
Performance Ratios | |||||||||
Quarter ended | |||||||||
12/31/2025 | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |||||
Return on equity | 4.66% | 8.96% | 5.66% | 1.17% | 5.39% | ||||
Return on assets | 0.39% | 0.68% | 0.42% | 0.09% | 0.41% | ||||
Net interest margin, tax-equivalent (non-GAAP) | 3.32% | 3.18% | 3.11% | 2.95% | 2.79% | ||||
Non-interest income/average assets | 0.29% | 0.57% | 0.53% | 0.43% | 0.72% | ||||
Non-interest expense/average assets | 2.90% | 2.74% | 2.90% | 2.81% | 2.75% | ||||
Efficiency ratio | 89.50% | 81.22% | 88.92% | 93.11% | 87.20% | ||||
Quarter Ended | Year Ended | ||||||||||||
12/31/2025 | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 12/31/2025 | 12/31/2024 | |||||||
Return on equity | 4.66% | 8.96% | 5.66% | 1.17% | 5.39% | 5.10% | 8.06% | ||||||
Return on assets | 0.39% | 0.68% | 0.42% | 0.09% | 0.41% | 0.39% | 0.58% | ||||||
Yield on loans | 5.64% | 5.49% | 5.36% | 5.25% | 5.27% | 5.43% | 5.15% | ||||||
Yield on security investments | 2.29% | 2.40% | 2.42% | 2.38% | 2.34% | 2.41% | 2.38% | ||||||
Total yield on earning assets | 4.96% | 4.91% | 4.82% | 4.71% | 4.74% | 4.85% | 4.67% | ||||||
Cost of interest-bearing deposits | 2.09% | 2.16% | 2.12% | 2.17% | 2.41% | 2.13% | 2.40% | ||||||
Cost of repurchase agreements | 3.10% | 3.37% | 3.32% | 3.35% | 3.65% | 3.29% | 3.85% | ||||||
Cost of borrowed funds | 3.73% | 3.64% | 3.91% | 4.12% | 4.31% | 3.86% | 4.62% | ||||||
Total cost of interest-bearing liabilities | 2.16% | 2.25% | 2.22% | 2.28% | 2.53% | 2.23% | 2.56% | ||||||
Net interest margin | 3.18% | 3.04% | 2.97% | 2.81% | 2.65% | 3.00% | 2.54% | ||||||
Net interest margin, tax-equivalent (non-GAAP) (1) | 3.32% | 3.18% | 3.11% | 2.95% | 2.79% | 3.14% | 2.68% | ||||||
Non-interest income/average assets | 0.29% | 0.57% | 0.53% | 0.43% | 0.72% | 0.45% | 1.09% | ||||||
Non-interest expense/average assets | 2.90% | 2.74% | 2.90% | 2.81% | 2.75% | 2.84% | 2.80% | ||||||
Efficiency ratio (non-GAAP) (1) | 89.50% | 81.22% | 88.92% | 93.11% | 87.20% | 88.03% | 81.78% | ||||||
Non-performing assets to total assets | 0.68% | 0.76% | 0.74% | 0.69% | 0.74% | 0.68% | 0.74% | ||||||
Non-performing loans to total loans | 0.82% | 0.94% | 0.91% | 0.84% | 0.91% | 0.82% | 0.91% | ||||||
Allowance for credit losses to non-performing loans | 147.12% | 129.41% | 133.01% | 143.84% | 123.10% | 147.12% | 123.10% | ||||||
Allowance for credit losses to loans receivable | 1.21% | 1.22% | 1.22% | 1.20% | 1.12% | 1.21% | 1.12% | ||||||
Net charge-offs (recoveries) as a percentage of average loans receivable | 0.08% | 0.07% | (0.11%) | 0.01% | 0.59% | 0.01% | 0.14% | ||||||
Basic earnings per share | $0.46 | $0.82 | $0.50 | $0.11 | $0.49 | $1.89 | $2.85 | ||||||
Diluted earnings per share | $0.46 | $0.81 | $0.50 | $0.11 | $0.49 | $1.88 | $2.84 | ||||||
Weighted average common shares outstanding—basic | 4,273,421 | 4,273,022 | 4,271,952 | 4,266,976 | 4,261,079 | 4,271,350 | 4,259,570 | ||||||
Weighted average common shares outstanding—diluted | 4,301,462 | 4,299,007 | 4,291,319 | 4,284,496 | 4,286,742 | 4,292,058 | 4,274,633 | ||||||
Stockholders' equity to total assets | 8.64% | 8.06% | 7.48% | 7.44% | 7.35% | 8.64% | 7.35% | ||||||
Tangible common equity to tangible assets (non- GAAP) (1) | 7.56% | 6.99% | 6.41% | 6.34% | 6.24% | 7.56% | 6.24% | ||||||
Tangible common equity adjusted for accumulated other comprehensive loss to tangible assets (non- GAAP) (1) | 9.65% | 9.42% | 9.24% | 9.23% | 9.10% | 9.65% | 9.10% | ||||||
Book value per share | $40.37 | $38.24 | $35.67 | $35.10 | $35.10 | $40.37 | $35.10 | ||||||
Tangible common book value per share (non-GAAP) (1) | $34.92 | $32.77 | $30.16 | $29.55 | $29.48 | $34.92 | $29.48 | ||||||
Tangible common book value per share adjusted for accumulated other comprehensive loss (non-GAAP) (1) | $44.55 | $44.16 | $43.47 | $43.02 | $42.94 | $44.55 | $42.94 | ||||||
Closing stock price | $35.19 | $32.09 | $27.62 | $29.10 | $28.11 | $35.19 | $28.11 | ||||||
Dividends declared per common share | $0.12 | $0.12 | $0.12 | $— | $0.12 | $0.36 | $0.48 | ||||||
Quarter Ended | |||||||||||||||||
December 31, 2025 | September 30, 2025 | June 30, 2025 | |||||||||||||||
(Dollars in thousands) | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/Rate | ||||||||
ASSETS | |||||||||||||||||
Interest bearing deposits in other financial institutions | $100,035 | $903 | 3.61% | $90,880 | $991 | 4.36% | $57,749 | $614 | 4.25% | ||||||||
Federal funds sold | 1,113 | 10 | 3.59% | 1,285 | 12 | 3.74% | 868 | 8 | 3.69% | ||||||||
Securities available-for-sale | 327,747 | 1,877 | 2.29% | 327,030 | 1,965 | 2.40% | 327,867 | 1,980 | 2.42% | ||||||||
Loans receivable | 1,454,174 | 20,496 | 5.64% | 1,474,324 | 20,246 | 5.49% | 1,486,861 | 19,940 | 5.36% | ||||||||
Federal Home Loan Bank stock | 6,547 | 126 | 7.70% | 6,547 | 126 | 7.70% | 6,547 | 128 | 7.82% | ||||||||
Total interest earning assets | 1,889,616 | $23,412 | 4.96% | 1,900,066 | $23,340 | 4.91% | 1,879,892 | $22,670 | 4.82% | ||||||||
Cash and non-interest bearing deposits in other financial institutions | 23,385 | 24,882 | 27,192 | ||||||||||||||
Allowance for credit losses | (18,049) | (18,243) | (18,028) | ||||||||||||||
Other non-interest bearing assets | 146,675 | 152,135 | 152,880 | ||||||||||||||
Total assets | $2,041,627 | $2,058,840 | $2,041,936 | ||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||
Interest-bearing deposits | $1,458,748 | $7,605 | 2.09% | $1,478,543 | $7,996 | 2.16% | $1,470,225 | $7,780 | 2.12% | ||||||||
Repurchase agreements | 40,968 | 317 | 3.10% | 46,498 | 392 | 3.37% | 44,401 | 370 | 3.33% | ||||||||
Borrowed funds | 48,089 | 448 | 3.73% | 55,904 | 509 | 3.64% | 58,995 | 575 | 3.90% | ||||||||
Total interest bearing liabilities | 1,547,805 | $8,370 | 2.16% | 1,580,945 | $8,897 | 2.25% | 1,573,621 | $8,725 | 2.22% | ||||||||
Non-interest bearing deposits | 288,073 | 285,347 | 278,620 | ||||||||||||||
Other non-interest bearing liabilities | 35,588 | 36,397 | 37,703 | ||||||||||||||
Total liabilities | 1,871,466 | 1,902,689 | 1,889,944 | ||||||||||||||
Total stockholders' equity | 170,161 | 156,151 | 151,992 | ||||||||||||||
Total liabilities and stockholders' equity | $2,041,627 | $2,058,840 | $2,041,936 | ||||||||||||||
Net interest income | $15,042 | $14,443 | $13,945 | ||||||||||||||
Return on average assets | 0.39% | 0.68% | 0.42% | ||||||||||||||
Return on average equity | 4.66% | 8.96% | 5.66% | ||||||||||||||
Net interest margin | 3.18% | 3.04% | 2.97% | ||||||||||||||
Net interest margin, tax-equivalent (non-GAAP)(1) | 3.32% | 3.18% | 3.11% | ||||||||||||||
Net interest spread | 2.80% | 2.66% | 2.60% | ||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 1.22x | 1.20x | 1.19x | ||||||||||||||
As of | |||||||||
(Dollars in thousands) | 12/31/2025 | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | ||||
ASSETS | |||||||||
Cash and non-interest bearing deposits in other financial institutions | $18,265 | $19,458 | $23,027 | $18,563 | $17,883 | ||||
Interest bearing deposits in other financial institutions | 101,382 | 84,157 | 79,976 | 52,829 | 52,047 | ||||
Federal funds sold | - | 563 | 411 | 975 | 654 | ||||
Total cash and cash equivalents | 119,647 | 104,178 | 103,414 | 72,367 | 70,584 | ||||
Securities available-for-sale | 316,227 | 335,150 | 327,845 | 330,127 | 333,554 | ||||
Loans held-for-sale | 1,096 | 2,641 | 834 | 2,849 | 1,253 | ||||
Loans receivable, net of deferred fees and costs | 1,450,387 | 1,473,774 | 1,484,278 | 1,491,696 | 1,508,976 | ||||
Less: allowance for credit losses | (17,506) | (17,977) | (18,184) | (17,955) | (16,911) | ||||
Net loans receivable | 1,432,881 | 1,455,797 | 1,466,094 | 1,473,741 | 1,492,065 | ||||
Federal Home Loan Bank stock | 6,547 | 6,547 | 6,547 | 6,547 | 6,547 | ||||
Accrued interest receivable | 7,781 | 7,585 | 7,651 | 7,821 | 7,721 | ||||
Premises and equipment | 44,976 | 45,544 | 46,179 | 46,680 | 47,259 | ||||
Cash value of bank owned life insurance | 33,586 | 33,843 | 33,932 | 33,712 | 33,514 | ||||
Goodwill | 22,395 | 22,395 | 22,395 | 22,395 | 22,395 | ||||
Other intangible assets | 1,172 | 1,273 | 1,414 | 1,635 | 1,860 | ||||
Other assets | 34,873 | 37,771 | 41,606 | 41,840 | 43,947 | ||||
Total assets | $2,021,181 | $2,052,724 | $2,057,911 | $2,039,714 | $2,060,699 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Deposits: | |||||||||
Non-interest bearing | $267,441 | $280,296 | $271,172 | $281,461 | $263,324 | ||||
Interest bearing | 1,459,530 | 1,470,350 | 1,483,678 | 1,468,923 | 1,497,242 | ||||
Total | 1,726,971 | 1,750,646 | 1,754,850 | 1,750,384 | 1,760,566 | ||||
Repurchase agreements | 39,152 | 48,426 | 48,331 | 45,053 | 40,116 | ||||
Borrowed funds | 45,551 | 55,000 | 65,000 | 56,657 | 65,000 | ||||
Accrued expenses and other liabilities | 34,844 | 33,157 | 35,477 | 35,813 | 43,603 | ||||
Total liabilities | 1,846,518 | 1,887,229 | 1,903,658 | 1,887,907 | 1,909,285 | ||||
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 | 70,331 | 70,233 | 70,263 | 70,132 | 70,034 | ||||
Accumulated other comprehensive loss | (41,662) | (49,266) | (57,560) | (58,244) | (58,084) | ||||
Retained earnings | 145,994 | 144,528 | 141,550 | 139,919 | 139,464 | ||||
Total stockholders' equity | 174,663 | 165,495 | 154,253 | 151,807 | 151,414 | ||||
Total liabilities and stockholders' equity | $2,021,181 | $2,052,724 | $2,057,911 | $2,039,714 | $2,060,699 | ||||
Quarter Ended | |||||||||
(Dollars in thousands, except per share data) | 12/31/2025 | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | ||||
Interest income: | |||||||||
Loans | $20,496 | $20,246 | $19,940 | $19,655 | $19,802 | ||||
Securities & short-term investments | 2,916 | 3,094 | 2,730 | 2,686 | 2,793 | ||||
Total interest income | 23,412 | 23,340 | 22,670 | 22,341 | 22,595 | ||||
Interest expense: | |||||||||
Deposits | 7,605 | 7,996 | 7,780 | 8,045 | 8,812 | ||||
Borrowings | 765 | 901 | 945 | 983 | 1,176 | ||||
Total interest expense | 8,370 | 8,897 | 8,725 | 9,028 | 9,988 | ||||
Net interest income | 15,042 | 14,443 | 13,945 | 13,313 | 12,607 | ||||
Provision for (benefit from) credit losses | (84) | (301) | (274) | 454 | (579) | ||||
Net interest income after provision for credit losses | 15,126 | 14,744 | 14,219 | 12,859 | 13,186 | ||||
Non-interest income: | |||||||||
Fees and service charges | 1,485 | 1,463 | 1,330 | 1,109 | 1,439 | ||||
Wealth management operations | 659 | 759 | 696 | 619 | 728 | ||||
Gain on tax credit investment | - | 23 | - | 67 | 1,236 | ||||
Gain on sale of loans held-for-sale, net | 346 | 265 | 378 | 230 | 328 | ||||
Bank owned life insurance | 522 | 439 | 220 | 198 | 202 | ||||
Gain (loss) on sale of property and equipment | 1 | (56) | - | - | (212) | ||||
Loss on sale of securities, net | (1,577) | - | - | - | - | ||||
Other | 37 | 20 | 59 | 6 | 11 | ||||
Total non-interest income | 1,473 | 2,913 | 2,683 | 2,229 | 3,732 | ||||
Non-interest expense: | |||||||||
Compensation and benefits | 7,573 | 7,330 | 7,313 | 7,372 | 6,628 | ||||
Occupancy and equipment | 2,111 | 2,004 | 1,935 | 2,111 | 2,045 | ||||
Data processing | 1,465 | 1,116 | 1,341 | 1,039 | 1,202 | ||||
Federal deposit insurance premiums | 417 | 399 | 471 | 433 | 457 | ||||
Marketing | 230 | 257 | 214 | 86 | 220 | ||||
Professional and outside services | 906 | 945 | 1,115 | 1,260 | 1,341 | ||||
Technology | 521 | 549 | 545 | 454 | 509 | ||||
Other | 1,558 | 1,497 | 1,852 | 1,717 | 1,845 | ||||
Total non-interest expense | 14,781 | 14,097 | 14,786 | 14,472 | 14,247 | ||||
Income before income taxes | 1,818 | 3,560 | 2,116 | 616 | 2,671 | ||||
Income tax expenses (benefit) | (166) | 63 | (35) | 161 | 569 | ||||
Net income | $1,984 | $3,497 | $2,151 | $455 | $2,102 | ||||
Earnings per common share: | |||||||||
Basic | $0.46 | $0.82 | $0.50 | $0.11 | $0.49 | ||||
Diluted | $0.46 | $0.81 | $0.50 | $0.11 | $0.49 | ||||
Year Ended | |||
(Dollars in thousands, except per share data) | 12/31/2025 | 12/31/2024 | |
Interest income: | |||
Loans | $80,337 | $77,515 | |
Securities & short-term investments | 11,426 | 11,663 | |
Total interest income | 91,763 | 89,178 | |
Interest expense: | |||
Deposits | 31,426 | 35,162 | |
Borrowings | 3,594 | 5,569 | |
Total interest expense | 35,020 | 40,731 | |
Net interest income | 56,743 | 48,447 | |
Provision for (benefit from) credit losses | (205) | (503) | |
Net interest income after provision for credit losses | 56,948 | 48,950 | |
Non-interest income: | |||
Fees and service charges | 5,387 | 5,312 | |
Wealth management operations | 2,733 | 2,855 | |
Gain on tax credit investment | 90 | 1,236 | |
Gain on sale of loans held-for-sale, net | 1,219 | 1,138 | |
Bank owned life insurance | 1,379 | 812 | |
Gain (loss) on sale of property and equipment | (55) | 11,661 | |
Loss on sale of securities, net | (1,577) | (531) | |
Other | 122 | 164 | |
Total non-interest income | 9,298 | 22,647 | |
Non-interest expense: | |||
Compensation and benefits | 29,588 | 27,737 | |
Occupancy and equipment | 8,161 | 8,250 | |
Data processing | 4,961 | 4,672 | |
Federal deposit insurance premiums | 1,720 | 1,790 | |
Marketing | 787 | 799 | |
Professional and outside services | 4,226 | 5,405 | |
Technology | 2,069 | 2,243 | |
Other | 6,624 | 7,246 | |
Total non-interest expense | 58,136 | 58,142 | |
Income before income taxes | 8,110 | 13,455 | |
Income tax expenses | 23 | 1,325 | |
Net income | $8,087 | $12,130 | |
Earnings per common share: | |||
Basic | $1.89 | $2.85 | |
Diluted | $1.88 | $2.84 | |
As of | |||||||||||||||||
(Dollars in thousands) | 12/31/2025 | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 12/31/2025 vs 9/30/2025 | 12/31/2025 vs 12/31/2024 | ||||||||||
Residential real estate | $442,443 | $450,007 | $457,248 | $458,424 | $467,293 | $(7,564) | (1.7)% | $(24,850) | (5.3)% | ||||||||
Home equity | 53,497 | 51,813 | 51,112 | 49,752 | 49,758 | 1,684 | 3.3% | 3,739 | 7.5% | ||||||||
Commercial real estate | 555,594 | 564,558 | 551,091 | 554,866 | 551,674 | (8,964) | (1.6)% | 3,920 | 0.7% | ||||||||
Construction and land development | 77,208 | 79,678 | 74,795 | 86,728 | 82,874 | (2,470) | (3.1)% | (5,666) | (6.8)% | ||||||||
Multifamily | 183,902 | 192,698 | 200,440 | 204,964 | 212,455 | (8,796) | (4.6)% | (28,553) | (13.4)% | ||||||||
Commercial business | 99,304 | 96,192 | 105,636 | 99,519 | 104,246 | 3,112 | 3.2% | (4,942) | (4.7)% | ||||||||
Consumer | 870 | 348 | 2,347 | 504 | 551 | 522 | 150.0% | 319 | 57.9% | ||||||||
Manufactured homes | 23,708 | 24,372 | 25,146 | 25,762 | 26,708 | (664) | (2.7)% | (3,000) | (11.2)% | ||||||||
Government | 12,298 | 12,298 | 14,628 | 9,279 | 11,024 | — | —% | 1,274 | 11.6% | ||||||||
Loans receivable | 1,448,824 | 1,471,964 | 1,482,443 | 1,489,798 | 1,506,583 | (23,140) | (1.6)% | (57,759) | (3.8)% | ||||||||
Net deferred loan origination costs | 1,606 | 1,719 | 2,012 | 2,209 | 2,439 | (113) | (6.6)% | (833) | (34.2)% | ||||||||
Loan clearing funds | (43) | 91 | (177) | (311) | (46) | (134) | (147.3)% | 3 | (6.5)% | ||||||||
Loans receivable, net | $1,450,387 | $1,473,774 | $1,484,278 | $1,491,696 | $1,508,976 | $(23,387) | (1.6)% | $(58,589) | (3.9)% | ||||||||
As of | |||||||||||||||||
(Dollars in thousands) | 12/31/2025 | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | 12/31/2025 vs 9/30/2025 | 12/31/2025 vs 12/31/2024 | ||||||||||
Checking | $592,214 | $579,760 | $593,471 | $589,403 | $591,487 | $12,454 | 2.1% | $727 | 0.1% | ||||||||
Savings | 254,055 | 257,058 | 266,070 | 274,028 | 275,121 | (3,003) | (1.2)% | (21,066) | (7.7)% | ||||||||
Money market | 381,111 | 377,155 | 352,616 | 342,106 | 333,705 | 3,956 | 1.0% | 47,406 | 14.2% | ||||||||
Certificates of deposit | 499,591 | 536,673 | 542,693 | 544,847 | 560,253 | (37,082) | (6.9)% | (60,662) | (10.8)% | ||||||||
Total deposits | $1,726,971 | $1,750,646 | $1,754,850 | $1,750,384 | $1,760,566 | $(23,675) | (1.4)% | $(33,595) | (1.9)% | ||||||||
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 12/31/2025 | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | ||||
Non-accruing loans | $11,899 | $13,892 | $13,526 | $12,483 | $13,738 | ||||
Accruing loans delinquent more than 90 days | - | - | 145 | - | - | ||||
Securities in non-accrual | 1,882 | 1,616 | 1,616 | 1,630 | 1,419 | ||||
Total nonperforming assets | $13,781 | $15,508 | $15,287 | $14,113 | $15,157 | ||||
Allowance for credit losses (ACL): | |||||||||
ACL specific allowances for collateral dependent loans | $263 | $912 | $570 | $259 | $284 | ||||
ACL general allowances for loan portfolio | 17,243 | 17,065 | 17,614 | 17,696 | 16,627 | ||||
Total ACL | $17,506 | $17,977 | $18,184 | $17,955 | $16,911 | ||||
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 12/31/2025 | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | ||||
Beginning allowance for credit losses | $17,977 | $18,184 | $17,955 | $16,911 | $18,516 | ||||
Provision for (benefit from) loan losses | (170) | 61 | (185) | 1,077 | 597 | ||||
Net (charge-offs) recoveries | (301) | (268) | 414 | (33) | (2,202) | ||||
Ending allowance for credit losses | $17,506 | $17,977 | $18,184 | $17,955 | $16,911 | ||||
December 31, 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 | $186,214 | 11.86% | $70,626 | 4.50% | $102,016 | 6.50% | ||||||
Tier 1 capital to risk-weighted assets | $186,214 | 11.86% | $94,168 | 6.00% | $125,558 | 8.00% | ||||||
Total capital to risk-weighted assets | $205,472 | 13.09% | $125,558 | 8.00% | $156,947 | 10.00% | ||||||
Tier 1 leverage ratio | $186,214 | 8.93% | $83,379 | 4.00% | $104,223 | 5.00% | ||||||
Quarter Ended | |||||||||
(Dollars in thousands, except per share amounts) | 12/31/2025 | 9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | ||||
Tangible Common Ratios | |||||||||
Stockholder's equity (GAAP) | $174,663 | $165,495 | $154,253 | $151,807 | $151,414 | ||||
Less: Goodwill (GAAP) | (22,395) | (22,395) | (22,395) | (22,395) | (22,395) | ||||
Less: Other intangibles (GAAP) | (1,172) | (1,273) | (1,414) | (1,635) | (1,860) | ||||
Tangible common equity (non-GAAP) | $151,096 | $141,827 | $130,444 | $127,777 | $127,159 | ||||
Add: Accumulated other comprehensive loss (GAAP) | 41,662 | 49,266 | 57,560 | 58,244 | 58,084 | ||||
Tangible common equity adjusted for accumulated other comprehensive loss (non-GAAP) (1) | $192,758 | $191,093 | $188,004 | $186,021 | $185,243 | ||||
Total assets (GAAP) | $2,021,181 | $2,052,724 | $2,057,911 | $2,039,714 | $2,060,699 | ||||
Less: Goodwill (GAAP) | (22,395) | (22,395) | (22,395) | (22,395) | (22,395) | ||||
Less: Other intangibles (GAAP) | (1,172) | (1,273) | (1,414) | (1,635) | (1,860) | ||||
Tangible assets (non-GAAP) | $1,997,614 | $2,029,056 | $2,034,102 | $2,015,684 | $2,036,444 | ||||
Shares outstanding - end of quarter | 4,327,511 | 4,327,511 | 4,324,889 | 4,324,485 | 4,313,698 | ||||
Common book value per share (GAAP) | $40.36 | $38.24 | $35.67 | $35.10 | $35.10 | ||||
Tangible common book value per share (non-GAAP) | $34.92 | $32.77 | $30.16 | $29.55 | $29.48 | ||||
Tangible common book value per share adjusted for accumulated other comprehensive loss (non-GAAP) | $44.54 | $44.16 | $43.47 | $43.02 | $42.94 | ||||
Total equity to total assets (GAAP) | 8.64% | 8.06% | 7.50% | 7.44% | 7.35% | ||||
Tangible common equity to tangible assets (non-GAAP) | 7.56% | 6.99% | 6.41% | 6.34% | 6.24% | ||||
Tangible common equity adjusted for accumulated other comprehensive loss to tangible assets (non-GAAP) | 9.65% | 9.42% | 9.24% | 9.23% | 9.10% | ||||
Calculation of net interest margin, taxable-equivalent basis | |||||||||
Net interest income (GAAP) | $15,042 | $14,443 | $13,945 | $13,313 | $12,607 | ||||
Tax-equivalent adjustment on securities and loans (2) | 629 | 663 | 674 | 670 | 674 | ||||
Net interest income (tax-equivalent basis) | $15,671 | $15,106 | $14,619 | $13,983 | $13,281 | ||||
Total average earning assets | $1,889,616 | $1,900,066 | $1,879,892 | $1,895,847 | $1,905,333 | ||||
Net interest margin | 3.18% | 3.04% | 2.97% | 2.81% | 2.65% | ||||
Net interest margin (tax-equivalent basis) | 3.32% | 3.18% | 3.11% | 2.95% | 2.79% | ||||
Efficiency ratio | |||||||||
Total non-interest expense | $14,781 | $14,097 | $14,786 | $14,472 | $14,247 | ||||
Total revenue | 16,515 | 17,356 | 16,628 | 15,542 | 16,339 | ||||
Efficiency ratio | 89.50% | 81.22% | 88.92% | 93.11% | 87.20% | ||||