Central Pacific Financial Reports Third Quarter 2025 Earnings of $18.6 Million
3rd Quarter Highlights:
-
Net income of
$18.6 million , or$0.69 per diluted share. -
Adjusted net income (non-GAAP), excluding
$1.5 million in pre-tax expenses related to the consolidation of the Company's operations center, was$19.7 million , or$0.73 per diluted share. - Return on average assets of 1.01%; return on average equity of 12.89%
- Net interest margin of 3.49%, increased by 5 bps from 3.44% in the prior quarter
-
Total loans of
$5.37 billion , increased by$77.4 million from the prior quarter -
Total deposits of
$6.58 billion , increased by$32.7 million from the prior quarter -
Repurchased 78,255 shares of common stock at a total cost of
$2.3 million during the quarter, and 258,648 shares at a total cost of$7.0 million year-to-date
Other Highlights:
-
Central Pacific partnered with The
Kyoto Shinkin Bank to expand its presence inJapan by fostering relationship-building opportunities among small to mid-sized customers of both institutions -
Central Pacific to redeem
$55.0 million in subordinated notes at par during the fourth quarter -
CPF Board of Directors approved an increase in the quarterly cash dividend to
$0.28 per share
“Central Pacific delivered another strong quarter, highlighted by continued margin expansion, solid earnings, and growth in both loans and deposits,” said
Earnings Highlights
Net interest income for the third quarter of 2025 totaled
The Company recorded a provision for credit losses of
Other operating income for the third quarter of 2025 totaled
Other operating expense for the third quarter of 2025 totaled
The efficiency ratio was 62.84% in the third quarter of 2025, compared to 60.36% in the prior quarter and 70.12% in the same quarter last year. Excluding the
The effective tax rate for the third quarter of 2025 was 21.4%, compared to 23.5% in the prior quarter, and 22.0% in the same quarter last year. The decrease in the Company's effective tax rate in the third quarter of 2025 was primarily attributable to the impact of the donation of real estate in connection with the consolidation of its operations center, and an increase in projected tax-exempt income.
Balance Sheet Highlights
As of
Total loans, net of deferred fees and costs, were
Total deposits were
Asset Quality
Nonperforming assets totaled
Net charge-offs in the third quarter of 2025 totaled
The allowance for credit losses on loans was 1.13% of total loans as of
Capital
Total shareholders' equity at
During the third quarter of 2025, the Company repurchased 78,255 shares of common stock at a total cost of
The Company's regulatory capital ratios remained strong, with leverage ratio of 9.7%, a Common Equity Tier 1 ratio of 12.6%, a Tier 1 risk-based capital ratio of 13.5%, and a total risk-based capital ratio of 15.7% at
On
On
On
Conference Call
The Company's management will host a conference call today at
A replay of the call will be available through
About
Equal Housing Lender
Member
CPF Listed NYSE
Forward-Looking Statements
This document may contain forward-looking statements ("FLS") concerning, among other things: projections of revenues, expenses, income or loss, earnings or loss per share, capital expenditures, payment or nonpayment of dividends, net interest income, capital position, credit losses, net interest margin, or other financial items. These statement may also include the plans, objectives, and expectations of
Words such as "believe," "plan," "anticipate," "aim," "seek," "expect," "intend," "forecast," "hope," "target," "continue," "remain," "estimate," "will," "should," "may," and other similar expressions are intended to identify FLS, although such terminology is not the exclusive means of doing so.
While we believe that our FLS and their underlying assumptions are reasonably based, such statements are inherently subject to risks and uncertainties that may cause actual results to differ materially from expectations. Factors that may lead to such differences, include, but are not limited to: the persistence or resurgence of inflationary pressures in
For further information on factors that could cause actual results to differ materially from the expectations or projections expressed in our FLS, please refer to the Company's filings with the U.S. Securities and Exchange Commission, including the Company's most recent Forms 10-Q and 10-K, particularly, the discussion of "Risk Factors" set forth therein.
We urge investors to consider all of these factors carefully in evaluating the FLS contained in this document. FLS speak only as of the date on which such statements are made. We undertake no obligation to update any FLS to reflect events or circumstances occurring after the date on which such statements are made, or to reflect the occurrence of unanticipated events, except as required by law.
|
|
|
|
Financial Highlights |
|
|
(Unaudited) |
TABLE 1 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
|
(Dollars in thousands, |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
except for per share amounts) |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||
|
CONDENSED INCOME STATEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net interest income |
|
$ |
61,301 |
|
|
$ |
59,796 |
|
|
$ |
57,699 |
|
|
$ |
55,774 |
|
|
$ |
53,851 |
|
|
$ |
178,796 |
|
|
$ |
155,959 |
|
|
Provision for credit losses |
|
|
4,157 |
|
|
|
4,987 |
|
|
|
4,172 |
|
|
|
818 |
|
|
|
2,833 |
|
|
|
13,316 |
|
|
|
9,008 |
|
|
Total other operating income |
|
|
13,507 |
|
|
|
13,013 |
|
|
|
11,096 |
|
|
|
2,624 |
|
|
|
12,734 |
|
|
|
37,616 |
|
|
|
36,099 |
|
|
Total other operating expense |
|
|
47,009 |
|
|
|
43,946 |
|
|
|
42,072 |
|
|
|
44,177 |
|
|
|
46,687 |
|
|
|
133,027 |
|
|
|
128,414 |
|
|
Income tax expense |
|
|
5,068 |
|
|
|
5,605 |
|
|
|
4,791 |
|
|
|
2,058 |
|
|
|
3,760 |
|
|
|
15,464 |
|
|
|
12,569 |
|
|
Net income |
|
|
18,574 |
|
|
|
18,271 |
|
|
|
17,760 |
|
|
|
11,345 |
|
|
|
13,305 |
|
|
|
54,605 |
|
|
|
42,067 |
|
|
Basic earnings per share |
|
$ |
0.69 |
|
|
$ |
0.68 |
|
|
$ |
0.66 |
|
|
$ |
0.42 |
|
|
$ |
0.49 |
|
|
$ |
2.02 |
|
|
$ |
1.55 |
|
|
Diluted earnings per share |
|
|
0.69 |
|
|
|
0.67 |
|
|
|
0.65 |
|
|
|
0.42 |
|
|
|
0.49 |
|
|
|
2.01 |
|
|
|
1.55 |
|
|
Dividends declared per share |
|
|
0.27 |
|
|
|
0.27 |
|
|
|
0.27 |
|
|
|
0.26 |
|
|
|
0.26 |
|
|
|
0.81 |
|
|
|
0.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
PERFORMANCE RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Return on average assets (ROA) [1] |
|
|
1.01 |
% |
|
|
1.00 |
% |
|
|
0.96 |
% |
|
|
0.62 |
% |
|
|
0.72 |
% |
|
|
0.99 |
% |
|
|
0.76 |
% |
|
Return on average equity (ROE) [1] |
|
|
12.89 |
|
|
|
13.04 |
|
|
|
13.04 |
|
|
|
8.37 |
|
|
|
10.02 |
|
|
|
12.99 |
|
|
|
10.91 |
|
|
Average equity to average assets |
|
|
7.85 |
|
|
|
7.66 |
|
|
|
7.37 |
|
|
|
7.35 |
|
|
|
7.23 |
|
|
|
7.63 |
|
|
|
6.97 |
|
|
Efficiency ratio [2] |
|
|
62.84 |
|
|
|
60.36 |
|
|
|
61.16 |
|
|
|
75.65 |
|
|
|
70.12 |
|
|
|
61.47 |
|
|
|
66.86 |
|
|
Net interest margin (NIM) [1] |
|
|
3.49 |
|
|
|
3.44 |
|
|
|
3.31 |
|
|
|
3.17 |
|
|
|
3.07 |
|
|
|
3.41 |
|
|
|
2.95 |
|
|
Dividend payout ratio [3] |
|
|
39.13 |
|
|
|
40.30 |
|
|
|
41.54 |
|
|
|
61.90 |
|
|
|
53.06 |
|
|
|
40.30 |
|
|
|
50.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
SELECTED AVERAGE BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Average loans, including loans held for sale |
|
$ |
5,332,656 |
|
|
$ |
5,307,946 |
|
|
$ |
5,311,610 |
|
|
$ |
5,315,802 |
|
|
$ |
5,330,810 |
|
|
$ |
5,317,481 |
|
|
$ |
5,372,247 |
|
|
Average interest-earning assets |
|
|
7,011,753 |
|
|
|
6,985,097 |
|
|
|
7,054,488 |
|
|
|
7,052,296 |
|
|
|
7,022,910 |
|
|
|
7,016,957 |
|
|
|
7,065,075 |
|
|
Average assets |
|
|
7,341,281 |
|
|
|
7,314,144 |
|
|
|
7,388,783 |
|
|
|
7,377,398 |
|
|
|
7,347,403 |
|
|
|
7,347,895 |
|
|
|
7,378,479 |
|
|
Average deposits |
|
|
6,509,692 |
|
|
|
6,503,463 |
|
|
|
6,561,100 |
|
|
|
6,546,616 |
|
|
|
6,535,422 |
|
|
|
6,524,563 |
|
|
|
6,579,174 |
|
|
Average interest-bearing liabilities |
|
|
4,807,225 |
|
|
|
4,807,669 |
|
|
|
4,914,398 |
|
|
|
4,906,623 |
|
|
|
4,904,460 |
|
|
|
4,842,703 |
|
|
|
4,941,530 |
|
|
Average equity |
|
|
576,531 |
|
|
|
560,248 |
|
|
|
544,888 |
|
|
|
542,135 |
|
|
|
530,928 |
|
|
|
560,671 |
|
|
|
513,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
[1] ROA and ROE are annualized based on a 30/360 day convention. Annualized net interest income and expense in the NIM calculation are based on the day count interest payment conventions at the interest-earning asset or interest-bearing liability level (i.e. 30/360, actual/actual). |
||||||||||||||||||||||||||||
|
[2] Efficiency ratio is defined as total other operating expense divided by total revenue (net interest income and total other operating income). |
||||||||||||||||||||||||||||
|
[3] Dividend payout ratio is defined as dividends declared per share divided by diluted earnings per share. |
||||||||||||||||||||||||||||
|
|
|
|
Financial Highlights |
|
|
(Unaudited) |
TABLE 1 (CONTINUED) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2024 |
|||||
|
REGULATORY CAPITAL RATIOS |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Leverage ratio |
|
9.7 |
% |
|
9.6 |
% |
|
9.4 |
% |
|
9.3 |
% |
|
9.5 |
% |
|
Common equity tier 1 capital ratio |
|
12.6 |
|
|
12.6 |
|
|
12.4 |
|
|
12.3 |
|
|
12.1 |
|
|
Tier 1 risk-based capital ratio |
|
13.5 |
|
|
13.5 |
|
|
13.4 |
|
|
13.2 |
|
|
13.1 |
|
|
Total risk-based capital ratio |
|
15.7 |
|
|
15.8 |
|
|
15.6 |
|
|
15.4 |
|
|
15.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Leverage ratio |
|
10.2 |
|
|
10.1 |
|
|
9.8 |
|
|
9.7 |
|
|
9.8 |
|
|
Common equity tier 1 capital ratio |
|
14.1 |
|
|
14.1 |
|
|
14.0 |
|
|
13.8 |
|
|
13.6 |
|
|
Tier 1 risk-based capital ratio |
|
14.1 |
|
|
14.1 |
|
|
14.0 |
|
|
13.8 |
|
|
13.6 |
|
|
Total risk-based capital ratio |
|
15.3 |
|
|
15.3 |
|
|
15.2 |
|
|
14.9 |
|
|
14.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(dollars in thousands, except for per share amounts) |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2024 |
||||||||||
|
BALANCE SHEET |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total loans, net of deferred fees and costs |
|
$ |
5,367,202 |
|
|
$ |
5,289,809 |
|
|
$ |
5,334,547 |
|
|
$ |
5,332,852 |
|
|
$ |
5,342,609 |
|
|
Total assets |
|
|
7,421,478 |
|
|
|
7,369,567 |
|
|
|
7,405,239 |
|
|
|
7,472,096 |
|
|
|
7,415,430 |
|
|
Total deposits |
|
|
6,577,684 |
|
|
|
6,544,989 |
|
|
|
6,596,048 |
|
|
|
6,644,011 |
|
|
|
6,583,013 |
|
|
Long-term debt |
|
|
131,527 |
|
|
|
131,466 |
|
|
|
131,405 |
|
|
|
156,345 |
|
|
|
156,284 |
|
|
Total equity |
|
|
588,066 |
|
|
|
568,874 |
|
|
|
557,376 |
|
|
|
538,385 |
|
|
|
543,725 |
|
|
Total equity to total assets |
|
|
7.92 |
% |
|
|
7.72 |
% |
|
|
7.53 |
% |
|
|
7.21 |
% |
|
|
7.33 |
% |
|
Tangible common equity to tangible assets [4] |
|
|
7.92 |
% |
|
|
7.72 |
% |
|
|
7.53 |
% |
|
|
7.21 |
% |
|
|
7.31 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
ASSET QUALITY |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allowance for credit losses (ACL) |
|
$ |
60,393 |
|
|
$ |
59,611 |
|
|
$ |
60,469 |
|
|
$ |
59,182 |
|
|
$ |
61,647 |
|
|
Nonaccrual loans |
|
|
14,319 |
|
|
|
14,895 |
|
|
|
11,085 |
|
|
|
11,018 |
|
|
|
11,597 |
|
|
Non-performing assets (NPA) |
|
|
14,319 |
|
|
|
14,895 |
|
|
|
11,085 |
|
|
|
11,018 |
|
|
|
11,597 |
|
|
Ratio of ACL to total loans |
|
|
1.13 |
% |
|
|
1.13 |
% |
|
|
1.13 |
% |
|
|
1.11 |
% |
|
|
1.15 |
% |
|
Ratio of NPA to total assets |
|
|
0.19 |
% |
|
|
0.20 |
% |
|
|
0.15 |
% |
|
|
0.15 |
% |
|
|
0.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
PER SHARE OF COMMON STOCK OUTSTANDING |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Book value per common share |
|
$ |
21.86 |
|
|
$ |
21.08 |
|
|
$ |
20.60 |
|
|
$ |
19.89 |
|
|
$ |
20.09 |
|
|
Closing market price per common share |
|
|
30.34 |
|
|
|
28.03 |
|
|
|
27.04 |
|
|
|
29.05 |
|
|
|
29.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
[4] The tangible common equity ratio is a non-GAAP measure which should be read in conjunction with the Company’s GAAP financial information. Comparison of our ratio with those of other companies may not be possible because other companies may calculate the ratio differently. See Reconciliation of Non-GAAP Financial Measures in Table 10. |
||||||||||||||||||||
|
|
|
|
Consolidated Balance Sheets |
|
|
(Unaudited) |
TABLE 2 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Dollars in thousands, except share data) |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2024 |
||||||||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and due from financial institutions |
|
$ |
102,859 |
|
|
$ |
110,935 |
|
|
$ |
106,670 |
|
|
$ |
77,774 |
|
|
$ |
100,064 |
|
|
Interest-bearing deposits in other financial institutions |
|
|
207,034 |
|
|
|
206,035 |
|
|
|
170,226 |
|
|
|
303,167 |
|
|
|
226,505 |
|
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Debt securities available-for-sale, at fair value |
|
|
758,683 |
|
|
|
765,213 |
|
|
|
780,379 |
|
|
|
737,658 |
|
|
|
723,453 |
|
|
Debt securities held-to-maturity, at amortized cost; fair value of: |
|
|
570,886 |
|
|
|
580,476 |
|
|
|
589,688 |
|
|
|
596,930 |
|
|
|
606,117 |
|
|
Total investment securities |
|
|
1,329,569 |
|
|
|
1,345,689 |
|
|
|
1,370,067 |
|
|
|
1,334,588 |
|
|
|
1,329,570 |
|
|
Loans held for sale |
|
|
1,557 |
|
|
|
— |
|
|
|
2,788 |
|
|
|
5,662 |
|
|
|
1,609 |
|
|
Loans, net of deferred fees and costs |
|
|
5,367,202 |
|
|
|
5,289,809 |
|
|
|
5,334,547 |
|
|
|
5,332,852 |
|
|
|
5,342,609 |
|
|
Less: allowance for credit losses |
|
|
(60,393 |
) |
|
|
(59,611 |
) |
|
|
(60,469 |
) |
|
|
(59,182 |
) |
|
|
(61,647 |
) |
|
Loans, net of allowance for credit losses |
|
|
5,306,809 |
|
|
|
5,230,198 |
|
|
|
5,274,078 |
|
|
|
5,273,670 |
|
|
|
5,280,962 |
|
|
Premises and equipment, net |
|
|
100,992 |
|
|
|
103,657 |
|
|
|
103,490 |
|
|
|
104,342 |
|
|
|
104,575 |
|
|
Accrued interest receivable |
|
|
25,232 |
|
|
|
23,518 |
|
|
|
24,743 |
|
|
|
23,378 |
|
|
|
23,942 |
|
|
Investment in unconsolidated entities |
|
|
52,987 |
|
|
|
49,370 |
|
|
|
50,885 |
|
|
|
52,417 |
|
|
|
54,836 |
|
|
Mortgage servicing rights |
|
|
8,459 |
|
|
|
8,436 |
|
|
|
8,418 |
|
|
|
8,473 |
|
|
|
8,513 |
|
|
Bank-owned life insurance |
|
|
179,743 |
|
|
|
177,639 |
|
|
|
176,846 |
|
|
|
176,216 |
|
|
|
175,914 |
|
|
|
|
|
25,215 |
|
|
|
24,816 |
|
|
|
24,163 |
|
|
|
6,929 |
|
|
|
6,929 |
|
|
Right-of-use lease assets |
|
|
25,570 |
|
|
|
30,693 |
|
|
|
29,829 |
|
|
|
30,824 |
|
|
|
32,192 |
|
|
Other assets |
|
|
55,452 |
|
|
|
58,581 |
|
|
|
63,036 |
|
|
|
74,656 |
|
|
|
69,819 |
|
|
Total assets |
|
$ |
7,421,478 |
|
|
$ |
7,369,567 |
|
|
$ |
7,405,239 |
|
|
$ |
7,472,096 |
|
|
$ |
7,415,430 |
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noninterest-bearing demand |
|
$ |
1,903,614 |
|
|
$ |
1,938,226 |
|
|
$ |
1,854,241 |
|
|
$ |
1,888,937 |
|
|
$ |
1,838,009 |
|
|
Interest-bearing demand |
|
|
1,340,725 |
|
|
|
1,336,620 |
|
|
|
1,368,519 |
|
|
|
1,338,719 |
|
|
|
1,255,382 |
|
|
Savings and money market |
|
|
2,292,881 |
|
|
|
2,242,122 |
|
|
|
2,316,416 |
|
|
|
2,329,170 |
|
|
|
2,336,323 |
|
|
Time |
|
|
1,040,464 |
|
|
|
1,028,021 |
|
|
|
1,056,872 |
|
|
|
1,087,185 |
|
|
|
1,153,299 |
|
|
Total deposits |
|
|
6,577,684 |
|
|
|
6,544,989 |
|
|
|
6,596,048 |
|
|
|
6,644,011 |
|
|
|
6,583,013 |
|
|
Long-term debt, net of unamortized debt issuance costs |
|
|
131,527 |
|
|
|
131,466 |
|
|
|
131,405 |
|
|
|
156,345 |
|
|
|
156,284 |
|
|
Lease liabilities |
|
|
26,288 |
|
|
|
31,981 |
|
|
|
31,057 |
|
|
|
32,025 |
|
|
|
33,807 |
|
|
Accrued interest payable |
|
|
8,604 |
|
|
|
8,755 |
|
|
|
8,757 |
|
|
|
10,051 |
|
|
|
12,980 |
|
|
Other liabilities |
|
|
89,309 |
|
|
|
83,502 |
|
|
|
80,596 |
|
|
|
91,279 |
|
|
|
85,621 |
|
|
Total liabilities |
|
|
6,833,412 |
|
|
|
6,800,693 |
|
|
|
6,847,863 |
|
|
|
6,933,711 |
|
|
|
6,871,705 |
|
|
EQUITY |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding: none at |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Common stock, no par value, authorized 185,000,000 shares; issued and outstanding: 26,903,512 at |
|
|
397,479 |
|
|
|
399,823 |
|
|
|
402,400 |
|
|
|
404,494 |
|
|
|
404,494 |
|
|
Additional paid-in capital |
|
|
106,675 |
|
|
|
106,033 |
|
|
|
104,849 |
|
|
|
105,054 |
|
|
|
104,794 |
|
|
Retained earnings |
|
|
175,968 |
|
|
|
164,676 |
|
|
|
153,692 |
|
|
|
143,259 |
|
|
|
138,951 |
|
|
Accumulated other comprehensive loss |
|
|
(92,056 |
) |
|
|
(101,658 |
) |
|
|
(103,565 |
) |
|
|
(114,422 |
) |
|
|
(104,514 |
) |
|
Total equity |
|
|
588,066 |
|
|
|
568,874 |
|
|
|
557,376 |
|
|
|
538,385 |
|
|
|
543,725 |
|
|
Total liabilities and equity |
|
$ |
7,421,478 |
|
|
$ |
7,369,567 |
|
|
$ |
7,405,239 |
|
|
$ |
7,472,096 |
|
|
$ |
7,415,430 |
|
|
|
|
|
Consolidated Statements of Income |
|
|
(Unaudited) |
TABLE 3 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
(Dollars in thousands, except per share data) |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2024 |
|
2025 |
|
2024 |
||||||||||
|
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest and fees on loans |
|
$ |
67,222 |
|
|
$ |
65,668 |
|
$ |
64,119 |
|
$ |
65,482 |
|
|
$ |
65,469 |
|
$ |
197,009 |
|
|
$ |
192,710 |
|
Interest and dividends on investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Taxable investment securities |
|
|
9,776 |
|
|
|
9,871 |
|
|
9,801 |
|
|
8,626 |
|
|
|
8,975 |
|
|
29,448 |
|
|
|
24,652 |
|
Tax-exempt investment securities |
|
|
709 |
|
|
|
709 |
|
|
708 |
|
|
723 |
|
|
|
551 |
|
|
2,126 |
|
|
|
1,804 |
|
Interest on deposits in other financial institutions |
|
|
1,857 |
|
|
|
1,484 |
|
|
2,254 |
|
|
3,004 |
|
|
|
2,775 |
|
|
5,595 |
|
|
|
8,589 |
|
Dividend income on FHLB and FRB stock |
|
|
395 |
|
|
|
388 |
|
|
324 |
|
|
125 |
|
|
|
127 |
|
|
1,107 |
|
|
|
384 |
|
Total interest income |
|
|
79,959 |
|
|
|
78,120 |
|
|
77,206 |
|
|
77,960 |
|
|
|
77,897 |
|
|
235,285 |
|
|
|
228,139 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest on deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing demand |
|
|
490 |
|
|
|
443 |
|
|
452 |
|
|
686 |
|
|
|
484 |
|
|
1,385 |
|
|
|
1,473 |
|
Savings and money market |
|
|
8,898 |
|
|
|
8,414 |
|
|
8,862 |
|
|
9,388 |
|
|
|
10,235 |
|
|
26,174 |
|
|
|
27,655 |
|
Time |
|
|
7,410 |
|
|
|
7,616 |
|
|
8,107 |
|
|
9,881 |
|
|
|
11,040 |
|
|
23,133 |
|
|
|
36,203 |
|
Interest on FHLB advances and other short-term borrowings |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
1 |
|
Interest on long-term debt |
|
|
1,860 |
|
|
|
1,851 |
|
|
2,086 |
|
|
2,231 |
|
|
|
2,287 |
|
|
5,797 |
|
|
|
6,848 |
|
Total interest expense |
|
|
18,658 |
|
|
|
18,324 |
|
|
19,507 |
|
|
22,186 |
|
|
|
24,046 |
|
|
56,489 |
|
|
|
72,180 |
|
Net interest income |
|
|
61,301 |
|
|
|
59,796 |
|
|
57,699 |
|
|
55,774 |
|
|
|
53,851 |
|
|
178,796 |
|
|
|
155,959 |
|
Provision for credit losses |
|
|
4,157 |
|
|
|
4,987 |
|
|
4,172 |
|
|
818 |
|
|
|
2,833 |
|
|
13,316 |
|
|
|
9,008 |
|
Net interest income after provision for credit losses |
|
|
57,144 |
|
|
|
54,809 |
|
|
53,527 |
|
|
54,956 |
|
|
|
51,018 |
|
|
165,480 |
|
|
|
146,951 |
|
Other operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Mortgage banking income |
|
|
958 |
|
|
|
744 |
|
|
597 |
|
|
913 |
|
|
|
822 |
|
|
2,299 |
|
|
|
2,475 |
|
Service charges on deposit accounts |
|
|
2,330 |
|
|
|
2,124 |
|
|
2,147 |
|
|
2,251 |
|
|
|
2,167 |
|
|
6,601 |
|
|
|
6,405 |
|
Other service charges and fees |
|
|
6,472 |
|
|
|
5,957 |
|
|
5,766 |
|
|
5,476 |
|
|
|
5,947 |
|
|
18,195 |
|
|
|
17,077 |
|
Income from fiduciary activities |
|
|
1,547 |
|
|
|
1,501 |
|
|
1,624 |
|
|
1,430 |
|
|
|
1,447 |
|
|
4,672 |
|
|
|
4,331 |
|
Income from bank-owned life insurance |
|
|
1,879 |
|
|
|
2,260 |
|
|
497 |
|
|
1,966 |
|
|
|
1,897 |
|
|
4,636 |
|
|
|
4,653 |
|
Net loss on sales of investment securities |
|
|
(30 |
) |
|
|
— |
|
|
— |
|
|
(9,934 |
) |
|
|
— |
|
|
(30 |
) |
|
|
— |
|
Other |
|
|
351 |
|
|
|
427 |
|
|
465 |
|
|
522 |
|
|
|
454 |
|
|
1,243 |
|
|
|
1,158 |
|
Total other operating income |
|
|
13,507 |
|
|
|
13,013 |
|
|
11,096 |
|
|
2,624 |
|
|
|
12,734 |
|
|
37,616 |
|
|
|
36,099 |
|
Other operating expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries and employee benefits |
|
|
24,749 |
|
|
|
22,696 |
|
|
21,819 |
|
|
21,661 |
|
|
|
22,299 |
|
|
69,264 |
|
|
|
64,280 |
|
Net occupancy |
|
|
4,598 |
|
|
|
4,253 |
|
|
4,392 |
|
|
4,192 |
|
|
|
4,612 |
|
|
13,243 |
|
|
|
13,809 |
|
Computer software |
|
|
5,151 |
|
|
|
5,320 |
|
|
4,714 |
|
|
4,757 |
|
|
|
4,590 |
|
|
15,185 |
|
|
|
13,258 |
|
Legal and professional services |
|
|
2,669 |
|
|
|
2,873 |
|
|
2,798 |
|
|
2,504 |
|
|
|
2,460 |
|
|
8,340 |
|
|
|
7,286 |
|
Equipment |
|
|
867 |
|
|
|
950 |
|
|
1,082 |
|
|
904 |
|
|
|
972 |
|
|
2,899 |
|
|
|
2,977 |
|
Advertising |
|
|
730 |
|
|
|
832 |
|
|
887 |
|
|
911 |
|
|
|
889 |
|
|
2,449 |
|
|
|
2,704 |
|
Communication |
|
|
791 |
|
|
|
901 |
|
|
1,033 |
|
|
943 |
|
|
|
740 |
|
|
2,725 |
|
|
|
2,234 |
|
Other |
|
|
7,454 |
|
|
|
6,121 |
|
|
5,347 |
|
|
8,305 |
|
|
|
10,125 |
|
|
18,922 |
|
|
|
21,866 |
|
Total other operating expense |
|
|
47,009 |
|
|
|
43,946 |
|
|
42,072 |
|
|
44,177 |
|
|
|
46,687 |
|
|
133,027 |
|
|
|
128,414 |
|
Income before income taxes |
|
|
23,642 |
|
|
|
23,876 |
|
|
22,551 |
|
|
13,403 |
|
|
|
17,065 |
|
|
70,069 |
|
|
|
54,636 |
|
Income tax expense |
|
|
5,068 |
|
|
|
5,605 |
|
|
4,791 |
|
|
2,058 |
|
|
|
3,760 |
|
|
15,464 |
|
|
|
12,569 |
|
Net income |
|
$ |
18,574 |
|
|
$ |
18,271 |
|
$ |
17,760 |
|
$ |
11,345 |
|
|
$ |
13,305 |
|
$ |
54,605 |
|
|
$ |
42,067 |
|
Per common share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic earnings per share |
|
$ |
0.69 |
|
|
$ |
0.68 |
|
$ |
0.66 |
|
$ |
0.42 |
|
|
$ |
0.49 |
|
$ |
2.02 |
|
|
$ |
1.55 |
|
Diluted earnings per share |
|
|
0.69 |
|
|
|
0.67 |
|
|
0.65 |
|
|
0.42 |
|
|
|
0.49 |
|
|
2.01 |
|
|
|
1.55 |
|
Cash dividends declared |
|
|
0.27 |
|
|
|
0.27 |
|
|
0.27 |
|
|
0.26 |
|
|
|
0.26 |
|
|
0.81 |
|
|
|
0.78 |
|
Basic weighted average shares outstanding |
|
|
26,968,163 |
|
|
|
26,988,169 |
|
|
27,087,154 |
|
|
27,065,047 |
|
|
|
27,064,035 |
|
|
27,014,059 |
|
|
|
27,054,737 |
|
Diluted weighted average shares outstanding |
|
|
27,083,280 |
|
|
|
27,069,677 |
|
|
27,213,406 |
|
|
27,221,121 |
|
|
|
27,194,625 |
|
|
27,118,824 |
|
|
|
27,137,985 |
|
|
|
|
Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent) |
|
|
(Unaudited) |
TABLE 4 |
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
Average |
|
Average |
|
|
|
Average |
|
Average |
|
|
|
Average |
|
Average |
|
|
||||||||||||
|
(Dollars in thousands) |
|
Balance |
|
Yield/Rate |
|
Interest |
|
Balance |
|
Yield/Rate |
|
Interest |
|
Balance |
|
Yield/Rate |
|
Interest |
||||||||||||
|
ASSETS |
||||||||||||||||||||||||||||||
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing deposits in other financial institutions |
|
$ |
167,247 |
|
4.41 |
% |
|
$ |
1,857 |
|
|
$ |
134,270 |
|
4.43 |
% |
|
$ |
1,484 |
|
|
$ |
203,657 |
|
5.42 |
% |
|
$ |
2,775 |
|
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Taxable |
|
|
1,348,314 |
|
2.90 |
|
|
|
9,776 |
|
|
|
1,379,213 |
|
2.86 |
|
|
|
9,871 |
|
|
|
1,340,347 |
|
2.68 |
|
|
|
8,975 |
|
|
Tax-exempt [1] |
|
|
138,470 |
|
2.59 |
|
|
|
898 |
|
|
|
139,103 |
|
2.58 |
|
|
|
897 |
|
|
|
141,168 |
|
1.98 |
|
|
|
697 |
|
|
Total investment securities |
|
|
1,486,784 |
|
2.87 |
|
|
|
10,674 |
|
|
|
1,518,316 |
|
2.84 |
|
|
|
10,768 |
|
|
|
1,481,515 |
|
2.61 |
|
|
|
9,672 |
|
|
Loans, including loans held for sale |
|
|
5,332,656 |
|
5.01 |
|
|
|
67,222 |
|
|
|
5,307,946 |
|
4.96 |
|
|
|
65,668 |
|
|
|
5,330,810 |
|
4.89 |
|
|
|
65,469 |
|
|
FHLB and FRB stock |
|
|
25,066 |
|
6.30 |
|
|
|
395 |
|
|
|
24,565 |
|
6.33 |
|
|
|
388 |
|
|
|
6,928 |
|
7.31 |
|
|
|
127 |
|
|
Total interest-earning assets |
|
|
7,011,753 |
|
4.55 |
|
|
|
80,148 |
|
|
|
6,985,097 |
|
4.49 |
|
|
|
78,308 |
|
|
|
7,022,910 |
|
4.43 |
|
|
|
78,043 |
|
|
Noninterest-earning assets |
|
|
329,528 |
|
|
|
|
|
|
329,047 |
|
|
|
|
|
|
324,493 |
|
|
|
|
|||||||||
|
Total assets |
|
$ |
7,341,281 |
|
|
|
|
|
$ |
7,314,144 |
|
|
|
|
|
$ |
7,347,403 |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND EQUITY |
||||||||||||||||||||||||||||||
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing demand deposits |
|
$ |
1,358,837 |
|
0.14 |
% |
|
$ |
490 |
|
|
$ |
1,357,049 |
|
0.13 |
% |
|
$ |
443 |
|
|
$ |
1,267,135 |
|
0.15 |
% |
|
$ |
484 |
|
|
Savings and money market deposits |
|
|
2,293,452 |
|
1.54 |
|
|
|
8,898 |
|
|
|
2,275,799 |
|
1.48 |
|
|
|
8,414 |
|
|
|
2,298,853 |
|
1.77 |
|
|
|
10,235 |
|
|
Time deposits up to |
|
|
437,192 |
|
2.28 |
|
|
|
2,509 |
|
|
|
439,738 |
|
2.32 |
|
|
|
2,546 |
|
|
|
534,497 |
|
3.15 |
|
|
|
4,238 |
|
|
Time deposits over |
|
|
586,251 |
|
3.32 |
|
|
|
4,901 |
|
|
|
603,652 |
|
3.37 |
|
|
|
5,070 |
|
|
|
647,728 |
|
4.18 |
|
|
|
6,802 |
|
|
Total interest-bearing deposits |
|
|
4,675,732 |
|
1.43 |
|
|
|
16,798 |
|
|
|
4,676,238 |
|
1.41 |
|
|
|
16,473 |
|
|
|
4,748,213 |
|
1.82 |
|
|
|
21,759 |
|
|
Long-term debt |
|
|
131,493 |
|
5.61 |
|
|
|
1,860 |
|
|
|
131,431 |
|
5.65 |
|
|
|
1,851 |
|
|
|
156,247 |
|
5.82 |
|
|
|
2,287 |
|
|
Total interest-bearing liabilities |
|
|
4,807,225 |
|
1.54 |
|
|
|
18,658 |
|
|
|
4,807,669 |
|
1.53 |
|
|
|
18,324 |
|
|
|
4,904,460 |
|
1.95 |
|
|
|
24,046 |
|
|
Noninterest-bearing deposits |
|
|
1,833,960 |
|
|
|
|
|
|
1,827,225 |
|
|
|
|
|
|
1,787,209 |
|
|
|
|
|||||||||
|
Other liabilities |
|
|
123,565 |
|
|
|
|
|
|
119,002 |
|
|
|
|
|
|
124,806 |
|
|
|
|
|||||||||
|
Total liabilities |
|
|
6,764,750 |
|
|
|
|
|
|
6,753,896 |
|
|
|
|
|
|
6,816,475 |
|
|
|
|
|||||||||
|
Total equity |
|
|
576,531 |
|
|
|
|
|
|
560,248 |
|
|
|
|
|
|
530,928 |
|
|
|
|
|||||||||
|
Total liabilities and equity |
|
$ |
7,341,281 |
|
|
|
|
|
$ |
7,314,144 |
|
|
|
|
|
$ |
7,347,403 |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net interest income (taxable-equivalent) |
|
|
|
|
|
|
61,490 |
|
|
|
|
|
|
|
59,984 |
|
|
|
|
|
|
|
53,997 |
|
||||||
|
Taxable-equivalent adjustment |
|
|
|
|
|
|
(189 |
) |
|
|
|
|
|
|
(188 |
) |
|
|
|
|
|
|
(146 |
) |
||||||
|
Net interest income (GAAP) |
|
|
|
|
|
$ |
61,301 |
|
|
|
|
|
|
$ |
59,796 |
|
|
|
|
|
|
$ |
53,851 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest rate spread |
|
|
|
3.01 |
% |
|
|
|
|
|
2.96 |
% |
|
|
|
|
|
2.48 |
% |
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net interest margin (taxable-equivalent) |
|
|
|
3.49 |
% |
|
|
|
|
|
3.44 |
% |
|
|
|
|
|
3.07 |
% |
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
[1] Interest income and resultant yield information for tax-exempt investment securities is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%. |
||||||||||||||||||||||||||||||
|
|
|
|
Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent) |
|
|
(Unaudited) |
TABLE 5 |
|
|
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
||||||||||||||||
|
|
|
Average |
|
Average |
|
|
|
Average |
|
Average |
|
|
||||||||
|
(Dollars in thousands) |
|
Balance |
|
Yield/Rate |
|
Interest |
|
Balance |
|
Yield/Rate |
|
Interest |
||||||||
|
ASSETS |
||||||||||||||||||||
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest-bearing deposits in other financial institutions |
|
$ |
169,066 |
|
4.42 |
% |
|
$ |
5,595 |
|
|
$ |
210,464 |
|
5.45 |
% |
|
$ |
8,589 |
|
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Taxable |
|
|
1,367,968 |
|
2.87 |
|
|
|
29,448 |
|
|
|
1,333,394 |
|
2.47 |
|
|
|
24,652 |
|
|
Tax-exempt [1] |
|
|
139,050 |
|
2.58 |
|
|
|
2,691 |
|
|
|
142,085 |
|
2.14 |
|
|
|
2,284 |
|
|
Total investment securities |
|
|
1,507,018 |
|
2.84 |
|
|
|
32,139 |
|
|
|
1,475,479 |
|
2.43 |
|
|
|
26,936 |
|
|
Loans, including loans held for sale |
|
|
5,317,481 |
|
4.95 |
|
|
|
197,009 |
|
|
|
5,372,247 |
|
4.79 |
|
|
|
192,710 |
|
|
FHLB and FRB stock |
|
|
23,392 |
|
6.31 |
|
|
|
1,107 |
|
|
|
6,885 |
|
7.43 |
|
|
|
384 |
|
|
Total interest-earning assets |
|
|
7,016,957 |
|
4.49 |
|
|
|
235,850 |
|
|
|
7,065,075 |
|
4.32 |
|
|
|
228,619 |
|
|
Noninterest-earning assets |
|
|
330,938 |
|
|
|
|
|
|
313,404 |
|
|
|
|
||||||
|
Total assets |
|
$ |
7,347,895 |
|
|
|
|
|
$ |
7,378,479 |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
LIABILITIES AND EQUITY |
||||||||||||||||||||
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest-bearing demand deposits |
|
$ |
1,357,095 |
|
0.14 |
% |
|
$ |
1,385 |
|
|
$ |
1,279,256 |
|
0.15 |
% |
|
$ |
1,473 |
|
|
Savings and money market deposits |
|
|
2,304,708 |
|
1.52 |
|
|
|
26,174 |
|
|
|
2,246,478 |
|
1.64 |
|
|
|
27,655 |
|
|
Time deposits up to |
|
|
444,726 |
|
2.37 |
|
|
|
7,887 |
|
|
|
544,823 |
|
3.22 |
|
|
|
13,125 |
|
|
Time deposits over |
|
|
597,876 |
|
3.41 |
|
|
|
15,246 |
|
|
|
714,763 |
|
4.31 |
|
|
|
23,078 |
|
|
Total interest-bearing deposits |
|
|
4,704,405 |
|
1.44 |
|
|
|
50,692 |
|
|
|
4,785,320 |
|
1.82 |
|
|
|
65,331 |
|
|
FHLB advances and other short-term borrowings |
|
|
— |
|
— |
|
|
|
— |
|
|
|
22 |
|
5.60 |
|
|
|
1 |
|
|
Long-term debt |
|
|
138,298 |
|
5.60 |
|
|
|
5,797 |
|
|
|
156,188 |
|
5.86 |
|
|
|
6,848 |
|
|
Total interest-bearing liabilities |
|
|
4,842,703 |
|
1.56 |
|
|
|
56,489 |
|
|
|
4,941,530 |
|
1.95 |
|
|
|
72,180 |
|
|
Noninterest-bearing deposits |
|
|
1,820,158 |
|
|
|
|
|
|
1,793,854 |
|
|
|
|
||||||
|
Other liabilities |
|
|
124,363 |
|
|
|
|
|
|
129,181 |
|
|
|
|
||||||
|
Total liabilities |
|
|
6,787,224 |
|
|
|
|
|
|
6,864,565 |
|
|
|
|
||||||
|
Total equity |
|
|
560,671 |
|
|
|
|
|
|
513,914 |
|
|
|
|
||||||
|
Total liabilities and equity |
|
$ |
7,347,895 |
|
|
|
|
|
$ |
7,378,479 |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net interest income (taxable-equivalent) |
|
|
|
|
|
|
179,361 |
|
|
|
|
|
|
|
156,439 |
|
||||
|
Taxable-equivalent adjustment |
|
|
|
|
|
|
(565 |
) |
|
|
|
|
|
|
(480 |
) |
||||
|
Net interest income (GAAP) |
|
|
|
|
|
$ |
178,796 |
|
|
|
|
|
|
$ |
155,959 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate spread |
|
|
|
2.93 |
% |
|
|
|
|
|
2.37 |
% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net interest margin (taxable-equivalent) |
|
|
|
3.41 |
% |
|
|
|
|
|
2.95 |
% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
[1] Interest income and resultant yield information for tax-exempt investment securities is expressed on a taxable-equivalent basis using a federal statutory tax rate of 21%. |
||||||||||||||||||||
|
|
|
|
Loans by Geographic Distribution |
|
|
(Unaudited) |
TABLE 6 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Dollars in thousands) |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2024 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial |
|
$ |
464,797 |
|
|
$ |
455,372 |
|
|
$ |
461,020 |
|
|
$ |
430,167 |
|
|
$ |
411,209 |
|
|
Construction |
|
|
176,067 |
|
|
|
172,382 |
|
|
|
159,081 |
|
|
|
145,182 |
|
|
|
134,043 |
|
|
Residential mortgage |
|
|
1,839,535 |
|
|
|
1,851,690 |
|
|
|
1,870,239 |
|
|
|
1,892,520 |
|
|
|
1,897,919 |
|
|
Home equity |
|
|
610,889 |
|
|
|
627,834 |
|
|
|
655,237 |
|
|
|
676,982 |
|
|
|
697,123 |
|
|
Commercial mortgage |
|
|
1,169,568 |
|
|
|
1,161,244 |
|
|
|
1,174,573 |
|
|
|
1,165,060 |
|
|
|
1,157,625 |
|
|
Consumer |
|
|
223,065 |
|
|
|
224,085 |
|
|
|
219,941 |
|
|
|
274,712 |
|
|
|
277,849 |
|
|
Total loans, net of deferred fees and costs |
|
|
4,483,921 |
|
|
|
4,492,607 |
|
|
|
4,540,091 |
|
|
|
4,584,623 |
|
|
|
4,575,768 |
|
|
Less: Allowance for credit losses |
|
|
(44,762 |
) |
|
|
(44,372 |
) |
|
|
(45,937 |
) |
|
|
(45,967 |
) |
|
|
(47,789 |
) |
|
Loans, net of allowance for credit losses |
|
$ |
4,439,159 |
|
|
$ |
4,448,235 |
|
|
$ |
4,494,154 |
|
|
$ |
4,538,656 |
|
|
$ |
4,527,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial |
|
$ |
144,017 |
|
|
$ |
152,758 |
|
|
$ |
173,600 |
|
|
$ |
176,769 |
|
|
$ |
188,238 |
|
|
Construction |
|
|
41,543 |
|
|
|
17,626 |
|
|
|
1,011 |
|
|
|
29 |
|
|
|
24,083 |
|
|
Commercial mortgage |
|
|
443,619 |
|
|
|
379,279 |
|
|
|
377,866 |
|
|
|
335,620 |
|
|
|
312,685 |
|
|
Consumer |
|
|
254,102 |
|
|
|
247,539 |
|
|
|
241,979 |
|
|
|
235,811 |
|
|
|
241,835 |
|
|
Total loans, net of deferred fees and costs |
|
|
883,281 |
|
|
|
797,202 |
|
|
|
794,456 |
|
|
|
748,229 |
|
|
|
766,841 |
|
|
Less: Allowance for credit losses |
|
|
(15,631 |
) |
|
|
(15,239 |
) |
|
|
(14,532 |
) |
|
|
(13,215 |
) |
|
|
(13,858 |
) |
|
Loans, net of allowance for credit losses |
|
$ |
867,650 |
|
|
$ |
781,963 |
|
|
$ |
779,924 |
|
|
$ |
735,014 |
|
|
$ |
752,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
TOTAL: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial |
|
$ |
608,814 |
|
|
$ |
608,130 |
|
|
$ |
634,620 |
|
|
$ |
606,936 |
|
|
$ |
599,447 |
|
|
Construction |
|
|
217,610 |
|
|
|
190,008 |
|
|
|
160,092 |
|
|
|
145,211 |
|
|
|
158,126 |
|
|
Residential mortgage |
|
|
1,839,535 |
|
|
|
1,851,690 |
|
|
|
1,870,239 |
|
|
|
1,892,520 |
|
|
|
1,897,919 |
|
|
Home equity |
|
|
610,889 |
|
|
|
627,834 |
|
|
|
655,237 |
|
|
|
676,982 |
|
|
|
697,123 |
|
|
Commercial mortgage |
|
|
1,613,187 |
|
|
|
1,540,523 |
|
|
|
1,552,439 |
|
|
|
1,500,680 |
|
|
|
1,470,310 |
|
|
Consumer |
|
|
477,167 |
|
|
|
471,624 |
|
|
|
461,920 |
|
|
|
510,523 |
|
|
|
519,684 |
|
|
Total loans, net of deferred fees and costs |
|
|
5,367,202 |
|
|
|
5,289,809 |
|
|
|
5,334,547 |
|
|
|
5,332,852 |
|
|
|
5,342,609 |
|
|
Less: Allowance for credit losses |
|
|
(60,393 |
) |
|
|
(59,611 |
) |
|
|
(60,469 |
) |
|
|
(59,182 |
) |
|
|
(61,647 |
) |
|
Loans, net of allowance for credit losses |
|
$ |
5,306,809 |
|
|
$ |
5,230,198 |
|
|
$ |
5,274,078 |
|
|
$ |
5,273,670 |
|
|
$ |
5,280,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
[1] |
||||||||||||||||||||
|
|
|
|
Deposits |
|
|
(Unaudited) |
TABLE 7 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(Dollars in thousands) |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2024 |
|||||
|
Noninterest-bearing demand |
|
$ |
1,903,614 |
|
$ |
1,938,226 |
|
$ |
1,854,241 |
|
$ |
1,888,937 |
|
$ |
1,838,009 |
|
Interest-bearing demand |
|
|
1,340,725 |
|
|
1,336,620 |
|
|
1,368,519 |
|
|
1,338,719 |
|
|
1,255,382 |
|
Savings and money market |
|
|
2,292,881 |
|
|
2,242,122 |
|
|
2,316,416 |
|
|
2,329,170 |
|
|
2,336,323 |
|
Time deposits up to |
|
|
444,005 |
|
|
439,687 |
|
|
436,437 |
|
|
483,378 |
|
|
536,316 |
|
Core deposits |
|
|
5,981,225 |
|
|
5,956,655 |
|
|
5,975,613 |
|
|
6,040,204 |
|
|
5,966,030 |
|
Other time deposits greater than |
|
|
458,339 |
|
|
459,945 |
|
|
475,861 |
|
|
500,693 |
|
|
492,221 |
|
Government time deposits |
|
|
138,120 |
|
|
128,389 |
|
|
144,574 |
|
|
103,114 |
|
|
124,762 |
|
Total time deposits greater than |
|
|
596,459 |
|
|
588,334 |
|
|
620,435 |
|
|
603,807 |
|
|
616,983 |
|
Total deposits |
|
$ |
6,577,684 |
|
$ |
6,544,989 |
|
$ |
6,596,048 |
|
$ |
6,644,011 |
|
$ |
6,583,013 |
|
|
|
|
Nonperforming Assets and Accruing Loans 90+ Days Past Due |
|
|
(Unaudited) |
TABLE 8 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Dollars in thousands) |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2024 |
||||||||||
|
Nonaccrual loans: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial |
|
$ |
357 |
|
|
$ |
110 |
|
|
$ |
531 |
|
|
$ |
414 |
|
|
$ |
376 |
|
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential mortgage |
|
|
11,413 |
|
|
|
12,327 |
|
|
|
9,199 |
|
|
|
9,044 |
|
|
|
9,680 |
|
|
Home equity |
|
|
2,119 |
|
|
|
1,889 |
|
|
|
746 |
|
|
|
952 |
|
|
|
915 |
|
|
Commercial mortgage |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Consumer |
|
|
430 |
|
|
|
569 |
|
|
|
609 |
|
|
|
608 |
|
|
|
626 |
|
|
Total nonaccrual loans |
|
|
14,319 |
|
|
|
14,895 |
|
|
|
11,085 |
|
|
|
11,018 |
|
|
|
11,597 |
|
|
Other real estate owned ("OREO") |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total nonperforming assets ("NPAs") |
|
|
14,319 |
|
|
|
14,895 |
|
|
|
11,085 |
|
|
|
11,018 |
|
|
|
11,597 |
|
|
Accruing loans 90+ days past due: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential mortgage |
|
|
1,159 |
|
|
|
1,625 |
|
|
|
— |
|
|
|
323 |
|
|
|
13 |
|
|
Home equity |
|
|
— |
|
|
|
21 |
|
|
|
87 |
|
|
|
78 |
|
|
|
135 |
|
|
Consumer |
|
|
349 |
|
|
|
418 |
|
|
|
670 |
|
|
|
373 |
|
|
|
481 |
|
|
Total accruing loans 90+ days past due |
|
|
1,508 |
|
|
|
2,064 |
|
|
|
757 |
|
|
|
774 |
|
|
|
629 |
|
|
Total NPAs and accruing loans 90+ days past due |
|
$ |
15,827 |
|
|
$ |
16,959 |
|
|
$ |
11,842 |
|
|
$ |
11,792 |
|
|
$ |
12,226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ratio of total nonaccrual loans to total loans |
|
|
0.27 |
% |
|
|
0.28 |
% |
|
|
0.21 |
% |
|
|
0.21 |
% |
|
|
0.22 |
% |
|
Ratio of total NPAs to total assets |
|
|
0.19 |
|
|
|
0.20 |
|
|
|
0.15 |
|
|
|
0.15 |
|
|
|
0.16 |
|
|
Ratio of total NPAs to total loans and OREO |
|
|
0.27 |
|
|
|
0.28 |
|
|
|
0.21 |
|
|
|
0.21 |
|
|
|
0.22 |
|
|
Ratio of total NPAs and accruing loans 90+ days past due to total loans and OREO |
|
|
0.29 |
|
|
|
0.32 |
|
|
|
0.22 |
|
|
|
0.22 |
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Quarter-to-quarter changes in NPAs: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at beginning of quarter |
|
$ |
14,895 |
|
|
$ |
11,085 |
|
|
$ |
11,018 |
|
|
$ |
11,597 |
|
|
$ |
10,257 |
|
|
Additions |
|
|
838 |
|
|
|
5,879 |
|
|
|
2,397 |
|
|
|
1,436 |
|
|
|
3,484 |
|
|
Reductions: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Payments |
|
|
(286 |
) |
|
|
(585 |
) |
|
|
(614 |
) |
|
|
(763 |
) |
|
|
(602 |
) |
|
Return to accrual status |
|
|
(821 |
) |
|
|
(861 |
) |
|
|
(558 |
) |
|
|
(71 |
) |
|
|
(354 |
) |
|
Charge-offs, valuation adjustments and other reductions |
|
|
(307 |
) |
|
|
(623 |
) |
|
|
(1,158 |
) |
|
|
(1,181 |
) |
|
|
(1,188 |
) |
|
Total reductions |
|
|
(1,414 |
) |
|
|
(2,069 |
) |
|
|
(2,330 |
) |
|
|
(2,015 |
) |
|
|
(2,144 |
) |
|
Balance at end of quarter |
|
$ |
14,319 |
|
|
$ |
14,895 |
|
|
$ |
11,085 |
|
|
$ |
11,018 |
|
|
$ |
11,597 |
|
|
|
|
|
Allowance for Credit Losses on Loans |
|
|
(Unaudited) |
TABLE 9 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
(Dollars in thousands) |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||
|
Allowance for credit losses ("ACL") on loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Balance at beginning of period |
|
$ |
59,611 |
|
|
$ |
60,469 |
|
|
$ |
59,182 |
|
|
$ |
61,647 |
|
|
$ |
62,225 |
|
|
$ |
59,182 |
|
|
$ |
63,934 |
|
|
Provision for credit losses on loans |
|
|
3,440 |
|
|
|
3,810 |
|
|
|
3,905 |
|
|
|
1,353 |
|
|
|
3,040 |
|
|
|
11,155 |
|
|
|
9,609 |
|
|
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial and industrial |
|
|
(1,071 |
) |
|
|
(2,858 |
) |
|
|
(580 |
) |
|
|
(1,113 |
) |
|
|
(663 |
) |
|
|
(4,509 |
) |
|
|
(1,864 |
) |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential mortgage |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(99 |
) |
|
|
— |
|
|
|
(383 |
) |
|
Consumer |
|
|
(2,824 |
) |
|
|
(2,864 |
) |
|
|
(2,977 |
) |
|
|
(3,727 |
) |
|
|
(3,956 |
) |
|
|
(8,665 |
) |
|
|
(13,139 |
) |
|
Total charge-offs |
|
|
(3,895 |
) |
|
|
(5,722 |
) |
|
|
(3,557 |
) |
|
|
(4,840 |
) |
|
|
(4,718 |
) |
|
|
(13,174 |
) |
|
|
(15,386 |
) |
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial and industrial |
|
|
204 |
|
|
|
195 |
|
|
|
171 |
|
|
|
158 |
|
|
|
158 |
|
|
|
570 |
|
|
|
378 |
|
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Construction |
|
|
— |
|
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
— |
|
|
Residential mortgage |
|
|
8 |
|
|
|
7 |
|
|
|
10 |
|
|
|
11 |
|
|
|
8 |
|
|
|
25 |
|
|
|
25 |
|
|
Home equity |
|
|
9 |
|
|
|
9 |
|
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
21 |
|
|
|
6 |
|
|
Consumer |
|
|
1,016 |
|
|
|
840 |
|
|
|
755 |
|
|
|
853 |
|
|
|
934 |
|
|
|
2,611 |
|
|
|
3,081 |
|
|
Total recoveries |
|
|
1,237 |
|
|
|
1,054 |
|
|
|
939 |
|
|
|
1,022 |
|
|
|
1,100 |
|
|
|
3,230 |
|
|
|
3,490 |
|
|
Net charge-offs |
|
|
(2,658 |
) |
|
|
(4,668 |
) |
|
|
(2,618 |
) |
|
|
(3,818 |
) |
|
|
(3,618 |
) |
|
|
(9,944 |
) |
|
|
(11,896 |
) |
|
Balance at end of period |
|
$ |
60,393 |
|
|
$ |
59,611 |
|
|
$ |
60,469 |
|
|
$ |
59,182 |
|
|
$ |
61,647 |
|
|
$ |
60,393 |
|
|
$ |
61,647 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Average loans, net of deferred fees and costs |
|
$ |
5,332,656 |
|
|
$ |
5,307,946 |
|
|
$ |
5,311,610 |
|
|
$ |
5,315,802 |
|
|
$ |
5,330,810 |
|
|
$ |
5,317,481 |
|
|
$ |
5,372,247 |
|
|
Ratio of annualized net charge-offs to average loans |
|
|
0.20 |
% |
|
|
0.35 |
% |
|
|
0.20 |
% |
|
|
0.29 |
% |
|
|
0.27 |
% |
|
|
0.25 |
% |
|
|
0.30 |
% |
|
Ratio of ACL to total loans |
|
|
1.13 |
|
|
|
1.13 |
|
|
|
1.13 |
|
|
|
1.11 |
|
|
|
1.15 |
|
|
|
1.13 |
|
|
|
1.15 |
|
|
|
|
|
Reconciliation of Non-GAAP Financial Measures |
|
|
(Unaudited) |
TABLE 10 |
To supplement its consolidated financial information, the Company utilizes certain non-GAAP financial measures. These measures are not intended to be considered in isolation or as a substitute for comparable GAAP results. The Company believes these non-GAAP financial measures provide meaningful insight to investors and other stakeholders in understanding its financial performance and position, by excluding certain transactions that may be non-recurring, non-operational, or not indicative of ongoing results. The Company believes that these non-GAAP measures offer a useful perspective for evaluating performance trends over time and are intended to support period-to-period comparisons. The Company believes they are valuable tools for both investors and management in assessing historical results and forecasting future performance.
Non-GAAP financial measures may not be comparable to similarly entitled measures reported by other companies. The following reconciling adjustments from GAAP to non-GAAP adjusted financial measures are limited to: (1) net pre-tax expenses of
Management does not consider these transactions to be representative of the Company's core operating performance. The related income tax effects were calculated using an assumed effective tax rate of 23%.
|
|
|
Three Months Ended |
||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||
|
(dollars in thousands, |
|
GAAP |
|
Non-GAAP |
|
Non-GAAP |
|
GAAP |
|
Non-GAAP |
|
Non-GAAP |
||||||||||||
|
except per share data) |
|
Reported |
|
Adjustment |
|
Adjusted |
|
Reported |
|
Adjustment |
|
Adjusted |
||||||||||||
|
Financial measures: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income |
|
$ |
18,574 |
|
|
$ |
1,167 |
|
|
$ |
19,741 |
|
|
$ |
13,305 |
|
|
$ |
2,362 |
|
|
$ |
15,667 |
|
|
Diluted earnings per share ("EPS") |
|
$ |
0.69 |
|
|
$ |
0.04 |
|
|
$ |
0.73 |
|
|
$ |
0.49 |
|
|
$ |
0.09 |
|
|
$ |
0.58 |
|
|
Efficiency ratio (non-GAAP) |
|
|
62.84 |
% |
|
|
(2.03 |
)% |
|
|
60.81 |
% |
|
|
70.12 |
% |
|
|
(4.61 |
)% |
|
|
65.51 |
% |
|
Return on average assets ("ROA") |
|
|
1.01 |
% |
|
|
0.07 |
% |
|
|
1.08 |
% |
|
|
0.72 |
% |
|
|
0.13 |
% |
|
|
0.85 |
% |
|
Return on average equity ("ROE") |
|
|
12.89 |
% |
|
|
0.78 |
% |
|
|
13.67 |
% |
|
|
10.02 |
% |
|
|
1.73 |
% |
|
|
11.75 |
% |
|
As of |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Tangible common equity ("TCE") ratio (non-GAAP) |
|
|
7.92 |
% |
|
|
0.02 |
% |
|
|
7.94 |
% |
|
|
7.31 |
% |
|
|
0.03 |
% |
|
|
7.34 |
% |
|
|
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||||||||||
|
(dollars in thousands, |
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
Non-GAAP |
||||||||||||
|
except per share data) |
|
Reported |
|
Adjustment |
|
Adjusted |
|
Reported |
|
Adjustment |
|
Adjusted |
||||||||||||
|
Financial measures: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income |
|
$ |
54,605 |
|
|
$ |
1,167 |
|
|
$ |
55,772 |
|
|
$ |
42,067 |
|
|
$ |
2,362 |
|
|
$ |
44,429 |
|
|
EPS |
|
$ |
2.01 |
|
|
$ |
0.05 |
|
|
$ |
2.06 |
|
|
$ |
1.55 |
|
|
$ |
0.09 |
|
|
$ |
1.64 |
|
|
Efficiency ratio (non-GAAP) |
|
|
61.47 |
% |
|
|
(0.70 |
)% |
|
|
60.77 |
% |
|
|
66.86 |
% |
|
|
(1.60 |
)% |
|
|
65.26 |
% |
|
ROA |
|
|
0.99 |
% |
|
|
0.02 |
% |
|
|
1.01 |
% |
|
|
0.76 |
% |
|
|
0.04 |
% |
|
|
0.80 |
% |
|
ROE |
|
|
12.99 |
% |
|
|
0.26 |
% |
|
|
13.25 |
% |
|
|
10.91 |
% |
|
|
0.61 |
% |
|
|
11.52 |
% |
|
As of |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
TCE ratio (non-GAAP) |
|
|
7.92 |
% |
|
|
0.02 |
% |
|
|
7.94 |
% |
|
|
7.31 |
% |
|
|
0.03 |
% |
|
|
7.34 |
% |
|
|
|
|
Reconciliation of Non-GAAP Financial Measures |
|
|
(Unaudited) |
TABLE 10 (CONTINUED) |
The following table presents a reconciliation of the non-GAAP adjusted net income and adjusted EPS for the periods indicated, excluding the reconciling adjustments discussed above.
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
||||||||
|
GAAP net income |
|
$ |
18,574 |
|
|
$ |
13,305 |
|
|
$ |
54,605 |
|
|
$ |
42,067 |
|
|
Add: Expenses related to the consolidation of operations center |
|
|
1,516 |
|
|
|
— |
|
|
|
1,516 |
|
|
|
— |
|
|
Add: Expenses related to a strategic opportunity |
|
|
— |
|
|
|
3,068 |
|
|
|
— |
|
|
|
3,068 |
|
|
Non-GAAP pre-tax adjustments |
|
|
1,516 |
|
|
|
3,068 |
|
|
|
1,516 |
|
|
|
3,068 |
|
|
Less: Income tax effect (assumes 23% ETR) |
|
|
(349 |
) |
|
|
(706 |
) |
|
|
(349 |
) |
|
|
(706 |
) |
|
Non-GAAP adjustments, net of tax |
|
|
1,167 |
|
|
|
2,362 |
|
|
|
1,167 |
|
|
|
2,362 |
|
|
Adjusted net income (non-GAAP) |
|
$ |
19,741 |
|
|
$ |
15,667 |
|
|
$ |
55,772 |
|
|
$ |
44,429 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted weighted average shares outstanding |
|
|
27,083,280 |
|
|
|
27,194,625 |
|
|
|
27,118,824 |
|
|
|
27,137,985 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP EPS |
|
$ |
0.69 |
|
|
$ |
0.49 |
|
|
$ |
2.01 |
|
|
$ |
1.55 |
|
|
Add: Non-GAAP adjustments, net of tax |
|
|
0.04 |
|
|
|
0.09 |
|
|
|
0.05 |
|
|
|
0.09 |
|
|
Adjusted EPS (non-GAAP). |
|
$ |
0.73 |
|
|
$ |
0.58 |
|
|
$ |
2.06 |
|
|
$ |
1.64 |
|
A key measure of operating efficiency monitored by the Company is the efficiency ratio, which is derived from GAAP-based amounts. It is calculated by dividing total other operating expenses by total pre-provision revenue (defined as net interest income plus total other operating income). The Company believes that the efficiency ratio, a non-GAAP financial measure, provides a useful supplemental metric that enhances understanding of its business performance and operating efficiency. However, this ratio should not be viewed as a substitute for GAAP results and may not be comparable to similarly titled measures reported by other companies. The following table presents the Company's efficiency ratio and adjusted efficiency ratio for the periods indicated:
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
||||||||
|
Total other operating expense |
|
$ |
47,009 |
|
|
$ |
46,687 |
|
|
$ |
133,027 |
|
|
$ |
128,414 |
|
|
Less: Expenses related to the consolidation of operations center |
|
|
(1,516 |
) |
|
|
— |
|
|
|
(1,516 |
) |
|
|
— |
|
|
Less: Expenses related to a strategic opportunity |
|
|
— |
|
|
|
(3,068 |
) |
|
|
— |
|
|
|
(3,068 |
) |
|
Non-GAAP other operating expense adjustments |
|
|
(1,516 |
) |
|
|
(3,068 |
) |
|
|
(1,516 |
) |
|
|
(3,068 |
) |
|
Adjusted total other operating expense (non-GAAP) |
|
$ |
45,493 |
|
|
$ |
43,619 |
|
|
$ |
131,511 |
|
|
$ |
125,346 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net interest income |
|
$ |
61,301 |
|
|
$ |
53,851 |
|
|
$ |
178,796 |
|
|
$ |
155,959 |
|
|
Total other operating income |
|
|
13,507 |
|
|
|
12,734 |
|
|
|
37,616 |
|
|
|
36,099 |
|
|
Total revenue |
|
$ |
74,808 |
|
|
$ |
66,585 |
|
|
$ |
216,412 |
|
|
$ |
192,058 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Efficiency ratio (non-GAAP) |
|
|
62.84 |
% |
|
|
70.12 |
% |
|
|
61.47 |
% |
|
|
66.86 |
% |
|
Less: Non-GAAP pre-tax adjustments |
|
|
(2.03 |
)% |
|
|
(4.61 |
)% |
|
|
(0.70 |
)% |
|
|
(1.60 |
)% |
|
Adjusted efficiency ratio (non-GAAP) |
|
|
60.81 |
% |
|
|
65.51 |
% |
|
|
60.77 |
% |
|
|
65.26 |
% |
|
|
|
|
Reconciliation of Non-GAAP Financial Measures |
|
|
(Unaudited) |
TABLE 10 (CONTINUED) |
The table below provides a recalculation of the non-GAAP adjusted ROA and adjusted ROE for the periods indicated, excluding the reconciling adjustments discussed above.
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
||||||||
|
Average assets |
|
$ |
7,341,281 |
|
|
$ |
7,347,403 |
|
|
$ |
7,347,895 |
|
|
$ |
7,378,479 |
|
|
Add: Non-GAAP adjustments, net of tax |
|
|
1,167 |
|
|
|
2,362 |
|
|
|
389 |
|
|
|
787 |
|
|
Adjusted average assets (non-GAAP) |
|
$ |
7,342,448 |
|
|
$ |
7,349,765 |
|
|
$ |
7,348,284 |
|
|
$ |
7,379,266 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
ROA |
|
|
1.01 |
% |
|
|
0.72 |
% |
|
|
0.99 |
% |
|
|
0.76 |
% |
|
Add: Non-GAAP adjustments, net of tax |
|
|
0.07 |
|
|
|
0.13 |
|
|
|
0.02 |
|
|
|
0.04 |
|
|
Adjusted ROA (non-GAAP) |
|
|
1.08 |
% |
|
|
0.85 |
% |
|
|
1.01 |
% |
|
|
0.80 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average equity |
|
$ |
576,531 |
|
|
$ |
530,928 |
|
|
$ |
560,671 |
|
|
$ |
513,914 |
|
|
Add: Non-GAAP adjustments, net of tax |
|
|
1,167 |
|
|
|
2,362 |
|
|
|
389 |
|
|
|
787 |
|
|
Adjusted average equity (non-GAAP) |
|
$ |
577,698 |
|
|
$ |
533,290 |
|
|
$ |
561,060 |
|
|
$ |
514,701 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
ROE |
|
|
12.89 |
% |
|
|
10.02 |
% |
|
|
12.99 |
% |
|
|
10.91 |
% |
|
Add: Non-GAAP adjustments, net of tax |
|
|
0.78 |
|
|
|
1.73 |
|
|
|
0.26 |
|
|
|
0.61 |
|
|
Adjusted ROE (non-GAAP) |
|
|
13.67 |
% |
|
|
11.75 |
% |
|
|
13.25 |
% |
|
|
11.52 |
% |
The table below presents the Tangible Common Equity ("TCE") ratio and adjusted TCE ratio, both of which are non-GAAP financial measures, as of the dates indicated. The TCE ratio is calculated by dividing tangible common equity by tangible assets.
|
|
|
|
||||||||||||||||||
|
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total equity |
|
$ |
588,066 |
|
|
$ |
568,874 |
|
|
$ |
557,376 |
|
|
$ |
538,385 |
|
|
$ |
543,725 |
|
|
Less: Intangible assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,390 |
) |
|
TCE |
|
$ |
588,066 |
|
|
$ |
568,874 |
|
|
$ |
557,376 |
|
|
$ |
538,385 |
|
|
$ |
542,335 |
|
|
Add: Non-GAAP adjustments, net of tax |
|
|
1,167 |
|
|
|
— |
|
|
|
— |
|
|
|
10,011 |
|
|
|
2,362 |
|
|
Adjusted TCE (non-GAAP) |
|
$ |
589,233 |
|
|
$ |
568,874 |
|
|
$ |
557,376 |
|
|
$ |
548,396 |
|
|
$ |
544,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets |
|
$ |
7,421,478 |
|
|
$ |
7,369,567 |
|
|
$ |
7,405,239 |
|
|
$ |
7,472,096 |
|
|
$ |
7,415,430 |
|
|
Less: Intangible assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,390 |
) |
|
Tangible assets |
|
$ |
7,421,478 |
|
|
$ |
7,369,567 |
|
|
$ |
7,405,239 |
|
|
$ |
7,472,096 |
|
|
$ |
7,414,040 |
|
|
Add: Non-GAAP adjustments, net of tax |
|
|
1,167 |
|
|
|
— |
|
|
|
— |
|
|
|
10,011 |
|
|
|
2,362 |
|
|
Adjusted tangible assets (non-GAAP) |
|
$ |
7,422,645 |
|
|
$ |
7,369,567 |
|
|
$ |
7,405,239 |
|
|
$ |
7,482,107 |
|
|
$ |
7,416,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
TCE ratio (non-GAAP) |
|
|
7.92 |
% |
|
|
7.72 |
% |
|
|
7.53 |
% |
|
|
7.21 |
% |
|
|
7.31 |
% |
|
Add: Non-GAAP adjustments, net of tax |
|
|
0.02 |
|
|
|
— |
|
|
|
— |
|
|
|
0.12 |
|
|
|
0.03 |
|
|
Adjusted TCE ratio (non-GAAP) |
|
|
7.94 |
% |
|
|
7.72 |
% |
|
|
7.53 |
% |
|
|
7.33 |
% |
|
|
7.34 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20251029815368/en/
Investor Contact:
Jayrald Rabago
Senior Strategic Financial Officer
(808) 544-3556
jayrald.rabago@cpb.bank
Media Contact:
Corporate Communications Manager
(808) 544-5125
tim.sakahara@cpb.bank
Source: