Performance Ratios | |||||||||
Quarter ended | |||||||||
6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | |||||
Return on equity | 5.66% | 1.17% | 5.39% | 1.60% | 0.39% | ||||
Return on assets | 0.42% | 0.09% | 0.41% | 0.12% | 0.03% | ||||
Net interest margin, tax-equivalent (non-GAAP) | 3.11% | 2.95% | 2.79% | 2.66% | 2.67% | ||||
Non-interest income/average assets | 0.53% | 0.43% | 0.72% | 0.55% | 0.50% | ||||
Non-interest expense/average assets | 2.90% | 2.81% | 2.75% | 2.80% | 2.79% | ||||
Efficiency ratio | 88.92% | 93.11% | 87.20% | 97.32% | 98.56% |
Quarter Ended | Six Months Ended | ||||||||||||
6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 6/30/2025 | 6/30/2024 | |||||||
Return on equity | 5.66% | 1.17% | 5.39% | 1.60% | 0.39% | 3.39% | 12.81% | ||||||
Return on assets | 0.42% | 0.09% | 0.41% | 0.12% | 0.03% | 0.25% | 0.91% | ||||||
Yield on loans | 5.36% | 5.25% | 5.27% | 5.22% | 5.11% | 5.31% | 5.06% | ||||||
Yield on security investments | 2.42% | 2.38% | 2.34% | 2.37% | 2.43% | 2.40% | 2.40% | ||||||
Total yield on earning assets | 4.82% | 4.71% | 4.74% | 4.70% | 4.64% | 4.77% | 4.58% | ||||||
Cost of interest-bearing deposits | 2.12% | 2.17% | 2.41% | 2.47% | 2.37% | 2.14% | 2.37% | ||||||
Cost of repurchase agreements | 3.32% | 3.35% | 3.65% | 4.04% | 3.86% | 3.34% | 3.87% | ||||||
Cost of borrowed funds | 3.91% | 4.12% | 4.31% | 4.56% | 4.95% | 4.01% | 4.69% | ||||||
Total cost of interest-bearing liabilities | 2.22% | 2.28% | 2.53% | 2.63% | 2.55% | 2.25% | 2.53% | ||||||
Net interest margin | 2.97% | 2.81% | 2.65% | 2.53% | 2.53% | 2.89% | 2.47% | ||||||
Net interest margin, tax-equivalent (non-GAAP) (1) | 3.11% | 2.95% | 2.79% | 2.66% | 2.67% | 3.03% | 2.62% | ||||||
Non-interest income/average assets | 0.53% | 0.43% | 0.72% | 0.55% | 0.50% | 0.48% | 1.54% | ||||||
Non-interest expense/average assets | 2.90% | 2.81% | 2.75% | 2.80% | 2.79% | 2.86% | 2.83% | ||||||
Efficiency ratio (non-GAAP) (1) | 88.92% | 93.11% | 87.20% | 97.32% | 98.56% | 90.95% | 73.77% | ||||||
Non-performing assets to total assets | 0.74% | 0.69% | 0.74% | 0.73% | 0.61% | 0.74% | 0.61% | ||||||
Non-performing loans to total loans | 0.91% | 0.84% | 0.91% | 0.92% | 0.75% | 0.91% | 0.75% | ||||||
Allowance for credit losses to non-performing loans | 133.01% | 143.84% | 123.10% | 134.12% | 161.17% | 133.01% | 161.17% | ||||||
Allowance for credit losses to loans receivable | 1.22% | 1.20% | 1.12% | 1.23% | 1.22% | 1.22% | 1.22% | ||||||
Net charge-offs (recoveries) as a percentage of average loans receivable | (0.11%) | 0.01% | 0.59% | 0.05% | 0.01% | (0.05%) | 0.01% | ||||||
Basic earnings per share | $0.50 | $0.11 | $0.49 | $0.14 | $0.03 | $0.61 | $2.21 | ||||||
Diluted earnings per share | $0.50 | $0.11 | $0.49 | $0.14 | $0.03 | $0.61 | $2.21 | ||||||
Weighted average common shares outstanding—basic | 4,271,952 | 4,266,976 | 4,261,079 | 4,260,809 | 4,259,695 | 4,269,478 | 4,258,181 | ||||||
Weighted average common shares outstanding—diluted | 4,291,319 | 4,284,496 | 4,286,742 | 4,281,148 | 4,271,052 | 4,287,877 | 4,266,415 | ||||||
Stockholders' equity/total assets | 7.48% | 7.44% | 7.35% | 7.69% | 7.16% | 7.48% | 7.16% | ||||||
Tangible common equity to total assets (non-GAAP) (1) | 6.32% | 6.26% | 6.17% | 6.51% | 5.95% | 6.32% | 5.95% | ||||||
Tangible common equity adjusted for accumulated other comprehensive loss to total assets (non-GAAP) (1) | 9.11% | 9.12% | 8.99% | 8.83% | 8.79% | 9.11% | 8.79% | ||||||
Book value per share | $35.67 | $35.10 | $35.10 | $36.99 | $34.45 | $35.67 | $34.45 | ||||||
Tangible common book value per share (non-GAAP) (1) | $30.16 | $29.55 | $29.48 | $31.28 | $28.67 | $30.16 | $28.67 | ||||||
Tangible common book value per share adjusted for accumulated other comprehensive loss (non-GAAP) (1) | $43.47 | $43.02 | $42.94 | $42.47 | $42.33 | $43.47 | $42.33 | ||||||
Closing stock price | $27.62 | $29.10 | $28.11 | $31.98 | $24.52 | $27.62 | $24.52 | ||||||
Dividends declared per common share | $0.12 | $— | $0.12 | $0.12 | $0.12 | $0.12 | $0.24 |
Quarter Ended | |||||||||||||||||
June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||||||||
Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/Rate | |||||||||
ASSETS | |||||||||||||||||
Interest bearing deposits in other financial institutions | $57,749 | $614 | 4.25% | $53,553 | $540 | 4.03% | $50,271 | $650 | 5.17% | ||||||||
Federal funds sold | 868 | 8 | 3.69% | 1,375 | 12 | 3.49% | 891 | 9 | 4.04% | ||||||||
Securities available-for-sale | 327,867 | 1,980 | 2.42% | 336,060 | 1,998 | 2.38% | 343,411 | 2,011 | 2.34% | ||||||||
Loans receivable | 1,486,861 | 19,940 | 5.36% | 1,498,312 | 19,655 | 5.25% | 1,504,233 | 19,802 | 5.27% | ||||||||
Federal Home Loan Bank stock | 6,547 | 128 | 7.82% | 6,547 | 136 | 8.31% | 6,547 | 123 | 7.51% | ||||||||
Total interest earning assets | 1,879,892 | $22,670 | 4.82% | 1,895,847 | $22,341 | 4.71% | 1,905,353 | $22,595 | 4.74% | ||||||||
Cash and non-interest bearing deposits in other financial institutions | 27,192 | 27,919 | 27,360 | ||||||||||||||
Allowance for credit losses | (18,028) | (16,946) | (18,110) | ||||||||||||||
Other non-interest bearing assets | 152,880 | 153,148 | 154,707 | ||||||||||||||
Total assets | $2,041,936 | $2,059,968 | $2,069,310 | ||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||
Interest-bearing deposits | $1,470,225 | $7,780 | 2.12% | $1,481,377 | $8,044 | 2.17% | $1,465,198 | $8,811 | 2.41% | ||||||||
Repurchase agreements | 44,401 | 368 | 3.32% | 41,631 | 349 | 3.35% | 43,372 | 396 | 3.65% | ||||||||
Borrowed funds | 58,995 | 577 | 3.91% | 61,613 | 635 | 4.12% | 72,536 | 781 | 4.31% | ||||||||
Total interest bearing liabilities | 1,573,621 | $8,725 | 2.22% | 1,584,621 | $9,028 | 2.28% | 1,581,106 | $9,988 | 2.53% | ||||||||
Non-interest bearing deposits | 278,620 | 279,013 | 289,467 | ||||||||||||||
Other non-interest bearing liabilities | 37,703 | 40,923 | 42,944 | ||||||||||||||
Total liabilities | 1,889,944 | 1,904,557 | 1,913,517 | ||||||||||||||
Total stockholders' equity | 151,992 | 155,411 | 155,793 | ||||||||||||||
Total liabilities and stockholders' equity | $2,041,936 | $2,059,968 | $2,069,310 | ||||||||||||||
Net interest income | $13,945 | $13,313 | $12,607 | ||||||||||||||
Return on average assets | 0.42% | 0.09% | 0.41% | ||||||||||||||
Return on average equity | 5.66% | 1.17% | 5.39% | ||||||||||||||
Net interest margin | 2.97% | 2.81% | 2.65% | ||||||||||||||
Net interest margin, tax-equivalent (non-GAAP)(1) | 3.11% | 2.95% | 2.79% | ||||||||||||||
Net interest spread | 2.62% | 2.43% | 2.21% | ||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 1.19x | 1.20x | 1.21x |
As of | |||||||||
(Dollars in thousands) | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | ||||
ASSETS | |||||||||
Cash and non-interest bearing deposits in other financial institutions | $23,027 | $18,563 | $17,883 | $23,071 | $19,061 | ||||
Interest bearing deposits in other financial institutions | 79,976 | 52,829 | 52,047 | 48,025 | 63,439 | ||||
Federal funds sold | 411 | 975 | 654 | 553 | 707 | ||||
Total cash and cash equivalents | 103,414 | 72,367 | 70,584 | 71,649 | 83,207 | ||||
Securities available-for-sale | 327,845 | 330,127 | 333,554 | 350,027 | 339,585 | ||||
Loans held-for-sale | 834 | 2,849 | 1,253 | 2,567 | 1,185 | ||||
Loans receivable, net of deferred fees and costs | 1,489,486 | 1,491,696 | 1,508,976 | 1,508,242 | 1,506,398 | ||||
Less: allowance for credit losses | (18,184) | (17,955) | (16,911) | (18,516) | (18,330) | ||||
Net loans receivable | 1,471,302 | 1,473,741 | 1,492,065 | 1,489,726 | 1,488,068 | ||||
Federal Home Loan Bank stock | 6,547 | 6,547 | 6,547 | 6,547 | 6,547 | ||||
Accrued interest receivable | 7,651 | 7,821 | 7,721 | 7,442 | 7,695 | ||||
Premises and equipment | 46,179 | 46,680 | 47,259 | 47,912 | 48,696 | ||||
Cash value of bank owned life insurance | 33,932 | 33,712 | 33,514 | 33,312 | 33,107 | ||||
Goodwill | 22,395 | 22,395 | 22,395 | 22,395 | 22,395 | ||||
Other intangible assets | 1,414 | 1,635 | 1,860 | 2,203 | 2,555 | ||||
Other assets | 41,470 | 41,840 | 43,947 | 40,882 | 44,027 | ||||
Total assets | $2,062,983 | $2,039,714 | $2,060,699 | $2,074,662 | $2,077,067 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Deposits: | |||||||||
Non-interest bearing | $271,172 | $281,461 | $263,324 | $285,157 | $286,784 | ||||
Interest bearing | 1,483,678 | 1,468,923 | 1,497,242 | 1,463,653 | 1,469,970 | ||||
Total | 1,754,850 | 1,750,384 | 1,760,566 | 1,748,810 | 1,756,754 | ||||
Repurchase agreements | 48,331 | 45,053 | 40,116 | 43,038 | 42,973 | ||||
Borrowed funds | 65,000 | 56,657 | 65,000 | 85,000 | 85,000 | ||||
Accrued expenses and other liabilities | 40,549 | 35,813 | 43,603 | 38,259 | 43,709 | ||||
Total liabilities | 1,908,730 | 1,887,907 | 1,909,285 | 1,915,107 | 1,928,436 | ||||
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 | 70,263 | 70,132 | 70,034 | 69,916 | 69,778 | ||||
Accumulated other comprehensive loss | (57,560) | (58,244) | (58,084) | (48,241) | (58,939) | ||||
Retained earnings | 141,550 | 139,919 | 139,464 | 137,880 | 137,792 | ||||
Total stockholders' equity | 154,253 | 151,807 | 151,414 | 159,555 | 148,631 | ||||
Total liabilities and stockholders' equity | $2,062,983 | $2,039,714 | $2,060,699 | $2,074,662 | $2,077,067 |
Quarter Ended | |||||||||
(Dollars in thousands, except per share data) | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | ||||
Interest income: | |||||||||
Loans | $19,940 | $19,655 | $19,802 | $19,660 | $19,174 | ||||
Securities & short-term investments | 2,730 | 2,686 | 2,793 | 2,812 | 2,953 | ||||
Total interest income | 22,670 | 22,341 | 22,595 | 22,472 | 22,127 | ||||
Interest expense: | |||||||||
Deposits | 7,780 | 8,045 | 8,812 | 8,946 | 8,610 | ||||
Borrowings | 945 | 983 | 1,176 | 1,520 | 1,463 | ||||
Total interest expense | 8,725 | 9,028 | 9,988 | 10,466 | 10,073 | ||||
Net interest income | 13,945 | 13,313 | 12,607 | 12,006 | 12,054 | ||||
Provision for (benefit from) credit losses | (274) | 454 | (579) | - | 76 | ||||
Net interest income after provision for credit losses | 14,219 | 12,859 | 13,186 | 12,006 | 11,978 | ||||
Non-interest income: | |||||||||
Fees and service charges | 1,330 | 1,109 | 1,439 | 1,463 | 1,257 | ||||
Wealth management operations | 696 | 619 | 728 | 731 | 763 | ||||
Gain on tax credit investment | - | 67 | 1,236 | - | - | ||||
Gain on sale of loans held-for-sale, net | 378 | 230 | 328 | 338 | 320 | ||||
Increase in cash value of bank owned life insurance | 220 | 198 | 202 | 205 | 212 | ||||
Gain (loss) on sale of real estate | - | - | (212) | - | 15 | ||||
Other | 59 | 6 | 11 | 130 | 6 | ||||
Total non-interest income | 2,683 | 2,229 | 3,732 | 2,867 | 2,573 | ||||
Non-interest expense: | |||||||||
Compensation and benefits | 7,313 | 7,372 | 6,628 | 6,963 | 7,037 | ||||
Occupancy and equipment | 1,935 | 2,111 | 2,045 | 2,181 | 2,116 | ||||
Data processing | 1,341 | 1,039 | 1,202 | 1,165 | 1,135 | ||||
Federal deposit insurance premiums | 471 | 433 | 457 | 435 | 397 | ||||
Marketing | 214 | 86 | 220 | 209 | 212 | ||||
Professional and outside services | 1,115 | 1,260 | 1,341 | 1,251 | 1,257 | ||||
Technology | 545 | 454 | 509 | 602 | 507 | ||||
Other | 1,852 | 1,717 | 1,845 | 1,668 | 1,756 | ||||
Total non-interest expense | 14,786 | 14,472 | 14,247 | 14,474 | 14,417 | ||||
Income before income taxes | 2,116 | 616 | 2,671 | 399 | 134 | ||||
Income tax expenses (benefit) | (35) | 161 | 569 | (207) | (9) | ||||
Net income | $2,151 | $455 | $2,102 | $606 | $143 | ||||
Earnings per common share: | |||||||||
Basic | $0.50 | $0.11 | $0.49 | $0.14 | $0.03 | ||||
Diluted | $0.50 | $0.11 | $0.49 | $0.14 | $0.03 |
Six Months Ended | |||
(Dollars in thousands, except per share data) | 6/30/2025 | 6/30/2024 | |
Interest income: | |||
Loans | $39,595 | $38,053 | |
Securities & short-term investments | 5,416 | 6,058 | |
Total interest income | 45,011 | 44,111 | |
Interest expense: | |||
Deposits | 15,825 | 17,404 | |
Borrowings | 1,928 | 2,873 | |
Total interest expense | 17,753 | 20,277 | |
Net interest income | 27,258 | 23,834 | |
Provision for credit losses | 180 | 76 | |
Net interest income after provision for credit losses | 27,078 | 23,758 | |
Non-interest income: | |||
Fees and service charges | 2,439 | 2,410 | |
Wealth management operations | 1,315 | 1,396 | |
Gain on tax credit investment | 67 | - | |
Gain on sale of loans held-for-sale, net | 608 | 472 | |
Increase in cash value of bank owned life insurance | 418 | 405 | |
Gain on sale of real estate | - | 11,873 | |
Loss on sale of securities, net | - | (531) | |
Other | 65 | 24 | |
Total non-interest income | 4,912 | 16,049 | |
Non-interest expense: | |||
Compensation and benefits | 14,685 | 14,146 | |
Occupancy and equipment | 4,046 | 4,024 | |
Data processing | 2,380 | 2,305 | |
Federal deposit insurance premiums | 904 | 898 | |
Marketing | 300 | 370 | |
Professional and outside services | 2,375 | 2,814 | |
Technology | 999 | 1,132 | |
Other | 3,569 | 3,732 | |
Total non-interest expense | 29,258 | 29,421 | |
Income before income taxes | 2,732 | 10,386 | |
Income tax expenses | 126 | 963 | |
Net income | $2,606 | $9,423 | |
Earnings per common share: | |||
Basic | $0.61 | $2.21 | |
Diluted | $0.61 | $2.21 |
As of | |||||||||||||||||
(Dollars in thousands) | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 6/30/2025 vs 3/31/2025 | 6/30/2025 vs 6/30/2024 | ||||||||||
Residential real estate | $456,256 | $458,424 | $467,293 | $471,156 | $475,371 | $(2,168) | (0.5)% | $(19,115) | (4.0)% | ||||||||
Home equity | 51,112 | 49,752 | 49,758 | 49,106 | 48,435 | 1,360 | 2.7% | 2,677 | 5.5% | ||||||||
Commercial real estate | 551,091 | 554,866 | 551,674 | 539,972 | 529,421 | (3,775) | (0.7)% | 21,670 | 4.1% | ||||||||
Construction and land development | 74,895 | 86,728 | 82,874 | 87,923 | 88,699 | (11,833) | (13.6)% | (13,804) | (15.6)% | ||||||||
Multifamily | 206,540 | 204,964 | 212,455 | 218,037 | 219,841 | 1,576 | 0.8% | (13,301) | (6.1)% | ||||||||
Commercial business | 105,636 | 99,519 | 104,246 | 97,900 | 98,402 | 6,117 | 6.1% | 7,234 | 7.4% | ||||||||
Consumer | 2,347 | 504 | 551 | 522 | 611 | 1,843 | 365.7% | 1,736 | 284.1% | ||||||||
Manufactured homes | 25,146 | 25,762 | 26,708 | 27,462 | 28,721 | (616) | (2.4)% | (3,575) | (12.4)% | ||||||||
Government | 14,628 | 9,279 | 11,024 | 12,969 | 14,014 | 5,349 | 57.6% | 614 | 4.4% | ||||||||
Loans receivable | 1,487,651 | 1,489,798 | 1,506,583 | 1,505,047 | 1,503,515 | (2,147) | (0.1)% | (15,864) | (1.1)% | ||||||||
Net deferred loan origination costs | 2,012 | 2,209 | 2,439 | 2,606 | 3,054 | (197) | (8.9)% | (1,042) | (34.1)% | ||||||||
Loan clearing funds | (177) | (311) | (46) | 589 | (171) | 134 | (43.1)% | (6) | 3.5% | ||||||||
Loans receivable, net | $1,489,486 | $1,491,696 | $1,508,976 | $1,508,242 | $1,506,398 | $(2,210) | (0.1)% | $(16,912) | (1.1)% |
As of | |||||||||||||||||
(Dollars in thousands) | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | 6/30/2025 vs 3/31/2025 | 6/30/2025 vs 6/30/2024 | ||||||||||
Checking | $593,471 | $589,403 | $591,487 | $579,132 | $603,730 | $4,068 | 0.7% | $(10,259) | (1.7)% | ||||||||
Savings | 266,070 | 274,028 | 275,121 | 279,126 | 288,920 | (7,958) | (2.9)% | (22,850) | (7.9)% | ||||||||
Money market | 352,616 | 342,106 | 333,705 | 328,329 | 322,939 | 10,510 | 3.1% | 29,677 | 9.2% | ||||||||
Certificates of deposit | 542,693 | 544,847 | 560,253 | 562,223 | 541,165 | (2,154) | (0.4)% | 1,528 | 0.3% | ||||||||
Total deposits | $1,754,850 | $1,750,384 | $1,760,566 | $1,748,810 | $1,756,754 | $4,466 | 0.3% | $(1,904) | (0.1)% |
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | ||||
Non-accruing loans | $13,526 | $12,483 | $13,738 | $13,806 | $11,079 | ||||
Accruing loans delinquent more than 90 days | 145 | - | - | - | 294 | ||||
Securities in non-accrual | 1,616 | 1,630 | 1,419 | 1,440 | 1,371 | ||||
Total nonperforming assets | $15,287 | $14,113 | $15,157 | $15,246 | $12,744 | ||||
Allowance for credit losses (ACL): | |||||||||
ACL specific allowances for collateral dependent loans | $570 | $259 | $284 | $1,821 | $1,327 | ||||
ACL general allowances for loan portfolio | 17,614 | 17,696 | 16,627 | 16,695 | 17,003 | ||||
Total ACL | $18,184 | $17,955 | $16,911 | $18,516 | $18,330 |
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | ||||
Beginning allowance for credit losses | $17,955 | $16,911 | $18,516 | $18,330 | $18,805 | ||||
Provision for (benefit from) loan losses | (185) | 1,077 | 597 | 372 | (439) | ||||
Net (charge-offs) recoveries | 414 | (33) | (2,202) | (186) | (36) | ||||
Ending allowance for credit losses | $18,184 | $17,955 | $16,911 | $18,516 | $18,330 |
June 30, 2025 | ||||||||||||
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 | $181,430 | 11.26% | $72,478 | 4.50% | $104,691 | 6.50% | ||||||
Tier 1 capital to risk-weighted assets | $181,430 | 11.26% | $96,638 | 6.00% | $128,850 | 8.00% | ||||||
Total capital to risk-weighted assets | $201,640 | 12.52% | $128,850 | 8.00% | $161,063 | 10.00% | ||||||
Tier 1 leverage ratio | $181,430 | 8.69% | $83,550 | 4.00% | $104,437 | 5.00% |
Quarter Ended | |||||||||
(Dollars in thousands, except per share amounts) | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 6/30/2024 | ||||
Tangible Common Ratios | |||||||||
Stockholder's equity (GAAP) | $154,253 | $151,807 | $151,414 | $159,555 | $148,631 | ||||
Less: Goodwill (GAAP) | (22,395) | (22,395) | (22,395) | (22,395) | (22,395) | ||||
Less: Other intangibles (GAAP) | (1,414) | (1,635) | (1,860) | (2,203) | (2,555) | ||||
Tangible common equity (non-GAAP) | $130,444 | $127,777 | $127,159 | $134,957 | $123,681 | ||||
Add: Accumulated other comprehensive loss (GAAP) | 57,560 | 58,244 | 58,084 | 48,241 | 58,939 | ||||
Tangible common equity adjusted for accumulated other comprehensive loss (non-GAAP) (1) | $188,004 | $186,021 | $185,243 | $183,198 | $182,620 | ||||
Total assets (GAAP) | $2,062,983 | $2,039,714 | $2,060,699 | $2,077,067 | $2,071,782 | ||||
Shares outstanding - end of quarter | 4,324,889 | 4,324,485 | 4,313,698 | 4,313,940 | 4,313,940 | ||||
Common book value per share (GAAP) | $35.67 | $35.10 | $35.10 | $36.99 | $34.45 | ||||
Tangible common book value per share (non-GAAP) | $30.16 | $29.55 | $29.48 | $31.28 | $28.67 | ||||
Tangible common book value per share adjusted for accumulated other comprehensive loss (non-GAAP) | $43.47 | $43.02 | $42.94 | $42.47 | $42.33 | ||||
Total equity to total assets (GAAP) | 7.48% | 7.44% | 7.35% | 7.69% | 7.16% | ||||
Tangible common equity to total assets (non-GAAP) | 6.32% | 6.26% | 6.17% | 6.51% | 5.95% | ||||
Tangible common equity adjusted for accumulated other comprehensive loss to total assets (non-GAAP) | 9.11% | 9.12% | 8.99% | 8.83% | 8.79% | ||||
Calculation of net interest margin, taxable-equivalent basis | |||||||||
Net interest income (GAAP) | $13,945 | $13,313 | $12,607 | $12,006 | $12,054 | ||||
Tax-equivalent adjustment on securities and loans (2) | 674 | 670 | 674 | 678 | 677 | ||||
Net interest income (tax-equivalent basis) | $14,619 | $13,983 | $13,281 | $12,684 | $12,731 | ||||
Total average earning assets | $1,879,892 | $1,895,847 | $1,905,333 | $1,910,731 | $1,906,998 | ||||
Net interest margin | 2.97% | 2.81% | 2.65% | 2.53% | 2.53% | ||||
Net interest margin (tax-equivalent basis) | 3.11% | 2.95% | 2.79% | 2.66% | 2.67% | ||||
Efficiency ratio | |||||||||
Total non-interest expense | $14,786 | $14,472 | $14,247 | $14,474 | $14,417 | ||||
Total revenue | 16,628 | 15,542 | 16,339 | 14,873 | 14,627 | ||||
Efficiency ratio | 88.92% | 93.11% | 87.20% | 97.32% | 98.56% |