Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Acnb Corporation
ACNB Corporation Reports 2025 Third Quarter Financial Results
Business
Oct 23 2025
22 min read

ACNB Corporation Reports 2025 Third Quarter Financial Results

news images

GETTYSBURG, Pa., Oct. 23, 2025 (GLOBE NEWSWIRE) -- ACNB Corporation (NASDAQ: ACNB) (“ACNB” or the “Corporation”), financial holding company for ACNB Bank and ACNB Insurance Services, Inc., announced net income of $14.9 million, or $1.42 diluted earnings per share, for the three months ended September 30, 2025 compared to net income of $7.2 million, or $0.84 diluted earnings per share, for the three months ended September 30, 2024 and compared to net income of $11.6 million, or $1.11 diluted earnings per share, for the three months ended June 30, 2025.

  • Fully taxable equivalent (“FTE”) net interest margin was 4.27% for the three months ended September 30, 2025 compared to 4.21% for the three months ended June 30, 2025 and 3.77% for the three months ended September 30, 2024.

  • Return on average assets was 1.80% and return on average equity was 14.66% for the three months ended September 30, 2025.

  • Total non-performing loans to total loans, net of unearned income, was 0.43% at September 30, 2025 compared to 0.43% at June 30, 2025 and 0.39% at September 30, 2024. Net charge-offs to average loans outstanding (annualized) were 0.02% for the three months ended September 30, 2025 compared to 0.01% for the three months ended June 30, 2025 and 0.01% for the three months ended September 30, 2024.

  • Tangible common equity to tangible assets ratio1 of 10.14% at September 30, 2025 compared to 9.65% at June 30, 2025 and 10.74% at September 30, 2024. The net unrealized loss on the available for sale securities portfolio was $31.0 million at September 30, 2025 compared to a net unrealized loss of $36.2 million at June 30, 2025 and a net unrealized loss of $36.8 million at September 30, 2024.

  • As announced on Form 8-K on October 22, 2025, the Board of Directors approved and declared a regular quarterly cash dividend of $0.38 per share of ACNB Corporation common stock for the fourth quarter, reflecting a $0.04, or 11.8%, increase over the prior quarter, and $0.06, or 18.8%, increase over the same period of 2024.

  • ACNB repurchased 61,586 shares of ACNB common stock in open market transactions for the three months ended September 30, 2025.

____________________

1 Non-GAAP financial measure. Please refer to the calculation on the page titled “Non-GAAP Reconciliation” at the end of this document.

ACNB’s financial results for the first three quarters of 2025 were impacted by the acquisition of Traditions Bancorp, Inc. (“Traditions”) which was completed on February 1, 2025 (“Acquisition”). The financial results for any periods ended prior to February 1, 2025 reflect ACNB on a standalone basis. As a result, ACNB’s financial results for the three months ended September 30, 2025 may not be directly comparable to prior reported periods.

“We are excited to report strong profitability and record quarterly net income for the third quarter of 2025. These strong results are a reflection of our continued commitment to our community banking business model and the successful acquisition and integration of Traditions Bank earlier in the year. The Acquisition is meeting our expectations operationally, financially and culturally.” said James P. Helt, ACNB Corporation President and Chief Executive Officer.

“This quarter represented continued stable asset quality metrics, increased profitability and active capital management strategies including open market share repurchases and a strong dividend. These results are a direct result of our entire team working toward our vision to be financial services provider of choice in the markets we serve by building relationships and finding solutions.”

Mr. Helt continued, “We now look to finish the year strong by managing through the economic cycles and by continuing to diversify our revenue streams with ACNB Insurance Services, ACNB Wealth Management and Traditions Mortgage. We believe that our strong foundation based on community banking principles combined with the growth opportunities before us through our strategic planning objectives will enable us to continue to provide for long term shareholder growth.”

Net Interest Income and Margin

Net interest income for the three months ended September 30, 2025 totaled $32.1 million, an increase of $1.1 million from the three months ended June 30, 2025 and an increase of $11.2 million from the three months ended September 30, 2024. The FTE net interest margin for the three months ended September 30, 2025 was 4.27%, a 6 basis points increase from the three months ended June 30, 2025 and a 50 basis points increase from the three months ended September 30, 2024. The increase in FTE net interest margin from the three months ended June 30, 2025 was driven primarily by a 7 basis points decrease in the cost of interest-bearing deposits as a result of lower rates on higher cost deposits from the Acquisition and lower balances of higher cost deposits from the Acquisition during the three months ended September 30, 2025. For the three months ended September 30, 2025, total average earning assets increased $28.5 million compared to the three months ended June 30, 2025. For the three months ended September 30, 2025, total average noninterest-bearing demand deposits increased $30.5 million from the three months ended June 30, 2025. The accretion impact of acquisition accounting adjustments on loans and deposits from the Acquisition was $2.1 million and $2.2 million for the three months ended September 30, 2025 and the three months ended June 30, 2025, respectively.

The following discussion of increases in average balances and yields compared to the same period of the prior year was driven primarily by the Acquisition. For the three months ended September 30, 2025, total average loans increased $675.4 million compared to the three months ended September 30, 2024. The yield on total loans was 6.29% for the three months ended September 30, 2025, an increase of 73 basis points compared to the three months ended September 30, 2024. For the three months ended September 30, 2025, total average interest-bearing deposits increased $575.6 million from the three months ended September 30, 2024. The average rate paid on interest-bearing deposits was 1.42% for the three months ended September 30, 2025, an increase of 50 basis points from the three months ended September 30, 2024. For the three months ended September 30, 2025, total average noninterest-bearing demand deposits increased $116.5 million from the three months ended September 30, 2024.

Noninterest Income

Noninterest income for the three months ended September 30, 2025 was $8.4 million, a decrease of $271 thousand from the three months ended June 30, 2025 and an increase of $1.6 million from the three months ended September 30, 2024. Insurance commissions for the three months ended September 30, 2025 were $2.5 million, a decrease of $363 thousand from the three months ended June 30, 2025 driven primarily by lower contingent commission income and a decrease of $242 thousand from the three months ended September 30, 2024 driven primarily by timing of policy renewals and a decrease of $121 thousand from the cancellation of policies related to one customer. Gain from mortgage loans held for sale for the three months ended September 30, 2025 was $1.5 million, a decrease of $112 thousand from the three months ended June 30, 2025 and an increase of $1.4 million from the three months ended September 30, 2024. Service charges on deposits were $1.3 million, an increase of $107 thousand from the three months ended June 30, 2025 and an increase of $238 thousand from the three months ended September 30, 2024 driven primarily by the Acquisition and an increase in overall customer activity.

Noninterest Expense

Noninterest expense for the three months ended September 30, 2025 decreased $3.0 million from the three months ended June 30, 2025 and increased $4.1 million from the three months ended September 30, 2024. Merger-related expenses totaled $169 thousand for the three months ended September 30, 2025 compared to $1.9 million for the three months ended June 30, 2025 and $1.1 million for the three months ended September 30, 2024. Salaries and employee benefits expense for the three months ended September 30, 2025 decreased $502 thousand compared to three months ended June 30, 2025 driven primarily by a higher employee vacancy rate, lower incentive compensation expense, lower overtime, conversion related expense and lower health insurance expense, and increased $2.2 million compared to the three months ended September 30, 2024 driven primarily by additional employees attributable to the Acquisition, merit increases, and higher mortgage commissions. Equipment expense for the three months ended September 30, 2025 decreased $237 thousand compared to the three months ended June 30, 2025, driven primarily by a rebate received from a large vendor during the three months ended September 30, 2025 and increased $604 thousand compared to the three months ended September 30, 2024 driven primarily by the Acquisition and the implementation of new additional products into our core processing system. Other tax increased $341 thousand for the three months ended September 30, 2025 compared to the three months ended June 30, 2025 driven primarily by earned income tax credits recognized in the prior period and increased $201 thousand compared to the three months ended September 30, 2024 driven primarily by the Acquisition. Intangible assets amortization increased $825 thousand during the three months ended September 30, 2025 compared to the three months ended September 30, 2024, a result of the Acquisition. Other decreased $628 thousand for the three months ended September 30, 2025 compared to the three months ended June 30, 2025 driven primarily by earned income tax related donations and stale conversion related items written off in the prior period and increased $738 thousand compared to the three months ended September 30, 2024 driven primarily by the Acquisition and higher internet banking services.

Loans and Asset Quality

Total loans outstanding were $2.34 billion at September 30, 2025, a decrease of $5.2 million from June 30, 2025 and an increase of $659.5 million from September 30, 2024. The decrease compared to June 30, 2025 was across residential mortgage, commercial and industrial, real estate construction and consumer and was partially offset by increases in commercial real estate and home equity lines of credit. The increase compared to September 30, 2024 was spread across all loan categories and was driven primarily by the Acquisition. The allowance for credit losses was $23.7 million at September 30, 2025, a decrease of $693 thousand compared to June 30, 2025 and an increase of $6.4 million compared to September 30, 2024. The decrease compared to June 30, 2025 was driven primarily by the movement of construction loans to lower loss rate segments and the paydowns of loans with a specific reserve. The increase compared to September 30, 2024 was driven primarily by the Acquisition.

Deposits and Borrowings

Deposits totaled $2.47 billion at September 30, 2025, a decrease of $58.6 million from June 30, 2025 and an increase of $674.6 million from September 30, 2024. Total interest-bearing deposits were $1.88 billion at September 30, 2025, a decrease of $72.0 million from June 30, 2025 and an increase of $556.4 million from September 30, 2024. Money market and time deposits, included in interest-bearing deposits, decreased $38.3 million and $34.0 million, respectively, since June 30, 2025 and increased $244.2 million and $189.7 million, respectively, since September 30, 2024. The decreases in money market and time deposits from June 30, 2025 were driven primarily by lower balances of higher cost money market and time deposits from the Acquisition and a net decline of $20.0 million of short-term brokered deposits. Included in total deposits at September 30, 2025 were $581.7 million of noninterest-bearing deposits, which increased $13.4 million and $118.2 million from June 30, 2025 and September 30, 2024, respectively. The overall increase in total deposits compared to September 30, 2024 was driven primarily by the Acquisition.

Total borrowings were $335.8 million at September 30, 2025, an increase of $37.4 million and $42.7 million compared to June 30, 2025 and September 30, 2024, respectively. Total borrowings increased from June 30, 2025 driven primarily by an increase in short-term borrowings. The bank executed a three month FHLB borrowing of $25.0 million at a rate of 4.55% for the three months ended September 30, 2025. Simultaneously, the Bank executed a receive-floating, pay-fixed three year interest rate swap at a rate of 3.53%.

Stockholders’ Equity

Total stockholders’ equity was $408.6 million at September 30, 2025 compared to $395.2 million at June 30, 2025 and $306.8 million at September 30, 2024. The increase at September 30, 2025 compared to June 30, 2025 was driven primarily by net income of $14.9 million and a $4.3 million change in unrealized gains in available for sale investment securities slightly offset by dividends paid of $3.5 million and common stock repurchased of $2.7 million for the three months ended September 30, 2025. The increase at September 30, 2025 compared to September 30, 2024 was driven primarily by the common stock equity issued in the Acquisition. Tangible book value1 per share was $30.87, $29.30 and $29.90 at September 30, 2025, June 30, 2025 and September 30, 2024, respectively.

About ACNB Corporation

ACNB Corporation, headquartered in Gettysburg, PA, is the independent $3.25 billion financial holding company for the wholly-owned subsidiaries of ACNB Bank, Gettysburg, PA, including its operating divisions Traditions Bank and Traditions Mortgage, and ACNB Insurance Services, Inc., Westminster, MD. Originally founded in 1857, ACNB Bank serves its marketplace with banking and wealth management services, including trust and retail brokerage, via a network of 33 community banking offices and one loan office located in the Pennsylvania counties of Adams, Cumberland, Franklin, Lancaster and York, and the Maryland counties of Baltimore, Carroll and Frederick. ACNB Insurance Services, Inc. is a full-service insurance agency with licenses in 46 states. The agency offers a broad range of property, casualty, health, life and disability insurance serving personal and commercial clients through office locations in Westminster, MD and Gettysburg, PA. For more information regarding ACNB Corporation and its subsidiaries, please visit investor.acnb.com.

____________________

1 Non-GAAP financial measure. Please refer to the calculation on the page titled “Non-GAAP Reconciliation” at the end of this document.

SAFE HARBOR AND FORWARD-LOOKING STATEMENTS - Should there be a material subsequent event prior to the filing of the Quarterly Report on Form 10-Q with the Securities and Exchange Commission, the financial information reported in this press release is subject to change to reflect the subsequent event. In addition to historical information, this press release may contain forward-looking statements. Examples of forward-looking statements include, but are not limited to, (a) projections or statements regarding future earnings, expenses, net interest income, other income, earnings or loss per share, asset mix and quality, growth prospects, capital structure, and other financial terms, (b) statements of plans and objectives of Management or the Board of Directors, and (c) statements of assumptions, such as economic conditions in the Corporation’s market areas. Such forward-looking statements can be identified by the use of forward-looking terminology such as “believes”, “expects”, “may”, “intends”, “will”, “should”, “anticipates”, or the negative of any of the foregoing or other variations thereon or comparable terminology, or by discussion of strategy. Forward-looking statements are subject to certain risks and uncertainties such as national, regional and local economic conditions, competitive factors, and regulatory limitations. Actual results may differ materially from those projected in the forward-looking statements. Such risks, uncertainties, and other factors that could cause actual results and experience to differ from those projected include, but are not limited to, the following: short-term and long-term effects of inflation and rising costs on the Corporation, customers and economy; banking instability caused by bank failures and financial uncertainty of various banks which may adversely impact the Corporation and its securities and loan values, deposit stability, capital adequacy, financial condition, operations, liquidity, and results of operations; effects of governmental and fiscal policies, as well as legislative and regulatory changes; effects of new laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) and their application with which the Corporation and its subsidiaries must comply; impacts of the capital and liquidity requirements of the Basel III standards; effects of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Financial Accounting Standards Board and other accounting standard setters; ineffectiveness of the business strategy due to changes in current or future market conditions; future actions or inactions of the United States government, including the effects of short-term and long-term federal budget and tax negotiations and a failure to increase the government debt limit or a prolonged shutdown of the federal government; effects of economic conditions particularly with regard to the negative impact of any pandemic, epidemic or health-related crisis and the responses thereto on the operations of the Corporation and current customers, specifically the effect of the economy on loan customers’ ability to repay loans; effects of competition, and of changes in laws and regulations on competition, including industry consolidation and development of competing financial products and services; inflation, securities market and monetary fluctuations; risks of changes in interest rates on the level and composition of deposits, loan demand, and the values of loan collateral, securities, and interest rate protection agreements, as well as interest rate risks; difficulties in acquisitions and integrating and operating acquired business operations, including information technology difficulties; challenges in establishing and maintaining operations in new markets; effects of technology changes; effects of general economic conditions and more specifically in the Corporation’s market areas; failure of assumptions underlying the establishment of reserves for credit losses and estimations of values of collateral and various financial assets and liabilities; acts of war or terrorism or geopolitical instability; disruption of credit and equity markets; ability to manage current levels of impaired assets; loss of certain key officers; ability to maintain the value and image of the Corporation’s brand and protect the Corporation’s intellectual property rights; continued relationships with major customers; and, potential impacts to the Corporation from continually evolving cybersecurity and other technological risks and attacks, including additional costs, reputational damage, regulatory penalties, and financial losses. Management considers subsequent events occurring after the balance sheet date for matters which may require adjustment to, or disclosure in, the consolidated financial statements. The review period for subsequent events extends up to and including the filing date of the Corporation's consolidated financial statements when filed with the SEC. Accordingly, the financial information in this announcement is subject to change. We caution readers not to place undue reliance on these forward-looking statements. They only reflect Management’s analysis as of this date. The Corporation does not revise or update these forward-looking statements to reflect events or changed circumstances. Please carefully review the risk factors described in other documents the Corporation files from time to time with the SEC, including the Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. Please also carefully review any Current Reports on Form 8-K filed by the Corporation with the SEC.

Contact:
Jason H. Weber 
EVP/Treasurer &
Chief Financial Officer
717.339.5090
[email protected]

ACNB #2025-10
October 23, 2025

ACNB Corporation Financial Highlights
Selected Financial Data by Respective Quarter End
(Unaudited)

 

 

 

 

 

 

(Dollars in thousands, except per share data)

September 30, 2025

June 30, 2025

March 31, 2025

December 31, 2024

September 30, 2024

BALANCE SHEET DATA

 

 

 

 

 

Total assets

$

        3,250,838

 

$

3,259,528

 

$

3,270,041

 

$

2,394,830

 

$

2,420,914

 

Investment securities

 

526,570

 

 

520,758

 

 

521,306

 

 

459,472

 

 

483,604

 

Total loans, net of unearned income

 

2,336,605

 

 

2,341,816

 

 

2,322,209

 

 

1,682,910

 

 

1,677,112

 

Allowance for credit losses

 

(23,660

)

 

(24,353

)

 

(24,646

)

 

(17,280

)

 

(17,214

)

Deposits

 

2,465,896

 

 

2,524,541

 

 

2,540,009

 

 

1,792,501

 

 

1,791,317

 

Allowance for unfunded commitments

 

1,384

 

 

1,529

 

 

1,883

 

 

1,394

 

 

1,349

 

Borrowings

 

335,833

 

 

298,395

 

 

299,531

 

 

271,159

 

 

293,091

 

Stockholders’ equity

 

408,642

 

 

395,151

 

 

386,883

 

 

303,273

 

 

306,755

 

INCOME STATEMENT DATA

 

 

 

 

 

Interest and dividend income

$

        42,490

 

$

41,576

 

$

36,290

 

$

27,381

 

$

27,241

 

Interest expense

 

10,353

 

 

10,564

 

 

9,200

 

 

6,269

 

 

6,299

 

Net interest income

 

32,137

 

 

31,012

 

 

27,090

 

 

21,112

 

 

20,942

 

(Reversal of) provision for credit losses

 

(584

)

 

(228

)

 

5,968

 

 

249

 

 

81

 

(Reversal of) provision for unfunded commitments

 

(145

)

 

(354

)

 

(480

)

 

44

 

 

40

 

Net interest income after (reversal of) provisions for credit losses and unfunded commitments

 

32,866

 

 

31,594

 

 

21,602

 

 

20,819

 

 

20,821

 

Noninterest income

 

8,411

 

 

8,682

 

 

7,184

 

 

5,803

 

 

6,833

 

Noninterest expenses

 

22,361

 

 

25,366

 

 

29,335

 

 

18,388

 

 

18,244

 

Income (loss) before income taxes

 

18,916

 

 

14,910

 

 

(549

)

 

8,234

 

 

9,410

 

Income tax expense (benefit)

 

4,046

 

 

3,262

 

 

(277

)

 

1,639

 

 

2,206

 

Net income (loss)

$

        14,870

 

$

11,648

 

$

(272

)

$

6,595

 

$

7,204

 

PROFITABILITY RATIOS

 

 

 

 

 

Total loans, net of unearned income to deposits

 

94.76

%

 

92.76

%

 

91.43

%

 

93.89

%

 

93.62

%

Return on average assets (annualized)

 

1.80

 

 

1.43

 

 

(0.04

)

 

1.08

 

 

1.17

 

Return on average equity (annualized)

 

14.66

 

 

11.96

 

 

(0.31

)

 

8.57

 

 

9.63

 

Efficiency ratio1

 

51.96

 

 

56.21

 

 

60.13

 

 

63.83

 

 

60.56

 

FTE Net interest margin

 

4.27

 

 

4.21

 

 

4.07

 

 

3.81

 

 

3.77

 

Yield on average earning assets

 

5.64

 

 

5.64

 

 

5.45

 

 

4.93

 

 

4.90

 

Yield on investment securities

 

3.03

 

 

2.95

 

 

2.91

 

 

2.58

 

 

2.59

 

Yield on total loans

 

6.29

 

 

6.29

 

 

6.08

 

 

5.61

 

 

5.56

 

Cost of funds

 

1.45

 

 

1.50

 

 

1.45

 

 

1.19

 

 

1.19

 

PER SHARE DATA

 

 

 

 

 

Diluted earnings (loss) per share

$

        1.42

 

$

1.11

 

$

(0.03

)

$

0.77

 

$

0.84

 

Cash dividends paid per share

 

0.34

 

 

0.34

 

 

0.32

 

 

0.32

 

 

0.32

 

Tangible book value per share1

 

30.87

 

 

29.30

 

 

28.23

 

 

29.51

 

 

29.90

 

CAPITAL RATIOS2

 

 

 

 

 

Tier 1 leverage ratio

 

11.22

%

 

10.97

%

 

11.81

%

 

12.52

%

 

12.46

%

Common equity tier 1 ratio

 

14.45

 

 

13.96

 

 

13.65

 

 

16.27

 

 

16.07

 

Tier 1 risk based capital ratio

 

14.67

 

 

14.17

 

 

13.86

 

 

16.56

 

 

16.36

 

Total risk based capital ratio

 

16.22

 

 

15.75

 

 

15.45

 

 

18.36

 

 

18.15

 

CREDIT QUALITY
Net charge-offs to average loans outstanding

 

 

 

 

 

(annualized)

 

0.02

%

 

0.01

%

 

0.01

%

 

0.04

%

 

0.01

%

Total non-performing loans to total loans, net of unearned income3

 

0.43

 

 

0.43

 

 

0.43

 

 

0.40

 

 

0.39

 

Total non-performing assets to total assets4

 

0.31

 

 

0.31

 

 

0.32

 

 

0.30

 

 

0.29

 

Allowance for credit losses to total loans, net of unearned income

 

1.01

 

 

1.04

 

 

1.06

 

 

1.03

 

 

1.03

 

____________________

1 Non-GAAP financial measure. Please refer to the calculation on the page titled “Non-GAAP Reconciliation” at the end of this document. 
2 Regulatory capital ratios as of September 30, 2025 are preliminary.
3 Non-performing loans consists of loans on nonaccrual status and loans greater than 90 days past due and still accruing interest.
4 Non-performing assets consists of non-performing loans and foreclosed assets held for resale.

Consolidated Statements of Condition
(Unaudited)

 

 

(Dollars in thousands, except per share data)

September 30, 2025

June 30, 2025

September 30, 2024

ASSETS

 

 

 

Cash and due from banks

$

        30,500

 

$

32,834

 

$

24,636

 

Interest-bearing deposits with banks

 

71,639

 

 

70,275

 

 

33,456

 

 Total Cash and Cash Equivalents

 

102,139

 

 

103,109

 

 

58,092

 

Equity securities with readily determinable fair values

 

945

 

 

936

 

 

947

 

Investment securities available for sale, at estimated fair value

 

462,217

 

 

455,317

 

 

418,079

 

Investment securities held to maturity, at amortized cost (fair value
$56,932, $56,420 and $59,038)

 

63,408

 

 

64,505

 

 

64,578

 

Loans held for sale

 

16,850

 

 

16,455

 

 

1,080

 

Total loans, net of unearned income

 

2,336,605

 

 

2,341,816

 

 

1,677,112

 

Less: Allowance for credit losses

 

(23,660

)

 

(24,353

)

 

(17,214

)

Loans, net

 

2,312,945

 

 

2,317,463

 

 

1,659,898

 

Premises and equipment, net

 

31,107

 

 

31,581

 

 

25,542

 

Right of use asset

 

4,403

 

 

4,657

 

 

2,110

 

Restricted investment in bank stocks

 

14,462

 

 

13,533

 

 

10,853

 

Investment in bank-owned life insurance

 

96,755

 

 

96,104

 

 

81,344

 

Investments in low-income housing partnerships

 

783

 

 

814

 

 

909

 

Goodwill

 

64,449

 

 

64,449

 

 

44,185

 

Intangible assets, net

 

23,565

 

 

24,694

 

 

8,142

 

Assets held for sale

 

275

 

 

 

 

 

Foreclosed assets held for resale

 

32

 

 

32

 

 

406

 

Other assets

 

56,503

 

 

65,879

 

 

44,749

 

   Total Assets

$

        3,250,838

 

$

3,259,528

 

$

2,420,914

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing

$

581,697

 

$

568,301

 

$

463,501

 

Interest-bearing

 

1,884,199

 

 

1,956,240

 

 

1,327,816

 

 Total Deposits

 

2,465,896

 

 

2,524,541

 

 

1,791,317

 

Short-term borrowings

 

80,468

 

 

43,041

 

 

37,769

 

Long-term borrowings

 

255,365

 

 

255,354

 

 

255,322

 

Lease liability

 

4,696

 

 

4,946

 

 

2,110

 

Allowance for unfunded commitments

 

1,384

 

 

1,529

 

 

1,349

 

Other liabilities

 

34,387

 

 

34,966

 

 

26,292

 

Total Liabilities

 

2,842,196

 

 

2,864,377

 

 

2,114,159

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

Preferred Stock, $2.50 par value, 20,000,000 shares authorized; no shares outstanding at September 30, 2025, June 30, 2025 and September 30, 2024

 


 

 

 

 

 

Common stock, $2.50 par value, 20,000,000 shares authorized; 11,023,573, 11,017,121, and 8,940,133 shares issued; 10,423,015, 10,478,149, and 8,548,625 shares outstanding at September 30, 2025, June 30, 2025 and September 30, 2024, respectively

 

27,555

 

 

27,539

 

 

22,344

 

Treasury stock, at cost, 600,558, 538,972, and 391,508 at September 30, 2025, June 30, 2025, and September 30, 2024, respectively

 

(19,875

)

 

(17,167

)

 

(11,203

)

Additional paid-in capital

 

179,130

 

 

178,553

 

 

98,697

 

Retained earnings

 

250,410

 

 

239,077

 

 

230,752

 

Accumulated other comprehensive loss

 

(28,578

)

 

(32,851

)

 

(33,835

)

Total Stockholders’ Equity

 

408,642

 

 

395,151

 

 

306,755

 

Total Liabilities and Stockholders’ Equity

$

3,250,838

 

$

3,259,528

 

$

2,420,914

 

 

 

 

 

 

 

 

 

 

 


Consolidated Income Statements
(Unaudited)

 

 

Three Months Ended September 30, 

Nine Months Ended September 30,

(Dollars in thousands, except per share data)

 

2025

 

 

2024

 

2025

 

 

2024

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

Loans, including fees:

 

 

 

 

Taxable

$

        36,961

 

$

23,108

$

        105,192

 

$

67,253

 

Tax-exempt

 

324

 

 

311

 

933

 

 

943

 

Investment securities:

 

 

 

 

Taxable

 

3,430

 

 

2,617

 

9,615

 

 

8,193

 

Tax-exempt

 

281

 

 

284

 

852

 

 

852

 

Dividends

 

332

 

 

251

 

979

 

 

739

 

Other

 

1,162

 

 

670

 

2,785

 

 

2,104

 

  Total Interest and Dividend Income

 

42,490

 

 

27,241

 

120,356

 

 

80,084

 

INTEREST EXPENSE

 

 

 

 

Deposits

 

6,872

 

 

3,112

 

20,152

 

 

7,915

 

Short-term borrowings

 

513

 

 

204

 

1,148

 

 

847

 

Long-term borrowings

 

2,968

 

 

2,983

 

8,817

 

 

8,823

 

  Total Interest Expense

 

10,353

 

 

6,299

 

30,117

 

 

17,585

 

  Net Interest Income

 

32,137

 

 

20,942

 

90,239

 

 

62,499

 

(Reversal of) provision for credit losses

 

(584

)

 

81

 

5,156

 

 

(2,686

)

(Reversal of) provision for unfunded commitments

 

(145

)

 

40

 

(979

)

 

(370

)

Net Interest Income after (Reversal of) Provisions for Credit Losses and Unfunded Commitments

 

32,866

 

 

20,821

 

86,062

 

 

65,555

 

NONINTEREST INCOME

 

 

 

 

Insurance commissions

 

2,545

 

 

2,787

 

7,600

 

 

7,649

 

Service charges on deposits

 

1,286

 

 

1,048

 

3,559

 

 

3,060

 

Wealth management

 

1,125

 

 

1,188

 

3,275

 

 

3,219

 

Gain from mortgage loans held for sale

 

1,463

 

 

112

 

3,893

 

 

194

 

ATM debit card charges

 

904

 

 

828

 

2,640

 

 

2,488

 

Earnings on investment in bank-owned life insurance

 

651

 

 

503

 

1,858

 

 

1,473

 

Gain on life insurance proceeds

 

 

 

 

285

 

 

 

Net gains on sales or calls of investment securities

 

 

 

 

22

 

 

69

 

Net gains on equity securities

 

9

 

 

28

 

26

 

 

19

 

Other

 

428

 

 

339

 

1,119

 

 

756

 

  Total Noninterest Income

 

8,411

 

 

6,833

 

24,277

 

 

18,927

 

NONINTEREST EXPENSES

 

 

 

 

Salaries and employee benefits

 

13,191

 

 

11,017

 

39,745

 

 

32,611

 

Equipment

 

2,302

 

 

1,698

 

7,121

 

 

4,997

 

Net occupancy

 

1,217

 

 

945

 

3,936

 

 

3,066

 

Professional services

 

588

 

 

409

 

1,908

 

 

1,554

 

FDIC and regulatory

 

457

 

 

365

 

1,293

 

 

1,088

 

Other tax

 

561

 

 

360

 

1,308

 

 

1,086

 

Intangible assets amortization

 

1,129

 

 

304

 

3,127

 

 

940

 

Merger-related

 

169

 

 

1,137

 

10,143

 

 

1,160

 

Other

 

2,747

 

 

2,009

 

8,481

 

 

5,795

 

  Total Noninterest Expenses

 

22,361

 

 

18,244

 

77,062

 

 

52,297

 

  Income Before Income Taxes

 

18,916

 

 

9,410

 

33,277

 

 

32,185

 

Income tax expense

 

4,046

 

 

2,206

 

7,031

 

 

6,934

 

Net Income

$

        14,870

 

$

7,204

$

        26,246

 

$

25,251

 

PER SHARE DATA

 

 

 

 

Basic earnings

$

        1.43

 

$

0.85

$

        2.57

 

$

2.97

 

Diluted earnings

$

        1.42

 

$

0.84

$

        2.56

 

$

2.96

 

Weighted average shares basic

 

10,419,581

 

 

8,507,140

 

10,228,029

 

 

8,500,860

 

Weighted average shares diluted

 

10,455,461

 

 

8,545,578

 

10,257,800

 

 

8,532,691

 

 

 

 

 

 

 

 

 

 

 

 

 


Average Balances, Income and Expenses, Yields and Rates

 

 

 

Three months ended
September 30, 2025

 Three months ended
June 30, 2025

 Three months ended
March 31, 2025

Three months ended
December 31, 2024

Three months ended
September 30, 2024

(Dollars in thousands)

 

Average
Balance

 

 

Interest1

 

Yield/ Rate

 

 

Average
Balance

 

 

Interest1

 

Yield/ Rate

 

 

Average
Balance

 

 

Interest1

 

Yield/ Rate

 

 

Average
Balance

 

 

Interest1

 

Yield/ Rate

 

 

Average
Balance

 

 

Interest1

 

Yield/ Rate

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

2,298,054

 

$

36,961

 

6.38

%

$

2,296,429

 

$

36,555

 

6.38

%

$

2,080,231

 

$

31,676

 

6.18

%

$

1,619,245

 

$

23,294

 

5.72

%

$

1,618,879

 

$

23,108

 

5.68

%

Tax-exempt

 

58,587

 

 

410

 

2.78

 

 

58,903

 

 

401

 

2.73

 

 

57,969

 

 

370

 

2.59

 

 

57,683

 

 

366

 

2.52

 

 

62,401

 

 

394

 

2.51

 

Total Loans2

 

2,356,641

 

 

37,371

 

6.29

 

 

2,355,332

 

 

36,956

 

6.29

 

 

2,138,200

 

 

32,046

 

6.08

 

 

1,676,928

 

 

23,660

 

5.61

 

 

1,681,280

 

 

23,502

 

5.56

 

Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

485,309

 

 

3,762

 

3.08

 

 

482,933

 

 

3,590

 

2.98

 

 

447,986

 

 

3,242

 

2.93

 

 

431,338

 

 

2,786

 

2.57

 

 

441,135

 

 

2,868

 

2.59

 

Tax-exempt

 

53,165

 

 

356

 

2.66

 

 

54,261

 

 

358

 

2.65

 

 

54,659

 

 

365

 

2.71

 

 

54,453

 

 

359

 

2.62

 

 

54,549

 

 

359

 

2.62

 

Total Investments3

 

538,474

 

 

4,118

 

3.03

 

 

537,194

 

 

3,948

 

2.95

 

 

502,645

 

 

3,607

 

2.91

 

 

485,791

 

 

3,145

 

2.58

 

 

495,684

 

 

3,227

 

2.59

 

Interest-bearing deposits with banks

 

103,290

 

 

1,162

 

4.46

 

 

77,348

 

 

831

 

4.31

 

 

73,181

 

 

792

 

4.39

 

 

60,104

 

 

728

 

4.82

 

 

48,794

 

 

670

 

5.46

 

Total Earning Assets

 

2,998,405

 

 

42,651

 

5.64

 

 

2,969,874

 

 

41,735

 

5.64

 

 

2,714,026

 

 

36,445

 

5.45

 

 

2,222,823

 

 

27,533

 

4.93

 

 

2,225,758

 

 

27,399

 

4.90

 

Cash and due from banks

 

26,709

 

 

 

 

25,610

 

 

 

 

20,603

 

 

 

 

20,413

 

 

 

 

21,684

 

 

 

Premises and equipment

 

31,514

 

 

 

 

32,019

 

 

 

 

29,903

 

 

 

 

25,679

 

 

 

 

25,716

 

 

 

Other assets

 

245,899

 

 

 

 

255,624

 

 

 

 

224,522

 

 

 

 

181,180

 

 

 

 

184,105

 

 

 

Allowance for credit losses

 

(24,312

)

 

 

 

(24,615

)

 

 

 

(19,939

)

 

 

 

(17,153

)

 

 

 

(17,147

)

 

 

Total Assets

$

3,278,215

 

 

 

$

3,258,512

 

 

 

$

2,969,115

 

 

 

$

2,432,942

 

 

 

$

2,440,116

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

616,565

 

 

$

        570

 

0.37

%

$

612,812

 

 

$

514

 

0.34

%

$

573,341

 

 

$

524

 

0.37

%

$

519,833

 

 

$

511

 

0.39

%

$

518,368

 

 

$

552

 

0.42

%

Money markets

 

510,655

 

 

 

2,530

 

1.97

 

 

536,755

 

 

 

2,706

 

2.02

 

 

447,297

 

 

 

1,984

 

1.80

 

 

251,781

 

 

 

747

 

1.18

 

 

246,653

 

 

 

692

 

1.12

 

Savings deposits

 

335,083

 

 

 

26

 

0.03

 

 

342,327

 

 

 

27

 

0.03

 

 

331,103

 

 

 

27

 

0.03

 

 

315,512

 

 

 

34

 

0.04

 

 

318,291

 

 

 

26

 

0.03

 

Time deposits

 

454,625

 

 

 

3,746

 

3.27

 

 

473,589

 

 

 

4,037

 

3.42

 

 

410,749

 

 

 

3,461

 

3.42

 

 

268,559

 

 

 

1,987

 

2.94

 

 

258,053

 

 

 

1,842

 

2.84

 

Total Interest-Bearing Deposits

 

1,916,928

 

 

 

6,872

 

1.42

 

 

1,965,483

 

 

 

7,284

 

1.49

 

 

1,762,490

 

 

 

5,996

 

1.38

 

 

1,355,685

 

 

 

3,279

 

0.96

 

 

1,341,365

 

 

 

3,112

 

0.92

 

Short-term borrowings

 

70,389

 

 

 

513

 

2.89

 

 

44,515

 

 

 

341

 

3.07

 

 

38,721

 

 

 

294

 

3.08

 

 

23,087

 

 

 

12

 

0.21

 

 

38,666

 

 

 

204

 

2.10

 

Long-term borrowings

 

255,358

 

 

 

2,968

 

4.61

 

 

255,347

 

 

 

2,939

 

4.62

 

 

257,558

 

 

 

2,910

 

4.58

 

 

255,326

 

 

 

2,978

 

4.64

 

 

255,316

 

 

 

2,983

 

4.65

 

Total Borrowings

 

325,747

 

 

 

3,481

 

4.24

 

 

299,862

 

 

 

3,280

 

4.39

 

 

296,279

 

 

 

3,204

 

4.39

 

 

278,413

 

 

 

2,990

 

4.27

 

 

293,982

 

 

 

3,187

 

4.31

 

Total Interest-Bearing Liabilities

 

2,242,675

 

 

 

10,353

 

1.83

 

 

2,265,345

 

 

 

10,564

 

1.87

 

 

2,058,769

 

 

 

9,200

 

1.81

 

 

1,634,098

 

 

 

6,269

 

1.53

 

 

1,635,347

 

 

 

6,299

 

1.53

 

Noninterest-bearing demand deposits

 

593,800

 

 

 

 

 

563,321

 

 

 

 

 

512,966

 

 

 

 

 

464,949

 

 

 

 

 

477,350

 

 

 

 

Other liabilities

 

39,397

 

 

 

 

 

39,271

 

 

 

 

 

36,934

 

 

 

 

 

27,887

 

 

 

 

 

29,946

 

 

 

 

Stockholders’ Equity

 

402,343

 

 

 

 

 

390,575

 

 

 

 

 

360,446

 

 

 

 

 

306,008

 

 

 

 

 

297,473

 

 

 

 

Total Liabilities and Stockholders’ Equity

$

3,278,215

 

 

 

 

$

3,258,512

 

 

 

 

$

2,969,115

 

 

 

 

$

2,432,942

 

 

 

 

$

2,440,116

 

 

 

 

Taxable Equivalent Net Interest Income

 

 

 

32,298

 

 

 

 

 

31,171

 

 

 

 

 

27,245

 

 

 

 

 

21,264

 

 

 

 

 

21,100

 

 

Taxable Equivalent Adjustment

 

 

 

(161

)

 

 

 

 

(159

)

 

 

 

 

(155

)

 

 

 

 

(152

)

 

 

 

 

(158

)

 

Net Interest Income

 

 

$

32,137

 

 

 

 

$

31,012

 

 

 

 

$

27,090

 

 

 

 

$

21,112

 

 

 

 

$

20,942

 

 

Cost of Funds

 

 

 

1.45

%

 

 

 

1.50

%

 

 

 

1.45

%

 

 

 

1.19

%

 

 

 

1.19

%

FTE Net Interest Margin

 

 

 

4.27

%

 

 

 

4.21

%

 

 

 

4.07

%

 

 

 

3.81

%

 

 

 

3.77

%

____________________

1 Income on interest-earning assets has been computed on a fully taxable equivalent (FTE) basis using the 21% federal income tax statutory rate. 
2 Average balances include non-accrual loans and are net of unearned income.
3 Average balances of investment securities is computed at fair value.

 

 

 

Nine months ended September 30, 2025 

 Nine months ended September 30, 2024

(Dollars in thousands)

Average
Balance  

Interest1

Yield/ Rate

Average
Balance  

Interest1

Yield/ Rate

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

        2,225,652

 

$

        105,192

 

6.32

%

$

1,601,520

 

$

67,253

 

5.61

%

Tax-exempt

 

58,489

 

 

1,181

 

2.70

 

 

64,161

 

 

1,194

 

2.49

 

Total Loans2

 

2,284,141

 

 

106,373

 

6.23

 

 

1,665,681

 

 

68,447

 

5.49

 

Investment Securities:

 

 

 

 

 

 

Taxable

 

472,212

 

 

10,594

 

3.00

 

 

450,297

 

 

8,932

 

2.65

 

Tax-exempt

 

54,023

 

 

1,078

 

2.67

 

 

54,644

 

 

1,078

 

2.64

 

Total Investments3

 

526,235

 

 

11,672

 

2.97

 

 

504,941

 

 

10,010

 

2.65

 

Interest-bearing deposits with banks

 

84,717

 

 

2,785

 

4.40

 

 

51,258

 

 

2,104

 

5.48

 

Total Earning Assets

 

2,895,093

 

 

120,830

 

5.58

 

 

2,221,880

 

 

80,561

 

4.84

 

Cash and due from banks

 

24,330

 

 

 

 

21,091

 

 

 

Premises and equipment

 

31,151

 

 

 

 

25,939

 

 

 

Other assets

 

242,143

 

 

 

 

186,330

 

 

 

Allowance for credit losses

 

(22,971

)

 

 

 

(19,071

)

 

 

Total Assets

$

        3,169,746

 

 

 

$

2,436,169

 

 

 

LIABILITIES

 

 

 

 

 

 

Interest-bearing demand deposits

$

        601,064

 

$

        1,608

 

0.36

%

$

514,757

 

 

$

1,092

 

0.28

%

Money markets

 

498,468

 

 

7,220

 

1.94

 

 

247,710

 

 

 

1,841

 

0.99

 

Savings deposits

 

336,185

 

 

80

 

0.03

 

 

326,895

 

 

 

84

 

0.03

 

Time deposits

 

446,482

 

 

11,244

 

3.37

 

 

255,203

 

 

 

4,898

 

2.56

 

Total Interest-Bearing Deposits

 

1,882,199

 

 

20,152

 

1.43

 

 

1,344,565

 

 

 

7,915

 

0.79

 

Short-term borrowings

 

51,324

 

 

1,148

 

2.99

 

 

40,993

 

 

 

847

 

2.76

 

Long-term borrowings

 

256,080

 

 

8,817

 

4.60

 

 

253,116

 

 

 

8,823

 

4.66

 

Total Borrowings

 

307,404

 

 

9,965

 

4.33

 

 

294,109

 

 

 

9,670

 

4.39

 

Total Interest-Bearing Liabilities

 

2,189,603

 

 

30,117

 

1.84

 

 

1,638,674

 

 

 

17,585

 

1.43

 

Noninterest-bearing demand deposits

 

556,992

 

 

 

 

483,095

 

 

 

 

Other liabilities

 

38,543

 

 

 

 

28,406

 

 

 

 

Stockholders’ Equity

 

384,608

 

 

 

 

285,994

 

 

 

 

Total Liabilities and Stockholders’ Equity

$

        3,169,746

 

 

 

$

2,436,169

 

 

 

 

Taxable Equivalent Net Interest Income

 

 

90,713

 

 

 

 

 

62,976

 

 

Taxable Equivalent Adjustment

 

 

(474

)

 

 

 

 

(477

)

 

Net Interest Income

 

$

        90,239

 

 

 

 

$

62,499

 

 

Cost of Funds

 

 

1.47

%

 

 

 

1.11

%

FTE Net Interest Margin

 

 

4.19

%

 

 

 

3.79

%

1 Income on interest-earning assets has been computed on a fully taxable equivalent basis (FTE) using the 21% federal income tax statutory rate.
2 Average balances include non-accrual loans and are net of unearned income.
3 Average balances of investment securities is computed at fair value.

Loan and Deposit Detail by Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variance

(Dollars in thousands)

 

September
30, 2025

 

 

June
30, 2025

 

 

September
30, 2024

 

 

September 2025 vs.
June 2025

 

 

September 2025 vs.
September 2024

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

$

        1,263,896

 

$

1,254,733

 

$

957,904

 

$

9,163

 

$

305,992

 

Residential mortgage

 

593,283

 

 

594,889

 

 

397,994

 

 

(1,606

)

 

195,289

 

Commercial and industrial

 

218,364

 

 

226,276

 

 

152,148

 

 

(7,912

)

 

66,216

 

Home equity lines of credit

 

125,839

 

 

122,546

 

 

84,316

 

 

3,293

 

 

41,523

 

Real estate construction

 

126,451

 

 

135,023

 

 

75,953

 

 

(8,572

)

 

50,498

 

Consumer

 

10,144

 

 

10,253

 

 

9,773

 

 

(109

)

 

371

 

Gross loans

 

2,337,977

 

 

2,343,720

 

 

1,678,088

 

 

(5,743

)

 

659,889

 

Unearned income

 

(1,372

)

 

(1,904

)

 

(976

)

 

532

 

 

(396

)

Total loans, net of unearned income

$

        2,336,605

 

$

2,341,816

 

$

1,677,112

 

$

(5,211

)

$

659,493

 


 

 

 

 

 

 

 

 

 

Variance

(Dollars in thousands)  

 

September
30, 2025 

 

June
30, 2025  

 

September
30, 2024

 

September 2025 vs.
June 2025

 

 

September 2025 vs.
September 2024

Deposits

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

$

        581,697

$

568,301

$

463,501

$

13,396

 

$

118,196

Interest-bearing demand deposits

 

614,130

 

604,854

 

509,930

 

9,276

 

 

104,200

Money market

 

493,430

 

531,738

 

249,197

 

(38,308

)

 

244,233

Savings

 

330,200

 

339,179

 

311,958

 

(8,979

)

 

18,242

Total demand and savings

 

2,019,457

 

2,044,072

 

1,534,586

 

(24,615

)

 

484,871

Time

 

446,439

 

480,469

 

256,731

 

(34,030

)

 

189,708

Total deposits

$

        2,465,896

$

2,524,541

$

1,791,317

$

(58,645

)

$

674,579

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Reconciliation

Note: The Corporation has presented the following non-GAAP financial measures because it believes that these measures provide useful and comparative information to assess trends in the Corporation’s results of operations and financial condition. These non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the Corporation’s industry. Investors should recognize that the Corporation’s presentation of these non- GAAP financial measures might not be comparable to similarly-titled measures of other corporations. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures, and the Corporation strongly encourages a review of its condensed consolidated financial statements in their entirety.

 

Three Months Ended

(Dollars in thousands, except per share data)

September 30, 2025

June 30, 2025

March 31, 2025

December 31, 2024

September 30, 2024

Tangible book value per share

 

 

 

 

 

Stockholders’ equity

$

        408,642

 

$

395,151

 

$

386,883

 

$

303,273

 

$

306,755

 

Less: Goodwill and intangible assets

 

(88,014

)

 

(89,143

)

 

(90,284

)

 

(52,023

)

 

(52,327

)

Tangible common stockholders’ equity (numerator)

$

        320,628

 

$

306,008

 

$

296,599

 

$

251,250

 

$

254,428

 

Shares outstanding, less unvested shares, end of period (denominator)

 

10,387,135

 

 

10,442,269

 

 

10,506,822

 

 

8,515,347

 

 

8,510,187

 

Tangible book value per share

$

        30.87

 

$

29.30

 

$

28.23

 

$

29.51

 

$

29.90

 

Tangible common equity to tangible assets (TCE/TA Ratio)

 

 

 

 

 

Tangible common stockholders’ equity (numerator)

$

        320,628

 

$

306,008

 

$

296,599

 

$

251,250

 

$

254,428

 

Total assets

$

        3,250,838

 

$

3,259,528

 

$

3,270,041

 

$

2,394,830

 

$

2,420,914

 

Less: Goodwill and intangible assets

 

(88,014

)

 

(89,143

)

 

(90,284

)

 

(52,023

)

 

(52,327

)

Total tangible assets (denominator)

$

        3,162,824

 

$

3,170,385

 

$

3,179,757

 

$

2,342,807

 

$

2,368,587

 

Tangible common equity to tangible assets

 

10.14

%

 

9.65

%

 

9.33

%

 

10.72

%

 

10.74

%

Efficiency Ratio

 

 

 

 

 

Noninterest expense

$

        22,361

 

$

25,366

 

$

29,335

 

$

18,388

 

$

18,244

 

Less: Intangible amortization

 

1,129

 

 

1,141

 

 

857

 

 

304

 

 

304

 

Less: Merger-related expense

 

169

 

 

1,943

 

 

8,031

 

 

885

 

 

1,137

 

Noninterest expense (numerator)

$

        21,063

 

$

22,282

 

$

20,447

 

$

17,199

 

$

16,803

 

Net interest income

$

        32,137

 

$

31,012

 

$

27,090

 

$

21,112

 

$

20,942

 

Plus: Total noninterest income

 

8,411

 

 

8,682

 

 

7,184

 

 

5,803

 

 

6,833

 

Less: Gain on life insurance proceeds

 

 

 

31

 

 

254

 

 

 

 

 

Less: Net gains on sales or calls of securities

 

 

 

22

 

 

 

 

 

 

 

Less: Net gains (losses) on equity securities

 

9

 

 

3

 

 

14

 

 

(28

)

 

28

 

Total revenue (denominator)

$

        40,539

 

$

39,638

 

$

34,006

 

$

26,943

 

$

27,747

 

Efficiency ratio

 

51.96

%

 

56.21

%

 

60.13

%

 

63.83

%

 

60.56

%