Truxton Corporation Reports Third Quarter 2020 Results
NASHVILLE, Tenn., Oct. 22, 2020 (GLOBE NEWSWIRE) -- Truxton Corporation (OTCPK: TRUX), the parent company for Truxton Trust Company (“Truxton” or “the Bank”) and subsidiaries, announced its operating results for the quarter ended September 30, 2020. Third quarter net income attributable to common shareholders was $2.5 million or $0.88 per diluted share compared to $2.6 million or $0.91 per diluted share for the same quarter in 2019. Net income decreased by 1.5% and earnings per diluted share decreased by 3.4% for the quarter compared to the third quarter of 2019. For the nine months ended September 30, 2020, net income increased by 4.7% to $7.6 million from $7.3 million in the comparable period in 2019. For the nine months ended September 30, 2020, earnings per diluted share rose to $2.70 from $2.59, an increase of 4.3% from the comparable period in 2019.
Pre-tax, pre-prevision net income increased 8% from the same quarter in 2019 or 13% when excluding securities gains of $149,000 in the third quarter of 2019.
Chairman and CEO Tom Stumb remarked, “Truxton has adjusted well to the effects of the pandemic on our clients and employees. We’re meeting with clients and generating new business effectively under significant operating constraints. Though uncertainty regarding the length and severity of the pandemic remains, our asset quality metrics are holding up. While the overwhelming majority of the loans we modified to provide pandemic relief are again paying in accordance with their terms, we have added meaningfully to our allowance for loan and lease losses and supplemented our long-term capital with the issuance of subordinated debt.”
Key Highlights
- Wealth Management service rose 5% in the third quarter of 2020 compared to the third quarter of 2019. Wealth management services constituted 96% of non-interest income in the third quarter ended September 30, 2020.
- Loans rose by 22% to $414 million compared to September 30, 2019 and were down 1% compared to June 30, 2020.
- We ended the third quarter with $46.7 million in loans made pursuant to the Paycheck Protection Program (PPP) provisions of the CARES Act, assisting our small business clients to cover payrolls and other essential costs during this pandemic period.
- Total deposits grew 25% since September 30, 2019, inclusive of deposits added as a result of funding PPP loans and new business growth. Truxton continues to fund its growth from a single banking location through superior deposit operations service and technology. As a result, occupancy expenditures and fixed asset investments are significantly less than many of our peers.
- Net interest margin for the third quarter of 2020 was 2.84%. That represents a decrease of 29 basis points from the 3.13% experienced in the quarter ended June 30, 2020, and a decline of 42 basis points from the quarter ended September 30, 2019. Cost of funds decreased to 0.35% in the third quarter of 2020 from 0.36% for the quarter ended June 30, 2020, and 0.98% for the quarter ended September 30, 2019. Net interest margin was negatively impacted by the PPP loans, which carry a 1% interest rate.
- Asset quality remains sound at Truxton. Truxton had $2.0 million in non-performing assets at September 30, 2020, up from $0 in the same quarter a year ago. A single residential mortgage comprises over 95% of our non-performing loans.
- Provision for loan losses was $262,000 for the quarter ended September 30, 2020, an increase from no provision in the same quarter in 2019 and down from $418,000 in the quarter ended June 30, 2020. Allowance for loan losses was $4.3 million, $4.0 million, and $3.4 million as of September 30, 2020, June 30, 2020, and September 30, 2019, respectively. For the three periods, the bank’s allowance was 1.03%, 0.95%, and 1.01%, of gross loans outstanding at period end, respectively. There is no allowance associated with the $46.7 million of PPP loans outstanding at September 30, 2020.
- The Bank’s capital position remains strong. Tier 1 leverage ratio was 9.43% at September 30, 2020, 9.82% at June 30, 2020, and 11.31% at September 30, 2019. The reduction in Tier 1 leverage ratio for the quarter was principally the result of the significant asset growth experienced in the quarter. Book value per common share was $25.27, $24.41, and $23.28 for September 30, 2020, June 30, 2020, and September 30, 2019, respectively. During the 12 months ended September 30, 2020, Truxton Corporation paid dividends of $2.09 per common share.
- As previously announced, Truxton Corporation issued $15 million in aggregate principal amount of 10-year subordinated debt to certain accredited institutional investors on September 28, 2020. The notes are callable after 5 years, with an initial fixed coupon of 4.50% for the first five years.
- With the onset of the pandemic in March 2020, Truxton began providing borrower interest and/or principal payment deferrals for up to 180 days in an amount eventually impacting $63.6 million in loans, or 17% of non-PPP total loan balances. As of October 21, 2020, those loans still receiving borrower payment deferrals totaled $17.8 million or 4.8% of non-PPP loans. Each currently deferred loan is still governed by the terms of its initial deferral.
About Truxton Trust
Truxton Trust Company is a provider of private banking, wealth management, trust, 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 Trust 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 Andrew May 615-515-1707 andrew.may@truxtontrust.com |
Media Relations Tamara Schoeplein 615-515-1714 tamara.schoeplein@truxtontrust.com |
| Truxton Corporation | |||||||||
| Consolidated Balance Sheets | |||||||||
| (000's) | |||||||||
| (Unaudited) | |||||||||
| September 30, 2020* |
June 30, 2020* |
September 30, 2019* |
|||||||
| ASSETS | |||||||||
| Cash and due from financial institutions | $ | 12,772 | $ | 10,581 | $ | 8,788 | |||
| Interest bearing deposits in other financial institutions | 90,836 | 70,022 | 32,883 | ||||||
| Federal funds sold | 2,223 | 8,559 | 1,569 | ||||||
| Cash and cash equivalents | 105,831 | 89,162 | 43,240 | ||||||
| Time deposits in other financial institutions | 2,938 | 4,683 | 5,651 | ||||||
| Securities available for sale | 156,558 | 137,372 | 116,549 | ||||||
| Gross loans | 367,689 | 373,263 | 339,182 | ||||||
| Allowance for loan losses | (4,257 | ) | (4,003 | ) | (3,411 | ) | |||
| Paycheck Protection Program Loans | 46,684 | 46,639 | - | ||||||
| Net loans | 410,116 | 415,899 | 335,771 | ||||||
| Mortgage loans held for sale, net | - | - | 300 | ||||||
| Bank owned life insurance | 10,132 | 10,079 | 9,918 | ||||||
| Restricted equity securities | 3,206 | 2,695 | 2,593 | ||||||
| Premises and equipment, net | 538 | 454 | 312 | ||||||
| Accrued interest receivable | 2,850 | 2,447 | 1,704 | ||||||
| Deferred tax asset, net | 106 | - | 348 | ||||||
| Other assets | 7,044 | 7,808 | 4,625 | ||||||
| Total assets | $ | 699,319 | $ | 670,599 | $ | 521,011 | |||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
| Deposits | |||||||||
| Non-interest bearing | $ | 150,083 | $ | 158,062 | $ | 125,985 | |||
| Interest bearing | 388,959 | 354,346 | 304,966 | ||||||
| Total deposits | 539,042 | 512,408 | 430,951 | ||||||
| Federal Home Loan Bank advances | 17,867 | 33,036 | 18,647 | ||||||
| Paycheck Protection Program Liquidity Facility advances | 46,639 | 46,639 | |||||||
| Federal funds purchased | - | - | - | ||||||
| Subordinated debt | 14,574 | - | - | ||||||
| Other liabilities | 9,527 | 9,303 | 7,075 | ||||||
| Total liabilities | 627,649 | 601,386 | 456,673 | ||||||
| SHAREHOLDERS' EQUITY | |||||||||
| Additional paid-in capital | 30,832 | 30,591 | 29,366 | ||||||
| Retained earnings | 38,696 | 36,971 | 34,483 | ||||||
| Accumulated other comprehensive income (loss) | 2,142 | 1,651 | 489 | ||||||
| Total shareholders' equity | 71,670 | 69,213 | 64,338 | ||||||
| Total liabilities and shareholders' equity | $ | 699,319 | $ | 670,599 | $ | 521,011 | |||
| *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, 2020* |
June 30, 2020* |
September 30, 2019* |
September 30, 2020* |
September 30, 2019* |
||||||||||
| Non-interest income | ||||||||||||||
| Wealth management services | $ | 2,832 | $ | 2,793 | $ | 2,694 | $ | 8,367 | $ | 8,150 | ||||
| Service charges on deposit accounts | 59 | 60 | 78 | 197 | 222 | |||||||||
| Securities gains (losses), net | 0 | 0 | 149 | 0 | 221 | |||||||||
| Bank owned life insurance income | 53 | 53 | 55 | 159 | 163 | |||||||||
| Other | 13 | 34 | 40 | 197 | 124 | |||||||||
| Total non-interest income | 2,957 | 2,940 | 3,016 | 8,920 | 8,880 | |||||||||
| Interest income | ||||||||||||||
| Loans, including fees | $ | 4,126 | $ | 4,282 | $ | 4,007 | $ | 12,585 | $ | 12,021 | ||||
| Taxable securities | 471 | 486 | 506 | 1,492 | 1,476 | |||||||||
| Tax-exempt securities | 299 | 245 | 208 | 740 | 692 | |||||||||
| Interest bearing deposits | 90 | 54 | 302 | 253 | 619 | |||||||||
| Federal funds sold | 2 | 2 | 14 | 18 | 26 | |||||||||
| Other interest income | 13 | 34 | 25 | 59 | 108 | |||||||||
| Total interest income | 5,001 | 5,103 | 5,062 | 15,147 | 14,942 | |||||||||
| Interest expense | ||||||||||||||
| Deposits | 389 | 371 | 1,013 | 1,490 | 3,136 | |||||||||
| Short-term borrowings | - | - | - | - | 16 | |||||||||
| Long-term borrowings | 134 | 129 | 90 | 353 | 323 | |||||||||
| Total interest expense | 523 | 500 | 1,103 | 1,843 | 3,475 | |||||||||
| Net interest income | 4,478 | 4,603 | 3,959 | 13,304 | 11,467 | |||||||||
| Provision for loan losses | 262 | 418 | 0 | 865 | 55 | |||||||||
| Net interest income after provision for loan losses | 4,216 | 4,185 | 3,959 | 12,439 | 11,412 | |||||||||
| Total Revenue, net | 7,173 | 7,125 | 6,975 | 21,359 | 20,292 | |||||||||
| Non interest expense | ||||||||||||||
| Salaries and employee benefits | 2,781 | 2,797 | 2,661 | 8,507 | 8,028 | |||||||||
| Occupancy | 228 | 222 | 200 | 649 | 605 | |||||||||
| Furniture and equipment | 46 | 30 | 27 | 107 | 82 | |||||||||
| Data processing | 296 | 290 | 290 | 849 | 869 | |||||||||
| Wealth management processing fees | 102 | 130 | 114 | 357 | 336 | |||||||||
| Advertising and public relations | 30 | 25 | 20 | 97 | 77 | |||||||||
| Professional services | 190 | 156 | 125 | 514 | 385 | |||||||||
| FDIC insurance assessments | 45 | 38 | 35 | 98 | 105 | |||||||||
| Other | 237 | 215 | 279 | 720 | 684 | |||||||||
| Total non interest expense | 3,955 | 3,903 | 3,751 | 11,898 | 11,171 | |||||||||
| Income before income taxes | 3,218 | 3,222 | 3,224 | 9,461 | 9,121 | |||||||||
| Income tax expense | 693 | 608 | 661 | 1,852 | 1,853 | |||||||||
| Net income | $ | 2,525 | $ | 2,614 | $ | 2,563 | $ | 7,609 | $ | 7,268 | ||||
| Earnings per share: | ||||||||||||||
| Basic | $0.89 | $0.93 | $0.93 | $2.73 | $2.65 | |||||||||
| Diluted | $0.88 | $0.92 | $0.91 | $2.70 | $2.59 | |||||||||
| *The information is preliminary, unaudited and based on company data available at the time of presentation. | ||||||||||||||
| Truxton Corporation | |||
| Selected Quarterly Financial Data | |||
| at or for the Three Months Ended | |||
| (000's) | |||
| (Unaudited) | |||
| September 30, 2020* |
June 30, 2020* |
September 30, 2019* |
|
| Per Common Share Data | |||
| Net income attributable to shareholders, per share | |||
| Basic | $0.89 | $0.93 | $0.93 |
| Diluted | $0.88 | $0.92 | $0.91 |
| Book value per common share | $25.27 | $24.41 | $23.28 |
| Tangible book value per common share | $25.27 | $24.41 | $23.28 |
| Basic weighted average common shares | 2,758,375 | 2,740,504 | 2,690,981 |
| Diluted weighted average common shares | 2,789,562 | 2,768,173 | 2,746,171 |
| Common shares outstanding at period end, including participating shares | 2,836,451 | 2,834,951 | 2,763,407 |
| Selected Balance Sheet Data | |||
| Tangible common equity (TEC) ratio | 10.25% | 10.32% | 12.35% |
| Average loans | $413,716 | $419,360 | $333,950 |
| Average earning assets (1) | $642,326 | $599,279 | $490,536 |
| Average total assets | $677,985 | $629,800 | $516,252 |
| Average stockholders' equity | $71,183 | $67,204 | $63,455 |
| Selected Asset Quality Measures | |||
| Nonaccrual loans | $2,044 | $2,059 | 0 |
| 90+ days past due still accruing | $0 | $0 | 0 |
| Total nonperforming loans | $2,044 | $2,059 | 0 |
| Total nonperforming assets | $2,044 | $2,059 | 0 |
| Net charge offs (recoveries) | 0 | 8 | 0 |
| Nonperforming loans to assets | 0.29% | 0.31% | 0.00% |
| Nonperforming assets to total assets | 0.29% | 0.31% | 0.00% |
| Nonperforming assets to total loans and other real estate | 0.49% | 0.49% | 0.00% |
| Allowance for loan losses to gross loans | 1.03% | 0.95% | 1.01% |
| Net charge offs (recoveries) to average loans | 0.00% | 0.00% | 0.00% |
| Capital Ratios (Bank Subsidiary Only) | |||
| Tier 1 leverage | 9.43% | 9.82% | 11.31% |
| Common equity tier 1 | 14.60% | 13.61% | 14.93% |
| Total risk-based capital | 15.58% | 14.49% | 15.81% |
| Selected Performance Ratios | |||
| Efficiency ratio | 53.01% | 54.22% | 57.97% |
| Return on average assets (ROA) | 1.48% | 1.67% | 1.97% |
| Return on average stockholders' equity (ROE) | 14.12% | 15.64% | 16.02% |
| Return on tangible common equity (ROTCE) | 14.12% | 15.64% | 16.02% |
| Net interest margin | 2.84% | 3.13% | 3.26% |
| *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, investment securities and restricted equity 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, 2020* |
June 30, 2020* |
September 30, 2019* |
||||||||||||||
| Average Balances | Rates/ Yields (%) | Interest Income/ Expense | Average Balances | Rates/ Yields (%) | Interest Income/ Expense | Average Balances | Rates/ Yields (%) | Interest Income/ Expense | ||||||||
| Earning assets | ||||||||||||||||
| Loans | $413,716 | 3.74 | $3,891 | $419,360 | 3.92 | $4,092 | $333,950 | 4.76 | $4,007 | |||||||
| Loan fees | $0 | 0.23 | $240 | $0 | 0.19 | $194 | $0 | 0.02 | $15 | |||||||
| Loans with fees | $413,716 | 3.97 | $4,131 | $419,360 | 4.11 | $4,286 | $333,950 | 4.78 | $4,022 | |||||||
| Mortgage loans held for sale | $0 | 0.00 | $0 | $87 | 5.20 | $1 | $70 | 5.30 | $1 | |||||||
| Federal funds sold | $4,340 | 0.17 | $2 | $5,372 | 0.12 | $2 | $2,423 | 2.26 | $14 | |||||||
| Deposits with banks | $83,360 | 0.43 | $90 | $49,551 | 0.44 | $54 | $48,513 | 2.47 | $302 | |||||||
| Investment securities - taxable | $96,081 | 1.96 | $471 | $90,256 | 2.15 | $486 | $76,620 | 2.64 | $506 | |||||||
| Investment securities - tax-exempt | $44,829 | 3.61 | $299 | $34,403 | 3.86 | $245 | $28,961 | 3.88 | $208 | |||||||
| Total earning assets | $642,326 | 3.16 | $4,993 | $599,030 | 3.46 | $5,074 | $490,537 | 4.15 | $5,053 | |||||||
| Non interest earning assets | ||||||||||||||||
| Allowance for loan losses | (4,122 | ) | (3,702 | ) | (3,411 | ) | ||||||||||
| Cash and due from banks | $11,256 | $9,025 | $7,799 | |||||||||||||
| Premises and equipment | $484 | $400 | $1,727 | |||||||||||||
| Accrued interest receivable | $2,502 | $1,989 | $1,569 | |||||||||||||
| Other real estate | $0 | $0 | $0 | |||||||||||||
| Other assets | $20,485 | $20,726 | $16,152 | |||||||||||||
| Unrealized gain (loss) on inv. securities | 5,053 | 2,332 | 1,879 | |||||||||||||
| Total assets | $677,984 | $629,800 | $516,252 | |||||||||||||
| Interest bearing liabilities | ||||||||||||||||
| Interest bearing demand | $31,416 | (0.03 | ) | ($3 | ) | $33,084 | 0.22 | $18 | $27,779 | 0.71 | $50 | |||||
| Savings and money market | $454,105 | 0.31 | $351 | $408,757 | 0.30 | $300 | $348,146 | 1.04 | $916 | |||||||
| Time deposits - retail | $9,796 | 1.20 | $30 | $10,977 | 1.24 | $34 | $11,930 | 1.54 | $46 | |||||||
| Time deposits - wholesale | $15,285 | 0.27 | $11 | $2,087 | 3.72 | $19 | $10,585 | 0.05 | $1 | |||||||
| Total interest bearing deposits | $510,603 | 0.30 | $389 | $454,905 | 0.33 | $371 | $398,440 | 1.01 | $1,013 | |||||||
| Federal Home Loan Bank advances | $25,435 | 1.43 | $93 | $35,720 | 1.13 | $102 | $18,711 | 1.89 | $90 | |||||||
| Other borrowings | $48,454 | 0.33 | $41 | $32,931 | 0.33 | $27 | $1,463 | 0.03 | $0 | |||||||
| Total borrowed funds | $73,889 | 0.71 | $134 | $68,651 | 0.74 | $129 | $20,174 | 1.75 | $90 | |||||||
| Total interest bearing liabilities | $584,492 | 0.35 | $523 | $523,556 | 0.38 | $500 | $418,614 | 1.04 | $1,103 | |||||||
| Net interest rate spread | 2.81 | $4,470 | 3.08 | $4,574 | 3.11 | $3,950 | ||||||||||
| Non-interest bearing deposits | $14,564 | $31,315 | $29,269 | |||||||||||||
| Other liabilities | $7,745 | $7,725 | $4,816 | |||||||||||||
| Stockholder's equity | $71,183 | $67,204 | $63,455 | |||||||||||||
| Total liabilities and stockholder's equity | $677,984 | $629,800 | $516,154 | |||||||||||||
| Cost of funds | 0.35 | 0.36 | 0.98 | |||||||||||||
| Net interest margin | 2.84 | 3.13 | 3.26 | |||||||||||||
| *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. | ||||||||||||||||
| 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, 2020 |
September 30, 2019* |
|||||||||||||
| Average Balances | Rates/ Yields (%) | Interest Income/ Expense | Average Balances | Rates/ Yields (%) | Interest Income/ Expense | |||||||||
| Earning assets | ||||||||||||||
| Loans | $400,413 | 4.05 | $12,142 | $335,318 | 4.78 | $11,994 | ||||||||
| Loan fees | $0 | 0.16 | $467 | $0 | 0.02 | $62 | ||||||||
| Loans with fees | $400,413 | 4.21 | $12,609 | $335,318 | 4.81 | $12,056 | ||||||||
| Mortgage loans held for sale | $69 | 4.07 | $2 | $69 | 3.27 | $2 | ||||||||
| Federal funds sold | $4,285 | 0.54 | $18 | $1,445 | 2.38 | $26 | ||||||||
| Deposits with banks | $52,832 | 0.64 | $253 | $32,579 | 2.54 | $619 | ||||||||
| Investment securities - taxable | $91,351 | 2.18 | $1,492 | $75,518 | 2.61 | $1,476 | ||||||||
| Investment securities - tax-exempt | $35,425 | 3.77 | $740 | $32,198 | 3.87 | $692 | ||||||||
| Total earning assets | $584,375 | 3.51 | $15,114 | $477,127 | 4.23 | $14,871 | ||||||||
| Non interest earning assets | ||||||||||||||
| Allowance for loan losses | (3,747 | ) | (3,387 | ) | ||||||||||
| Cash and due from banks | $9,558 | $6,962 | ||||||||||||
| Premises and equipment | $397 | $1,508 | ||||||||||||
| Accrued interest receivable | $2,049 | $1,596 | ||||||||||||
| Other real estate | $0 | $0 | ||||||||||||
| Other assets | $19,824 | $16,033 | ||||||||||||
| Unrealized gain (loss) on inv. securities | 3,145 | 254 | ||||||||||||
| Total assets | $615,601 | $500,093 | ||||||||||||
| Interest bearing liabilities | ||||||||||||||
| Interest bearing demand | $32,453 | 0.29 | $72 | $26,758 | 0.79 | $158 | ||||||||
| Savings and money market | $410,521 | 0.41 | $1,256 | $339,720 | 1.12 | $2,847 | ||||||||
| Time deposits - retail | $10,421 | 1.30 | $101 | $11,590 | 1.35 | $117 | ||||||||
| Time deposits - wholesale | $7,648 | 1.07 | $61 | $6,603 | 0.03 | $14 | ||||||||
| Total interest bearing deposits | $461,043 | 0.43 | $1,490 | $384,671 | 1.09 | $3,136 | ||||||||
| Federal Home Loan Bank advances | $27,361 | 1.37 | $285 | $21,789 | 1.95 | $323 | ||||||||
| Other borrowings | $27,690 | 0.33 | $69 | $1,952 | 1.10 | $16 | ||||||||
| Total borrowed funds | $55,051 | 0.84 | $354 | $23,741 | 1.88 | $339 | ||||||||
| Total interest bearing liabilities | $516,094 | 0.48 | $1,844 | $408,412 | 1.14 | $3,475 | ||||||||
| Net interest rate spread | 3.04 | $13,270 | 3.10 | $11,396 | ||||||||||
| Non-interest bearing deposits | $24,414 | $27,393 | ||||||||||||
| Other liabilities | $7,139 | $3,709 | ||||||||||||
| Stockholder's equity | $67,952 | $60,545 | ||||||||||||
| Total liabilities and stockholder's equity | $615,599 | $500,059 | ||||||||||||
| Cost of funds | 0.45 | 1.06 | ||||||||||||
| Net interest margin | 3.09 | 3.26 | ||||||||||||
| *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. | ||||||||||||||
