MetroCity Bankshares, Inc(NASDAQ:MCBS)

MetroCity Bankshares, Inc. operates as the bank holding company for Metro City Bank that offers banking products and services in Georgia, the United States. It provides consumer and commercial checking accounts, savings accounts, certificates of deposits, money transfers, and other banking services....
Website: http://www.metrocitybank.com
Full Time Employees: 207
CEO: Nack Y. Paek
Sector: Financial Services
Industry: Banks-Regional
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
interest and dividend income: | |||||||||||||||||||||||||||
loans, including fees | 67,139,000 | 57,335,000 | 50,975,000 | 50,936,000 | 50,253,000 | 49,790,000 | 50,336,000 | 50,527,000 | 50,117,000 | 47,367,000 | 45,695,000 | 44,839,000 | 43,982,000 | 41,783,000 | 37,263,000 | 32,310,000 | 31,459,000 | 30,496,000 | 29,127,000 | 25,728,000 | 22,500,000 | 19,658,000 | 17,880,000 | 18,826,000 | 19,508,000 | 19,483,000 | 20,857,000 |
other investment income | 3,730,000 | 2,790,000 | 2,884,000 | 2,970,000 | 2,126,000 | 2,663,000 | 3,417,000 | 3,547,000 | 2,211,000 | 3,267,000 | 2,979,000 | 2,582,000 | 1,939,000 | 2,116,000 | 1,011,000 | 711,000 | 492,000 | 360,000 | 196,000 | 159,000 | 170,000 | 164,000 | 187,000 | 196,000 | 882,000 | 1,023,000 | 907,000 |
federal funds sold | 121,000 | 132,000 | 144,000 | 143,000 | 140,000 | 161,000 | 80,000 | 34,000 | 30,000 | 37,000 | 35,000 | 61,000 | 44,000 | 46,000 | 23,000 | 4,000 | 2,000 | 1,000 | 1,000 | 1,000 | 2,000 | 17,000 | 64,000 | 61,000 | 166,000 | 119,000 | 144,000 |
total interest income | 70,990,000 | 60,257,000 | 54,003,000 | 54,049,000 | 52,519,000 | 52,614,000 | 53,833,000 | 54,108,000 | 52,358,000 | 50,671,000 | 48,709,000 | 47,482,000 | 45,965,000 | 43,945,000 | 38,297,000 | 33,025,000 | 31,953,000 | 30,857,000 | 29,324,000 | 25,888,000 | 22,672,000 | 19,839,000 | 18,131,000 | 19,083,000 | 20,556,000 | 20,625,000 | 21,908,000 |
interest expense: | |||||||||||||||||||||||||||
deposits | 22,077,000 | 19,623,000 | 17,799,000 | 17,496,000 | 17,977,000 | 18,618,000 | 19,602,000 | 19,735,000 | 22,105,000 | 21,691,000 | 21,736,000 | 19,804,000 | 17,376,000 | 13,071,000 | 6,964,000 | 2,384,000 | 1,139,000 | 1,069,000 | 968,000 | 919,000 | 992,000 | 1,262,000 | 2,046,000 | 3,096,000 | 4,514,000 | 5,576,000 | 5,873,000 |
fhlb advances and other borrowings | 4,426,000 | 4,709,000 | 4,412,000 | 4,375,000 | 3,988,000 | 3,936,000 | 3,942,000 | 3,661,000 | 3,168,000 | 2,858,000 | 2,819,000 | 2,708,000 | 2,356,000 | 1,924,000 | 1,545,000 | 421,000 | 161,000 | 167,000 | 167,000 | 144,000 | 146,000 | 149,000 | 146,000 | 144,000 | 132,000 | 105,000 | 56,000 |
total interest expense | 26,503,000 | 24,332,000 | 22,211,000 | 21,871,000 | 21,965,000 | 22,554,000 | 23,544,000 | 23,396,000 | 25,273,000 | 24,549,000 | 24,555,000 | 22,512,000 | 19,732,000 | 14,995,000 | 8,509,000 | 2,805,000 | 1,300,000 | 1,236,000 | 1,135,000 | 1,063,000 | 1,138,000 | 1,411,000 | 2,192,000 | 3,240,000 | 4,646,000 | 5,681,000 | 5,929,000 |
net interest income | 44,487,000 | 35,925,000 | 31,792,000 | 32,178,000 | 30,554,000 | 30,060,000 | 30,289,000 | 30,712,000 | 27,085,000 | 26,122,000 | 24,154,000 | 24,970,000 | 26,233,000 | 28,950,000 | 29,788,000 | 30,220,000 | 30,653,000 | 29,621,000 | 28,189,000 | 24,825,000 | 21,534,000 | 18,428,000 | 15,939,000 | 15,843,000 | 15,910,000 | 14,944,000 | 15,979,000 |
provision for credit losses: | |||||||||||||||||||||||||||
provision for loan losses | -869,000 | 12,000 | -581,000 | 216,000 | 17,000 | 103,500 | 653,000 | -105,000 | -1,168,000 | -1,703,000 | 104,000 | 546,000 | 2,579,000 | 2,205,000 | 1,599,000 | 956,000 | 1,450,000 | 1,061,000 | |||||||||
provision for unfunded commitments | 56,000 | -51,000 | 38,000 | -87,000 | 118,000 | -25,000 | -71,000 | -23,000 | |||||||||||||||||||
provision for credit losses | -813,000 | -39,000 | -543,000 | 129,000 | 135,000 | 202,000 | 582,000 | -128,000 | -140,000 | 782,000 | -381,000 | -416,000 | |||||||||||||||
net interest income after provision for credit losses | 45,300,000 | 35,964,000 | 32,335,000 | 32,049,000 | 30,419,000 | 21,943,000 | 29,707,000 | 30,840,000 | 27,225,000 | 19,038,500 | 24,535,000 | 25,386,000 | 26,233,000 | ||||||||||||||
noninterest income: | |||||||||||||||||||||||||||
service charges on deposit accounts | 848,000 | 772,000 | 551,000 | 505,000 | 500,000 | 563,000 | 531,000 | 532,000 | 447,000 | 515,000 | 490,000 | 464,000 | 449,000 | 483,000 | 509,000 | 518,000 | 481,000 | 466,000 | 446,000 | 411,000 | 373,000 | 608,000 | 215,000 | 202,000 | 287,000 | 296,000 | 294,000 |
other service charges, commissions and fees | 1,581,000 | 1,748,000 | 2,376,000 | 1,620,000 | 1,596,000 | 1,748,000 | 1,915,000 | 1,573,000 | 1,612,000 | 2,039,000 | 1,478,000 | 1,266,000 | 874,000 | 1,243,000 | 2,676,000 | 3,647,000 | 2,159,000 | 3,015,000 | 4,147,000 | 3,877,000 | 3,398,000 | 3,349,000 | 2,023,000 | 970,000 | 2,203,000 | 2,335,000 | 2,592,000 |
gain on sale of residential mortgage loans | 2,808,000 | 166,000 | 579,000 | 399,000 | -11,000 | 526,000 | 1,177,000 | 222,000 | 806,000 | 1,211,000 | 2,529,000 | 2,687,000 | 2,901,000 | ||||||||||||||
mortgage servicing income | 306,000 | 504,000 | 516,000 | 781,000 | 618,000 | 690,000 | 422,000 | 1,107,000 | 229,000 | 39,000 | -85,000 | -51,000 | -96,000 | -299,000 | -358,000 | -5,000 | 101,000 | 95,000 | 132,000 | -957,000 | 166,000 | -82,000 | 235,000 | 783,000 | 372,000 | 2,046,000 | 2,594,000 |
gain on sale of sba loans | 1,045,000 | 463,000 | 558,000 | 643,000 | 658,000 | 811,000 | 1,083,000 | 1,051,000 | 32,000 | 244,000 | 1,054,000 | 1,969,000 | 500,000 | 1,568,000 | 2,895,000 | 3,358,000 | 2,845,000 | 1,854,000 | 1,625,000 | 2,265,000 | 1,276,000 | 1,301,000 | 1,148,000 | 1,404,000 | |||
sba servicing income | 1,905,000 | 800,000 | 1,203,000 | 642,000 | 913,000 | 956,000 | 1,231,000 | 560,000 | 1,496,000 | 1,324,000 | 270,000 | 1,388,000 | 1,814,000 | -72,000 | 1,330,000 | -1,077,000 | 1,644,000 | 634,000 | 1,212,000 | 1,905,000 | 2,133,000 | 724,000 | 2,931,000 | 1,959,000 | 516,000 | 665,000 | 900,000 |
other income | 672,000 | 722,000 | 808,000 | 963,000 | 772,000 | 564,000 | 907,000 | 610,000 | 511,000 | 576,000 | 505,000 | 640,000 | 1,006,000 | 439,000 | 444,000 | 764,000 | 492,000 | 386,000 | 237,000 | 513,000 | 262,000 | -86,000 | 295,000 | 310,000 | 301,000 | 183,000 | 316,000 |
total noninterest income | 6,357,000 | 7,817,000 | 6,178,000 | 5,733,000 | 5,456,000 | 5,321,000 | 6,615,000 | 5,559,000 | 5,568,000 | 4,525,000 | 2,902,000 | 4,761,000 | 6,016,000 | 1,794,000 | 5,101,000 | 4,653,000 | 7,656,000 | 7,491,000 | 9,532,000 | 8,594,000 | 8,186,000 | 6,138,000 | 7,964,000 | 5,500,000 | 7,509,000 | 9,360,000 | 11,001,000 |
noninterest expense: | |||||||||||||||||||||||||||
salaries and employee benefits | 11,501,000 | 10,674,000 | 8,953,000 | 8,554,000 | 8,493,000 | 9,277,000 | 8,512,000 | 8,048,000 | 7,370,000 | 8,971,000 | 6,864,000 | 7,103,000 | 6,366,000 | 7,721,000 | 7,756,000 | 7,929,000 | 7,096,000 | 7,819,000 | 8,679,000 | 6,915,000 | 6,699,000 | 6,822,000 | 6,416,000 | 5,749,000 | 6,513,000 | 5,997,000 | 6,573,000 |
occupancy and equipment | 2,434,000 | 1,581,000 | 1,410,000 | 1,380,000 | 1,417,000 | 1,406,000 | 1,430,000 | 1,334,000 | 1,354,000 | 1,368,000 | 1,272,000 | 1,039,000 | 1,214,000 | 1,263,000 | 1,167,000 | 1,200,000 | 1,227,000 | 1,206,000 | 1,295,000 | 1,252,000 | 1,275,000 | 1,293,000 | 1,302,000 | 1,277,000 | 1,211,000 | 1,202,000 | 1,161,000 |
data processing | 682,000 | 466,000 | 394,000 | 329,000 | 345,000 | 335,000 | 311,000 | 353,000 | 294,000 | 301,000 | 300,000 | 353,000 | 275,000 | 287,000 | 270,000 | 261,000 | 277,000 | 252,000 | 257,000 | 283,000 | 308,000 | 313,000 | 287,000 | 201,000 | 277,000 | 264,000 | 245,000 |
advertising | 223,000 | 180,000 | 161,000 | 149,000 | 167,000 | 160,000 | 145,000 | 157,000 | 172,000 | 160,000 | 143,000 | 165,000 | 146,000 | 172,000 | 158,000 | 126,000 | 150,000 | 148,000 | 131,000 | 117,000 | 145,000 | 138,000 | 127,000 | 140,000 | 161,000 | 194,000 | 142,000 |
merger-related expenses | 1,676,000 | ||||||||||||||||||||||||||
other expenses | 4,922,000 | 3,041,000 | 3,756,000 | 3,701,000 | 3,377,000 | 3,148,000 | 3,262,000 | 3,140,000 | 3,171,000 | 2,928,000 | 3,206,000 | 2,874,000 | 2,678,000 | 2,936,000 | 3,337,000 | 3,603,000 | 3,429,000 | 3,087,000 | 2,749,000 | 3,526,000 | 2,281,000 | 2,511,000 | 2,018,000 | 2,357,000 | 1,887,000 | 2,183,000 | 2,041,000 |
total noninterest expense | 21,438,000 | 20,671,000 | 14,674,000 | 14,113,000 | 13,799,000 | 14,326,000 | 13,660,000 | 13,032,000 | 12,361,000 | 13,728,000 | 11,785,000 | 11,534,000 | 10,679,000 | 12,379,000 | 12,688,000 | 13,119,000 | 12,179,000 | 12,512,000 | 13,111,000 | 12,093,000 | 10,708,000 | 11,077,000 | 10,150,000 | 9,724,000 | 10,049,000 | 9,840,000 | 10,162,000 |
income before provision for income taxes | 30,219,000 | 23,110,000 | 23,839,000 | 23,669,000 | 22,076,000 | 20,853,000 | 22,662,000 | 23,367,000 | 20,432,000 | 16,137,000 | 15,652,000 | 18,613,000 | 21,570,000 | 19,533,000 | 23,904,000 | 21,754,000 | 26,026,000 | 24,054,000 | 22,031,000 | 19,121,000 | 17,413,000 | 12,533,000 | 12,303,000 | 10,558,000 | 13,370,000 | 14,464,000 | 16,818,000 |
provision for income taxes | 7,905,000 | 4,971,000 | 6,569,000 | 6,843,000 | 5,779,000 | 4,618,000 | 5,961,000 | 6,430,000 | 5,801,000 | 4,790,000 | 4,224,000 | 5,505,000 | 5,840,000 | 9,353,000 | 7,011,000 | 5,654,000 | 6,597,000 | 6,609,000 | 5,149,000 | 4,728,000 | 4,432,000 | 3,079,000 | 2,918,000 | 2,819,000 | 3,554,000 | 3,794,000 | 4,462,000 |
net income available to common shareholders | 22,314,000 | 12,598,250 | 17,270,000 | 16,826,000 | 16,297,000 | 12,067,250 | 16,701,000 | 16,937,000 | 14,631,000 | 10,066,500 | 11,428,000 | 13,108,000 | 15,730,000 | 13,105,500 | 16,893,000 | 16,100,000 | 19,429,000 | 11,064,000 | 16,882,000 | 14,393,000 | 12,981,000 | 6,735,000 | 9,385,000 | 7,739,000 | 9,816,000 | 8,512,000 | 12,356,000 |
earnings per share: | |||||||||||||||||||||||||||
basic | 0.78 | 0.68 | 0.68 | 0.66 | 0.64 | 0.64 | 0.66 | 0.67 | 0.58 | 0.45 | 0.45 | 0.52 | 0.63 | 0.4 | 0.66 | 0.63 | 0.76 | 0.68 | 0.66 | 0.56 | 0.51 | 0.37 | 0.37 | 0.3 | 0.38 | 0.42 | 0.51 |
diluted | 0.77 | 0.68 | 0.67 | 0.65 | 0.63 | 0.63 | 0.65 | 0.66 | 0.57 | 0.44 | 0.45 | 0.51 | 0.62 | 0.4 | 0.66 | 0.63 | 0.76 | 0.68 | 0.66 | 0.56 | 0.5 | 0.36 | 0.36 | 0.3 | 0.38 | 0.42 | 0.5 |
net interest income after provision for loan losses | 30,118,000 | 31,491,000 | 30,220,000 | 30,549,000 | 29,075,000 | 25,610,000 | 22,620,000 | 19,935,000 | 17,472,000 | 14,489,000 | 14,782,000 | 15,910,000 | 14,944,000 | 15,979,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets: | |||||||||||||||||||||||||||
cash and due from banks | 373,956,000 | 370,832,000 | 213,941,000 | 273,596,000 | 272,317,000 | 236,338,000 | 278,752,000 | 325,026,000 | 254,331,000 | 142,152,000 | 279,106,000 | 250,503,000 | 216,167,000 | 150,964,000 | 164,054,000 | 220,027,000 | 418,988,000 | 432,523,000 | 250,995,000 | 309,289,000 | 169,775,000 | 140,744,000 | 109,263,000 | 208,325,000 | 201,020,000 | 270,496,000 | 264,981,000 |
federal funds sold | 13,645,000 | 12,844,000 | 13,217,000 | 12,415,000 | 12,738,000 | 13,537,000 | 12,462,000 | 2,833,000 | 4,505,000 | 2,653,000 | 2,951,000 | 12,224,000 | 7,897,000 | 28,521,000 | 15,669,000 | 3,069,000 | 5,743,000 | 8,818,000 | 2,294,000 | 4,644,000 | 4,444,000 | 9,944,000 | 17,268,000 | 7,444,000 | 6,618,000 | 5,917,000 | 9,567,000 |
cash and cash equivalents | 387,601,000 | 383,676,000 | 227,158,000 | 286,011,000 | 285,055,000 | 249,875,000 | 291,214,000 | 327,859,000 | 258,836,000 | 144,805,000 | 282,057,000 | 262,727,000 | 224,064,000 | 179,485,000 | 179,723,000 | 223,096,000 | 424,731,000 | 441,341,000 | 253,289,000 | 313,933,000 | 174,219,000 | 150,688,000 | 126,531,000 | 215,769,000 | 207,638,000 | 276,413,000 | 274,548,000 |
equity securities | 18,564,000 | 18,646,000 | 18,605,000 | 18,481,000 | 18,440,000 | 10,300,000 | 10,568,000 | 10,276,000 | 10,288,000 | 10,335,000 | 10,113,000 | 10,358,000 | 10,428,000 | 10,300,000 | 10,452,000 | 10,778,000 | 11,024,000 | 11,386,000 | 993,000 | ||||||||
securities available for sale | 26,616,000 | 47,179,000 | 15,365,000 | 15,030,000 | 15,426,000 | 17,391,000 | 18,206,000 | 17,825,000 | 18,057,000 | 18,493,000 | 17,664,000 | 18,696,000 | 19,174,000 | 19,245,000 | 19,978,000 | 21,394,000 | 23,886,000 | 25,733,000 | 16,507,000 | 16,722,000 | 18,739,000 | 18,117,000 | 18,204,000 | 18,415,000 | 18,182,000 | 15,695,000 | 15,913,000 |
loans held for sale | 9,741,000 | 231,259,000 | 4,988,000 | 34,532,000 | 4,598,000 | 72,610,000 | 22,267,000 | 37,928,000 | 85,793,000 | ||||||||||||||||||
loans, less allowance for credit losses of 26,700 and 27,843, respectively | 3,974,414,000 | ||||||||||||||||||||||||||
accrued interest receivable | 20,299,000 | 20,298,000 | 16,912,000 | 16,528,000 | 16,498,000 | 15,858,000 | 15,667,000 | 15,286,000 | 15,686,000 | 15,125,000 | 14,612,000 | 13,877,000 | 13,642,000 | 13,171,000 | 11,732,000 | 10,990,000 | 10,644,000 | 11,052,000 | 10,737,000 | 10,668,000 | 10,515,000 | 10,671,000 | 7,999,000 | 8,270,000 | 5,534,000 | 5,101,000 | 5,465,000 |
federal home loan bank stock | 23,487,000 | 27,565,000 | 22,693,000 | 22,693,000 | 22,693,000 | 20,251,000 | 20,251,000 | 20,251,000 | 19,063,000 | 17,846,000 | 17,846,000 | 15,534,000 | 17,659,000 | 17,493,000 | 15,619,000 | 15,619,000 | 15,806,000 | 19,701,000 | 12,201,000 | 8,451,000 | 3,951,000 | 6,147,000 | 5,723,000 | 4,873,000 | 4,873,000 | 3,842,000 | 3,842,000 |
premises and equipment | 29,633,000 | 29,879,000 | 17,836,000 | 17,872,000 | 18,045,000 | 18,276,000 | 18,158,000 | 18,160,000 | 18,081,000 | 18,132,000 | 17,459,000 | 16,374,000 | 15,165,000 | 14,257,000 | 13,664,000 | 12,847,000 | 12,814,000 | 13,068,000 | 13,302,000 | 13,557,000 | 13,663,000 | 13,854,000 | 14,083,000 | 14,231,000 | 14,344,000 | 14,460,000 | 14,484,000 |
operating lease right-of-use asset | 14,412,000 | 15,193,000 | 7,712,000 | 8,197,000 | 7,906,000 | 7,850,000 | 7,171,000 | 7,599,000 | 8,030,000 | 8,472,000 | 7,340,000 | 7,761,000 | 8,030,000 | 8,463,000 | 8,835,000 | 8,518,000 | 8,925,000 | 9,338,000 | 9,672,000 | 10,078,000 | 10,483,000 | 10,348,000 | 10,786,000 | 11,220,000 | 11,663,000 | 11,957,000 | 12,431,000 |
foreclosed real estate | 1,147,000 | 208,000 | 919,000 | 744,000 | 1,707,000 | 427,000 | 1,515,000 | 1,452,000 | 1,452,000 | 1,466,000 | 761,000 | 1,001,000 | 766,000 | 4,328,000 | 4,328,000 | 3,562,000 | 3,562,000 | 3,618,000 | 4,374,000 | 4,656,000 | 3,844,000 | 3,844,000 | 282,000 | 423,000 | 423,000 | 423,000 | 423,000 |
sba and usda servicing asset | 11,267,000 | 10,601,000 | 6,988,000 | 6,823,000 | 7,167,000 | 7,274,000 | 7,309,000 | 7,108,000 | 7,611,000 | 7,251,000 | 7,085,000 | 10,234,000 | 9,643,000 | ||||||||||||||
mortgage servicing asset | 1,484,000 | 1,660,000 | 1,662,000 | 1,676,000 | 1,476,000 | 1,409,000 | 1,296,000 | 1,454,000 | 937,000 | 1,273,000 | 1,823,000 | 2,514,000 | 3,205,000 | 3,973,000 | 4,975,000 | 6,090,000 | 6,925,000 | 7,747,000 | 8,593,000 | 9,529,000 | 11,722,000 | 12,991,000 | 14,599,000 | 16,064,000 | 16,791,000 | 18,068,000 | 17,740,000 |
bank owned life insurance | 76,424,000 | 75,786,000 | 75,148,000 | 74,520,000 | 73,900,000 | 73,285,000 | 72,670,000 | 72,061,000 | 71,492,000 | 70,957,000 | 70,462,000 | 70,010,000 | 69,565,000 | 69,130,000 | 68,697,000 | 68,267,000 | 67,841,000 | 59,437,000 | 59,061,000 | 36,263,000 | 36,033,000 | 35,806,000 | 35,578,000 | 20,450,000 | 20,335,000 | 20,219,000 | 20,101,000 |
goodwill | 56,048,000 | 56,048,000 | |||||||||||||||||||||||||
core deposit intangible | 12,309,000 | 12,627,000 | |||||||||||||||||||||||||
interest rate derivatives | 4,970,000 | 6,343,000 | 9,435,000 | 12,656,000 | 17,166,000 | 21,790,000 | 18,895,000 | 36,196,000 | 38,682,000 | 31,781,000 | 46,502,000 | 39,284,000 | 24,008,000 | 28,781,000 | |||||||||||||
other assets | 29,672,000 | 29,396,000 | 28,852,000 | 26,683,000 | 25,771,000 | 10,868,000 | 12,451,000 | 7,305,000 | 8,505,000 | 10,627,000 | 4,994,000 | 6,310,000 | 12,443,000 | 9,727,000 | 38,776,000 | 25,131,000 | 12,051,000 | 5,385,000 | 5,323,000 | 4,921,000 | 5,606,000 | 5,171,000 | 5,355,000 | 6,501,000 | 2,417,000 | 2,376,000 | 4,036,000 |
total assets | 4,688,347,000 | 4,768,400,000 | 3,629,463,000 | 3,615,688,000 | 3,659,725,000 | 3,594,045,000 | 3,569,206,000 | 3,615,370,000 | 3,647,219,000 | 3,502,823,000 | 3,511,027,000 | 3,475,087,000 | 3,419,013,000 | 3,427,239,000 | 3,348,439,000 | 3,167,850,000 | 3,142,317,000 | 3,106,158,000 | 2,750,228,000 | 2,517,840,000 | 2,154,360,000 | 1,897,489,000 | 1,739,873,000 | 1,721,757,000 | 1,604,542,000 | 1,631,858,000 | 1,644,745,000 |
liabilities: | |||||||||||||||||||||||||||
deposits: | |||||||||||||||||||||||||||
non-interest-bearing demand | 799,190,000 | 544,439,000 | 548,906,000 | 539,975,000 | 552,472,000 | 564,076,000 | 546,760,000 | 559,540,000 | 575,301,000 | 577,282,000 | 602,246,000 | 620,182,000 | 615,650,000 | 640,312,000 | 618,054,000 | 546,164,000 | 460,679,000 | 449,185,000 | 320,982,000 | 311,198,000 | |||||||
interest-bearing | 2,827,484,000 | 2,865,173,000 | 2,148,645,000 | 2,140,587,000 | 2,197,055,000 | 2,200,522,000 | 2,170,648,000 | 2,181,784,000 | 2,267,098,000 | 2,218,891,000 | 2,159,048,000 | 2,123,181,000 | 2,066,811,000 | 2,054,847,000 | 1,968,607,000 | 1,776,826,000 | 1,766,491,000 | 1,670,576,000 | 1,471,515,000 | 1,356,777,000 | 1,199,756,000 | 1,016,980,000 | 877,112,000 | 900,713,000 | 921,899,000 | 1,015,369,000 | 1,024,154,000 |
total deposits | 3,626,674,000 | 3,646,001,000 | 2,693,084,000 | 2,689,493,000 | 2,737,030,000 | 2,736,798,000 | 2,723,120,000 | 2,745,860,000 | 2,813,858,000 | 2,730,936,000 | 2,718,588,000 | 2,698,482,000 | 2,644,093,000 | 2,666,838,000 | 2,570,853,000 | 2,397,008,000 | 2,382,141,000 | 2,263,020,000 | 2,111,827,000 | 1,974,831,000 | 1,745,920,000 | 1,479,889,000 | 1,337,791,000 | 1,349,898,000 | 1,242,881,000 | 1,307,377,000 | 1,335,352,000 |
federal home loan bank advances | 425,000,000 | 510,000,000 | 425,000,000 | 425,000,000 | 425,000,000 | 375,000,000 | 375,000,000 | 375,000,000 | 350,000,000 | 325,000,000 | 325,000,000 | 325,000,000 | 375,000,000 | 375,000,000 | 375,000,000 | 375,000,000 | 380,000,000 | 500,000,000 | 300,000,000 | 200,000,000 | 80,000,000 | 110,000,000 | 100,000,000 | 80,000,000 | 80,000,000 | 60,000,000 | 60,000,000 |
operating lease liability | 14,516,000 | 15,306,000 | 7,704,000 | 8,222,000 | 7,962,000 | 7,940,000 | 7,295,000 | 7,743,000 | 8,189,000 | 8,651,000 | 7,537,000 | 7,985,000 | 8,438,000 | 8,885,000 | 9,303,000 | 9,031,000 | 9,445,000 | 9,861,000 | 10,241,000 | 10,648,000 | 11,048,000 | 10,910,000 | 11,342,000 | 11,769,000 | 12,198,000 | 12,476,000 | 12,922,000 |
accrued interest payable | 10,200,000 | 10,731,000 | 3,567,000 | 3,438,000 | 3,487,000 | 3,498,000 | 3,593,000 | 3,482,000 | 3,059,000 | 4,133,000 | 3,915,000 | 3,859,000 | 3,681,000 | 2,739,000 | 1,489,000 | 703,000 | 207,000 | 204,000 | 208,000 | 202,000 | 206,000 | 222,000 | 310,000 | 549,000 | 760,000 | 890,000 | 940,000 |
other liabilities | 57,801,000 | 42,178,000 | 54,220,000 | 53,435,000 | 58,277,000 | 49,456,000 | 53,013,000 | 76,057,000 | 75,509,000 | 52,586,000 | 71,283,000 | 66,211,000 | 34,453,000 | 23,964,000 | 42,369,000 | 62,640,000 | 59,709,000 | 42,391,000 | 51,330,000 | 67,431,000 | 61,332,000 | 51,154,000 | 52,843,000 | 47,060,000 | 41,871,000 | 31,262,000 | 37,955,000 |
total liabilities | 4,134,191,000 | 4,224,216,000 | 3,183,575,000 | 3,179,588,000 | 3,231,756,000 | 3,172,692,000 | 3,162,021,000 | 3,208,142,000 | 3,250,615,000 | 3,121,306,000 | 3,126,323,000 | 3,101,924,000 | 3,066,052,000 | 3,077,818,000 | 2,999,410,000 | 2,844,781,000 | 2,831,907,000 | 2,815,935,000 | 2,474,074,000 | 2,253,586,000 | 1,898,985,000 | 1,652,658,000 | 1,502,777,000 | 1,492,336,000 | 1,380,807,000 | 1,415,134,000 | 1,450,323,000 |
shareholders’ equity: | |||||||||||||||||||||||||||
preferred stock, 0.01 par value... | |||||||||||||||||||||||||||
common stock, 0.01 par value... | 286,000 | 1,159,000 | 255,000 | 255,000 | 254,000 | 254,000 | 253,000 | 253,000 | 252,000 | 252,000 | 252,000 | 253,000 | 251,000 | 252,000 | 254,000 | 255,000 | 255,000 | 255,000 | 255,000 | 256,000 | 257,000 | 257,000 | 257,000 | 257,000 | 255,000 | 255,000 | 243,000 |
additional paid-in capital | 135,531,000 | 138,675,000 | 51,151,000 | 50,212,000 | 49,645,000 | 49,216,000 | 47,481,000 | 46,644,000 | 46,105,000 | 45,699,000 | 45,580,000 | 45,516,000 | 45,044,000 | 45,298,000 | 48,914,000 | 49,831,000 | 51,753,000 | 51,559,000 | 51,181,000 | 52,924,000 | 55,977,000 | 55,674,000 | 55,098,000 | 54,524,000 | 54,142,000 | 53,854,000 | 39,526,000 |
retained earnings | 417,750,000 | 402,684,000 | 390,971,000 | 380,046,000 | 369,110,000 | 358,704,000 | 348,343,000 | 336,749,000 | 324,900,000 | 315,356,000 | 308,589,000 | 301,752,000 | 293,139,000 | 285,832,000 | 279,475,000 | 266,426,000 | 254,165,000 | 238,577,000 | 224,711,000 | 210,910,000 | 199,102,000 | 188,705,000 | 181,576,000 | 174,518,000 | 169,606,000 | 162,616,000 | 154,652,000 |
accumulated other comprehensive income | 589,000 | 1,666,000 | 3,511,000 | 5,587,000 | 8,960,000 | 13,179,000 | 11,108,000 | 23,582,000 | 25,347,000 | 20,210,000 | 30,283,000 | 25,642,000 | 14,527,000 | 18,039,000 | 20,386,000 | 6,557,000 | 4,237,000 | -168,000 | 7,000 | 164,000 | 39,000 | 195,000 | 165,000 | 122,000 | 1,000 | ||
total shareholders’ equity | 554,156,000 | 445,888,000 | |||||||||||||||||||||||||
total liabilities and shareholders’ equity | 4,688,347,000 | 3,629,463,000 | |||||||||||||||||||||||||
loans, less allowance for credit losses of 27,843 and 18,744, respectively | 4,023,554,000 | ||||||||||||||||||||||||||
noninterest-bearing demand | 780,828,000 | ||||||||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||||||||
total shareholders' equity | 544,184,000 | 436,100,000 | 427,969,000 | 421,353,000 | 407,185,000 | 407,228,000 | 396,604,000 | 381,517,000 | 384,704,000 | 373,163,000 | 352,961,000 | 349,421,000 | 349,029,000 | 323,069,000 | 310,410,000 | 290,223,000 | 276,154,000 | 264,254,000 | 255,375,000 | 244,831,000 | 237,096,000 | 229,421,000 | 223,735,000 | 216,724,000 | 194,422,000 | ||
total liabilities and shareholders' equity | 4,768,400,000 | 3,615,688,000 | 3,659,725,000 | 3,594,045,000 | 3,569,206,000 | 3,615,370,000 | 3,647,219,000 | 3,502,823,000 | 3,511,027,000 | 3,475,087,000 | 3,419,013,000 | 3,427,239,000 | 3,348,439,000 | 3,167,850,000 | 3,142,317,000 | 3,106,158,000 | 2,750,228,000 | 2,517,840,000 | 2,154,360,000 | 1,897,489,000 | 1,739,873,000 | 1,721,757,000 | 1,604,542,000 | 1,631,858,000 | 1,644,745,000 | ||
loans, less allowance for credit losses of 17,940 and 18,744, respectively | 2,948,919,000 | ||||||||||||||||||||||||||
loans, less allowance for credit losses of 18,748 and 18,744, respectively | 3,102,786,000 | ||||||||||||||||||||||||||
loans, less allowance for credit losses of 18,592 and 18,744, respectively | 3,113,943,000 | ||||||||||||||||||||||||||
loans, less allowance for credit losses of 18,744 and 18,112, respectively | 3,139,191,000 | ||||||||||||||||||||||||||
non interest-bearing demand | 536,276,000 | 512,045,000 | 611,991,000 | 592,444,000 | 462,909,000 | 292,008,000 | |||||||||||||||||||||
loans, less allowance for credit losses of 18,589 and 18,112, respectively | 3,069,237,000 | ||||||||||||||||||||||||||
loans, less allowance for credit losses of 17,960 and 18,112, respectively | 3,072,538,000 | ||||||||||||||||||||||||||
loans, less allowance for credit losses of 17,982 and 18,112, respectively | 3,097,889,000 | ||||||||||||||||||||||||||
loans, less allowance for credit losses of 18,112 and 13,888, respectively | 3,123,993,000 | ||||||||||||||||||||||||||
other borrowings | 387,000 | 387,000 | 392,000 | 396,000 | 399,000 | 405,000 | 459,000 | 468,000 | 474,000 | 479,000 | 483,000 | 491,000 | 3,060,000 | 3,097,000 | 3,129,000 | 3,154,000 | |||||||||||
| |||||||||||||||||||||||||||
loans, less allowance for credit losses of 17,660 and 13,888, respectively | 3,012,287,000 | ||||||||||||||||||||||||||
sba servicing asset | 7,107,000 | 8,018,000 | 7,791,000 | 8,324,000 | 8,216,000 | 10,554,000 | 10,916,000 | 11,155,000 | 10,535,000 | 10,173,000 | 8,446,000 | 7,598,000 | 8,188,000 | 8,566,000 | |||||||||||||
loans, less allowance for credit losses of 18,091 and 13,888, respectively | 3,002,623,000 | ||||||||||||||||||||||||||
loans, less allowance for credit losses of 18,947 and 13,888, respectively | 2,993,073,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 13,888 and 16,952, respectively | 3,041,801,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 14,982 and 16,952, respectively | 2,963,336,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 16,678 and 16,952, respectively | 2,753,342,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 16,674 and 16,952, respectively | 2,495,626,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 16,952 and 10,135, respectively | 2,488,118,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 16,445 and 10,135, respectively | 2,345,260,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 13,860 and 10,135, respectively | 2,077,907,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 11,735 and 10,135, respectively | 1,855,050,000 | ||||||||||||||||||||||||||
securities purchased under agreements to resell | 40,000,000 | 40,000,000 | 40,000,000 | 15,000,000 | 15,000,000 | ||||||||||||||||||||||
loans, less allowance for loan losses of 10,135 and 6,839, respectively | 1,620,209,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 9,339 and 6,839, respectively | 1,450,560,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 7,894 and 6,839, respectively | 1,357,095,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 6,859 and 6,839, respectively | 1,254,744,000 | ||||||||||||||||||||||||||
accumulated other comprehensive loss | -268,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 6,839 and 6,645, respectively | 1,154,323,000 | ||||||||||||||||||||||||||
loans, less allowance for loan losses of 6,850 and 6,645, respectively | 1,252,196,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flow from operating activities: | |||||||||||||||||||||||||
net income | 22,314,000 | 18,139,000 | 17,270,000 | 16,826,000 | 16,297,000 | 16,235,000 | 16,702,000 | 16,936,000 | 14,631,000 | 11,428,000 | 13,108,000 | 15,730,000 | 10,180,000 | 16,893,000 | 16,100,000 | 19,429,000 | 17,445,000 | 16,882,000 | 14,393,000 | 12,981,000 | 9,454,000 | 9,385,000 | 7,739,000 | 9,816,000 | 10,670,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||
depreciation, amortization and accretion | 686,000 | 859,000 | 970,000 | 850,000 | 832,000 | 760,000 | 726,000 | 722,000 | 752,000 | 711,000 | 544,000 | 705,000 | 1,210,000 | 1,249,000 | 705,000 | 711,000 | 636,000 | 721,000 | 720,000 | 732,000 | 736,000 | 734,000 | 743,000 | 716,000 | 746,000 |
provision (recovery) for credit losses | -813,000 | ||||||||||||||||||||||||
stock based compensation expense | 426,000 | 940,000 | 939,000 | 599,000 | 429,000 | 836,000 | 837,000 | 550,000 | 406,000 | 824,000 | 474,000 | 298,000 | 689,000 | 689,000 | 359,000 | 194,000 | 378,000 | 378,000 | 368,000 | 303,000 | 576,000 | 574,000 | 384,000 | 288,000 | 429,000 |
unrealized gains recognized on equity securities | 82,000 | ||||||||||||||||||||||||
gain on sale of securities | -10,000 | ||||||||||||||||||||||||
write-down of foreclosed real estate | 30,000 | ||||||||||||||||||||||||
gain on sale of residential real estate loans | -166,000 | -579,000 | -399,000 | -748,000 | -955,000 | -222,000 | |||||||||||||||||||
origination of sba loans held for sale | -8,947,000 | -10,009,000 | -11,111,000 | -20,707,000 | -8,154,000 | -15,029,000 | -34,297,000 | 0 | -24,631,000 | -5,235,000 | -30,834,000 | -36,969,000 | 0 | -8,686,000 | 0 | -23,391,000 | -31,298,000 | -38,275,000 | -34,540,000 | -22,949,000 | -32,612,000 | -38,485,000 | -35,668,000 | -30,609,000 | -30,994,000 |
proceeds from sales of sba loans held for sale | 19,733,000 | 7,739,000 | 11,735,000 | 23,487,000 | 10,113,000 | 20,438,000 | 30,782,000 | 0 | 25,682,000 | 5,479,000 | 31,888,000 | 38,938,000 | 0 | 9,186,000 | 0 | 24,959,000 | 34,193,000 | 41,633,000 | 37,385,000 | 24,803,000 | 34,237,000 | 40,750,000 | 36,944,000 | 31,910,000 | 32,142,000 |
gain on sale of sba loans | -1,045,000 | -463,000 | -558,000 | -643,000 | -658,000 | -811,000 | -1,083,000 | 0 | -1,051,000 | -244,000 | -1,054,000 | -1,969,000 | 0 | -500,000 | 0 | -1,568,000 | -2,895,000 | -3,358,000 | -2,845,000 | -1,854,000 | -1,625,000 | -2,265,000 | -1,276,000 | -1,301,000 | -1,148,000 |
increase in cash value of bank owned life insurance | -638,000 | -638,000 | -628,000 | -620,000 | -615,000 | -615,000 | -609,000 | -569,000 | -535,000 | -452,000 | -445,000 | -435,000 | -433,000 | -430,000 | -426,000 | -404,000 | -376,000 | -298,000 | -230,000 | -227,000 | -228,000 | -128,000 | -115,000 | -116,000 | -118,000 |
increase in accrued interest receivable | -1,000 | -630,000 | -384,000 | -30,000 | -640,000 | -191,000 | -381,000 | 400,000 | -561,000 | -471,000 | -1,439,000 | -315,000 | -2,672,000 | 271,000 | -2,736,000 | -433,000 | 364,000 | ||||||||
decrease in sba and usda servicing rights | -666,000 | 238,000 | -165,000 | 344,000 | 107,000 | ||||||||||||||||||||
decrease in mortgage servicing rights | 176,000 | -67,000 | -113,000 | 158,000 | -517,000 | 336,000 | 691,000 | 691,000 | 768,000 | 1,002,000 | 1,115,000 | 835,000 | 822,000 | 846,000 | 936,000 | 2,193,000 | 1,269,000 | 1,608,000 | 1,465,000 | 727,000 | 1,277,000 | ||||
increase in state tax credits | 0 | 1,145,000 | -12,600,000 | ||||||||||||||||||||||
decrease in other assets | 143,000 | 1,668,000 | -1,363,000 | -746,000 | -928,000 | 725,000 | -264,000 | 1,905,000 | 168,000 | -489,000 | 642,000 | -381,000 | 29,000 | 1,644,000 | |||||||||||
decrease in accrued interest payable | -531,000 | -49,000 | -11,000 | -4,000 | 6,000 | -4,000 | -16,000 | ||||||||||||||||||
increase in other liabilities | 14,871,000 | -21,958,000 | 464,000 | -3,695,000 | -23,975,000 | 79,000 | 22,897,000 | 4,619,000 | 32,474,000 | 9,410,000 | 2,358,000 | 16,915,000 | -9,138,000 | -16,692,000 | 5,682,000 | 9,739,000 | -186,000 | 5,388,000 | 4,742,000 | 10,181,000 | -8,155,000 | ||||
net cash flow from operating activities | 45,810,000 | -5,139,000 | 16,479,000 | 14,451,000 | 11,911,000 | 19,271,000 | -11,490,000 | 19,361,000 | 36,359,000 | 17,668,000 | 47,200,000 | 25,533,000 | -8,913,000 | -2,111,000 | 51,302,000 | 94,416,000 | 10,540,000 | 4,434,000 | 25,196,000 | 25,263,000 | 18,439,000 | ||||
cash flow from investing activities: | |||||||||||||||||||||||||
purchases of equity securities | 0 | 0 | 0 | -8,000,000 | -10,500,000 | ||||||||||||||||||||
proceeds from maturities, calls or paydowns of securities available for sale | 909,000 | 427,000 | 110,000 | 115,000 | 1,991,000 | 137,000 | 137,000 | 232,000 | 134,000 | 212,000 | 310,000 | 421,000 | 894,000 | 503,000 | 1,144,000 | 345,000 | 312,000 | 187,000 | 2,167,000 | 185,000 | 2,372,000 | 262,000 | 227,000 | 885,000 | 224,000 |
proceeds from sales of securities available for sale | 19,328,000 | ||||||||||||||||||||||||
purchase of federal home loan bank stock | 4,078,000 | 0 | 0 | 0 | -2,442,000 | -1,217,000 | -7,500,000 | -3,750,000 | -850,000 | 0 | -1,031,000 | ||||||||||||||
proceeds from sales of residential real estate loans | 200,361,000 | 18,415,000 | 54,888,000 | 40,450,000 | 54,718,000 | 112,207,000 | 22,489,000 | 0 | 0 | 38,734,000 | 58,198,000 | 0 | 0 | 0 | 95,314,000 | 109,364,000 | |||||||||
decrease in loans | 49,040,000 | -51,983,000 | -13,186,000 | -46,372,000 | -9,229,000 | -9,367,000 | 43,673,000 | ||||||||||||||||||
purchases of premises and equipment | 733,000 | -225,000 | -261,000 | -118,000 | -70,000 | -409,000 | -280,000 | -354,000 | -243,000 | -1,359,000 | -1,467,000 | -1,162,000 | -925,000 | -1,090,000 | -313,000 | -26,000 | -51,000 | -43,000 | -191,000 | -99,000 | -56,000 | -139,000 | -176,000 | -166,000 | -240,000 |
net cash flow (used) provided by investing activities | 74,088,000 | -25,209,000 | -129,352,000 | ||||||||||||||||||||||
cash flow from financing activities: | |||||||||||||||||||||||||
dividends paid on common stock | -7,203,000 | -6,286,000 | -6,874,000 | -5,842,000 | -5,843,000 | -5,826,000 | -5,143,000 | -5,041,000 | -5,041,000 | -4,608,000 | -4,527,000 | -4,526,000 | -3,797,000 | -3,853,000 | -3,819,000 | -3,821,000 | -3,560,000 | -3,097,000 | -2,568,000 | -2,567,000 | -2,310,000 | -2,359,000 | -2,809,000 | -2,807,000 | -2,778,000 |
repurchases of common stock | -4,443,000 | 0 | 0 | -761,000 | 0 | -553,000 | -1,607,000 | -2,122,000 | |||||||||||||||||
increase in deposits | -19,327,000 | -47,537,000 | 232,000 | 13,678,000 | -22,740,000 | -67,998,000 | 82,922,000 | 20,106,000 | 54,389,000 | -22,745,000 | 95,985,000 | 173,845,000 | 14,867,000 | 119,121,000 | 151,193,000 | 136,996,000 | 228,911,000 | 266,031,000 | 142,098,000 | -12,107,000 | 107,017,000 | -64,496,000 | -27,975,000 | ||
premiums paid for interest rate caps | 0 | 0 | 0 | -1,116,000 | |||||||||||||||||||||
proceeds from federal home loan bank advances | 0 | 0 | 50,000,000 | 50,000,000 | 0 | 0 | 375,000,000 | 75,000,000 | 0 | 150,000,000 | 125,000,000 | 50,000,000 | 100,000,000 | 370,000,000 | 150,000,000 | 20,000,000 | 0 | 20,000,000 | |||||||
repayments of federal home loan bank advances | -85,000,000 | 0 | 0 | 0 | 0 | -350,000,000 | -50,000,000 | 0 | -200,000,000 | -125,000,000 | -50,000,000 | -100,000,000 | -380,000,000 | -120,000,000 | -170,000,000 | -50,000,000 | 0 | -30,000,000 | |||||||
net cash flow (used) provided by financing activities | -115,973,000 | 3,761,000 | -4,754,000 | -47,335,000 | |||||||||||||||||||||
net change in cash and cash equivalents | 3,925,000 | 156,518,000 | -58,853,000 | 956,000 | 35,180,000 | -41,339,000 | -36,645,000 | 69,023,000 | 114,031,000 | 19,330,000 | 38,663,000 | 44,579,000 | -238,000 | -43,373,000 | -201,635,000 | -16,610,000 | 188,052,000 | -60,644,000 | 139,714,000 | 23,531,000 | 24,157,000 | -89,238,000 | 8,131,000 | -68,775,000 | 1,865,000 |
cash and cash equivalents at beginning of period | 383,676,000 | 0 | 0 | 0 | 249,875,000 | 0 | 0 | 0 | 144,805,000 | 0 | 0 | 179,485,000 | 0 | 0 | 0 | 441,341,000 | 0 | 0 | 0 | 150,688,000 | 0 | 0 | 0 | 276,413,000 | 0 |
cash and cash equivalents at end of period | 387,601,000 | 156,518,000 | -58,853,000 | 956,000 | 285,055,000 | -41,339,000 | -36,645,000 | 69,023,000 | 258,836,000 | 19,330,000 | 38,663,000 | 224,064,000 | -238,000 | -43,373,000 | -201,635,000 | 424,731,000 | 188,052,000 | -60,644,000 | 139,714,000 | 174,219,000 | 24,157,000 | -89,238,000 | 8,131,000 | 207,638,000 | 1,865,000 |
supplemental schedule of noncash investing and financing activities: | |||||||||||||||||||||||||
transfer of loans held for investment to loans held for sale | 244,586,000 | ||||||||||||||||||||||||
transfer of loan principal to foreclosed real estate, net of write-downs | 969,000 | 0 | 175,000 | 744,000 | 1,280,000 | 0 | 0 | 0 | 56,000 | 0 | 3,562,000 | 0 | 0 | 1,360,000 | 0 | ||||||||||
supplemental disclosures of cash flow information - cash paid during the year for: | |||||||||||||||||||||||||
interest | 27,034,000 | 25,466,000 | 22,082,000 | 21,920,000 | 21,976,000 | 22,649,000 | 23,403,000 | 23,003,000 | 26,347,000 | 24,499,000 | 22,334,000 | 18,790,000 | 13,745,000 | 7,723,000 | 2,309,000 | 1,297,000 | 1,240,000 | 1,129,000 | 1,067,000 | 1,154,000 | 1,499,000 | 2,431,000 | 3,451,000 | 4,776,000 | 5,731,000 |
income taxes | 557,000 | 3,119,000 | 6,200,000 | 11,397,000 | 1,063,000 | 4,947,000 | 6,894,000 | 9,437,000 | 225,000 | 6,292,000 | 6,787,000 | 686,000 | 10,879,000 | 8,979,000 | 13,965,000 | 488,000 | 5,574,000 | 7,805,000 | 9,866,000 | 261,000 | 3,132,000 | 10,244,000 | 879,000 | 516,000 | 2,100,000 |
provision for credit losses | -39,000 | -543,000 | 129,000 | 135,000 | 202,000 | 582,000 | -128,000 | -140,000 | -381,000 | ||||||||||||||||
unrealized losses recognized on equity securities | -41,000 | -140,000 | 268,000 | -292,000 | 12,000 | 47,000 | 245,000 | 70,000 | -128,000 | 152,000 | 326,000 | 246,000 | 362,000 | 107,000 | |||||||||||
loss on sale of foreclosed real estate | -26,000 | 0 | 0 | -547,000 | 0 | 0 | 0 | 15,000 | 15,000 | ||||||||||||||||
writedown of foreclosed real estate | 0 | 14,000 | 0 | ||||||||||||||||||||||
deferred income tax expense | |||||||||||||||||||||||||
gain on sale of residential mortgages | 0 | 0 | -806,000 | -1,211,000 | 0 | 0 | 0 | -2,529,000 | -2,687,000 | ||||||||||||||||
decrease in state tax credits | |||||||||||||||||||||||||
increase in accrued interest payable | -1,134,000 | -95,000 | 111,000 | 423,000 | -1,074,000 | 56,000 | 178,000 | 942,000 | 1,250,000 | 786,000 | 496,000 | 3,000 | -211,000 | -130,000 | -50,000 | ||||||||||
increase in loans | -31,457,000 | -90,313,000 | -16,705,000 | -51,933,000 | -77,297,000 | -209,057,000 | -257,716,000 | -102,527,000 | -143,460,000 | -269,932,000 | -225,874,000 | -236,440,000 | -94,915,000 | -103,412,000 | -101,781,000 | ||||||||||
proceeds from sales of foreclosed real estate owned | 711,000 | 0 | 1,128,000 | 0 | 0 | 4,109,000 | 0 | 0 | 0 | 41,000 | 797,000 | 0 | 0 | 0 | 1,459,000 | ||||||||||
net cash acquired in first ic acquisition | |||||||||||||||||||||||||
net cash flow from (used by) investing activities | |||||||||||||||||||||||||
decrease in other borrowings | -387,000 | 0 | -5,000 | -4,000 | -3,000 | -6,000 | -54,000 | -9,000 | -6,000 | -5,000 | -4,000 | -8,000 | -2,569,000 | -37,000 | -32,000 | -25,000 | |||||||||
exercise of stock options | |||||||||||||||||||||||||
repurchase of common stock | 0 | ||||||||||||||||||||||||
stock issuance costs | |||||||||||||||||||||||||
net cash flow (used by) provided by financing activities | |||||||||||||||||||||||||
transfer of residential real estate loans to loans held for sale | 75,884,000 | 0 | 53,970,000 | 38,642,000 | 72,610,000 | 0 | |||||||||||||||||||
initial recognition of operating lease right-of-use assets | 1,650,000 | 488,000 | 0 | 0 | 0 | 560,000 | 0 | 0 | 0 | 131,000 | 0 | ||||||||||||||
initial recognition of operating lease liabilities | 1,650,000 | 488,000 | 0 | 0 | 0 | 560,000 | 0 | 0 | 0 | 131,000 | 0 | ||||||||||||||
in conjunction with the first ic acquisition, assets were acquired and liabilities were assumed as follows: | |||||||||||||||||||||||||
common stock issued for first ic acquisition | |||||||||||||||||||||||||
fair value of assets acquired, net of cash acquired | |||||||||||||||||||||||||
fair value of liabilities assumed | |||||||||||||||||||||||||
gain on sale of foreclosed real estate | 0 | 0 | 0 | 0 | -99,000 | ||||||||||||||||||||
increase in mortgage servicing rights | 14,000 | -328,000 | |||||||||||||||||||||||
decrease in deposits | |||||||||||||||||||||||||
net cash flow used in investing activities | 39,915,000 | -20,004,000 | |||||||||||||||||||||||
net cash flow from financing activities | -53,410,000 | 43,273,000 | 87,877,000 | 347,624,000 | 231,771,000 | 149,780,000 | 2,965,000 | -16,867,000 | |||||||||||||||||
decrease in other liabilities | 8,210,000 | ||||||||||||||||||||||||
(purchase) redemption of federal home loan bank stock | -166,000 | 0 | |||||||||||||||||||||||
purchase of bank owned life insurance | 0 | 0 | 0 | -8,000,000 | 0 | 0 | |||||||||||||||||||
net cash flow used by investing activities | -79,202,000 | -209,644,000 | -256,698,000 | -106,272,000 | -170,112,000 | -296,849,000 | -228,398,000 | -235,192,000 | -110,642,000 | ||||||||||||||||
increase in sba and usda servicing rights | -360,000 | ||||||||||||||||||||||||
net cash flow from investing activities | 2,728,000 | ||||||||||||||||||||||||
net cash flow provided (used) by financing activities | -27,883,000 | -48,049,000 | 102,881,000 | 233,460,000 | |||||||||||||||||||||
decrease in sba servicing rights | 911,000 | -108,000 | -892,000 | 590,000 | 378,000 | ||||||||||||||||||||
net cash flow provided (used) by investing activities | -12,688,000 | -8,399,000 | 46,875,000 | ||||||||||||||||||||||
net cash flow used by financing activities | 14,350,000 | -138,000 | -27,829,000 | ||||||||||||||||||||||
decrease in accrued interest receivable | -346,000 | 408,000 | -153,000 | 156,000 | |||||||||||||||||||||
redemption of federal home loan bank stock | 3,895,000 | ||||||||||||||||||||||||
increase in sba servicing rights | -706,000 | -320,000 | 239,000 | -1,727,000 | |||||||||||||||||||||
increase in other assets | -33,000 | -810,000 | 1,125,000 | ||||||||||||||||||||||
provision for loan losses | -1,168,000 | -1,703,000 | 0 | 104,000 | 546,000 | 2,579,000 | 2,205,000 | 1,599,000 | 956,000 | 1,450,000 | |||||||||||||||
origination of residential real estate loans held for sale | 0 | 0 | 0 | -6,992,000 | -192,470,000 | ||||||||||||||||||||
redemption of securities under resell agreements | |||||||||||||||||||||||||
purchases of securities available for sale | -9,710,000 | 0 | 0 | -1,034,000 | -2,233,000 | 0 | -1,000 | -3,718,000 | |||||||||||||||||
redemption (purchase) of federal home loan bank stock | -1,874,000 | 0 | 2,196,000 | ||||||||||||||||||||||
transfer of loans to loans held for sale | 94,915,000 | ||||||||||||||||||||||||
issuance of common stock, net of expenses | |||||||||||||||||||||||||
purchases of securities under resell agreements | 0 | 0 | -25,000,000 | ||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used) by operating activities: | |||||||||||||||||||||||||
net cash flow provided (used) by operating activities | 107,912,000 | -79,125,000 | |||||||||||||||||||||||
proceeds (repayments) from federal home loan bank advances | 0 | ||||||||||||||||||||||||
write-down of abandoned leasehold improvements |
