MICHIGAN CITY, Ind., Oct. 23, 2024 (GLOBE NEWSWIRE) -- (NASDAQ GS: HBNC) - Horizon Bancorp, Inc. ("Horizon" or the "Company"), the parent company of Horizon Bank (the "Bank"), announced its unaudited financial results for the three and nine months ended September 30, 2024.
Net income for the three months ended September 30, 2024 was $18.2 million, or $0.41 per diluted share, compared to net income of $14.1 million, or $0.32, for the second quarter of 2024 and compared to net income of $16.2 million, or $0.37 per diluted share, for the third quarter of 2023.
Net income for the nine months ended September 30, 2024 was $46.3 million, or $1.05 per diluted share, compared to net income of $53.2 million, or $1.21, for the nine months ended September 30, 2023.
Third Quarter 2024 Highlights
- Net interest income increased for the fourth consecutive quarter to $46.9 million, compared to $45.3 million in the linked quarter of 2024. Net interest margin, on a fully taxable equivalent ("FTE") basis1, expanded for the fourth consecutive quarter to 2.66%, compared to 2.64% in the linked quarter of 2024.
- Total loans held for investment ("HFI") were $4.8 billion at September 30, 2024, relatively unchanged from June 30, 2024 balances. However, consistent with the Company's stated growth strategy, the commercial portfolio showed continued organic growth momentum during the quarter, which was offset with planned run-off of lower-yielding indirect auto loans in the consumer loan portfolio.
- Positive deposit growth of 1.7% during the quarter, to $5.7 billion at period end. The quarter was highlighted by stable non-interest bearing deposit balances and growth in core relationship consumer and commercial portfolios.
- Credit quality remains strong, with annualized net charge offs of 0.03% of average loans during the third quarter. Non-performing assets to total assets of 0.32% remains well within expected ranges, with no material change in the loss outlook. Provision for loan losses of $1.0 million reflects continued positive credit performance.
"Horizon continues to execute well on its key strategic initiatives of consistently improving our operating performance through a more productive balance sheet, growth in non-interest income and continued disciplined in our operating model. As a result, we are optimistic on the positive momentum of the franchise through year-end 2024 and into 2025. During the quarter, our commercial team was able to deliver another quarter of quality loan growth, even coming off a strong end to the second quarter. The strength of Horizon's core deposit franchise showed solid performance, and our credit metrics remain well managed. These efforts led to a third consecutive quarter of sequential growth in pre-tax pre-provision income," President and Chief Executive Officer Thomas M. Prame said. "Importantly, we continue our efforts to optimize our business model, and are pleased to announce the repositioning of a portion of our securities portfolio and the intended sale of our mortgage warehouse business during the fourth quarter. These shareholder accretive actions are expected to yield sustainable improvement in the profitability of our business that will be evident in the fourth quarter, and positively impact Horizon's financial performance in 2025."
_________________________
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
Accretive Fourth Quarter 2024 Strategic Actions
Horizon announced strategic actions taking place in the fourth quarter of 2024, which are designed to simplify its business, strengthen the balance sheet and improve long-term structural profitability. In October, the Company completed the repositioning of about $325 million of available-for-sale securities. Additionally, the Company has signed a letter of intent to sell its mortgage warehouse business, which is expected to generate a gain-on-sale. Details on these actions, the use of proceeds, and the expected financial impact are available in the Company's third quarter 2024 investor presentation published at investor.horizonbank.com.
| Financial Highlights | |||||||||||||||||||
| (Dollars in Thousands Except Share and Per Share Data and Ratios, Unaudited) | |||||||||||||||||||
| Three Months Ended | |||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | |||||||||||||||
| Income statement: | |||||||||||||||||||
| Net interest income | $ | 46,910 | $ | 45,279 | $ | 43,288 | $ | 42,257 | $ | 42,090 | |||||||||
| Credit loss expense | 1,044 | 2,369 | 805 | 1,274 | 263 | ||||||||||||||
| Non-interest income | 11,511 | 10,485 | 9,929 | (20,449 | ) | 11,830 | |||||||||||||
| Non-interest expense | 39,272 | 37,522 | 37,107 | 39,330 | 36,168 | ||||||||||||||
| Income tax expense | (75 | ) | 1,733 | 1,314 | 6,419 | 1,284 | |||||||||||||
| Net income | $ | 18,180 | $ | 14,140 | $ | 13,991 | $ | (25,215 | ) | $ | 16,205 | ||||||||
| Per share data: | |||||||||||||||||||
| Basic earnings per share | $ | 0.42 | $ | 0.32 | $ | 0.32 | $ | (0.58 | ) | $ | 0.37 | ||||||||
| Diluted earnings per share | 0.41 | 0.32 | 0.32 | (0.58 | ) | 0.37 | |||||||||||||
| Cash dividends declared per common share | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | ||||||||||||||
| Book value per common share | 17.27 | 16.62 | 16.49 | 16.47 | 15.89 | ||||||||||||||
| Market value - high | 16.57 | 12.74 | 14.44 | 14.65 | 12.68 | ||||||||||||||
| Market value - low | 11.89 | 11.29 | 11.75 | 9.33 | 9.90 | ||||||||||||||
| Weighted average shares outstanding - Basic | 43,712,059 | 43,712,059 | 43,663,610 | 43,649,585 | 43,646,609 | ||||||||||||||
| Weighted average shares outstanding - Diluted | 44,112,321 | 43,987,187 | 43,874,036 | 43,649,585 | 43,796,069 | ||||||||||||||
| Common shares outstanding (end of period) | 43,712,059 | 43,712,059 | 43,726,380 | 43,652,063 | 43,648,501 | ||||||||||||||
| Key ratios: | |||||||||||||||||||
| Return on average assets | 0.92 | % | 0.73 | % | 0.72 | % | (1.27) % | 0.81 | % | ||||||||||
| Return on average stockholders' equity | 9.80 | 7.83 | 7.76 | (14.23 | ) | 8.99 | |||||||||||||
| Total equity to total assets | 9.52 | 9.18 | 9.18 | 9.06 | 8.71 | ||||||||||||||
| Total loans to deposit ratio | 83.92 | 85.70 | 82.78 | 78.01 | 76.52 | ||||||||||||||
| Allowance for credit losses to HFI loans | 1.10 | 1.08 | 1.09 | 1.13 | 1.14 | ||||||||||||||
| Annualized net charge-offs of average total loans(1) | 0.03 | 0.05 | 0.04 | 0.07 | 0.07 | ||||||||||||||
| Efficiency ratio | 67.22 | 67.29 | 69.73 | 180.35 | 67.08 | ||||||||||||||
| Key metrics (Non-GAAP)(2) : | |||||||||||||||||||
| Net FTE interest margin | 2.66 | % | 2.64 | % | 2.50 | % | 2.43 | % | 2.41 | % | |||||||||
| Return on average tangible common equity | 12.65 | 10.18 | 10.11 | (18.76 | ) | 11.79 | |||||||||||||
| Tangible common equity to tangible assets | 7.58 | 7.22 | 7.20 | 7.08 | 6.72 | ||||||||||||||
| Tangible book value per common share | $ | 13.46 | $ | 12.80 | $ | 12.65 | $ | 12.60 | $ | 12.00 | |||||||||
| (1) Average total loans includes loans held for investment and held for sale. | |||||||||||||||||||
| (2) Non-GAAP financial metrics. See non-GAAP reconciliation included herein for the most directly comparable GAAP measures. | |||||||||||||||||||
Income Statement Highlights
Net Interest Income
Net interest income was $46.9 million in the third quarter of 2024, compared to $45.3 million in the second quarter of 2024, driven by net growth in average interest earning assets of $117.5 million and continued net FTE interest margin expansion during the quarter. Horizon's net FTE interest margin1 was 2.66% for the third quarter of 2024, compared to 2.64% for the second quarter of 2024, attributable to the favorable mix shift in average interest earning assets toward higher-yielding loans and in the average funding mix toward lower-cost deposit balances. Interest accretion from the fair value of acquired loans did not contribute significantly to the third quarter net interest income, or net FTE interest margin.
Provision for Credit Losses
During the third quarter of 2024, the Company recorded a provision for credit losses of $1.0 million. This compares to a provision for credit losses of $2.4 million during the second quarter of 2024, and $0.3 million during the third quarter of 2023. The decrease in the provision for credit losses during the third quarter of 2024 when compared with the second quarter of 2024 was primarily attributable to less total loan growth in the current quarter relative to the prior quarter.
For the third quarter of 2024, the allowance for credit losses included net charge-offs of $0.4 million, or an annualized 0.03% of average loans outstanding, compared to net charge-offs of $0.6 million, or an annualized 0.05% of average loans outstanding for the second quarter of 2024, and net charge-offs of $0.7 million, or an annualized 0.07% of average loans outstanding, in the third quarter of 2023.
The Company's allowance for credit losses as a percentage of period-end loans HFI was 1.10% at September 30, 2024, compared to 1.08% at June 30, 2024 and 1.14% at September 30, 2023.
Non-Interest Income
| For the Quarter Ended | September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||
| (Dollars in Thousands) | 2024 | 2024 | 2024 | 2023 | 2023 | ||||||||||||||
| Non-interest Income | |||||||||||||||||||
| Service charges on deposit accounts | $ | 3,320 | $ | 3,130 | $ | 3,214 | $ | 3,092 | $ | 3,086 | |||||||||
| Wire transfer fees | 123 | 113 | 101 | 103 | 120 | ||||||||||||||
| Interchange fees | 3,511 | 3,826 | 3,109 | 3,224 | 3,186 | ||||||||||||||
| Fiduciary activities | 1,394 | 1,372 | 1,315 | 1,352 | 1,206 | ||||||||||||||
| Gains (losses) on sale of investment securities | - | - | - | (31,572 | ) | - | |||||||||||||
| Gain on sale of mortgage loans | 1,622 | 896 | 626 | 951 | 1,582 | ||||||||||||||
| Mortgage servicing income net of impairment | 412 | 450 | 439 | 724 | 631 | ||||||||||||||
| Increase in cash value of bank owned life insurance | 349 | 318 | 298 | 658 | 1,055 | ||||||||||||||
| Other income | 780 | 380 | 827 | 1,019 | 964 | ||||||||||||||
| Total non-interest income | $ | 11,511 | $ | 10,485 | $ | 9,929 | $ | (20,449 | ) | $ | 11,830 | ||||||||
Total non-interest income was $11.5 million in the third quarter of 2024, compared to $10.5 million in the second quarter of 2024, due primarily to higher realized gains on sale of mortgage loans and increased other income.
_________________________
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
Non-Interest Expense
| For the Quarter Ended | September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||
| (Dollars in Thousands) | 2024 | 2024 | 2024 | 2023 | 2023 | ||||||||||||||
| Non-interest Expense | |||||||||||||||||||
| Salaries and employee benefits | $ | 21,829 | $ | 20,583 | $ | 20,268 | $ | 21,877 | $ | 20,058 | |||||||||
| Net occupancy expenses | 3,207 | 3,192 | 3,546 | 3,260 | 3,283 | ||||||||||||||
| Data processing | 2,977 | 2,579 | 2,464 | 2,942 | 2,999 | ||||||||||||||
| Professional fees | 676 | 714 | 607 | 772 | 707 | ||||||||||||||
| Outside services and consultants | 3,677 | 3,058 | 3,359 | 2,394 | 2,316 | ||||||||||||||
| Loan expense | 1,034 | 1,038 | 719 | 1,345 | 1,120 | ||||||||||||||
| FDIC insurance expense | 1,204 | 1,315 | 1,320 | 1,200 | 1,300 | ||||||||||||||
| Core deposit intangible amortization | 844 | 844 | 872 | 903 | 903 | ||||||||||||||
| Other losses | 297 | 515 | 16 | 508 | 188 | ||||||||||||||
| Other expense | 3,527 | 3,684 | 3,936 | 4,129 | 3,294 | ||||||||||||||
| Total non-interest expense | $ | 39,272 | $ | 37,522 | $ | 37,107 | $ | 39,330 | $ | 36,168 | |||||||||
Total non-interest expense was $39.3 million in the third quarter of 2024, compared with $37.5 million in the second quarter of 2024. The increase in non-interest expense during the third quarter of 2024 was primarily driven by a $1.2 million increase in salaries and employee benefits expense, which is partially attributable to a legacy benefits program expense, and a $0.6 million increase in outside services and consultants expense related to strategic initiatives.
Income Taxes
Horizon's effective tax rate was -0.4% for the third quarter of 2024, as compared to 10.9% for the second quarter of 2024. The decrease in the effective tax rate during the third quarter was primarily due to an increase in net realizable tax credits for the current year, which reduced the Company's estimated annual effective tax rate.
Balance Sheet
Total assets increased by $14.9 million, or 0.2%, to $7.93 billion as of September 30, 2024, from $7.91 billion as of June 30, 2024. The increase in total assets is primarily due to increases in federal funds sold of $79.5 million, or 230.6%, to $113.9 million as of September 30, 2024, compared to $34.5 million as of June 30, 2024. The increase in federal funds sold during the period was partially offset by a decrease in other assets of $46.6 million, or 28.1%, to $119.0 million as of September 30, 2024, from $165.7 million as of June 30, 2024.
Total investment securities remained unchanged, at $2.4 billion as of September 30, 2024, compared to June 30, 2024, as the positive market impact to available for sale securities was offset by normal pay-downs and maturities. There were no purchases of investment securities during the third quarter of 2024.
Total loans HFI and loans held for sale were relatively consistent at $4.8 billion as of September 30, 2024 compared to $4.8 billion as of June 30, 2024, as growth in commercial loans of $9.5 million were offset by a decline in consumer loans of $43.3 million.
Total deposit balances increased by $96.9 million, or 1.7%, to $5.7 billion as of September 30, 2024 when compared to balances as of June 30, 2024. Non-interest bearing deposit balances were essentially unchanged during the quarter.
Total borrowings decreased by $86.4 million, or 7.0%, to $1.1 billion as of September 30, 2024, primarily related to the repayment of a portion of Federal Home Loan Bank advances, when compared to balances as of June 30, 2024.
Capital
The following table presents the consolidated regulatory capital ratios of the Company for the previous three quarters:
| For the Quarter Ended | September 30, | June 30, | March 31, | December 31, | ||||||||||
| 2024* | 2024 | 2024** | 2023** | |||||||||||
| Consolidated Capital Ratios | ||||||||||||||
| Total capital (to risk-weighted assets) | 13.52 | % | 13.41 | % | 13.75 | % | 14.04 | % | ||||||
| Tier 1 capital (to risk-weighted assets) | 11.70 | % | 11.59 | % | 11.89 | % | 12.13 | % | ||||||
| Common equity tier 1 capital (to risk-weighted assets) | 10.74 | % | 10.63 | % | 10.89 | % | 11.11 | % | ||||||
| Tier 1 capital (to average assets) | 9.01 | % | 9.02 | % | 8.91 | % | 8.61 | % | ||||||
| *Preliminary estimate - may be subject to change | ||||||||||||||
| **Prior periods were previously revised (see disclosure in Form 10-Q for the quarterly period ending June 30, 2024) | ||||||||||||||
As of September 30, 2024, the ratio of total stockholders' equity to total assets is 9.52%. Book value per common share was $17.27, increasing $0.65 during the third quarter of 2024.
Tangible common equity1 totaled $588.5 million at September 30, 2024, and the ratio of tangible common equity to tangible assets1 was 7.58% at September 30, 2024, up from 7.22% at June 30, 2024. Tangible book value, which excludes intangible assets from total equity, per common share1 was $13.46, increasing $0.66 during the third quarter of 2024.
Credit Quality
As of September 30, 2024, total non-accrual loans increased by $5.3 million, or 29.0%, from June 30, 2024, to 0.49% of total loans HFI. Total non-performing assets increased $5.1 million, or 25.0%, to $25.6 million, compared to $20.5 million as of June 30, 2024. The ratio of non-performing assets to total assets increased to 0.32% compared to 0.26% as of June 30, 2024.
As of September 30, 2024, net charge-offs decreased by $0.2 million to $0.4 million, compared to $0.6 million as of June 30, 2024 and remain just 0.03% annualized of average loans.
_________________________
1 Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure.
Earnings Conference Call
As previously announced, Horizon will host a conference call to review its third quarter financial results and operating performance.
Participants may access the live conference call on October 24, 2024 at 7:30 a.m. CT (8:30 a.m. ET) by dialing 833-974-2379 from the United States, 866-450-4696 from Canada or 1-412-317-5772 from international locations and requesting the "Horizon Bancorp Call." Participants are asked to dial in approximately 10 minutes prior to the call.
A telephone replay of the call will be available approximately one hour after the end of the conference through November 1, 2024. The replay may be accessed by dialing 877-344-7529 from the United States, 855-669-9658 from Canada or 1-412-317-0088 from other international locations, and entering the access code 9847279.
About Horizon Bancorp, Inc.
Horizon Bancorp, Inc. (NASDAQ GS: HBNC) is the $7.9 billion-asset commercial bank holding company for Horizon Bank, which serves customers across diverse and economically attractive Midwestern markets through convenient digital and virtual tools, as well as its Indiana and Michigan branches. Horizon's retail offerings include prime residential and other secured consumer lending to in-market customers, as well as a range of personal banking and wealth management solutions. Horizon also provides a comprehensive array of in-market business banking and treasury management services, as well as equipment financing solutions for customers regionally and nationally, with commercial lending representing over half of total loans. More information on Horizon, headquartered in Northwest Indiana's Michigan City, is available at horizonbank.com and investor.horizonbank.com.
Use of Non-GAAP Financial Measures
Certain information set forth in this press release refers to financial measures determined by methods other than in accordance with GAAP. Specifically, we have included non-GAAP financial measures relating to net income, diluted earnings per share, pre-tax, pre-provision net income, net interest margin, tangible stockholders' equity and tangible book value per share, efficiency ratio, the return on average assets, the return on average common equity, and return on average tangible equity. In each case, we have identified special circumstances that we consider to be non-recurring and have excluded them. We believe that this shows the impact of such events as acquisition-related purchase accounting adjustments and swap termination fees, among others we have identified in our reconciliations. Horizon believes these non-GAAP financial measures are helpful to investors and provide a greater understanding of our business and financial results without giving effect to the purchase accounting impacts and one-time costs of acquisitions and non-recurring items. These measures are not necessarily comparable to similar measures that may be presented by other companies and should not be considered in isolation or as a substitute for the related GAAP measure. See the tables and other information below and contained elsewhere in this press release for reconciliations of the non-GAAP information identified herein and its most comparable GAAP measures.
Forward Looking Statements
This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Horizon Bancorp, Inc. and its affiliates (collectively, "Horizon"). For these statements, Horizon claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Horizon, including the information in the filings we make with the Securities and Exchange Commission (the "SEC"). Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management's expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as "anticipate," "estimate," "project," "intend," "plan," "believe," "will" and similar expressions in connection with any discussion of future operating or financial performance.
Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include: current financial conditions within the banking industry; changes in the level and volatility of interest rates, changes in spreads on earning assets and changes in interest bearing liabilities; increased interest rate sensitivity; the aggregate effects of elevated inflation levels in recent years; loss of key Horizon personnel; increases in disintermediation; potential loss of fee income, including interchange fees, as new and emerging alternative payment platforms take a greater market share of the payment systems; estimates of fair value of certain of Horizon's assets and liabilities; changes in prepayment speeds, loan originations, credit losses, market values, collateral securing loans and other assets; changes in sources of liquidity; macroeconomic conditions and their impact on Horizon and its customers; legislative and regulatory actions and reforms; changes in accounting policies or procedures as may be adopted and required by regulatory agencies; litigation, regulatory enforcement, and legal compliance risk and costs; rapid technological developments and changes; cyber terrorism and data security breaches; the rising costs of cybersecurity; the ability of the U.S. federal government to manage federal debt limits; climate change and social justice initiatives; the inability to realize cost savings or revenues or to effectively implement integration plans and other consequences associated with mergers, acquisitions, and divestitures; acts of terrorism, war and global conflicts, such as the Russia and Ukraine conflict and the Israel and Hamas conflict; and supply chain disruptions and delays. These and additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in Horizon's reports (such as the Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K) filed with the SEC and available at the SEC's website (www.sec.gov). Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Horizon does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions that may be made to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.
| Condensed Consolidated Statements of Income | |||||||||||||||||||||||||||
| (Dollars in Thousands Except Per Share Data, Unaudited) | |||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | September 30, | September 30, | |||||||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | 2024 | 2023 | |||||||||||||||||||||
| Interest Income | |||||||||||||||||||||||||||
| Loans receivable | $ | 75,488 | $ | 71,880 | $ | 66,954 | $ | 65,583 | $ | 63,003 | $ | 214,322 | $ | 178,961 | |||||||||||||
| Investment securities - taxable | 8,133 | 7,986 | 7,362 | 8,157 | 8,788 | 23,481 | 26,253 | ||||||||||||||||||||
| Investment securities - tax-exempt | 6,310 | 6,377 | 6,451 | 6,767 | 7,002 | 19,138 | 21,617 | ||||||||||||||||||||
| Other | 957 | 738 | 4,497 | 3,007 | 1,332 | 6,192 | 1,960 | ||||||||||||||||||||
| Total interest income | 90,888 | 86,981 | 85,264 | 83,514 | 80,125 | 263,133 | 228,791 | ||||||||||||||||||||
| Interest Expense | |||||||||||||||||||||||||||
| Deposits | 30,787 | 28,447 | 27,990 | 27,376 | 24,704 | 87,224 | 58,481 | ||||||||||||||||||||
| Borrowed funds | 11,131 | 11,213 | 11,930 | 11,765 | 11,224 | 34,274 | 30,713 | ||||||||||||||||||||
| Subordinated notes | 830 | 829 | 831 | 870 | 880 | 2,490 | 2,641 | ||||||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 1,230 | 1,213 | 1,225 | 1,246 | 1,227 | 3,668 | 3,469 | ||||||||||||||||||||
| Total interest expense | 43,978 | 41,702 | 41,976 | 41,257 | 38,035 | 127,656 | 95,304 | ||||||||||||||||||||
| Net Interest Income | 46,910 | 45,279 | 43,288 | 42,257 | 42,090 | 135,477 | 133,487 | ||||||||||||||||||||
| Provision for loan losses | 1,044 | 2,369 | 805 | 1,274 | 263 | 4,218 | 1,185 | ||||||||||||||||||||
| Net Interest Income after Provision for Loan Losses | 45,866 | 42,910 | 42,483 | 40,983 | 41,827 | 131,259 | 132,302 | ||||||||||||||||||||
| Non-interest Income | |||||||||||||||||||||||||||
| Service charges on deposit accounts | 3,320 | 3,130 | 3,214 | 3,092 | 3,086 | 9,664 | 9,135 | ||||||||||||||||||||
| Wire transfer fees | 123 | 113 | 101 | 103 | 120 | 337 | 345 | ||||||||||||||||||||
| Interchange fees | 3,511 | 3,826 | 3,109 | 3,224 | 3,186 | 10,446 | 9,637 | ||||||||||||||||||||
| Fiduciary activities | 1,394 | 1,372 | 1,315 | 1,352 | 1,206 | 4,081 | 3,728 | ||||||||||||||||||||
| Gains (losses) on sale of investment securities | - | - | - | (31,572 | ) | - | - | (480 | ) | ||||||||||||||||||
| Gain on sale of mortgage loans | 1,622 | 896 | 626 | 951 | 1,582 | 3,144 | 3,372 | ||||||||||||||||||||
| Mortgage servicing income net of impairment | 412 | 450 | 439 | 724 | 631 | 1,301 | 1,984 | ||||||||||||||||||||
| Increase in cash value of bank owned life insurance | 349 | 318 | 298 | 658 | 1,055 | 965 | 3,051 | ||||||||||||||||||||
| Other income | 780 | 380 | 827 | 1,019 | 964 | 1,987 | 1,675 | ||||||||||||||||||||
| Total non-interest income | 11,511 | 10,485 | 9,929 | (20,449 | ) | 11,830 | 31,925 | 32,447 | |||||||||||||||||||
| Non-interest Expense | |||||||||||||||||||||||||||
| Salaries and employee benefits | 21,829 | 20,583 | 20,268 | 21,877 | 20,058 | 62,680 | 58,932 | ||||||||||||||||||||
| Net occupancy expenses | 3,207 | 3,192 | 3,546 | 3,260 | 3,283 | 9,945 | 10,095 | ||||||||||||||||||||
| Data processing | 2,977 | 2,579 | 2,464 | 2,942 | 2,999 | 8,020 | 8,684 | ||||||||||||||||||||
| Professional fees | 676 | 714 | 607 | 772 | 707 | 1,997 | 1,873 | ||||||||||||||||||||
| Outside services and consultants | 3,677 | 3,058 | 3,359 | 2,394 | 2,316 | 10,094 | 7,548 | ||||||||||||||||||||
| Loan expense | 1,034 | 1,038 | 719 | 1,345 | 1,120 | 2,791 | 3,635 | ||||||||||||||||||||
| FDIC insurance expense | 1,204 | 1,315 | 1,320 | 1,200 | 1,300 | 3,839 | 2,680 | ||||||||||||||||||||
| Core deposit intangible amortization | 844 | 844 | 872 | 903 | 903 | 2,560 | 2,709 | ||||||||||||||||||||
| Other losses | 297 | 515 | 16 | 508 | 188 | 828 | 543 | ||||||||||||||||||||
| Other expense | 3,527 | 3,684 | 3,936 | 4,129 | 3,294 | 11,147 | 10,255 | ||||||||||||||||||||
| Total non-interest expense | 39,272 | 37,522 | 37,107 | 39,330 | 36,168 | 113,901 | 106,954 | ||||||||||||||||||||
| Income /(Loss) Before Income Taxes | 18,105 | 15,873 | 15,305 | (18,796 | ) | 17,489 | 49,283 | 57,795 | |||||||||||||||||||
| Income tax expense | (75 | ) | 1,733 | 1,314 | 6,419 | 1,284 | 2,972 | 4,599 | |||||||||||||||||||
| Net Income /(Loss) | $ | 18,180 | $ | 14,140 | $ | 13,991 | $ | (25,215 | ) | $ | 16,205 | $ | 46,311 | $ | 53,196 | ||||||||||||
| Basic Earnings /(Loss) Per Share | $ | 0.42 | $ | 0.32 | $ | 0.32 | $ | (0.58 | ) | $ | 0.37 | $ | 1.06 | $ | 1.22 | ||||||||||||
| Diluted Earnings/(Loss) Per Share | 0.41 | 0.32 | 0.32 | (0.58 | ) | 0.37 | 1.05 | 1.21 | |||||||||||||||||||
| Condensed Consolidated Balance Sheets | |||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||
| September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | |||||||||||||||
| Assets | |||||||||||||||||||
| Interest earning assets | |||||||||||||||||||
| Federal funds sold | $ | 113,912 | $ | 34,453 | $ | 161,704 | $ | 401,672 | $ | 71,576 | |||||||||
| Interest earning deposits | 12,107 | 4,957 | 9,178 | 12,071 | 4,718 | ||||||||||||||
| Interest earning time deposits | 735 | 1,715 | 1,715 | 2,205 | 2,207 | ||||||||||||||
| Federal Home Loan Bank stock | 53,826 | 53,826 | 53,826 | 34,509 | 34,509 | ||||||||||||||
| Investment securities, available for sale | 541,170 | 527,054 | 535,319 | 547,251 | 865,168 | ||||||||||||||
| Investment securities, held to maturity | 1,888,379 | 1,904,281 | 1,925,725 | 1,945,638 | 1,966,483 | ||||||||||||||
| Loans held for sale | 2,069 | 2,440 | 922 | 1,418 | 2,828 | ||||||||||||||
| Gross loans held for investment (HFI) | 4,803,996 | 4,822,840 | 4,618,175 | 4,417,630 | 4,359,002 | ||||||||||||||
| Total Interest earning assets | 7,416,194 | 7,351,566 | 7,306,564 | 7,362,394 | 7,306,491 | ||||||||||||||
| Non-interest earning assets | |||||||||||||||||||
| Allowance for credit losses | (52,881 | ) | (52,215 | ) | (50,387 | ) | (50,029 | ) | (49,699 | ) | |||||||||
| Cash | 108,815 | 106,691 | 100,206 | 112,772 | 98,843 | ||||||||||||||
| Cash value of life insurance | 37,115 | 36,773 | 36,455 | 36,157 | 149,212 | ||||||||||||||
| Other assets | 119,026 | 165,656 | 160,593 | 177,061 | 152,280 | ||||||||||||||
| Goodwill | 155,211 | 155,211 | 155,211 | 155,211 | 155,211 | ||||||||||||||
| Other intangible assets | 11,067 | 11,910 | 12,754 | 13,626 | 14,530 | ||||||||||||||
| Premises and equipment, net | 93,544 | 93,695 | 94,303 | 94,583 | 94,716 | ||||||||||||||
| Interest receivable | 39,366 | 43,240 | 40,008 | 38,710 | 37,850 | ||||||||||||||
| Total non-interest earning assets | 511,263 | 560,961 | 549,143 | 578,091 | 652,943 | ||||||||||||||
| Total assets | $ | 7,927,457 | $ | 7,912,527 | $ | 7,855,707 | $ | 7,940,485 | $ | 7,959,434 | |||||||||
| Liabilities | |||||||||||||||||||
| Savings and money market deposits | $ | 3,420,827 | $ | 3,364,726 | $ | 3,350,673 | $ | 3,369,149 | $ | 3,322,788 | |||||||||
| Time deposits | 1,220,653 | 1,178,389 | 1,136,121 | 1,179,739 | 1,250,606 | ||||||||||||||
| Borrowings | 1,142,744 | 1,229,165 | 1,219,812 | 1,217,020 | 1,214,016 | ||||||||||||||
| Repurchase agreements | 122,399 | 128,169 | 139,309 | 136,030 | 142,494 | ||||||||||||||
| Subordinated notes | 55,703 | 55,668 | 55,634 | 55,543 | 59,007 | ||||||||||||||
| Junior subordinated debentures issued to capital trusts | 57,423 | 57,369 | 57,315 | 57,258 | 57,201 | ||||||||||||||
| Total interest earning liabilities | 6,019,749 | 6,013,486 | 5,958,864 | 6,014,739 | 6,046,112 | ||||||||||||||
| Non-interest bearing deposits | 1,085,535 | 1,087,040 | 1,093,076 | 1,116,005 | 1,126,703 | ||||||||||||||
| Interest payable | 11,400 | 11,240 | 7,853 | 22,249 | 16,281 | ||||||||||||||
| Other liabilities | 55,951 | 74,096 | 74,664 | 68,680 | 76,969 | ||||||||||||||
| Total liabilities | 7,172,635 | 7,185,862 | 7,134,457 | 7,221,673 | 7,266,065 | ||||||||||||||
| Stockholders' Equity | |||||||||||||||||||
| Preferred stock | - | - | - | - | - | ||||||||||||||
| Common stock | - | - | - | - | - | ||||||||||||||
| Additional paid-in capital | 358,453 | 357,673 | 356,599 | 356,400 | 355,478 | ||||||||||||||
| Retained earnings | 454,050 | 442,977 | 435,927 | 429,021 | 461,325 | ||||||||||||||
| Accumulated other comprehensive income (loss) | (57,681 | ) | (73,985 | ) | (71,276 | ) | (66,609 | ) | (123,434 | ) | |||||||||
| Total stockholders' equity | 754,822 | 726,665 | 721,250 | 718,812 | 693,369 | ||||||||||||||
| Total liabilities and stockholders' equity | $ | 7,927,457 | $ | 7,912,527 | $ | 7,855,707 | $ | 7,940,485 | $ | 7,959,434 | |||||||||
| Loans and Deposits | |||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | % Change | ||||||||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | Q3'24 vs Q2'24 | Q3'24 vs Q3'23 | |||||||||||||||||||||
| Commercial: | |||||||||||||||||||||||||||
| Commercial real estate | $ | 2,105,459 | $ | 2,117,772 | $ | 1,984,723 | $ | 1,962,097 | $ | 1,916,056 | (1 | )% | 10 | % | |||||||||||||
| Commercial & Industrial | 808,600 | 786,788 | 765,043 | 712,863 | 673,188 | 3 | % | 20 | % | ||||||||||||||||||
| Total commercial | 2,914,059 | 2,904,560 | 2,749,766 | 2,674,960 | 2,589,244 | - | % | 13 | % | ||||||||||||||||||
| Residential Real estate | 801,356 | 797,956 | 782,071 | 681,136 | 675,399 | - | % | 19 | % | ||||||||||||||||||
| Mortgage warehouse | 80,437 | 68,917 | 56,548 | 45,078 | 65,923 | 17 | % | 22 | % | ||||||||||||||||||
| Consumer | 1,008,144 | 1,051,407 | 1,029,790 | 1,016,456 | 1,028,436 | (4 | )% | (2 | )% | ||||||||||||||||||
| Total loans held for investment | 4,803,996 | 4,822,840 | 4,618,175 | 4,417,630 | 4,359,002 | - | % | 10 | % | ||||||||||||||||||
| Loans held for sale | 2,069 | 2,440 | 922 | 1,418 | 2,828 | (15 | )% | (27 | )% | ||||||||||||||||||
| Total loans | $ | 4,806,065 | $ | 4,825,280 | $ | 4,619,097 | $ | 4,419,048 | $ | 4,361,830 | - | % | 10 | % | |||||||||||||
| Deposits: | |||||||||||||||||||||||||||
| Interest bearing deposits | |||||||||||||||||||||||||||
| Savings and money market deposits | $ | 3,420,827 | $ | 3,364,726 | $ | 3,350,673 | $ | 3,369,149 | $ | 3,322,788 | 2 | % | 3 | % | |||||||||||||
| Time deposits | 1,220,653 | 1,178,389 | 1,136,121 | 1,179,739 | 1,250,606 | 4 | % | (2 | )% | ||||||||||||||||||
| Total Interest bearing deposits | 4,641,480 | 4,543,115 | 4,486,794 | 4,548,888 | 4,573,394 | 2 | % | 1 | % | ||||||||||||||||||
| Non-interest bearing deposits | |||||||||||||||||||||||||||
| Non-interest bearing deposits | 1,085,535 | 1,087,040 | 1,093,076 | 1,116,005 | 1,126,703 | - | % | (4 | )% | ||||||||||||||||||
| Total deposits | $ | 5,727,015 | $ | 5,630,155 | $ | 5,579,870 | $ | 5,664,893 | $ | 5,700,097 | 2 | % | - | % | |||||||||||||
| Average Balance Sheet | |||||||||||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | |||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| September 30, 2024 | June 30, 2024 | September 30, 2023 | |||||||||||||||||||||||||||
| Average Balance | Interest(4) | Average Rate(4) | Average Balance | Interest(4) | Average Rate(4) | Average Balance | Interest(4) | Average Rate(4) | |||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||
| Interest earning assets | |||||||||||||||||||||||||||||
| Federal funds sold | $ | 64,743 | $ | 860 | 5.28 | % | $ | 47,805 | $ | 645 | 5.43 | % | $ | 92,305 | $ | 1,247 | 5.36 | % | |||||||||||
| Interest earning deposits | 8,781 | 97 | 4.39 | % | 7,662 | 93 | 4.88 | % | 8,018 | 85 | 4.21 | % | |||||||||||||||||
| Federal Home Loan Bank stock | 53,826 | 1,607 | 11.88 | % | 53,827 | 1,521 | 11.36 | % | 34,509 | 618 | 7.10 | % | |||||||||||||||||
| Investment securities - taxable (1) | 1,301,830 | 6,526 | 1.99 | % | 1,309,305 | 6,465 | 1.99 | % | 1,650,081 | 8,170 | 1.96 | % | |||||||||||||||||
| Investment securities - non-taxable (1) | 1,125,295 | 7,987 | 2.82 | % | 1,132,065 | 8,072 | 2.87 | % | 1,220,998 | 8,863 | 2.88 | % | |||||||||||||||||
| Total investment securities | 2,427,125 | 14,513 | 2.38 | % | 2,441,370 | 14,537 | 2.39 | % | 2,871,079 | 17,033 | 2.35 | % | |||||||||||||||||
| Loans receivable (2) (3) | 4,775,788 | 75,828 | 6.32 | % | 4,662,124 | 72,208 | 6.23 | % | 4,280,700 | 63,254 | 5.89 | % | |||||||||||||||||
| Total interest earning assets | $ | 7,330,263 | $ | 92,905 | 5.04 | % | $ | 7,212,788 | $ | 89,004 | 4.96 | % | $ | 7,286,611 | $ | 82,237 | 4.59 | % | |||||||||||
| Non-interest earning assets | |||||||||||||||||||||||||||||
| Cash and due from banks | $ | 108,609 | $ | 108,319 | $ | 100,331 | |||||||||||||||||||||||
| Allowance for credit losses | (52,111 | ) | (50,334 | ) | (49,705 | ) | |||||||||||||||||||||||
| Other assets | 471,259 | 508,555 | 587,514 | ||||||||||||||||||||||||||
| Total average assets | $ | 7,858,020 | $ | 7,779,328 | $ | 7,924,751 | |||||||||||||||||||||||
| Liabilities and Stockholders' Equity | |||||||||||||||||||||||||||||
| Interest bearing liabilities | |||||||||||||||||||||||||||||
| Interest bearing deposits | $ | 3,386,177 | $ | 18,185 | 2.14 | % | $ | 3,334,490 | $ | 16,814 | 2.03 | % | $ | 3,267,594 | $ | 12,661 | 1.54 | % | |||||||||||
| Time deposits | 1,189,148 | 12,602 | 4.22 | % | 1,134,590 | 11,633 | 4.12 | % | 1,271,104 | 12,043 | 3.76 | % | |||||||||||||||||
| Borrowings | 1,149,952 | 10,221 | 3.54 | % | 1,184,172 | 10,278 | 3.49 | % | 1,180,452 | 10,399 | 3.50 | % | |||||||||||||||||
| Repurchase agreements | 123,524 | 910 | 2.93 | % | 125,144 | 935 | 3.00 | % | 136,784 | 825 | 2.39 | % | |||||||||||||||||
| Subordinated notes | 55,681 | 830 | 5.93 | % | 55,647 | 829 | 5.99 | % | 58,983 | 880 | 5.92 | % | |||||||||||||||||
| Junior subordinated debentures issued to capital trusts | 57,389 | 1,230 | 8.53 | % | 57,335 | 1,213 | 8.51 | % | 57,166 | 1,227 | 8.52 | % | |||||||||||||||||
| Total interest bearing liabilities | $ | 5,961,871 | $ | 43,978 | 2.93 | % | $ | 5,891,378 | $ | 41,702 | 2.85 | % | $ | 5,972,083 | $ | 38,035 | 2.53 | % | |||||||||||
| Non-interest bearing liabilities | |||||||||||||||||||||||||||||
| Demand deposits | $ | 1,083,214 | $ | 1,080,676 | $ | 1,159,241 | |||||||||||||||||||||||
| Accrued interest payable and other liabilities | 74,563 | 80,942 | 77,942 | ||||||||||||||||||||||||||
| Stockholders' equity | 738,372 | 726,332 | 715,485 | ||||||||||||||||||||||||||
| Total average liabilities and stockholders' equity | $ | 7,858,020 | $ | 7,779,328 | $ | 7,924,751 | |||||||||||||||||||||||
| Net FTE interest income (non-GAAP) (5) | $ | 48,927 | $ | 47,302 | $ | 44,202 | |||||||||||||||||||||||
| Less FTE adjustments (4) | 2,017 | 2,023 | 2,112 | ||||||||||||||||||||||||||
| Net Interest Income | $ | 46,910 | $ | 45,279 | $ | 42,090 | |||||||||||||||||||||||
| Net FTE interest margin (Non-GAAP) (4)(5) | 2.66 | % | 2.64 | % | 2.41 | % | |||||||||||||||||||||||
| (1) Securities balances represent daily average balances for the fair value of securities. The average rate is calculated based on the daily average balance for the amortized cost of securities. | |||||||||||||||||||||||||||||
| (2) Includes fees on loans held for sale and held for investment. The inclusion of loan fees does not have a material effect on the average interest rate. | |||||||||||||||||||||||||||||
| (3) Non-accruing loans for the purpose of the computation above are included in the daily average loan amounts outstanding. Loan totals are shown net of unearned income and deferred loan fees. | |||||||||||||||||||||||||||||
| (4) Management believes fully taxable equivalent, or FTE, interest income is useful to investors in evaluating the Company's performance as a comparison of the returns between a tax-free investment and a taxable alternative. The Company adjusts interest income and average rates for tax-exempt loans and securities to an FTE basis utilizing a 21% tax rate | |||||||||||||||||||||||||||||
| (5) Non-GAAP financial metric. See non-GAAP reconciliation included herein for the most directly comparable GAAP measure. | |||||||||||||||||||||||||||||
| Credit Quality | |||||||||||||||||||||||||||
| (Dollars in Thousands Except Ratios, Unaudited) | |||||||||||||||||||||||||||
| Quarter Ended | |||||||||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | % Change | ||||||||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | 3Q24 vs 2Q24 | 3Q24 vs 3Q23 | |||||||||||||||||||||
| Non-accrual loans | |||||||||||||||||||||||||||
| Commercial | $ | 6,830 | $ | 4,321 | $ | 5,493 | $ | 7,362 | $ | 6,919 | 58 | % | (1 | )% | |||||||||||||
| Residential Real estate | 9,529 | 8,489 | 8,725 | 8,058 | 7,644 | 12 | % | 25 | % | ||||||||||||||||||
| Mortgage warehouse | - | - | - | - | - | - | % | - | % | ||||||||||||||||||
| Consumer | 7,208 | 5,453 | 4,835 | 4,290 | 4,493 | 32 | % | 60 | % | ||||||||||||||||||
| Total non-accrual loans | 23,567 | 18,263 | 19,053 | 19,710 | 19,056 | 29 | % | 24 | % | ||||||||||||||||||
| 90 days and greater delinquent - accruing interest | 819 | 1,039 | 108 | 559 | 392 | (21 | )% | 109 | % | ||||||||||||||||||
| Total non-performing loans | 24,386 | 19,302 | 19,161 | 20,269 | 19,448 | 26 | % | 25 | % | ||||||||||||||||||
| Other real estate owned | |||||||||||||||||||||||||||
| Commercial | $ | 1,158 | $ | 1,111 | $ | 1,124 | $ | 1,124 | $ | 1,287 | 4 | % | (10 | )% | |||||||||||||
| Residential Real estate | - | - | - | 182 | 32 | - | % | (100 | )% | ||||||||||||||||||
| Mortgage warehouse | - | - | - | - | - | - | % | - | % | ||||||||||||||||||
| Consumer | 36 | 57 | 50 | 205 | 72 | (37 | )% | (50 | )% | ||||||||||||||||||
| Total other real estate owned | $ | 1,194 | $ | 1,168 | $ | 1,174 | $ | 1,511 | $ | 1,391 | 2 | % | (14 | )% | |||||||||||||
| Total non-performing assets | $ | 25,580 | $ | 20,470 | $ | 20,335 | $ | 21,780 | $ | 20,839 | 25 | % | 23 | % | |||||||||||||
| Loan data: | |||||||||||||||||||||||||||
| Accruing 30 to 89 days past due loans | $ | 18,087 | $ | 19,785 | $ | 15,154 | $ | 16,595 | $ | 13,089 | (9 | )% | 38 | % | |||||||||||||
| Substandard loans | 59,775 | 51,221 | 47,469 | 49,526 | 47,563 | 17 | % | 26 | % | ||||||||||||||||||
| Net charge-offs (recoveries) | |||||||||||||||||||||||||||
| Commercial | (55 | ) | 57 | (57 | ) | 233 | 142 | (196 | )% | (139 | )% | ||||||||||||||||
| Residential Real estate | (9 | ) | (4 | ) | (5 | ) | 21 | (39 | ) | (125 | )% | 77 | % | ||||||||||||||
| Mortgage warehouse | - | - | - | - | - | - | % | - | % | ||||||||||||||||||
| Consumer | 439 | 534 | 488 | 531 | 619 | (18 | )% | (29 | )% | ||||||||||||||||||
| Total net charge-offs | 375 | 587 | 426 | 785 | 722 | (36 | )% | (48 | )% | ||||||||||||||||||
| Allowance for credit losses | |||||||||||||||||||||||||||
| Commercial | 32,854 | 31,941 | 30,514 | 29,736 | 29,472 | 3 | % | 11 | % | ||||||||||||||||||
| Residential Real estate | 2,675 | 2,588 | 2,655 | 2,503 | 2,794 | 3 | % | (4 | )% | ||||||||||||||||||
| Mortgage warehouse | 862 | 736 | 659 | 481 | 714 | 17 | % | 21 | % | ||||||||||||||||||
| Consumer | 16,490 | 16,950 | 16,559 | 17,309 | 16,719 | (3 | )% | (1 | )% | ||||||||||||||||||
| Total allowance for credit losses | $ | 52,881 | $ | 52,215 | $ | 50,387 | $ | 50,029 | $ | 49,699 | 1 | % | 6 | % | |||||||||||||
| Credit quality ratios | |||||||||||||||||||||||||||
| Non-accrual loans to HFI loans | 0.49 | % | 0.38 | % | 0.41 | % | 0.45 | % | 0.44 | % | |||||||||||||||||
| Non-performing assets to total assets | 0.32 | % | 0.26 | % | 0.26 | % | 0.27 | % | 0.26 | % | |||||||||||||||||
| Annualized net charge-offs of average total loans | 0.03 | % | 0.05 | % | 0.04 | % | 0.07 | % | 0.07 | % | |||||||||||||||||
| Allowance for credit losses to HFI loans | 1.10 | % | 1.08 | % | 1.09 | % | 1.13 | % | 1.14 | % | |||||||||||||||||
| Non-GAAP Reconciliation of Net Fully-Taxable Equivalent ("FTE") Interest Margin | ||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | ||||||||||||||||
| Interest income (GAAP) | (A) | $ | 90,888 | $ | 86,981 | $ | 85,264 | $ | 83,514 | $ | 80,125 | |||||||||
| Taxable-equivalent adjustment: | ||||||||||||||||||||
| Investment securities - tax exempt (1) | 1,677 | 1,695 | 1,715 | 1,799 | 1,861 | |||||||||||||||
| Loan receivable (2) | 340 | 328 | 353 | 314 | 251 | |||||||||||||||
| Interest income (non-GAAP) | (B) | 92,905 | 89,004 | 87,332 | 85,627 | 82,237 | ||||||||||||||
| Interest expense (GAAP) | (C) | 43,978 | 41,702 | 41,976 | 41,257 | 38,035 | ||||||||||||||
| Net interest income (GAAP) | (D) =(A) - (C) | 46,910 | 45,279 | 43,288 | 42,257 | 42,090 | ||||||||||||||
| Net FTE interest income (non-GAAP) | (E) = (B) - (C) | 48,927 | 47,302 | 45,356 | 44,370 | 44,202 | ||||||||||||||
| Average interest earning assets | (F) | 7,330,263 | 7,212,788 | 7,293,559 | 7,239,034 | 7,286,611 | ||||||||||||||
| Net FTE interest margin (non-GAAP) | (G) = (E*) / (F) | 2.66 | % | 2.64 | % | 2.50 | % | 2.43 | % | 2.41 | % | |||||||||
| (1) The following represents municipal securities interest income for investment securities classified as available-for-sale and held-to-maturity | ||||||||||||||||||||
| (2) The following represents municipal loan interest income for loan receivables classified as held for sale and held for investment | ||||||||||||||||||||
| *Annualized | ||||||||||||||||||||
| Non-GAAP Reconciliation of Return on Average Tangible Common Equity | ||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | ||||||||||||||||
| Net income (loss) (GAAP) | (A) | $ | 18,180 | $ | 14,140 | $ | 13,991 | $ | (25,215 | ) | $ | 16,205 | ||||||||
| Average stockholders' equity | (B) | 738,372 | 726,332 | 725,083 | 702,793 | 715,485 | ||||||||||||||
| Average intangible assets | (C) | 166,819 | 167,659 | 168,519 | 169,401 | 170,301 | ||||||||||||||
| Average tangible equity (Non-GAAP) | (D) = (B) - (C) | $ | 571,553 | $ | 558,673 | $ | 556,564 | $ | 533,392 | $ | 545,184 | |||||||||
| Return on average tangible common equity ("ROACE") (non-GAAP) | (E) = (A*) / (D) | 12.65 | % | 10.18 | % | 10.11 | % | (18.76 | )% | 11.79 | % | |||||||||
| *Annualized | ||||||||||||||||||||
| Non-GAAP Reconciliation of Tangible Common Equity to Tangible Assets | ||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | ||||||||||||||||
| Total stockholders' equity (GAAP) | (A) | $ | 754,822 | $ | 726,665 | $ | 721,250 | $ | 718,812 | $ | 693,369 | |||||||||
| Intangible assets (end of period) | (B) | 166,278 | 167,121 | 167,965 | 168,837 | 169,741 | ||||||||||||||
| Total tangible common equity (non-GAAP) | (C) = (A) - (B) | $ | 588,544 | $ | 559,544 | $ | 553,285 | $ | 549,975 | $ | 523,628 | |||||||||
| Total assets (GAAP) | (D) | 7,927,457 | 7,912,527 | 7,855,707 | 7,940,485 | 7,959,434 | ||||||||||||||
| Intangible assets (end of period) | (B) | 166,278 | 167,121 | 167,965 | 168,837 | 169,741 | ||||||||||||||
| Total tangible assets (non-GAAP) | (E) = (D) - (B) | $ | 7,761,179 | $ | 7,745,406 | $ | 7,687,742 | $ | 7,771,648 | $ | 7,789,693 | |||||||||
| Tangible common equity to tangible assets (Non-GAAP) | (G) = (C) / (E) | 7.58 | % | 7.22 | % | 7.20 | % | 7.08 | % | 6.72 | % | |||||||||
| Non-GAAP Reconciliation of Tangible Book Value Per Share | ||||||||||||||||||||
| (Dollars in Thousands, Unaudited) | ||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2024 | 2024 | 2024 | 2023 | 2023 | ||||||||||||||||
| Total stockholders' equity (GAAP) | (A) | $ | 754,822 | $ | 726,665 | $ | 721,250 | $ | 718,812 | $ | 693,369 | |||||||||
| Intangible assets (end of period) | (B) | 166,278 | 167,121 | 167,965 | 168,837 | 169,741 | ||||||||||||||
| Total tangible common equity (non-GAAP) | (C) = (A) - (B) | $ | 588,544 | $ | 559,544 | $ | 553,285 | $ | 549,975 | $ | 523,628 | |||||||||
| Common shares outstanding | (D) | 43,712,059 | 43,712,059 | 43,726,380 | 43,652,063 | 43,648,501 | ||||||||||||||
| Tangible book value per common share (non-GAAP) | (E) = (C) / (D) | $ | 13.46 | $ | 12.80 | $ | 12.65 | $ | 12.60 | $ | 12.00 | |||||||||
| Contact: | John R. Stewart, CFA |
| EVP, Chief Financial Officer | |
| Phone: | (219) 814-5833 |
| Fax: | (219) 874-9280 |
| Date: | October 23, 2024 |
