
Performance Ratios | |||||||||
Quarter ended | |||||||||
6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 6/30/2025 | |||||
Return on equity | 4.74% | 5.00% | 4.66% | 8.96% | 5.66% | ||||
Return on assets | 0.42% | 0.44% | 0.39% | 0.68% | 0.42% | ||||
Net interest margin, tax-equivalent (non-GAAP) | 3.37% | 3.35% | 3.32% | 3.18% | 3.11% | ||||
Non-interest income/average assets | 0.48% | 0.48% | 0.29% | 0.57% | 0.53% | ||||
Non-interest expense/average assets | 2.95% | 2.93% | 2.90% | 2.74% | 2.90% | ||||
Efficiency ratio | 84.52% | 84.45% | 89.50% | 81.22% | 88.92% | ||||
Quarter Ended | Six Months Ended | ||||||||||||
6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 6/30/2025 | 6/30/2026 | 6/30/2025 | |||||||
Return on equity | 4.74% | 5.00% | 4.66% | 8.96% | 5.66% | 4.87% | 3.39% | ||||||
Return on assets | 0.42% | 0.44% | 0.39% | 0.68% | 0.42% | 0.43% | 0.25% | ||||||
Yield on loans | 5.55% | 5.50% | 5.64% | 5.49% | 5.36% | 5.53% | 5.31% | ||||||
Yield on security investments | 2.27% | 2.22% | 2.29% | 2.40% | 2.42% | 2.25% | 2.40% | ||||||
Total yield on earning assets | 4.93% | 4.86% | 4.96% | 4.91% | 4.82% | 4.90% | 4.77% | ||||||
Cost of interest-bearing deposits | 1.98% | 1.92% | 2.09% | 2.16% | 2.12% | 1.95% | 2.14% | ||||||
Cost of federal funds purchased and repurchase agreements | 2.82% | 2.85% | 3.12% | 3.37% | 3.32% | 2.84% | 3.34% | ||||||
Cost of borrowed funds | 3.80% | 3.70% | 3.70% | 3.64% | 3.91% | 3.75% | 4.01% | ||||||
Total cost of interest-bearing liabilities | 2.06% | 2.00% | 2.16% | 2.25% | 2.22% | 2.03% | 2.25% | ||||||
Net interest margin | 3.25% | 3.23% | 3.18% | 3.04% | 2.97% | 3.24% | 2.89% | ||||||
Net interest margin, tax-equivalent (non-GAAP) (1) | 3.37% | 3.35% | 3.32% | 3.18% | 3.11% | 3.36% | 3.03% | ||||||
Non-interest income/average assets | 0.48% | 0.48% | 0.29% | 0.57% | 0.53% | 0.48% | 0.48% | ||||||
Non-interest expense/average assets | 2.95% | 2.93% | 2.90% | 2.74% | 2.90% | 2.95% | 2.86% | ||||||
Efficiency ratio (non-GAAP) (1) | 84.52% | 84.45% | 89.50% | 81.22% | 88.92% | 84.48% | 90.95% | ||||||
Non-performing assets to total assets | 0.90% | 0.71% | 0.65% | 0.76% | 0.74% | 0.90% | 0.74% | ||||||
Non-performing loans to total loans | 1.10% | 0.85% | 0.77% | 0.94% | 0.91% | 1.10% | 0.91% | ||||||
Allowance for credit losses to non-performing loans | 106.92% | 139.72% | 156.84% | 129.41% | 133.01% | 106.92% | 133.01% | ||||||
Allowance for credit losses to loans receivable | 1.18% | 1.19% | 1.21% | 1.22% | 1.22% | 1.18% | 1.22% | ||||||
Net charge-offs (recoveries) as a percentage of average loans receivable | (0.01%) | 0.00% | 0.08% | 0.07% | (0.11%) | (0.01)% | (0.05)% | ||||||
Basic earnings per share | $0.49 | $0.52 | $0.46 | $0.82 | $0.50 | $1.01 | $0.61 | ||||||
Diluted earnings per share | $0.48 | $0.52 | $0.46 | $0.81 | $0.50 | $1.00 | $0.61 | ||||||
Weighted average common shares outstanding—basic | 4,280,844 | 4,276,530 | 4,273,421 | 4,273,022 | 4,271,952 | 4,278,699 | 4,269,478 | ||||||
Weighted average common shares outstanding—diluted | 4,319,052 | 4,302,206 | 4,301,462 | 4,299,007 | 4,291,319 | 4,316,606 | 4,287,877 | ||||||
Stockholders' equity to total assets | 8.74% | 8.56% | 8.64% | 8.06% | 7.48% | 8.74% | 7.48% | ||||||
Tangible common equity to tangible assets (non-GAAP) (1) | 7.68% | 7.48% | 7.56% | 6.99% | 6.41% | 7.68% | 6.41% | ||||||
Book value per share | $41.15 | $39.81 | $40.37 | $38.24 | $35.67 | $41.15 | $35.67 | ||||||
Tangible common book value per share (non-GAAP) (1) | $35.75 | $34.39 | $34.92 | $32.77 | $30.16 | $35.75 | $30.16 | ||||||
Closing stock price | $36.78 | $36.30 | $35.19 | $32.09 | $27.62 | $35.19 | $27.62 | ||||||
Dividends declared per common share | $0.12 | $0.12 | $0.12 | $0.12 | $0.12 | $0.24 | $0.12 | ||||||
Quarter Ended | |||||||||||||||||
June 30, 2026 | March 31, 2026 | December 31, 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 | $78,886 | $718 | 3.64% | $96,250 | $949 | 3.94% | $100,035 | $903 | 3.61% | ||||||||
Federal funds sold | 1,046 | 8 | 3.06% | 1,523 | 11 | 2.89% | 1,113 | 10 | 3.59% | ||||||||
Securities available-for-sale | 309,251 | 1,757 | 2.27% | 318,670 | 1,771 | 2.22% | 327,747 | 1,877 | 2.29% | ||||||||
Loans receivable | 1,474,063 | 20,468 | 5.55% | 1,445,921 | 19,871 | 5.50% | 1,454,174 | 20,496 | 5.64% | ||||||||
Federal Home Loan Bank stock | 6,547 | 114 | 6.97% | 6,547 | 119 | 7.27% | 6,547 | 126 | 7.70% | ||||||||
Total interest earning assets | 1,869,793 | $23,065 | 4.93% | 1,868,911 | $22,721 | 4.86% | 1,889,616 | $23,412 | 4.96% | ||||||||
Cash and non-interest bearing deposits in other financial institutions | 15,504 | 21,331 | 23,385 | ||||||||||||||
Allowance for credit losses | (17,418) | (17,608) | (18,049) | ||||||||||||||
Other non-interest bearing assets | 143,484 | 143,452 | 146,675 | ||||||||||||||
Total assets | $2,011,363 | $2,016,086 | $2,041,627 | ||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||
Interest-bearing deposits | $1,446,072 | $7,159 | 1.98% | $1,447,994 | $6,959 | 1.92% | $1,458,748 | $7,605 | 2.09% | ||||||||
Federal funds purchased and repurchase agreements | 33,076 | 233 | 2.82% | 38,113 | 272 | 2.85% | 40,968 | 317 | 3.10% | ||||||||
Borrowed funds | 51,925 | 493 | 3.80% | 45,334 | 419 | 3.70% | 48,089 | 448 | 3.73% | ||||||||
Total interest bearing liabilities | 1,531,073 | $7,885 | 2.06% | 1,531,441 | $7,650 | 2.00% | 1,547,805 | $8,370 | 2.16% | ||||||||
Non-interest bearing deposits | 268,540 | 270,626 | 288,073 | ||||||||||||||
Other non-interest bearing liabilities | 35,243 | 34,588 | 35,588 | ||||||||||||||
Total liabilities | 1,834,856 | 1,836,655 | 1,871,466 | ||||||||||||||
Total stockholders' equity | 176,507 | 179,431 | 170,161 | ||||||||||||||
Total liabilities and stockholders' equity | $2,011,363 | $2,016,086 | $2,041,627 | ||||||||||||||
Net interest income | $15,180 | $15,071 | $15,042 | ||||||||||||||
Return on average assets | 0.42% | 0.44% | 0.39% | ||||||||||||||
Return on average equity | 4.74% | 5.00% | 4.66% | ||||||||||||||
Net interest margin | 3.25% | 3.23% | 3.18% | ||||||||||||||
Net interest margin, tax-equivalent (non-GAAP)(1) | 3.37% | 3.35% | 3.32% | ||||||||||||||
Net interest spread | 2.87% | 2.86% | 2.80% | ||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 1.22x | 1.22x | 1.22x | ||||||||||||||
As of | |||||||||
(Dollars in thousands) | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 6/30/2025 | ||||
ASSETS | |||||||||
Cash and non-interest bearing deposits in other financial institutions | $17,384 | $15,758 | $18,265 | $19,458 | $23,027 | ||||
Interest bearing deposits in other financial institutions | 76,270 | 102,997 | 101,382 | 84,157 | 79,976 | ||||
Federal funds sold | 988 | - | - | 563 | 411 | ||||
Total cash and cash equivalents | 94,642 | 118,755 | 119,647 | 104,178 | 103,414 | ||||
Securities available-for-sale | 310,198 | 307,686 | 316,227 | 335,150 | 327,845 | ||||
Loans held-for-sale | 1,083 | - | 1,096 | 2,641 | 834 | ||||
Loans receivable, net of deferred fees and costs | 1,503,793 | 1,455,118 | 1,450,387 | 1,473,774 | 1,484,278 | ||||
Less: allowance for credit losses | (17,694) | (17,285) | (17,506) | (17,977) | (18,184) | ||||
Net loans receivable | 1,486,099 | 1,437,833 | 1,432,881 | 1,455,797 | 1,466,094 | ||||
Federal Home Loan Bank stock | 6,547 | 6,547 | 6,547 | 6,547 | 6,547 | ||||
Accrued interest receivable | 7,671 | 7,700 | 7,781 | 7,585 | 7,651 | ||||
Premises and equipment | 43,932 | 44,315 | 44,976 | 45,544 | 46,179 | ||||
Cash value of bank owned life insurance | 34,010 | 33,786 | 33,586 | 33,843 | 33,932 | ||||
Goodwill | 22,395 | 22,395 | 22,395 | 22,395 | 22,395 | ||||
Other intangible assets | 984 | 1,076 | 1,172 | 1,273 | 1,414 | ||||
Other assets | 33,145 | 35,063 | 34,873 | 37,771 | 41,606 | ||||
Total assets | $2,040,706 | $2,015,156 | $2,021,181 | $2,052,724 | $2,057,911 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Deposits: | |||||||||
Non-interest bearing | $270,682 | $278,705 | $267,441 | $280,296 | $271,172 | ||||
Interest bearing | 1,461,862 | 1,440,366 | 1,459,530 | 1,470,350 | 1,483,678 | ||||
Total | 1,732,544 | 1,719,071 | 1,726,971 | 1,750,646 | 1,754,850 | ||||
Federal funds purchased and repurchase agreements | 30,301 | 40,815 | 39,703 | 48,426 | 48,331 | ||||
Borrowed funds | 65,000 | 50,000 | 45,000 | 55,000 | 65,000 | ||||
Accrued expenses and other liabilities | 34,574 | 32,870 | 34,844 | 33,157 | 35,477 | ||||
Total liabilities | 1,862,419 | 1,842,756 | 1,846,518 | 1,887,229 | 1,903,658 | ||||
Stockholders' Equity: | |||||||||
Preferred stock, no par or stated value; 10,000,000 shares authorized, none outstanding | - | - | - | - | - | ||||
Common stock, no par or stated value; 10,000,000 shares authorized(1) | - | - | - | - | - | ||||
Additional paid-in capital | 70,530 | 70,397 | 70,331 | 70,233 | 70,263 | ||||
Accumulated other comprehensive loss | (41,532) | (45,713) | (41,662) | (49,266) | (57,560) | ||||
Retained earnings | 149,289 | 147,716 | 145,994 | 144,528 | 141,550 | ||||
Total stockholders' equity | 178,287 | 172,400 | 174,663 | 165,495 | 154,253 | ||||
Total liabilities and stockholders' equity | $2,040,706 | $2,015,156 | $2,021,181 | $2,052,724 | $2,057,911 | ||||
Quarter Ended | |||||||||
(Dollars in thousands, except per share data) | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 6/30/2025 | ||||
Interest income: | |||||||||
Loans | $20,468 | $19,871 | $20,496 | $20,246 | $19,940 | ||||
Securities & short-term investments | 2,597 | 2,850 | 2,916 | 3,094 | 2,730 | ||||
Total interest income | 23,065 | 22,721 | 23,412 | 23,340 | 22,670 | ||||
Interest expense: | |||||||||
Deposits | 7,159 | 6,959 | 7,605 | 7,996 | 7,780 | ||||
Borrowings | 726 | 691 | 765 | 901 | 945 | ||||
Total interest expense | 7,885 | 7,650 | 8,370 | 8,897 | 8,725 | ||||
Net interest income | 15,180 | 15,071 | 15,042 | 14,443 | 13,945 | ||||
Provision for (benefit from) credit losses | 264 | 55 | (84) | (301) | (274) | ||||
Net interest income after provision for credit losses | 14,916 | 15,016 | 15,126 | 14,744 | 14,219 | ||||
Non-interest income: | |||||||||
Fees and service charges | 1,331 | 1,295 | 1,485 | 1,463 | 1,330 | ||||
Wealth management operations | 748 | 661 | 659 | 759 | 696 | ||||
Gain (loss) on tax credit investment | - | - | - | 23 | - | ||||
Gain (loss) on sale of loans held-for-sale, net | 228 | 257 | 346 | 265 | 378 | ||||
Gain (loss) on sale of securities, net | - | - | (1,577) | - | - | ||||
Bank owned life insurance | 223 | 201 | 522 | 439 | 220 | ||||
Gain (loss) on sale of property and equipment | (180) | - | 1 | (56) | - | ||||
Other | 48 | 3 | 37 | 20 | 59 | ||||
Total non-interest income | 2,398 | 2,417 | 1,473 | 2,913 | 2,683 | ||||
Non-interest expense: | |||||||||
Compensation and benefits | 8,033 | 7,591 | 7,573 | 7,330 | 7,313 | ||||
Occupancy and equipment | 1,741 | 1,991 | 2,111 | 2,004 | 1,935 | ||||
Data processing | 1,176 | 1,105 | 1,465 | 1,116 | 1,341 | ||||
Federal deposit insurance premiums | 347 | 381 | 417 | 399 | 471 | ||||
Marketing | 266 | 587 | 230 | 257 | 214 | ||||
Professional and outside services | 1,221 | 1,169 | 906 | 945 | 1,115 | ||||
Technology | 516 | 508 | 521 | 549 | 545 | ||||
Other | 1,557 | 1,436 | 1,558 | 1,497 | 1,852 | ||||
Total non-interest expense | 14,857 | 14,768 | 14,781 | 14,097 | 14,786 | ||||
Income before income taxes | 2,457 | 2,665 | 1,818 | 3,560 | 2,116 | ||||
Income tax expenses (benefit) | 364 | 423 | (166) | 63 | (35) | ||||
Net income | $2,093 | $2,242 | $1,984 | $3,497 | $2,151 | ||||
Earnings per common share: | |||||||||
Basic | $0.49 | $0.52 | $0.46 | $0.82 | $0.50 | ||||
Diluted | $0.48 | $0.52 | $0.46 | $0.81 | $0.50 | ||||
Six Months Ended | |||
(Dollars in thousands, except per share data) | 6/30/2026 | 6/30/2025 | |
Interest income: | |||
Loans | $40,339 | $39,595 | |
Securities & short-term investments | 5,447 | 5,416 | |
Total interest income | 45,786 | 45,011 | |
Interest expense: | |||
Deposits | 14,118 | 15,825 | |
Borrowings | 1,417 | 1,928 | |
Total interest expense | 15,535 | 17,753 | |
Net interest income | 30,251 | 27,258 | |
Provision for (benefit from) credit losses | 319 | 180 | |
Net interest income after provision for credit losses | 29,932 | 27,078 | |
Non-interest income: | |||
Fees and service charges | 2,626 | 2,439 | |
Wealth management operations | 1,409 | 1,315 | |
Gain on tax credit investment | — | 67 | |
Gain on sale of loans held-for-sale, net | 485 | 608 | |
Bank owned life insurance | 424 | 418 | |
Gain (loss) on sale of property and equipment | (180) | - | |
Other | 51 | 65 | |
Total non-interest income | 4,815 | 4,912 | |
Non-interest expense: | |||
Compensation and benefits | 15,624 | 14,685 | |
Occupancy and equipment | 3,732 | 4,046 | |
Data processing | 2,281 | 2,380 | |
Federal deposit insurance premiums | 728 | 904 | |
Marketing | 853 | 300 | |
Professional and outside services | 2,390 | 2,375 | |
Technology | 1,024 | 999 | |
Other | 2,993 | 3,569 | |
Total non-interest expense | 29,625 | 29,258 | |
Income before income taxes | 5,122 | 2,732 | |
Income tax expenses | 787 | 126 | |
Net income | $4,335 | $2,606 | |
Earnings per common share: | |||
Basic | $1.01 | $0.61 | |
Diluted | $1.00 | $0.61 | |
As of | |||||||||||||||||
(Dollars in thousands) | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 6/30/2025 | 6/30/2026 vs 3/31/2026 | 6/30/2026 vs 6/30/2025 | ||||||||||
Residential real estate | $455,882 | $445,097 | $442,443 | $450,007 | $457,248 | $10,785 | 2.4% | $(1,366) | (0.3)% | ||||||||
Home equity | 55,601 | 53,855 | 53,497 | 51,813 | 51,112 | 1,746 | 3.2% | 4,489 | 8.8% | ||||||||
Commercial real estate | 597,364 | 564,613 | 555,594 | 564,558 | 551,091 | 32,751 | 5.8% | 46,273 | 8.4% | ||||||||
Construction and land development | 77,710 | 76,582 | 77,208 | 79,678 | 74,795 | 1,128 | 1.5% | 2,915 | 3.9% | ||||||||
Multifamily | 180,148 | 185,824 | 183,902 | 192,698 | 200,440 | (5,676) | (3.1)% | (20,292) | (10.1)% | ||||||||
Commercial business | 103,281 | 94,160 | 99,304 | 96,192 | 105,636 | 9,121 | 9.7% | (2,355) | (2.2)% | ||||||||
Consumer | 2,036 | 310 | 870 | 348 | 2,347 | 1,726 | 556.8% | (311) | (13.3)% | ||||||||
Manufactured homes | 22,050 | 22,981 | 23,708 | 24,372 | 25,146 | (931) | (4.1)% | (3,096) | (12.3)% | ||||||||
Government | 9,818 | 9,998 | 12,298 | 12,298 | 14,628 | (180) | (1.8)% | (4,810) | (32.9)% | ||||||||
Loans receivable | 1,503,890 | 1,453,420 | 1,448,824 | 1,471,964 | 1,482,443 | 50,470 | 3.5% | 21,447 | 1.4% | ||||||||
Net deferred loan origination costs | 1,006 | 1,723 | 1,606 | 1,719 | 2,012 | (717) | (41.6)% | (1,006) | (50.0)% | ||||||||
Loan clearing funds | (1,103) | (25) | (43) | 91 | (177) | (1,078) | 4312.0% | (926) | 523.2% | ||||||||
Loans receivable, net | $1,503,793 | $1,455,118 | $1,450,387 | $1,473,774 | $1,484,278 | $48,675 | 3.3% | $19,515 | 1.3% | ||||||||
As of | |||||||||||||||||
(Dollars in thousands) | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 6/30/2025 | 6/30/2026 vs 3/31/2026 | 6/30/2026 vs 6/30/2025 | ||||||||||
Checking | $584,901 | $587,575 | $592,214 | $579,760 | $593,471 | $(2,674) | (0.5)% | $(8,570) | (1.4)% | ||||||||
Savings | 247,054 | 253,408 | 254,055 | 257,058 | 266,070 | (6,354) | (2.5)% | (19,016) | (7.1)% | ||||||||
Money market | 403,140 | 389,274 | 381,111 | 377,155 | 352,616 | 13,866 | 3.6% | 50,524 | 14.3% | ||||||||
Certificates of deposit | 497,449 | 488,814 | 499,591 | 536,673 | 542,693 | 8,635 | 1.8% | (45,244) | (8.3)% | ||||||||
Total deposits | $1,732,544 | $1,719,071 | $1,726,971 | $1,750,646 | $1,754,850 | $13,473 | 0.8% | $(22,306) | (1.3)% | ||||||||
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 6/30/2025 | ||||
Non-accruing loans | $16,549 | $12,371 | $11,162 | $13,892 | $13,526 | ||||
Accruing loans delinquent more than 90 days | - | - | - | - | 145 | ||||
Securities in non-accrual | 1,909 | 1,891 | 1,882 | 1,616 | 1,616 | ||||
Foreclosed real estate | - | 89 | 89 | - | - | ||||
Total nonperforming assets | $18,458 | $14,351 | $13,133 | $15,508 | $15,287 | ||||
Allowance for credit losses (ACL): | |||||||||
ACL specific allowances for collateral dependent loans | $147 | $- | $263 | $912 | $570 | ||||
ACL general allowances for loan portfolio | 17,547 | 17,285 | 17,243 | 17,065 | 17,614 | ||||
Total ACL | $17,694 | $17,285 | $17,506 | $17,977 | $18,184 | ||||
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 6/30/2025 | ||||
Beginning allowance for credit losses | $17,285 | $17,506 | $17,977 | $18,184 | $17,955 | ||||
Provision for (benefit from) loan losses | 378 | (224) | (170) | 61 | (185) | ||||
Net (charge-offs) recoveries | 31 | 3 | (301) | (268) | 414 | ||||
Ending allowance for credit losses | $17,694 | $17,285 | $17,506 | $17,977 | $18,184 | ||||
June 30, 2026 | ||||||||||||
Actual (1) | Minimum Required For Capital Adequacy Purposes | Minimum Required To Be Well Capitalized Under Prompt Corrective Action Regulations | ||||||||||
(Dollars in thousands) | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||
Common equity tier 1 capital to risk- weighted assets | $189,965 | 11.81% | $72,385 | 4.50% | $104,557 | 6.50% | ||||||
Tier 1 capital to risk-weighted assets | $189,965 | 11.81% | $96,514 | 6.00% | $128,685 | 8.00% | ||||||
Total capital to risk-weighted assets | $209,575 | 13.03% | $128,685 | 8.00% | $160,856 | 10.00% | ||||||
Tier 1 leverage ratio | $189,965 | 9.31% | $81,581 | 4.00% | $101,976 | 5.00% | ||||||
Quarter Ended | |||||||||
(Dollars in thousands, except per share amounts) | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 6/30/2025 | ||||
Tangible Common Ratios | |||||||||
Stockholder's equity (GAAP) | $178,287 | $172,400 | $174,663 | $165,495 | $154,253 | ||||
Less: Goodwill (GAAP) | (22,395) | (22,395) | (22,395) | (22,395) | (22,395) | ||||
Less: Other intangibles (GAAP) | (984) | (1,076) | (1,172) | (1,273) | (1,414) | ||||
Tangible common equity (non-GAAP) | $154,908 | $148,929 | $151,096 | $141,827 | $130,444 | ||||
Total assets (GAAP) | $2,040,706 | $2,015,156 | $2,021,181 | $2,052,724 | $2,057,911 | ||||
Less: Goodwill (GAAP) | (22,395) | (22,395) | (22,395) | (22,395) | (22,395) | ||||
Less: Other intangibles (GAAP) | (984) | (1,076) | (1,172) | (1,273) | (1,414) | ||||
Tangible assets (non-GAAP) | $2,017,327 | $1,991,685 | $1,997,614 | $2,029,056 | $2,034,102 | ||||
Shares outstanding - end of quarter | 4,333,002 | 4,330,486 | 4,326,747 | 4,327,511 | 4,324,889 | ||||
Common book value per share (GAAP) | $41.15 | $39.81 | $40.37 | $38.24 | $35.67 | ||||
Tangible common book value per share (non-GAAP) | $35.75 | $34.39 | $34.92 | $32.77 | $30.16 | ||||
Total equity to total assets (GAAP) | 8.74% | 8.56% | 8.64% | 8.06% | 7.50% | ||||
Tangible common equity to tangible assets (non-GAAP) | 7.68% | 7.48% | 7.56% | 6.99% | 6.41% | ||||
Calculation of net interest margin, taxable-equivalent basis | |||||||||
Net interest income (GAAP) | $15,180 | $15,071 | $15,042 | $14,443 | $13,945 | ||||
Tax-equivalent adjustment on securities and loans (1) | 580 | 582 | 629 | 663 | 674 | ||||
Net interest income (tax-equivalent basis) | $15,760 | $15,653 | $15,671 | $15,106 | $14,619 | ||||
Total average earning assets | $1,869,793 | $1,868,911 | $1,889,616 | $1,900,066 | $1,879,892 | ||||
Net interest margin | 3.25% | 3.23% | 3.18% | 3.04% | 2.97% | ||||
Net interest margin (tax-equivalent basis) | 3.37% | 3.35% | 3.32% | 3.18% | 3.11% | ||||
Efficiency ratio | |||||||||
Total non-interest expense | $14,857 | $14,768 | $14,781 | $14,097 | $14,786 | ||||
Total revenue | 17,578 | 17,488 | 16,515 | 17,356 | 16,628 | ||||
Efficiency ratio | 84.52% | 84.45% | 89.50% | 81.22% | 88.92% | ||||