By:
NASHVILLE, Tenn., Oct. 17, 2024 (GLOBE NEWSWIRE) — Truxton Corporation, the parent company for Truxton Trust Company (“Truxton” or “the Bank”) and subsidiaries, announced its operating results for the quarter ended September 30, 2024. Third quarter net income attributable to common shareholders was $4.57 million, or $1.57 per diluted share, compared to $4.56 million, or $1.57 per diluted share, for the same quarter in 2023.
“Truxton once again produced strong performance in the third quarter despite some significant non-recurring expenses including those related to the conversion of our core system that should engender improved operations in the coming years,” said Truxton Chairman Tom Stumb. “With net interest income up 10% and Wealth Management revenue up 14% from a year ago, we believe we are poised for excellent performance during the rest of the year and into 2025. Truxton thrives because our professional staff is distinctively capable, experienced and dedicated to service.”
Key Highlights
- Non-interest income was $5.5 million in the third quarter of 2024, which was $12 thousand lower than the second quarter of 2024 and $643 thousand over the third quarter of 2023. Wealth management constituted 95% of non-interest income in the third quarter of 2024, compared to 94% for both the second quarter of 2024 and third quarter of 2023.
- Non-interest expense in the third quarter of 2024 declined by $147 thousand compared to the prior quarter. One-time expenses in the third quarter related to the bank’s core system conversion totaled approximately $400 thousand.
- Loans increased 2.5% to $665 million at quarter end compared to $648 million at June 30, 2024, and were up 3.6% compared to $642 million at September 30, 2023.
- Total deposits increased by 6% from $840 million at June 30, 2024, to $889 million at September 30, 2024, and were 14% higher in comparison to $781 million at September 30, 2023. Truxton continues to fund its growth from a single banking location led by its commitment to provide what it believes is superior deposit operations service and technology.
- Net interest margin for the third quarter of 2024 was 2.69%, a decline of 6 basis points from the 2.75% experienced in the quarter ended June 30, 2024, and an increase of 8 basis points from the 2.61% recorded in the quarter ended September 30, 2023. Cost of funds was 3.48% in the third quarter of 2024, up from 3.32% the second quarter of 2024, and 3.05% over the third quarter of 2023.
- Allowance for credit losses, excluding that for unfunded commitments, was $6.4 million at quarter end September 30, 2024, compared to $6.2 million at June 30, 2024, and $6.0 million at September 30, 2023. For those three periods, such allowance amounts were 0.96%, 0.96%, and 0.94%, respectively, of gross loans outstanding at period end. For the same three periods, the Bank’s allowance for unfunded commitments was $409 thousand, $438 thousand, and $460 thousand, respectively.
- The Bank’s capital position remains strong. Its Tier 1 leverage ratio was 10.46% at September 30, 2024, compared to 10.45% at June 30, 2024, and 10.36% at September 30, 2023. Book value per common share was $33.30, $31.85, and $27.43 at September 30, 2024, June 30, 2024, and September 30, 2023, respectively.
- During the nine months ended September 30, 2024, Truxton Corporation paid dividends of $2.29 per common share, inclusive of a $1.00 special cash dividend, and repurchased 59,717 shares of its common stock for $3.99 million in the aggregate, or an average price of $66.73 per share.
About Truxton
Truxton is a premier provider of wealth, banking, and family office services for wealthy individuals, their families, and their business interests. Serving clients across the world, Truxton’s vastly experienced team of professionals provides customized solutions to its clients’ complex financial needs. Founded in 2004 in Nashville, Tennessee, Truxton upholds its original guiding principle: do the right thing. Truxton Trust Company is a subsidiary of financial holding company, Truxton Corporation OTCPK: TRUX. For more information, visit truxtontrust.com.
| Investor Relations Austin Branstetter 615-250-0783 austin.branstetter@truxtontrust.com |
Media Relations Swan Burrus 615-250-0773 swan.burrus@truxtontrust.com |
| Truxton Corporation | |||||||||
| Consolidated Balance Sheets | |||||||||
| (000’s) | |||||||||
| (Unaudited) | |||||||||
| September 30, 2024* |
June 30, 2024* |
September 30, 2023* |
|||||||
| ASSETS | |||||||||
| Cash and due from financial institutions | $ | 5,499 | $ | 8,494 | $ | 5,040 | |||
| Interest bearing deposits in other financial institutions | 24,678 | 3,851 | 7,589 | ||||||
| Federal funds sold | 4,816 | – | 956 | ||||||
| Cash and cash equivalents | 34,993 | 12,345 | 13,585 | ||||||
| Time deposits in other financial institutions | 245 | 490 | 740 | ||||||
| Securities available for sale | 295,905 | 286,977 | 259,543 | ||||||
| Gross loans, excluding Paycheck Protection Program | 664,630 | 648,300 | 641,697 | ||||||
| Allowance for credit losses | (6,358 | ) | (6,234 | ) | (6,031 | ) | |||
| Paycheck Protection Program Loans | 27 | 38 | 69 | ||||||
| Net loans | 658,299 | 642,104 | 635,735 | ||||||
| Bank owned life insurance | 16,602 | 11,512 | 10,751 | ||||||
| Restricted equity securities | 2,261 | 1,802 | 1,940 | ||||||
| Premises and equipment, net | 3,328 | 3,406 | 129 | ||||||
| Accrued interest receivable | 4,954 | 4,744 | 4,310 | ||||||
| Deferred tax asset, net | 4,649 | 5,386 | 7,910 | ||||||
| Other assets | 14,017 | 16,633 | 13,922 | ||||||
| Total assets | $ | 1,035,253 | $ | 985,399 | $ | 948,566 | |||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||
| Deposits | |||||||||
| Non-interest bearing | $ | 116,149 | $ | 115,699 | $ | 116,918 | |||
| Interest bearing | $ | 772,612 | 724,251 | $ | 663,950 | ||||
| Total deposits | 888,761 | 839,950 | 780,868 | ||||||
| Federal funds purchased | – | 283 | – | ||||||
| Swap counterparty cash collateral | 1,890 | 5,000 | 4,820 | ||||||
| Federal Home Loan Bank advances | 13,250 | 2,250 | 4,500 | ||||||
| Federal Reserve Bank Term Funding Program advances | 10,000 | 20,000 | 55,000 | ||||||
| Subordinated debt | 14,401 | 14,213 | 14,291 | ||||||
| Other liabilities | 11,405 | 10,919 | 9,544 | ||||||
| Total liabilities | 939,707 | 892,615 | 869,023 | ||||||
| SHAREHOLDERS’ EQUITY | |||||||||
| Common stock, $0.10 par value | $ | 285 | $ | 290 | $ | 288 | |||
| Additional paid-in capital | 28,729 | 31,381 | 31,335 | ||||||
| Retained earnings | 62,548 | 63,782 | 52,780 | ||||||
| Accumulated other comprehensive income (loss) | (9,434 | ) | (11,517 | ) | (18,167 | ) | |||
| Net Income | $ | 13,418 | $ | 8,848 | $ | 13,307 | |||
| Total shareholders’ equity | 95,546 | 92,784 | 79,543 | ||||||
| Total liabilities and shareholders’ equity | $ | 1,035,253 | $ | 985,399 | $ | 948,566 | |||
| *The information is preliminary, unaudited and based on company data available at the time of presentation. | |||||||||
| Truxton Corporation | |||||||||||||||||||
| Consolidated Statements of Net Income | |||||||||||||||||||
| (000’s) | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Three Months Ended | Year To Date | ||||||||||||||||||
| September 30, 2024* |
June 30, 2024* |
September 30, 2023* |
September 30, 2024* |
September 30, 2023* |
|||||||||||||||
| Non-interest income | |||||||||||||||||||
| Wealth management services | $ | 5,267 | $ | 5,206 | $ | 4,608 | $ | 15,380 | $ | 13,222 | |||||||||
| Service charges on deposit accounts | 92 | 90 | 117 | 275 | 398 | ||||||||||||||
| Securities gains (losses), net | 0 | (213 | ) | 0 | (213 | ) | 58 | ||||||||||||
| Bank owned life insurance income | 90 | 62 | 54 | 209 | 159 | ||||||||||||||
| Other | 71 | 387 | 98 | 538 | 374 | ||||||||||||||
| Total non-interest income | 5,520 | 5,532 | 4,877 | 16,189 | 14,212 | ||||||||||||||
| Interest income | |||||||||||||||||||
| Loans, including fees | $ | 10,654 | $ | 10,459 | $ | 9,715 | $ | 31,470 | $ | 27,308 | |||||||||
| Taxable securities | 3,361 | 2,933 | 2,575 | 8,892 | 6,796 | ||||||||||||||
| Tax-exempt securities | 222 | 207 | 216 | 617 | 666 | ||||||||||||||
| Interest bearing deposits | 488 | 408 | 178 | 1,127 | 185 | ||||||||||||||
| Federal funds sold | 113 | 60 | 30 | 214 | 59 | ||||||||||||||
| Other interest income | 27 | 52 | 49 | 106 | 300 | ||||||||||||||
| Total interest income | 14,865 | 14,119 | 12,763 | 42,426 | 35,315 | ||||||||||||||
| Interest expense | |||||||||||||||||||
| Deposits | 7,667 | 6,939 | 5,679 | 21,056 | 14,833 | ||||||||||||||
| Short-term borrowings | 260 | 327 | 682 | 1,204 | 167 | ||||||||||||||
| Long-term borrowings | 51 | 13 | 90 | 79 | 1,769 | ||||||||||||||
| Subordinated debentures | 188 | 188 | 195 | 564 | 583 | ||||||||||||||
| Total interest expense | 8,166 | 7,467 | 6,646 | 22,903 | 17,353 | ||||||||||||||
| Net interest income | 6,699 | 6,652 | 6,117 | 19,523 | 17,962 | ||||||||||||||
| Provision for credit losses | 105 | (27 | ) | 6 | 72 | 81 | |||||||||||||
| Net interest income after provision for loan losses | 6,594 | 6,679 | 6,111 | 19,451 | 17,881 | ||||||||||||||
| Total revenue, net | 12,114 | 12,211 | 10,988 | 35,640 | 32,093 | ||||||||||||||
| Non interest expense | |||||||||||||||||||
| Salaries and employee benefits | 4,044 | 3,897 | 3,819 | 12,017 | 11,247 | ||||||||||||||
| Occupancy | 315 | 484 | 313 | 1,252 | 913 | ||||||||||||||
| Furniture and equipment | 115 | 73 | 7 | 192 | 52 | ||||||||||||||
| Data processing | 625 | 439 | 470 | 1,482 | 1,352 | ||||||||||||||
| Wealth management processing fees | 221 | 208 | 188 | 643 | 530 | ||||||||||||||
| Advertising and public relations | 27 | 48 | 58 | 110 | 139 | ||||||||||||||
| Professional services | 609 | 272 | 263 | 1,091 | 297 | ||||||||||||||
| FDIC insurance assessments | 80 | 120 | 85 | 390 | 235 | ||||||||||||||
| Other | 406 | 1,048 | 111 | 1,732 | 932 | ||||||||||||||
| Total non interest expense | 6,442 | 6,589 | 5,314 | 18,909 | 15,698 | ||||||||||||||
| Income before income taxes | 5,672 | 5,622 | 5,674 | 16,731 | 16,395 | ||||||||||||||
| Income tax expense | 1,102 | 1,107 | 1,109 | 3,313 | 3,089 | ||||||||||||||
| Net income | $ | 4,570 | $ | 4,515 | $ | 4,564 | $ | 13,418 | $ | 13,307 | |||||||||
| Earnings per share: | |||||||||||||||||||
| Basic | $ | 1.58 | $ | 1.55 | $ | 1.57 | $ | 4.61 | $ | 4.58 | |||||||||
| Diluted | $ | 1.57 | $ | 1.55 | $ | 1.57 | $ | 4.60 | $ | 4.57 | |||||||||
| *The information is preliminary, unaudited and based on company data available at the time of presentation. Totals may not foot due to rounding. | |||||||||||||||||||
| Truxton Corporation | |||
| Selected Quarterly Financial data | |||
| At Or For The Three Months Ended | |||
| (000’s) | |||
| (Unaudited) | |||
| September 30, 2024* | June 30, 2024* | September 30, 2023* | |
| Per Common Share Data | |||
| Net income attributable to common shareholders, per share | |||
| Basic | $1.58 | $1.55 | $1.57 |
| Diluted | $1.57 | $1.55 | $1.57 |
| Book value per common share | $33.30 | $31.85 | $27.43 |
| Tangible book value per common share | $33.30 | $31.85 | $27.43 |
| Basic weighted average common shares | 2,819,035 | 2,830,894 | 2,829,139 |
| Diluted weighted average common shares | 2,823,728 | 2,838,321 | 2,836,187 |
| Common shares outstanding at period end | 2,869,015 | 2,912,781 | 2,900,171 |
| Selected Balance Sheet Data | |||
| Tangible common equity (TCE) ratio | 9.23% | 9.42% | 8.39% |
| Average Loans | $652,624 | $655,486 | $634,180 |
| Average earning assets (1) | $1,006,370 | $980,123 | $943,585 |
| Average total assets | $1,029,802 | $998,799 | $949,755 |
| Average shareholders’ equity | $94,225 | $90,929 | $80,535 |
| Selected Asset Quality Measures | |||
| Nonaccrual loans | $0 | $0 | $0 |
| 90+ days past due still accruing | $11 | $0 | $0 |
| Total nonperforming loans | $11 | $0 | $0 |
| Total nonperforming assets | $11 | $0 | $0 |
| Net charge offs (recoveries) | $9 | $0 | ($1) |
| Nonperforming loans to assets | 0.00% | 0.00% | 0.00% |
| Nonperforming assets to total assets | 0.00% | 0.00% | 0.00% |
| Nonperforming assets to total loans and other real estate | 0.00% | 0.00% | 0.00% |
| Allowance for credit losses to total loans | 0.96% | 0.96% | 0.94% |
| Net charge offs to average loans | 0.00% | 0.00% | 0.00% |
| Capital Ratios (Bank Subsidiary Only) | |||
| Tier 1 leverage | 10.46% | 10.45% | 10.36% |
| Common equity tier 1 | 15.17% | 14.62% | 14.11% |
| Total risk-based capital | 16.11% | 15.54% | 15.04% |
| Selected Performance Ratios | |||
| Efficiency ratio | 52.72% | 52.72% | 47.87% |
| Return on average assets (ROA) | 1.77% | 1.82% | 1.91% |
| Return on average shareholders’ equity (ROE) | 19.29% | 19.97% | 22.48% |
| Return on average tangible common equity (ROTCE) | 19.29% | 19.97% | 22.48% |
| Net interest margin | 2.69% | 2.75% | 2.61% |
| *The information is preliminary, unaudited and based on company data available at the time of presentation. | |||
| (1) Average earning assets is the daily average of earning assets. Earning assets consists of loans, mortgage loans held for sale, federal funds sold, deposits with banks, and investment securities. | |||
| Truxton Corporation | ||||||||||||||||||||
| Yield Tables | ||||||||||||||||||||
| For The Periods Indicated | ||||||||||||||||||||
| (000’s) | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| The following table sets forth the amount of our average balances, interest income or interest expense for each category of interest earning assets and interest bearing liabilities and the average interest rate for interest earning assets and interest bearing liabilities, net interest spread and net interest margin for the periods indicated below: | ||||||||||||||||||||
| Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||
| September, 30 2024* | June 30, 2024* | September, 30 2023* | ||||||||||||||||||
| Average Balances |
Rates/ Yields (%) |
Interest Income/ Expense |
Average Balances |
Rates/ Yields (%) |
Interest Income/ Expense |
Average Balances |
Rates/ Yields (%) |
Interest Income/ Expense |
||||||||||||
| Earning Assets | ||||||||||||||||||||
| Loans | $652,624 | 6.41 | $10,520 | $655,486 | 6.34 | $10,332 | $634,179 | 6.01 | $9,602 | |||||||||||
| Loan fees | $0 | 0.08 | $134 | $0 | 0.08 | $127 | $0 | 0.07 | $112 | |||||||||||
| Loans with fees | 652,624 | 6.49 | $10,654 | $655,486 | 6.42 | $10,459 | 634,180 | 6.08 | $9,714 | |||||||||||
| Mortgage loans held for sale | $0 | 0.00 | $0 | $0 | 0.00 | $0 | $0 | 0.00 | $0 | |||||||||||
| Federal funds sold | $8,367 | 5.28 | $113 | $4,476 | 5.32 | $60 | $2,293 | 5.20 | $30 | |||||||||||
| Deposits with banks | $35,784 | 5.43 | $488 | $27,887 | 5.88 | $408 | $13,213 | 5.34 | $178 | |||||||||||
| Investment securities – taxable | $273,488 | 4.92 | $3,361 | $257,470 | 4.56 | $2,933 | $255,822 | 4.03 | $2,575 | |||||||||||
| Investment securities – tax-exempt | $36,107 | 3.67 | $222 | $34,804 | 3.56 | $207 | $38,077 | 3.38 | $216 | |||||||||||
| Total Earning Assets | $1,006,370 | 5.92 | $14,838 | $980,123 | 5.81 | $14,067 | $943,585 | 5.40 | $12,713 | |||||||||||
| Non interest earning assets | ||||||||||||||||||||
| Allowance for loan losses | (6,224 | ) | (6,306 | ) | (5,989 | ) | ||||||||||||||
| Cash and due from banks | $6,529 | $6,856 | $5,814 | |||||||||||||||||
| Premises and equipment | $3,370 | $2,698 | $134 | |||||||||||||||||
| Accrued interest receivable | $3,746 | $3,975 | $3,443 | |||||||||||||||||
| Other real estate | $0 | $0 | $0 | |||||||||||||||||
| Other assets | $34,150 | $32,919 | $29,298 | |||||||||||||||||
| Unrealized gain (loss) on inv. securities | (18,139 | ) | (21,466 | ) | (26,530 | ) | ||||||||||||||
| Total Assets | $1,029,802 | $998,799 | $949,755 | |||||||||||||||||
| Interest bearing liabilities | ||||||||||||||||||||
| Interest bearing demand | $333,177 | 3.60 | $3,018 | $340,187 | 3.62 | $3,062 | $354,018 | 3.43 | $3,062 | |||||||||||
| Savings and money market | $195,751 | 3.60 | $1,773 | $175,264 | 3.55 | $1,546 | $132,842 | 2.67 | $895 | |||||||||||
| Time deposits – retail | $13,505 | 3.40 | $115 | $14,887 | 3.4 | $126 | $17,334 | 2.67 | $117 | |||||||||||
| Time deposits – wholesale | $226,673 | 4.85 | $2,761 | $201,005 | 4.41 | $2,205 | $147,046 | 4.33 | $1,605 | |||||||||||
| Total interest bearing deposits | $769,106 | 3.97 | $7,667 | $731,343 | 3.82 | $6,939 | $651,240 | 3.46 | $5,679 | |||||||||||
| Federal Home Loan Bank advances | $5,728 | 3.50 | $51 | $3,173 | 1.64 | $13 | $9,337 | 3.79 | $91 | |||||||||||
| Subordinated debt | $14,656 | 4.53 | $188 | $14,471 | 5.14 | $188 | $15,030 | 5.09 | $195,399 | |||||||||||
| Other borrowings | $24,011 | 4.22 | $259 | $30,973 | 4.18 | $327 | $60,606 | 4.40 | $877 | |||||||||||
| Total borrowed funds | $44,395 | 4.40 | $499 | $48,617 | 4.30 | $528 | $84,973 | 4.46 | $968 | |||||||||||
| Total interest bearing liabilities | $813,501 | 3.99 | $8,166 | $779,960 | 3.85 | $7,467 | $736,213 | 3.57 | $6,647 | |||||||||||
| Net interest rate spread | 1.93 | $6,672 | 1.96 | $6,600 | 1.83 | $6,067 | ||||||||||||||
| Non-interest bearing deposits | $118,216 | $124,029 | $127,389 | |||||||||||||||||
| Other liabilities | $3,860 | $3,881 | $5,308 | |||||||||||||||||
| Shareholder’s equity | $94,225 | $90,929 | $80,535 | |||||||||||||||||
| Total Liabilities and Shareholder’s Equity | $1,029,802 | $998,799 | $949,445 | |||||||||||||||||
| Cost of funds | 3.48 | 3.32 | 3.05 | |||||||||||||||||
| Net interest margin | 2.69 | 2.75 | 2.61 | |||||||||||||||||
| *The information is preliminary, unaudited and based on company data available at the time of presentation. Totals may not foot due to rounding. | ||||||||||||||||||||
| Yield Table Assumptions – Average loan balances are inclusive of nonperforming loans. Yields computed on tax-exempt instruments are on a tax equivalent basis. Net interest spread is calculated as the yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. Net interest margin is the result of net interest income calculated on a tax-equivalent basis divided by average interest earning assets for the period. Changes in net interest income are attributed to either changes in average balances (volume change) or changes in average rates (rate change) for earning assets and sources of funds on which interest is received or paid. Volume change is calculated as change in volume times the previous rate while rate change is change in rate times the previous volume. Changes not due solely to volume or rate changes are allocated to volume change and rate change in proportion to the relationship of the absolute dollar amounts of the change in each category. | ||||||||||||||||||||
| Truxton Corporation | ||||||||||||||
| Yield Tables | ||||||||||||||
| For The Periods Indicated | ||||||||||||||
| (000’s) | ||||||||||||||
| (Unaudited) | ||||||||||||||
| The following table sets forth the amount of our average balances, interest income or interest expense for each category of interest earning assets and interest bearing liabilities and the average interest rate for interest earning assets and interest bearing liabilities, net interest spread and net interest margin for the periods indicated below: | ||||||||||||||
| Nine Months Ended | Nine Months Ended | |||||||||||||
| September 30, 2024* | September 30, 2023* | |||||||||||||
| Average Balances |
Rates/ Yields (%) |
Interest Income/ Expense |
Average Balances |
Rates/ Yields (%) |
Interest Income/ Expense |
|||||||||
| Earning Assets | ||||||||||||||
| Loans | $654,958 | 6.35 | $31,113 | $628,742 | 5.73 | $26,967 | ||||||||
| Loan fees | $0 | 0.07 | $358 | $0 | 0.07 | $342 | ||||||||
| Loans with fees | $654,958 | 6.42 | $31,471 | $628,742 | 5.81 | $27,309 | ||||||||
| Mortgage loans held for sale | $0 | 0.00 | $0 | $0 | 0.00 | $0 | ||||||||
| Federal funds sold | $5,377 | 5.22 | $214 | $1,544 | 5.08 | $59 | ||||||||
| Deposits with banks | $27,765 | 5.42 | $1,126 | $13,532 | 4.91 | $497 | ||||||||
| Investment securities – taxable | $258,878 | 4.58 | $8,892 | $247,046 | 3.67 | $6,796 | ||||||||
| Investment securities – tax-exempt | $34,656 | 3.54 | $617 | $38,890 | 3.41 | $666 | ||||||||
| Total Earning Assets | $981,634 | 5.8 | $42,320 | $929,754 | 5.12 | $35,327 | ||||||||
| Non interest earning assets | ||||||||||||||
| Allowance for loan losses | (6,279 | ) | (6,075 | ) | ||||||||||
| Cash and due from banks | $6,220 | $6,148 | ||||||||||||
| Premises and equipment | $2,446 | $167 | ||||||||||||
| Accrued interest receivable | $3,733 | $3,169 | ||||||||||||
| Other real estate | $0 | $0 | ||||||||||||
| Other assets | $32,526 | $28,760 | ||||||||||||
| Unrealized gain (loss) on inv. securities | (20,560 | ) | (26,074 | ) | ||||||||||
| Total Assets | $999,720 | $935,849 | ||||||||||||
| Interest bearing liabilities | ||||||||||||||
| Interest bearing demand | $334,564 | 3.58 | $8,978 | $353,974 | 3.12 | $8,263 | ||||||||
| Savings and Money Market | $177,950 | 3.52 | $4,694 | $133,262 | 2.35 | $2,341 | ||||||||
| Time deposits – Retail | $14,646 | 3.41 | $374 | $17,446 | 2.33 | $304 | ||||||||
| Time Deposits – Wholesale | $200,511 | 4.67 | $7,010 | $136,564 | 3.84 | $3,926 | ||||||||
| Total interest bearing deposits | $727,671 | 3.87 | $21,056 | $641,247 | 3.09 | $14,833 | ||||||||
| Federal home Loan Bank advances | $4,107 | 2.53 | $79 | $15,002 | 4.1 | $467 | ||||||||
| Subordinated debt | $14,579 | 5.08 | $564 | $14,969 | 5.14 | $583 | ||||||||
| Other borrowings | $37,299 | 4.43 | $1,204 | $43,646 | 4.44 | $2,052 | ||||||||
| Total borrowed funds | $55,985 | 4.34 | $1,847 | $73,617 | 4.51 | $2,519 | ||||||||
| Total interest bearing liabilities | $783,657 | 3.90 | $22,903 | $714,864 | 3.24 | $17,353 | ||||||||
| Net interest rate spread | 1.90 | $19,417 | 1.89 | $17,975 | ||||||||||
| Non-interest bearing deposits | $120,343 | $139,068 | ||||||||||||
| Other liabilities | $4,178 | $4,251 | ||||||||||||
| Shareholder’s equity | $91,542 | $77,561 | ||||||||||||
| Total Liabilities and Shareholder’s Equity | $999,720 | $935,744 | ||||||||||||
| Cost of funds | 3.38 | 2.71 | ||||||||||||
| Net interest margin | 2.68 | 2.63 | ||||||||||||
| *The information is preliminary, unaudited and based on company data available at the time of presentation. | ||||||||||||||
| Yield Table Assumptions – Average loan balances are inclusive of nonperforming loans. Yields computed on tax-exempt instruments are on a tax equivalent basis. Net interest spread is calculated as the yields realized on interest-bearing assets less the rates paid on interest-bearing liabilities. Net interest margin is the result of net interest income calculated on a tax-equivalent basis divided by average interest earning assets for the period. Changes in net interest income are attributed to either changes in average balances (volume change) or changes in average rates (rate change) for earning assets and sources of funds on which interest is received or paid. Volume change is calculated as change in volume times the previous rate while rate change is change in rate times the previous volume. Changes not due solely to volume or rate changes are allocated to volume change and rate change in proportion to the relationship of the absolute dollar amounts of the change in each category. | ||||||||||||||
