Skip to main content

First Business Bank Reports Second Quarter 2025 Net Income of $11.2 Million

-- Robust balance sheet expansion supports continued earnings and tangible book value growth --

The original source-language text of this announcement is the official, authoritative version. Translations are provided as an accommodation only, and should be cross-referenced with the source-language text, which is the only version of the text intended to have legal effect. First Business Financial Services, Inc. (the “Company”, the “Bank”, or “First Business Bank”) (Nasdaq:FBIZ) reported quarterly net income available to common shareholders of $11.2 million, or earnings per share ("EPS") of $1.35. This compares to net income available to common shareholders of $11.0 million, or $1.32 per share, in the first quarter of 2025 and $10.2 million, or $1.23 per share, in the second quarter of 2024.

“First Business Bank’s strong second quarter results demonstrate our consistent ability to drive quality balance sheet and earnings growth,” said Corey Chambas, Chief Executive Officer. “We grew loans over 8% and core deposits by 11% by continuing to execute our relationship-based growth strategy. Driven by continued operational efficiency and strong asset quality, we achieved 10% growth in operating revenue, 18% growth in pre-tax, pre-provision earnings, and 17% growth in net income for the first half of 2025 which demonstrates strong execution of our long-term strategic goals. These successes contributed to tangible book value expanding an impressive 14% from the prior year.”

Quarterly Highlights

  • Robust Deposit Growth. Total deposits, consisting of core deposits and wholesale deposits, grew $62.2 million, or 7.7% annualized, from the linked quarter and $420.0 million, or 14.6%, from the second quarter of 2024. Core deposits grew $70.4 million, or 11.4% annualized, from the linked quarter and $223.5 million, or 9.7%, from the second quarter of 2024.
  • Strong and Consistent Loan Growth. Loans increased $66.9 million, or 8.4% annualized, from the first quarter of 2025, and $266.9 million, or 8.9%, from the second quarter of 2024, reflecting broad-based growth.
  • Stable and Strong Net Interest Margin. The Company's effective match-funding strategy and pricing discipline produced a net interest margin of 3.67%, compared to 3.69% for the linked quarter and 3.65% for the prior year quarter. Net interest income increased 10.6% from the prior year quarter.
  • Private Wealth Management Expansion. Private Wealth assets under management and administration grew to $3.731 billion, generating record quarterly Private Wealth fee income of $3.7 million. Private Wealth fees increased by 8.3% from the prior year quarter and comprised 49% of year-to-date total non-interest income.
  • Strong Tangible Book Value Growth. The Company’s strong earnings and sound balance sheet management continued to drive growth in tangible book value per share, producing a 10.2% annualized increase compared to the linked quarter and a 13.6% increase compared to the prior year quarter.

Quarterly Financial Results

(Unaudited)

 

As of and for the Three Months Ended

 

As of and for the Six Months Ended

(Dollars in thousands, except per share amounts)

 

June 30,

2025

 

March 31,

2025

 

June 30,

2024

 

June 30,

2025

 

June 30,

2024

Net interest income

 

$33,784

 

$33,258

 

$30,540

 

$67,042

 

$60,051

Adjusted non-interest income (1)

 

7,255

 

7,579

 

7,425

 

14,834

 

14,190

Operating revenue (1)

 

41,039

 

40,837

 

37,965

 

81,876

 

74,241

Operating expense (1)

 

25,023

 

24,617

 

23,823

 

49,640

 

46,954

Pre-tax, pre-provision adjusted earnings (1)

 

16,016

 

16,220

 

14,142

 

32,236

 

27,287

Less:

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

2,701

 

2,659

 

1,713

 

5,360

 

4,039

Net (gain) loss on repossessed assets

 

4

 

(8)

 

65

 

(4)

 

151

SBA recourse (benefit) provision

 

(59)

 

 

(9)

 

(59)

 

117

Impairment of tax credit investments

 

 

110

 

 

110

 

Add:

 

 

 

 

 

 

 

 

 

 

Net loss on sale of securities

 

 

 

 

 

(8)

Income before income tax expense

 

13,370

 

13,459

 

12,373

 

26,939

 

22,972

Income tax expense

 

1,948

 

2,288

 

1,917

 

4,236

 

3,668

Net income

 

$11,422

 

$11,171

 

$10,456

 

$22,703

 

$19,304

Preferred stock dividends

 

219

 

219

 

219

 

438

 

438

Net income available to common shareholders

 

$11,203

 

$10,952

 

$10,237

 

$22,265

 

$18,866

Earnings per share, diluted

 

$1.35

 

$1.32

 

$1.23

 

$2.66

 

$2.26

Book value per share

 

$39.98

 

$39.04

 

$35.35

 

$39.98

 

$35.35

Tangible book value per share (1)

 

$38.54

 

$37.58

 

$33.92

 

$38.54

 

$33.92

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (2)

 

3.67%

 

3.69%

 

3.65%

 

3.68%

 

3.62%

Adjusted net interest margin (1)(2)

 

3.47%

 

3.46%

 

3.46%

 

3.47%

 

3.45%

Fee income ratio (non-interest income / total revenue)

 

17.68%

 

18.56%

 

19.56%

 

18.12%

 

19.10%

Efficiency ratio (1)

 

60.97%

 

60.28%

 

62.75%

 

60.63%

 

63.25%

Return on average assets (2)

 

1.14%

 

1.14%

 

1.14%

 

1.14%

 

1.06%

Return on average tangible common equity (2)

 

14.17%

 

14.12%

 

14.73%

 

14.15%

 

13.77%

 

 

 

 

 

 

 

 

 

 

 

Period-end loans and leases receivable

 

$3,250,925

 

$3,184,400

 

$2,985,414

 

$3,250,925

 

$2,985,414

Average loans and leases receivable

 

$3,239,840

 

$3,185,796

 

$2,962,927

 

$3,212,967

 

$2,925,191

Period-end core deposits

 

$2,533,099

 

$2,462,695

 

$2,309,635

 

$2,533,099

 

$2,309,635

Average core deposits

 

$2,396,517

 

$2,362,894

 

$2,375,101

 

$2,379,799

 

$2,360,776

Allowance for credit losses, including unfunded commitment reserves

 

$38,210

 

$36,515

 

$34,950

 

$38,210

 

$34,950

Non-performing assets

 

$28,664

 

$24,092

 

$19,053

 

$28,664

 

$19,053

Allowance for credit losses as a percent of total gross loans and leases

 

1.18%

 

1.15%

 

1.17%

 

1.18%

 

1.17%

Non-performing assets as a percent of total assets

 

0.72%

 

0.61%

 

0.53%

 

0.72%

 

0.53%

1.

This is a non-GAAP financial measure. Management believes these measures are meaningful because they reflect adjustments commonly made by management, investors, regulators, and analysts to evaluate financial performance, provide greater understanding of ongoing operations, and enhance comparability of results with prior periods. See the section titled Non-GAAP Reconciliations at the end of this release for a reconciliation of GAAP financial measures to non-GAAP financial measures.

2.

Calculation is annualized.

Second Quarter 2025 Compared to First Quarter 2025

Net interest income increased $526,000, or 1.6%, to $33.8 million.

  • The increase in net interest income was driven by higher average loans and leases receivable, partially offset by a decrease in fees in lieu of interest. Average loans and leases receivable grew by $54.0 million, or 6.8% annualized, to $3.240 billion. Fees in lieu of interest, which vary from quarter to quarter based on client-driven activity, totaled $1.7 million, compared to $2.1 million in the prior quarter. Excluding fees in lieu of interest, net interest income increased $905,000, or 2.9%.
  • The yield on average interest-earning assets increased four basis points to 6.65% from 6.61%. Excluding fees in lieu of interest, the yield on average interest-earning assets increased nine basis points to 6.47% from 6.38%.
  • The rate paid for average interest-bearing core deposits increased three basis points to 3.32% from 3.29%. The rate paid for average total bank funding increased six basis points to 3.08% from 3.02%. Total bank funding is defined as total deposits plus Federal Home Loan Bank (“FHLB”) advances.
  • Net interest margin was 3.67% compared to 3.69% for the linked quarter. Adjusted net interest margin1 was 3.47%, up one basis point compared to 3.46% in the linked quarter. The increase in adjusted net interest margin was driven by an increase in the yield on interest-earning assets partially offset by an increase in rate paid on total bank funding.
  • The Company maintains a long-term target for net interest margin in the range of 3.60% - 3.65%. Performance in future quarters will vary due to factors such as the level of fees in lieu of interest and the timing, pace, and scale of future interest rate changes.

The Bank reported provision for credit losses of $2.7 million in both periods of comparison. The current quarter provision was primarily driven by an increase in general reserves due to a deterioration in the economic outlook in our model forecast, an increase in qualitative factors, and loan growth; partially offset, by a decrease in specific reserve requirements.

Non-interest income decreased $324,000, or 4.3%, to $7.3 million.

  • Private wealth fee income increased $256,000, or 7.3% to $3.7 million. Private Wealth assets under management and administration measured $3.731 billion on June 30, 2025, up $306.1 million, or 35.8% annualized from the prior quarter. Fee income is based on overall asset levels and may vary based on seasonal activity and the timing of fluctuations in market values.
  • Gains on sale of SBA loans decreased $566,000, or 58.77%, to $397,000. Gain on sale of SBA loans varies period to period based on the amount of closed and fully funded loans. While quarterly gains may vary, management expects SBA loan production to continue growing year-over-year.
  • Cash surrender value of bank-owned life insurance increased $178,000 or 40.7%, to $615,000 primarily due to the purchase of new policies totaling $24.5 million.
  • Other non-interest income decreased $340,000 or 29.9% to $798,000. The decrease was primarily due to lower returns on the Company’s investments in Small Business Investment Company ("SBIC") funds. Income from SBIC funds was $200,000 in the second quarter, compared to $569,000 in the linked quarter. Income from SBIC funds varies from period to period based on changes in the realized and unrealized fair value of underlying investments.

Non-interest expense decreased $249,000, or 1.0%, to $25.0 million, while operating expense decreased $406,000, or 1.6%, to $25.0 million.

  • Compensation expense was $16.5 million, reflecting a decrease of $213,000, or 1.3%, from the linked quarter due to payroll taxes paid in the prior quarter on the annual cash bonus payout, partially offset by an expanded workforce. Average full-time equivalents (“FTEs”) for the second quarter of 2025 were 364, up from 353 in the linked quarter.
_______________________
1.

Adjusted net interest margin is a non-GAAP measure representing net interest income excluding fees in lieu of interest and other recurring, but volatile, components of net interest margin divided by average interest-earning assets less other recurring, but volatile, components of average interest-earning assets.

  • Data processing expense was $1.4 million, increasing $286,000, or 26.4%, from the linked quarter primarily due to annual expense related to tax processing on behalf of the Bank’s Private Wealth clients and elevated non-recurring credit card fees.

Income tax expense decreased $340,000 to $1.9 million. The effective tax rate was 14.6% for the three months ended June 30, 2025, compared to 17.0% for the linked quarter. The decrease in tax expense reflects updated tax credit partnership estimates, increased investment in bank-owned life insurance, and net benefit from quarterly discrete items. The effective tax rate for the six months ended June 30, 2025 was 15.8%. The Company expects to report an effective tax rate between 16% and 18% for 2025.

Total period-end loans and leases receivable increased $66.9 million, or 8.4% annualized, to $3.252 billion. The average rate earned on average loans and leases receivable was 6.99%, up five basis points from 6.94% in the prior quarter. Excluding fees in lieu of interest, the average rate earned on average loans and leases receivable was 6.78%, up 10 basis points from 6.68% in the prior quarter.

  • Commercial Real Estate (“CRE”) loans increased by $37.2 million, or 7.8% annualized, to $1.947 billion, primarily due to an increase in multi-family loans in our southern Wisconsin markets.
  • C&I loans increased $30.1 million, or 9.79% annualized, to $1.259 billion. The increase was due to growth across our bank markets and niche lending areas.

Total period-end core deposits increased $70.4 million, or 11.4% annualized, to $2.533 billion, compared to $2.463 billion. The average rate paid was 2.75%, up 4 basis points from 2.71% in the prior quarter.

Period-end wholesale funding, including FHLB advances and brokered deposits, decreased $18.7 million, or 1.8%, to $993.5 million. Consistent with the Bank’s long-held philosophy to minimize exposure to interest rate risk, management will continue to utilize the most efficient and cost-effective source of wholesale funds to match-fund fixed-rate loans, as necessary.

  • Wholesale deposits decreased $8.2 million, or 4.2%, to $772.1 million, compared to $780.3 million. The average rate paid on wholesale deposits decreased one basis point to 4.02% and the weighted average original maturity remained flat at 4.1 years.
  • FHLB advances decreased $10.5 million, or 4.5%, to $221.4 million, compared to $231.9 million. The average rate paid on FHLB advances increased 21 basis points to 3.32% and the weighted average original maturity increased to 5.5 years from 5.4 years.

Non-performing assets increased $4.6 million to $28.7 million, or 0.72% of total assets, increasing as a percentage of total assets from 0.61% in the prior quarter. The increase is primarily driven by one new non-accrual loan in the transportation and logistics segment of the C&I portfolio, partially offset by charge-offs of previously reserved equipment finance loans and paydowns on non-accrual C&I loans. We continue to expect full repayment of the previously disclosed Asset-Based Lending ("ABL") loan that defaulted during the second quarter of 2023. The liquidation process under Chapter 7 bankruptcy and related litigation has delayed final resolution. The current balance of this loan is $6.1 million, down slightly from the linked quarter. Excluding this ABL loan, non-performing assets totaled $22.6 million, or 0.56% of total assets in the current quarter and $17.9 million, or 0.45% of total assets in the linked quarter.

The allowance for credit losses, including the unfunded credit commitments reserve, increased $1.7 million, or 4.6%, primarily due to increases in general reserves driven by deterioration in the economic outlook in our model forecast, changes in qualitative factors, and loan growth partially offset by a decrease in specific reserves. The allowance for credit losses, including unfunded credit commitment reserves, as a percent of total gross loans and leases was 1.18% compared to 1.15% in the prior quarter.

Second Quarter 2025 Compared to Second Quarter 2024

Net interest income increased $3.2 million, or 10.6%, to $33.8 million.

  • The increase in net interest income primarily reflects an increase in average gross loans and leases, as well as an increase in fees in lieu of interest. Fees in lieu of interest increased to $1.7 million from $1.3 million. Excluding fees in lieu of interest, net interest income increased $2.9 million, or 9.8%.
  • The yield on average interest-earning assets decreased 27 basis points to 6.65% from 6.92%. Excluding fees in lieu of interest, the yield on average interest-earning assets measured 6.47% compared to 6.76%. This decrease in yield was primarily due to the decrease in short-term market rates partially offset by the reinvestment of cash flows from the securities and fixed-rate loan portfolios.
  • The rate paid for average interest-bearing core deposits decreased 77 basis points to 3.32% from 4.09%. The rate paid for average total bank funding decreased 31 basis points to 3.08% from 3.39%.
  • Net interest margin increased two basis points to 3.67% from 3.65%. Adjusted net interest margin increased one basis point to 3.47% from 3.46%.

The Company reported provision for credit losses of $2.7 million, compared to $1.7 million in the second quarter of 2024. See the Provision for Credit Loss breakdown table below for more detail on the components of provision for credit losses expense.

Non-interest income decreased $170,000, or 2.3%, to $7.3 million.

  • Private wealth fee income increased $287,000, or 8.3%, to $3.7 million. Private Wealth assets under management and administration measured $3.731 billion at June 30, 2025, up $482.0 million, or 14.8%.
  • Loan fee income decreased $402,000 to $424,000 primarily due to a reclassification of certain types of C&I loan fees from non-interest income to interest income.
  • Cash surrender value of bank-owned life insurance increased $212,000, or 52.6%, to $615,000 primarily due to the purchase of new policies totaling $24.5 million.
  • Service charges on deposits increased $152,000, or 16.0%, to $1.1 million, primarily driven by new core deposit relationships.
  • Other fee income decreased $480,000, or 37.6%, to $798,000. The decrease was primarily due to lower returns on the Company’s investments in SBIC funds. Income from SBIC funds was $200,000 in the second quarter, compared to $796,000 in the prior year quarter. Income from SBIC funds varies from period to period based on changes in the realized and unrealized fair value of underlying investments.

Non-interest expense increased $1.1 million, or 4.6%, to $25.0 million. Operating expense increased $1.2 million, or 5.0%, to $25.0 million.

  • Compensation expense increased $319,000, or 2.0%, to $16.5 million. The increase in compensation expense was primarily due to an increase in average FTEs and annual merit increases and promotions, partially offset by lower year-to-date incentive compensation accruals. Average FTEs increased 3.7% to 364 in the second quarter of 2025, compared to 351 in the second quarter of 2024.
  • FDIC Insurance increased $222,000, or 36.3%, to $834,000 primarily due to an increase in assessment rate and assessable base.
  • Data processing expense increased $186,000, or 15.7%, to $1.4 million primarily due to an increase in core processing costs commensurate with loan and deposit account growth, Private Wealth assets under management and administration growth, and various project implementations.
  • Computer software expense increased $101,000, or 6.5%, to $1.7 million, primarily due to our commitment to innovative technology to support growth initiatives, enhance productivity, and improve the client experience.
  • Marketing expense increased $212,000, or 24.9%, to $1.1 million, primarily due to increased business development efforts and advertising projects to support Company growth goals.

Total period-end loans and leases receivable increased $266.9 million, or 8.9%, to $3.252 billion.

  • CRE loans increased $171.8 million, or 9.7%, to $1.947 billion, primarily due to increases in all loan categories in the Wisconsin markets.
  • C&I loans increased $97.5 million, or 8.4%, to $1.259 billion, primarily due to growth across bank markets, floorplan financing, and equipment finance.

Total period-end core deposits grew $223.5 million, or 9.7%, to $2.533 billion, and the average rate paid decreased 59 basis points to 2.75%. The decrease in the average rate paid on core deposits was primarily due to a decrease in short-term market rates. Total average core deposits grew $21.4 million, or 0.9%, to $2.397 billion.

Period-end wholesale funding increased $139.6 million, or 16.3%, to $993.5 million.

  • Wholesale deposits increased $196.6 million to $772.1 million, as the Bank utilized more wholesale deposits in lieu of FHLB advances to maintain excess liquidity and to match-fund fixed-rate assets. The average rate paid on wholesale deposits decreased seven basis points to 4.02% and the weighted average original maturity increased to 4.1 years from 4.0 years. Consistent with our balance sheet strategy to use the most efficient and cost-effective source of wholesale funding, the Company has entered into derivative contracts which hedge a portion of the wholesale deposits to reduce the fixed rate funding costs.
  • FHLB advances decreased $57.0 million to $221.4 million. The average rate paid on FHLB advances increased 63 basis points to 3.32% and the weighted average original maturity increased to 5.5 years from 5.3 years.

Non-performing assets increased to $28.7 million, or 0.72% of total assets, compared to $19.1 million, or 0.53% of total assets, primarily driven by new non-accrual loans in the C&I transportation and logistics portfolio partially offset by charge-offs of previously reserved equipment finance loans. Excluding the ABL loan described above for which we expect full repayment, non-performing assets totaled $22.6 million, or 0.56% of total assets and $12.6 million, or 0.35% of total assets in the prior year quarter.

The allowance for credit losses, including unfunded commitment reserves, increased $3.3 million to $38.2 million, compared to $35.0 million primarily due to deterioration in the economic outlook in our model forecast and loan growth, partially offset by net charge-offs. The allowance for credit losses as a percent of total gross loans and leases was 1.18%, compared 1.17% in the prior year.

2026 CEO Succession Plan

On May 5, 2025, the Company announced that Corey A. Chambas intends to retire from his role as Chief Executive Officer on May 2, 2026. The Company will name President and Chief Operating Officer David R. Seiler to succeed him as CEO effective the same date.

Earnings Release Supplement and Conference Call

On July 24, 2025, the Company posted an earnings release supplement to its website firstbusiness.bank under the “Investor Relations” tab which will also be furnished to the U.S. Securities and Exchange Commission on July 24, 2025. The information included in the supplement provides an overview of the Company’s recent operating performance, financial condition, and other data relevant to the quarter. The Company intends to use this supplement in connection with its second quarter 2025 earnings call to be held at 1:00 p.m. Central time on July 25, 2025. The conference call can be accessed at 800-549-8228 (289-819-1520 if outside the United States and Canada), using the conference call access code: FBIZ, 54568. Investors may also listen live via webcast at: https://events.q4inc.com/attendee/999971382. A replay of the call will be available through Friday, August 1, 2025, by calling 888-660-6264 or 289-819-1325 for international participants. The webcast archive of the conference call will be available on the Company’s website, ir.firstbusiness.bank.

About First Business Bank

First Business Bank® specializes in Business Banking, including Commercial Banking and Specialty Finance, Private Wealth, and Bank Consulting services, and through its refined focus delivers unmatched expertise, accessibility, and responsiveness. Specialty Finance solutions are delivered through First Business Bank’s wholly owned subsidiary First Business Specialty Finance, LLC®. First Business Bank is a wholly owned subsidiary of First Business Financial Services, Inc®. (Nasdaq: FBIZ). For additional information, visit firstbusiness.bank.

This release may include forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, which reflect First Business Bank’s current views with respect to future events and financial performance. Forward-looking statements are not based on historical information, but rather are related to future operations, strategies, financial results, or other developments. Forward-looking statements are based on management’s expectations as well as certain assumptions and estimates made by, and information available to, management at the time the statements are made. Those statements are based on general assumptions and are subject to various risks, uncertainties, and other factors that may cause actual results to differ materially from the views, beliefs, and projections expressed in such statements. Such statements are subject to risks and uncertainties, including among other things:

  • Adverse changes in the economy or business conditions, either nationally or in our markets including, without limitation, inflation, economic downturn, labor shortages, wage pressures, and the adverse effects of public health events on the global, national, and local economy.
  • Uncertainty created by potential federal government actions relating to the authority of regulatory agencies (including bank regulators), international trade policy, and other significant policy matters.
  • Competitive pressures among depository and other financial institutions nationally and in the Company’s markets.
  • Increases in defaults by borrowers and other delinquencies.
  • Management’s ability to manage growth effectively, including the successful expansion of our client support, administrative infrastructure, and internal management systems.
  • Fluctuations in interest rates and market prices.
  • Changes in legislative or regulatory requirements applicable to the Company and its subsidiaries.
  • Changes in tax requirements, including tax rate changes, new tax laws, and revised tax law interpretations.
  • Fraud, including client and system failure or breaches of our network security, including the Company’s internet banking activities.
  • Failure to comply with the applicable SBA regulations in order to maintain the eligibility of the guaranteed portion of SBA loans.
  • Ongoing volatility in the banking sector may result in new legislation, regulations or policy changes that could subject the Company and the Bank to increased government regulation and supervision.
  • The proportion of the Company’s deposit account balances that exceed FDIC insurance limits may expose the Bank to enhanced liquidity risk.

For further information about the factors that could affect the Company’s future results, please see the Company’s annual report on Form 10-K for the year ended December 31, 2024, and other filings with the Securities and Exchange Commission.

SELECTED FINANCIAL CONDITION DATA

 

(Unaudited)

 

As of

(in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

Assets

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$123,208

 

$170,617

 

$157,702

 

$131,972

 

$81,080

Securities available-for-sale, at fair value

 

382,365

 

359,394

 

341,392

 

313,336

 

308,852

Securities held-to-maturity, at amortized cost

 

5,714

 

6,590

 

6,741

 

6,907

 

7,082

Loans held for sale

 

12,415

 

10,523

 

13,498

 

8,173

 

6,507

Loans and leases receivable

 

3,250,925

 

3,184,400

 

3,113,128

 

3,050,079

 

2,985,414

Allowance for credit losses

 

(36,861)

 

(35,236)

 

(35,785)

 

(33,688)

 

(33,088)

Loans and leases receivable, net

 

3,214,064

 

3,149,164

 

3,077,343

 

3,016,391

 

2,952,326

Premises and equipment, net

 

5,063

 

5,017

 

5,227

 

5,478

 

6,381

Repossessed assets

 

31

 

36

 

51

 

56

 

54

Right-of-use assets

 

5,713

 

5,439

 

5,702

 

5,789

 

6,041

Bank-owned life insurance

 

82,761

 

57,647

 

57,210

 

56,767

 

56,351

Federal Home Loan Bank stock, at cost

 

10,027

 

10,434

 

11,616

 

12,775

 

11,901

Goodwill and other intangible assets

 

12,049

 

12,058

 

11,912

 

11,834

 

11,841

Derivatives

 

40,814

 

48,405

 

65,762

 

42,539

 

70,773

Accrued interest receivable and other assets

 

108,501

 

109,555

 

99,059

 

103,707

 

97,872

Total assets

 

$4,002,725

 

$3,944,879

 

$3,853,215

 

$3,715,724

 

$3,617,061

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

Core deposits

 

$2,533,099

 

$2,462,695

 

$2,396,429

 

$2,382,730

 

$2,309,635

Wholesale deposits

 

772,123

 

780,348

 

710,711

 

587,217

 

575,548

Total deposits

 

3,305,222

 

3,243,043

 

3,107,140

 

2,969,947

 

2,885,183

Federal Home Loan Bank advances and other borrowings

 

276,131

 

286,590

 

320,049

 

349,109

 

327,855

Lease liabilities

 

7,887

 

7,604

 

7,926

 

8,054

 

8,361

Derivatives

 

41,228

 

45,612

 

57,068

 

45,399

 

61,821

Accrued interest payable and other liabilities

 

27,462

 

25,967

 

32,443

 

31,233

 

28,671

Total liabilities

 

3,657,930

 

3,608,816

 

3,524,626

 

3,403,742

 

3,311,891

Total stockholders’ equity

 

344,795

 

336,063

 

328,589

 

311,982

 

305,170

Total liabilities and stockholders’ equity

 

$4,002,725

 

$3,944,879

 

$3,853,215

 

$3,715,724

 

$3,617,061

STATEMENTS OF INCOME

 

(Unaudited)

 

As of and for the Three Months Ended

 

As of and for the Six Months Ended

(Dollars in thousands, except per share amounts)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

 

June 30,

2025

 

June 30,

2024

Total interest income

 

$61,282

 

$59,530

 

$60,110

 

$59,327

 

$57,910

 

$120,812

 

$113,693

Total interest expense

 

27,498

 

26,272

 

26,962

 

28,320

 

27,370

 

53,770

 

53,642

Net interest income

 

33,784

 

33,258

 

33,148

 

31,007

 

30,540

 

67,042

 

60,051

Provision for credit losses

 

2,701

 

2,659

 

2,701

 

2,087

 

1,713

 

5,360

 

4,039

Net interest income after provision for credit losses

 

31,083

 

30,599

 

30,447

 

28,920

 

28,827

 

61,682

 

56,012

Private wealth management service fees

 

3,748

 

3,492

 

3,426

 

3,264

 

3,461

 

7,240

 

6,571

Gain on sale of SBA loans

 

397

 

963

 

938

 

460

 

349

 

1,360

 

544

Service charges on deposits

 

1,103

 

1,048

 

960

 

920

 

951

 

2,152

 

1,890

Loan fees

 

424

 

388

 

914

 

812

 

826

 

812

 

1,674

Increase in cash surrender value of bank owned life insurance

 

615

 

437

 

418

 

416

 

403

 

1,051

 

815

Loss on sale of securities

 

 

 

 

0

 

 

 

(8)

Swap fees

 

170

 

113

 

588

 

460

 

157

 

283

 

355

Other non-interest income

 

798

 

1,138

 

761

 

732

 

1,278

 

1,936

 

2,341

Total non-interest income

 

7,255

 

7,579

 

8,005

 

7,064

 

7,425

 

14,834

 

14,182

Compensation

 

16,534

 

16,747

 

15,535

 

15,198

 

16,215

 

33,281

 

32,372

Occupancy

 

564

 

590

 

588

 

585

 

593

 

1,155

 

1,200

Professional fees

 

1,487

 

1,459

 

1,323

 

1,305

 

1,472

 

2,946

 

3,043

Data processing

 

1,368

 

1,082

 

1,647

 

1,045

 

1,182

 

2,450

 

2,200

Marketing

 

1,062

 

968

 

928

 

922

 

850

 

2,030

 

1,669

Equipment

 

335

 

376

 

301

 

333

 

335

 

711

 

680

Computer software

 

1,656

 

1,603

 

1,585

 

1,608

 

1,555

 

3,259

 

2,973

FDIC insurance

 

834

 

780

 

728

 

810

 

612

 

1,614

 

1,222

Other non-interest expense

 

1,128

 

1,114

 

517

 

1,301

 

1,065

 

2,241

 

1,863

Total non-interest expense

 

24,968

 

24,719

 

23,152

 

23,107

 

23,879

 

49,687

 

47,222

Income before income tax expense

 

13,370

 

13,459

 

15,300

 

12,877

 

12,373

 

26,829

 

22,972

Income tax expense

 

1,948

 

2,288

 

885

 

2,351

 

1,917

 

4,236

 

3,668

Net income

 

$11,422

 

$11,171

 

$14,415

 

$10,526

 

$10,456

 

$22,593

 

$19,304

Preferred stock dividends

 

219

 

219

 

219

 

218

 

219

 

438

 

438

Net income available to common shareholders

 

$11,203

 

$10,952

 

$14,196

 

$10,308

 

$10,237

 

$22,155

 

$18,866

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings

 

$1.35

 

$1.32

 

$1.71

 

$1.24

 

$1.23

 

$2.66

 

$2.26

Diluted earnings

 

$1.35

 

$1.32

 

$1.71

 

$1.24

 

$1.23

 

$2.66

 

$2.26

Dividends declared

 

$0.29

 

$0.29

 

$0.25

 

$0.25

 

$0.25

 

$0.58

 

$0.50

Book value

 

$39.98

 

$39.04

 

$38.17

 

$36.17

 

$35.35

 

$39.98

 

$35.35

Tangible book value

 

$38.54

 

$37.58

 

$36.74

 

$34.74

 

$33.92

 

$38.54

 

$33.92

Weighted-average common shares outstanding(1)

 

8,141,159

 

8,130,743

 

8,107,308

 

8,111,215

 

8,113,246

 

8,149,600

 

8,154,445

Weighted-average diluted common shares outstanding(1)

 

8,141,159

 

8,130,743

 

8,107,308

 

8,111,215

 

8,113,246

 

8,149,600

 

8,154,445

(1)

Excluding participating securities.

NET INTEREST INCOME ANALYSIS

 

(Unaudited)

 

For the Three Months Ended

(Dollars in thousands)

 

June 30, 2025

 

March 31, 2025

 

June 30, 2024

 

 

Average

Balance

 

Interest

 

Average

Yield/Rate(4)

 

Average

Balance

 

Interest

 

Average

Yield/Rate(4)

 

Average

Balance

 

Interest

 

Average

Yield/Rate(4)

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate and other mortgage loans(1)

 

$1,932,593

 

$30,344

 

6.28%

 

$1,925,661

 

$29,886

 

6.21%

 

$1,765,743

 

$29,299

 

6.64%

Commercial and industrial loans(1)

 

1,257,296

 

25,604

 

8.15

 

1,212,656

 

24,727

 

8.16

 

1,146,312

 

23,869

 

8.33

Consumer and other loans(1)

 

49,951

 

673

 

5.39

 

47,479

 

661

 

5.57

 

50,872

 

725

 

5.70

Total loans and leases receivable(1)

 

3,239,840

 

56,621

 

6.99

 

3,185,796

 

55,274

 

6.94

 

2,962,927

 

53,893

 

7.28

Mortgage-related securities(2)

 

334,159

 

3,533

 

4.23

 

308,656

 

3,195

 

4.14

 

261,828

 

2,609

 

3.99

Other investment securities(3)

 

46,416

 

250

 

2.15

 

43,145

 

209

 

1.94

 

60,780

 

443

 

2.92

FHLB stock

 

12,852

 

297

 

9.24

 

13,623

 

294

 

8.63

 

12,656

 

291

 

9.20

Short-term investments

 

52,772

 

581

 

4.40

 

51,072

 

558

 

4.37

 

48,836

 

674

 

5.52

Total interest-earning assets

 

3,686,039

 

61,282

 

6.65

 

3,602,292

 

59,530

 

6.61

 

3,347,027

 

57,910

 

6.92

Non-interest-earning assets

 

242,048

 

 

 

 

 

240,076

 

 

 

 

 

245,188

 

 

 

 

Total assets

 

$3,928,087

 

 

 

 

 

$3,842,368

 

 

 

 

 

$3,592,215

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction accounts

 

$985,606

 

7,964

 

3.23

 

$927,250

 

7,412

 

3.20

 

$880,752

 

8,737

 

3.97

Money market

 

821,845

 

6,789

 

3.30

 

831,598

 

6,751

 

3.25

 

815,846

 

8,264

 

4.05

Certificates of deposit

 

178,643

 

1,720

 

3.85

 

189,547

 

1,861

 

3.93

 

241,535

 

2,803

 

4.64

Wholesale deposits

 

773,750

 

7,784

 

4.02

 

694,431

 

6,992

 

4.03

 

476,149

 

4,871

 

4.09

Total interest-bearing deposits

 

2,759,844

 

24,257

 

3.52

 

2,642,826

 

23,016

 

3.48

 

2,414,282

 

24,675

 

4.09

FHLB advances

 

284,428

 

2,358

 

3.32

 

305,549

 

2,374

 

3.11

 

294,043

 

1,974

 

2.69

Other borrowings

 

54,733

 

883

 

6.45

 

54,708

 

882

 

6.45

 

49,481

 

721

 

5.83

Total interest-bearing liabilities

 

3,099,005

 

27,498

 

3.55

 

3,003,083

 

26,272

 

3.50

 

2,757,806

 

27,370

 

3.97

Non-interest-bearing demand deposit accounts

 

410,423

 

 

 

 

 

414,499

 

 

 

 

 

436,968

 

 

 

 

Other non-interest-bearing liabilities

 

78,388

 

 

 

 

 

90,683

 

 

 

 

 

95,484

 

 

 

 

Total liabilities

 

3,587,816

 

 

 

 

 

3,508,265

 

 

 

 

 

3,290,258

 

 

 

 

Stockholders’ equity

 

340,271

 

 

 

 

 

334,103

 

 

 

 

 

301,957

 

 

 

 

Total liabilities and stockholders’ equity

 

$3,928,087

 

 

 

 

 

$3,842,368

 

 

 

 

 

$3,592,215

 

 

 

 

Net interest income

 

 

 

$33,784

 

 

 

 

 

$33,258

 

 

 

 

 

$30,540

 

 

Interest rate spread

 

 

 

 

 

3.10%

 

 

 

 

 

3.11%

 

 

 

 

 

2.95%

Net interest-earning assets

 

$587,034

 

 

 

 

 

$599,209

 

 

 

 

 

$589,221

 

 

 

 

Net interest margin

 

 

 

 

 

3.67%

 

 

 

 

 

3.69%

 

 

 

 

 

3.65%

(1)

The average balances of loans and leases include non-accrual loans and leases and loans held for sale. Interest income related to non-accrual loans and leases is recognized when collected. Interest income includes net loan fees collected in lieu of interest.

(2)

Includes amortized cost basis of assets available for sale and held to maturity.

(3)

Yields on tax-exempt municipal obligations are not presented on a tax-equivalent basis in this table.

(4)

Represents annualized yields/rates.

PROVISION FOR CREDIT LOSS COMPOSITION

 

(Unaudited)

 

For the Three Months Ended

 

For the Six Months Ended

(Dollars in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

 

June 30,

2025

 

June 30,

2024

Change due to qualitative factor changes

 

$590

 

$(355)

 

$(460)

 

$(444)

 

$496

 

$235

 

$1,237

Change due to quantitative factor changes

 

746

 

1,560

 

(598)

 

(330)

 

150

 

2,306

 

(49)

Charge-offs

 

1,338

 

3,810

 

1,132

 

1,619

 

1,583

 

5,148

 

2,504

Recoveries

 

(332)

 

(398)

 

(190)

 

(91)

 

(191)

 

(730)

 

(418)

Change in reserves on individually evaluated loans, net

 

(247)

 

(2,495)

 

2,579

 

757

 

(1,037)

 

(2,742)

 

(409)

Change due to loan growth, net

 

536

 

741

 

577

 

616

 

680

 

1,277

 

1,035

Change in unfunded commitment reserves

 

70

 

(204)

 

(339)

 

(40)

 

32

 

(134)

 

139

Total provision for credit losses

 

$2,701

 

$2,659

 

$2,701

 

$2,087

 

$1,713

 

$5,360

 

$4,039

ALLOWANCE FOR CREDIT LOSS COMPOSITION

 

 

As of

 

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

 

(In Thousands)

 

% of Total

Loans and

Leases

 

(In Thousands)

 

% of Total

Loans and

Leases

 

(In Thousands)

 

% of Total

Loans and

Leases

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

Loans collectively evaluated

 

$30,685

 

0.94%

 

$28,813

 

0.90%

 

$26,867

 

0.86%

Loans individually evaluated

 

6,176

 

0.19%

 

6,423

 

0.20%

 

8,918

 

0.29%

Unfunded commitments reserve

 

1,349

 

 

 

1,279

 

 

 

1,483

 

 

Total

 

38,210

 

1.18%

 

36,515

 

1.15%

 

37,268

 

1.20%

Loans and lease receivables:

 

$3,250,925

 

 

 

$3,184,400

 

 

 

$3,113,128

 

 

PERFORMANCE RATIOS

 

 

 

For the Three Months Ended

 

For the Six Months Ended

(Unaudited)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

 

June 30,

2025

 

June 30,

2024

Return on average assets (annualized)

 

1.14%

 

1.14%

 

1.52%

 

1.13%

 

1.14%

 

1.14%

 

1.06%

Return on average tangible common equity (annualized)

 

14.17%

 

14.13%

 

19.21%

 

14.40%

 

14.73%

 

14.15%

 

13.77%

Efficiency ratio

 

60.97%

 

60.28%

 

56.94%

 

59.44%

 

62.75%

 

60.63%

 

63.25%

Interest rate spread

 

3.10%

 

3.11%

 

3.11%

 

2.92%

 

2.95%

 

3.11%

 

2.91%

Net interest margin

 

3.67%

 

3.69%

 

3.77%

 

3.64%

 

3.65%

 

3.68%

 

3.62%

Average interest-earning assets to average interest-bearing liabilities

 

118.94%

 

119.95%

 

121.59%

 

121.84%

 

121.37%

 

119.44%

 

121.75%

ASSET QUALITY RATIOS

 

(Unaudited)

 

As of

(Dollars in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

Non-accrual loans and leases

 

$28,633

 

$24,056

 

$28,367

 

$19,364

 

$18,999

Repossessed assets

 

31

 

36

 

51

 

56

 

54

Total non-performing assets

 

$28,664

 

$24,092

 

$28,418

 

$19,420

 

$19,053

Non-accrual loans and leases as a percent of total gross loans and leases

 

0.88%

 

0.76%

 

0.91%

 

0.63%

 

0.64%

Non-performing assets as a percent of total gross loans and leases plus repossessed assets

 

0.88%

 

0.76%

 

0.91%

 

0.64%

 

0.64%

Non-performing assets as a percent of total assets

 

0.72%

 

0.61%

 

0.74%

 

0.52%

 

0.53%

Allowance for credit losses as a percent of total gross loans and leases

 

1.18%

 

1.15%

 

1.20%

 

1.16%

 

1.17%

Allowance for credit losses as a percent of non-accrual loans and leases

 

133.45%

 

151.79%

 

131.38%

 

183.38%

 

183.96%

NET CHARGE-OFFS (RECOVERIES)

 

(Unaudited)

 

For the Three Months Ended

 

For the Six Months Ended

(Dollars in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

 

June 30,

2025

 

June 30,

2024

Charge-offs

 

$1,338

 

$3,810

 

$1,132

 

$1,619

 

$1,583

 

$5,148

 

$2,504

Recoveries

 

(332)

 

(398)

 

(190)

 

(91)

 

(191)

 

(730)

 

(418)

Net charge-offs (recoveries)

 

$1,006

 

$3,412

 

$942

 

$1,528

 

$1,392

 

$4,418

 

$2,086

Net charge-offs (recoveries) as a percent of average gross loans and leases (annualized)

 

0.12%

 

0.43%

 

0.12%

 

0.20%

 

0.19%

 

0.28%

 

0.14%

CAPITAL RATIOS

 

 

 

As of and for the Three Months Ended

(Unaudited)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

Total capital to risk-weighted assets

 

12.25%

 

12.20%

 

12.08%

 

11.72%

 

11.45%

Tier I capital to risk-weighted assets

 

9.66%

 

9.60%

 

9.45%

 

9.11%

 

8.99%

Common equity tier I capital to risk-weighted assets

 

9.33%

 

9.26%

 

9.10%

 

8.76%

 

8.64%

Tier I capital to adjusted assets

 

8.82%

 

8.77%

 

8.78%

 

8.68%

 

8.51%

Tangible common equity to tangible assets

 

8.04%

 

7.93%

 

7.93%

 

7.78%

 

7.80%

LOAN AND LEASE RECEIVABLE COMPOSITION

 

(Unaudited)

 

As of

(in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

Commercial real estate - owner occupied

 

$262,988

 

$258,050

 

$273,397

 

$259,532

 

$258,636

Commercial real estate - non-owner occupied

 

846,990

 

838,634

 

845,298

 

768,195

 

777,704

Construction

 

218,840

 

215,613

 

221,086

 

266,762

 

229,181

Multi-family

 

573,208

 

549,220

 

530,853

 

494,954

 

470,176

1-4 family

 

45,171

 

48,450

 

46,496

 

39,933

 

39,680

Total commercial real estate

 

1,947,197

 

1,909,967

 

1,917,130

 

1,829,376

 

1,775,377

Commercial and industrial

 

1,259,171

 

1,229,098

 

1,151,720

 

1,174,295

 

1,161,711

Consumer and other

 

45,744

 

46,190

 

45,000

 

46,610

 

48,145

Total gross loans and leases receivable

 

3,252,112

 

3,185,255

 

3,113,850

 

3,050,281

 

2,985,233

Less:

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

36,861

 

35,236

 

35,785

 

33,688

 

33,088

Deferred loan fees

 

1,187

 

855

 

722

 

202

 

(181)

Loans and leases receivable, net

 

$3,214,064

 

$3,149,164

 

$3,077,343

 

$3,016,391

 

$2,952,326

DEPOSIT COMPOSITION

 

(Unaudited)

 

As of

(in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

Non-interest-bearing transaction accounts

 

$396,448

 

$433,201

 

$436,111

 

$428,012

 

$406,804

Interest-bearing transaction accounts

 

1,047,434

 

1,015,846

 

965,637

 

930,252

 

841,146

Money market accounts

 

833,684

 

831,897

 

809,695

 

817,129

 

837,569

Certificates of deposit

 

255,533

 

181,751

 

184,986

 

207,337

 

224,116

Wholesale deposits

 

772,123

 

780,348

 

710,711

 

587,217

 

575,548

Total deposits

 

$3,305,222

 

$3,243,043

 

$3,107,140

 

$2,969,947

 

$2,885,183

 

 

 

 

 

 

 

 

 

 

 

Uninsured deposits

 

$1,069,509

 

$1,055,347

 

$980,278

 

$1,088,496

 

$1,011,977

Less: uninsured deposits collateralized by pledged assets

 

67,990

 

9,344

 

6,864

 

10,755

 

34,810

Total uninsured, net of collateralized deposits

 

$1,001,519

 

$1,046,003

 

$973,414

 

$1,077,741

 

$977,167

% of total deposits

 

30.3%

 

32.3%

 

31.3%

 

36.3%

 

33.9%

SOURCES OF LIQUIDITY

 

(Unaudited)

 

As of

(in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

Short-term investments

 

$72,520

 

$136,033

 

$128,207

 

$86,670

 

$54,680

Collateral value of unencumbered pledged loans

 

893,499

 

973,494

 

444,453

 

397,852

 

401,602

Market value of unencumbered securities

 

347,196

 

324,365

 

310,125

 

279,191

 

289,104

Readily accessible liquidity

 

1,313,215

 

1,433,892

 

882,785

 

763,713

 

745,386

 

 

 

 

 

 

 

 

 

 

 

Fed fund lines

 

45,000

 

45,000

 

45,000

 

45,000

 

45,000

Excess brokered CD capacity(1)

 

645,843

 

477,468

 

981,463

 

1,102,767

 

1,051,678

Total liquidity

 

$2,004,058

 

$1,956,360

 

$1,909,248

 

$1,911,480

 

$1,842,064

Total uninsured, net of collateralized deposits

 

$1,001,519

 

$1,046,003

 

$973,414

 

$1,077,741

 

$977,167

1.

Bank internal policy limits brokered CDs to 50% of total bank funding when combined with value of unencumbered pledged loans.

PRIVATE WEALTH OFF-BALANCE SHEET COMPOSITION

 

(Unaudited)

 

As of

(in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

Trust assets under management

 

$3,461,659

 

$3,184,197

 

$3,160,449

 

$3,145,789

 

$3,008,897

Trust assets under administration

 

268,996

 

240,366

 

258,255

 

252,152

 

239,766

Total trust assets

 

$3,730,655

 

$3,424,563

 

$3,418,704

 

$3,397,941

 

$3,248,663

NON-GAAP RECONCILIATIONS

Certain financial information provided in this release is determined by methods other than in accordance with generally accepted accounting principles (United States) (“GAAP”). Although the Company’s management believes that these non-GAAP financial measures provide a greater understanding of its business, these measures are not necessarily comparable to similar measures that may be presented by other companies.

TANGIBLE BOOK VALUE

“Tangible book value per share” is a non-GAAP measure representing tangible common equity divided by total common shares outstanding. “Tangible common equity” itself is a non-GAAP measure representing common stockholders’ equity reduced by intangible assets, if any. The Company’s management believes that this measure is important to many investors in the marketplace who are interested in period-to-period changes in book value per common share exclusive of changes in intangible assets. The information provided below reconciles tangible book value per share and tangible common equity to their most comparable GAAP measures.

(Unaudited)

 

As of

(Dollars in thousands, except per share amounts)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

Common stockholders’ equity

 

$332,803

 

$324,071

 

$316,597

 

$299,990

 

$293,178

Less: Goodwill and other intangible assets

 

(12,049)

 

(12,058)

 

(11,912)

 

(11,834)

 

(11,841)

Tangible common equity

 

$320,754

 

$312,013

 

$304,685

 

$288,156

 

$281,337

Common shares outstanding

 

8,323,470

 

8,301,967

 

8,293,928

 

8,295,017

 

8,294,589

Book value per share

 

$39.98

 

$39.04

 

$38.17

 

$36.17

 

$35.35

Tangible book value per share

 

$38.54

 

$37.58

 

$36.74

 

$34.74

 

$33.92

TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS

“Tangible common equity to tangible assets” (“TCE”) is defined as the ratio of common stockholders’ equity reduced by intangible assets, if any, divided by total assets reduced by intangible assets, if any. Adjusted TCE ratio is defined as TCE adjusted for net fair value adjustments of financial assets and liabilities. For more information on fair value adjustments please refer to Note 19 - Fair Value Disclosures in the annual report on Form 10-K for the year ended December 31, 2024. The Company’s management believes that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period in common equity and total assets, each exclusive of changes in intangible assets. The information below reconciles tangible common equity and tangible assets to their most comparable GAAP measures.

(Unaudited)

 

As of

(Dollars in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

Common stockholders’ equity

 

$332,803

 

$324,071

 

$316,597

 

$299,990

 

$293,178

Less: Goodwill and other intangible assets

 

(12,049)

 

(12,058)

 

(11,912)

 

(11,834)

 

(11,841)

Tangible common equity (a)

 

$320,754

 

$312,013

 

$304,685

 

$288,156

 

$281,337

Total assets

 

$4,002,725

 

$3,944,879

 

$3,853,215

 

$3,715,724

 

$3,617,061

Less: Goodwill and other intangible assets

 

(12,049)

 

(12,058)

 

(11,912)

 

(11,834)

 

(11,841)

Tangible assets (b)

 

$3,990,676

 

$3,932,821

 

$3,841,303

 

$3,703,890

 

$3,605,220

Tangible common equity to tangible assets

 

8.04%

 

7.93%

 

7.93%

 

7.78%

 

7.80%

 

 

 

 

 

 

 

 

 

 

 

Fair Value Adjustments:

 

 

 

 

 

 

 

 

 

 

Financial assets - MTM (c)

 

$(30,996)

 

$(20,528)

 

$(26,580)

 

$(17,615)

 

$(17,432)

Financial liabilities - MTM (d)

 

$2,563

 

$5,460

 

$5,946

 

$8,358

 

$9,032

Net MTM, after-tax e = (c-d)*(1-21%)

 

$(22,462)

 

$(11,904)

 

$(16,301)

 

$(7,313)

 

$(6,636)

 

 

 

 

 

 

 

 

 

 

 

Adjusted tangible equity f = (a-e)

 

$298,292

 

$300,109

 

$288,384

 

$280,843

 

$274,701

Adjusted tangible assets g = (b-c)

 

$3,959,680

 

$3,912,293

 

$3,814,723

 

$3,686,275

 

$3,587,788

Adjusted TCE ratio (f/g)

 

7.53%

 

7.67%

 

7.56%

 

7.62%

 

7.66%

EFFICIENCY RATIO & PRE-TAX, PRE-PROVISION ADJUSTED EARNINGS

“Efficiency ratio” is a non-GAAP measure representing non-interest expense excluding the effects of the SBA recourse provision, impairment of tax credit investments, losses or gains on repossessed assets, amortization of other intangible assets and other discrete items, if any, divided by operating revenue, which is equal to net interest income plus non-interest income less realized gains or losses on securities, if any. “Pre-tax, pre-provision adjusted earnings” is defined as operating revenue less operating expense. In the judgment of the Company’s management, the adjustments made to non-interest expense and non-interest income allow investors and analysts to better assess the Company’s operating expenses in relation to its core operating revenue by removing the volatility that is associated with certain one-time items and other discrete items. The information provided below reconciles the efficiency ratio and pre-tax, pre-provision adjusted earnings to its most comparable GAAP measure.

(Unaudited)

 

For the Three Months Ended

 

For the Six Months Ended

(Dollars in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

 

June 30,

2025

 

June 30,

2024

Total non-interest expense

 

$24,968

 

$24,719

 

$23,152

 

$23,107

 

$23,879

 

$49,687

 

$47,222

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (gain) loss on repossessed assets

 

4

 

(8)

 

5

 

11

 

65

 

(4)

 

151

Impairment of tax credit investments

 

 

110

 

400

 

 

 

110

 

SBA recourse provision (benefit)

 

(59)

 

0

 

(687)

 

466

 

(9)

 

(59)

 

117

Total operating expense (a)

 

$25,023

 

$24,617

 

$23,434

 

$22,630

 

$23,823

 

$49,640

 

$46,954

Net interest income

 

$33,784

 

$33,258

 

$33,148

 

$31,007

 

$30,540

 

$67,042

 

$60,051

Total non-interest income

 

7,255

 

7,579

 

8,005

 

7,064

 

7,425

 

14,834

 

14,182

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss on sale of securities

 

 

 

 

 

 

 

(8)

Adjusted non-interest income

 

7,255

 

7,579

 

8,005

 

7,064

 

7,425

 

14,834

 

14,190

Total operating revenue (b)

 

$41,039

 

$40,837

 

$41,153

 

$38,071

 

$37,965

 

$81,876

 

$74,241

Efficiency ratio

 

60.97%

 

60.28%

 

56.94%

 

59.44%

 

62.75%

 

60.63%

 

63.25%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision adjusted earnings (b - a)

 

$16,016

 

$16,220

 

$17,719

 

$15,441

 

$14,142

 

$32,236

 

$27,287

Average total assets

 

$3,928,087

 

$3,842,368

 

$3,746,608

 

$3,636,887

 

$3,592,215

 

$3,885,465

 

$3,560,078

ADJUSTED NET INTEREST MARGIN

“Adjusted Net Interest Margin” is a non-GAAP measure representing net interest income excluding the fees in lieu of interest and other recurring, but volatile, components of net interest margin divided by average interest-earning assets less other recurring, but volatile, components of average interest-earning assets. Fees in lieu of interest are defined as prepayment fees, asset-based loan fees, non-accrual interest, and loan fee amortization. In the judgment of the Company’s management, the adjustments made to net interest income allow investors and analysts to better assess the Company’s net interest income in relation to its core client-facing loan and deposit rate changes by removing the volatility that is associated with these recurring but volatile components. The information provided below reconciles the net interest margin to its most comparable GAAP measure.

(Unaudited)

 

For the Three Months Ended

 

For the Six Months Ended

(Dollars in thousands)

 

June 30,

2025

 

March 31,

2025

 

December 31,

2024

 

September 30,

2024

 

June 30,

2024

 

June 30,

2025

 

June 30,

2024

Interest income

 

$61,282

 

$59,530

 

$60,110

 

$59,327

 

$57,910

 

$120,812

 

$113,693

Interest expense

 

27,498

 

26,272

 

26,962

 

28,320

 

27,370

 

53,770

 

53,642

Net interest income (a)

 

33,784

 

33,258

 

33,148

 

31,007

 

30,540

 

67,042

 

60,051

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees in lieu of interest

 

1,673

 

2,052

 

2,359

 

1,002

 

1,306

 

3,725

 

2,099

FRB interest income and FHLB dividend income

 

874

 

848

 

1,062

 

841

 

959

 

1,721

 

2,395

Adjusted net interest income (b)

 

$31,237

 

$30,358

 

$29,727

 

$29,164

 

$28,275

 

$61,596

 

$55,557

Average interest-earning assets (c)

 

$3,686,039

 

$3,602,292

 

$3,516,390

 

$3,405,534

 

$3,347,027

 

$3,644,397

 

$3,320,872

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average FRB cash and FHLB stock

 

65,212

 

63,971

 

76,576

 

52,603

 

61,082

 

64,595

 

79,059

Average non-accrual loans and leases

 

24,833

 

27,228

 

19,077

 

18,954

 

19,807

 

26,024

 

20,172

Adjusted average interest-earning assets (d)

 

$3,595,994

 

$3,511,093

 

$3,420,737

 

$3,333,977

 

$3,266,138

 

$3,553,778

 

$3,221,641

Net interest margin (a / c)

 

3.67%

 

3.69%

 

3.77%

 

3.64%

 

3.65%

 

3.68%

 

3.62%

Adjusted net interest margin (b / d)

 

3.47%

 

3.46%

 

3.48%

 

3.50%

 

3.46%

 

3.47%

 

3.45%

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.