
Performance Ratios | |||||||||
Quarter ended | |||||||||
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | |||||
Return on equity | 8.96% | 5.66% | 1.17% | 5.39% | 1.60% | ||||
Return on assets | 0.68% | 0.42% | 0.09% | 0.41% | 0.12% | ||||
Net interest margin, tax-equivalent (non-GAAP) | 3.18% | 3.11% | 2.95% | 2.79% | 2.66% | ||||
Non-interest income/average assets | 0.57% | 0.53% | 0.43% | 0.72% | 0.55% | ||||
Non-interest expense/average assets | 2.74% | 2.90% | 2.81% | 2.75% | 2.80% | ||||
Efficiency ratio | 81.22% | 88.92% | 93.11% | 87.20% | 97.32% | ||||
Quarter Ended | Nine Months Ended | ||||||||||||
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 9/30/2025 | 9/30/2024 | |||||||
Return on equity | 8.96% | 5.66% | 1.17% | 5.39% | 1.60% | 5.27% | 4.50% | ||||||
Return on assets | 0.68% | 0.42% | 0.09% | 0.41% | 0.12% | 0.40% | 0.64% | ||||||
Yield on loans | 5.49% | 5.36% | 5.25% | 5.27% | 5.22% | 5.37% | 5.12% | ||||||
Yield on security investments | 2.40% | 2.42% | 2.38% | 2.34% | 2.37% | 2.40% | 2.39% | ||||||
Total yield on earning assets | 4.91% | 4.82% | 4.71% | 4.74% | 4.70% | 4.82% | 4.62% | ||||||
Cost of interest-bearing deposits | 2.16% | 2.12% | 2.17% | 2.41% | 2.47% | 2.15% | 2.40% | ||||||
Cost of repurchase agreements | 3.37% | 3.32% | 3.35% | 3.65% | 4.04% | 3.35% | 3.93% | ||||||
Cost of borrowed funds | 3.64% | 3.91% | 4.12% | 4.31% | 4.56% | 3.90% | 4.70% | ||||||
Total cost of interest-bearing liabilities | 2.25% | 2.22% | 2.28% | 2.53% | 2.63% | 2.25% | 2.57% | ||||||
Net interest margin | 3.04% | 2.97% | 2.81% | 2.65% | 2.53% | 2.94% | 2.49% | ||||||
Net interest margin, tax-equivalent (non-GAAP) (1) | 3.18% | 3.11% | 2.95% | 2.79% | 2.66% | 3.08% | 2.63% | ||||||
Non-interest income/average assets | 0.57% | 0.53% | 0.43% | 0.72% | 0.55% | 0.51% | 1.21% | ||||||
Non-interest expense/average assets | 2.74% | 2.90% | 2.81% | 2.75% | 2.80% | 2.81% | 2.82% | ||||||
Efficiency ratio (non-GAAP) (1) | 81.22% | 88.92% | 93.11% | 87.20% | 97.32% | 87.54% | 80.16% | ||||||
Non-performing assets to total assets | 0.76% | 0.74% | 0.69% | 0.74% | 0.73% | 0.76% | 0.73% | ||||||
Non-performing loans to total loans | 0.94% | 0.91% | 0.84% | 0.91% | 0.92% | 0.94% | 0.92% | ||||||
Allowance for credit losses to non-performing loans | 129.41% | 133.01% | 143.84% | 123.10% | 134.12% | 129.41% | 134.12% | ||||||
Allowance for credit losses to loans receivable | 1.22% | 1.22% | 1.20% | 1.12% | 1.23% | 1.22% | 1.23% | ||||||
Net charge-offs (recoveries) as a percentage of average loans receivable | 0.07% | (0.11%) | 0.01% | 0.59% | 0.05% | (0.01%) | (0.01)% | ||||||
Basic earnings per share | $0.82 | $0.50 | $0.11 | $0.49 | $0.14 | $1.43 | $2.35 | ||||||
Diluted earnings per share | $0.81 | $0.50 | $0.11 | $0.49 | $0.14 | $1.42 | $2.35 | ||||||
Weighted average common shares outstanding—basic | 4,273,022 | 4,271,952 | 4,266,976 | 4,261,079 | 4,260,809 | 4,270,652 | 4,259,063 | ||||||
Weighted average common shares outstanding—diluted | 4,299,007 | 4,291,319 | 4,284,496 | 4,286,742 | 4,281,148 | 4,291,171 | 4,271,664 | ||||||
Stockholders' equity to total assets | 8.06% | 7.48% | 7.44% | 7.35% | 7.69% | 8.06% | 7.69% | ||||||
Tangible common equity to tangible assets (non- GAAP) (1) | 6.99% | 6.41% | 6.34% | 6.24% | 6.58% | 6.99% | 6.58% | ||||||
Tangible common equity adjusted for accumulated other comprehensive loss to tangible assets (non- GAAP) (1) | 9.42% | 9.24% | 9.23% | 9.10% | 8.93% | 9.42% | 8.93% | ||||||
Book value per share | $38.24 | $35.67 | $35.10 | $35.10 | $36.99 | $38.24 | $36.99 | ||||||
Tangible common book value per share (non-GAAP) (1) | $32.77 | $30.16 | $29.55 | $29.48 | $31.28 | $32.77 | $31.28 | ||||||
Tangible common book value per share adjusted for accumulated other comprehensive loss (non-GAAP) (1) | $44.16 | $43.47 | $43.02 | $42.94 | $42.47 | $44.16 | $42.47 | ||||||
Closing stock price | $32.09 | $27.62 | $29.10 | $28.11 | $31.98 | $32.09 | $31.98 | ||||||
Dividends declared per common share | $0.12 | $0.12 | $— | $0.12 | $0.12 | $0.24 | $0.36 | ||||||
Quarter Ended | |||||||||||||||||
September 30, 2025 | June 30, 2025 | March 31, 2025 | |||||||||||||||
Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/Rate | |||||||||
ASSETS | |||||||||||||||||
Interest bearing deposits in other financial institutions | $90,880 | $991 | 4.36% | $57,749 | $614 | 4.25% | $53,553 | $540 | 4.03% | ||||||||
Federal funds sold | 1,285 | 12 | 3.74% | 868 | 8 | 3.69% | 1,375 | 12 | 3.49% | ||||||||
Securities available-for-sale | 327,030 | 1,965 | 2.40% | 327,867 | 1,980 | 2.42% | 336,060 | 1,998 | 2.38% | ||||||||
Loans receivable | 1,474,324 | 20,246 | 5.49% | 1,486,861 | 19,940 | 5.36% | 1,498,312 | 19,655 | 5.25% | ||||||||
Federal Home Loan Bank stock | 6,547 | 126 | 7.70% | 6,547 | 128 | 7.82% | 6,547 | 136 | 8.31% | ||||||||
Total interest earning assets | 1,900,066 | $23,340 | 4.91% | 1,879,892 | $22,670 | 4.82% | 1,895,847 | $22,341 | 4.71% | ||||||||
Cash and non-interest bearing deposits in other financial institutions | 24,882 | 27,192 | 27,919 | ||||||||||||||
Allowance for credit losses | (18,243) | (18,028) | (16,946) | ||||||||||||||
Other non-interest bearing assets | 152,135 | 152,880 | 153,148 | ||||||||||||||
Total assets | $2,058,840 | $2,041,936 | $2,059,968 | ||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||
Interest-bearing deposits | $1,478,543 | $7,996 | 2.16% | $1,470,225 | $7,780 | 2.12% | $1,481,377 | $8,044 | 2.17% | ||||||||
Repurchase agreements | 46,498 | 392 | 3.37% | 44,401 | 370 | 3.33% | 41,631 | 349 | 3.35% | ||||||||
Borrowed funds | 55,904 | 509 | 3.64% | 58,995 | 575 | 3.90% | 61,613 | 635 | 4.12% | ||||||||
Total interest bearing liabilities | 1,580,945 | $8,897 | 2.25% | 1,573,621 | $8,725 | 2.22% | 1,584,621 | $9,028 | 2.28% | ||||||||
Non-interest bearing deposits | 285,347 | 278,620 | 279,013 | ||||||||||||||
Other non-interest bearing liabilities | 36,397 | 37,703 | 40,923 | ||||||||||||||
Total liabilities | 1,902,689 | 1,889,944 | 1,904,557 | ||||||||||||||
Total stockholders' equity | 156,151 | 151,992 | 155,411 | ||||||||||||||
Total liabilities and stockholders' equity | $2,058,840 | $2,041,936 | $2,059,968 | ||||||||||||||
Net interest income | $14,443 | $13,945 | $13,313 | ||||||||||||||
Return on average assets | 0.68% | 0.42% | 0.09% | ||||||||||||||
Return on average equity | 8.96% | 5.66% | 1.17% | ||||||||||||||
Net interest margin | 3.04% | 2.97% | 2.81% | ||||||||||||||
Net interest margin, tax-equivalent (non-GAAP)(1) | 3.18% | 3.11% | 2.95% | ||||||||||||||
Net interest spread | 2.66% | 2.60% | 2.43% | ||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 1.20x | 1.19x | 1.20x | ||||||||||||||
As of | |||||||||
(Dollars in thousands) | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | ||||
ASSETS | |||||||||
Cash and non-interest bearing deposits in other financial institutions | $19,458 | $23,027 | $18,563 | $17,883 | $23,071 | ||||
Interest bearing deposits in other financial institutions | 84,157 | 79,976 | 52,829 | 52,047 | 48,025 | ||||
Federal funds sold | 563 | 411 | 975 | 654 | 553 | ||||
Total cash and cash equivalents | 104,178 | 103,414 | 72,367 | 70,584 | 71,649 | ||||
Securities available-for-sale | 335,150 | 327,845 | 330,127 | 333,554 | 350,027 | ||||
Loans held-for-sale | 2,641 | 834 | 2,849 | 1,253 | 2,567 | ||||
Loans receivable, net of deferred fees and costs | 1,473,774 | 1,484,278 | 1,491,696 | 1,508,976 | 1,508,242 | ||||
Less: allowance for credit losses | (17,977) | (18,184) | (17,955) | (16,911) | (18,516) | ||||
Net loans receivable | 1,455,797 | 1,466,094 | 1,473,741 | 1,492,065 | 1,489,726 | ||||
Federal Home Loan Bank stock | 6,547 | 6,547 | 6,547 | 6,547 | 6,547 | ||||
Accrued interest receivable | 7,585 | 7,651 | 7,821 | 7,721 | 7,442 | ||||
Premises and equipment | 45,544 | 46,179 | 46,680 | 47,259 | 47,912 | ||||
Cash value of bank owned life insurance | 33,843 | 33,932 | 33,712 | 33,514 | 33,312 | ||||
Goodwill | 22,395 | 22,395 | 22,395 | 22,395 | 22,395 | ||||
Other intangible assets | 1,273 | 1,414 | 1,635 | 1,860 | 2,203 | ||||
Other assets | 37,771 | 41,606 | 41,840 | 43,947 | 40,882 | ||||
Total assets | $2,052,724 | $2,057,911 | $2,039,714 | $2,060,699 | $2,074,662 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Deposits: | |||||||||
Non-interest bearing | $280,296 | $271,172 | $281,461 | $263,324 | $285,157 | ||||
Interest bearing | 1,470,350 | 1,483,678 | 1,468,923 | 1,497,242 | 1,463,653 | ||||
Total | 1,750,646 | 1,754,850 | 1,750,384 | 1,760,566 | 1,748,810 | ||||
Repurchase agreements | 48,426 | 48,331 | 45,053 | 40,116 | 43,038 | ||||
Borrowed funds | 55,000 | 65,000 | 56,657 | 65,000 | 85,000 | ||||
Accrued expenses and other liabilities | 33,157 | 35,477 | 35,813 | 43,603 | 38,259 | ||||
Total liabilities | 1,887,229 | 1,903,658 | 1,887,907 | 1,909,285 | 1,915,107 | ||||
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 | 70,233 | 70,263 | 70,132 | 70,034 | 69,916 | ||||
Accumulated other comprehensive loss | (49,266) | (57,560) | (58,244) | (58,084) | (48,241) | ||||
Retained earnings | 144,528 | 141,550 | 139,919 | 139,464 | 137,880 | ||||
Total stockholders' equity | 165,495 | 154,253 | 151,807 | 151,414 | 159,555 | ||||
Total liabilities and stockholders' equity | $2,052,724 | $2,057,911 | $2,039,714 | $2,060,699 | $2,074,662 | ||||
Quarter Ended | |||||||||
(Dollars in thousands, except per share data) | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | ||||
Interest income: | |||||||||
Loans | $20,246 | $19,940 | $19,655 | $19,802 | $19,660 | ||||
Securities & short-term investments | 3,094 | 2,730 | 2,686 | 2,793 | 2,812 | ||||
Total interest income | 23,340 | 22,670 | 22,341 | 22,595 | 22,472 | ||||
Interest expense: | |||||||||
Deposits | 7,996 | 7,780 | 8,045 | 8,812 | 8,946 | ||||
Borrowings | 901 | 945 | 983 | 1,176 | 1,520 | ||||
Total interest expense | 8,897 | 8,725 | 9,028 | 9,988 | 10,466 | ||||
Net interest income | 14,443 | 13,945 | 13,313 | 12,607 | 12,006 | ||||
Provision for (benefit from) credit losses | (301) | (274) | 454 | (579) | - | ||||
Net interest income after provision for credit losses | 14,744 | 14,219 | 12,859 | 13,186 | 12,006 | ||||
Non-interest income: | |||||||||
Fees and service charges | 1,463 | 1,330 | 1,109 | 1,439 | 1,463 | ||||
Wealth management operations | 759 | 696 | 619 | 728 | 731 | ||||
Gain on tax credit investment | 23 | - | 67 | 1,236 | - | ||||
Gain on sale of loans held-for-sale, net | 265 | 378 | 230 | 328 | 338 | ||||
Increase in cash value of bank owned life insurance | 210 | 220 | 198 | 202 | 205 | ||||
Gain (loss) on sale of real estate | (56) | - | - | (212) | - | ||||
Other | 249 | 59 | 6 | 11 | 130 | ||||
Total non-interest income | 2,913 | 2,683 | 2,229 | 3,732 | 2,867 | ||||
Non-interest expense: | |||||||||
Compensation and benefits | 7,330 | 7,313 | 7,372 | 6,628 | 6,963 | ||||
Occupancy and equipment | 2,004 | 1,935 | 2,111 | 2,045 | 2,181 | ||||
Data processing | 1,116 | 1,341 | 1,039 | 1,202 | 1,165 | ||||
Federal deposit insurance premiums | 399 | 471 | 433 | 457 | 435 | ||||
Marketing | 257 | 214 | 86 | 220 | 209 | ||||
Professional and outside services | 945 | 1,115 | 1,260 | 1,341 | 1,251 | ||||
Technology | 549 | 545 | 454 | 509 | 602 | ||||
Other | 1,497 | 1,852 | 1,717 | 1,845 | 1,668 | ||||
Total non-interest expense | 14,097 | 14,786 | 14,472 | 14,247 | 14,474 | ||||
Income before income taxes | 3,560 | 2,116 | 616 | 2,671 | 399 | ||||
Income tax expenses (benefit) | 63 | (35) | 161 | 569 | (207) | ||||
Net income | $3,497 | $2,151 | $455 | $2,102 | $606 | ||||
Earnings per common share: | |||||||||
Basic | $0.82 | $0.50 | $0.11 | $0.49 | $0.14 | ||||
Diluted | $0.81 | $0.50 | $0.11 | $0.49 | $0.14 | ||||
Nine Months Ended | |||
(Dollars in thousands, except per share data) | 9/30/2025 | 9/30/2024 | |
Interest income: | |||
Loans | $59,841 | $57,713 | |
Securities & short-term investments | 8,510 | 8,870 | |
Total interest income | 68,351 | 66,583 | |
Interest expense: | |||
Deposits | 23,821 | 26,350 | |
Borrowings | 2,829 | 4,393 | |
Total interest expense | 26,650 | 30,743 | |
Net interest income | 41,701 | 35,840 | |
Provision for (benefit from) credit losses | (121) | 76 | |
Net interest income after provision for credit losses | 41,822 | 35,764 | |
Non-interest income: | |||
Fees and service charges | 3,902 | 3,873 | |
Wealth management operations | 2,074 | 2,127 | |
Gain on tax credit investment | 90 | - | |
Gain on sale of loans held-for-sale, net | 873 | 810 | |
Increase in cash value of bank owned life insurance | 628 | 610 | |
Gain (loss) on sale of real estate | (56) | 11,873 | |
Loss on sale of securities, net | — | (531) | |
Other | 314 | 154 | |
Total non-interest income | 7,825 | 18,916 | |
Non-interest expense: | |||
Compensation and benefits | 22,015 | 21,109 | |
Occupancy and equipment | 6,050 | 6,205 | |
Data processing | 3,496 | 3,470 | |
Federal deposit insurance premiums | 1,303 | 1,333 | |
Marketing | 557 | 579 | |
Professional and outside services | 3,320 | 4,064 | |
Technology | 1,548 | 1,734 | |
Other | 5,066 | 5,401 | |
Total non-interest expense | 43,355 | 43,895 | |
Income before income taxes | 6,292 | 10,785 | |
Income tax expenses | 189 | 756 | |
Net income | $6,103 | $10,029 | |
Earnings per common share: | |||
Basic | $1.43 | $2.35 | |
Diluted | $1.42 | $2.35 | |
As of | |||||||||||||||||
(Dollars in thousands) | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 9/30/2025 vs 6/30/2025 | 9/30/2025 vs 9/30/2024 | ||||||||||
Residential real estate | $450,007 | $457,248 | $458,424 | $467,293 | $471,156 | $(7,241) | (1.6)% | $(21,149) | (4.5)% | ||||||||
Home equity | 51,813 | 51,112 | 49,752 | 49,758 | 49,106 | 701 | 1.4% | 2,707 | 5.5% | ||||||||
Commercial real estate | 564,558 | 551,091 | 554,866 | 551,674 | 539,972 | 13,467 | 2.4% | 24,586 | 4.6% | ||||||||
Construction and land development | 79,678 | 74,795 | 86,728 | 82,874 | 87,923 | 4,883 | 6.5% | (8,245) | (9.4)% | ||||||||
Multifamily | 192,698 | 200,440 | 204,964 | 212,455 | 218,037 | (7,742) | (3.9)% | (25,339) | (11.6)% | ||||||||
Commercial business | 96,192 | 105,636 | 99,519 | 104,246 | 97,900 | (9,444) | (8.9)% | (1,708) | (1.7)% | ||||||||
Consumer | 348 | 2,347 | 504 | 551 | 522 | (1,999) | (85.2)% | (174) | (33.3)% | ||||||||
Manufactured homes | 24,372 | 25,146 | 25,762 | 26,708 | 27,462 | (774) | (3.1)% | (3,090) | (11.3)% | ||||||||
Government | 12,298 | 14,628 | 9,279 | 11,024 | 12,969 | (2,330) | (15.9)% | (671) | (5.2)% | ||||||||
Loans receivable | 1,471,964 | 1,482,443 | 1,489,798 | 1,506,583 | 1,505,047 | (10,479) | (0.7)% | (33,083) | (2.2)% | ||||||||
Net deferred loan origination costs | 1,719 | 2,012 | 2,209 | 2,439 | 2,606 | (293) | (14.6)% | (887) | (34.0)% | ||||||||
Loan clearing funds | 91 | (177) | (311) | (46) | 589 | 268 | (151.4)% | (498) | (84.6)% | ||||||||
Loans receivable, net | $1,473,774 | $1,484,278 | $1,491,696 | $1,508,976 | $1,508,242 | $(10,504) | (0.7)% | $(34,468) | (2.3)% | ||||||||
As of | |||||||||||||||||
(Dollars in thousands) | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | 9/30/2025 vs 6/30/2025 | 9/30/2025 vs 9/30/2024 | ||||||||||
Checking | $579,760 | $593,471 | $589,403 | $591,487 | $579,132 | $(13,711) | (2.3)% | $628 | 0.1% | ||||||||
Savings | 257,058 | 266,070 | 274,028 | 275,121 | 279,126 | (9,012) | (3.4)% | (22,068) | (7.9)% | ||||||||
Money market | 377,155 | 352,616 | 342,106 | 333,705 | 328,329 | 24,539 | 7.0% | 48,826 | 14.9% | ||||||||
Certificates of deposit | 536,673 | 542,693 | 544,847 | 560,253 | 562,223 | (6,020) | (1.1)% | (25,550) | (4.5)% | ||||||||
Total deposits | $1,750,646 | $1,754,850 | $1,750,384 | $1,760,566 | $1,748,810 | $(4,204) | (0.2)% | $1,836 | 0.1% | ||||||||
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | ||||
Non-accruing loans | $13,892 | $13,526 | $12,483 | $13,738 | $13,806 | ||||
Accruing loans delinquent more than 90 days | - | 145 | - | - | - | ||||
Securities in non-accrual | 1,616 | 1,616 | 1,630 | 1,419 | 1,440 | ||||
Total nonperforming assets | $15,508 | $15,287 | $14,113 | $15,157 | $15,246 | ||||
Allowance for credit losses (ACL): | |||||||||
ACL specific allowances for collateral dependent loans | $912 | $570 | $259 | $284 | $1,821 | ||||
ACL general allowances for loan portfolio | 17,065 | 17,614 | 17,696 | 16,627 | 16,695 | ||||
Total ACL | $17,977 | $18,184 | $17,955 | $16,911 | $18,516 | ||||
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | ||||
Beginning allowance for credit losses | $18,184 | $17,955 | $16,911 | $18,516 | $18,330 | ||||
Provision for (benefit from) loan losses | 61 | (185) | 1,077 | 597 | 372 | ||||
Net (charge-offs) recoveries | (268) | 414 | (33) | (2,202) | (186) | ||||
Ending allowance for credit losses | $17,977 | $18,184 | $17,955 | $16,911 | $18,516 | ||||
September 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 | $184,560 | 11.49% | $72,261 | 4.50% | $104,376 | 6.50% | ||||||
Tier 1 capital to risk-weighted assets | $184,560 | 11.49% | $96,348 | 6.00% | $128,463 | 8.00% | ||||||
Total capital to risk-weighted assets | $204,202 | 12.72% | $128,463 | 8.00% | $160,579 | 10.00% | ||||||
Tier 1 leverage ratio | $184,560 | 8.77% | $84,146 | 4.00% | $105,182 | 5.00% | ||||||
Quarter Ended | |||||||||
(Dollars in thousands, except per share amounts) | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 9/30/2024 | ||||
Tangible Common Ratios | |||||||||
Stockholder's equity (GAAP) | $165,495 | $154,253 | $151,807 | $151,414 | $159,555 | ||||
Less: Goodwill (GAAP) | (22,395) | (22,395) | (22,395) | (22,395) | (22,395) | ||||
Less: Other intangibles (GAAP) | (1,273) | (1,414) | (1,635) | (1,860) | (2,203) | ||||
Tangible common equity (non-GAAP) | $141,827 | $130,444 | $127,777 | $127,159 | $134,957 | ||||
Add: Accumulated other comprehensive loss (GAAP) | 49,266 | 57,560 | 58,244 | 58,084 | 48,241 | ||||
Tangible common equity adjusted for accumulated other comprehensive loss (non-GAAP) (1) | $191,093 | $188,004 | $186,021 | $185,243 | $183,198 | ||||
Total assets (GAAP) | $2,052,724 | $2,057,911 | $2,039,714 | $2,060,699 | $2,077,067 | ||||
Less: Goodwill (GAAP) | (22,395) | (22,395) | (22,395) | (22,395) | (22,395) | ||||
Less: Other intangibles (GAAP) | (1,273) | (1,414) | (1,635) | (1,860) | (2,203) | ||||
Tangible assets (non-GAAP) | $2,029,056 | $2,034,102 | $2,015,684 | $2,036,444 | $2,052,469 | ||||
Shares outstanding - end of quarter | 4,327,511 | 4,324,889 | 4,324,485 | 4,313,698 | 4,313,940 | ||||
Common book value per share (GAAP) | $38.24 | $35.67 | $35.10 | $35.10 | $36.99 | ||||
Tangible common book value per share (non-GAAP) | $32.77 | $30.16 | $29.55 | $29.48 | $31.28 | ||||
Tangible common book value per share adjusted for accumulated other comprehensive loss (non-GAAP) | $44.16 | $43.47 | $43.02 | $42.94 | $42.47 | ||||
Total equity to total assets (GAAP) | 8.06% | 7.50% | 7.44% | 7.35% | 7.69% | ||||
Tangible common equity to tangible assets (non-GAAP) | 6.99% | 6.41% | 6.34% | 6.24% | 6.58% | ||||
Tangible common equity adjusted for accumulated other comprehensive loss to tangible assets (non-GAAP) | 9.42% | 9.24% | 9.23% | 9.10% | 8.93% | ||||
Calculation of net interest margin, taxable-equivalent basis | |||||||||
Net interest income (GAAP) | $14,443 | $13,945 | $13,313 | $12,607 | $12,006 | ||||
Tax-equivalent adjustment on securities and loans (2) | 663 | 674 | 670 | 674 | 678 | ||||
Net interest income (tax-equivalent basis) | $15,106 | $14,619 | $13,983 | $13,281 | $12,684 | ||||
Total average earning assets | $1,900,066 | $1,879,892 | $1,895,847 | $1,905,333 | $1,910,731 | ||||
Net interest margin | 3.04% | 2.97% | 2.81% | 2.65% | 2.53% | ||||
Net interest margin (tax-equivalent basis) | 3.18% | 3.11% | 2.95% | 2.79% | 2.66% | ||||
Efficiency ratio | |||||||||
Total non-interest expense | $14,097 | $14,786 | $14,472 | $14,247 | $14,474 | ||||
Total revenue | 17,356 | 16,628 | 15,542 | 16,339 | 14,873 | ||||
Efficiency ratio | 81.22% | 88.92% | 93.11% | 87.20% | 97.32% | ||||