Skip to main content

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

EX-13 · CONSOLIDATED AVERAGE BALANCE SHEET & ANALYSIS OF NET INTEREST INCOME

CONSOLIDATED AVERAGE BALANCE SHEET & ANALYSIS OF NET INTEREST INCOME

Table I20232022
(dollars in thousands)Average BalanceIncome/ ExpenseYield/ AverageAverage BalanceIncome/ ExpenseYield/ Average
Assets
Interest-earning assets:
Interest-bearing balances with banks$59,475$2,8804.84%$112,112$1,5071.34%
Securities:
Taxable179,5014,0022.23199,4463,6561.83
Tax exempt7,4072002.708,0282272.83
Loans935,77255,3745.92844,41342,7125.06
Total interest-earning assets1,182,15562,4565.28%1,163,99948,1024.13%
Noninterest-earning assets:
Cash and due from banks15,02414,767
Other nonearning assets86,07781,303
Allowance for loan losses(7,749)(5,417)
Total noninterest-earning assets93,35290,653
Total assets$1,275,507$1,254,652
Liabilities and Shareholders’ Equity
Interest-bearing liabilities:
NOW accounts$196,086$1,9881.01%$226,709$7780.34%
Savings and money market272,2172,2130.81322,2722420.08
Time deposits279,2609,9733.57169,6821,1100.65
Other borrowed money31,8651,0673.3519,9544122.06
Subordinated debentures8,5005977.038,5002963.48
Total int.-bearing liabilities787,92815,8382.01%747,1172,8380.38%
Noninterest-bearing liabilities:
Demand deposit accounts328,573353,019
Other liabilities22,23719,295
Total noninterest-bearing liabilities350,810372,314
Shareholders’ equity136,769135,221
Total liabilities and shareholders’ equity$1,275,507$1,254,652
Net interest earnings$46,618$45,264
Net interest margin3.94%3.89%
Net interest rate spread3.27%3.75%
Average interest-bearing liabilities to average earning assets66.65%64.19%

Fully taxable equivalent yields are reported for tax exempt securities and loans and calculated assuming a 21% tax rate, net of nondeductible interest expense. Tax-equivalent adjustments for securities during the years ended December 31, 2023 and 2022 totaled $38 and $47, respectively. Tax-equivalent adjustments for loans during the years ended December 31, 2023 and 2022 totaled $553 and $439, respectively. Average balances are computed on an average daily basis. The average balance for available for sale securities includes the market value adjustment. However, the calculated yield is based on the securities’ amortized cost. Average loan balances include nonaccruing loans. Loan income includes cash received on nonaccruing loans.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.