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 I20242023
(dollars in thousands)Average BalanceIncome/ ExpenseYield/ AverageAverage BalanceIncome/ ExpenseYield/ Average
Assets
Interest-earning assets:
Interest-bearing balances with banks$86,122$4,4475.16%$59,475$2,8804.84%
Securities:
Taxable216,1466,2462.89179,5014,0022.23
Tax exempt6,3531612.537,4072002.70
Loans1,022,22065,4456.40935,77255,3745.92
Total interest-earning assets1,330,84176,2995.73%1,182,15562,4565.28%
Noninterest-earning assets:
Cash and due from banks15,83915,024
Other nonearning assets87,88386,077
Allowance for credit losses(9,411)(7,749)
Total noninterest-earning assets94,31193,352
Total assets$1,425,152$1,275,507
Liabilities and Shareholders’ Equity
Interest-bearing liabilities:
NOW accounts$225,088$2,6141.16%$196,086$1,9881.01%
Savings and money market267,3444,0191.50272,2172,2130.81
Time deposits387,25918,0064.65279,2609,9733.57
Other borrowed money43,3461,7023.9331,8651,0673.35
Subordinated debentures8,5006187.278,5005977.03
Total int.-bearing liabilities931,53726,9592.89%787,92815,8382.01%
Noninterest-bearing liabilities:
Demand deposit accounts320,681328,573
Other liabilities26,21722,237
Total noninterest-bearing liabilities346,898350,810
Shareholders’ equity146,717136,769
Total liabilities and shareholders’ equity$1,425,152$1,275,507
Net interest earnings$49,340$46,618
Net interest margin3.71%3.94%
Net interest rate spread2.84%3.27%
Average interest-bearing liabilities to average earning assets70.00%66.65%

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, 2024 and 2023 totaled $29 and $38, respectively. Tax-equivalent adjustments for loans during the years ended December 31, 2024 and 2023 totaled $507 and $553, respectively. Average balances are computed on an average daily basis. The average balance for AFS 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.