For the first six months of 2026, the Company recognized net income of
Highlights for the second quarter and first half of 2026:
- Strong YTD Earnings and Profitability (first half compared to same period last year)
- Diluted earnings per share increased by
$0.29 , or 20%, to$1.72 per diluted share. - Return on average assets rose to 1.24%, as compared to 1.09%.
- Return on average equity expanded to 12.38%, as compared to 11.26%.
- Net interest margin remained strong at 3.75%, increasing four basis points from 3.71%.
- Efficiency ratio(1) improved to 57.70%, as compared to 60.00%.
- Diluted earnings per share increased by
- Deposit Franchise Strength and Low Cost of Funds
- Total deposits increased
$54.6 million , or 2%, fromDecember 31, 2025 . - Noninterest-bearing deposits of
$1.03 billion atJune 30, 2026 , represent 35.0% of total deposits. - Cost of total deposits declined to 1.11% compared to 1.30% in the second quarter of 2025, while cost of funds decreased to 1.31% from 1.49%.
- Core non-maturity deposits increased
$67.8 million , or 3%, fromDecember 31, 2025 . - Uninsured deposits, exclusive of public funds, are approximately 25% of total deposit balances.
- Total deposits increased
Solid Capital and Liquidity- Tangible book value(1) per share increased to
$26.19 atJune 30, 2026 , compared to$23.42 atDecember 31, 2025 . - Repurchased 396,429 shares of stock during the first half of 2026.
- Declared dividend of
$0.27 per share, payable onAugust 10, 2026 . - Strong regulatory Community Bank Leverage Ratio of 12.25%, at
June 30, 2026 , for our subsidiary Bank. - Tangible common equity ratio(1) of 9.19%, at
June 30, 2026 , on a consolidated basis. - Overall primary and secondary liquidity sources of
$1.9 billion atJune 30, 2026 .
- Tangible book value(1) per share increased to
_______________________________ | ||
| (1) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures." | |
“Coming together is the beginning. Keeping together is progress. Working together is success.” –
“We are proud to serve the
Quarterly Income Changes (comparisons to the second quarter of 2025)
- Net income for the second quarter of 2026 decreased
$0.7 million , or 7%, to$9.9 million . Net interest income remained stable, decreasing$0.2 million , while noninterest income increased slightly and noninterest expense decreased by$0.3 million . Noninterest expense in the second quarter of 2026 included approximately$0.5 million of severance and recruitment related charges resulting from a restructuring of the executive team. These changes were offset by a$1.1 million increase in credit loss expense on loans, resulting primarily from a$2.5 million specific reserve on a single agricultural production loan to a borrower in the lumber industry. - Noninterest income and noninterest expense changes included a
$0.4 million increase in earnings from separate account life insurance and a$0.1 million increase in deferred compensation expense. Separate account life insurance income and deferred compensation expense are designed to offset each other. - Pre-tax pre-provision income(1) was
$15.5 million , a slight increase over the second quarter of 2025.
Linked Quarter Income Changes (comparisons to the three months ended
- Net income decreased
$2.6 million , or 21%, from the prior linked quarter. The decrease was driven primarily by a$2.2 million increase in credit loss expense, due to the$2.5 million specific reserve mentioned above, and a$1.7 million increase in noninterest expense. The large increase in noninterest expense was related to deferred compensation market changes that are offset by similar changes to separate account life insurance, recorded in noninterest income. The changes in deferred compensation, including deferred directors’ fees, were$1.7 million . In addition, we had$0.5 million in severance and recruiting costs related to an executive leadership restructuring during the quarter. These unfavorable changes were partially offset by a$0.6 million increase in noninterest income. - Net interest income remained stable, decreasing
$0.2 million from the linked quarter. Average interest-earning assets declined$43.0 million , or 1%, primarily due to lower loan and investment securities balances, while net interest margin remained stable at 3.74% compared to 3.75% in the linked quarter. Overall loan production activity increased throughout the quarter and the pipeline atJune 30, 2026 , is significantly elevated relative to the prior quarter end. - Noninterest income changes included a
$1.8 million increase in earnings from separate account life insurance associated with deferred compensation arrangements, offset by a$1.7 million increase in related deferred compensation expense, recorded in noninterest expense. Deferred compensation expense increased primarily due to increases in participant account values resulting from favorable market performance during the quarter. - Other changes to noninterest income outside of the above mentioned included a
$0.3 million increase in service charge income, primarily driven by higher deposit account fees, partially offset by several nonrecurring transactions in the first quarter of 2026, including a$0.4 million gain on the sale of fixed assets, a$0.4 million special FHLB dividend, and a$0.6 million increase in the fair value of bank stocks.
Year-to-Date Income Changes (comparisons to the first six months of 2025)
- Net income increased
$2.7 million , or 14%, to$22.4 million for the first six months of 2026. The increase was driven primarily by a$1.3 million increase in noninterest income, a$1.1 million decrease in provision for credit losses, and a$0.9 million decrease in noninterest expense. Diluted earnings per share increased 20% to$1.72 compared to$1.43 in the comparative period. - Net interest income increased
$0.3 million due primarily to a four basis point increase in net interest margin to 3.75%, partially offset by slightly lower average earning assets. Funding costs declined meaningfully during the period, with cost of funds decreasing to 1.32% from 1.48% and cost of deposits declining to 1.14% from 1.31%. - Noninterest income increased
$1.3 million , or 9%, compared to the first six months of 2025. The increase was driven primarily by a$0.5 million increase in earnings on separate account life insurance, a$0.3 million increase in cash surrender value income from life insurance, a$0.2 million increase in service charges and fees, and a$0.4 million gain on sale of fixed assets. These favorable variances were partially offset by lower securities gains. - Noninterest expense decreased
$0.9 million , or 2%, compared to the first six months of 2025. The reduction was driven primarily by lower other operating expenses and deposit service costs, partially offset by increased occupancy expenses and higher professional service costs. - Pre-tax pre-provision income(1) was
$32.2 million for the first half of 2026, an increase of$2.4 million , or 8%.
Balance Sheet Changes (comparisons to
- Total assets decreased
$108.7 million , or 3%, to$3.72 billion during the first six months of 2026. The decline was primarily attributable to reductions in mortgage warehouse balances of$60.9 million and investment securities of$21.4 million . - Gross loans decreased
$90.8 million , or 4%, due to a$60.9 million decrease in mortgage warehouse balances, a$13.9 million decrease in residential real estate loans, a$13.4 million decrease in other commercial loans, a$1.2 million decrease in commercial real estate, and a$2.5 million decrease in farmland loans. These decreases were partially offset by an increase of$1.4 million in construction loans. - Mortgage warehouse average balances increased
$8.0 million during the second quarter of 2026 compared to the linked quarter, while ending balances declined by$21.0 million . Average balances of commercial real estate and commercial and industrial loans decreased during the quarter, and period-end balances remained relatively flat. However, loan production strengthened significantly as the quarter progressed, reflecting a shift in momentum entering the third quarter of 2026 and supporting an increased pipeline of commercial real estate and commercial and industrial lending opportunities. - Total deposits increased
$54.6 million , or 2%. Growth was concentrated in noninterest-bearing demand deposits and non-maturing interest-bearing deposits. Customer deposits increased$57.5 million , while brokered deposits decreased$2.9 million during the period. - Other interest-bearing liabilities declined to
$155.0 million atJune 30, 2026 , from$302.7 million atDecember 31, 2025 . The$147.7 million decline was primarily due to a reduction in overnight borrowings used to fund mortgage warehouse lending activity.
_______________________________ | ||
| (1) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures." | |
Other financial highlights are reflected in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
FINANCIAL HIGHLIGHTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(Dollars in Thousands, Except Per Share Data, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
| As of or for the |
|
| As of or for the | ||||||||||||||
|
|
| three months ended |
|
| six months ended | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income |
| $ | 9,919 |
|
| $ | 12,520 |
|
| $ | 10,633 |
|
| $ | 22,439 |
|
| $ | 19,734 |
|
Diluted earnings per share |
| $ | 0.77 |
|
| $ | 0.96 |
|
| $ | 0.78 |
|
| $ | 1.72 |
|
| $ | 1.43 |
|
Return on average assets |
|
| 1.09 | % |
|
| 1.39 | % |
|
| 1.16 | % |
|
| 1.24 | % |
|
| 1.09 | % |
Return on average equity |
|
| 10.90 | % |
|
| 13.88 | % |
|
| 12.08 | % |
|
| 12.38 | % |
|
| 11.26 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net interest margin (tax-equivalent) (1) |
|
| 3.74 | % |
|
| 3.75 | % |
|
| 3.68 | % |
|
| 3.75 | % |
|
| 3.71 | % |
Yield on average loans |
|
| 5.22 | % |
|
| 5.26 | % |
|
| 5.27 | % |
|
| 5.24 | % |
|
| 5.27 | % |
Yield on investments |
|
| 4.48 | % |
|
| 4.44 | % |
|
| 4.68 | % |
|
| 4.46 | % |
|
| 4.75 | % |
Cost of average total deposits (3) |
|
| 1.11 | % |
|
| 1.17 | % |
|
| 1.30 | % |
|
| 1.14 | % |
|
| 1.31 | % |
Cost of funds (3) |
|
| 1.31 | % |
|
| 1.33 | % |
|
| 1.49 | % |
|
| 1.32 | % |
|
| 1.48 | % |
Efficiency ratio (tax-equivalent) (1) (2) |
|
| 58.91 | % |
|
| 56.45 | % |
|
| 59.43 | % |
|
| 57.70 | % |
|
| 60.00 | % |
|
|
|
|
| ||||||||||||||||
Total assets |
| $ | 3,720,611 |
|
| $ | 3,754,462 |
|
| $ | 3,770,302 |
|
| $ | 3,720,611 |
|
| $ | 3,770,302 |
|
Gross loans, amortized cost |
| $ | 2,456,060 |
|
| $ | 2,466,794 |
|
| $ | 2,434,609 |
|
| $ | 2,456,060 |
|
| $ | 2,434,609 |
|
Noninterest demand deposits |
| $ | 1,026,319 |
|
| $ | 1,028,678 |
|
| $ | 1,065,742 |
|
| $ | 1,026,319 |
|
| $ | 1,065,742 |
|
Total deposits |
| $ | 2,930,991 |
|
| $ | 2,925,806 |
|
| $ | 2,974,469 |
|
| $ | 2,930,991 |
|
| $ | 2,974,469 |
|
Noninterest-bearing deposits over total deposits |
|
| 35.0 | % |
|
| 35.2 | % |
|
| 35.8 | % |
|
| 35.0 | % |
|
| 35.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Shareholders' equity / total assets |
|
| 9.86 | % |
|
| 9.69 | % |
|
| 9.43 | % |
|
| 9.86 | % |
|
| 9.43 | % |
Tangible common equity ratio (2) |
|
| 9.19 | % |
|
| 9.02 | % |
|
| 8.77 | % |
|
| 9.19 | % |
|
| 8.77 | % |
Book value per share |
| $ | 28.30 |
|
| $ | 27.78 |
|
| $ | 26.00 |
|
| $ | 28.30 |
|
| $ | 26.00 |
|
Tangible book value per share (2) |
| $ | 26.19 |
|
| $ | 25.69 |
|
| $ | 23.98 |
|
| $ | 26.19 |
|
| $ | 23.98 |
|
Community bank leverage ratio (subsidiary bank) |
|
| 12.25 | % |
|
| 12.05 | % |
|
| 11.75 | % |
|
| 12.25 | % |
|
| 11.75 | % |
Tangible common equity ratio (subsidiary bank) (2) |
|
| 11.37 | % |
|
| 11.07 | % |
|
| 10.77 | % |
|
| 11.37 | % |
|
| 10.77 | % |
| (1) | Computed on a tax equivalent basis utilizing a federal income tax rate of 21%. | |
| (2) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". | |
| (3) | Includes noninterest bearing deposits. |
INCOME STATEMENT HIGHLIGHTS
Net Interest Income
Net interest income was
For the second quarter of 2026, average interest-earning assets decreased
Average interest-bearing liabilities decreased
The reduction in funding costs more than offset the modest decline in earning asset yields, resulting in a six basis point increase in the net interest margin to 3.74% from 3.68% in the second quarter of 2025.
Compared to the linked first quarter of 2026, net interest income decreased
Net interest income for the first six months of 2026 increased
For the first six months of 2026, interest expense decreased
At
Credit Loss Expense
The credit loss expense on loans was
The Company recorded a benefit for credit losses on unfunded commitments of
The Company also recorded an immaterial benefit related to credit losses on held-to-maturity debt securities during the first six months of 2026. No provision for credit losses was recorded on available-for-sale debt securities during the periods presented. Although certain debt securities remained in an unrealized loss position, the declines in fair value were primarily attributable to changes in market interest rates and not to expected credit losses.
Noninterest Income
Total noninterest income increased
Compared to the second quarter of 2025, total noninterest income was unchanged at
For the first six months of 2026, noninterest income increased
The Company’s non-qualified deferred compensation plan for officers and directors allows participants to defer a portion of their earnings and select from various hypothetical investment alternatives to determine their individual returns. The Company economically offsets this liability with separate account life insurance policies that are invested in similar underlying fund types within the life insurance policy. Because the deferred compensation liability and the separate account life insurance asset are not contractually linked, differences in balances, fund performance, and insurance costs can result in temporary timing mismatches between changes in separate account life insurance income and the related deferred compensation expense.
Earnings on separate account life insurance were
The majority of the related deferred compensation expense or benefit is reported within professional services expense under deferred directors' fees, as it primarily relates to directors' deferred compensation elections. Deferred directors' fee expense was
Noninterest Expense
Total noninterest expense increased
Compared to the second quarter of 2025, total noninterest expense decreased
For the first six months of 2026, noninterest expense decreased
Overall full-time equivalent employees were 452 at
The Company's effective tax rate was 25.3% for the second quarter of 2026, unchanged from the second quarter of 2025 and as compared to 25.2% in the linked first quarter of 2026. For the first six months of 2026, the effective tax rate was 25.2%, compared to 25.5% for the same period in 2025. The lower year-to-date effective tax rate reflects the continued benefit of tax-exempt income and tax credit investments as a percentage of pre-tax earnings.
Balance Sheet Summary
Total assets decreased
The decrease in gross loan balances compared to
The Company's loan portfolio remains diversified, with commercial real estate representing 57% of total loans, mortgage warehouse balances representing 19%, residential real estate comprising 14%, and other commercial loans representing 7% of the portfolio at
As indicated in the loan rollforward table below, new credit extended for the second quarter of 2026 increased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
LOAN ROLLFORWARD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
| For the three months ended: |
| For the six months ended: | ||||||||||||||||
|
|
|
|
|
| |||||||||||||||
Gross loans beginning balance |
| $ | 2,466,891 |
|
| $ | 2,546,880 |
|
| $ | 2,306,762 |
|
| $ | 2,546,880 |
|
| $ | 2,331,341 |
|
New credit extended |
|
| 49,370 |
|
|
| 7,811 |
|
|
| 48,147 |
|
|
| 57,181 |
|
|
| 114,517 |
|
Changes in line of credit utilization (1) |
|
| (4,841 | ) |
|
| (22,592 | ) |
|
| 2,587 |
|
|
| (27,433 | ) |
|
| (9,542 | ) |
Change in mortgage warehouse |
|
| (20,997 | ) |
|
| (39,880 | ) |
|
| 118,665 |
|
|
| (60,877 | ) |
|
| 75,496 |
|
Pay-downs, maturities, charge-offs and amortization |
|
| (34,217 | ) |
|
| (25,328 | ) |
|
| (41,556 | ) |
|
| (59,545 | ) |
|
| (77,207 | ) |
Gross loans ending balance |
|
| 2,456,206 |
|
|
| 2,466,891 |
|
|
| 2,434,605 |
|
| $ | 2,456,206 |
|
| $ | 2,434,605 |
|
Deferred costs and (fees), net |
|
| (146 | ) |
|
| (97 | ) |
|
| 4 |
|
|
| (146 | ) |
|
| 4 |
|
Gross loans, amortized cost |
| $ | 2,456,060 |
|
| $ | 2,466,794 |
|
| $ | 2,434,609 |
|
| $ | 2,456,060 |
|
| $ | 2,434,609 |
|
_______________________________ | ||
| (1) | Change does not include new balances on lines of credit extended during the respective periods as such balances are included as part of “New credit extended” line above. | |
A summary of the Company’s unfunded commitments and utilization is presented below (dollars in thousands, unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
| ||||||||||||||||||
|
| Line |
| Utilization % |
| Line |
| Utilization % |
| Line |
| Utilization % | |||||||||
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Residential real estate |
| $ | 12,457 |
|
| 48.15 | % |
| $ | 15,726 |
|
| 44.50 | % |
| $ | 18,792 |
|
| 40.69 | % |
Commercial real estate |
|
| 20,230 |
|
| 87.59 | % |
|
| 23,203 |
|
| 86.93 | % |
|
| 29,150 |
|
| 84.50 | % |
Other construction/land |
|
| 985 |
|
| 92.15 | % |
|
| 2,634 |
|
| 79.10 | % |
|
| 5,781 |
|
| 54.22 | % |
Farmland |
|
| 3,372 |
|
| 79.32 | % |
|
| 3,126 |
|
| 80.20 | % |
|
| 4,968 |
|
| 66.73 | % |
Total real estate |
|
| 37,044 |
|
| 82.84 | % |
|
| 44,689 |
|
| 80.92 | % |
|
| 58,691 |
|
| 76.27 | % |
Other commercial |
|
| 172,504 |
|
| 48.94 | % |
|
| 187,084 |
|
| 48.81 | % |
|
| 202,473 |
|
| 44.39 | % |
Consumer |
|
| 4,461 |
|
| 22.62 | % |
|
| 4,580 |
|
| 24.29 | % |
|
| 4,789 |
|
| 23.81 | % |
Subtotal (1) |
|
| 214,009 |
|
| 61.75 | % |
|
| 236,353 |
|
| 61.00 | % |
|
| 265,953 |
|
| 56.94 | % |
Mortgage warehouse facilities |
|
| 336,543 |
|
| 57.61 | % |
|
| 247,667 |
|
| 67.67 | % |
|
| 334,604 |
|
| 54.57 | % |
Overdrafts - Commercial and Consumer |
|
| 66,452 |
|
| 1.46 | % |
|
| 69,112 |
|
| 1.40 | % |
|
| 69,944 |
|
| 1.24 | % |
Total |
| $ | 617,004 |
|
| 56.58 | % |
| $ | 553,132 |
|
| 61.64 | % |
| $ | 670,501 |
|
| 52.95 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Unused commitment as a percent of gross loans, amortized cost |
|
| 25.12 | % |
|
|
|
| 21.72 | % |
|
|
|
| 27.54 | % |
|
| |||
Unused mortgage warehouse facilities as percent of gross loans, amortized cost |
|
| 13.70 | % |
|
|
|
| 9.72 | % |
|
|
|
| 13.74 | % |
|
| |||
_______________________________ | ||
| (1) | Excludes mortgage warehouse facilities and overdraft lines, both of which are unconditionally cancellable. | |
| (2) | Represents unfunded loan commitments available to customers. | |
Total deposits increased
Total borrowed funds totaled
Overall uninsured deposits are estimated to be approximately
The Company continues to have substantial liquidity which is managed daily. At
|
|
|
|
|
|
|
Primary and secondary liquidity sources |
|
|
| |||
Cash and cash equivalents |
| $ | 142,695 |
| $ | 135,628 |
Unpledged investment securities |
|
| 528,091 |
|
| 551,406 |
Excess pledged securities |
|
| 52,540 |
|
| 35,620 |
FHLB borrowing availability |
|
| 611,578 |
|
| 629,481 |
Unsecured lines of credit |
|
| 366,785 |
|
| 250,785 |
Funds available through fed discount window |
|
| 243,782 |
|
| 254,908 |
Totals |
| $ | 1,945,471 |
| $ | 1,857,828 |
Total capital was
Asset Quality
Total nonperforming assets, comprised of nonperforming loans and foreclosed assets, decreased
At
The allowance for credit losses on loans increased
The following tables highlight the coverage ratios by loan category at
|
|
|
|
|
|
|
|
|
|
| ||
Allowance for Credit Losses on Loans by Category |
|
|
|
|
|
|
|
|
|
| ||
(Dollars in Thousands, Unaudited) |
|
| ||||||||||
|
| As of | ||||||||||
|
| Balance |
| Total |
| Percent of |
| Coverage Ratio | ||||
Real estate: |
|
|
|
|
|
|
|
|
|
| ||
Commercial real estate |
| $ | 1,389,730 |
| $ | 15,913 |
| 56.58 | % |
| 1.15 | % |
Other construction/land |
|
| 15,851 |
|
| 307 |
| 0.65 | % |
| 1.94 | % |
Farmland |
|
| 65,759 |
|
| 532 |
| 2.68 | % |
| 0.81 | % |
Total real estate (2) |
|
| 1,471,340 |
|
| 16,752 |
| 59.91 | % |
| 1.14 | % |
Other Commercial |
|
| 179,164 |
|
| 4,895 |
| 7.29 | % |
| 2.73 | % |
Consumer loans (including overdrafts) |
|
| 2,524 |
|
| 108 |
| 0.10 | % |
| 4.28 | % |
Subtotal (2) (3) |
|
| 1,653,028 |
|
| 21,755 |
| 67.30 | % |
| 1.32 | % |
Residential real estate |
|
| 345,575 |
|
| 1,320 |
| 14.07 | % |
| 0.38 | % |
Mortgage warehouse facilities |
|
| 457,457 |
|
| 525 |
| 18.63 | % |
| 0.11 | % |
Gross loans, amortized cost |
| $ | 2,456,060 |
| $ | 23,600 |
| 100.00 | % |
| 0.96 | % |
|
| As of | ||||||||||
|
| Balance |
| Total |
| Percent of |
| Coverage Ratio | ||||
Real estate: |
|
|
|
|
|
|
|
|
|
| ||
Commercial real estate |
| $ | 1,381,770 |
| $ | 15,977 |
| 56.01 | % |
| 1.16 | % |
Other construction/land |
|
| 15,242 |
|
| 299 |
| 0.62 | % |
| 1.96 | % |
Farmland |
|
| 66,218 |
|
| 542 |
| 2.68 | % |
| 0.82 | % |
Total real estate (2) |
|
| 1,463,230 |
|
| 16,818 |
| 59.32 | % |
| 1.15 | % |
Other Commercial |
|
| 172,653 |
|
| 2,351 |
| 7.00 | % |
| 1.36 | % |
Consumer loans (including overdrafts) |
|
| 2,597 |
|
| 109 |
| 0.11 | % |
| 4.20 | % |
Subtotal (2) (3) |
|
| 1,638,480 |
|
| 19,278 |
| 66.42 | % |
| 1.18 | % |
Residential real estate |
|
| 349,860 |
|
| 1,368 |
| 14.18 | % |
| 0.39 | % |
Mortgage warehouse facilities |
|
| 478,454 |
|
| 604 |
| 19.40 | % |
| 0.13 | % |
Gross loans, amortized cost |
| $ | 2,466,794 |
| $ | 21,250 |
| 100.00 | % |
| 0.86 | % |
|
| As of | ||||||||||
|
| Balance |
| Total |
| Percent of |
| Coverage Ratio | ||||
Real estate: |
|
|
|
|
|
|
|
|
|
| ||
Commercial real estate |
| $ | 1,390,890 |
| $ | 16,354 |
| 54.61 | % |
| 1.18 | % |
Other construction/land |
|
| 14,414 |
|
| 296 |
| 0.57 | % |
| 2.05 | % |
Farmland |
|
| 68,307 |
|
| 496 |
| 2.68 | % |
| 0.73 | % |
Total real estate (2) |
|
| 1,473,611 |
|
| 17,146 |
| 57.86 | % |
| 1.16 | % |
Other Commercial |
|
| 192,577 |
|
| 2,146 |
| 7.56 | % |
| 1.11 | % |
Consumer loans (including overdrafts) |
|
| 2,810 |
|
| 112 |
| 0.11 | % |
| 3.99 | % |
Subtotal (2) (3) |
|
| 1,668,998 |
|
| 19,404 |
| 65.53 | % |
| 1.16 | % |
Residential real estate |
|
| 359,514 |
|
| 1,411 |
| 14.12 | % |
| 0.39 | % |
Mortgage warehouse facilities |
|
| 518,333 |
|
| 665 |
| 20.35 | % |
| 0.13 | % |
Gross loans, amortized cost |
| $ | 2,546,845 |
| $ | 21,480 |
| 100.00 | % |
| 0.84 | % |
_______________________________ | ||
| (1) | Coverage ratio equals allowance for credit losses on loans divided by amortized cost. | |
| (2) | Does not include residential real estate. | |
| (3) | Does not include mortgage warehouse facilities. | |
Mortgage warehouse balances historically have incurred nominal losses and therefore carry a significantly lower reserve than other loan categories. At
The Company's largest loan segment, commercial real estate, continues to maintain a strong reserve coverage ratio of 1.15% at
Management's detailed analysis indicates that the Company's allowance for credit losses on loans should be sufficient to cover credit losses for the life of the loans outstanding as of
About Sierra Bancorp
Sierra Bancorp is the holding Company for Bank of the Sierra (www.bankofthesierra.com), which is in its 49th year of operations and strives to be the preeminent bank headquartered in the South San Joaquin Valley.
Bank of the Sierra offers a broad range of retail and commercial banking services through its 34 full-service branches located within the counties of Tulare, Kern, Kings, Fresno, Ventura, San Luis Obispo, and Santa Barbara. The Bank also maintains an online branch and provides specialized lending services through its mortgage warehouse division. Bank of the Sierra is recognized as one of the strongest and top-performing community banks in the country, with a 5-star rating from Bauer Financial.
Forward-Looking Statements
The statements contained in this release that are not historical facts are forward-looking statements based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Readers are cautioned not to unduly rely on forward looking statements. Actual results may differ from those projected. These forward-looking statements involve risks and uncertainties including but not limited to the health of the national and local economies, loan portfolio performance, the Company's ability to attract and retain skilled employees, customers' service expectations, the Company's ability to successfully deploy new technology, the success of acquisitions and branch expansion, changes in interest rates, and other factors detailed in the Company's SEC filings, including the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of the Company's most recent Form 10-K and Form 10-Q.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
STATEMENT OF CONDITION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
ASSETS |
|
|
|
| ||||||||||||||||
Cash and due from banks |
| $ | 142,695 |
|
| $ | 156,372 |
|
| $ | 135,628 |
|
| $ | 95,501 |
|
| $ | 130,012 |
|
Investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Available-for-sale, at fair value |
|
| 611,822 |
|
|
| 615,401 |
|
|
| 625,330 |
|
|
| 596,933 |
|
|
| 668,834 |
|
Held-to-maturity, amortized cost, net of allowance for credit losses |
|
| 282,880 |
|
|
| 287,583 |
|
|
| 290,811 |
|
|
| 294,511 |
|
|
| 298,484 |
|
Total investment securities |
|
| 894,702 |
|
|
| 902,984 |
|
|
| 916,141 |
|
|
| 891,444 |
|
|
| 967,318 |
|
Real estate loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Residential real estate |
|
| 345,575 |
|
|
| 349,860 |
|
|
| 359,514 |
|
|
| 364,277 |
|
|
| 371,415 |
|
Commercial real estate |
|
| 1,389,730 |
|
|
| 1,381,770 |
|
|
| 1,390,890 |
|
|
| 1,404,681 |
|
|
| 1,392,075 |
|
Other construction/land |
|
| 15,851 |
|
|
| 15,242 |
|
|
| 14,414 |
|
|
| 13,420 |
|
|
| 11,662 |
|
Farmland |
|
| 65,759 |
|
|
| 66,218 |
|
|
| 68,307 |
|
|
| 67,860 |
|
|
| 67,967 |
|
Total real estate loans |
|
| 1,816,915 |
|
|
| 1,813,090 |
|
|
| 1,833,125 |
|
|
| 1,850,238 |
|
|
| 1,843,119 |
|
Other commercial |
|
| 179,164 |
|
|
| 172,653 |
|
|
| 192,577 |
|
|
| 185,958 |
|
|
| 186,620 |
|
Mortgage warehouse facilities |
|
| 457,457 |
|
|
| 478,454 |
|
|
| 518,333 |
|
|
| 452,683 |
|
|
| 401,896 |
|
Consumer loans |
|
| 2,524 |
|
|
| 2,597 |
|
|
| 2,810 |
|
|
| 2,909 |
|
|
| 2,974 |
|
Gross loans, amortized cost |
|
| 2,456,060 |
|
|
| 2,466,794 |
|
|
| 2,546,845 |
|
|
| 2,491,788 |
|
|
| 2,434,609 |
|
Allowance for credit losses on loans |
|
| (23,600 | ) |
|
| (21,250 | ) |
|
| (21,480 | ) |
|
| (25,180 | ) |
|
| (21,680 | ) |
Net loans |
|
| 2,432,460 |
|
|
| 2,445,544 |
|
|
| 2,525,365 |
|
|
| 2,466,608 |
|
|
| 2,412,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Bank premises and equipment |
|
| 14,053 |
|
|
| 14,447 |
|
|
| 14,974 |
|
|
| 15,056 |
|
|
| 15,285 |
|
Other assets |
|
| 236,701 |
|
|
| 235,115 |
|
|
| 237,171 |
|
|
| 240,768 |
|
|
| 244,758 |
|
Total assets |
| $ | 3,720,611 |
|
| $ | 3,754,462 |
|
| $ | 3,829,279 |
|
| $ | 3,709,377 |
|
| $ | 3,770,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
LIABILITIES AND CAPITAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noninterest demand deposits |
| $ | 1,026,319 |
|
| $ | 1,028,678 |
|
| $ | 995,623 |
|
| $ | 1,072,927 |
|
| $ | 1,065,742 |
|
Interest-bearing transaction accounts |
|
| 591,515 |
|
|
| 604,016 |
|
|
| 581,746 |
|
|
| 635,279 |
|
|
| 603,294 |
|
Savings deposits |
|
| 364,455 |
|
|
| 364,830 |
|
|
| 365,064 |
|
|
| 357,107 |
|
|
| 352,803 |
|
Money market deposits |
|
| 179,706 |
|
|
| 153,438 |
|
|
| 151,760 |
|
|
| 156,255 |
|
|
| 148,084 |
|
Customer time deposits |
|
| 451,819 |
|
|
| 454,459 |
|
|
| 462,153 |
|
|
| 476,242 |
|
|
| 514,596 |
|
Brokered deposits |
|
| 317,177 |
|
|
| 320,385 |
|
|
| 320,090 |
|
|
| 234,950 |
|
|
| 289,950 |
|
Total deposits |
|
| 2,930,991 |
|
|
| 2,925,806 |
|
|
| 2,876,436 |
|
|
| 2,932,760 |
|
|
| 2,974,469 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Repurchase agreements |
|
| 122,364 |
|
|
| 127,811 |
|
|
| 130,853 |
|
|
| 125,749 |
|
|
| 126,509 |
|
Long-term debt |
|
| 49,528 |
|
|
| 49,506 |
|
|
| 49,483 |
|
|
| 49,461 |
|
|
| 49,438 |
|
Subordinated debentures |
|
| 36,106 |
|
|
| 36,061 |
|
|
| 36,017 |
|
|
| 35,972 |
|
|
| 35,928 |
|
Other interest-bearing liabilities |
|
| 155,000 |
|
|
| 185,000 |
|
|
| 302,700 |
|
|
| 135,000 |
|
|
| 154,400 |
|
Total deposits and interest-bearing liabilities |
|
| 3,293,989 |
|
|
| 3,324,184 |
|
|
| 3,395,489 |
|
|
| 3,278,942 |
|
|
| 3,340,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Allowance for credit losses on unfunded loan commitments |
|
| 570 |
|
|
| 660 |
|
|
| 710 |
|
|
| 790 |
|
|
| 810 |
|
Other liabilities |
|
| 59,155 |
|
|
| 65,904 |
|
|
| 68,217 |
|
|
| 69,562 |
|
|
| 73,041 |
|
Total capital |
|
| 366,897 |
|
|
| 363,714 |
|
|
| 364,863 |
|
|
| 360,083 |
|
|
| 355,707 |
|
Total liabilities and capital |
| $ | 3,720,611 |
|
| $ | 3,754,462 |
|
| $ | 3,829,279 |
|
| $ | 3,709,377 |
|
| $ | 3,770,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
GOODWILL AND INTANGIBLE ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
| $ | 27,357 |
|
| $ | 27,357 |
|
| $ | 27,357 |
|
| $ | 27,357 |
|
| $ | 27,357 |
| |
Core deposit intangible |
|
| — |
|
|
| 13 |
|
|
| 52 |
|
|
| 132 |
|
|
| 294 |
|
Total intangible assets |
| $ | 27,357 |
|
| $ | 27,370 |
|
| $ | 27,409 |
|
| $ | 27,489 |
|
| $ | 27,651 |
|
|
|
|
|
|
|
| ||||||||||||||
CREDIT QUALITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Nonperforming loans |
| $ | 10,544 |
|
| $ | 10,410 |
|
| $ | 13,231 |
|
| $ | 14,006 |
|
| $ | 14,981 |
|
Foreclosed assets |
|
| — |
|
|
| — |
|
|
| 1,565 |
|
|
| 1,839 |
|
|
| — |
|
Total nonperforming assets |
| $ | 10,544 |
|
| $ | 10,410 |
|
| $ | 14,796 |
|
| $ | 15,845 |
|
| $ | 14,981 |
|
|
|
|
|
|
|
| ||||||||||||||
Quarterly net (recoveries) charge offs |
| $ | (67 | ) |
| $ | 307 |
|
| $ | 2,915 |
|
| $ | 209 |
|
| $ | 6,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Past due and still accruing (30-89) |
| $ | 5,424 |
|
| $ | 907 |
|
| $ | 6,835 |
|
| $ | 187 |
|
| $ | 3,033 |
|
Classified loans |
| $ | 29,304 |
|
| $ | 31,595 |
|
| $ | 31,433 |
|
| $ | 32,111 |
|
| $ | 35,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Nonperforming loans / gross loans, amortized cost |
|
| 0.43 | % |
|
| 0.42 | % |
|
| 0.52 | % |
|
| 0.56 | % |
|
| 0.62 | % |
NPA's / loans plus foreclosed assets |
|
| 0.43 | % |
|
| 0.42 | % |
|
| 0.58 | % |
|
| 0.64 | % |
|
| 0.62 | % |
Allowance for credit losses on loans / gross loans, amortized cost |
|
| 0.96 | % |
|
| 0.86 | % |
|
| 0.84 | % |
|
| 1.01 | % |
|
| 0.89 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
SELECT PERIOD-END STATISTICS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Shareholders' equity / total assets |
|
| 9.86 | % |
|
| 9.69 | % |
|
| 9.53 | % |
|
| 9.71 | % |
|
| 9.43 | % |
Gross loans, amortized cost / deposits |
|
| 83.80 | % |
|
| 84.31 | % |
|
| 88.54 | % |
|
| 84.96 | % |
|
| 81.85 | % |
Noninterest-bearing deposits / total deposits |
|
| 35.02 | % |
|
| 35.16 | % |
|
| 34.61 | % |
|
| 36.58 | % |
|
| 35.83 | % |
Core non-maturity deposits |
| $ | 2,161,995 |
|
| $ | 2,150,962 |
|
| $ | 2,094,193 |
|
| $ | 2,221,568 |
|
| $ | 2,169,923 |
|
Deferred loan (costs)/fees |
| $ | (146 | ) |
| $ | (97 | ) |
| $ | (35 | ) |
| $ | 9 |
|
| $ | 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
CONSOLIDATED INCOME STATEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(Dollars in Thousands, Unaudited) |
|
| For the three months ended: |
|
| For the six months ended: | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Interest income |
| $ | 40,939 |
|
| $ | 41,196 |
|
| $ | 42,717 |
|
| $ | 82,135 |
|
| $ | 84,170 |
|
Interest expense |
|
| 10,527 |
|
|
| 10,588 |
|
|
| 12,064 |
|
|
| 21,115 |
|
|
| 23,405 |
|
Net interest income |
|
| 30,412 |
|
|
| 30,608 |
|
|
| 30,653 |
|
|
| 61,020 |
|
|
| 60,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Credit loss expense - loans |
|
| 2,283 |
|
|
| 77 |
|
|
| 1,210 |
|
|
| 2,360 |
|
|
| 3,171 |
|
Credit loss (benefit) expense - unfunded commitments |
|
| (90 | ) |
|
| (50 | ) |
|
| (10 | ) |
|
| (140 | ) |
|
| 100 |
|
Credit loss (benefit) - debt securities held-to-maturity |
|
| - |
|
|
| (1 | ) |
|
| - |
|
|
| (1 | ) |
|
| - |
|
Net interest income after credit loss (benefit) |
|
| 28,219 |
|
|
| 30,582 |
|
|
| 29,453 |
|
|
| 58,801 |
|
|
| 57,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Service charges and fees on deposit accounts |
|
| 5,987 |
|
|
| 5,673 |
|
|
| 5,855 |
|
|
| 11,660 |
|
|
| 11,436 |
|
Net gain on sale of securities available-for-sale |
|
| - |
|
|
| - |
|
|
| 1 |
|
|
| - |
|
|
| 124 |
|
Net gain (loss) on sale of fixed assets |
|
| - |
|
|
| 360 |
|
|
| (19 | ) |
|
| 360 |
|
|
| (22 | ) |
Increase in cash surrender value of life insurance |
|
| 416 |
|
|
| 419 |
|
|
| 343 |
|
|
| 835 |
|
|
| 581 |
|
Earnings (loss) on separate account life insurance |
|
| 1,386 |
|
|
| (379 | ) |
|
| 973 |
|
|
| 1,006 |
|
|
| 470 |
|
Other income |
|
| 781 |
|
|
| 1,896 |
|
|
| 1,400 |
|
|
| 2,678 |
|
|
| 2,606 |
|
Total noninterest income |
|
| 8,570 |
|
|
| 7,969 |
|
|
| 8,553 |
|
|
| 16,539 |
|
|
| 15,195 |
|
|
|
|
|
|
|
|
|
| ||||||||||||
Salaries and benefits |
|
| 12,548 |
|
|
| 12,700 |
|
|
| 12,544 |
|
|
| 25,247 |
|
|
| 25,547 |
|
Occupancy expense |
|
| 3,204 |
|
|
| 3,085 |
|
|
| 3,142 |
|
|
| 6,289 |
|
|
| 6,120 |
|
Other noninterest expenses |
|
| 7,758 |
|
|
| 6,039 |
|
|
| 8,081 |
|
|
| 13,798 |
|
|
| 14,517 |
|
Total noninterest expense |
|
| 23,510 |
|
|
| 21,824 |
|
|
| 23,767 |
|
|
| 45,334 |
|
|
| 46,184 |
|
|
|
|
|
|
|
|
|
| ||||||||||||
Income before taxes |
|
| 13,279 |
|
|
| 16,727 |
|
|
| 14,239 |
|
|
| 30,006 |
|
|
| 26,505 |
|
Provision for income taxes |
|
| 3,360 |
|
|
| 4,207 |
|
|
| 3,606 |
|
|
| 7,567 |
|
|
| 6,771 |
|
Net income |
| $ | 9,919 |
|
| $ | 12,520 |
|
| $ | 10,633 |
|
| $ | 22,439 |
|
| $ | 19,734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
TAX DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tax-exempt muni income |
| $ | 1,678 |
|
| $ | 1,624 |
|
| $ | 1,577 |
|
| $ | 3,302 |
|
| $ | 3,153 |
|
Interest income - fully tax equivalent |
| $ | 41,385 |
|
| $ | 41,628 |
|
| $ | 43,136 |
|
| $ | 83,013 |
|
| $ | 85,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
| For the three months ended: |
|
| For the six months ended: | |||||||||
|
|
|
|
|
|
|
|
|
|
| |||||
Basic earnings per share |
| $ | 0.77 |
| $ | 0.96 |
| $ | 0.78 |
| $ | 1.74 |
| $ | 1.44 |
Diluted earnings per share |
| $ | 0.77 |
| $ | 0.96 |
| $ | 0.78 |
| $ | 1.72 |
| $ | 1.43 |
Common dividends |
| $ | 0.26 |
| $ | 0.26 |
| $ | 0.25 |
| $ | 0.52 |
| $ | 0.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
| 12,848,133 |
|
| 12,988,932 |
|
| 13,563,910 |
|
| 12,917,542 |
|
| 13,692,003 |
Weighted average diluted shares |
|
| 12,959,127 |
|
| 13,097,176 |
|
| 13,637,252 |
|
| 13,027,893 |
|
| 13,777,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per basic share (EOP) |
| $ | 28.30 |
| $ | 27.78 |
| $ | 26.00 |
| $ | 28.30 |
| $ | 26.00 |
Tangible book value per share (EOP) (1) |
| $ | 26.19 |
| $ | 25.69 |
| $ | 23.98 |
| $ | 26.19 |
| $ | 23.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding (EOP) |
|
| 12,963,397 |
|
| 13,093,184 |
|
| 13,681,828 |
|
| 12,963,397 |
|
| 13,681,828 |
| (1) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
KEY FINANCIAL RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(Unaudited) |
|
| For the three months ended: |
|
| For the six months ended: | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Return on average equity |
|
| 10.90 | % |
|
| 13.88 | % |
|
| 12.08 | % |
|
| 12.38 | % |
|
| 11.26 | % |
Return on average assets |
|
| 1.09 | % |
|
| 1.39 | % |
|
| 1.16 | % |
|
| 1.24 | % |
|
| 1.09 | % |
Net interest margin (tax-equivalent) (1) |
|
| 3.74 | % |
|
| 3.75 | % |
|
| 3.68 | % |
|
| 3.75 | % |
|
| 3.71 | % |
Efficiency ratio (tax-equivalent) (1) (2) |
|
| 58.91 | % |
|
| 56.45 | % |
|
| 59.43 | % |
|
| 57.70 | % |
|
| 60.00 | % |
Net charge-offs (recoveries) / average loans (not annualized) |
|
| 0.00 | % |
|
| 0.01 | % |
|
| 0.27 | % |
|
| 0.01 | % |
|
| 0.27 | % |
| (1) | Computed on a tax equivalent basis utilizing a federal income tax rate of 21%. | |
| (2) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". |
|
|
|
|
|
|
|
|
|
| |||
NON-GAAP FINANCIAL MEASURES |
|
|
|
|
|
|
|
|
| |||
(Dollars in Thousands, Unaudited) |
| As of: | ||||||||||
|
|
|
|
|
|
| ||||||
Total stockholders' equity |
| $ | 366,897 |
|
| $ | 363,714 |
|
| $ | 355,707 |
|
Less: goodwill and other intangible assets |
|
| 27,357 |
|
|
| 27,370 |
|
|
| 27,651 |
|
Tangible common equity |
| $ | 339,540 |
|
| $ | 336,344 |
|
| $ | 328,056 |
|
|
|
|
|
|
|
|
|
|
| |||
Total assets |
| $ | 3,720,611 |
|
| $ | 3,754,462 |
|
| $ | 3,770,302 |
|
Less: goodwill and other intangible assets |
|
| 27,357 |
|
|
| 27,370 |
|
|
| 27,651 |
|
Tangible assets |
| $ | 3,693,254 |
|
| $ | 3,727,092 |
|
| $ | 3,742,651 |
|
|
|
|
|
|
|
|
|
|
| |||
Total stockholders' equity (bank only) |
| $ | 447,070 |
|
| $ | 439,623 |
|
| $ | 430,250 |
|
Less: goodwill and other intangible assets (bank only) |
|
| 27,357 |
|
|
| 27,370 |
|
|
| 27,651 |
|
Tangible common equity (bank only) |
| $ | 419,713 |
|
| $ | 412,253 |
|
| $ | 402,599 |
|
|
|
|
|
|
|
|
|
|
| |||
Total assets (bank only) |
| $ | 3,718,414 |
|
| $ | 3,751,904 |
|
| $ | 3,766,071 |
|
Less: goodwill and other intangible assets (bank only) |
|
| 27,357 |
|
|
| 27,370 |
|
|
| 27,651 |
|
Tangible assets (bank only) |
| $ | 3,691,057 |
|
| $ | 3,724,534 |
|
| $ | 3,738,420 |
|
|
|
|
|
|
|
|
|
|
| |||
Common shares outstanding |
|
| 12,963,397 |
|
|
| 13,093,184 |
|
|
| 13,681,828 |
|
|
|
|
|
|
|
|
|
|
| |||
Book value per common share (total stockholders' equity / shares outstanding) |
| $ | 28.30 |
|
| $ | 27.78 |
|
| $ | 26.00 |
|
Tangible book value per common share (tangible common equity / shares outstanding) |
| $ | 26.19 |
|
| $ | 25.69 |
|
| $ | 23.98 |
|
Equity ratio - GAAP (total stockholders' equity / total assets |
|
| 9.86 | % |
|
| 9.69 | % |
|
| 9.43 | % |
Tangible common equity ratio (tangible common equity / tangible assets) |
|
| 9.19 | % |
|
| 9.02 | % |
|
| 8.77 | % |
Tangible common equity ratio (bank only) (tangible common equity / tangible assets) |
|
| 11.37 | % |
|
| 11.07 | % |
|
| 10.77 | % |
|
| For the three months ended: |
| For the six months ended: | ||||||||||||||||
Efficiency Ratio: |
|
|
|
|
| |||||||||||||||
Noninterest expense |
| $ | 23,510 |
|
| $ | 21,824 |
|
| $ | 23,767 |
|
| $ | 45,334 |
|
|
| 46,184 |
|
Divided by: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net interest income |
|
| 30,412 |
|
|
| 30,608 |
|
|
| 30,653 |
|
|
| 61,020 |
|
|
| 60,765 |
|
Tax-equivalent interest income adjustments |
|
| 446 |
|
|
| 432 |
|
|
| 419 |
|
|
| 878 |
|
|
| 838 |
|
Net interest income, adjusted |
|
| 30,858 |
|
|
| 31,040 |
|
|
| 31,072 |
|
|
| 61,898 |
|
|
| 61,603 |
|
Noninterest income |
|
| 8,570 |
|
|
| 7,969 |
|
|
| 8,553 |
|
|
| 16,539 |
|
|
| 15,195 |
|
Less gain (loss) on sale of securities |
|
| - |
|
|
| - |
|
|
| 1 |
|
|
| - |
|
|
| 124 |
|
Less (loss) gain on sale of fixed assets |
|
| - |
|
|
| 360 |
|
|
| (19 | ) |
|
| 360 |
|
|
| (22 | ) |
Tax-equivalent noninterest income adjustments |
|
| 479 |
|
|
| 11 |
|
|
| 350 |
|
|
| 489 |
|
|
| 279 |
|
Noninterest income, adjusted |
|
| 9,049 |
|
|
| 7,620 |
|
|
| 8,921 |
|
|
| 16,668 |
|
|
| 15,372 |
|
Net interest income plus noninterest income, adjusted |
| $ | 39,907 |
|
| $ | 38,660 |
|
| $ | 39,993 |
|
| $ | 78,566 |
|
| $ | 76,975 |
|
Efficiency Ratio (tax-equivalent) |
|
| 58.91 | % |
|
| 56.45 | % |
|
| 59.43 | % |
|
| 57.70 | % |
|
| 60.00 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
| For the three months ended: |
| For the six months ended: | ||||||||||||||||
Pre-tax pre-provision income: |
|
|
|
|
| |||||||||||||||
Net income |
| $ | 9,919 |
|
| $ | 12,520 |
|
| $ | 10,633 |
|
| $ | 22,439 |
|
| $ | 19,734 |
|
Add: Provision for income taxes |
|
| 3,360 |
|
|
| 4,207 |
|
|
| 3,606 |
|
|
| 7,567 |
|
|
| 6,771 |
|
Add: Provision for credit losses |
|
| 2,193 |
|
|
| 26 |
|
|
| 1,200 |
|
|
| 2,219 |
|
|
| 3,271 |
|
Pre-tax pre-provision income |
| $ | 15,472 |
|
| $ | 16,753 |
|
| $ | 15,439 |
|
| $ | 32,225 |
|
| $ | 29,776 |
|
NONINTEREST INCOME/EXPENSE |
|
|
|
|
|
|
|
|
|
|
| |||||||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
| |||||||||||||||
|
| For the three months ended: |
| For the six months ended: | ||||||||||||||||
Noninterest income: |
|
|
|
|
| |||||||||||||||
Service charges and fees on deposit accounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interchange income on debit cards |
| $ | 2,077 |
|
| $ | 1,941 |
|
| $ | 2,056 |
|
| $ | 4,018 |
|
| $ | 4,008 |
|
Business analysis fees |
|
| 1,174 |
|
|
| 1,030 |
|
|
| 1,123 |
|
|
| 2,204 |
|
|
| 2,157 |
|
Overdraft fee income |
|
| 1,313 |
|
|
| 1,324 |
|
|
| 1,255 |
|
|
| 2,637 |
|
|
| 2,500 |
|
Other service charges and fees |
|
| 1,423 |
|
|
| 1,378 |
|
|
| 1,421 |
|
|
| 2,801 |
|
|
| 2,771 |
|
Net (loss) gain on sale of securities available-for-sale |
|
| — |
|
|
| — |
|
|
| 1 |
|
|
| — |
|
|
| 124 |
|
Gain (loss) on sale of fixed assets |
|
| — |
|
|
| 360 |
|
|
| (19 | ) |
|
| 360 |
|
|
| (22 | ) |
Increase in cash surrender value of life insurance |
|
| 416 |
|
|
| 419 |
|
|
| 343 |
|
|
| 835 |
|
|
| 581 |
|
(Loss) earnings on separate account life insurance |
|
| 1,386 |
|
|
| (379 | ) |
|
| 973 |
|
|
| 1,006 |
|
|
| 470 |
|
Other |
|
| 781 |
|
|
| 1,896 |
|
|
| 1,400 |
|
|
| 2,678 |
|
|
| 2,606 |
|
Total noninterest income |
| $ | 8,570 |
|
| $ | 7,969 |
|
| $ | 8,553 |
|
| $ | 16,539 |
|
| $ | 15,195 |
|
As a % of average interest-earning assets (1) |
|
| 1.04 | % |
|
| 0.96 | % |
|
| 1.01 | % |
|
| 1.00 | % |
|
| 0.91 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Salaries and employee benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Salary and incentives |
| $ | 10,403 |
|
| $ | 10,409 |
|
| $ | 10,463 |
|
| $ | 20,811 |
|
| $ | 21,150 |
|
Employee benefits |
|
| 2,009 |
|
|
| 2,288 |
|
|
| 1,953 |
|
|
| 4,297 |
|
|
| 4,253 |
|
Deferred compensation |
|
| 136 |
|
|
| 3 |
|
|
| 128 |
|
|
| 139 |
|
|
| 144 |
|
Occupancy costs |
|
| 3,204 |
|
|
| 3,085 |
|
|
| 3,142 |
|
|
| 6,289 |
|
|
| 6,120 |
|
Advertising and marketing costs |
|
| 338 |
|
|
| 333 |
|
|
| 405 |
|
|
| 670 |
|
|
| 753 |
|
Data processing costs |
|
| 1,657 |
|
|
| 1,583 |
|
|
| 1,566 |
|
|
| 3,240 |
|
|
| 3,064 |
|
Deposit services costs |
|
| 1,983 |
|
|
| 1,948 |
|
|
| 2,118 |
|
|
| 3,931 |
|
|
| 4,109 |
|
Loan services costs |
|
|
|
|
|
|
|
|
|
|
| — |
|
|
|
| ||||
Loan processing |
|
| 117 |
|
|
| 113 |
|
|
| 113 |
|
|
| 231 |
|
|
| 251 |
|
Foreclosed assets |
|
| 1 |
|
|
| 17 |
|
|
| (2 | ) |
|
| 18 |
|
|
| 2 |
|
Other operating costs |
|
| 772 |
|
|
| 779 |
|
|
| 1,078 |
|
|
| 1,551 |
|
|
| 2,006 |
|
Professional services costs |
|
|
|
|
|
|
|
|
|
|
| — |
|
|
|
| ||||
Legal and accounting services |
|
| 572 |
|
|
| 557 |
|
|
| 419 |
|
|
| 1,129 |
|
|
| 1,070 |
|
Director's costs |
|
| 337 |
|
|
| 356 |
|
|
| 309 |
|
|
| 692 |
|
|
| 619 |
|
Deferred directors' fees cost/(benefit) |
|
| 1,039 |
|
|
| (572 | ) |
|
| 948 |
|
|
| 467 |
|
|
| 504 |
|
Other professional services |
|
| 694 |
|
|
| 698 |
|
|
| 711 |
|
|
| 1,394 |
|
|
| 1,417 |
|
Stationery and supply costs |
|
| 100 |
|
|
| 97 |
|
|
| 132 |
|
|
| 197 |
|
|
| 233 |
|
Sundry and tellers |
|
| 148 |
|
|
| 130 |
|
|
| 284 |
|
|
| 278 |
|
|
| 489 |
|
Total noninterest expense |
| $ | 23,510 |
|
| $ | 21,824 |
|
| $ | 23,767 |
|
| $ | 45,334 |
|
| $ | 46,184 |
|
As a % of average interest-earning assets (1) |
|
| 2.85 | % |
|
| 2.64 | % |
|
| 2.81 | % |
|
| 2.74 | % |
|
| 2.78 | % |
Efficiency ratio (tax-equivalent) (2)(3) |
|
| 58.91 | % |
|
| 56.45 | % |
|
| 59.43 | % |
|
| 57.70 | % |
|
| 60.00 | % |
_______________________________ | ||
| (1) | Annualized | |
| (2) | Computed on a tax equivalent basis utilizing a federal income tax rate of 21%. | |
| (3) | See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures". | |
AVERAGE BALANCES AND RATES |
|
|
|
|
|
|
|
| |||||||||||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
| For the quarter ended |
| For the quarter ended |
| For the quarter ended | |||||||||||||||
|
|
|
| ||||||||||||||||||
|
| Average | Income/ | Yield/ |
| Average | Income/ | Yield/ |
| Average | Income/ | Yield/ | |||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Investments: |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest-earning due from banks |
| $ | 11,265 | $ | 112 | 3.99 | % |
| $ | 23,411 | $ | 211 | 3.66 | % |
| $ | 18,122 | $ | 211 | 4.67 | % |
Taxable |
|
| 695,359 |
| 7,965 | 4.59 | % |
|
| 709,417 |
| 7,993 | 4.57 | % |
|
| 770,413 |
| 9,295 | 4.84 | % |
Non-taxable |
|
| 207,513 |
| 1,678 | 4.11 | % |
|
| 203,801 |
| 1,624 | 4.09 | % |
|
| 196,364 |
| 1,577 | 4.08 | % |
Total investments |
|
| 914,137 |
| 9,755 | 4.48 | % |
|
| 936,629 |
| 9,828 | 4.44 | % |
|
| 984,899 |
| 11,083 | 4.68 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Loans: (3) |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Real estate |
|
| 1,803,504 |
| 22,250 | 4.95 | % |
|
| 1,822,696 |
| 22,391 | 4.98 | % |
|
| 1,849,725 |
| 22,589 | 4.90 | % |
Agricultural production |
|
| 58,703 |
| 723 | 4.94 | % |
|
| 62,795 |
| 724 | 4.68 | % |
|
| 72,933 |
| 915 | 5.03 | % |
Commercial |
|
| 106,435 |
| 1,531 | 5.77 | % |
|
| 111,734 |
| 1,597 | 5.80 | % |
|
| 109,407 |
| 1,612 | 5.91 | % |
Consumer |
|
| 2,445 |
| 54 | 8.86 | % |
|
| 2,601 |
| 55 | 8.58 | % |
|
| 3,214 |
| 64 | 7.99 | % |
Mortgage warehouse facilities |
|
| 422,257 |
| 6,608 | 6.28 | % |
|
| 414,272 |
| 6,589 | 6.45 | % |
|
| 368,592 |
| 6,440 | 7.01 | % |
Other |
|
| 2,393 |
| 18 | 3.02 | % |
|
| 2,146 |
| 12 | 2.27 | % |
|
| 2,351 |
| 14 | 2.39 | % |
Total loans |
|
| 2,395,737 |
| 31,184 | 5.22 | % |
|
| 2,416,244 |
| 31,368 | 5.26 | % |
|
| 2,406,222 |
| 31,634 | 5.27 | % |
Total interest-earning assets (4) |
|
| 3,309,874 |
| 40,939 | 5.02 | % |
|
| 3,352,873 |
| 41,196 | 5.04 | % |
|
| 3,391,121 |
| 42,717 | 5.10 | % |
Other earning assets |
|
| 17,935 |
|
|
|
| 17,069 |
|
|
|
| 17,062 |
|
| ||||||
Non-earning assets |
|
| 318,610 |
|
|
|
| 283,935 |
|
|
|
| 280,045 |
|
| ||||||
Total assets |
| $ | 3,646,419 |
|
|
| $ | 3,653,877 |
|
|
| $ | 3,688,228 |
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Liabilities and shareholders' equity |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Demand deposits |
| $ | 237,488 | $ | 1,263 | 2.13 | % |
| $ | 224,131 | $ | 1,104 | 2.00 | % |
| $ | 224,649 | $ | 1,420 | 2.54 | % |
NOW |
|
| 361,845 |
| 97 | 0.11 | % |
|
| 356,648 |
| 75 | 0.09 | % |
|
| 375,695 |
| 140 | 0.15 | % |
Savings accounts |
|
| 366,475 |
| 111 | 0.12 | % |
|
| 363,512 |
| 105 | 0.12 | % |
|
| 354,798 |
| 97 | 0.11 | % |
Money market |
|
| 171,583 |
| 772 | 1.80 | % |
|
| 154,469 |
| 616 | 1.62 | % |
|
| 146,193 |
| 608 | 1.67 | % |
Time deposits |
|
| 454,295 |
| 3,216 | 2.84 | % |
|
| 459,482 |
| 3,203 | 2.83 | % |
|
| 516,970 |
| 4,283 | 3.32 | % |
Brokered Deposits |
|
| 228,210 |
| 2,402 | 4.22 | % |
|
| 319,199 |
| 3,219 | 4.09 | % |
|
| 244,401 |
| 2,778 | 4.56 | % |
Total interest bearing deposits |
|
| 1,819,896 |
| 7,861 | 1.73 | % |
|
| 1,877,441 |
| 8,322 | 1.80 | % |
|
| 1,862,706 |
| 9,326 | 2.01 | % |
Borrowed funds: |
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Federal funds purchased |
|
| 125,005 |
| 1,171 | 3.76 | % |
|
| 42,782 |
| 395 | 3.74 | % |
|
| 46,214 |
| 517 | 4.49 | % |
Repurchase agreements |
|
| 125,120 |
| 45 | 0.14 | % |
|
| 128,430 |
| 63 | 0.20 | % |
|
| 124,636 |
| 79 | 0.25 | % |
Short term borrowings |
|
| 3,606 |
| 34 | 3.78 | % |
|
| 3,988 |
| 38 | 3.86 | % |
|
| 24,716 |
| 277 | 4.50 | % |
Long term FHLB Advances |
|
| 40,714 |
| 389 | 3.83 | % |
|
| 77,778 |
| 749 | 3.91 | % |
|
| 80,000 |
| 780 | 3.91 | % |
Long term debt |
|
| 49,514 |
| 430 | 3.48 | % |
|
| 49,492 |
| 431 | 3.53 | % |
|
| 49,424 |
| 430 | 3.49 | % |
Subordinated debentures |
|
| 36,078 |
| 597 | 6.64 | % |
|
| 36,034 |
| 590 | 6.64 | % |
|
| 35,899 |
| 655 | 7.32 | % |
Total borrowed funds |
|
| 380,037 |
| 2,666 | 2.81 | % |
|
| 338,504 |
| 2,266 | 2.71 | % |
|
| 360,889 |
| 2,738 | 3.04 | % |
Total interest-bearing liabilities |
|
| 2,199,933 |
| 10,527 | 1.92 | % |
|
| 2,215,945 |
| 10,588 | 1.94 | % |
|
| 2,223,595 |
| 12,064 | 2.18 | % |
Demand deposits - noninterest bearing |
|
| 1,018,453 |
|
|
|
| 1,005,769 |
|
|
|
| 1,020,374 |
|
| ||||||
Other liabilities |
|
| 63,077 |
|
|
|
| 66,346 |
|
|
|
| 91,191 |
|
| ||||||
Shareholders' equity |
|
| 364,956 |
|
|
|
| 365,817 |
|
|
|
| 353,068 |
|
| ||||||
Total liabilities and shareholders' equity |
| $ | 3,646,419 |
|
|
| $ | 3,653,877 |
|
|
| $ | 3,688,228 |
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Interest income/interest earning assets |
|
|
| 5.02 | % |
|
|
| 5.04 | % |
|
|
| 5.10 | % | ||||||
Interest expense/interest earning assets |
|
|
| 1.28 | % |
|
|
| 1.28 | % |
|
|
| 1.42 | % | ||||||
Net interest income and margin (5) |
|
| $ | 30,412 | 3.74 | % |
|
| $ | 30,608 | 3.75 | % |
|
| $ | 30,653 | 3.68 | % | |||
| |||||||||||||||||||||
_______________________________ | ||
| (1) | Average balances are obtained from the best available daily or monthly data and are net of deferred fees and related direct costs. | |
| (2) | Yields and net interest margin have been computed on a tax equivalent basis utilizing a 21% effective federal tax rate. | |
| (3) | Loans are gross of the allowance for possible loan losses. Loan fees have been included in the calculation of interest income. Net loan fees and loan acquisition FMV amortization were | |
| (4) | Non-accrual loans have been included in total loans for purposes of computing total earning assets. | |
| (5) | Net interest margin represents net interest income as a percentage of average interest-earning assets. | |
AVERAGE BALANCES AND RATES |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
(Dollars in Thousands, Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
| For the six months ended |
|
| For the six months ended | |||||||||||||
|
|
|
| |||||||||||||||
|
| Average |
| Income/ |
| Yield/ |
| Average |
| Income/ |
| Yield/ | ||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Investments: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest-earning due from banks |
| $ | 17,305 |
| $ | 323 |
| 3.76 | % |
| $ | 36,281 |
| $ | 799 |
| 4.44 | % |
Taxable |
|
| 702,349 |
|
| 15,957 |
| 4.58 | % |
|
| 752,903 |
|
| 18,435 |
| 4.94 | % |
Non-taxable |
|
| 205,667 |
|
| 3,302 |
| 4.10 | % |
|
| 196,957 |
|
| 3,153 |
| 4.09 | % |
Total investments |
|
| 925,321 |
|
| 19,582 |
| 4.46 | % |
|
| 986,141 |
|
| 22,387 |
| 4.75 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Loans:(3) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Real estate |
| $ | 1,813,047 |
| $ | 44,642 |
| 4.97 | % |
| $ | 1,837,146 |
| $ | 44,576 |
| 4.89 | % |
Agricultural |
|
| 60,738 |
|
| 1,447 |
| 4.80 | % |
|
| 74,615 |
|
| 1,945 |
| 5.26 | % |
Commercial |
|
| 109,070 |
|
| 3,128 |
| 5.78 | % |
|
| 106,296 |
|
| 3,127 |
| 5.93 | % |
Consumer |
|
| 2,522 |
|
| 109 |
| 8.72 | % |
|
| 3,250 |
|
| 133 |
| 8.25 | % |
Mortgage warehouse facilities |
|
| 418,286 |
|
| 13,197 |
| 6.36 | % |
|
| 341,075 |
|
| 11,970 |
| 7.08 | % |
Other |
|
| 2,270 |
|
| 30 |
| 2.67 | % |
|
| 2,356 |
|
| 32 |
| 2.74 | % |
Total loans |
|
| 2,405,933 |
|
| 62,553 |
| 5.24 | % |
|
| 2,364,738 |
|
| 61,783 |
| 5.27 | % |
Total interest-earning assets (4) |
|
| 3,331,254 |
|
| 82,135 |
| 5.03 | % |
|
| 3,350,879 |
|
| 84,170 |
| 5.12 | % |
Other earning assets |
|
| 17,504 |
|
|
|
|
|
|
| 17,062 |
|
|
|
|
| ||
Non-earning assets |
|
| 301,369 |
|
|
|
|
|
|
| 277,002 |
|
|
|
|
| ||
Total assets |
| $ | 3,650,127 |
|
|
|
|
|
| $ | 3,644,943 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Liabilities and shareholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Demand deposits |
| $ | 230,847 |
| $ | 2,366 |
| 2.07 | % |
| $ | 216,258 |
| $ | 2,712 |
| 2.53 | % |
NOW |
|
| 359,261 |
|
| 173 |
| 0.10 | % |
|
| 377,009 |
|
| 259 |
| 0.14 | % |
Savings accounts |
|
| 365,002 |
|
| 216 |
| 0.12 | % |
|
| 353,727 |
|
| 187 |
| 0.11 | % |
Money market |
|
| 163,073 |
|
| 1,387 |
| 1.72 | % |
|
| 145,646 |
|
| 1,180 |
| 1.63 | % |
Time deposits |
|
| 456,874 |
|
| 6,421 |
| 2.83 | % |
|
| 524,095 |
|
| 8,694 |
| 3.35 | % |
Brokered deposits |
|
| 273,453 |
|
| 5,621 |
| 4.15 | % |
|
| 244,480 |
|
| 5,665 |
| 4.67 | % |
Total interest-bearing deposits |
|
| 1,848,510 |
|
| 16,184 |
| 1.77 | % |
|
| 1,861,215 |
|
| 18,697 |
| 2.03 | % |
Borrowed funds: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Federal funds purchased | 84,121 |
|
| 1,565 |
| 3.75 | % |
| 23,325 |
|
| 519 |
| 4.49 | % | |||
Repurchase agreements | 126,765 |
|
| 107 |
| 0.17 | % |
| 118,533 |
|
| 148 |
| 0.25 | % | |||
Short term borrowings |
|
| 3,796 |
|
| 72 |
| 3.82 | % |
|
| 14,437 |
|
| 323 |
| 4.51 | % |
Long term FHLB Advances |
|
| 59,144 |
|
| 1,138 |
| 3.88 | % |
|
| 80,000 |
|
| 1,550 |
| 3.91 | % |
Long-term debt |
|
| 49,503 |
|
| 861 |
| 3.51 | % |
|
| 49,413 |
|
| 860 |
| 3.51 | % |
Subordinated debentures |
|
| 36,056 |
|
| 1,188 |
| 6.64 | % |
|
| 35,877 |
|
| 1,308 |
| 7.35 | % |
Total borrowed funds |
|
| 359,385 |
|
| 4,931 |
| 2.77 | % |
|
| 321,585 |
|
| 4,708 |
| 2.95 | % |
Total interest-bearing liabilities |
|
| 2,207,895 |
|
| 21,115 |
| 1.93 | % |
|
| 2,182,800 |
|
| 23,405 |
| 2.16 | % |
Demand deposits - noninterest-bearing |
|
| 1,012,146 |
|
|
|
|
|
|
| 1,011,895 |
|
|
|
|
| ||
Other liabilities |
|
| 64,702 |
|
|
|
|
|
|
| 96,967 |
|
|
|
|
| ||
Shareholders' equity |
|
| 365,384 |
|
|
|
|
|
|
| 353,281 |
|
|
|
|
| ||
Total liabilities and shareholders' equity |
| $ | 3,650,127 |
|
|
|
|
|
| $ | 3,644,943 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Interest income/interest-earning assets |
|
|
|
|
|
|
| 5.03 | % |
|
|
|
|
|
|
| 5.12 | % |
Interest expense/interest-earning assets |
|
|
|
|
|
|
| 1.28 | % |
|
|
|
|
|
|
| 1.41 | % |
Net interest income and margin(5) |
|
|
|
| $ | 61,020 |
| 3.75 | % |
|
|
|
| $ | 60,765 |
| 3.71 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
_______________________________ | ||
| (1) | Average balances are obtained from the best available daily or monthly data and are net of deferred fees and related direct costs. | |
| (2) | Yields and net interest margin have been computed on a tax equivalent basis utilizing a 21% effective federal tax rate. | |
| (3) | Loans are gross of the allowance for possible loan losses. Loan fees have been included in the calculation of interest income. Net loan fees and loan acquisition FMV amortization were | |
| (4) | Non-accrual loans have been included in total loans for purposes of computing total earning assets. | |
| (5) | Net interest margin represents net interest income as a percentage of average interest-earning assets. | |
Category: Financial
Source:
View source version on businesswire.com: https://www.businesswire.com/news/home/20260727470201/en/
(559) 782-4900 or (888) 454-BANK
www.sierrabancorp.com
Source: