|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Owned Life Insurance Income
|
|
$378k
|
$469k
|
$975k
|
$588k
|
$613k
|
$689k
|
$636k
|
$852k
|
$544k
|
$774k
|
|
Debt and Equity Securities, Gain (Loss)
|
|
$424k
|
$62k
|
($199k)
|
$373k
|
$93k
|
$609k
|
($1.3m)
|
$7k
|
$586k
|
$5.6m
|
|
Debt and Equity Securities, Realized Gain (Loss)
|
|
—
|
—
|
—
|
$52k
|
$322k
|
$46k
|
—
|
$345k
|
$94k
|
—
|
|
Debt Securities Available For Sale Excluding Accrued Interest Allowance For Credit Loss Not Previously Recorded
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.5m
|
—
|
|
Debt Securities, Realized Gain (Loss)
|
|
—
|
—
|
—
|
$35k
|
$317k
|
$44k
|
—
|
—
|
—
|
—
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
—
|
$17k
|
$5k
|
$4k
|
—
|
$345k
|
$94k
|
$3.5m
|
|
Interest-bearing deposits
|
|
—
|
—
|
—
|
$906k
|
$258k
|
$194k
|
$735k
|
$1.7m
|
$2.0m
|
$2.0m
|
|
FHLB stock
|
|
$245k
|
$370k
|
$462k
|
$385k
|
$331k
|
$197k
|
$396k
|
$1.4m
|
$789k
|
$565k
|
|
Taxable
|
|
$1.7m
|
$2.0m
|
$1.9m
|
$1.9m
|
$1.7m
|
$1.3m
|
$4.8m
|
$7.3m
|
$7.3m
|
$6.8m
|
|
Tax-exempt
|
|
$204k
|
$159k
|
$117k
|
$104k
|
$61k
|
$31k
|
$53k
|
$72k
|
$70k
|
$71k
|
|
SBA loans
|
|
$3.2m
|
$3.8m
|
$4.3m
|
$3.8m
|
$3.1m
|
$3.3m
|
$4.3m
|
$5.5m
|
$4.9m
|
$3.8m
|
|
Commercial loans
|
|
$23.9m
|
$27.0m
|
$33.9m
|
$37.6m
|
$40.0m
|
$44.2m
|
$53.8m
|
$77.0m
|
$87.8m
|
$95.1m
|
|
Commercial construction loans
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$12.1m
|
$10.3m
|
|
Residential mortgage loans
|
|
$12.2m
|
$14.7m
|
$18.8m
|
$22.5m
|
$22.3m
|
$19.2m
|
$22.4m
|
$34.2m
|
$37.8m
|
$41.9m
|
|
Consumer loans
|
|
$4.0m
|
$5.3m
|
$6.9m
|
$8.5m
|
$8.0m
|
$3.1m
|
$4.1m
|
$5.7m
|
$5.6m
|
$5.8m
|
|
Residential construction loans
|
|
—
|
—
|
—
|
$4.7m
|
$4.5m
|
$6.1m
|
$8.6m
|
$10.5m
|
$9.5m
|
$7.2m
|
|
Interest-bearing demand deposits
|
|
$537k
|
$665k
|
$1.2m
|
$1.8m
|
$1.3m
|
$1.1m
|
$1.4m
|
$5.3m
|
$7.2m
|
$7.5m
|
|
Savings deposits
|
|
$1.7m
|
$2.7m
|
$3.9m
|
$4.5m
|
$2.5m
|
$1.7m
|
$3.1m
|
$11.2m
|
$13.0m
|
$11.7m
|
|
Brokered deposits
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$7.9m
|
$8.4m
|
$7.6m
|
|
Time deposits
|
|
$3.7m
|
$3.3m
|
$5.9m
|
$9.5m
|
$8.8m
|
$3.8m
|
$2.8m
|
$17.3m
|
$22.9m
|
$25.6m
|
|
Borrowed funds and subordinated debentures
|
|
$2.8m
|
$2.8m
|
$2.5m
|
$2.3m
|
$1.9m
|
$1.1m
|
$3.4m
|
$14.6m
|
$5.6m
|
$4.2m
|
|
Net interest income
|
|
$38.3m
|
$45.9m
|
$53.7m
|
$57.6m
|
$64.4m
|
$77.0m
|
$90.1m
|
$95.0m
|
$98.6m
|
$117.0m
|
|
Provision for credit losses, loans
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.2m
|
$1.8m
|
$2.4m
|
$6.7m
|
|
Provision for credit losses, off-balance sheet
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$115k
|
$53k
|
$1k
|
$66k
|
|
(Release) provision for credit losses, securities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.5m
|
($2.8m)
|
|
Net interest income after provision for credit losses
|
|
$37.0m
|
$44.2m
|
$51.7m
|
$55.5m
|
$57.4m
|
$76.9m
|
$85.9m
|
$91.8m
|
$94.7m
|
$113.1m
|
|
Gain on sale of SBA loans held for sale, net
|
|
$2.1m
|
$1.6m
|
$1.7m
|
$909k
|
$1.6m
|
$741k
|
$954k
|
$1.3m
|
$660k
|
$705k
|
|
Gain on sale of mortgage loans, net
|
|
$1.6m
|
$1.5m
|
$1.7m
|
$2.1m
|
$6.3m
|
$4.6m
|
$1.4m
|
$1.5m
|
$1.5m
|
$1.5m
|
|
BOLI income
|
|
$378k
|
$469k
|
$975k
|
$588k
|
$613k
|
$689k
|
$636k
|
$852k
|
$544k
|
$774k
|
|
Net security gains
|
|
$424k
|
$62k
|
($199k)
|
$373k
|
$93k
|
$609k
|
($1.3m)
|
$7k
|
$586k
|
$5.6m
|
|
Other income
|
|
$986k
|
$1.1m
|
$1.2m
|
$1.3m
|
$1.5m
|
$1.6m
|
$2.8m
|
$1.5m
|
$1.6m
|
$1.6m
|
|
Compensation and benefits
|
|
$15.0m
|
$17.1m
|
$20.1m
|
$20.7m
|
$23.1m
|
$24.8m
|
$26.9m
|
$29.1m
|
$29.7m
|
$32.2m
|
|
Processing and communications
|
|
$2.4m
|
$2.6m
|
$2.8m
|
$2.9m
|
$3.2m
|
$3.0m
|
$2.8m
|
$3.0m
|
$3.5m
|
$4.2m
|
|
Occupancy
|
|
$2.4m
|
$2.4m
|
$2.7m
|
$2.6m
|
$2.5m
|
$2.7m
|
$3.0m
|
$3.1m
|
$3.2m
|
$3.4m
|
|
Furniture and equipment
|
|
$1.7m
|
$2.1m
|
$2.3m
|
$2.9m
|
$2.6m
|
$2.6m
|
$2.5m
|
$2.8m
|
$3.1m
|
$3.2m
|
|
Professional services
|
|
$976k
|
$1.0m
|
$934k
|
$1.1m
|
$1.1m
|
$1.4m
|
$1.4m
|
$1.6m
|
$1.7m
|
$1.8m
|
|
Advertising
|
|
$1.1m
|
$1.2m
|
$1.4m
|
$1.4m
|
$906k
|
$1.2m
|
$1.2m
|
$1.4m
|
$1.6m
|
$1.7m
|
|
Deposit insurance
|
|
$713k
|
$546k
|
$782k
|
$301k
|
$674k
|
$844k
|
$1.0m
|
$1.7m
|
$1.1m
|
$1.2m
|
|
Director fees
|
|
$559k
|
$637k
|
$671k
|
$673k
|
$774k
|
$811k
|
$916k
|
$847k
|
$956k
|
$1.3m
|
|
Provision for income taxes
|
|
$7.3m
|
$9.5m
|
$5.4m
|
$6.7m
|
$7.5m
|
$12.0m
|
$13.0m
|
$13.3m
|
$12.9m
|
$17.6m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$20.5m
|
$22.4m
|
$27.3m
|
$30.3m
|
$31.1m
|
$48.1m
|
$51.4m
|
$53.0m
|
$54.4m
|
$75.5m
|
|
Total securities
|
|
$1.9m
|
$2.2m
|
$2.0m
|
$2.0m
|
$1.8m
|
$1.3m
|
$4.8m
|
$7.3m
|
$7.4m
|
$6.9m
|
|
Total loans
|
|
$44.7m
|
$51.9m
|
$64.0m
|
$72.3m
|
$76.6m
|
$83.1m
|
$94.8m
|
$133.1m
|
$145.5m
|
$164.2m
|
|
Total interest income
|
|
$47.0m
|
$55.3m
|
$67.3m
|
$75.6m
|
$78.9m
|
$84.8m
|
$100.7m
|
$143.5m
|
$155.7m
|
$173.6m
|
|
Total noninterest income
|
|
$11.1m
|
$8.3m
|
$9.0m
|
$9.5m
|
$12.9m
|
$12.1m
|
$8.0m
|
$8.1m
|
$8.5m
|
$14.8m
|
|
Income before provision for income taxes
|
|
$20.5m
|
$22.4m
|
$27.3m
|
$30.3m
|
$31.1m
|
$48.1m
|
$51.4m
|
$53.0m
|
$54.4m
|
$75.5m
|
|
Net Income (Loss) Attributable to Parent
|
|
$13.2m
|
$12.9m
|
$21.9m
|
$23.7m
|
$23.6m
|
$36.1m
|
$38.5m
|
$39.7m
|
$41.5m
|
$58.0m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$13.2m
|
$12.9m
|
$21.9m
|
$23.7m
|
$23.6m
|
$36.1m
|
$38.5m
|
$39.7m
|
$41.5m
|
$58.0m
|
|
Earnings Per Share, Basic
|
|
$1.40
|
$1.22
|
$2.04
|
$2.18
|
$2.21
|
$3.47
|
$3.66
|
$3.89
|
$4.13
|
$5.78
|
|
Earnings Per Share, Diluted
|
|
$1.38
|
$1.20
|
$2.01
|
$2.14
|
$2.19
|
$3.43
|
$3.59
|
$3.84
|
$4.06
|
$5.67
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
9.4m
|
10.6m
|
10.7m
|
10.8m
|
10.7m
|
10.4m
|
10.5m
|
10.2m
|
10.0m
|
10.0m
|
|
Weighted average common shares outstanding - Basic (in shares)
|
|
9.4m
|
10.6m
|
10.7m
|
10.8m
|
10.7m
|
10.4m
|
10.5m
|
10.2m
|
10.0m
|
10.0m
|
|
Weighted average common shares outstanding - Diluted (in shares)
|
|
9.6m
|
10.7m
|
10.9m
|
11.0m
|
10.8m
|
10.5m
|
10.7m
|
10.3m
|
10.2m
|
10.2m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
9.6m
|
10.7m
|
10.9m
|
11.0m
|
10.8m
|
10.5m
|
10.7m
|
10.3m
|
10.2m
|
10.2m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$15.0m
|
$17.1m
|
$20.1m
|
$20.7m
|
$23.1m
|
$24.8m
|
$26.9m
|
$29.1m
|
$29.7m
|
$32.2m
|
|
Equipment Expense
|
|
$1.7m
|
$2.1m
|
$2.3m
|
$2.9m
|
$2.6m
|
$2.6m
|
$2.5m
|
$2.8m
|
$3.1m
|
$3.2m
|
|
Marketing and Advertising Expense
|
|
$1.1m
|
$1.2m
|
$1.4m
|
$1.4m
|
$906k
|
$1.2m
|
$1.2m
|
$1.4m
|
$1.6m
|
$1.7m
|
|
Loan related expenses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$518k
|
$918k
|
$1.1m
|
$888k
|
|
Other expenses
|
|
$1.8m
|
$1.9m
|
$1.8m
|
$1.9m
|
$1.7m
|
$1.6m
|
$2.3m
|
$2.6m
|
$2.7m
|
$2.6m
|
|
Interest Expense
|
|
$8.8m
|
$9.5m
|
$13.5m
|
$18.1m
|
$14.5m
|
$7.7m
|
$10.6m
|
$48.5m
|
$57.1m
|
$56.6m
|
|
Interest Income (Expense), Net
|
|
$38.3m
|
$45.9m
|
$53.7m
|
$57.6m
|
$64.4m
|
$77.0m
|
$90.1m
|
$95.0m
|
$98.6m
|
$117.0m
|
|
Total interest expense
|
|
$8.8m
|
$9.5m
|
$13.5m
|
$18.1m
|
$14.5m
|
$7.7m
|
$10.6m
|
$48.5m
|
$57.1m
|
$56.6m
|
|
Total noninterest expense
|
|
$27.6m
|
$30.0m
|
$33.4m
|
$34.7m
|
$39.3m
|
$40.8m
|
$42.6m
|
$47.0m
|
$48.7m
|
$52.4m
|
|
Income Tax Expense (Benefit)
|
|
$7.3m
|
$9.5m
|
$5.4m
|
$6.7m
|
$7.5m
|
$12.0m
|
$13.0m
|
$13.3m
|
$12.9m
|
$17.6m
|