FINANCIAL HIGHLIGHTS
Per Share Information ($)
Financial Highlights
|
Period Ended
|
2021 FQ1 YTD
9/30/2021
|
2020 FY
12/31/2020
|
2019 FY
12/31/2019
|
2018 FY
12/31/2018
|
2017 FY
12/31/2017
|
|
Balance Sheet ($000)
|
|
Total Assets
|
496,316
|
496,118
|
452,850
|
400,953
|
380,832
|
|
Total Net Loans
|
376,222
|
369,160
|
345,978
|
306,029
|
285,870
|
|
Total Deposits
|
395,208
|
396,987
|
361,190
|
331,854
|
315,043
|
|
Equity Attributable to Parent Company
|
55,908
|
51,370
|
45,867
|
40,651
|
37,385
|
|
Total Equity
|
55,908
|
51,370
|
45,867
|
40,651
|
37,385
|
|
Profitability (%)
|
|
Net Income ($000)
|
6,161
|
4,841
|
4,056
|
4,149
|
3,453
|
|
Net Income Attributable to Parent ($000)
|
6,161
|
4,841
|
4,056
|
4,149
|
3,453
|
|
ROAA
|
1.65
|
1.00
|
0.93
|
1.05
|
0.94
|
|
Core ROAA
|
1.64
|
NA
|
0.78
|
1.05
|
0.94
|
|
ROAE
|
15.50
|
10.04
|
9.39
|
10.74
|
9.54
|
|
ROATCE
|
NA
|
NA
|
9.32
|
10.66
|
9.54
|
|
Core ROAE
|
15.48
|
NA
|
7.83
|
10.74
|
9.56
|
|
Net Interest Margin
|
3.99
|
3.65
|
3.4
|
3.51
|
3.51
|
|
Reported: Net Interest Margin
|
3.99
|
3.65
|
3.4
|
3.44
|
3.7 |
|
Efficiency Ratio
|
59.59
|
64.85
|
75.25
|
68.81
|
70.28
|
|
Noninterest Inc/Operating Rev
|
32.00
|
31.95
|
26.35
|
28.69
|
28.3
|
|
Balance Sheet Ratios (%)
|
|
Loans/Deposits
|
96.65
|
94.28
|
96.95
|
93.35
|
91.62
|
|
Securities/Assets
|
13.95
|
12.94
|
13.33
|
14.42
|
14.14
|
|
Total Equity/Total Assets
|
11.26
|
10.35
|
10.13
|
10.14
|
9.82
|
|
Tangible Equity/Tangible Assets
|
11.26
|
10.35
|
10.13
|
10.14
|
9.82
|
|
Tang Common Equity/Tang Assets
|
11.24
|
10.33
|
10.1
|
10.11
|
9.78
|
|
Asset Quality (%)
|
|
NPAs/Assets
|
NA
|
NA
|
NA
|
NA
|
1.19
|
|
NPA Excl Restructured/Assets
|
0.41
|
NA
|
0.49
|
0.51
|
1.09
|
|
NPAs & 90+ PD/Assets
|
NA
|
NA
|
NA
|
NA
|
1.19
|
|
NPAs/Loans & REO
|
NA
|
NA
|
NA
|
NA
|
1.56
|
|
Nonaccrual & 90+ & OREO/Assets
|
0.49
|
NA
|
0.58
|
0.61
|
1.1
|
|
NPAs & 90+ PD/Loans & REO
|
NA
|
NA
|
NA
|
NA
|
1.57
|
|
NPA & Loans 90+/Tangible Common Equity + LLR
|
NA
|
NA
|
NA
|
NA
|
11.12
|
|
NCOs/Avg Loans
|
(0.06)
|
0.35
|
0.13
|
0.11
|
0.1
|
|
Loan Loss Reserves/Gross Loans
|
1.86
|
1.60
|
1.24
|
1.26
|
1.2 |
|
Reserves/NPAs
|
NA
|
NA
|
NA
|
NA
|
76.86
|
|
Loan Loss Provision/NCO
|
NA
|
228.23
|
202.05
|
227.58
|
182.87
|
|
Capital Adequacy
|
|
Tier 1 Common Capital (CET1) ($000)
|
NA
|
NA
|
NA
|
NA
|
35,422
|
|
Tier 1 Capital ($000)
|
NA
|
NA
|
NA
|
NA
|
35,422
|
|
Tier 2 Capital ($000)
|
NA
|
NA
|
NA
|
NA
|
3,596
|
|
Total Capital ($000)
|
NA
|
NA
|
NA
|
NA
|
39,018
|
|
Total Risk-weighted Assets ($000)
|
NA
|
NA
|
NA
|
NA
|
285,371
|
|
Tier 1 Common Capital (CET1) Ratio(%)
|
NA
|
NA
|
NA
|
NA
|
12.41
|
|
Tier 1 Ratio (%)
|
NA
|
NA
|
NA
|
NA
|
12.41
|
|
Total Capital Ratio (%)
|
NA
|
NA
|
NA
|
NA
|
13.67
|
|
Liquidity Coverage Ratio (%)
|
NA
|
NA
|
NA
|
NA
|
NA |
|
Leverage Ratio (%)
|
NA
|
NA
|
NA
|
NA
|
9.45
|
|
Basel III Leverage Ratio (%)
|
NA
|
NA
|
NA
|
NA
|
NA
|
|
Per Share Information ($)
|
|
Common Shares Outstanding (actual)
|
549,346
|
559,136
|
559,136
|
559,136
|
558,689
|
|
Avg Diluted Shares (actual)
|
551,957
|
559,136
|
559,136
|
559,136
|
562,649
|
|
Basic Book Value per Share
|
101.54
|
91.65
|
81.81
|
72.48
|
66.69
|
|
Book Value per Share, As Reported
|
101.77
|
91.87
|
82.03
|
72.7
|
66.92
|
|
Basic Tangible Book Value per Share
|
101.54
|
91.65
|
81.81
|
72.48
|
66.69
|
|
Tangible Book Value per Share, As Reported
|
101.77
|
91.87
|
82.03
|
72.7
|
66.92
|
|
Common Dividends Declared per Share
|
0.54
|
1.04
|
1
|
0.95
|
0.85
|
|
EPS after Extra
|
11.16
|
8.66
|
7.22
|
7.4
|
6.13
|
|
EPS after Extra Growth (%)
|
79.42
|
19.9
|
(2.40)
|
20.7
|
15.7 |
|
Core EPS
|
NA
|
NA
|
6.02
|
7.4
|
6.15
|
|
Core EPS Growth (%)
|
NA
|
NA
|
(18.6)
|
20.4
|
16
|
|
Diluted EPS before Amortization
|
NA
|
NA
|
7.22
|
7.4
|
6.13
|
|
Pre-Provision Earnings per Share
|
NA
|
NA
|
6.63
|
7.95
|
5.84
|
|