
Performance Ratios | |||||||||
Quarter ended | |||||||||
9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | |||||
Return on equity | 3.10% | 4.74% | 5.00% | 4.66% | 8.96% | ||||
Return on assets | 0.27% | 0.42% | 0.44% | 0.39% | 0.68% | ||||
Net interest margin, tax-equivalent (non-GAAP) | 3.51% | 3.37% | 3.35% | 3.32% | 3.18% | ||||
Non-interest income/average assets | 0.52% | 0.48% | 0.48% | 0.29% | 0.57% | ||||
Non-interest expense/average assets | 3.35% | 2.95% | 2.93% | 2.90% | 2.74% | ||||
Efficiency ratio (non-GAAP) | 91.32% | 84.52% | 84.45% | 89.50% | 81.22% | ||||
Quarter Ended | Nine Months Ended | ||||||||||||
9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 9/30/2026 | 9/30/2025 | |||||||
Return on equity | 3.10% | 4.74% | 5.00% | 4.66% | 8.96% | 4.29% | 5.27% | ||||||
Return on assets | 0.27% | 0.42% | 0.44% | 0.39% | 0.68% | 0.38% | 0.40% | ||||||
Yield on loans | 5.73% | 5.55% | 5.50% | 5.64% | 5.49% | 5.60% | 5.37% | ||||||
Yield on security investments | 2.33% | 2.27% | 2.22% | 2.29% | 2.40% | 2.28% | 2.40% | ||||||
Total yield on earning assets | 5.10% | 4.93% | 4.86% | 4.96% | 4.91% | 4.97% | 4.82% | ||||||
Cost of interest-bearing deposits | 2.04% | 1.98% | 1.92% | 2.09% | 2.16% | 1.98% | 2.15% | ||||||
Cost of federal funds purchased and repurchase agreements | 2.85% | 2.82% | 2.85% | 3.12% | 3.37% | 2.84% | 3.35% | ||||||
Cost of borrowed funds | 3.90% | 3.80% | 3.70% | 3.70% | 3.64% | 3.80% | 3.90% | ||||||
Total cost of interest-bearing liabilities | 2.11% | 2.06% | 2.00% | 2.16% | 2.25% | 2.06% | 2.25% | ||||||
Net interest margin | 3.39% | 3.25% | 3.23% | 3.18% | 3.04% | 3.29% | 2.94% | ||||||
Net interest margin, tax-equivalent (non-GAAP) (1) | 3.51% | 3.37% | 3.35% | 3.32% | 3.18% | 3.41% | 3.08% | ||||||
Non-interest income/average assets | 0.52% | 0.48% | 0.48% | 0.29% | 0.57% | 0.49% | 0.51% | ||||||
Non-interest expense/average assets | 3.35% | 2.95% | 2.93% | 2.90% | 2.74% | 3.08% | 2.81% | ||||||
Efficiency ratio (non-GAAP) (1) | 91.32% | 84.52% | 84.45% | 89.50% | 81.22% | 86.85% | 87.54% | ||||||
Non-performing assets to total assets | 0.92% | 0.90% | 0.71% | 0.65% | 0.76% | 0.92% | 0.76% | ||||||
Non-performing loans to total loans | 1.12% | 1.10% | 0.85% | 0.77% | 0.94% | 1.12% | 0.94% | ||||||
Allowance for credit losses to non-performing loans | 104.49% | 106.92% | 139.72% | 156.84% | 129.41% | 104.49% | 129.41% | ||||||
Allowance for credit losses to loans receivable | 1.17% | 1.18% | 1.19% | 1.21% | 1.22% | 1.17% | 1.22% | ||||||
Net charge-offs (recoveries) as a percentage of average loans receivable | 0.06% | (0.01%) | 0.00% | 0.08% | 0.07% | (0.01)% | (0.01)% | ||||||
Basic earnings per share | $0.32 | $0.49 | $0.52 | $0.46 | $0.82 | $1.33 | $1.43 | ||||||
Diluted earnings per share | $0.31 | $0.48 | $0.52 | $0.46 | $0.81 | $1.32 | $1.42 | ||||||
Weighted average common shares outstanding—basic | 4,283,138 | 4,280,844 | 4,276,530 | 4,273,421 | 4,273,022 | 4,280,195 | 4,270,652 | ||||||
Weighted average common shares outstanding—diluted | 4,325,700 | 4,319,052 | 4,302,206 | 4,301,462 | 4,299,007 | 4,318,918 | 4,291,171 | ||||||
Stockholders' equity to total assets | 7.84% | 8.74% | 8.56% | 8.64% | 8.06% | 7.84% | 8.06% | ||||||
Tangible common equity to tangible assets (non-GAAP) (1) | 6.76% | 7.68% | 7.48% | 7.56% | 6.99% | 6.76% | 6.99% | ||||||
Book value per share | $36.45 | $41.15 | $39.81 | $40.37 | $38.24 | $36.45 | $38.24 | ||||||
Tangible common book value per share (non-GAAP) (1) | $31.07 | $35.75 | $34.39 | $34.92 | $32.77 | $31.07 | $32.77 | ||||||
Closing stock price | $41.65 | $36.78 | $36.30 | $35.19 | $32.09 | $41.65 | $32.09 | ||||||
Dividends declared per common share | $0.12 | $0.12 | $0.12 | $0.12 | $0.12 | $0.36 | $0.24 | ||||||
Quarter Ended | |||||||||||||||||
September 30, 2026 | June 30, 2026 | March 31, 2026 | |||||||||||||||
(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 | $75,192 | $683 | 3.63% | $78,886 | $718 | 3.64% | $96,250 | $949 | 3.94% | ||||||||
Federal funds sold | 1,276 | 9 | 2.82% | 1,046 | 8 | 3.06% | 1,523 | 11 | 2.89% | ||||||||
Securities available-for-sale | 303,374 | 1,768 | 2.33% | 309,251 | 1,757 | 2.27% | 318,670 | 1,771 | 2.22% | ||||||||
Loans receivable | 1,495,817 | 21,438 | 5.73% | 1,474,063 | 20,468 | 5.55% | 1,445,921 | 19,871 | 5.50% | ||||||||
Federal Home Loan Bank stock | 6,547 | 119 | 7.27% | 6,547 | 114 | 6.97% | 6,547 | 119 | 7.27% | ||||||||
Total interest earning assets | 1,882,206 | $24,017 | 5.10% | 1,869,793 | $23,065 | 4.93% | 1,868,911 | $22,721 | 4.86% | ||||||||
Cash and non-interest bearing deposits in other financial institutions | 15,864 | 15,504 | 21,331 | ||||||||||||||
Allowance for credit losses | (17,541) | (17,418) | (17,608) | ||||||||||||||
Other non-interest bearing assets | 144,816 | 143,484 | 143,452 | ||||||||||||||
Total assets | $2,025,345 | $2,011,363 | $2,016,086 | ||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||
Interest-bearing deposits | $1,462,769 | $7,478 | 2.04% | $1,446,072 | $7,159 | 1.98% | $1,447,994 | $6,959 | 1.92% | ||||||||
Federal funds purchased and repurchase agreements | 26,852 | 191 | 2.85% | 33,076 | 233 | 2.82% | 38,113 | 272 | 2.85% | ||||||||
Borrowed funds | 41,630 | 406 | 3.90% | 51,925 | 493 | 3.80% | 45,334 | 419 | 3.70% | ||||||||
Total interest bearing liabilities | 1,531,251 | $8,075 | 2.11% | 1,531,073 | $7,885 | 2.06% | 1,531,441 | $7,650 | 2.00% | ||||||||
Non-interest bearing deposits | 282,313 | 268,540 | 270,626 | ||||||||||||||
Other non-interest bearing liabilities | 36,373 | 35,243 | 34,588 | ||||||||||||||
Total liabilities | 1,849,937 | 1,834,856 | 1,836,655 | ||||||||||||||
Total stockholders' equity | 175,408 | 176,507 | 179,431 | ||||||||||||||
Total liabilities and stockholders' equity | $2,025,345 | $2,011,363 | $2,016,086 | ||||||||||||||
Net interest income | $15,942 | $15,180 | $15,071 | ||||||||||||||
Return on average assets | 0.27% | 0.42% | 0.44% | ||||||||||||||
Return on average equity | 3.10% | 4.74% | 5.00% | ||||||||||||||
Net interest margin | 3.39% | 3.25% | 3.23% | ||||||||||||||
Net interest margin, tax-equivalent (non-GAAP)(1) | 3.51% | 3.37% | 3.35% | ||||||||||||||
Net interest spread | 2.99% | 2.87% | 2.86% | ||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 1.23x | 1.22x | 1.22x | ||||||||||||||
As of | |||||||||
(Dollars in thousands) | 9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | ||||
ASSETS | |||||||||
Cash and non-interest bearing deposits in other financial institutions | $16,630 | $17,384 | $15,758 | $18,265 | $19,458 | ||||
Interest bearing deposits in other financial institutions | 74,978 | 76,270 | 102,997 | 101,382 | 84,157 | ||||
Federal funds sold | 1,051 | 988 | - | - | 563 | ||||
Total cash and cash equivalents | 92,659 | 94,642 | 118,755 | 119,647 | 104,178 | ||||
Securities available-for-sale | 279,869 | 310,198 | 307,686 | 316,227 | 335,150 | ||||
Loans held-for-sale | 2,181 | 1,083 | - | 1,096 | 2,641 | ||||
Loans receivable, net of deferred fees and costs | 1,499,222 | 1,503,793 | 1,455,118 | 1,450,387 | 1,473,774 | ||||
Less: allowance for credit losses | (17,542) | (17,694) | (17,285) | (17,506) | (17,977) | ||||
Net loans receivable | 1,481,680 | 1,486,099 | 1,437,833 | 1,432,881 | 1,455,797 | ||||
Federal Home Loan Bank stock | 6,547 | 6,547 | 6,547 | 6,547 | 6,547 | ||||
Accrued interest receivable | 7,802 | 7,671 | 7,700 | 7,781 | 7,585 | ||||
Premises and equipment | 43,499 | 43,932 | 44,315 | 44,976 | 45,544 | ||||
Cash value of bank owned life insurance | 34,225 | 34,010 | 33,786 | 33,586 | 33,843 | ||||
Goodwill | 22,395 | 22,395 | 22,395 | 22,395 | 22,395 | ||||
Other intangible assets | 896 | 984 | 1,076 | 1,172 | 1,273 | ||||
Other assets | 42,372 | 33,145 | 35,063 | 34,873 | 37,771 | ||||
Total assets | $2,014,125 | $2,040,706 | $2,015,156 | $2,021,181 | $2,052,724 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Deposits: | |||||||||
Non-interest bearing | $281,477 | $270,682 | $278,705 | $267,441 | $280,296 | ||||
Interest bearing | 1,476,980 | 1,461,862 | 1,440,366 | 1,459,530 | 1,470,350 | ||||
Total | 1,758,457 | 1,732,544 | 1,719,071 | 1,726,971 | 1,750,646 | ||||
Federal funds purchased and repurchase agreements | 24,849 | 30,301 | 40,815 | 39,703 | 48,426 | ||||
Borrowed funds | 35,000 | 65,000 | 50,000 | 45,000 | 55,000 | ||||
Accrued expenses and other liabilities | 37,977 | 34,574 | 32,870 | 34,844 | 33,157 | ||||
Total liabilities | 1,856,283 | 1,862,419 | 1,842,756 | 1,846,518 | 1,887,229 | ||||
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 | 71,232 | 70,530 | 70,397 | 70,331 | 70,233 | ||||
Accumulated other comprehensive loss | (63,520) | (41,532) | (45,713) | (41,662) | (49,266) | ||||
Retained earnings | 150,130 | 149,289 | 147,716 | 145,994 | 144,528 | ||||
Total stockholders' equity | 157,842 | 178,287 | 172,400 | 174,663 | 165,495 | ||||
Total liabilities and stockholders' equity | $2,014,125 | $2,040,706 | $2,015,156 | $2,021,181 | $2,052,724 | ||||
Quarter Ended | |||||||||
(Dollars in thousands, except per share data) | 9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | ||||
Interest income: | |||||||||
Loans | $21,438 | $20,468 | $19,871 | $20,496 | $20,246 | ||||
Securities & short-term investments | 2,579 | 2,597 | 2,850 | 2,916 | 3,094 | ||||
Total interest income | 24,017 | 23,065 | 22,721 | 23,412 | 23,340 | ||||
Interest expense: | |||||||||
Deposits | 7,478 | 7,159 | 6,959 | 7,605 | 7,996 | ||||
Borrowings | 597 | 726 | 691 | 765 | 901 | ||||
Total interest expense | 8,075 | 7,885 | 7,650 | 8,370 | 8,897 | ||||
Net interest income | 15,942 | 15,180 | 15,071 | 15,042 | 14,443 | ||||
Provision for (benefit from) credit losses | 124 | 264 | 55 | (84) | (301) | ||||
Net interest income after provision for credit losses | 15,818 | 14,916 | 15,016 | 15,126 | 14,744 | ||||
Non-interest income: | |||||||||
Fees and service charges | 1,251 | 1,331 | 1,295 | 1,485 | 1,463 | ||||
Wealth management operations | 725 | 748 | 661 | 659 | 759 | ||||
Gain (loss) on tax credit investment | - | - | - | - | 23 | ||||
Gain (loss) on sale of loans held-for-sale, net | 281 | 228 | 257 | 346 | 265 | ||||
Gain (loss) on sale of securities, net | - | - | - | (1,577) | - | ||||
Bank owned life insurance | 215 | 223 | 201 | 522 | 439 | ||||
Gain (loss) on sale of property and equipment | 182 | (180) | - | 1 | (56) | ||||
Other | 1 | 48 | 3 | 37 | 20 | ||||
Total non-interest income | 2,655 | 2,398 | 2,417 | 1,473 | 2,913 | ||||
Non-interest expense: | |||||||||
Compensation and benefits | 9,735 | 8,033 | 7,591 | 7,573 | 7,330 | ||||
Occupancy and equipment | 1,693 | 1,741 | 1,991 | 2,111 | 2,004 | ||||
Data processing | 1,210 | 1,176 | 1,105 | 1,465 | 1,116 | ||||
Federal deposit insurance premiums | 383 | 347 | 381 | 417 | 399 | ||||
Marketing | 399 | 266 | 587 | 230 | 257 | ||||
Professional and outside services | 1,614 | 1,221 | 1,169 | 906 | 945 | ||||
Technology | 594 | 516 | 508 | 521 | 549 | ||||
Other | 1,355 | 1,557 | 1,436 | 1,558 | 1,497 | ||||
Total non-interest expense | 16,983 | 14,857 | 14,768 | 14,781 | 14,097 | ||||
Income before income taxes | 1,490 | 2,457 | 2,665 | 1,818 | 3,560 | ||||
Income tax expenses (benefit) | 129 | 364 | 423 | (166) | 63 | ||||
Net income | $1,361 | $2,093 | $2,242 | $1,984 | $3,497 | ||||
Earnings per common share: | |||||||||
Basic | $0.32 | $0.49 | $0.52 | $0.46 | $0.82 | ||||
Diluted | $0.31 | $0.48 | $0.52 | $0.46 | $0.81 | ||||
Nine Months Ended | |||
(Dollars in thousands, except per share data) | 9/30/2026 | 9/30/2025 | |
Interest income: | |||
Loans | $61,777 | $59,841 | |
Securities & short-term investments | 8,026 | 8,510 | |
Total interest income | 69,803 | 68,351 | |
Interest expense: | |||
Deposits | 21,596 | 23,821 | |
Borrowings | 2,014 | 2,829 | |
Total interest expense | 23,610 | 26,650 | |
Net interest income | 46,193 | 41,701 | |
Provision for (benefit from) credit losses | 443 | (121) | |
Net interest income after provision for credit losses | 45,750 | 41,822 | |
Non-interest income: | |||
Fees and service charges | 3,877 | 3,902 | |
Wealth management operations | 2,134 | 2,074 | |
Gain on tax credit investment | — | 90 | |
Gain on sale of loans held-for-sale, net | 766 | 873 | |
Bank owned life insurance | 639 | 857 | |
Gain (loss) on sale of property and equipment | 2 | (56) | |
Other | 52 | 85 | |
Total non-interest income | 7,470 | 7,825 | |
Non-interest expense: | |||
Compensation and benefits | 25,359 | 22,015 | |
Occupancy and equipment | 5,425 | 6,050 | |
Data processing | 3,491 | 3,496 | |
Federal deposit insurance premiums | 1,111 | 1,303 | |
Marketing | 1,252 | 557 | |
Professional and outside services | 4,004 | 3,320 | |
Technology | 1,618 | 1,548 | |
Other | 4,348 | 5,066 | |
Total non-interest expense | 46,608 | 43,355 | |
Income before income taxes | 6,612 | 6,292 | |
Income tax expenses | 916 | 189 | |
Net income | $5,696 | $6,103 | |
Earnings per common share: | |||
Basic | $1.33 | $1.43 | |
Diluted | $1.32 | $1.42 | |
As of | |||||||||||||||||
(Dollars in thousands) | 9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 9/30/2026 vs 6/30/2026 | 9/30/2026 vs 9/30/2025 | ||||||||||
Residential real estate | $454,668 | $455,882 | $445,097 | $442,443 | $450,007 | $(1,214) | (0.3)% | $4,661 | 1.0% | ||||||||
Home equity | 53,180 | 55,601 | 53,855 | 53,497 | 51,813 | (2,421) | (4.4)% | 1,367 | 2.6% | ||||||||
Commercial real estate | 595,850 | 597,364 | 564,613 | 555,594 | 564,558 | (1,514) | (0.3)% | 31,292 | 5.5% | ||||||||
Construction and land development | 86,646 | 77,710 | 76,582 | 77,208 | 79,678 | 8,936 | 11.5% | 6,968 | 8.7% | ||||||||
Multifamily | 173,382 | 180,148 | 185,824 | 183,902 | 192,698 | (6,766) | (3.8)% | (19,316) | (10.0)% | ||||||||
Commercial business | 105,513 | 103,281 | 94,160 | 99,304 | 96,192 | 2,232 | 2.2% | 9,321 | 9.7% | ||||||||
Consumer | 278 | 2,036 | 310 | 870 | 348 | (1,758) | (86.3)% | (70) | (20.1)% | ||||||||
Manufactured homes | 21,318 | 22,050 | 22,981 | 23,708 | 24,372 | (732) | (3.3)% | (3,054) | (12.5)% | ||||||||
Government | 7,640 | 9,818 | 9,998 | 12,298 | 12,298 | (2,178) | (22.2)% | (4,658) | (37.9)% | ||||||||
Loans receivable | 1,498,475 | 1,503,890 | 1,453,420 | 1,448,824 | 1,471,964 | (5,415) | (0.4)% | 26,511 | 1.8% | ||||||||
Net deferred loan origination costs | 745 | 1,006 | 1,723 | 1,606 | 1,719 | (261) | (25.9)% | (974) | (56.7)% | ||||||||
Loan clearing funds | 2 | (1,103) | (25) | (43) | 91 | 1,105 | (100.2)% | (89) | (97.8)% | ||||||||
Loans receivable, net | $1,499,222 | $1,503,793 | $1,455,118 | $1,450,387 | $1,473,774 | $(4,571) | (0.3)% | $25,448 | 1.7% | ||||||||
As of | |||||||||||||||||
(Dollars in thousands) | 9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | 9/30/2026 vs 6/30/2026 | 9/30/2026 vs 9/30/2025 | ||||||||||
Checking | $590,974 | $584,901 | $587,575 | $592,214 | $579,760 | $6,073 | 1.0% | $11,214 | 1.9% | ||||||||
Savings | 241,412 | 247,054 | 253,408 | 254,055 | 257,058 | (5,642) | (2.3)% | (15,646) | (6.1)% | ||||||||
Money market | 432,725 | 403,140 | 389,274 | 381,111 | 377,155 | 29,585 | 7.3% | 55,570 | 14.7% | ||||||||
Certificates of deposit | 493,346 | 497,449 | 488,814 | 499,591 | 536,673 | (4,103) | (0.8)% | (43,327) | (8.1)% | ||||||||
Total deposits | $1,758,457 | $1,732,544 | $1,719,071 | $1,726,971 | $1,750,646 | $25,913 | 1.5% | $7,811 | 0.4% | ||||||||
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | ||||
Non-accruing loans | $16,788 | $16,549 | $12,371 | $11,162 | $13,892 | ||||
Securities in non-accrual | 1,708 | 1,909 | 1,891 | 1,882 | 1,616 | ||||
Foreclosed real estate | - | - | 89 | 89 | - | ||||
Total nonperforming assets | $18,496 | $18,458 | $14,351 | $13,133 | $15,508 | ||||
Allowance for credit losses (ACL): | |||||||||
ACL specific allowances for collateral dependent loans | $155 | $147 | $- | $263 | $912 | ||||
ACL general allowances for loan portfolio | 17,387 | 17,547 | 17,285 | 17,243 | 17,065 | ||||
Total ACL | $17,542 | $17,694 | $17,285 | $17,506 | $17,977 | ||||
As of and for the Quarter Ended | |||||||||
(Dollars in thousands) | 9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | ||||
Beginning allowance for credit losses | $17,694 | $17,285 | $17,506 | $17,977 | $18,184 | ||||
Provision for (benefit from) loan losses | 88 | 378 | (224) | (170) | 61 | ||||
Net (charge-offs) recoveries | (240) | 31 | 3 | (301) | (268) | ||||
Ending allowance for credit losses | $17,542 | $17,694 | $17,285 | $17,506 | $17,977 | ||||
September 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 | $191,109 | 11.74% | $73,249 | 4.50% | $105,805 | 6.50% | ||||||
Tier 1 capital to risk-weighted assets | $191,109 | 11.74% | $97,666 | 6.00% | $130,221 | 8.00% | ||||||
Total capital to risk-weighted assets | $210,604 | 12.94% | $130,221 | 8.00% | $162,777 | 10.00% | ||||||
Tier 1 leverage ratio | $191,109 | 9.29% | $82,312 | 4.00% | $102,891 | 5.00% | ||||||
Quarter Ended | |||||||||
(Dollars in thousands, except per share amounts) | 9/30/2026 | 6/30/2026 | 3/31/2026 | 12/31/2025 | 9/30/2025 | ||||
Tangible Common Ratios | |||||||||
Stockholder's equity (GAAP) | $157,842 | $178,287 | $172,400 | $174,663 | $165,495 | ||||
Less: Goodwill (GAAP) | (22,395) | (22,395) | (22,395) | (22,395) | (22,395) | ||||
Less: Other intangibles (GAAP) | (896) | (984) | (1,076) | (1,172) | (1,273) | ||||
Tangible common equity (non-GAAP) | $134,551 | $154,908 | $148,929 | $151,096 | $141,827 | ||||
Total assets (GAAP) | $2,014,125 | $2,040,706 | $2,015,156 | $2,021,181 | $2,052,724 | ||||
Less: Goodwill (GAAP) | (22,395) | (22,395) | (22,395) | (22,395) | (22,395) | ||||
Less: Other intangibles (GAAP) | (896) | (984) | (1,076) | (1,172) | (1,273) | ||||
Tangible assets (non-GAAP) | $1,990,834 | $2,017,327 | $1,991,685 | $1,997,614 | $2,029,056 | ||||
Shares outstanding - end of quarter | 4,330,893 | 4,333,002 | 4,330,486 | 4,326,747 | 4,327,511 | ||||
Common book value per share (GAAP) | $36.45 | $41.15 | $39.81 | $40.37 | $38.24 | ||||
Tangible common book value per share (non-GAAP) | $31.07 | $35.75 | $34.39 | $34.92 | $32.77 | ||||
Total equity to total assets (GAAP) | 7.84% | 8.74% | 8.56% | 8.64% | 8.06% | ||||
Tangible common equity to tangible assets (non-GAAP) | 6.76% | 7.68% | 7.48% | 7.56% | 6.99% | ||||
Calculation of net interest margin, taxable-equivalent basis | |||||||||
Net interest income (GAAP) | $15,942 | $15,180 | $15,071 | $15,042 | $14,443 | ||||
Tax-equivalent adjustment on securities and loans (1) | 575 | 580 | 582 | 629 | 663 | ||||
Net interest income (tax-equivalent basis) | $16,517 | $15,760 | $15,653 | $15,671 | $15,106 | ||||
Total average earning assets | $1,882,206 | $1,869,793 | $1,868,911 | $1,889,616 | $1,900,066 | ||||
Net interest margin | 3.39% | 3.25% | 3.23% | 3.18% | 3.04% | ||||
Net interest margin (tax-equivalent basis) | 3.51% | 3.37% | 3.35% | 3.32% | 3.18% | ||||
Efficiency ratio | |||||||||
Total non-interest expense | $16,983 | $14,857 | $14,768 | $14,781 | $14,097 | ||||
Total revenue | 18,597 | 17,578 | 17,488 | 16,515 | 17,356 | ||||
Efficiency ratio | 91.32% | 84.52% | 84.45% | 89.50% | 81.22% | ||||