SOUTHSIDE BANCSHARES, INC. ANNOUNCES FINANCIAL RESULTS FOR THE SECOND QUARTER ENDED JUNE 30, 2025
- Second quarter net income of $21.8 million;
- Second quarter earnings per diluted common share of $0.72;
- Tax-equivalent net interest margin(1)linked quarter increased nine basis points to 2.95%;
- Annualized return on second quarter average assets of 1.07%;
- Annualized return on second quarter average tangible common equity of 14.38%(1); and
- Nonperforming assets remain low at 0.39% of total assets.
Tyler, Texas (July 25, 2025) Southside Bancshares, Inc. ("Southside" or the "Company") (NYSE: SBSI) today reported its financial results for the quarter ended June 30, 2025. Southside reported net income of $21.8 million for the three months ended June 30, 2025, a decrease of $2.9 million, or 11.6%, compared to $24.7 million for the same period in 2024. Earnings per diluted common share decreased $0.09, or 11.1%, to $0.72 for the three months ended June 30, 2025, from $0.81 for the same period in 2024. The annualized return on average shareholders' equity for the three months ended June 30, 2025 was 10.73%, compared to 12.46% for the same period in 2024. The annualized return on average assets was 1.07% for the three months ended June 30, 2025, compared to 1.19% for the same period in 2024.
"We reported excellent financial results for the second quarter ended June 30, 2025, which included earnings per share of
$0.72, a return on average assets of 1.07%, and a return on average tangible common equity of 14.38%," stated Lee R. Gibson, Chief Executive Officer of Southside. "Linked quarter, the net interest margin(1)increased nine basis points to 2.95%, net interest income increased $414,000 to $54.3 million, and deposits net of public fund and brokered deposits increased $90.1 million. The linked quarter total loans increased $35 million, while average loans decreased $106 million due primarily to heavy payoffs during the first two months of the quarter. Total loan growth during the month of June was $104 million. Our loan pipeline is solid and we currently anticipate three to four percent loan growth for all of 2025. During the quarter we expensed $1.2 million related to the write-off and demolition of an existing branch that was replaced with a new building."
Operating Results for the Three Months Ended June 30, 2025
Net income was $21.8 million for the three months ended June 30, 2025, compared to $24.7 million for the same period in 2024, a decrease of $2.9 million, or 11.6%. Earnings per diluted common share were $0.72 for the three months ended June 30, 2025, compared to $0.81 for the same period in 2024, a decrease of 11.1%. The decrease in net income was a result of increases in noninterest expense and provision for credit losses, partially offset by increases in net interest income and noninterest income and a decrease in income tax expense. Annualized returns on average assets and average shareholders' equity for the three months ended June 30, 2025 were 1.07% and 10.73%, respectively, compared to 1.19% and 12.46%, respectively, for the three months ended June 30, 2024. Our efficiency ratio and tax-equivalent efficiency ratio(1)were 55.67% and 53.70%, respectively, for the three months ended June 30, 2025, compared to 54.90% and 52.71%, respectively, for the three months ended June 30, 2024, and 57.04% and 55.04%, respectively, for the three months ended March 31, 2025.
Net interest income for the three months ended June 30, 2025 was $54.3 million, an increase of $0.7 million, or 1.2%, compared to the same period in 2024. The increase in net interest income was due to decreases in the average rate paid on and average balance of our interest bearing liabilities, partially offset by decreases in the average yield of and average balance of our interest earning assets. Linked quarter, net interest income increased $0.4 million, or 0.8%, compared to $53.9 million for the three months ended March 31, 2025, due to the decrease in the average balance of interest bearing liabilities, the increase in the average yield on our interest earning assets and the decrease in the rate paid on interest bearing liabilities, partially offset by the decrease in the average balance of our interest earning assets.
Our net interest margin and tax-equivalent net interest margin(1)increased to 2.82% and 2.95%, respectively, for the three months ended June 30, 2025, compared to 2.74% and 2.87%, respectively, for the same period in 2024. Linked quarter, net interest margin and tax-equivalent net interest margin(1)increased from 2.74% and 2.86%, respectively, for the three months ended March 31, 2025.
Noninterest income was $12.1 million for the three months ended June 30, 2025, an increase of $0.6 million, or 5.1%, compared to $11.6 million for the same period in 2024. The increase was primarily due to a decrease in net loss on sale of securities available for sale ("AFS") and increases in other noninterest income and trust fees, partially offset by a decrease in bank owned life insurance income ("BOLI"). On a linked quarter basis, noninterest income increased $1.9 million, or 18.8%,
compared to the three months ended March 31, 2025. The increase was primarily due to an increase in other noninterest income, a decrease in net loss on sale of securities AFS, and increases in deposit services income, trust income and brokerage services income. The increase in other noninterest income was primarily due to an increase in swap fee income for the three months ended June 30, 2025.
Noninterest expense increased $3.5 million, or 9.8%, to $39.3 million for the three months ended June 30, 2025, compared to
$35.8 million for the same period in 2024, primarily due to increases in other noninterest expense, professional fees and salaries and employee benefits expense. On a linked quarter basis, noninterest expense increased by $2.2 million, or 5.8%, compared to the three months ended March 31, 2025, due to increases in other noninterest expense and net occupancy expense. The increase in other noninterest expense was primarily due to a one-time charge of $1.2 million on the demolition of an old branch facility following completion of the new branch during the three months ended June 30, 2025.
Income tax expense decreased $0.5 million, or 9.5%, for the three months ended June 30, 2025, compared to the same period in 2024. On a linked quarter basis, income tax expense remained the same at $4.7 million. Our effective tax rate ("ETR") increased slightly to 17.8% for the three months ended June 30, 2025, compared to 17.4% for the three months ended June 30, 2024, and decreased slightly from 18.0% for the three months ended March 31, 2025. The higher ETR for the three months ended June 30, 2025 compared to the same period in 2024, was primarily due to an increase in state income tax expense.
Operating Results for the Six Months Ended June 30, 2025
Net income was $43.3 million for the six months ended June 30, 2025, compared to $46.2 million for the same period in 2024, a decrease of $2.9 million, or 6.2%. Earnings per diluted common share were $1.42 for the six months ended June 30, 2025, compared to $1.52 for the same period in 2024, a decrease of 6.6%. The decrease in net income was a result of increases in noninterest expense and provision for credit losses, partially offset by increases in net interest income and noninterest income and a decrease in income tax expense. Returns on average assets and average shareholders' equity for the six months ended June 30, 2025 were 1.05% and 10.65%, respectively, compared to 1.11% and 11.74%, respectively, for the six months ended June 30, 2024. Our efficiency ratio and tax-equivalent efficiency ratio(1)were 56.34% and 54.36%, respectively, for the six months ended June 30, 2025, compared to 56.41% and 54.11%, respectively, for the six months ended June 30, 2024.
Net interest income was $108.1 million for the six months ended June 30, 2025, compared to $107.0 million for the same period in 2024, an increase of $1.2 million, or 1.1%, due to decreases in the average rate paid on and average balance of our interest bearing liabilities, partially offset by the decrease in the average yield of interest earning assets.
Our net interest margin and tax-equivalent net interest margin(1)were 2.78% and 2.91%, respectively, for the six months ended June 30, 2025, compared to 2.73% and 2.87%, respectively, for the same period in 2024.
Noninterest income was $22.4 million for the six months ended June 30, 2025, an increase of $1.1 million, or 5.1%, compared to $21.3 million for the same period in 2024. The increase was primarily due to increases in trust fees, other noninterest income and gain on sale of loans, partially offset by a decrease in BOLI income.
Noninterest expense was $76.3 million for the six months ended June 30, 2025, compared to $72.6 million for the same period in 2024, an increase of $3.7 million, or 5.1%. The increase was primarily due to increases in other noninterest expense and professional fees, partially offset by a decrease in salaries and employee benefits expense.
Income tax expense decreased $0.4 million, or 4.0%, for the six months ended June 30, 2025, compared to the same period in 2024. Our ETR was approximately 17.9% and 17.6% for the six months ended June 30, 2025 and 2024, respectively. The higher ETR for the six months ended June 30, 2025, as compared to the same period in 2024, was primarily due to an increase in state income tax expense.
Balance Sheet Data
At June 30, 2025, Southside had $8.34 billion in total assets, compared to $8.52 billion at December 31, 2024 and $8.36 billion at June 30, 2024.
Loans at June 30, 2025 were $4.60 billion, an increase of $12.6 million, or 0.3%, compared to $4.59 billion at June 30, 2024. Linked quarter, loans increased $34.7 million, or 0.8%, due to increases of $28.8 million in commercial real estate loans, $12.3 million in construction loans and $9.0 million in commercial loans. These increases were partially offset by decreases of $7.5 million in municipal loans, $5.3 million in 1-4 family residential loans and $2.5 million in loans to individuals.
Securities at June 30, 2025 were $2.73 billion, an increase of $18.1 million, or 0.7%, compared to $2.71 billion at June 30, 2024. Linked quarter, securities decreased $6.2 million, or 0.2%, from $2.74 billion at March 31, 2025.
Deposits at June 30, 2025 were $6.63 billion, an increase of $136.0 million, or 2.1%, compared to $6.50 billion at June 30, 2024. Linked quarter, deposits increased $41.1 million, or 0.6%, from $6.59 billion at March 31, 2025.
At June 30, 2025, we had 178,970 total deposit accounts with an average balance of $34,000. Our estimated uninsured deposits
were 38.5% of total deposits as of June 30, 2025. When excluding affiliate deposits (Southside-owned deposits) and public fund deposits (all collateralized), our total estimated deposits without insurance or collateral was 21.1% as of June 30, 2025. Our noninterest bearing deposits represent approximately 20.6% of total deposits. Linked quarter, our cost of interest bearing deposits decreased one basis point from 2.83% in the prior quarter to 2.82%. Linked quarter, our cost of total deposits remained at 2.26%.
Our cost of interest bearing deposits decreased 16 basis points, from 2.99% for the six months ended June 30, 2024, to 2.83% for the six months ended June 30, 2025. Our cost of total deposits decreased 11 basis points, from 2.37% for the six months ended June 30, 2024, to 2.26% for the six months ended June 30, 2025.
Capital Resources and Liquidity
Our capital ratios and contingent liquidity sources remain solid. During the second quarter ended June 30, 2025, we purchased 424,435 shares of the Company's common stock at an average price of $28.13 per share, pursuant to our Stock Repurchase Plan. Under this plan, repurchases of our outstanding common stock may be carried out in open market purchases, privately negotiated transactions or pursuant to any trading plan that might be adopted in accordance with Rule 10b5-1 of The Securities Exchange Act of 1934, as amended. The Company has no obligation to repurchase any shares under the Stock Repurchase Plan and may modify, suspend or discontinue the plan at any time. Subsequent to June 30, 2025, and through July 23, 2025, we purchased 2,443 shares of common stock at an average price of $30.29 pursuant to the Stock Repurchase Plan.
As of June 30, 2025, our total available contingent liquidity, net of current outstanding borrowings, was $2.33 billion, consisting of FHLB advances, Federal Reserve Discount Window and correspondent bank lines of credit.
Asset Quality
Nonperforming assets at June 30, 2025 were $32.9 million, or 0.39% of total assets, an increase of $26.0 million, or 375.7%, compared to $6.9 million, or 0.08% of total assets, at June 30, 2024, due primarily to an increase of $27.4 million in restructured loans. The increase in restructured loans was due to the extension of maturity in the first quarter of 2025 on a $27.5 million commercial real estate loan to allow for an extended lease up period. Linked quarter, nonperforming assets increased
$0.7 million, or 2.2%, from $32.2 million at March 31, 2025.
The allowance for loan losses totaled $44.4 million, or 0.97% of total loans, at June 30, 2025, compared to $44.6 million, or 0.98% of total loans, at March 31, 2025. The allowance for loan losses was $42.4 million, or 0.92% of total loans, at June 30, 2024. The increase in allowance as a percentage of total loans compared to June 30, 2024 was primarily due to an increase in economic uncertainty forecasted in the CECL model.
For the three months ended June 30, 2025, we recorded a provision for credit losses for loans of $0.7 million, compared to a reversal of provision of $0.9 million and a provision of $42,000 for the three months ended June 30, 2024 and March 31, 2025, respectively. Net charge-offs were $0.9 million for the three months ended June 30, 2025, compared to net charge-offs of $0.3 million for the three months ended June 30, 2024 and March 31, 2025. Net charge-offs were $1.2 million for the six months ended June 30, 2025, compared to net charge-offs of $0.6 million for the six months ended June 30, 2024.
We recorded a reversal of provision for credit losses on off-balance-sheet credit exposures of $19,000 for the three months ended June 30, 2025, compared to provision for losses on off-balance-sheet credit exposures of $0.4 million and $0.7 million for the three months ended June 30, 2024 and March 31, 2025, respectively. We recorded a provision for losses on off-balance-sheet credit exposures of $0.6 million for the six months ended June 30, 2025, compared to a reversal of provision for credit losses on off-balance-sheet credit exposures of $0.7 million for the six months ended June 30, 2024. The balance of the allowance for off-balance-sheet credit exposures was $3.8 million and $3.2 million at June 30, 2025 and 2024, respectively, and is included in other liabilities.
Dividend
Southside Bancshares, Inc. declared a second quarter cash dividend of $0.36 per share on May 8, 2025, which was paid on June 5, 2025, to all shareholders of record as of May 22, 2025.
(1) Refer to "Non-GAAP Financial Measures" below and to "Non-GAAP Reconciliation" at the end of the financial statement tables in this Earnings Release for more information and for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.
Conference Call
Southside's management team will host a conference call to discuss its second quarter ended June 30, 2025 financial results on Friday, July 25, 2025 at 11:00 a.m. CDT. The conference call can be accessed by webcast, for listen-only mode, on the company website, https://investors.southside.com, under Events.
Those interested in participating in the question and answer session, or others who prefer to call-in, can register at https:// register-conf.media-server.com/register/BIad8374913fda48e3a6a27e230e7c4225 to receive the dial-in number and unique code to access the conference call seamlessly. While not required, it is recommended that those wishing to participate, register 10 minutes prior to the conference call to ensure a more efficient registration process.
For those unable to attend the live event, a webcast recording will be available on the company website, https:// investors.southside.com, for at least 30 days, beginning approximately two hours following the conference call.
Non-GAAP Financial Measures
Our accounting and reporting policies conform to generally accepted accounting principles ("GAAP") in the United States and prevailing practices in the banking industry. However, certain non-GAAP measures are used by management to supplement the evaluation of our performance. These include the following fully taxable-equivalent measures ("FTE"): (i) Net interest income (FTE), (ii) net interest margin (FTE), (iii) net interest spread (FTE), and (iv) efficiency ratio (FTE), which include the effects of taxable-equivalent adjustments using a federal income tax rate of 21% to increase tax-exempt interest income to a tax-equivalent basis. Interest income earned on certain assets is completely or partially exempt from federal income tax. As such, these tax-exempt instruments typically yield lower returns than taxable investments.
Net interest income (FTE), net interest margin (FTE) and net interest spread (FTE). Net interest income (FTE) is a non-GAAP measure that adjusts for the tax-favored status of net interest income from certain loans and investments and is not permitted under GAAP in the consolidated statements of income. We believe that this measure is the preferred industry measurement of net interest income and that it enhances comparability of net interest income arising from taxable and tax-exempt sources. The most directly comparable financial measure calculated in accordance with GAAP is our net interest income. Net interest margin (FTE) is the ratio of net interest income (FTE) to average earning assets. The most directly comparable financial measure calculated in accordance with GAAP is our net interest margin. Net interest spread (FTE) is the difference in the average yield on average earning assets on a tax-equivalent basis and the average rate paid on average interest bearing liabilities. The most directly comparable financial measure calculated in accordance with GAAP is our net interest spread.
Efficiency ratio (FTE). The efficiency ratio (FTE) is a non-GAAP measure that provides a measure of productivity in the banking industry. This ratio is calculated to measure the cost of generating one dollar of revenue. The ratio is designed to reflect the percentage of one dollar which must be expended to generate that dollar of revenue. We calculate this ratio by dividing noninterest expense, excluding amortization expense on intangibles and certain nonrecurring expense by the sum of net interest income (FTE) and noninterest income, excluding net gain (loss) on sale of securities available for sale and certain nonrecurring impairments. The most directly comparable financial measure calculated in accordance with GAAP is our efficiency ratio.
These non-GAAP financial measures should not be considered alternatives to GAAP-basis financial statements and other bank holding companies may define or calculate these non-GAAP measures or similar measures differently. Whenever we present a non-GAAP financial measure in an SEC filing, we are also required to present the most directly comparable financial measure calculated and presented in accordance with GAAP and reconcile the differences between the non-GAAP financial measure and such comparable GAAP measure.
Management believes adjusting net interest income, net interest margin and net interest spread to a fully taxable-equivalent basis is a standard practice in the banking industry as these measures provide useful information to make peer comparisons. Tax-equivalent adjustments are reflected in the respective earning asset categories as listed in the "Average Balances with Average Yields and Rates" tables.
A reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statement tables.
About Southside Bancshares, Inc.
Southside Bancshares, Inc. is a bank holding company with approximately $8.34 billion in assets as of June 30, 2025, that owns 100% of Southside Bank. Southside Bank currently has 53 branches in Texas and operates a network of 71 ATMs/ITMs.
To learn more about Southside Bancshares, Inc., please visit our investor relations website at https://investors.southside.com. Our investor relations site provides a detailed overview of our activities, financial information and historical stock price data. To receive email notification of company news, events and stock activity, please register on the website under Resources and Investor Email Alerts. Questions or comments may be directed to Lindsey Bailes at (903) 630-7965, or lindsey.bailes@southside.com.
Forward-Looking Statements
Certain statements of other than historical fact that are contained in this press release and in other written materials, documents and oral statements issued by or on behalf of the Company may be considered to be "forward-looking statements" within the meaning of and subject to the safe harbor protections of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are not guarantees of future performance, nor should they be relied upon as representing management's views as of any subsequent date. These statements may include words such as "expect," "estimate," "project," "anticipate," "appear," "believe," "could," "should," "may," "might," "will," "would," "seek," "intend," "probability," "risk," "goal," "target," "objective," "plans," "potential," and similar expressions. Forward-looking statements are statements with respect to the Company's beliefs, plans, expectations, objectives, goals, anticipations, assumptions, estimates, intentions and future performance and are subject to significant known and unknown risks and uncertainties, which could cause the Company's actual results to differ materially from the results discussed in the forward-looking statements. For example, benefits of the Share Repurchase Plan, trends in asset quality, capital, liquidity, the Company's ability to sell nonperforming assets, expense reductions, planned operational efficiencies and earnings from growth and certain market risk disclosures, including the impact of interest rates and our expectations regarding rate changes, tax reform, inflation, tariffs, the impacts related to or resulting from other economic factors are based upon information presently available to management and are dependent on choices about key model characteristics and assumptions and are subject to various limitations. By their nature, certain of the market risk disclosures are only estimates and could be materially different from what actually occurs in the future. Accordingly, our results could materially differ from those that have been estimated. The most significant factor that could cause future results to differ materially from those anticipated by our forward-looking statements include the ongoing impact of higher inflation levels, interest rate fluctuations, including the impact of changes in interest rates on our financial projections, models and guidance, and general economic and recessionary concerns, as well as the effects of declines in the real estate market, tariffs or trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services), high unemployment and increasing insurance costs, as well as the financial stress to borrowers as a result of the foregoing, all of which could impact economic growth and could cause a reduction in financial transactions and business activities, including decreased deposits and reduced loan originations, and our ability to manage liquidity in a rapidly changing and unpredictable market.
Additional information concerning the Company and its business, including additional factors that could materially affect the Company's financial results, is included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024, under "Part I - Item 1. Forward Looking Information" and "Part I - Item 1A. Risk Factors" and in the Company's other filings with the Securities and Exchange Commission. The Company disclaims any obligation to update any factors or to announce publicly the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.
Consolidated Financial Summary (Unaudited) (Dollars in thousands) As of2025 | 2024 | |||||||||
Jun 30, | Mar 31, | Dec 31, | Sep 30, | Jun 30, | ||||||
ASSETS | ||||||||||
Cash and due from banks | $ | 109,669 | $ | 103,359 | $ | 91,409 | $ | 130,147 | $ | 114,283 |
Interest earning deposits | 260,357 | 293,364 | 281,945 | 333,825 | 272,469 | |||||
Federal funds sold | 20,069 | 34,248 | 52,807 | 22,325 | 65,244 | |||||
Securities available for sale, at estimated fair value | 1,457,124 | 1,457,939 | 1,533,894 | 1,408,437 | 1,405,944 | |||||
Securities held to maturity, at net carrying value | 1,272,906 | 1,278,330 | 1,279,234 | 1,288,403 | 1,305,975 | |||||
Total securities | 2,730,030 | 2,736,269 | 2,813,128 | 2,696,840 | 2,711,919 | |||||
Federal Home Loan Bank stock, at cost | 24,384 | 34,208 | 33,818 | 40,291 | 32,991 | |||||
Loans held for sale | 428 | 903 | 1,946 | 768 | 1,352 | |||||
Loans | 4,601,933 | 4,567,239 | 4,661,597 | 4,578,048 | 4,589,365 | |||||
Less: Allowance for loan losses | (44,421) | (44,623) | (44,884) | (44,276) | (42,407) | |||||
Net loans | 4,557,512 | 4,522,616 | 4,616,713 | 4,533,772 | 4,546,958 | |||||
Premises & equipment, net | 147,263 | 142,245 | 141,648 | 138,811 | 138,489 | |||||
Goodwill | 201,116 | 201,116 | 201,116 | 201,116 | 201,116 | |||||
Other intangible assets, net | 1,333 | 1,531 | 1,754 | 2,003 | 2,281 | |||||
Bank owned life insurance | 138,826 | 137,962 | 138,313 | 137,489 | 136,903 | |||||
Other assets | 148,979 | 135,479 | 142,851 | 124,876 | 133,697 | |||||
Total assets | $ 8,339,966 $ 8,343,300 $ 8,517,448 $ 8,362,263 | $ 8,357,702 | ||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
Noninterest bearing deposits | $ 1,368,453 | $ 1,379,641 | $ 1,357,152 | $ 1,377,022 | $ 1,366,924 | |||||
Interest bearing deposits | 5,263,511 | 5,211,210 | 5,297,096 | 5,058,680 | 5,129,008 | |||||
Total deposits | 6,631,964 | 6,590,851 | 6,654,248 | 6,435,702 | 6,495,932 | |||||
Other borrowings and Federal Home Loan Bank borrowings | 611,367 | 691,417 | 808,352 | 865,856 | 763,700 | |||||
Subordinated notes, net of unamortized debt issuance costs | 92,115 | 92,078 | 92,042 | 92,006 | 91,970 | |||||
Trust preferred subordinated debentures, net of unamortized debt issuance costs | 60,277 | 60,276 | 60,274 | 60,273 | 60,272 | |||||
Other liabilities | 137,043 | 92,055 | 90,590 | 103,172 | 144,858 | |||||
Total liabilities | 7,532,766 | 7,526,677 | 7,705,506 | 7,557,009 | 7,556,732 | |||||
Shareholders' equity | 807,200 | 816,623 | 811,942 | 805,254 | 800,970 | |||||
Total liabilities and shareholders' equity | $ 8,339,966 $ 8,343,300 $ 8,517,448 $ 8,362,263 | $ 8,357,702 | ||||||||
2025 | 2024 | |||||||
Jun 30, | Mar 31, | Dec 31, | Sep 30, | Jun 30, | ||||
Income Statement: | ||||||||
Total interest and dividend income | $ 98,562 | $100,288 | $101,689 | $105,703 | $ 104,186 | |||
Total interest expense | 44,296 | 46,436 | 47,982 | 50,239 | 50,578 | |||
Net interest income | 54,266 | 53,852 | 53,707 | 55,464 | 53,608 | |||
Provision for (reversal of) credit losses | 622 | 758 | 1,384 | 2,389 | (485) | |||
Net interest income after provision for (reversal of) credit losses | 53,644 | 53,094 | 52,323 | 53,075 | 54,093 | |||
Noninterest income | ||||||||
Deposit services | 6,125 | 5,829 | 6,084 | 6,199 | 6,157 | |||
Net gain (loss) on sale of securities available for sale | - | (554) | - | (1,929) | (563) | |||
Gain (loss) on sale of loans | 99 | 55 | 138 | 115 | 220 | |||
Trust fees | 1,879 | 1,765 | 1,773 | 1,628 | 1,456 | |||
Bank owned life insurance | 833 | 799 | 848 | 857 | 1,767 | |||
Brokerage services | 1,219 | 1,120 | 1,054 | 1,068 | 1,081 | |||
Other | 1,990 | 1,209 | 2,384 | 233 | 1,439 | |||
Total noninterest income | 12,145 | 10,223 | 12,281 | 8,171 | 11,557 | |||
Noninterest expense | ||||||||
Salaries and employee benefits | 22,272 | 22,382 | 22,960 | 22,233 | 21,984 | |||
Net occupancy | 3,621 | 3,404 | 3,629 | 3,613 | 3,750 | |||
Advertising, travel & entertainment | 950 | 924 | 884 | 734 | 795 | |||
ATM expense | 405 | 378 | 378 | 412 | 368 | |||
Professional fees | 1,401 | 1,520 | 1,645 | 1,206 | 1,075 | |||
Software and data processing | 3,027 | 2,839 | 2,931 | 2,951 | 2,860 | |||
Communications | 342 | 383 | 320 | 423 | 410 | |||
FDIC insurance | 955 | 947 | 931 | 939 | 977 | |||
Amortization of intangibles | 198 | 223 | 249 | 278 | 307 | |||
Other | 6,086 | 4,089 | 4,232 | 3,543 | 3,239 | |||
Total noninterest expense | 39,257 | 37,089 | 38,159 | 36,332 | 35,765 | |||
Income before income tax expense | 26,532 | 26,228 | 26,445 | 24,914 | 29,885 | |||
Income tax expense | 4,719 | 4,721 | 4,659 | 4,390 | 5,212 | |||
Net income | $ 21,813 $ 21,507 $ 21,786 | $ 20,524 | $ | 24,673 | ||||
Common Share Data: | |||||
Weighted-average basic shares outstanding | 30,234 | 30,390 | 30,343 | 30,286 | 30,280 |
Weighted-average diluted shares outstanding | 30,308 | 30,483 | 30,459 | 30,370 | 30,312 |
Common shares outstanding end of period | 30,082 | 30,410 | 30,379 | 30,308 | 30,261 |
Earnings per common share | |||||
Basic | $ 0.72 | $ 0.71 | $ 0.72 | $ 0.68 | $ 0.81 |
Diluted | 0.72 | 0.71 | 0.71 | 0.68 | 0.81 |
Book value per common share | 26.83 | 26.85 | 26.73 | 26.57 | 26.47 |
Tangible book value per common share | 20.10 | 20.19 | 20.05 | 19.87 | 19.75 |
Cash dividends paid per common share | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
Selected Performance Ratios: | |||||
Return on average assets | 1.07 % | 1.03 % | 1.03 % | 0.98 % | 1.19 % |
Return on average shareholders' equity | 10.73 | 10.57 | 10.54 | 10.13 | 12.46 |
Return on average tangible common equity (1) | 14.38 | 14.14 | 14.12 | 13.69 | 16.90 |
Average yield on earning assets (FTE) (1) | 5.25 | 5.23 | 5.24 | 5.51 | 5.45 |
Average rate on interest bearing liabilities | 2.98 | 3.03 | 3.12 | 3.28 | 3.32 |
Net interest margin (FTE) (1) | 2.95 | 2.86 | 2.83 | 2.95 | 2.87 |
Net interest spread (FTE) (1) | 2.27 | 2.20 | 2.12 | 2.23 | 2.13 |
Average earning assets to average interest bearing liabilities | 129.33 | 128.10 | 129.55 | 128.51 | 128.62 |
Noninterest expense to average total assets | 1.92 | 1.78 | 1.80 | 1.73 | 1.72 |
Efficiency ratio (FTE) (1) | 53.70 | 55.04 | 54.00 | 51.90 | 52.71 |
(1) Refer to "Non-GAAP Reconciliation" at the end of the financial statement tables in this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.
Jun 30, | Mar 31, | Dec 31, | Sep 30, | Jun 30, | |
Nonperforming Assets: | $ 32,909 | $ 32,193 | $ 3,589 | $ 7,656 | $ 6,918 |
Nonaccrual loans | 4,998 | 4,254 | 3,185 | 7,254 | 6,110 |
Accruing loans past due more than 90 days | - | - | - | - | - |
Restructured loans | 27,512 | 27,505 | 2 | - | 145 |
Other real estate owned | 380 | 388 | 388 | 388 | 648 |
Repossessed assets | 19 | 46 | 14 | 14 | 15 |
Asset Quality Ratios: Ratio of nonaccruing loans to: | |||||
Total loans | 0.11 % | 0.09 % | 0.07 % | 0.16 % | 0.13 % |
Ratio of nonperforming assets to: | |||||
Total assets | 0.39 | 0.39 | 0.04 | 0.09 | 0.08 |
Total loans | 0.72 | 0.70 | 0.08 | 0.17 | 0.15 |
Total loans and OREO | 0.72 | 0.70 | 0.08 | 0.17 | 0.15 |
Ratio of allowance for loan losses to: | |||||
Nonaccruing loans | 888.78 | 1,048.97 | 1,409.23 | 610.37 | 694.06 |
Nonperforming assets | 134.98 | 138.61 | 1,250.60 | 578.32 | 613.00 |
Total loans | 0.97 | 0.98 | 0.96 | 0.97 | 0.92 |
Net charge-offs (recoveries) to average loans outstanding | 0.08 | 0.03 | 0.08 | 0.04 | 0.02 |
Capital Ratios: | |||||
Shareholders' equity to total assets | 9.68 | 9.79 | 9.53 | 9.63 | 9.58 |
Common equity tier 1 capital | 13.36 | 13.44 | 13.04 | 13.07 | 12.72 |
Tier 1 risk-based capital | 14.41 | 14.49 | 14.07 | 14.12 | 13.76 |
Total risk-based capital | 16.91 | 17.01 | 16.49 | 16.59 | 16.16 |
Tier 1 leverage capital | 10.03 | 9.73 | 9.67 | 9.61 | 9.40 |
Period end tangible equity to period end tangible assets (1) | 7.43 | 7.54 | 7.33 | 7.38 | 7.33 |
Average shareholders' equity to average total assets | 9.94 | 9.75 | 9.76 | 9.67 | 9.52 |
(1) Refer to the "Non-GAAP Reconciliation" at the end of the financial statement tables in this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.
Loan Portfolio Composition | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Jun 30, |
Real Estate Loans: | |||||
Construction | $ 470,380 | $ 458,101 | $ 537,827 | $ 585,817 | $ 546,040 |
1-4 Family Residential | 736,108 | 741,432 | 740,396 | 755,406 | 738,037 |
Commercial | 2,606,072 | 2,577,229 | 2,579,735 | 2,422,612 | 2,472,771 |
Commercial Loans | 380,612 | 371,643 | 363,167 | 358,854 | 359,807 |
Municipal Loans | 363,746 | 371,271 | 390,968 | 402,041 | 416,986 |
Loans to Individuals | 45,015 | 47,563 | 49,504 | 53,318 | 55,724 |
Total Loans | $ 4,601,933 | $ 4,567,239 | $ 4,661,597 | $ 4,578,048 | $ 4,589,365 |
Summary of Changes in Allowances: Allowance for Securities Held to Maturity | |||||
Balance at beginning of period | $ 64 | $ - | $ - $ - $ - | ||
Provision for (reversal of) securities held to maturity | (9) | 64 | - - - | ||
Balance at end of period | $ 55 | $ 64 | $ - $ - $ - | ||
Allowance for Loan Losses | |||||
Balance at beginning of period | $ 44,623 | $ 44,884 | $ 44,276 | $ 42,407 | $ 43,557 |
Loans charged-off | (1,194) | (613) | (1,232) | (773) | (721) |
Recoveries of loans charged-off | 342 | 310 | 277 | 365 | 444 |
Net loans (charged-off) recovered | (852) | (303) | (955) | (408) | (277) |
Provision for (reversal of) loan losses | 650 | 42 | 1,563 | 2,277 | (873) |
Balance at end of period | $ 44,421 | $ 44,623 | $ 44,884 | $ 44,276 | $ 42,407 |
Allowance for Off-Balance-Sheet Credit Exposures | |||||
Balance at beginning of period | $ 3,793 | $ 3,141 | $ 3,320 | $ 3,208 | $ 2,820 |
Provision for (reversal of) off-balance-sheet credit exposures | (19) | 652 | (179) | 112 | 388 |
Balance at end of period | $ 3,774 | $ 3,793 | $ 3,141 | $ 3,320 | $ 3,208 |
Total Allowance for Credit Losses | $ 48,250 | $ 48,480 | $ 48,025 | $ 47,596 | $ 45,615 |
2025 | 2024 | |
Income Statement: | ||
Total interest and dividend income | $ 198,850 | $ 206,944 |
Total interest expense | 90,732 | 99,988 |
Net interest income | 108,118 | 106,956 |
Provision for (reversal of) credit losses | 1,380 | (427) |
Net interest income after provision for (reversal of) credit losses | 106,738 | 107,383 |
Noninterest income | ||
Deposit services | 11,954 | 12,142 |
Net gain (loss) on sale of securities available for sale | (554) | (581) |
Gain (loss) on sale of loans | 154 | (216) |
Trust fees | 3,644 | 2,792 |
Bank owned life insurance | 1,632 | 2,551 |
Brokerage services | 2,339 | 2,095 |
Other | 3,199 | 2,498 |
Total noninterest income | 22,368 | 21,281 |
Noninterest expense | ||
Salaries and employee benefits | 44,654 | 45,097 |
Net occupancy | 7,025 | 7,112 |
Advertising, travel & entertainment | 1,874 | 1,745 |
ATM expense | 783 | 693 |
Professional fees | 2,921 | 2,229 |
Software and data processing | 5,866 | 5,716 |
Communications | 725 | 859 |
FDIC insurance | 1,902 | 1,920 |
Amortization of intangibles | 421 | 644 |
Other | 10,175 | 6,631 |
Total noninterest expense | 76,346 | 72,646 |
Income before income tax expense | 52,760 | 56,018 |
Income tax expense | 9,440 | 9,834 |
Weighted-average basic shares outstanding | 30,311 | 30,271 |
Weighted-average diluted shares outstanding | 30,397 | 30,310 |
Common shares outstanding end of period | 30,082 | 30,261 |
Earnings per common share | ||
Basic | $ 1.43 | $ 1.52 |
Diluted | 1.42 | 1.52 |
Book value per common share | 26.83 | 26.47 |
Tangible book value per common share | 20.10 | 19.75 |
Cash dividends paid per common share | 0.72 | 0.72 |
Selected Performance Ratios: | ||
Return on average assets | 1.05 % | 1.11 % |
Return on average shareholders' equity | 10.65 | 11.74 |
Return on average tangible common equity (1) | 14.26 | 15.99 |
Average yield on earning assets (FTE) (1) | 5.24 | 5.42 |
Average rate on interest bearing liabilities | 3.01 | 3.27 |
Net interest margin (FTE) (1) | 2.91 | 2.87 |
Net interest spread (FTE) (1) | 2.23 | 2.15 |
Average earning assets to average interest bearing liabilities | 128.71 | 128.16 |
Noninterest expense to average total assets | 1.85 | 1.74 |
Efficiency ratio (FTE) (1) | 54.36 | 54.11 |
Net income Common Share Data: | $ 43,320 $ 46,184 |
(1) Refer to "Non-GAAP Reconciliation" at the end of the financial statement tables in this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.
Six Months Ended June 30,2025 | 2024 | |
Nonperforming Assets: | $ 32,909 | $ 6,918 |
Nonaccrual loans | 4,998 | 6,110 |
Accruing loans past due more than 90 days | - | - |
Restructured loans | 27,512 | 145 |
Other real estate owned | 380 | 648 |
Repossessed assets | 19 | 15 |
Asset Quality Ratios: Ratio of nonaccruing loans to: | ||
Total loans | 0.11 % | 0.13 % |
Ratio of nonperforming assets to: | ||
Total assets | 0.39 | 0.08 |
Total loans | 0.72 | 0.15 |
Total loans and OREO | 0.72 | 0.15 |
Ratio of allowance for loan losses to: | ||
Nonaccruing loans | 888.78 | 694.06 |
Nonperforming assets | 134.98 | 613.00 |
Total loans | 0.97 | 0.92 |
Net charge-offs (recoveries) to average loans outstanding | 0.05 | 0.02 |
Capital Ratios: | ||
Shareholders' equity to total assets | 9.68 | 9.58 |
Common equity tier 1 capital | 13.36 | 12.72 |
Tier 1 risk-based capital | 14.41 | 13.76 |
Total risk-based capital | 16.91 | 16.16 |
Tier 1 leverage capital | 10.03 | 9.40 |
Period end tangible equity to period end tangible assets (1) | 7.43 | 7.33 |
Average shareholders' equity to average total assets | 9.84 | 9.43 |
Refer to the "Non-GAAP Reconciliation" at the end of the financial statement tables in this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.
Six Months Ended June 30,Summary of Changes in Allowances: Allowance for Loan LossesLoan Portfolio Composition
2025
2024
Real Estate Loans:
Construction
$ 470,380
$ 546,040
1-4 Family Residential
736,108
738,037
Commercial
2,606,072
2,472,771
Commercial Loans
380,612
359,807
Municipal Loans
363,746
416,986
Loans to Individuals
45,015
55,724
Total Loans
$ 4,601,933
$ 4,589,365
Summary of Changes in Allowances: Allowance for Securities Held to Maturity
Balance at beginning of period
$ -
$ -
Provision for (reversal of) securities held to maturity
55
-
Balance at end of period
$ 55
$ -
Balance at beginning of period
$ 44,884
$ 42,674
Loans charged-off
(1,807)
(1,355)
Recoveries of loans charged-off
652
791
Net loans (charged-off) recovered
(1,155)
(564)
Provision for (reversal of) loan losses
692
297
Balance at end of period
Allowance for Off-Balance-Sheet Credit Exposures
$ 44,421
$ 42,407
Balance at beginning of period
$ 3,141
$ 3,932
Provision for (reversal of) off-balance-sheet credit exposures
633
(724)
Balance at end of period
$ 3,774
$ 3,208
Total Allowance for Credit Losses
$ 48,250
$ 45,615
The tables that follow show average earning assets and interest bearing liabilities together with the average yield on the earning assets and the average rate of the interest bearing liabilities for the periods presented. The interest and related yields presented are on a fully taxable-equivalent basis and are therefore non-GAAP measures. See "Non-GAAP Financial Measures" and "Non-GAAP Reconciliation" for more information.
Three Months Ended
June 30, 2025 March 31, 2025
Average
Average
Average
Balance Interest
Yield/ Rate (3)
Average
Balance Interest
Yield/ Rate (3)
ASSETS
Loans (1)
$ 4,519,668
$ 67,798
6.02 %
$ 4,625,902
$ 68,160
5.98 %
Loans held for sale
1,108
16
5.79 %
752
11
5.93 %
Securities:
Taxable investment securities (2)
735,669
6,205
3.38 %
749,155
6,363
3.44 %
Tax-exempt investment securities (2)
1,130,903
10,351
3.67 %
1,134,590
10,253
3.66 %
Mortgage-backed and related securities (2)
1,003,887
13,040
5.21 %
1,041,038
13,523
5.27 %
Total securities
2,870,459
29,596
4.14 %
2,924,783
30,139
4.18 %
Federal Home Loan Bank stock, at cost, and equity investments
31,169
524
6.74 %
43,285
483
4.53 %
Interest earning deposits
259,617
2,753
4.25 %
319,889
3,370
4.27 %
Federal funds sold
27,778
308
4.45 %
43,813
478
4.42 %
Total earning assets
7,709,799
100,995
5.25 %
7,958,424
102,641
5.23 %
Cash and due from banks
84,419
89,703
Accrued interest and other assets
452,573
457,948
Less: Allowance for loan losses
(44,747)
(45,105)
Total assets
$ 8,202,044
$ 8,460,970
LIABILITIES AND SHAREHOLDERS' EQUITY
Savings accounts
$ 596,125
1,451
0.98 %
$ 593,953
1,429
0.98 %
Certificates of deposit
1,407,017
14,905
4.25 %
1,336,815
14,406
4.37 %
Interest bearing demand accounts
3,311,330
21,071
2.55 %
3,406,342
21,412
2.55 %
Total interest bearing deposits
5,314,472
37,427
2.82 %
5,337,110
37,247
2.83 %
Federal Home Loan Bank borrowings
394,119
3,721
3.79 %
614,897
5,837
3.85 %
Subordinated notes, net of unamortized debt issuance costs
92,097
935
4.07 %
92,060
932
4.11 %
Trust preferred subordinated debentures, net of unamortized debt issuance costs
60,276
1,015
6.75 %
60,275
1,014
6.82 %
Repurchase agreements
72,295
634
3.52 %
75,291
666
3.59 %
Other borrowings
28,022
564
8.07 %
33,061
740
9.08 %
Total interest bearing liabilities
5,961,281
44,296
2.98 %
6,212,694
46,436
3.03 %
Noninterest bearing deposits
1,339,463
1,334,933
Accrued expenses and other liabilities
85,827
88,450
Total liabilities
7,386,571
7,636,077
Shareholders' equity
815,473
824,893
Total liabilities and shareholders' equity
$ 8,202,044
$ 8,460,970
Net interest income (FTE)
$ 56,699
$ 56,205
Net interest margin (FTE)
2.95 %
2.86 %
Net interest spread (FTE)
2.27 %
2.20 %
Interest on loans includes net fees on loans that are not material in amount.
For the purpose of calculating the average yield, the average balance of securities do not include unrealized gains and losses on AFS securities.
Yield/rate includes the impact of applicable derivatives.
Note: As of June 30, 2025 and March 31, 2025, loans totaling $5.0 million and $4.3 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.
Three Months Ended
December 31, 2024 September 30, 2024 Average
Average
ASSETS
Average
Balance Interest
Yield/ Rate (3)
Average
Balance Interest
Yield/ Rate (3)
Loans (1)$ 4,604,175 $ 70,155 6.06 % $ 4,613,028 $ 72,493 6.25 %
Loans held for sale 1,562 23 5.86 % 871 11 5.02 %
Securities:
Taxable investment securities (2)784,321 6,949 3.52 % 791,914 7,150 3.59 %
Tax-exempt investment securities (2)1,138,271 10,793 3.77 % 1,174,445 11,825 4.01 %
Total assets $ 8,426,254 $ 8,336,114
Mortgage-backed and related securities (2)1,031,187 12,043 4.65 % 886,325 11,976 5.38 %
60,274
1,095
7.23 %
60,273
1,180
7.79 %
Federal Home Loan Bank stock, at cost, and equity investments
37,078
591
6.34 %
41,159
582
5.63 %
Federal funds sold
43,121
508
4.69 %
33,971
488
5.71 %
Cash and due from banks
102,914
100,578
Less: Allowance for loan losses
(44,418)
(42,581)
LIABILITIES AND SHAREHOLDERS' EQUITY
Certificates of deposit
1,187,800
13,537
4.53 % 1,087,613
12,647
4.63 %
Total interest bearing deposits
5,241,118
38,461
2.92 % 5,095,640
38,532
3.01 %
Subordinated notes, net of unamortized debt issuance costs
92,024
945
4.09 %
91,988
937
4.05 %
Repurchase agreements
80,891
782
3.85 %
83,297
899
4.29 %
Total interest bearing liabilities
Trust preferred subordinated debentures, net of unamortized debt issuance costs
47,982
3.12 % 6,087,388
50,239
3.28 %
Accrued expenses and other liabilities
112,320
98,331
Shareholders' equity
822,234
806,230
Net interest income (FTE)
$ 56,240
6,108,496
Net interest margin (FTE) 2.83 % 2.95 %
Total liabilities and shareholders' equity $ 8,426,254 $ 8,336,114
Total liabilities 7,604,020 7,529,884
Noninterest bearing deposits 1,383,204 1,344,165
Other borrowings 61,196 1,142 7.42 % 137,482 2,203 6.37 %
Federal Home Loan Bank borrowings 572,993 5,557 3.86 % 618,708 6,488 4.17 %
Interest bearing demand accounts 3,459,122 23,468 2.70 % 3,409,911 24,395 2.85 %
Savings accounts $ 594,196 1,456 0.97 % $ 598,116 1,490 0.99 %
Accrued interest and other assets 454,387 455,091
Total earning assets 7,913,371 104,222 5.24 % 7,823,026 108,323 5.51 %
Interest earning deposits 273,656 3,160 4.59 % 281,313 3,798 5.37 %
Total securities 2,953,779 29,785 4.01 % 2,852,684 30,951 4.32 %
$ 58,084
Net interest spread (FTE) 2.12 % 2.23 %
Interest on loans includes net fees on loans that are not material in amount.
For the purpose of calculating the average yield, the average balance of securities do not include unrealized gains and losses on AFS securities.
Yield/rate includes the impact of applicable derivatives.
Note: As of December 31, 2024 and September 30, 2024, loans totaling $3.2 million and $7.3 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.
Three Months Ended June 30, 2024
Average
Balance Interest
Average Yield/ Rate (3)
ASSETS | ||||
Loans (1) | $ 4,595,980 | $ 70,293 | 6.15 % | |
Loans held for sale | 1,489 | 24 | 6.48 % | |
Securities: | ||||
Taxable investment securities (2) | 783,856 | 7,009 | 3.60 % | |
Tax-exempt investment securities (2) | 1,254,097 | 12,761 | 4.09 % | |
Mortgage-backed and related securities (2) | 830,504 | 11,084 | 5.37 % | |
Total securities | 2,868,457 | 30,854 | 4.33 % | |
Federal Home Loan Bank stock, at cost, and equity investments | 40,467 | 573 | 5.69 % | |
Interest earning deposits | 300,047 | 4,105 | 5.50 % | |
Federal funds sold | 75,479 | 1,021 | 5.44 % | |
Total earning assets | 7,881,919 | 106,870 | 5.45 % | |
Cash and due from banks | 110,102 | |||
Accrued interest and other assets | 424,323 | |||
Less: Allowance for loan losses | (43,738) | |||
Total assets | $ 8,372,606 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||
Savings accounts | $ 604,753 | 1,454 | 0.97 % | |
Certificates of deposit | 1,020,099 | 11,630 | 4.59 % | |
Interest bearing demand accounts | 3,513,068 | 25,382 | 2.91 % | |
Total interest bearing deposits | 5,137,920 | 38,466 | 3.01 % | |
Federal Home Loan Bank borrowings | 606,851 | 6,455 | 4.28 % | |
Subordinated notes, net of unamortized debt issuance costs | 92,017 | 936 | 4.09 % | |
Trust preferred subordinated debentures, net of unamortized debt issuance costs | 60,271 | 1,171 | 7.81 % | |
Repurchase agreements | 88,007 | 955 | 4.36 % | |
Other borrowings | 143,169 | 2,595 | 7.29 % | |
Total interest bearing liabilities | 6,128,235 | 50,578 | 3.32 % | |
Noninterest bearing deposits | 1,346,274 | |||
Accrued expenses and other liabilities | 101,399 | |||
Total liabilities | 7,575,908 | |||
Shareholders' equity | 796,698 | |||
Total liabilities and shareholders' equity | $ 8,372,606 | |||
Net interest income (FTE) | $ 56,292 | |||
Net interest margin (FTE) | 2.87 % | |||
Net interest spread (FTE) | 2.13 % | |||
Interest on loans includes net fees on loans that are not material in amount.
For the purpose of calculating the average yield, the average balance of securities do not include unrealized gains and losses on AFS securities.
Yield/rate includes the impact of applicable derivatives.
Note: As of June 30, 2024, loans totaling $6.1 million were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.
Six Months Ended
June 30, 2025 June 30, 2024
Average
Average
Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | |||||
ASSETS | ||||||||||
Loans (1) | $ 4,572,492 | $ 135,958 | 6.00 % | $ 4,577,791 | $ 139,142 | 6.11 % | ||||
Loans held for sale | 931 | 27 | 5.85 % | 5,162 | 42 | 1.64 % | ||||
Securities: | ||||||||||
Taxable investment securities (2) | 742,375 | 12,568 | 3.41 % | 782,139 | 13,976 | 3.59 % | ||||
Tax-exempt investment securities (2) | 1,132,736 | 20,604 | 3.67 % | 1,270,010 | 25,929 | 4.11 % | ||||
Mortgage-backed and related securities (2) | 1,022,360 | 26,563 | 5.24 % | 797,608 | 21,203 | 5.35 % | ||||
Total securities | 2,897,471 | 59,735 | 4.16 % | 2,849,757 | 61,108 | 4.31 % | ||||
Federal Home Loan Bank stock, at cost, and equity investments | 37,194 | 1,007 | 5.46 % | 40,265 | 906 | 4.52 % | ||||
Interest earning deposits | 289,586 | 6,123 | 4.26 % | 340,114 | 9,307 | 5.50 % | ||||
Federal funds sold | 35,751 | 786 | 4.43 % | 69,039 | 1,859 | 5.41 % | ||||
Total earning assets | 7,833,425 | 203,636 | 5.24 % | 7,882,128 | 212,364 | 5.42 % | ||||
Cash and due from banks | 87,046 | 112,241 | ||||||||
Accrued interest and other assets | 455,245 | 432,904 | ||||||||
Less: Allowance for loan losses | (44,925) | (43,356) | ||||||||
Total assets | $ 8,330,791 | $ 8,383,917 | ||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
Savings accounts | $ 595,045 | 2,880 | 0.98 % | $ 604,641 | 2,878 | 0.96 % | ||||
Certificates of deposit | 1,372,110 | 29,311 | 4.31 % | 981,023 | 21,971 | 4.50 % | ||||
Interest bearing demand accounts | 3,358,573 | 42,483 | 2.55 % | 3,574,001 | 51,815 | 2.92 % | ||||
Total interest bearing deposits | 5,325,728 | 74,674 | 2.83 % | 5,159,665 | 76,664 | 2.99 % | ||||
Federal Home Loan Bank borrowings | 503,898 | 9,558 | 3.83 % | 606,942 | 12,405 | 4.11 % | ||||
Subordinated notes, net of unamortized debt issuance costs | 92,079 | 1,867 | 4.09 % | 92,956 | 1,892 | 4.09 % | ||||
Trust preferred subordinated debentures, net of unamortized debt issuance costs | 60,275 | 2,029 | 6.79 % | 60,271 | 2,346 | 7.83 % | ||||
Repurchase agreements | 73,785 | 1,300 | 3.55 % | 90,092 | 1,922 | 4.29 % | ||||
Other borrowings | 30,528 | 1,304 | 8.61 % | 140,228 | 4,759 | 6.82 % | ||||
Total interest bearing liabilities | 6,086,293 | 90,732 | 3.01 % | 6,150,154 | 99,988 | 3.27 % | ||||
Noninterest bearing deposits | 1,337,210 | 1,342,329 | ||||||||
Accrued expenses and other liabilities | 87,131 | 100,558 | ||||||||
Total liabilities | 7,510,634 | 7,593,041 | ||||||||
Shareholders' equity | 820,157 | 790,876 | ||||||||
Total liabilities and shareholders' equity | $ 8,330,791 | $ 8,383,917 | ||||||||
Net interest income (FTE) | $ 112,904 | $ 112,376 | ||||||||
Net interest margin (FTE) | 2.91 % | 2.87 % | ||||||||
Net interest spread (FTE) | 2.23 % | 2.15 % |
Interest on loans includes net fees on loans that are not material in amount.
For the purpose of calculating the average yield, the average balance of securities is presented at historical cost.
Note: As of June 30, 2025 and 2024, loans totaling $5.0 million and $6.1 million, respectively, were on nonaccrual status. Our policy is to reverse previously accrued but unpaid interest on nonaccrual loans; thereafter, interest income is recorded to the extent received when appropriate.
The following tables set forth the reconciliation of return on average common equity to return on average tangible common equity, book value per share to tangible book value per share, net interest income to net interest income adjusted to a fully taxable-equivalent basis assuming a 21% marginal tax rate for interest earned on tax-exempt assets such as municipal loans and investment securities, along with the calculation of total revenue, adjusted noninterest expense, efficiency ratio (FTE), net interest margin (FTE) and net interest spread (FTE) for the applicable periods presented.
Three Months Ended Six Months Ended
2025 | 2024 | 2025 | 2024 | |||||
Jun 30, | Mar 31, | Dec 31, | Sep 30, | Jun 30, | Jun 30, | Jun 30, | ||
Reconciliation of return on average common equity to return on average tangible common equity: | ||||||||
Net income | $ 21,813 | $ | 21,507 | $ 21,786 | $ 20,524 | $ 24,673 | $ 43,320 | $ 46,184 |
After-tax amortization expense | 157 | 176 | 196 | 220 | 243 | 333 | 509 | |
Adjusted net income available to common shareholders $ 21,970 $ 21,683 $ 21,982 $ 20,744 $ 24,916 $ 43,653 $ 46,693 | ||||||||
Average shareholders' equity | $ 815,473 | $ 824,893 | $ 822,234 | $ 806,230 | $ 796,698 | $ 820,157 | $ 790,876 | |
Less: Average intangibles for the period | (202,569) | (202,784) | (203,020) | (203,288) | (203,581) | (202,676) | (203,745) | |
Average tangible shareholders' equity $ 612,904 $ 622,109 $ 619,214 $ 602,942 $ 593,117 $ 617,481 $ 587,131 | ||||||||
Return on average tangible common equity | 14.38 % | 14.14 % | 14.12 % | 13.69 % | 16.90 % | 14.26 % | 15.99 % | |
Reconciliation of book value per share to tangible book value per share: | ||||||||
Common equity at end of period | $ 807,200 | $ 816,623 | $ 811,942 | $ 805,254 | $ 800,970 | $ 807,200 | $ 800,970 | |
Less: Intangible assets at end of period | (202,449) | (202,647) | (202,870) | (203,119) | (203,397) | (202,449) | (203,397) | |
Tangible common shareholders' equity at end of period $ 604,751 $ 613,976 $ 609,072 $ 602,135 $ 597,573 $ 604,751 $ 597,573 | ||||||||
Total assets at end of period | $8,339,966 | $8,343,300 | $8,517,448 | $8,362,263 | $8,357,702 | $8,339,966 | $8,357,702 | |
Less: Intangible assets at end of period | (202,449) | (202,647) | (202,870) | (203,119) | (203,397) | (202,449) | (203,397) | |
Tangible assets at end of period $8,137,517 $8,140,653 $8,314,578 $8,159,144 $8,154,305 $8,137,517 $8,154,305 | ||||||||
Period end tangible equity to period end tangible assets | 7.43 % | 7.54 % | 7.33 % | 7.38 % | 7.33 % | 7.43 % | 7.33 % |
Common shares outstanding end of period | 30,082 | 30,410 | 30,379 | 30,308 | 30,261 | 30,082 | 30,261 |
Tangible book value per common share Reconciliation of efficiency ratio to efficiency | $ 20.10 | $ 20.19 | $ 20.05 | $ 19.87 | $ 19.75 | $ 20.10 | $ 19.75 | |
ratio (FTE), net interest margin to net interest margin (FTE) and net interest spread to net interest spread (FTE): | ||||||||
Net interest income (GAAP) | $ 54,266 | $ 53,852 | $ 53,707 | $ 55,464 | $ 53,608 | $ 108,118 | $ 106,956 | |
Tax-equivalent adjustments: | ||||||||
Loans | 565 | 581 | 598 | 608 | 633 | 1,146 | 1,289 | |
Tax-exempt investment securities | 1,868 | 1,772 | 1,935 | 2,012 | 2,051 | 3,640 | 4,131 | |
Net interest income (FTE) (1) | 56,699 | 56,205 | 56,240 | 58,084 | 56,292 | 112,904 | 112,376 | |
Noninterest income | 12,145 | 10,223 | 12,281 | 8,171 | 11,557 | 22,368 | 21,281 | |
Nonrecurring income (2) | - | 554 | (25) | 2,797 | (576) | 554 | (558) | |
Total revenue $ 68,844 $ 66,982 $ 68,496 $ 69,052 $ 67,273 $ 135,826 $ 133,099 | ||||||||
Noninterest expense | $ 39,257 | $ 37,089 | $ 38,159 | $ 36,332 | $ 35,765 | $ 76,346 | $ 72,646 | |
Pre-tax amortization expense | (198) | (223) | (249) | (278) | (307) | (421) | (644) | |
Nonrecurring expense (3) | (2,090) | (1) | (919) | (219) | 2 | (2,091) | 19 | |
Adjusted noninterest expense | $ 36,969 $ 36,865 $ 36,991 $ 35,835 $ 35,460 $ 73,834 | $ | 72,021 | |||||
Efficiency ratio | 55.67 % | 57.04 % | 56.08 % | 53.94 % | 54.90 % | 56.34 % | 56.41 % |
Efficiency ratio (FTE) (1) | 53.70 % | 55.04 % | 54.00 % | 51.90 % | 52.71 % | 54.36 % | 54.11 % |
Average earning assets | $7,709,799 | $7,958,424 | $7,913,371 | $7,823,026 | $7,881,919 | $7,833,425 | $7,882,128 |
Net interest margin | 2.82 % | 2.74 % | 2.70 % | 2.82 % | 2.74 % | 2.78 % | 2.73 % |
Net interest margin (FTE) (1) | 2.95 % | 2.86 % | 2.83 % | 2.95 % | 2.87 % | 2.91 % | 2.87 % |
Net interest spread | 2.15 % | 2.08 % | 1.99 % | 2.10 % | 2.00 % | 2.11 % | 2.01 % |
Net interest spread (FTE) (1) | 2.27 % | 2.20 % | 2.12 % | 2.23 % | 2.13 % | 2.23 % | 2.15 % |
These amounts are presented on a fully taxable-equivalent basis and are non-GAAP measures.
These adjustments may include net gain or loss on sale of securities available for sale, BOLI income related to death benefits realized and other investment income or loss in the periods where applicable.
These adjustments may include foreclosure expenses, branch closure expenses and other miscellaneous expense, in the periods where applicable.