WICHITA, Kan.--(BUSINESS WIRE)--Equity Bancshares, Inc. (NYSE: EQBK), (“Equity”, “the Company,” “we,” “us,” “our”), the Wichita-based holding company of Equity Bank, reported net income of $19.8 million or $1.28 earnings per diluted share for the quarter ended September 30, 2024.
“Our Company realized another exceptional earnings quarter, which included the favorable resolution of a significant problem loan," said Brad S. Elliott, Chairman and CEO of Equity. "Our team is committed to serving our communities and, through prudent underwriting, mitigating risk. When challenges arise, we will pursue all avenues available to us for successful resolution on behalf of our shareholders."
"Also during this quarter, our team continued to execute on our mission as we grew customer relationships and loan balances while also expanding our footprint via the KansasLand Bancshares, Inc. ("KansasLand") acquisition," Mr. Elliott said. "We are well positioned to facilitate both organic growth and strategic M&A. We have the teams, the processes and the experience to be the premier community bank in our geography."
Notable Items:
- The Company realized earnings per diluted share of $1.28, or $1.31 adjusted to exclude pre-tax merger expense of $618 thousand and gain on security transactions of $206 thousand.
- The Company closed its merger with and completed its integration of KansasLand. Adding $28.3 million in loan balances and $42.4 million in deposit balances.
- During the quarter, the Company grew loan balances, excluding those acquired from KansasLand, by $117.8 million or 13.6% on an annualized basis.
- The Company resolved a significant problem asset, recognizing an $8.5 million pre-tax benefit during the quarter.
- The Company ended the quarter with deposit balances of $4.4 billion and a loan-to-deposit ratio of 82.5%.
- The Company increased its quarterly dividend by 25% to $0.15 per share, its third consecutive annual increase. The Company also announced the approval of a share repurchase plan allowing for the purchase of up to 1,000,000 shares from October 1, 2024 through September 30, 2025.
- The Company realized an increase in book and tangible book value of $42.6 million and $43.2 million, respectively. Linked quarter tangible book value per share improved 10.4% to $28.38 per share.
- Classified assets as a percentage of total risk-based capital at Equity Bank closed the period at 8.3% while non-performing assets remained historically low. The allowance for credit losses closed the quarter at 1.2% of total loans.
Financial Results for the Quarter Ended September 30, 2024
Net income allocable to common stockholders was $19.8 million, or $1.28 per diluted share. Adjusting to exclude $618 thousand in pre-tax costs associated with mergers and gain on security transactions of $206 thousand, net income was $20.2 million or $1.31 per diluted share.
Excluding merger expenses and the costs associated with repositioning a portion of our BOLI portfolio in the prior quarter, net income was $15.3 million, or $0.99 per diluted share. The drivers of the periodic change are discussed in detail in the following sections.
Net Interest Income
Net interest income was $46.0 million for the period ended September 30, 2024, as compared to $46.5 million for the three months ended June 30, 2024, the decline was driven by minor declines in average earning assets and margin, partially offset by an additional day in the current period. Net interest margin was 3.87% for the quarter compared to 3.94% as the yield on interest-earning assets declined 7 basis points to 6.30%.
The decline in earning asset yield was driven by declining trends in both non-accrual loan impacts and purchase accounting accretion. The comparative change in these components of interest income resulted in an 8 basis point decline in margin.
Provision for Credit Losses
During the quarter ended September 30, 2024, there was a provision of $1.2 million compared to a provision of $265 thousand in the previous quarter. The provision was primarily attributable to growth in loan balances during the period. The Company continues to estimate the allowance for credit loss with assumptions that anticipate slower prepayment rates and continued market disruption caused by elevated inflation, supply chain issues and the impact of monetary policy on consumers and businesses. During the quarter, we realized net charge-offs of $1.6 million as compared to $1.2 million for the previous quarter.
Non-Interest Income
Total non-interest income was $9.3 million for the quarter ended September 30, 2024, as compared to $9.0 million linked quarter. Included in current quarter results was gain realized on the acquisition of KansasLand of $831 thousand. Service fee revenue including deposit services, treasury, debit card, credit card, insurance and wealth management increased at an annualized rate of 2% during the quarter.
Non-Interest Expense
Total non-interest expense for the quarter was $30.3 million as compared to $38.9 million for the previous quarter. Adjusting for merger expenses in both periods, the decrease quarter over quarter was $6.9 million driven by the $8.5 million gain from a borrower's repurchase of our preferred equity interest in the borrower's company, partially offset by a $742 thousand write-down of a previous bank location now carried in Other Real Estate Owned and a $900 thousand increase in incentive accruals.
Income Tax Expense
The effective tax rate for the quarter was 16.7% as compared to 28.1% for the quarter ended June 30, 2024. The decrease in rate during the quarter was the result of the reversal of the non-recurring recognition of tax expense related to the liquidation of bank owned life insurance in the second quarter in addition to the reversal of deferred tax asset valuation allowance for the expected utilization of net operating loss carryforwards in the current tax year. Year-to-date effective tax rate is 21.2%.
Loans, Total Assets and Funding
Loans held for investment were $3.6 billion at September 30, 2024, increasing $146.5 million, or 16.9% on an annualized basis, during the quarter. Total assets were $5.4 billion as of the end of the period, increasing $109.7 million during the quarter.
Total deposits were $4.4 billion at September 30, 2024, increasing $21.5 million, or 2.0% on an annualized basis, from the previous quarter end. Of the total deposit balance, non-interest-bearing accounts comprise approximately 22.2%. Total Federal Home Loan Bank borrowings were $296.0 million as of the end of the quarter, up $45.7 million as compared to June 30, 2024.
Asset Quality
As of September 30, 2024, Equity’s allowance for credit losses to total loans was 1.2% down 5 basis points as compared to June 30, 2024. The decline was driven by realized charge-offs during the period. Nonperforming assets were $32.3 million as of September 30, 2024, or 0.6% of total assets, compared to $27.2 million at June 30, 2024, or 0.5% of total assets. Non-accrual loans were $31.2 million at September 30, 2024, as compared to $26.6 million at June 30, 2024. Total classified assets, including loans rated special mention or worse, other real estate owned, excluding previous branch locations, and other repossessed assets were $49.1 million, or 8.32% of regulatory capital, up from $48.4 million, or 8.5% of regulatory capital as of June 30, 2024.
Capital
Quarter over quarter, book capital increased $42.6 million to $504.0 million and tangible capital increased $43.2 million to $433.9 million. Tangible book value per share closed the quarter at $28.4, increasing 10.4% compared to prior quarter. The increase in capital is primarily due to earnings and improvement in unrealized losses on bonds and cash flow hedges of $22.0 million, partially offset by dividends of $2.3 million. Tangible capital was also positively affected by the amortization of core deposit intangibles during the quarter.
The Company’s ratio of common equity tier 1 capital to risk-weighted assets was 11.4%, the total capital to risk-weighted assets was 14.8% and the total leverage ratio was 9.6% at September 30, 2024. At June 30, 2024, the Company’s common equity tier 1 capital to risk-weighted assets ratio was 11.1%, the total capital to risk-weighted assets ratio was 14.6% and the total leverage ratio was 9.1%.
Equity Bank's ratio of common equity tier 1 capital to risk-weighted assets was 13.0%, total capital to risk-weighted assets was 14.1% and the total leverage ratio was 10.4% at September 30, 2024. At June 30, 2024, Equity Bank’s ratio of common equity tier 1 capital to risk-weighted assets was 12.9%, the ratio of total capital to risk-weighted assets was 14.0% and the total leverage ratio was 10.1%.
Non-GAAP Financial Measures
In addition to evaluating the Company’s results of operations in accordance with accounting principles generally accepted in the United States of America (“GAAP”), management periodically supplements this evaluation with an analysis of certain non-GAAP financial measures that are intended to provide the reader with additional perspectives on operating results, financial condition and performance trends, while facilitating comparisons with the performance of other financial institutions. Non-GAAP financial measures are not a substitute for GAAP measures, rather, they should be read and used in conjunction with the Company’s GAAP financial information.
The efficiency ratio is a common comparable metric used by banks to understand the expense structure relative to total revenue. In other words, for every dollar of total revenue recognized, how much of that dollar is expended. To improve the comparability of the ratio to our peers, non-core items are excluded. To improve transparency and acknowledging that banks are not consistent in their definition of the efficiency ratio, we include our calculation of this non-GAAP measure.
Return on average assets before income tax provision and provision for loan losses is a measure that the Company uses to understand fundamental operating performance before these expenses. Used as a ratio relative to average assets, we believe it demonstrates “core” performance and can be viewed as an alternative measure of how efficiently the Company services its asset base. Used as a ratio relative to average equity, it can function as an alternative measure of the Company’s earnings performance in relationship to its equity.
Tangible common equity and related measures are non-GAAP financial measures that exclude the impact of intangible assets, net of deferred taxes, and their related amortization. These financial measures are useful for evaluating the performance of a business consistently, whether acquired or developed internally. Return on average tangible common equity is used by management and readers of our financial statements to understand how efficiently the Company is deploying its common equity. Companies that are able to demonstrate more efficient use of common equity are more likely to be viewed favorably by current and prospective investors.
The Company believes that disclosing these non-GAAP financial measures is both useful internally and is expected by our investors and analysts in order to understand the overall performance of the Company. Other companies may calculate and define their non-GAAP financial measures and supplemental data differently. A reconciliation of GAAP financial measures to non-GAAP measures and other performance ratios, as adjusted, are included in Table 6 in the following press release tables.
Conference Call and Webcast
Equity’s Chairman and Chief Executive Officer, Brad Elliott, and Chief Financial Officer, Chris Navratil, will hold a conference call and webcast to discuss third quarter results on Wednesday, October 16, 2024, at 10 a.m. eastern time or 9 a.m. central time.
A live webcast of the call will be available on the Company’s website at investor.equitybank.com. To access the call by phone, please go to this registration link, and you will be provided with dial in details. Investors, news media, and other participants are encouraged to dial into the conference call ten minutes ahead of the scheduled start time.
A replay of the call and webcast will be available following the close of the call at investor.equitybank.com.
About Equity Bancshares, Inc.
Equity Bancshares, Inc. is the holding company for Equity Bank, offering a full range of financial solutions, including commercial loans, consumer banking, mortgage loans, trust and wealth management services and treasury management services, while delivering the high-quality, relationship-based customer service of a community bank. Equity’s common stock is traded on the NYSE National, Inc. under the symbol “EQBK.” Learn more at www.equitybank.com.
Special Note Concerning Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements reflect the current views of Equity’s management with respect to, among other things, future events and Equity’s financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “project,” “positioned,” “forecast,” “goal,” “target,” “would” and “outlook,” or the negative variations of those words or other comparable words of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about Equity’s industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond Equity’s control. Accordingly, Equity cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although Equity believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Factors that could cause actual results to differ materially from Equity’s expectations include competition from other financial institutions and bank holding companies; the effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board; changes in the demand for loans; fluctuations in value of collateral and loan reserves; inflation, interest rate, market and monetary fluctuations; changes in consumer spending, borrowing and savings habits; and acquisitions and integration of acquired businesses; and similar variables. The foregoing list of factors is not exhaustive.
For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in Equity’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 7, 2024, and any updates to those risk factors set forth in Equity’s subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if Equity’s underlying assumptions prove to be incorrect, actual results may differ materially from what Equity anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and Equity does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties arise from time to time and it is not possible for us to predict those events or how they may affect us. In addition, Equity cannot assess the impact of each factor on Equity’s business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements, expressed or implied, included in this press release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Equity or persons acting on Equity’s behalf may issue.
Unaudited Financial Tables
- Table 1. Consolidated Statements of Income
- Table 2. Quarterly Consolidated Statements of Income
- Table 3. Consolidated Balance Sheets
- Table 4. Selected Financial Highlights
- Table 5. Year-To-Date Net Interest Income Analysis
- Table 6. Quarter-To-Date Net Interest Income Analysis
- Table 7. Quarter-Over-Quarter Net Interest Income Analysis
- Table 8. Non-GAAP Financial Measures
TABLE 1. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
||||||||||||||||
(Dollars in thousands) |
||||||||||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Interest and dividend income |
|
|
|
|
|
|
|
|
||||||||
Loans, including fees |
|
$ |
62,089 |
|
|
$ |
55,152 |
|
|
$ |
182,436 |
|
|
$ |
156,281 |
|
Securities, taxable |
|
|
9,809 |
|
|
|
5,696 |
|
|
|
29,862 |
|
|
|
17,456 |
|
Securities, nontaxable |
|
|
400 |
|
|
|
369 |
|
|
|
1,192 |
|
|
|
1,606 |
|
Federal funds sold and other |
|
|
2,667 |
|
|
|
3,822 |
|
|
|
8,374 |
|
|
|
7,075 |
|
Total interest and dividend income |
|
|
74,965 |
|
|
|
65,039 |
|
|
|
221,864 |
|
|
|
182,418 |
|
Interest expense |
|
|
|
|
|
|
|
|
||||||||
Deposits |
|
|
23,679 |
|
|
|
19,374 |
|
|
|
69,196 |
|
|
|
50,399 |
|
Federal funds purchased and retail repurchase agreements |
|
|
261 |
|
|
|
246 |
|
|
|
893 |
|
|
|
633 |
|
Federal Home Loan Bank advances |
|
|
3,089 |
|
|
|
968 |
|
|
|
8,022 |
|
|
|
2,939 |
|
Federal Reserve Bank borrowings |
|
|
— |
|
|
|
1,546 |
|
|
|
1,361 |
|
|
|
3,209 |
|
Subordinated debt |
|
|
1,905 |
|
|
|
1,893 |
|
|
|
5,703 |
|
|
|
5,687 |
|
Total interest expense |
|
|
28,934 |
|
|
|
24,027 |
|
|
|
85,175 |
|
|
|
62,867 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income |
|
|
46,031 |
|
|
|
41,012 |
|
|
|
136,689 |
|
|
|
119,551 |
|
Provision (reversal) for credit losses |
|
|
1,183 |
|
|
|
1,230 |
|
|
|
2,448 |
|
|
|
1,162 |
|
Net interest income after provision (reversal) for credit losses |
|
|
44,848 |
|
|
|
39,782 |
|
|
|
134,241 |
|
|
|
118,389 |
|
Non-interest income |
|
|
|
|
|
|
|
|
||||||||
Service charges and fees |
|
|
2,424 |
|
|
|
2,690 |
|
|
|
7,534 |
|
|
|
7,888 |
|
Debit card income |
|
|
2,665 |
|
|
|
2,591 |
|
|
|
7,733 |
|
|
|
7,798 |
|
Mortgage banking |
|
|
287 |
|
|
|
226 |
|
|
|
720 |
|
|
|
527 |
|
Increase in value of bank-owned life insurance |
|
|
1,344 |
|
|
|
794 |
|
|
|
3,083 |
|
|
|
3,134 |
|
Net gain on acquisition and branch sales |
|
|
831 |
|
|
|
— |
|
|
|
2,131 |
|
|
|
— |
|
Net gains (losses) from securities transactions |
|
|
206 |
|
|
|
(1 |
) |
|
|
222 |
|
|
|
(1,291 |
) |
Other |
|
|
1,560 |
|
|
|
2,435 |
|
|
|
8,583 |
|
|
|
6,229 |
|
Total non-interest income |
|
|
9,317 |
|
|
|
8,735 |
|
|
|
30,006 |
|
|
|
24,285 |
|
Non-interest expense |
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
|
|
18,494 |
|
|
|
15,857 |
|
|
|
54,418 |
|
|
|
47,786 |
|
Net occupancy and equipment |
|
|
3,478 |
|
|
|
3,262 |
|
|
|
10,800 |
|
|
|
9,081 |
|
Data processing |
|
|
5,152 |
|
|
|
4,553 |
|
|
|
15,016 |
|
|
|
12,962 |
|
Professional fees |
|
|
1,487 |
|
|
|
1,312 |
|
|
|
4,657 |
|
|
|
4,341 |
|
Advertising and business development |
|
|
1,368 |
|
|
|
1,419 |
|
|
|
3,897 |
|
|
|
3,827 |
|
Telecommunications |
|
|
660 |
|
|
|
502 |
|
|
|
1,887 |
|
|
|
1,503 |
|
FDIC insurance |
|
|
660 |
|
|
|
660 |
|
|
|
1,821 |
|
|
|
1,535 |
|
Courier and postage |
|
|
686 |
|
|
|
548 |
|
|
|
1,912 |
|
|
|
1,469 |
|
Free nationwide ATM cost |
|
|
544 |
|
|
|
516 |
|
|
|
1,569 |
|
|
|
1,565 |
|
Amortization of core deposit intangibles |
|
|
1,112 |
|
|
|
799 |
|
|
|
3,229 |
|
|
|
2,635 |
|
Loan expense |
|
|
143 |
|
|
|
132 |
|
|
|
447 |
|
|
|
385 |
|
Other real estate owned |
|
|
(7,719 |
) |
|
|
128 |
|
|
|
(7,786 |
) |
|
|
318 |
|
Merger expenses |
|
|
618 |
|
|
|
— |
|
|
|
4,461 |
|
|
|
— |
|
Other |
|
|
3,645 |
|
|
|
4,556 |
|
|
|
10,023 |
|
|
|
13,196 |
|
Total non-interest expense |
|
|
30,328 |
|
|
|
34,244 |
|
|
|
106,351 |
|
|
|
100,603 |
|
Income (loss) before income tax |
|
|
23,837 |
|
|
|
14,273 |
|
|
|
57,896 |
|
|
|
42,071 |
|
Provision for income taxes |
|
|
3,986 |
|
|
|
1,932 |
|
|
|
12,261 |
|
|
|
5,951 |
|
Net income (loss) and net income (loss) allocable to common stockholders |
|
$ |
19,851 |
|
|
$ |
12,341 |
|
|
$ |
45,635 |
|
|
$ |
36,120 |
|
Basic earnings (loss) per share |
|
$ |
1.30 |
|
|
$ |
0.80 |
|
|
$ |
2.98 |
|
|
$ |
2.32 |
|
Diluted earnings (loss) per share |
|
$ |
1.28 |
|
|
$ |
0.80 |
|
|
$ |
2.95 |
|
|
$ |
2.30 |
|
Weighted average common shares |
|
|
15,258,822 |
|
|
|
15,404,992 |
|
|
|
15,310,888 |
|
|
|
15,575,731 |
|
Weighted average diluted common shares |
|
|
15,451,545 |
|
|
|
15,507,172 |
|
|
|
15,467,930 |
|
|
|
15,692,305 |
|
TABLE 2. QUARTERLY CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
||||||||||||||||||||
(Dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
As of and for the three months ended |
||||||||||||||||||
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
||||||||||
Interest and dividend income |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans, including fees |
|
$ |
62,089 |
|
|
$ |
61,518 |
|
|
$ |
58,829 |
|
|
$ |
54,932 |
|
|
$ |
55,152 |
|
Securities, taxable |
|
|
9,809 |
|
|
|
10,176 |
|
|
|
9,877 |
|
|
|
6,417 |
|
|
|
5,696 |
|
Securities, nontaxable |
|
|
400 |
|
|
|
401 |
|
|
|
391 |
|
|
|
354 |
|
|
|
369 |
|
Federal funds sold and other |
|
|
2,667 |
|
|
|
3,037 |
|
|
|
2,670 |
|
|
|
2,591 |
|
|
|
3,822 |
|
Total interest and dividend income |
|
|
74,965 |
|
|
|
75,132 |
|
|
|
71,767 |
|
|
|
64,294 |
|
|
|
65,039 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits |
|
|
23,679 |
|
|
|
22,662 |
|
|
|
22,855 |
|
|
|
20,074 |
|
|
|
19,374 |
|
Federal funds purchased and retail repurchase agreements |
|
|
261 |
|
|
|
306 |
|
|
|
326 |
|
|
|
298 |
|
|
|
246 |
|
Federal Home Loan Bank advances |
|
|
3,089 |
|
|
|
3,789 |
|
|
|
1,144 |
|
|
|
1,005 |
|
|
|
968 |
|
Federal Reserve Bank borrowings |
|
|
— |
|
|
|
— |
|
|
|
1,361 |
|
|
|
1,546 |
|
|
|
1,546 |
|
Subordinated debt |
|
|
1,905 |
|
|
|
1,899 |
|
|
|
1,899 |
|
|
|
1,904 |
|
|
|
1,893 |
|
Total interest expense |
|
|
28,934 |
|
|
|
28,656 |
|
|
|
27,585 |
|
|
|
24,827 |
|
|
|
24,027 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income |
|
|
46,031 |
|
|
|
46,476 |
|
|
|
44,182 |
|
|
|
39,467 |
|
|
|
41,012 |
|
Provision (reversal) for credit losses |
|
|
1,183 |
|
|
|
265 |
|
|
|
1,000 |
|
|
|
711 |
|
|
|
1,230 |
|
Net interest income after provision (reversal) for credit losses |
|
|
44,848 |
|
|
|
46,211 |
|
|
|
43,182 |
|
|
|
38,756 |
|
|
|
39,782 |
|
Non-interest income |
|
|
|
|
|
|
|
|
|
|
||||||||||
Service charges and fees |
|
|
2,424 |
|
|
|
2,541 |
|
|
|
2,569 |
|
|
|
2,299 |
|
|
|
2,690 |
|
Debit card income |
|
|
2,665 |
|
|
|
2,621 |
|
|
|
2,447 |
|
|
|
2,524 |
|
|
|
2,591 |
|
Mortgage banking |
|
|
287 |
|
|
|
245 |
|
|
|
188 |
|
|
|
125 |
|
|
|
226 |
|
Increase in value of bank-owned life insurance |
|
|
1,344 |
|
|
|
911 |
|
|
|
828 |
|
|
|
925 |
|
|
|
794 |
|
Net gain on acquisition and branch sales |
|
|
831 |
|
|
|
60 |
|
|
|
1,240 |
|
|
|
— |
|
|
|
— |
|
Net gains (losses) from securities transactions |
|
|
206 |
|
|
|
(27 |
) |
|
|
43 |
|
|
|
(50,618 |
) |
|
|
(1 |
) |
Other |
|
|
1,560 |
|
|
|
2,607 |
|
|
|
4,416 |
|
|
|
1,331 |
|
|
|
2,435 |
|
Total non-interest income |
|
|
9,317 |
|
|
|
8,958 |
|
|
|
11,731 |
|
|
|
(43,414 |
) |
|
|
8,735 |
|
Non-interest expense |
|
|
|
|
|
|
|
|
|
|
||||||||||
Salaries and employee benefits |
|
|
18,494 |
|
|
|
17,827 |
|
|
|
18,097 |
|
|
|
16,598 |
|
|
|
15,857 |
|
Net occupancy and equipment |
|
|
3,478 |
|
|
|
3,787 |
|
|
|
3,535 |
|
|
|
3,244 |
|
|
|
3,262 |
|
Data processing |
|
|
5,152 |
|
|
|
5,036 |
|
|
|
4,828 |
|
|
|
4,471 |
|
|
|
4,553 |
|
Professional fees |
|
|
1,487 |
|
|
|
1,778 |
|
|
|
1,392 |
|
|
|
1,413 |
|
|
|
1,312 |
|
Advertising and business development |
|
|
1,368 |
|
|
|
1,291 |
|
|
|
1,238 |
|
|
|
1,598 |
|
|
|
1,419 |
|
Telecommunications |
|
|
660 |
|
|
|
572 |
|
|
|
655 |
|
|
|
460 |
|
|
|
502 |
|
FDIC insurance |
|
|
660 |
|
|
|
590 |
|
|
|
571 |
|
|
|
660 |
|
|
|
660 |
|
Courier and postage |
|
|
686 |
|
|
|
620 |
|
|
|
606 |
|
|
|
577 |
|
|
|
548 |
|
Free nationwide ATM cost |
|
|
544 |
|
|
|
531 |
|
|
|
494 |
|
|
|
508 |
|
|
|
516 |
|
Amortization of core deposit intangibles |
|
|
1,112 |
|
|
|
1,218 |
|
|
|
899 |
|
|
|
739 |
|
|
|
799 |
|
Loan expense |
|
|
143 |
|
|
|
195 |
|
|
|
109 |
|
|
|
155 |
|
|
|
132 |
|
Other real estate owned |
|
|
(7,719 |
) |
|
|
17 |
|
|
|
(84 |
) |
|
|
224 |
|
|
|
128 |
|
Merger expenses |
|
|
618 |
|
|
|
2,287 |
|
|
|
1,556 |
|
|
|
297 |
|
|
|
— |
|
Other |
|
|
3,645 |
|
|
|
3,122 |
|
|
|
3,256 |
|
|
|
4,054 |
|
|
|
4,556 |
|
Total non-interest expense |
|
|
30,328 |
|
|
|
38,871 |
|
|
|
37,152 |
|
|
|
34,998 |
|
|
|
34,244 |
|
Income (loss) before income tax |
|
|
23,837 |
|
|
|
16,298 |
|
|
|
17,761 |
|
|
|
(39,656 |
) |
|
|
14,273 |
|
Provision for income taxes (benefit) |
|
|
3,986 |
|
|
|
4,582 |
|
|
|
3,693 |
|
|
|
(11,357 |
) |
|
|
1,932 |
|
Net income (loss) and net income (loss) allocable to common stockholders |
|
$ |
19,851 |
|
|
$ |
11,716 |
|
|
$ |
14,068 |
|
|
$ |
(28,299 |
) |
|
$ |
12,341 |
|
Basic earnings (loss) per share |
|
$ |
1.30 |
|
|
$ |
0.77 |
|
|
$ |
0.91 |
|
|
$ |
(1.84 |
) |
|
$ |
0.80 |
|
Diluted earnings (loss) per share |
|
$ |
1.28 |
|
|
$ |
0.76 |
|
|
$ |
0.90 |
|
|
$ |
(1.84 |
) |
|
$ |
0.80 |
|
Weighted average common shares |
|
|
15,258,822 |
|
|
|
15,248,703 |
|
|
|
15,425,709 |
|
|
|
15,417,200 |
|
|
|
15,404,992 |
|
Weighted average diluted common shares |
|
|
15,451,545 |
|
|
|
15,377,980 |
|
|
|
15,569,225 |
|
|
|
15,417,200 |
|
|
|
15,507,172 |
|
TABLE 3. CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and due from banks |
|
$ |
217,681 |
|
|
$ |
244,321 |
|
|
$ |
217,611 |
|
|
$ |
363,289 |
|
|
$ |
183,404 |
|
Federal funds sold |
|
|
17,802 |
|
|
|
15,945 |
|
|
|
17,407 |
|
|
|
15,810 |
|
|
|
15,613 |
|
Cash and cash equivalents |
|
|
235,483 |
|
|
|
260,266 |
|
|
|
235,018 |
|
|
|
379,099 |
|
|
|
199,017 |
|
Available-for-sale securities |
|
|
1,041,000 |
|
|
|
1,042,176 |
|
|
|
1,091,717 |
|
|
|
919,648 |
|
|
|
1,057,009 |
|
Held-to-maturity securities |
|
|
5,408 |
|
|
|
5,226 |
|
|
|
2,205 |
|
|
|
2,209 |
|
|
|
2,212 |
|
Loans held for sale |
|
|
901 |
|
|
|
1,959 |
|
|
|
1,311 |
|
|
|
476 |
|
|
|
627 |
|
Loans, net of allowance for credit losses(1) |
|
|
3,557,435 |
|
|
|
3,410,920 |
|
|
|
3,437,714 |
|
|
|
3,289,381 |
|
|
|
3,237,932 |
|
Other real estate owned, net |
|
|
2,786 |
|
|
|
2,989 |
|
|
|
1,465 |
|
|
|
1,833 |
|
|
|
3,369 |
|
Premises and equipment, net |
|
|
117,013 |
|
|
|
114,264 |
|
|
|
116,792 |
|
|
|
112,632 |
|
|
|
110,271 |
|
Bank-owned life insurance |
|
|
131,670 |
|
|
|
130,326 |
|
|
|
125,693 |
|
|
|
124,865 |
|
|
|
124,245 |
|
Federal Reserve Bank and Federal Home Loan Bank stock |
|
|
34,429 |
|
|
|
33,171 |
|
|
|
27,009 |
|
|
|
20,608 |
|
|
|
20,780 |
|
Interest receivable |
|
|
28,398 |
|
|
|
27,381 |
|
|
|
27,082 |
|
|
|
25,497 |
|
|
|
23,621 |
|
Goodwill |
|
|
53,101 |
|
|
|
53,101 |
|
|
|
53,101 |
|
|
|
53,101 |
|
|
|
53,101 |
|
Core deposit intangibles, net |
|
|
16,029 |
|
|
|
16,636 |
|
|
|
17,854 |
|
|
|
7,222 |
|
|
|
7,961 |
|
Other |
|
|
131,580 |
|
|
|
147,102 |
|
|
|
102,075 |
|
|
|
98,021 |
|
|
|
105,122 |
|
Total assets |
|
$ |
5,355,233 |
|
|
$ |
5,245,517 |
|
|
$ |
5,239,036 |
|
|
$ |
5,034,592 |
|
|
$ |
4,945,267 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits |
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand |
|
$ |
967,858 |
|
|
$ |
984,872 |
|
|
$ |
981,623 |
|
|
$ |
898,129 |
|
|
$ |
936,217 |
|
Total non-interest-bearing deposits |
|
|
967,858 |
|
|
|
984,872 |
|
|
|
981,623 |
|
|
|
898,129 |
|
|
|
936,217 |
|
Demand, savings and money market |
|
|
2,468,956 |
|
|
|
2,560,091 |
|
|
|
2,574,871 |
|
|
|
2,483,807 |
|
|
|
2,397,003 |
|
Time |
|
|
926,130 |
|
|
|
796,474 |
|
|
|
814,532 |
|
|
|
763,519 |
|
|
|
748,950 |
|
Total interest-bearing deposits |
|
|
3,395,086 |
|
|
|
3,356,565 |
|
|
|
3,389,403 |
|
|
|
3,247,326 |
|
|
|
3,145,953 |
|
Total deposits |
|
|
4,362,944 |
|
|
|
4,341,437 |
|
|
|
4,371,026 |
|
|
|
4,145,455 |
|
|
|
4,082,170 |
|
Federal funds purchased and retail repurchase agreements |
|
|
38,196 |
|
|
|
38,031 |
|
|
|
43,811 |
|
|
|
43,582 |
|
|
|
39,701 |
|
Federal Home Loan Bank advances and Federal Reserve Bank borrowings |
|
|
295,997 |
|
|
|
250,306 |
|
|
|
219,931 |
|
|
|
240,000 |
|
|
|
240,000 |
|
Subordinated debt |
|
|
97,336 |
|
|
|
97,196 |
|
|
|
97,058 |
|
|
|
96,921 |
|
|
|
96,787 |
|
Contractual obligations |
|
|
19,683 |
|
|
|
23,770 |
|
|
|
18,493 |
|
|
|
19,315 |
|
|
|
29,019 |
|
Interest payable and other liabilities |
|
|
37,039 |
|
|
|
33,342 |
|
|
|
31,941 |
|
|
|
36,459 |
|
|
|
39,460 |
|
Total liabilities |
|
|
4,851,195 |
|
|
|
4,784,082 |
|
|
|
4,782,260 |
|
|
|
4,581,732 |
|
|
|
4,527,137 |
|
Commitments and contingent liabilities |
|
|
|
|
|
|
|
|
|
|
||||||||||
Stockholders’ equity |
|
|
|
|
|
|
|
|
|
|
||||||||||
Common stock |
|
|
209 |
|
|
|
208 |
|
|
|
208 |
|
|
|
207 |
|
|
|
207 |
|
Additional paid-in capital |
|
|
494,763 |
|
|
|
491,709 |
|
|
|
490,533 |
|
|
|
489,187 |
|
|
|
488,137 |
|
Retained earnings |
|
|
180,588 |
|
|
|
163,068 |
|
|
|
153,201 |
|
|
|
141,006 |
|
|
|
171,188 |
|
Accumulated other comprehensive income (loss), net of tax |
|
|
(40,012 |
) |
|
|
(62,005 |
) |
|
|
(60,788 |
) |
|
|
(57,920 |
) |
|
|
(122,047 |
) |
Treasury stock |
|
|
(131,510 |
) |
|
|
(131,545 |
) |
|
|
(126,378 |
) |
|
|
(119,620 |
) |
|
|
(119,355 |
) |
Total stockholders’ equity |
|
|
504,038 |
|
|
|
461,435 |
|
|
|
456,776 |
|
|
|
452,860 |
|
|
|
418,130 |
|
Total liabilities and stockholders’ equity |
|
$ |
5,355,233 |
|
|
$ |
5,245,517 |
|
|
$ |
5,239,036 |
|
|
$ |
5,034,592 |
|
|
$ |
4,945,267 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) Allowance for credit losses |
|
$ |
43,490 |
|
|
$ |
43,487 |
|
|
$ |
44,449 |
|
|
$ |
43,520 |
|
|
$ |
44,186 |
|
TABLE 4. SELECTED FINANCIAL HIGHLIGHTS (Unaudited) |
||||||||||||||||||||
(Dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
As of and for the three months ended |
||||||||||||||||||
|
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
||||||||||
|
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||||||
Loans Held For Investment by Type |
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate |
|
$ |
1,916,863 |
|
|
$ |
1,793,544 |
|
|
$ |
1,797,192 |
|
|
$ |
1,759,855 |
|
|
$ |
1,721,761 |
|
Commercial and industrial |
|
|
670,665 |
|
|
|
663,718 |
|
|
|
649,035 |
|
|
|
598,327 |
|
|
|
585,129 |
|
Residential real estate |
|
|
567,063 |
|
|
|
572,523 |
|
|
|
581,988 |
|
|
|
556,328 |
|
|
|
558,188 |
|
Agricultural real estate |
|
|
259,587 |
|
|
|
219,226 |
|
|
|
198,291 |
|
|
|
196,114 |
|
|
|
205,865 |
|
Agricultural |
|
|
89,529 |
|
|
|
104,342 |
|
|
|
149,312 |
|
|
|
118,587 |
|
|
|
103,352 |
|
Consumer |
|
|
97,218 |
|
|
|
101,054 |
|
|
|
106,345 |
|
|
|
103,690 |
|
|
|
107,823 |
|
Total loans held-for-investment |
|
|
3,600,925 |
|
|
|
3,454,407 |
|
|
|
3,482,163 |
|
|
|
3,332,901 |
|
|
|
3,282,118 |
|
Allowance for credit losses |
|
|
(43,490 |
) |
|
|
(43,487 |
) |
|
|
(44,449 |
) |
|
|
(43,520 |
) |
|
|
(44,186 |
) |
Net loans held for investment |
|
$ |
3,557,435 |
|
|
$ |
3,410,920 |
|
|
$ |
3,437,714 |
|
|
$ |
3,289,381 |
|
|
$ |
3,237,932 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Quality Ratios |
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for credit losses on loans to total loans |
|
|
1.21 |
% |
|
|
1.26 |
% |
|
|
1.28 |
% |
|
|
1.31 |
% |
|
|
1.35 |
% |
Past due or nonaccrual loans to total loans |
|
|
1.17 |
% |
|
|
1.15 |
% |
|
|
1.10 |
% |
|
|
1.10 |
% |
|
|
1.03 |
% |
Nonperforming assets to total assets |
|
|
0.60 |
% |
|
|
0.52 |
% |
|
|
0.49 |
% |
|
|
0.53 |
% |
|
|
0.42 |
% |
Nonperforming assets to total loans plus other
|
|
|
0.90 |
% |
|
|
0.79 |
% |
|
|
0.73 |
% |
|
|
0.79 |
% |
|
|
0.63 |
% |
Classified assets to bank total regulatory capital |
|
|
8.32 |
% |
|
|
8.47 |
% |
|
|
6.85 |
% |
|
|
7.09 |
% |
|
|
6.27 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Selected Average Balance Sheet Data (QTD Average) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment securities |
|
$ |
1,055,833 |
|
|
$ |
1,065,979 |
|
|
$ |
1,074,101 |
|
|
$ |
985,591 |
|
|
$ |
1,085,905 |
|
Total gross loans receivable |
|
|
3,475,885 |
|
|
|
3,459,476 |
|
|
|
3,452,553 |
|
|
|
3,293,755 |
|
|
|
3,281,483 |
|
Interest-earning assets |
|
|
4,731,927 |
|
|
|
4,745,713 |
|
|
|
4,742,200 |
|
|
|
4,480,279 |
|
|
|
4,635,384 |
|
Total assets |
|
|
5,205,017 |
|
|
|
5,196,259 |
|
|
|
5,152,915 |
|
|
|
4,892,712 |
|
|
|
5,046,179 |
|
Interest-bearing deposits |
|
|
3,309,202 |
|
|
|
3,275,765 |
|
|
|
3,319,907 |
|
|
|
3,092,637 |
|
|
|
3,206,300 |
|
Borrowings |
|
|
395,190 |
|
|
|
450,178 |
|
|
|
390,166 |
|
|
|
391,691 |
|
|
|
385,125 |
|
Total interest-bearing liabilities |
|
|
3,704,392 |
|
|
|
3,725,943 |
|
|
|
3,710,073 |
|
|
|
3,484,328 |
|
|
|
3,591,425 |
|
Total deposits |
|
|
4,275,424 |
|
|
|
4,250,843 |
|
|
|
4,254,883 |
|
|
|
4,019,362 |
|
|
|
4,177,332 |
|
Total liabilities |
|
|
4,719,549 |
|
|
|
4,740,937 |
|
|
|
4,692,671 |
|
|
|
4,469,505 |
|
|
|
4,619,919 |
|
Total stockholders' equity |
|
|
485,468 |
|
|
|
455,322 |
|
|
|
460,244 |
|
|
|
423,207 |
|
|
|
426,260 |
|
Tangible common equity* |
|
|
414,644 |
|
|
|
383,899 |
|
|
|
398,041 |
|
|
|
361,451 |
|
|
|
363,625 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Performance ratios |
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average assets (ROAA) annualized |
|
|
1.52 |
% |
|
|
0.91 |
% |
|
|
1.10 |
% |
|
|
(2.29 |
)% |
|
|
0.97 |
% |
Return on average assets before income tax and
|
|
|
1.91 |
% |
|
|
1.28 |
% |
|
|
1.46 |
% |
|
|
(3.16 |
)% |
|
|
1.22 |
% |
Return on average equity (ROAE) annualized |
|
|
16.27 |
% |
|
|
10.35 |
% |
|
|
12.29 |
% |
|
|
(26.53 |
)% |
|
|
11.49 |
% |
Return on average equity before income tax and
|
|
|
20.50 |
% |
|
|
14.63 |
% |
|
|
16.39 |
% |
|
|
(36.51 |
)% |
|
|
14.43 |
% |
Return on average tangible common equity
|
|
|
19.92 |
% |
|
|
13.31 |
% |
|
|
14.96 |
% |
|
|
(30.39 |
)% |
|
|
14.18 |
% |
Yield on loans annualized |
|
|
7.11 |
% |
|
|
7.15 |
% |
|
|
6.85 |
% |
|
|
6.62 |
% |
|
|
6.67 |
% |
Cost of interest-bearing deposits annualized |
|
|
2.85 |
% |
|
|
2.78 |
% |
|
|
2.77 |
% |
|
|
2.58 |
% |
|
|
2.40 |
% |
Cost of total deposits annualized |
|
|
2.20 |
% |
|
|
2.14 |
% |
|
|
2.16 |
% |
|
|
1.98 |
% |
|
|
1.84 |
% |
Net interest margin annualized |
|
|
3.87 |
% |
|
|
3.94 |
% |
|
|
3.75 |
% |
|
|
3.49 |
% |
|
|
3.51 |
% |
Efficiency ratio* |
|
|
54.70 |
% |
|
|
66.03 |
% |
|
|
65.16 |
% |
|
|
74.35 |
% |
|
|
68.83 |
% |
Non-interest income / average assets |
|
|
0.71 |
% |
|
|
0.69 |
% |
|
|
0.92 |
% |
|
|
(3.52 |
)% |
|
|
0.69 |
% |
Non-interest expense / average assets |
|
|
2.32 |
% |
|
|
3.01 |
% |
|
|
2.90 |
% |
|
|
2.84 |
% |
|
|
2.69 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
||||||||||
Tier 1 Leverage Ratio |
|
|
9.55 |
% |
|
|
9.14 |
% |
|
|
9.10 |
% |
|
|
9.46 |
% |
|
|
9.77 |
% |
Common Equity Tier 1 Capital Ratio |
|
|
11.37 |
% |
|
|
11.12 |
% |
|
|
11.14 |
% |
|
|
11.74 |
% |
|
|
12.65 |
% |
Tier 1 Risk Based Capital Ratio |
|
|
11.94 |
% |
|
|
11.70 |
% |
|
|
11.73 |
% |
|
|
12.36 |
% |
|
|
13.27 |
% |
Total Risk Based Capital Ratio |
|
|
14.78 |
% |
|
|
14.61 |
% |
|
|
14.71 |
% |
|
|
15.48 |
% |
|
|
16.42 |
% |
Total stockholders' equity to total assets |
|
|
9.41 |
% |
|
|
8.80 |
% |
|
|
8.72 |
% |
|
|
8.99 |
% |
|
|
8.46 |
% |
Tangible common equity to tangible assets* |
|
|
8.21 |
% |
|
|
7.55 |
% |
|
|
7.45 |
% |
|
|
7.87 |
% |
|
|
7.29 |
% |
Dividend payout ratio |
|
|
11.74 |
% |
|
|
15.79 |
% |
|
|
13.31 |
% |
|
|
(6.65 |
)% |
|
|
15.13 |
% |
Book value per common share |
|
$ |
32.97 |
|
|
$ |
30.36 |
|
|
$ |
29.80 |
|
|
$ |
29.35 |
|
|
$ |
27.13 |
|
Tangible book value per common share* |
|
$ |
28.38 |
|
|
$ |
25.70 |
|
|
$ |
25.10 |
|
|
$ |
25.37 |
|
|
$ |
23.09 |
|
Tangible book value per diluted common share* |
|
$ |
28.00 |
|
|
$ |
25.44 |
|
|
$ |
24.87 |
|
|
$ |
25.05 |
|
|
$ |
22.96 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
* The value noted is considered a Non-GAAP financial measure. For a reconciliation of Non-GAAP financial measures, see Table 8. Non-GAAP Financial Measures. |
||||||||||||||||||||
TABLE 5. YEAR-TO-DATE NET INTEREST INCOME ANALYSIS (Unaudited) |
|||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||
|
For nine months ended |
|
For nine months ended |
||||||||||||||||
|
September 30, 2024 |
|
September 30, 2023 |
||||||||||||||||
|
Average Outstanding Balance |
|
Interest Income/ Expense |
|
Average
|
|
Average Outstanding Balance |
|
Interest Income/ Expense |
|
Average
|
||||||||
Interest-earning assets |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Loans (1) |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial and industrial |
$ |
643,213 |
|
$ |
38,408 |
|
|
7.98 |
% |
|
$ |
580,359 |
|
$ |
31,503 |
|
|
7.26 |
% |
Commercial real estate |
|
1,400,385 |
|
|
73,339 |
|
|
7.00 |
% |
|
|
1,300,202 |
|
|
61,811 |
|
|
6.36 |
% |
Real estate construction |
|
400,317 |
|
|
26,350 |
|
|
8.79 |
% |
|
|
450,147 |
|
|
24,764 |
|
|
7.36 |
% |
Residential real estate |
|
579,818 |
|
|
19,935 |
|
|
4.59 |
% |
|
|
567,169 |
|
|
17,933 |
|
|
4.23 |
% |
Agricultural real estate |
|
218,334 |
|
|
11,777 |
|
|
7.21 |
% |
|
|
202,963 |
|
|
10,399 |
|
|
6.85 |
% |
Agricultural |
|
116,520 |
|
|
7,398 |
|
|
8.48 |
% |
|
|
100,450 |
|
|
5,039 |
|
|
6.71 |
% |
Consumer |
|
104,098 |
|
|
5,229 |
|
|
6.71 |
% |
|
|
106,841 |
|
|
4,832 |
|
|
6.05 |
% |
Total loans |
|
3,462,685 |
|
|
182,436 |
|
|
7.04 |
% |
|
|
3,308,131 |
|
|
156,281 |
|
|
6.32 |
% |
Securities |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Taxable securities |
|
1,004,367 |
|
|
29,862 |
|
|
3.97 |
% |
|
|
1,059,858 |
|
|
17,456 |
|
|
2.20 |
% |
Nontaxable securities |
|
60,903 |
|
|
1,192 |
|
|
2.62 |
% |
|
|
82,230 |
|
|
1,606 |
|
|
2.61 |
% |
Total securities |
|
1,065,270 |
|
|
31,054 |
|
|
3.89 |
% |
|
|
1,142,088 |
|
|
19,062 |
|
|
2.23 |
% |
Federal funds sold and other |
|
211,961 |
|
|
8,374 |
|
|
5.28 |
% |
|
|
191,585 |
|
|
7,075 |
|
|
4.94 |
% |
Total interest-earning assets |
$ |
4,739,916 |
|
|
221,864 |
|
|
6.25 |
% |
|
$ |
4,641,804 |
|
|
182,418 |
|
|
5.25 |
% |
Interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Demand, savings and money market deposits |
$ |
2,535,852 |
|
|
48,090 |
|
|
2.53 |
% |
|
$ |
2,365,972 |
|
|
32,288 |
|
|
1.82 |
% |
Time deposits |
|
765,800 |
|
|
21,106 |
|
|
3.68 |
% |
|
|
856,862 |
|
|
18,111 |
|
|
2.83 |
% |
Total interest-bearing deposits |
|
3,301,652 |
|
|
69,196 |
|
|
2.80 |
% |
|
|
3,222,834 |
|
|
50,399 |
|
|
2.09 |
% |
FHLB advances |
|
223,132 |
|
|
8,022 |
|
|
4.80 |
% |
|
|
97,014 |
|
|
2,939 |
|
|
4.05 |
% |
Other borrowings |
|
188,652 |
|
|
7,957 |
|
|
5.63 |
% |
|
|
243,007 |
|
|
9,529 |
|
|
5.24 |
% |
Total interest-bearing liabilities |
$ |
3,713,436 |
|
|
85,175 |
|
|
3.06 |
% |
|
$ |
3,562,855 |
|
|
62,867 |
|
|
2.36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income |
|
|
$ |
136,689 |
|
|
|
|
|
$ |
119,551 |
|
|
||||||
Interest rate spread |
|
|
|
|
|
3.19 |
% |
|
|
|
|
|
|
2.89 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest margin (2) |
|
|
|
|
|
3.85 |
% |
|
|
|
|
|
|
3.44 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) Average loan balances include nonaccrual loans. |
|||||||||||||||||||
(2) Net interest margin is calculated by dividing annualized net interest income by average interest-earning assets for the period. |
|||||||||||||||||||
(3) Tax exempt income is not included in the above table on a tax-equivalent basis. |
|||||||||||||||||||
(4) Actual unrounded values are used to calculate the reported yield or rate disclosed. Accordingly, recalculations using the amounts in thousands as disclosed in this report may not produce the same amounts. |
|||||||||||||||||||
TABLE 6. QUARTER-TO-DATE NET INTEREST INCOME ANALYSIS (Unaudited) |
|||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||
|
For the three months ended |
|
For the three months ended |
||||||||||||||||||||
|
September 30, 2024 |
|
September 30, 2023 |
||||||||||||||||||||
|
Average Outstanding Balance |
|
|
Interest Income/ Expense |
|
|
Average
|
|
Average Outstanding Balance |
|
|
Interest Income/ Expense |
|
|
Average
|
||||||||
Interest-earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Loans (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial and industrial |
$ |
659,697 |
|
|
$ |
13,213 |
|
|
|
7.97 |
% |
|
$ |
573,039 |
|
|
$ |
10,984 |
|
|
|
7.60 |
% |
Commercial real estate |
|
1,351,407 |
|
|
|
24,196 |
|
|
|
7.12 |
% |
|
|
1,253,362 |
|
|
|
20,824 |
|
|
|
6.59 |
% |
Real estate construction |
|
442,857 |
|
|
|
9,732 |
|
|
|
8.74 |
% |
|
|
480,355 |
|
|
|
9,838 |
|
|
|
8.13 |
% |
Residential real estate |
|
578,702 |
|
|
|
6,912 |
|
|
|
4.75 |
% |
|
|
564,138 |
|
|
|
6,085 |
|
|
|
4.28 |
% |
Agricultural real estate |
|
251,595 |
|
|
|
4,365 |
|
|
|
6.90 |
% |
|
|
203,399 |
|
|
|
3,898 |
|
|
|
7.60 |
% |
Agricultural |
|
91,500 |
|
|
|
1,906 |
|
|
|
8.29 |
% |
|
|
99,773 |
|
|
|
1,856 |
|
|
|
7.38 |
% |
Consumer |
|
100,127 |
|
|
|
1,765 |
|
|
|
7.01 |
% |
|
|
107,417 |
|
|
|
1,667 |
|
|
|
6.16 |
% |
Total loans |
|
3,475,885 |
|
|
|
62,089 |
|
|
|
7.11 |
% |
|
|
3,281,483 |
|
|
|
55,152 |
|
|
|
6.67 |
% |
Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Taxable securities |
|
995,713 |
|
|
|
9,809 |
|
|
|
3.92 |
% |
|
|
1,027,889 |
|
|
|
5,696 |
|
|
|
2.20 |
% |
Nontaxable securities |
|
60,120 |
|
|
|
400 |
|
|
|
2.65 |
% |
|
|
58,016 |
|
|
|
369 |
|
|
|
2.52 |
% |
Total securities |
|
1,055,833 |
|
|
|
10,209 |
|
|
|
3.85 |
% |
|
|
1,085,905 |
|
|
|
6,065 |
|
|
|
2.22 |
% |
Federal funds sold and other |
|
200,209 |
|
|
|
2,667 |
|
|
|
5.30 |
% |
|
|
267,996 |
|
|
|
3,822 |
|
|
|
5.66 |
% |
Total interest-earning assets |
$ |
4,731,927 |
|
|
|
74,965 |
|
|
|
6.30 |
% |
|
$ |
4,635,384 |
|
|
|
65,039 |
|
|
|
5.57 |
% |
Interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Demand, savings and money market deposits |
$ |
2,555,916 |
|
|
|
16,484 |
|
|
|
2.57 |
% |
|
$ |
2,423,380 |
|
|
|
13,331 |
|
|
|
2.18 |
% |
Time deposits |
|
753,286 |
|
|
|
7,195 |
|
|
|
3.80 |
% |
|
|
782,920 |
|
|
|
6,043 |
|
|
|
3.06 |
% |
Total interest-bearing deposits |
|
3,309,202 |
|
|
|
23,679 |
|
|
|
2.85 |
% |
|
|
3,206,300 |
|
|
|
19,374 |
|
|
|
2.40 |
% |
FHLB advances |
|
252,751 |
|
|
|
3,089 |
|
|
|
4.86 |
% |
|
|
100,000 |
|
|
|
968 |
|
|
|
3.84 |
% |
Other borrowings |
|
142,439 |
|
|
|
2,166 |
|
|
|
6.05 |
% |
|
|
285,125 |
|
|
|
3,685 |
|
|
|
5.13 |
% |
Total interest-bearing liabilities |
$ |
3,704,392 |
|
|
|
28,934 |
|
|
|
3.11 |
% |
|
$ |
3,591,425 |
|
|
|
24,027 |
|
|
|
2.65 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income |
|
|
|
$ |
46,031 |
|
|
|
|
|
|
|
$ |
41,012 |
|
|
|
||||||
Interest rate spread |
|
|
|
|
|
|
|
3.19 |
% |
|
|
|
|
|
|
|
|
2.92 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest margin (2) |
|
|
|
|
|
|
|
3.87 |
% |
|
|
|
|
|
|
|
|
3.51 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) Average loan balances include nonaccrual loans. |
|||||||||||||||||||||||
(2) Net interest margin is calculated by dividing annualized net interest income by average interest-earning assets for the period. |
|||||||||||||||||||||||
(3) Tax exempt income is not included in the above table on a tax-equivalent basis. |
|||||||||||||||||||||||
(4) Actual unrounded values are used to calculate the reported yield or rate disclosed. Accordingly, recalculations using the amounts in thousands as disclosed in this report may not produce the same amounts. |
|||||||||||||||||||||||
TABLE 7. QUARTER-OVER-QUARTER NET INTEREST INCOME ANALYSIS (Unaudited) |
|||||||||||||||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||
|
For the three months ended |
|
For the three months ended |
||||||||||||||||||||
|
September 30, 2024 |
|
June 30, 2024 |
||||||||||||||||||||
|
Average Outstanding Balance |
|
|
Interest Income/ Expense |
|
|
Average
|
|
Average Outstanding Balance |
|
|
Interest Income/ Expense |
|
|
Average
|
||||||||
Interest-earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Loans (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial and industrial |
$ |
659,697 |
|
|
$ |
13,213 |
|
|
|
7.97 |
% |
|
$ |
635,123 |
|
|
$ |
12,782 |
|
|
|
8.09 |
% |
Commercial real estate |
|
1,351,407 |
|
|
|
24,196 |
|
|
|
7.12 |
% |
|
|
1,401,109 |
|
|
|
24,541 |
|
|
|
7.04 |
% |
Real estate construction |
|
442,857 |
|
|
|
9,732 |
|
|
|
8.74 |
% |
|
|
402,831 |
|
|
|
8,843 |
|
|
|
8.83 |
% |
Residential real estate |
|
578,702 |
|
|
|
6,912 |
|
|
|
4.75 |
% |
|
|
580,338 |
|
|
|
6,563 |
|
|
|
4.55 |
% |
Agricultural real estate |
|
251,595 |
|
|
|
4,365 |
|
|
|
6.90 |
% |
|
|
206,018 |
|
|
|
3,944 |
|
|
|
7.70 |
% |
Agricultural |
|
91,500 |
|
|
|
1,906 |
|
|
|
8.29 |
% |
|
|
127,298 |
|
|
|
3,102 |
|
|
|
9.80 |
% |
Consumer |
|
100,127 |
|
|
|
1,765 |
|
|
|
7.01 |
% |
|
|
106,759 |
|
|
|
1,743 |
|
|
|
6.57 |
% |
Total loans |
|
3,475,885 |
|
|
|
62,089 |
|
|
|
7.11 |
% |
|
|
3,459,476 |
|
|
|
61,518 |
|
|
|
7.15 |
% |
Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Taxable securities |
|
995,713 |
|
|
|
9,809 |
|
|
|
3.92 |
% |
|
|
1,006,018 |
|
|
|
10,176 |
|
|
|
4.07 |
% |
Nontaxable securities |
|
60,120 |
|
|
|
400 |
|
|
|
2.65 |
% |
|
|
59,961 |
|
|
|
401 |
|
|
|
2.70 |
% |
Total securities |
|
1,055,833 |
|
|
|
10,209 |
|
|
|
3.85 |
% |
|
|
1,065,979 |
|
|
|
10,577 |
|
|
|
3.99 |
% |
Federal funds sold and other |
|
200,209 |
|
|
|
2,667 |
|
|
|
5.30 |
% |
|
|
220,258 |
|
|
|
3,037 |
|
|
|
5.54 |
% |
Total interest-earning assets |
$ |
4,731,927 |
|
|
|
74,965 |
|
|
|
6.30 |
% |
|
$ |
4,745,713 |
|
|
|
75,132 |
|
|
|
6.37 |
% |
Interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Demand savings and money market deposits |
$ |
2,555,916 |
|
|
|
16,484 |
|
|
|
2.57 |
% |
|
$ |
2,530,899 |
|
|
|
15,946 |
|
|
|
2.53 |
% |
Time deposits |
|
753,286 |
|
|
|
7,195 |
|
|
|
3.80 |
% |
|
|
744,866 |
|
|
|
6,716 |
|
|
|
3.63 |
% |
Total interest-bearing deposits |
|
3,309,202 |
|
|
|
23,679 |
|
|
|
2.85 |
% |
|
|
3,275,765 |
|
|
|
22,662 |
|
|
|
2.78 |
% |
FHLB advances |
|
252,751 |
|
|
|
3,089 |
|
|
|
4.86 |
% |
|
|
302,972 |
|
|
|
3,789 |
|
|
|
5.03 |
% |
Other borrowings |
|
142,439 |
|
|
|
2,166 |
|
|
|
6.05 |
% |
|
|
147,206 |
|
|
|
2,205 |
|
|
|
6.03 |
% |
Total interest-bearing liabilities |
$ |
3,704,392 |
|
|
|
28,934 |
|
|
|
3.11 |
% |
|
$ |
3,725,943 |
|
|
|
28,656 |
|
|
|
3.09 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income |
|
|
|
$ |
46,031 |
|
|
|
|
|
|
|
$ |
46,476 |
|
|
|
||||||
Interest rate spread |
|
|
|
|
|
|
|
3.19 |
% |
|
|
|
|
|
|
|
|
3.28 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest margin (2) |
|
|
|
|
|
|
|
3.87 |
% |
|
|
|
|
|
|
|
|
3.94 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) Average loan balances include nonaccrual loans. |
|||||||||||||||||||||||
(2) Net interest margin is calculated by dividing annualized net interest income by average interest-earning assets for the period. |
|||||||||||||||||||||||
(3) Tax exempt income is not included in the above table on a tax-equivalent basis. |
|||||||||||||||||||||||
(4) Actual unrounded values are used to calculate the reported yield or rate disclosed. Accordingly, recalculations using the amounts in thousands as disclosed in this report may not produce the same amounts. |
|||||||||||||||||||||||
TABLE 8. NON-GAAP FINANCIAL MEASURES (Unaudited) |
||||||||||||||||||||
(Dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
As of and for the three months ended |
||||||||||||||||||
|
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
||||||||||
|
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total stockholders' equity |
|
$ |
504,038 |
|
|
$ |
461,435 |
|
|
$ |
456,776 |
|
|
$ |
452,860 |
|
|
$ |
418,130 |
|
Less: goodwill |
|
|
53,101 |
|
|
|
53,101 |
|
|
|
53,101 |
|
|
|
53,101 |
|
|
|
53,101 |
|
Less: core deposit intangibles, net |
|
|
16,029 |
|
|
|
16,636 |
|
|
|
17,854 |
|
|
|
7,222 |
|
|
|
7,961 |
|
Less: mortgage servicing rights, net |
|
|
— |
|
|
|
25 |
|
|
|
50 |
|
|
|
75 |
|
|
|
100 |
|
Less: naming rights, net |
|
|
968 |
|
|
|
979 |
|
|
|
989 |
|
|
|
1,000 |
|
|
|
1,011 |
|
Tangible common equity |
|
$ |
433,940 |
|
|
$ |
390,694 |
|
|
$ |
384,782 |
|
|
$ |
391,462 |
|
|
$ |
355,957 |
|
Common shares outstanding at period end |
|
|
15,288,309 |
|
|
|
15,200,194 |
|
|
|
15,327,799 |
|
|
|
15,428,251 |
|
|
|
15,413,064 |
|
Diluted common shares outstanding at period end |
|
|
15,497,466 |
|
|
|
15,358,396 |
|
|
|
15,469,531 |
|
|
|
15,629,185 |
|
|
|
15,500,749 |
|
Book value per common share |
|
$ |
32.97 |
|
|
$ |
30.36 |
|
|
$ |
29.80 |
|
|
$ |
29.35 |
|
|
$ |
27.13 |
|
Tangible book value per common share |
|
$ |
28.38 |
|
|
$ |
25.70 |
|
|
$ |
25.10 |
|
|
$ |
25.37 |
|
|
$ |
23.09 |
|
Tangible book value per diluted common share |
|
$ |
28.00 |
|
|
$ |
25.44 |
|
|
$ |
24.87 |
|
|
$ |
25.05 |
|
|
$ |
22.96 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets |
|
$ |
5,355,233 |
|
|
$ |
5,245,517 |
|
|
$ |
5,239,036 |
|
|
$ |
5,034,592 |
|
|
$ |
4,945,267 |
|
Less: goodwill |
|
|
53,101 |
|
|
|
53,101 |
|
|
|
53,101 |
|
|
|
53,101 |
|
|
|
53,101 |
|
Less: core deposit intangibles, net |
|
|
16,029 |
|
|
|
16,636 |
|
|
|
17,854 |
|
|
|
7,222 |
|
|
|
7,961 |
|
Less: mortgage servicing rights, net |
|
|
— |
|
|
|
25 |
|
|
|
50 |
|
|
|
75 |
|
|
|
100 |
|
Less: naming rights, net |
|
|
968 |
|
|
|
979 |
|
|
|
989 |
|
|
|
1,000 |
|
|
|
1,011 |
|
Tangible assets |
|
$ |
5,285,135 |
|
|
$ |
5,174,776 |
|
|
$ |
5,167,042 |
|
|
$ |
4,973,194 |
|
|
$ |
4,883,094 |
|
Total stockholders' equity to total assets |
|
|
9.41 |
% |
|
|
8.80 |
% |
|
|
8.72 |
% |
|
|
8.99 |
% |
|
|
8.46 |
% |
Tangible common equity to tangible assets |
|
|
8.21 |
% |
|
|
7.55 |
% |
|
|
7.45 |
% |
|
|
7.87 |
% |
|
|
7.29 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total average stockholders' equity |
|
$ |
485,468 |
|
|
$ |
455,322 |
|
|
$ |
460,244 |
|
|
$ |
423,207 |
|
|
$ |
426,260 |
|
Less: average intangible assets |
|
|
70,824 |
|
|
|
71,423 |
|
|
|
62,203 |
|
|
|
61,756 |
|
|
|
62,635 |
|
Average tangible common equity |
|
$ |
414,644 |
|
|
$ |
383,899 |
|
|
$ |
398,041 |
|
|
$ |
361,451 |
|
|
$ |
363,625 |
|
Net income (loss) allocable to common stockholders |
|
$ |
19,851 |
|
|
$ |
11,716 |
|
|
$ |
14,068 |
|
|
$ |
(28,299 |
) |
|
$ |
12,341 |
|
Add: amortization of intangible assets |
|
|
1,148 |
|
|
|
1,254 |
|
|
|
935 |
|
|
|
775 |
|
|
|
835 |
|
Less: tax effect of intangible assets amortization |
|
|
241 |
|
|
|
263 |
|
|
|
196 |
|
|
|
163 |
|
|
|
175 |
|
Adjusted net income (loss) allocable to common
|
|
$ |
20,758 |
|
|
$ |
12,707 |
|
|
$ |
14,807 |
|
|
$ |
(27,687 |
) |
|
$ |
13,001 |
|
Return on total average stockholders' equity
|
|
|
16.27 |
% |
|
|
10.35 |
% |
|
|
12.29 |
% |
|
|
(26.53 |
)% |
|
|
11.49 |
% |
Return on average tangible common equity
|
|
|
19.92 |
% |
|
|
13.31 |
% |
|
|
14.96 |
% |
|
|
(30.39 |
)% |
|
|
14.18 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-interest expense |
|
$ |
30,328 |
|
|
$ |
38,871 |
|
|
$ |
37,152 |
|
|
$ |
34,998 |
|
|
$ |
34,244 |
|
Less: merger expense |
|
|
618 |
|
|
|
2,287 |
|
|
|
1,556 |
|
|
|
297 |
|
|
|
— |
|
Adjusted non-interest expense |
|
$ |
29,710 |
|
|
$ |
36,584 |
|
|
$ |
35,596 |
|
|
$ |
34,701 |
|
|
$ |
34,244 |
|
Net interest income |
|
$ |
46,031 |
|
|
$ |
46,476 |
|
|
$ |
44,182 |
|
|
$ |
39,467 |
|
|
$ |
41,012 |
|
Non-interest income |
|
|
9,317 |
|
|
|
8,958 |
|
|
|
11,731 |
|
|
|
(43,414 |
) |
|
|
8,735 |
|
Less: net gain on acquisition and branch sales |
|
|
831 |
|
|
|
60 |
|
|
|
1,240 |
|
|
|
— |
|
|
|
— |
|
Less: net gains (losses) from securities transactions |
|
|
206 |
|
|
|
(27 |
) |
|
|
43 |
|
|
|
(50,618 |
) |
|
|
(1 |
) |
Adjusted non-interest income |
|
$ |
8,280 |
|
|
$ |
8,925 |
|
|
$ |
10,448 |
|
|
$ |
7,204 |
|
|
$ |
8,736 |
|
Net interest income plus adjusted non-interest income |
|
$ |
54,311 |
|
|
$ |
55,401 |
|
|
$ |
54,630 |
|
|
$ |
46,671 |
|
|
$ |
49,748 |
|
Non-interest expense to
|
|
|
54.80 |
% |
|
|
70.12 |
% |
|
|
66.45 |
% |
|
|
(886.70 |
)% |
|
|
68.84 |
% |
Efficiency ratio |
|
|
54.70 |
% |
|
|
66.03 |
% |
|
|
65.16 |
% |
|
|
74.35 |
% |
|
|
68.83 |
% |
Net income (loss) allocable to common stockholders |
|
$ |
19,851 |
|
|
$ |
11,716 |
|
|
$ |
14,068 |
|
|
$ |
(28,299 |
) |
|
$ |
12,341 |
|
Add: income tax provision |
|
|
3,986 |
|
|
|
4,582 |
|
|
|
3,693 |
|
|
|
(11,357 |
) |
|
|
1,932 |
|
Add: provision (reversal) of credit losses |
|
|
1,183 |
|
|
|
265 |
|
|
|
1,000 |
|
|
|
711 |
|
|
|
1,230 |
|
Pre-tax, pre-provision income |
|
$ |
25,020 |
|
|
$ |
16,563 |
|
|
$ |
18,761 |
|
|
$ |
(38,945 |
) |
|
$ |
15,503 |
|
Total average assets |
|
$ |
5,205,017 |
|
|
$ |
5,196,259 |
|
|
$ |
5,152,915 |
|
|
$ |
4,892,712 |
|
|
$ |
5,046,179 |
|
Total average stockholders' equity |
|
$ |
485,468 |
|
|
$ |
455,322 |
|
|
$ |
460,244 |
|
|
$ |
423,207 |
|
|
$ |
426,620 |
|
Return on average assets (ROAA) annualized |
|
|
1.52 |
% |
|
|
0.91 |
% |
|
|
1.10 |
% |
|
|
(2.29 |
)% |
|
|
0.97 |
% |
Adjusted return on average assets |
|
|
1.91 |
% |
|
|
1.28 |
% |
|
|
1.46 |
% |
|
|
(3.16 |
)% |
|
|
1.22 |
% |
Adjusted return on average equity |
|
|
20.50 |
% |
|
|
14.63 |
% |
|
|
16.39 |
% |
|
|
(36.51 |
)% |
|
|
14.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) allocable to common stockholders |
|
$ |
19,851 |
|
|
$ |
11,716 |
|
|
$ |
14,068 |
|
|
$ |
(28,299 |
) |
|
$ |
12,341 |
|
Add: Day 1 -Provision |
|
|
— |
|
|
|
— |
|
|
|
1,000 |
|
|
|
— |
|
|
|
— |
|
Less: Gain (loss) from securities transactions |
|
|
206 |
|
|
|
(27 |
) |
|
|
43 |
|
|
|
(50,618 |
) |
|
|
(1 |
) |
Add: Merger expense |
|
|
618 |
|
|
|
2,287 |
|
|
|
1,556 |
|
|
|
297 |
|
|
|
— |
|
Adjusted non-core items |
|
|
412 |
|
|
|
2,314 |
|
|
|
2,513 |
|
|
|
50,915 |
|
|
|
1 |
|
Tax effected non-core items |
|
|
325 |
|
|
|
1,828 |
|
|
|
1,985 |
|
|
|
40,223 |
|
|
|
1 |
|
BOLI tax adjustment |
|
|
— |
|
|
|
1,730 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted operating net income |
|
$ |
20,176 |
|
|
$ |
15,274 |
|
|
$ |
16,053 |
|
|
$ |
11,924 |
|
|
$ |
12,342 |
|
GAAP earnings (loss) per diluted share |
|
$ |
1.28 |
|
|
$ |
0.76 |
|
|
$ |
0.90 |
|
|
$ |
(1.84 |
) |
|
$ |
0.80 |
|
Adjusted earnings (loss) per diluted share |
|
$ |
1.31 |
|
|
$ |
0.99 |
|
|
$ |
1.03 |
|
|
$ |
0.77 |
|
|
$ |
0.80 |
|
Total average assets |
|
$ |
5,205,017 |
|
|
$ |
5,196,258 |
|
|
$ |
5,152,915 |
|
|
$ |
4,892,712 |
|
|
$ |
5,046,179 |
|
Adjusted Operating ROAA |
|
|
1.54 |
% |
|
|
1.18 |
% |
|
|
1.25 |
% |
|
|
0.97 |
% |
|
|
0.97 |
% |
Weighted average diluted common shares |
|
|
15,451,545 |
|
|
|
15,377,980 |
|
|
|
15,569,225 |
|
|
|
15,417,200 |
|
|
|
15,507,172 |
|
