | % |
|
| 2.86 | % |
Efficiency ratio (non-GAAP) (1) |
| 84.52 | % |
|
| 84.45 | % |
|
| 89.50 | % |
|
| 81.22 | % |
|
| 88.92 | % |
|
| 84.48 | % |
|
| 90.95 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Non-performing assets to total assets |
| 0.90 | % |
|
| 0.71 | % |
|
| 0.65 | % |
|
| 0.76 | % |
|
| 0.74 | % |
|
| 0.90 | % |
|
| 0.74 | % |
Non-performing loans to total loans |
| 1.10 | % |
|
| 0.85 | % |
|
| 0.77 | % |
|
| 0.94 | % |
|
| 0.91 | % |
|
| 1.10 | % |
|
| 0.91 | % |
Allowance for credit losses to non-performing loans |
| 106.92 | % |
|
| 139.72 | % |
|
| 156.84 | % |
|
| 129.41 | % |
|
| 133.01 | % |
|
| 106.92 | % |
|
| 133.01 | % |
Allowance for credit losses to loans receivable |
| 1.18 | % |
|
| 1.19 | % |
|
| 1.21 | % |
|
| 1.22 | % |
|
| 1.22 | % |
|
| 1.18 | % |
|
| 1.22 | % |
Net charge-offs (recoveries) as a percentage of average loans receivable |
| (0.01 | %) |
|
| 0.00 | % |
|
| 0.08 | % |
|
| 0.07 | % |
|
| (0.11 | %) |
|
| (0.01 | )% |
|
| (0.05 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Basic earnings per share | $ | 0.49 |
|
| $ | 0.52 |
|
| $ | 0.46 |
|
| $ | 0.82 |
|
| $ | 0.50 |
|
| $ | 1.01 |
|
| $ | 0.61 |
|
Diluted earnings per share | $ | 0.48 |
|
| $ | 0.52 |
|
| $ | 0.46 |
|
| $ | 0.81 |
|
| $ | 0.50 |
|
| $ | 1.00 |
|
| $ | 0.61 |
|
Weighted average common shares outstanding—basic |
| 4,280,844 |
|
|
| 4,276,530 |
|
|
| 4,273,421 |
|
|
| 4,273,022 |
|
|
| 4,271,952 |
|
|
| 4,278,699 |
|
|
| 4,269,478 |
|
Weighted average common shares outstanding—diluted |
| 4,319,052 |
|
|
| 4,302,206 |
|
|
| 4,301,462 |
|
|
| 4,299,007 |
|
|
| 4,291,319 |
|
|
| 4,316,606 |
|
|
| 4,287,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
Stockholders' equity to total assets |
| 8.74 | % |
|
| 8.56 | % |
|
| 8.64 | % |
|
| 8.06 | % |
|
| 7.48 | % |
|
| 8.74 | % |
|
| 7.48 | % |
Tangible common equity to tangible assets (non-GAAP) (1) |
| 7.68 | % |
|
| 7.48 | % |
|
| 7.56 | % |
|
| 6.99 | % |
|
| 6.41 | % |
|
| 7.68 | % |
|
| 6.41 | % |
Book value per share | $ | 41.15 |
|
| $ | 39.81 |
|
| $ | 40.37 |
|
| $ | 38.24 |
|
| $ | 35.67 |
|
| $ | 41.15 |
|
| $ | 35.67 |
|
Tangible common book value per share (non-GAAP) (1) | $ | 35.75 |
|
| $ | 34.39 |
|
| $ | 34.92 |
|
| $ | 32.77 |
|
| $ | 30.16 |
|
| $ | 35.75 |
|
| $ | 30.16 |
|
Closing stock price | $ | 36.78 |
|
| $ | 36.30 |
|
| $ | 35.19 |
|
| $ | 32.09 |
|
| $ | 27.62 |
|
| $ | 35.19 |
|
| $ | 27.62 |
|
Dividends declared per common share | $ | 0.12 |
|
| $ | 0.12 |
|
| $ | 0.12 |
|
| $ | 0.12 |
|
| $ | 0.12 |
|
| $ | 0.24 |
|
| $ | 0.12 |
|
(1) See the reconciliation of these non-GAAP measures to the most directly comparable GAAP measures on pg 13. | |||||||||||||||||||||||||||
Average Balances, Interest, Rates
| Quarter Ended | |||||||||||||||||||||||||||||||
|
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance |
| Interest |
| Yield/Rate |
| Average Balance |
| Interest |
| Yield/Rate |
| Average Balance |
| Interest |
| Yield/Rate | |||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Interest bearing deposits in other financial institutions | $ | 78,886 |
|
| $ | 718 |
| 3.64 | % |
| $ | 96,250 |
|
| $ | 949 |
| 3.94 | % |
| $ | 100,035 |
|
| $ | 903 |
| 3.61 | % | |||
Federal funds sold |
| 1,046 |
|
|
| 8 |
|
| 3.06 | % |
|
| 1,523 |
|
|
| 11 |
|
| 2.89 | % |
|
| 1,113 |
|
|
| 10 |
|
| 3.59 | % |
Securities available-for-sale |
| 309,251 |
|
|
| 1,757 |
|
| 2.27 | % |
|
| 318,670 |
|
|
| 1,771 |
|
| 2.22 | % |
|
| 327,747 |
|
|
| 1,877 |
|
| 2.29 | % |
Loans receivable |
| 1,474,063 |
|
|
| 20,468 |
|
| 5.55 | % |
|
| 1,445,921 |
|
|
| 19,871 |
|
| 5.50 | % |
|
| 1,454,174 |
|
|
| 20,496 |
|
| 5.64 | % |
| 6,547 |
|
|
| 114 |
|
| 6.97 | % |
|
| 6,547 |
|
|
| 119 |
|
| 7.27 | % |
|
| 6,547 |
|
|
| 126 |
|
| 7.70 | % | |
Total interest earning assets |
| 1,869,793 |
|
| $ | 23,065 |
|
| 4.93 | % |
|
| 1,868,911 |
|
| $ | 22,721 |
|
| 4.86 | % |
|
| 1,889,616 |
|
| $ | 23,412 |
|
| 4.96 | % |
Cash and non-interest bearing deposits in other financial institutions |
| 15,504 |
|
|
|
|
|
|
| 21,331 |
|
|
|
|
|
|
| 23,385 |
|
|
|
|
| |||||||||
Allowance for credit losses |
| (17,418 | ) |
|
|
|
|
|
| (17,608 | ) |
|
|
|
|
|
| (18,049 | ) |
|
|
|
| |||||||||
Other non-interest bearing assets |
| 143,484 |
|
|
|
|
|
|
| 143,452 |
|
|
|
|
|
|
| 146,675 |
|
|
|
|
| |||||||||
Total assets | $ | 2,011,363 |
|
|
|
|
|
| $ | 2,016,086 |
|
|
|
|
|
| $ | 2,041,627 |
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Interest-bearing deposits | $ | 1,446,072 |
|
| $ | 7,159 |
|
| 1.98 | % |
| $ | 1,447,994 |
|
| $ | 6,959 |
|
| 1.92 | % |
| $ | 1,458,748 |
|
| $ | 7,605 |
|
| 2.09 | % |
Federal funds purchased and repurchase agreements |
| 33,076 |
|
|
| 233 |
|
| 2.82 | % |
|
| 38,113 |
|
|
| 272 |
|
| 2.85 | % |
|
| 40,968 |
|
|
| 317 |
|
| 3.10 | % |
Borrowed funds |
| 51,925 |
|
|
| 493 |
|
| 3.80 | % |
|
| 45,334 |
|
|
| 419 |
|
| 3.70 | % |
|
| 48,089 |
|
|
| 448 |
|
| 3.73 | % |
Total interest bearing liabilities |
| 1,531,073 |
|
| $ | 7,885 |
|
| 2.06 | % |
|
| 1,531,441 |
|
| $ | 7,650 |
|
| 2.00 | % |
|
| 1,547,805 |
|
| $ | 8,370 |
|
| 2.16 | % |
Non-interest bearing deposits |
| 268,540 |
|
|
|
|
|
|
| 270,626 |
|
|
|
|
|
|
| 288,073 |
|
|
|
|
| |||||||||
Other non-interest bearing liabilities |
| 35,243 |
|
|
|
|
|
|
| 34,588 |
|
|
|
|
|
|
| 35,588 |
|
|
|
|
| |||||||||
Total liabilities |
| 1,834,856 |
|
|
|
|
|
|
| 1,836,655 |
|
|
|
|
|
|
| 1,871,466 |
|
|
|
|
| |||||||||
Total stockholders' equity |
| 176,507 |
|
|
|
|
|
|
| 179,431 |
|
|
|
|
|
|
| 170,161 |
|
|
|
|
| |||||||||
Total liabilities and stockholders' equity | $ | 2,011,363 |
|
|
|
|
|
| $ | 2,016,086 |
|
|
|
|
|
| $ | 2,041,627 |
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Net interest income |
|
| $ | 15,180 |
|
|
|
|
|
| $ | 15,071 |
|
|
|
|
|
| $ | 15,042 |
|
|
| |||||||||
Return on average assets |
| 0.42 | % |
|
|
|
|
|
| 0.44 | % |
|
|
|
|
|
| 0.39 | % |
|
|
|
| |||||||||
Return on average equity |
| 4.74 | % |
|
|
|
|
|
| 5.00 | % |
|
|
|
|
|
| 4.66 | % |
|
|
|
| |||||||||
Net interest margin |
| 3.25 | % |
|
|
|
|
|
| 3.23 | % |
|
|
|
|
|
| 3.18 | % |
|
|
|
| |||||||||
Net interest margin, tax-equivalent (non-GAAP)(1) |
| 3.37 | % |
|
|
|
|
|
| 3.35 | % |
|
|
|
|
|
| 3.32 | % |
|
|
|
| |||||||||
Net interest spread |
| 2.87 | % |
|
|
|
|
|
| 2.86 | % |
|
|
|
|
|
| 2.80 | % |
|
|
|
| |||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 1.22x |
|
|
|
|
| 1.22x |
|
|
|
|
| 1.22x |
|
|
|
| |||||||||||||||
(1) See the reconciliation of non-GAAP measures to the most directly comparable GAAP measures on pg 13. | ||||||||||||||||||||||||||||||||
Consolidated Balance Sheets
| As of | ||||||||||||||||||
(Dollars in thousands) |
|
|
|
| |||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
| ||||||||||
Cash and non-interest bearing deposits in other financial institutions | $ | 17,384 |
|
| $ | 15,758 |
|
| $ | 18,265 |
|
| $ | 19,458 |
|
| $ | 23,027 |
|
Interest bearing deposits in other financial institutions |
| 76,270 |
|
|
| 102,997 |
|
|
| 101,382 |
|
|
| 84,157 |
|
|
| 79,976 |
|
Federal funds sold |
| 988 |
|
|
| - |
|
|
| - |
|
|
| 563 |
|
|
| 411 |
|
Total cash and cash equivalents |
| 94,642 |
|
|
| 118,755 |
|
|
| 119,647 |
|
|
| 104,178 |
|
|
| 103,414 |
|
Securities available-for-sale |
| 310,198 |
|
|
| 307,686 |
|
|
| 316,227 |
|
|
| 335,150 |
|
|
| 327,845 |
|
Loans held-for-sale |
| 1,083 |
|
|
| - |
|
|
| 1,096 |
|
|
| 2,641 |
|
|
| 834 |
|
Loans receivable, net of deferred fees and costs |
| 1,503,793 |
|
|
| 1,455,118 |
|
|
| 1,450,387 |
|
|
| 1,473,774 |
|
|
| 1,484,278 |
|
Less: allowance for credit losses |
| (17,694 | ) |
|
| (17,285 | ) |
|
| (17,506 | ) |
|
| (17,977 | ) |
|
| (18,184 | ) |
Net loans receivable |
| 1,486,099 |
|
|
| 1,437,833 |
|
|
| 1,432,881 |
|
|
| 1,455,797 |
|
|
| 1,466,094 |
|
| 6,547 |
|
|
| 6,547 |
|
|
| 6,547 |
|
|
| 6,547 |
|
|
| 6,547 |
| |
Accrued interest receivable |
| 7,671 |
|
|
| 7,700 |
|
|
| 7,781 |
|
|
| 7,585 |
|
|
| 7,651 |
|
Premises and equipment |
| 43,932 |
|
|
| 44,315 |
|
|
| 44,976 |
|
|
| 45,544 |
|
|
| 46,179 |
|
Cash value of bank owned life insurance |
| 34,010 |
|
|
| 33,786 |
|
|
| 33,586 |
|
|
| 33,843 |
|
|
| 33,932 |
|
| 22,395 |
|
|
| 22,395 |
|
|
| 22,395 |
|
|
| 22,395 |
|
|
| 22,395 |
| |
Other intangible assets |
| 984 |
|
|
| 1,076 |
|
|
| 1,172 |
|
|
| 1,273 |
|
|
| 1,414 |
|
Other assets |
| 33,145 |
|
|
| 35,063 |
|
|
| 34,873 |
|
|
| 37,771 |
|
|
| 41,606 |
|
Total assets | $ | 2,040,706 |
|
| $ | 2,015,156 |
|
| $ | 2,021,181 |
|
| $ | 2,052,724 |
|
| $ | 2,057,911 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
| ||||||||||
Deposits: |
|
|
|
|
|
|
|
|
| ||||||||||
Non-interest bearing | $ | 270,682 |
|
| $ | 278,705 |
|
| $ | 267,441 |
|
| $ | 280,296 |
|
| $ | 271,172 |
|
Interest bearing |
| 1,461,862 |
|
|
| 1,440,366 |
|
|
| 1,459,530 |
|
|
| 1,470,350 |
|
|
| 1,483,678 |
|
Total |
| 1,732,544 |
|
|
| 1,719,071 |
|
|
| 1,726,971 |
|
|
| 1,750,646 |
|
|
| 1,754,850 |
|
Federal funds purchased and repurchase agreements |
| 30,301 |
|
|
| 40,815 |
|
|
| 39,703 |
|
|
| 48,426 |
|
|
| 48,331 |
|
Borrowed funds |
| 65,000 |
|
|
| 50,000 |
|
|
| 45,000 |
|
|
| 55,000 |
|
|
| 65,000 |
|
Accrued expenses and other liabilities |
| 34,574 |
|
|
| 32,870 |
|
|
| 34,844 |
|
|
| 33,157 |
|
|
| 35,477 |
|
Total liabilities |
| 1,862,419 |
|
|
| 1,842,756 |
|
|
| 1,846,518 |
|
|
| 1,887,229 |
|
|
| 1,903,658 |
|
Stockholders' Equity: |
|
|
|
|
|
|
|
|
| ||||||||||
Preferred stock, no par or stated value; 10,000,000 shares authorized, none outstanding |
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Common stock, no par or stated value; 10,000,000 shares authorized(1) |
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Additional paid-in capital |
| 70,530 |
|
|
| 70,397 |
|
|
| 70,331 |
|
|
| 70,233 |
|
|
| 70,263 |
|
Accumulated other comprehensive loss |
| (41,532 | ) |
|
| (45,713 | ) |
|
| (41,662 | ) |
|
| (49,266 | ) |
|
| (57,560 | ) |
Retained earnings |
| 149,289 |
|
|
| 147,716 |
|
|
| 145,994 |
|
|
| 144,528 |
|
|
| 141,550 |
|
Total stockholders' equity |
| 178,287 |
|
|
| 172,400 |
|
|
| 174,663 |
|
|
| 165,495 |
|
|
| 154,253 |
|
Total liabilities and stockholders' equity | $ | 2,040,706 |
|
| $ | 2,015,156 |
|
| $ | 2,021,181 |
|
| $ | 2,052,724 |
|
| $ | 2,057,911 |
|
(1) Shares of common stock issued and outstanding were 4,333,002 at 6/30/2026; 4,330,486 at 3/31/2026; 4,326,747 at 12/31/2025; 4,327,511 at 9/30/2025; and 4,324,889 at 6/30/2025. | |||||||||||||||||||
Consolidated Statements of Income
| Quarter Ended | ||||||||||||||||||
(Dollars in thousands, except per share data) |
|
|
|
| |||||||||||||||
Interest income: |
|
|
|
|
|
|
|
|
| ||||||||||
Loans | $ | 20,468 |
|
| $ | 19,871 |
| $ | 20,496 |
|
| $ | 20,246 |
|
| $ | 19,940 |
| |
Securities & short-term investments |
| 2,597 |
|
|
| 2,850 |
|
|
| 2,916 |
|
|
| 3,094 |
|
|
| 2,730 |
|
Total interest income |
| 23,065 |
|
|
| 22,721 |
|
|
| 23,412 |
|
|
| 23,340 |
|
|
| 22,670 |
|
Interest expense: |
|
|
|
|
|
|
|
|
| ||||||||||
Deposits |
| 7,159 |
|
|
| 6,959 |
|
|
| 7,605 |
|
|
| 7,996 |
|
|
| 7,780 |
|
Borrowings |
| 726 |
|
|
| 691 |
|
|
| 765 |
|
|
| 901 |
|
|
| 945 |
|
Total interest expense |
| 7,885 |
|
|
| 7,650 |
|
|
| 8,370 |
|
|
| 8,897 |
|
|
| 8,725 |
|
Net interest income |
| 15,180 |
|
|
| 15,071 |
|
|
| 15,042 |
|
|
| 14,443 |
|
|
| 13,945 |
|
Provision for (benefit from) credit losses |
| 264 |
|
|
| 55 |
|
|
| (84 | ) |
|
| (301 | ) |
|
| (274 | ) |
Net interest income after provision for credit losses |
| 14,916 |
|
|
| 15,016 |
|
|
| 15,126 |
|
|
| 14,744 |
|
|
| 14,219 |
|
Non-interest income: |
|
|
|
|
|
|
|
|
| ||||||||||
Fees and service charges |
| 1,331 |
|
|
| 1,295 |
|
|
| 1,485 |
|
|
| 1,463 |
|
|
| 1,330 |
|
Wealth management operations |
| 748 |
|
|
| 661 |
|
|
| 659 |
|
|
| 759 |
|
|
| 696 |
|
Gain (loss) on tax credit investment |
| - |
|
|
| - |
|
|
| - |
|
|
| 23 |
|
|
| - |
|
Gain (loss) on sale of loans held-for-sale, net |
| 228 |
|
|
| 257 |
|
|
| 346 |
|
|
| 265 |
|
|
| 378 |
|
Gain (loss) on sale of securities, net |
| - |
|
|
| - |
|
|
| (1,577 | ) |
|
| - |
|
|
| - |
|
Bank owned life insurance |
| 223 |
|
|
| 201 |
|
|
| 522 |
|
|
| 439 |
|
|
| 220 |
|
Gain (loss) on sale of property and equipment |
| (180 | ) |
|
| - |
|
|
| 1 |
|
|
| (56 | ) |
|
| - |
|
Other |
| 48 |
|
|
| 3 |
|
|
| 37 |
|
|
| 20 |
|
|
| 59 |
|
Total non-interest income |
| 2,398 |
|
|
| 2,417 |
|
|
| 1,473 |
|
|
| 2,913 |
|
|
| 2,683 |
|
Non-interest expense: |
|
|
|
|
|
|
|
|
| ||||||||||
Compensation and benefits |
| 8,033 |
|
|
| 7,591 |
|
|
| 7,573 |
|
|
| 7,330 |
|
|
| 7,313 |
|
Occupancy and equipment |
| 1,741 |
|
|
| 1,991 |
|
|
| 2,111 |
|
|
| 2,004 |
|
|
| 1,935 |
|
Data processing |
| 1,176 |
|
|
| 1,105 |
|
|
| 1,465 |
|
|
| 1,116 |
|
|
| 1,341 |
|
Federal deposit insurance premiums |
| 347 |
|
|
| 381 |
|
|
| 417 |
|
|
| 399 |
|
|
| 471 |
|
Marketing |
| 266 |
|
|
| 587 |
|
|
| 230 |
|
|
| 257 |
|
|
| 214 |
|
Professional and outside services |
| 1,221 |
|
|
| 1,169 |
|
|
| 906 |
|
|
| 945 |
|
|
| 1,115 |
|
Technology |
| 516 |
|
|
| 508 |
|
|
| 521 |
|
|
| 549 |
|
|
| 545 |
|
Other |
| 1,557 |
|
|
| 1,436 |
|
|
| 1,558 |
|
|
| 1,497 |
|
|
| 1,852 |
|
Total non-interest expense |
| 14,857 |
|
|
| 14,768 |
|
|
| 14,781 |
|
|
| 14,097 |
|
|
| 14,786 |
|
Income before income taxes |
| 2,457 |
|
|
| 2,665 |
|
|
| 1,818 |
|
|
| 3,560 |
|
|
| 2,116 |
|
Income tax expenses (benefit) |
| 364 |
|
|
| 423 |
|
|
| (166 | ) |
|
| 63 |
|
|
| (35 | ) |
Net income | $ | 2,093 |
|
| $ | 2,242 |
|
| $ | 1,984 |
|
| $ | 3,497 |
|
| $ | 2,151 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Earnings per common share: |
|
|
|
|
|
|
|
|
| ||||||||||
Basic | $ | 0.49 |
|
| $ | 0.52 |
|
| $ | 0.46 |
|
| $ | 0.82 |
|
| $ | 0.50 |
|
Diluted | $ | 0.48 |
|
| $ | 0.52 |
|
| $ | 0.46 |
|
| $ | 0.81 |
|
| $ | 0.50 |
|
Consolidated Statements of Income (cont'd)
| Six Months Ended | ||||||
(Dollars in thousands, except per share data) |
| ||||||
Interest income: |
|
|
| ||||
Loans | $ | 40,339 |
|
| $ | 39,595 | |
Securities & short-term investments |
| 5,447 |
|
|
| 5,416 |
|
Total interest income |
| 45,786 |
|
|
| 45,011 |
|
Interest expense: |
|
|
| ||||
Deposits |
| 14,118 |
|
|
| 15,825 |
|
Borrowings |
| 1,417 |
|
|
| 1,928 |
|
Total interest expense |
| 15,535 |
|
|
| 17,753 |
|
Net interest income |
| 30,251 |
|
|
| 27,258 |
|
Provision for (benefit from) credit losses |
| 319 |
|
|
| 180 |
|
Net interest income after provision for credit losses |
| 29,932 |
|
|
| 27,078 |
|
Non-interest income: |
|
|
| ||||
Fees and service charges |
| 2,626 |
|
|
| 2,439 |
|
Wealth management operations |
| 1,409 |
|
|
| 1,315 |
|
Gain on tax credit investment |
| — |
|
|
| 67 |
|
Gain on sale of loans held-for-sale, net |
| 485 |
|
|
| 608 |
|
Bank owned life insurance |
| 424 |
|
|
| 418 |
|
Gain (loss) on sale of property and equipment |
| (180 | ) |
|
| - |
|
Other |
| 51 |
|
|
| 65 |
|
Total non-interest income |
| 4,815 |
|
|
| 4,912 |
|
Non-interest expense: |
|
|
| ||||
Compensation and benefits |
| 15,624 |
|
|
| 14,685 |
|
Occupancy and equipment |
| 3,732 |
|
|
| 4,046 |
|
Data processing |
| 2,281 |
|
|
| 2,380 |
|
Federal deposit insurance premiums |
| 728 |
|
|
| 904 |
|
Marketing |
| 853 |
|
|
| 300 |
|
Professional and outside services |
| 2,390 |
|
|
| 2,375 |
|
Technology |
| 1,024 |
|
|
| 999 |
|
Other |
| 2,993 |
|
|
| 3,569 |
|
Total non-interest expense |
| 29,625 |
|
|
| 29,258 |
|
Income before income taxes |
| 5,122 |
|
|
| 2,732 |
|
Income tax expenses |
| 787 |
|
|
| 126 |
|
Net income | $ | 4,335 |
|
| $ | 2,606 |
|
|
|
|
| ||||
Earnings per common share: |
|
|
| ||||
Basic | $ | 1.01 |
|
| $ | 0.61 |
|
Diluted | $ | 1.00 |
|
| $ | 0.61 |
|
Loans
| As of | ||||||||||||||||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
| |||||||||||||||||||||||||||
Residential real estate | $ | 455,882 |
|
| $ | 445,097 |
|
| $ | 442,443 |
|
| $ | 450,007 |
| $ | 457,248 |
|
| $ | 10,785 |
|
| 2.4 | % |
| $ | (1,366 | ) |
| (0.3 | )% | |
Home equity |
| 55,601 |
|
|
| 53,855 |
|
|
| 53,497 |
|
|
| 51,813 |
|
|
| 51,112 |
|
|
| 1,746 |
|
| 3.2 | % |
|
| 4,489 |
|
| 8.8 | % |
Commercial real estate |
| 597,364 |
|
|
| 564,613 |
|
|
| 555,594 |
|
|
| 564,558 |
|
|
| 551,091 |
|
|
| 32,751 |
|
| 5.8 | % |
|
| 46,273 |
|
| 8.4 | % |
Construction and land development |
| 77,710 |
|
|
| 76,582 |
|
|
| 77,208 |
|
|
| 79,678 |
|
|
| 74,795 |
|
|
| 1,128 |
|
| 1.5 | % |
|
| 2,915 |
|
| 3.9 | % |
Multifamily |
| 180,148 |
|
|
| 185,824 |
|
|
| 183,902 |
|
|
| 192,698 |
|
|
| 200,440 |
|
|
| (5,676 | ) |
| (3.1 | )% |
|
| (20,292 | ) |
| (10.1 | )% |
Commercial business |
| 103,281 |
|
|
| 94,160 |
|
|
| 99,304 |
|
|
| 96,192 |
|
|
| 105,636 |
|
|
| 9,121 |
|
| 9.7 | % |
|
| (2,355 | ) |
| (2.2 | )% |
Consumer |
| 2,036 |
|
|
| 310 |
|
|
| 870 |
|
|
| 348 |
|
|
| 2,347 |
|
|
| 1,726 |
|
| 556.8 | % |
|
| (311 | ) |
| (13.3 | )% |
Manufactured homes |
| 22,050 |
|
|
| 22,981 |
|
|
| 23,708 |
|
|
| 24,372 |
|
|
| 25,146 |
|
|
| (931 | ) |
| (4.1 | )% |
|
| (3,096 | ) |
| (12.3 | )% |
Government |
| 9,818 |
|
|
| 9,998 |
|
|
| 12,298 |
|
|
| 12,298 |
|
|
| 14,628 |
|
|
| (180 | ) |
| (1.8 | )% |
|
| (4,810 | ) |
| (32.9 | )% |
Loans receivable |
| 1,503,890 |
|
|
| 1,453,420 |
|
|
| 1,448,824 |
|
|
| 1,471,964 |
|
|
| 1,482,443 |
|
|
| 50,470 |
|
| 3.5 | % |
|
| 21,447 |
|
| 1.4 | % |
Net deferred loan origination costs |
| 1,006 |
|
|
| 1,723 |
|
|
| 1,606 |
|
|
| 1,719 |
|
|
| 2,012 |
|
|
| (717 | ) |
| (41.6 | )% |
|
| (1,006 | ) |
| (50.0 | )% |
Loan clearing funds |
| (1,103 | ) |
|
| (25 | ) |
|
| (43 | ) |
|
| 91 |
|
|
| (177 | ) |
|
| (1,078 | ) |
| 4312.0 | % |
|
| (926 | ) |
| 523.2 | % |
Loans receivable, net | $ | 1,503,793 |
|
| $ | 1,455,118 |
|
| $ | 1,450,387 |
|
| $ | 1,473,774 |
|
| $ | 1,484,278 |
|
| $ | 48,675 |
|
| 3.3 | % |
| $ | 19,515 |
|
| 1.3 | % |
Deposits
| As of | ||||||||||||||||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
| |||||||||||||||||||||||||||
Checking | $ | 584,901 |
| $ | 587,575 |
| $ | 592,214 |
| $ | 579,760 |
| $ | 593,471 |
| $ | (2,674 | ) |
| (0.5 | )% |
| $ | (8,570 | ) |
| (1.4 | )% | |||||
Savings |
| 247,054 |
|
|
| 253,408 |
|
|
| 254,055 |
|
|
| 257,058 |
|
|
| 266,070 |
|
|
| (6,354 | ) |
| (2.5 | )% |
|
| (19,016 | ) |
| (7.1 | )% |
Money market |
| 403,140 |
|
|
| 389,274 |
|
|
| 381,111 |
|
|
| 377,155 |
|
|
| 352,616 |
|
|
| 13,866 |
|
| 3.6 | % |
|
| 50,524 |
|
| 14.3 | % |
Certificates of deposit |
| 497,449 |
|
|
| 488,814 |
|
|
| 499,591 |
|
|
| 536,673 |
|
|
| 542,693 |
|
|
| 8,635 |
|
| 1.8 | % |
|
| (45,244 | ) |
| (8.3 | )% |
Total deposits | $ | 1,732,544 |
|
| $ | 1,719,071 |
|
| $ | 1,726,971 |
|
| $ | 1,750,646 |
|
| $ | 1,754,850 |
|
| $ | 13,473 |
|
| 0.8 | % |
| $ | (22,306 | ) |
| (1.3 | )% |
Asset Quality
| As of and for the Quarter Ended | ||||||||||||||||||
(Dollars in thousands) |
|
|
|
| |||||||||||||||
Non-accruing loans | $ | 16,549 |
| $ | 12,371 |
| $ | 11,162 |
| $ | 13,892 |
| $ | 13,526 | |||||
Accruing loans delinquent more than 90 days |
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 145 |
|
Securities in non-accrual |
| 1,909 |
|
|
| 1,891 |
|
|
| 1,882 |
|
|
| 1,616 |
|
|
| 1,616 |
|
Foreclosed real estate |
| - |
|
|
| 89 |
|
|
| 89 |
|
|
| - |
|
|
| - |
|
Total nonperforming assets | $ | 18,458 |
|
| $ | 14,351 |
|
| $ | 13,133 |
|
| $ | 15,508 |
|
| $ | 15,287 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Allowance for credit losses (ACL): |
|
|
|
|
|
|
|
|
| ||||||||||
ACL specific allowances for collateral dependent loans | $ | 147 |
|
| $ | - |
|
| $ | 263 |
|
| $ | 912 |
|
| $ | 570 |
|
ACL general allowances for loan portfolio |
| 17,547 |
|
|
| 17,285 |
|
|
| 17,243 |
|
|
| 17,065 |
|
|
| 17,614 |
|
Total ACL | $ | 17,694 |
|
| $ | 17,285 |
|
| $ | 17,506 |
|
| $ | 17,977 |
|
| $ | 18,184 |
|
Allowance for Credit Losses
|
|
|
|
|
|
|
|
|
| ||||||||||
| As of and for the Quarter Ended | ||||||||||||||||||
(Dollars in thousands) |
|
|
|
| |||||||||||||||
Beginning allowance for credit losses | $ | 17,285 |
| $ | 17,506 |
|
| $ | 17,977 |
|
| $ | 18,184 |
|
| $ | 17,955 |
| |
Provision for (benefit from) loan losses |
| 378 |
|
|
| (224 | ) |
|
| (170 | ) |
|
| 61 |
|
|
| (185 | ) |
Net (charge-offs) recoveries |
| 31 |
|
|
| 3 |
|
|
| (301 | ) |
|
| (268 | ) |
|
| 414 |
|
Ending allowance for credit losses | $ | 17,694 |
|
| $ | 17,285 |
|
| $ | 17,506 |
|
| $ | 17,977 |
|
| $ | 18,184 |
|
Bank-Level Regulatory Capital Requirements
|
| ||||||||||||||||||||
|
| Actual (1) |
| Minimum Required For Capital Adequacy Purposes |
| Minimum Required To Be Well Capitalized Under Prompt Corrective Action Regulations | |||||||||||||||
(Dollars in thousands) |
| Amount |
| Ratio |
| Amount | Ratio |
| Amount |
| Ratio | ||||||||||
Common equity tier 1 capital to risk-weighted assets |
| $ | 189,965 |
| 11.81 | % |
| $ | 72,385 |
| 4.50 | % |
| $ | 104,557 |
| 6.50 | % | |||
Tier 1 capital to risk-weighted assets |
| $ | 189,965 |
|
| 11.81 | % |
| $ | 96,514 |
|
| 6.00 | % |
| $ | 128,685 |
|
| 8.00 | % |
Total capital to risk-weighted assets |
| $ | 209,575 |
|
| 13.03 | % |
| $ | 128,685 |
|
| 8.00 | % |
| $ | 160,856 |
|
| 10.00 | % |
Tier 1 leverage ratio |
| $ | 189,965 |
|
| 9.31 | % |
| $ | 81,581 |
|
| 4.00 | % |
| $ | 101,976 |
|
| 5.00 | % |
(1) Current quarter ratios are estimated. | |||||||||||||||||||||
Reconciliation of Non-GAAP Performance Measures
| Quarter Ended | ||||||||||||||||||
(Dollars in thousands, except per share amounts) |
|
|
|
| |||||||||||||||
Tangible Common Ratios |
|
|
|
|
|
|
|
|
| ||||||||||
Stockholder's equity (GAAP) | $ | 178,287 |
|
| $ | 172,400 |
|
| $ | 174,663 |
|
| $ | 165,495 |
|
| $ | 154,253 |
|
Less: |
| (22,395 | ) |
|
| (22,395 | ) |
|
| (22,395 | ) |
|
| (22,395 | ) |
|
| (22,395 | ) |
Less: Other intangibles (GAAP) |
| (984 | ) |
|
| (1,076 | ) |
|
| (1,172 | ) |
|
| (1,273 | ) |
|
| (1,414 | ) |
Tangible common equity (non-GAAP) | $ | 154,908 |
|
| $ | 148,929 |
|
| $ | 151,096 |
|
| $ | 141,827 |
|
| $ | 130,444 |
|
Total assets (GAAP) | $ | 2,040,706 |
|
| $ | 2,015,156 |
|
| $ | 2,021,181 |
|
| $ | 2,052,724 |
|
| $ | 2,057,911 |
|
Less: |
| (22,395 | ) |
|
| (22,395 | ) |
|
| (22,395 | ) |
|
| (22,395 | ) |
|
| (22,395 | ) |
Less: Other intangibles (GAAP) |
| (984 | ) |
|
| (1,076 | ) |
|
| (1,172 | ) |
|
| (1,273 | ) |
|
| (1,414 | ) |
Tangible assets (non-GAAP) | $ | 2,017,327 |
|
| $ | 1,991,685 |
|
| $ | 1,997,614 |
|
| $ | 2,029,056 |
|
| $ | 2,034,102 |
|
Shares outstanding - end of quarter |
| 4,333,002 |
|
|
| 4,330,486 |
|
|
| 4,326,747 |
|
|
| 4,327,511 |
|
|
| 4,324,889 |
|
Common book value per share (GAAP) | $ | 41.15 |
|
| $ | 39.81 |
|
| $ | 40.37 |
|
| $ | 38.24 |
|
| $ | 35.67 |
|
Tangible common book value per share (non-GAAP) | $ | 35.75 |
|
| $ | 34.39 |
|
| $ | 34.92 |
|
| $ | 32.77 |
|
| $ | 30.16 |
|
Total equity to total assets (GAAP) |
| 8.74 | % |
|
| 8.56 | % |
|
| 8.64 | % |
|
| 8.06 | % |
|
| 7.50 | % |
Tangible common equity to tangible assets (non-GAAP) |
| 7.68 | % |
|
| 7.48 | % |
|
| 7.56 | % |
|
| 6.99 | % |
|
| 6.41 | % |
|
|
|
|
|
|
|
|
|
| ||||||||||
Calculation of net interest margin, taxable-equivalent basis | |||||||||||||||||||
Net interest income (GAAP) | $ | 15,180 |
|
| $ | 15,071 |
|
| $ | 15,042 |
|
| $ | 14,443 |
|
| $ | 13,945 |
|
Tax-equivalent adjustment on securities and loans (1) |
| 580 |
|
|
| 582 |
|
|
| 629 |
|
|
| 663 |
|
|
| 674 |
|
Net interest income (tax-equivalent basis) | $ | 15,760 |
|
| $ | 15,653 |
|
| $ | 15,671 |
|
| $ | 15,106 |
|
| $ | 14,619 |
|
Total average earning assets | $ | 1,869,793 |
|
| $ | 1,868,911 |
|
| $ | 1,889,616 |
|
| $ | 1,900,066 |
|
| $ | 1,879,892 |
|
Net interest margin |
| 3.25 | % |
|
| 3.23 | % |
|
| 3.18 | % |
|
| 3.04 | % |
|
| 2.97 | % |
Net interest margin (tax-equivalent basis) |
| 3.37 | % |
|
| 3.35 | % |
|
| 3.32 | % |
|
| 3.18 | % |
|
| 3.11 | % |
|
|
|
|
|
|
|
|
|
| ||||||||||
Efficiency ratio |
|
|
|
|
|
|
|
|
| ||||||||||
Total non-interest expense | $ | 14,857 |
|
| $ | 14,768 |
|
| $ | 14,781 |
|
| $ | 14,097 |
|
| $ | 14,786 |
|
Total revenue |
| 17,578 |
|
|
| 17,488 |
|
|
| 16,515 |
|
|
| 17,356 |
|
|
| 16,628 |
|
Efficiency ratio |
| 84.52 | % |
|
| 84.45 | % |
|
| 89.50 | % |
|
| 81.22 | % |
|
| 88.92 | % |
(1) The tax equivalent adjustment represents the increase in net interest income needed to reflect the tax-exempt income from certain investment securities and loans on tax-equivalent basis using a federal statutory corporate rate of 21%. | |||||||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260728367749/en/
FOR FURTHER INFORMATION
CONTACT
(219) 853-7575
Source: