|
Total Revenue
|
|
$19.3m
|
$20.6m
|
$22.1m
|
$27.8m
|
$51.1m
|
$60.6m
|
$67.3m
|
$65.9m
|
$139.1m
|
$227.6m
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$19.0m
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Interest and Dividend Income
|
|
$21k
|
$102k
|
$131k
|
$268k
|
$266k
|
$84k
|
$491k
|
$3.8m
|
$4.7m
|
$3.5m
|
|
Bank Owned Life Insurance Income
|
|
$356k
|
$398k
|
$385k
|
$773k
|
$772k
|
$809k
|
$1.3m
|
$1.1m
|
$1.9m
|
$2.4m
|
|
Amortization of Intangible Assets
|
|
$379k
|
—
|
—
|
$353k
|
$1.5m
|
$1.3m
|
$1.2m
|
$955k
|
$757k
|
$5.8m
|
|
Debt and Equity Securities, Realized Gain (Loss)
|
|
—
|
—
|
$34k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
($71k)
|
$0
|
$0
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
$26.5m
|
$27.7m
|
$25.6m
|
$33.1m
|
$34.2m
|
|
Net Income (Loss) Attributable to Parent
|
|
$6.1m
|
$6.2m
|
$7.3m
|
$7.2m
|
$15.6m
|
$22.0m
|
$23.6m
|
$21.3m
|
$26.7m
|
$28.2m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$6.1m
|
$6.2m
|
$7.3m
|
$7.2m
|
$15.6m
|
$22.0m
|
$23.6m
|
$21.3m
|
$26.7m
|
$28.2m
|
|
Earnings Per Share, Basic
|
|
$1.85
|
$1.79
|
$2.03
|
$1.58
|
$2.08
|
$2.87
|
$3.15
|
$2.82
|
$3.27
|
$2.02
|
|
Earnings Per Share, Diluted
|
|
$1.85
|
$1.78
|
$2.02
|
$1.58
|
$2.07
|
$2.86
|
$3.15
|
$2.82
|
$3.25
|
$2.01
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.68
|
$0.67
|
$0.71
|
$1.40
|
$0.82
|
$0.94
|
$1.01
|
$1.05
|
$1.09
|
$1.13
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
3.3m
|
3.4m
|
3.6m
|
4.5m
|
7.5m
|
7.7m
|
7.5m
|
7.5m
|
8.2m
|
13.9m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
3.3m
|
3.4m
|
3.6m
|
4.5m
|
7.5m
|
7.7m
|
7.5m
|
7.6m
|
8.2m
|
14.0m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$10.0m
|
$10.2m
|
$11.0m
|
$14.4m
|
$26.5m
|
$29.3m
|
$30.4m
|
$32.0m
|
$33.4m
|
$52.7m
|
|
Marketing and Advertising Expense
|
|
$222k
|
$298k
|
$308k
|
$528k
|
$588k
|
$848k
|
$764k
|
$721k
|
$788k
|
$981k
|
|
Business Combination, Acquisition Related Costs
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$12.0m
|
|
Current Income Tax Expense (Benefit)
|
|
$2.2m
|
$2.3m
|
$946k
|
$984k
|
$3.1m
|
$3.5m
|
$4.0m
|
$4.3m
|
$6.6m
|
$6.1m
|
|
Interest Expense
|
|
$969k
|
$1.5m
|
$2.5m
|
$4.7m
|
$4.6m
|
$4.0m
|
$7.7m
|
$33.1m
|
—
|
—
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
$83k
|
$153k
|
$211k
|
$327k
|
$322k
|
$593k
|
|
Income Tax Expense (Benefit)
|
|
$2.2m
|
$2.4m
|
$1.2m
|
$1.3m
|
$3.3m
|
$4.5m
|
$4.0m
|
$4.3m
|
$6.4m
|
$6.0m
|
|
Total interest expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$46.7m
|
$65.9m
|
|
Interest Income (Expense), Net
|
|
$19.3m
|
$20.6m
|
$22.1m
|
$27.8m
|
$51.1m
|
$60.6m
|
$67.3m
|
$65.9m
|
$74.4m
|
$137.1m
|