Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Community Trust Bancorp, Inc. Reports Earnings for the 2nd Quarter 2022

CTBI

Community Trust Bancorp, Inc. (NASDAQ:CTBI):

Earnings Summary

(in thousands except per share data)

2Q
2022

1Q
2022

2Q
2021

YTD
2022

YTD
2021

Net income

$20,271

$19,728

$23,931

$39,999

$47,549

Earnings per share

$1.14

$1.11

$1.35

$2.24

$2.67

Earnings per share - diluted

$1.14

$1.11

$1.34

$2.24

$2.67

Return on average assets

1.49%

1.48%

1.76%

1.48%

1.80%

Return on average equity

12.75%

11.77%

14.20%

12.25%

14.34%

Efficiency ratio

53.77%

53.25%

53.17%

53.51%

51.76%

Tangible common equity

10.53%

10.93%

11.39%

Dividends declared per share

$0.400

$0.400

$0.385

$0.800

$0.770

Book value per share

$35.32

$36.53

$38.36

Weighted average shares

17,835

17,820

17,784

17,827

17,779

Weighted average shares - diluted

17,843

17,832

17,800

17,838

17,794

Community Trust Bancorp, Inc. (NASDAQ-CTBI) achieved earnings for the second quarter 2022 of $20.3 million, or $1.14 per basic share, compared to $19.7 million, or $1.11 per basic share, earned during the first quarter 2022 and $23.9 million, or $1.35 per basic share, earned during the second quarter 2021. Total revenue was $0.3 million above prior quarter but $0.2 million below prior year same quarter. Net interest revenue increased $0.8 million compared to prior quarter and prior year same quarter; however, noninterest income decreased $0.5 million compared to prior quarter and $1.0 million compared to prior year same quarter. The decrease in noninterest income quarter over quarter was primarily the result of a variance in the valuation of our mortgage servicing rights, while the decrease year over year was primarily the result of a decrease in gains on sales of loans. Provision for credit losses for the quarter was $0.1 million, compared to provision of $0.9 million for the quarter ended March 31, 2022 and a recovery of provision of $4.3 million for the second quarter 2022. Noninterest expense increased $0.6 million compared to prior quarter and $0.5 million compared to prior year same quarter. Net income for the six months ended June 30, 2022 was below prior year by $7.5 million, primarily due to the $6.8 million recovery of provision for credit losses taken in 2021.

2nd Quarter 2022 Highlights

  • Net interest income for the quarter of $40.8 million was $0.8 million above prior quarter and prior year same quarter.
  • Provision for loan losses for the quarter was $0.1 million, compared to provision of $0.9 million for the quarter ended March 31, 2022 and a recovery of provision of $4.3 million for the second quarter 2021.
  • Our loan portfolio increased $42.9 million, an annualized 4.9%, during the quarter and $110.0 million, or 3.2%, from June 30, 2021.
  • Net loan charge-offs were $42 thousand, or less than 0.01% of average loans annualized, for the quarter ended June 30, 2022 compared to net loan charge-offs of $0.3 million, or 0.04% of average loans annualized, for the first quarter 2022 and a net recovery of loan charge-offs for the second quarter 2021 of $0.6 million.
  • Our nonperforming loans, excluding troubled debt restructurings, increased slightly to $13.8 million at June 30, 2022 from $13.7 million at March 31, 2022 but were $7.3 million below the $21.1 million at June 30, 2021. Nonperforming assets at $15.8 million decreased $0.2 million from March 31, 2022 and $11.2 million from June 30, 2021.
  • Deposits, including repurchase agreements, increased $28.7 million, an annualized 2.5%, during the quarter and $17.4 million, or 0.4%, from June 30, 2021.
  • Shareholders’ equity declined $21.3 million, or an annualized 13.1%, during the quarter and $52.0 million, or 7.6%, from June 30, 2021, as a result of the continued increase in unrealized losses on our securities portfolio.
  • Noninterest income for the quarter ended June 30, 2022 of $14.5 million was $0.5 million, or 3.1%, below prior quarter and $1.0 million, or 6.6%, below prior year same quarter.
  • Noninterest expense for the quarter ended June 30, 2022 of $30.0 million was $0.6 million, or 2.1%, higher than prior quarter and $0.5 million, or 1.6%, above prior year same quarter.

Net Interest Income

Percent Change

2Q 2022 Compared to:

($ in thousands)

2Q

2022

1Q

2022

2Q

2021

1Q

2022

2Q

2021

YTD

2022

YTD

2021

Percent
Change

Components of net interest income:

Income on earning assets

$45,352

$43,527

$43,875

4.2%

3.4%

$88,879

$88,086

0.9%

Expense on interest bearing liabilities

4,562

3,495

3,868

30.5%

17.9%

8,057

7,837

2.8%

Net interest income

$40,790

$40,032

$40,007

1.9%

2.0%

$80,822

$80,249

0.7%

TEQ

232

235

230

(1.3)%

0.9%

467

447

4.5%

Net interest income, tax equivalent

$41,022

$40,267

$40,237

1.9%

1.9%

$81,289

$80,696

0.7%

Average yield and rates paid:

Earning assets yield

3.56%

3.46%

3.41%

2.9%

4.2%

3.51%

3.52%

(0.4)%

Rate paid on interest bearing liabilities

0.54%

0.42%

0.45%

28.2%

19.7%

0.48%

0.47%

3.4%

Gross interest margin

3.02%

3.04%

2.96%

(0.6)%

1.9%

3.03%

3.05%

(0.9)%

Net interest margin

3.20%

3.18%

3.11%

0.6%

2.8%

3.19%

3.21%

(0.5)%

Average balances:

Investment securities

$1,454,371

$1,486,799

$1,225,369

(2.2)%

18.7%

$1,470,495

1,145,018

28.4%

Loans

$3,538,324

$3,440,439

$3,495,655

2.8%

1.2%

$3,489,652

3,521,861

(0.9)%

Earning assets

$5,140,656

$5,134,150

$5,184,923

0.1%

(0.9)%

$5,137,421

5,071,907

1.3%

Interest-bearing liabilities

$3,373,741

$3,350,208

$3,424,218

0.7%

(1.5)%

$3,362,039

3,379,958

(0.5)%

Net interest income for the quarter of $40.8 million was $0.8 million above prior quarter and prior year same quarter. Our net interest income excluding PPP loans for the quarter ended June 30, 2022 was $40.3 million compared to $38.6 million for the quarter ended March 31, 2022 and $36.4 million for the quarter ended June 30, 2021. Our net interest margin, on a fully tax equivalent basis, at 3.20% increased 2 basis points from prior quarter and 9 basis points from prior year same quarter, as our average earning assets increased $6.5 million from prior quarter but decreased $44.3 million from prior year same quarter. Our yield on average earning assets increased 10 basis points from prior quarter and 15 basis points from prior year same quarter, and our cost of funds increased 12 basis points from prior quarter and 9 basis points from prior year same quarter. As discussed more fully below, the impact of the PPP loans to the net interest margin for the second quarter 2022 was 3 basis points.

The PPP loan portfolio had an annualized yield for the quarter of 13.56% compared to 17.03% for the first quarter 2022. Interest income on the portfolio was $45 thousand during the quarter, down $51 thousand from prior quarter, while the amortization of net loan origination fees from current outstanding loans and recognition of net fee income from paid and forgiven loans was $463 thousand, down $915 thousand from prior quarter. These fees are amortized over the life of the loan with any unamortized balance fully recognized at the time of loan forgiveness. The impact of the PPP loan portfolio to the net interest margin was an increase of 3 basis points for the second quarter 2022 compared to an increase of 11 basis points for the first quarter 2022.

Our ratio of average loans to deposits, including repurchase agreements, was 75.2% for the quarter ended June 30, 2022 compared to 74.2% for the quarter ended March 31, 2022 and 75.0% for the quarter ended June 30, 2021.

Noninterest Income

Percent Change

2Q 2022 Compared to:

($ in thousands)

2Q

2022

1Q

2022

2Q

2021

1Q

2022

2Q

2021

YTD

2022

YTD

2021

Percent Change

Deposit related fees

$7,263

$6,746

$6,358

7.7%

14.2%

$14,009

$12,380

13.2%

Trust revenue

3,198

3,248

3,349

(1.5)%

(4.5)%

6,446

6,300

2.3%

Gains on sales of loans

519

597

1,907

(13.0)%

(72.8)%

1,116

4,340

(74.3)%

Loan related fees

1,415

2,062

1,004

(31.4)%

41.0%

3,477

3,274

6.2%

Bank owned life insurance revenue

702

691

581

1.7%

20.8%

1,393

1,154

20.7%

Brokerage revenue

459

590

554

(22.2)%

(17.2)%

1,049

1,011

3.8%

Other

945

1,031

1,768

(8.5)%

(46.7)%

1,976

2,639

(25.2)%

Total noninterest income

$14,501

$14,965

$15,521

(3.1)%

(6.6)%

$29,466

$31,098

(5.2)%

Noninterest income for the quarter ended June 30, 2022 of $14.5 million was $0.5 million, or 3.1%, below prior quarter and $1.0 million, or 6.6%, below prior year same quarter. The quarter over quarter decrease included a $0.6 million decrease in loan related fees and a $0.3 million decrease in securities gains, partially offset by a $0.5 million increase in deposit related fees. The decrease from prior year same quarter included a $1.4 million decrease in gains on sales of loans and a $0.5 million decrease in securities gains, partially offset by a $0.9 million increase in deposit related fees. Year-to-date noninterest income decreased $1.6 million from the six months ended June 30, 2021 due to a $3.2 million decline in gains on sales of loans, partially offset by a $1.6 million increase in deposit related fees. Gains on sales of loans were impacted by the slowdown in the industry-wide mortgage refinancing boom. Deposit related fees were primarily impacted by debit card income and overdraft charges. Loan related fees were primarily impacted by the change in the fair market value of mortgage servicing rights.

Noninterest Expense

Percent Change

2Q 2022 Compared to:

($ in thousands)

2Q

2022

1Q

2022

2Q

2021

1Q

2022

2Q

2021

YTD

2022

YTD

2021

Percent Change

Salaries

$12,219

$11,739

$11,706

4.1%

4.4%

$23,958

$23,118

3.6%

Employee benefits

6,315

5,799

7,254

8.9%

(12.9)%

12,114

12,675

(4.4)%

Net occupancy and equipment

2,756

2,854

2,668

(3.4)%

3.3%

5,610

5,496

2.1%

Data processing

2,095

2,201

1,870

(4.8)%

12.0%

4,296

4,029

6.6%

Legal and professional fees

884

867

753

1.9%

17.2%

1,751

1,646

6.4%

Advertising and marketing

659

752

710

(12.6)%

(7.3)%

1,411

1,432

(1.4)%

Taxes other than property and payroll

425

426

375

(0.3)%

13.3%

851

745

14.2%

Net other real estate owned expense

43

353

488

(87.6)%

(91.1)%

396

806

(50.8)%

Other

4,582

4,368

3,674

4.9%

24.8%

8,950

7,861

13.8%

Total noninterest expense

$29,978

$29,359

$29,498

2.1%

1.6%

$59,337

$57,808

2.6%

Noninterest expense for the quarter ended June 30, 2022 of $30.0 million was $0.6 million, or 2.1%, higher than prior quarter and $0.5 million, or 1.6%, above prior year same quarter. The increase in noninterest expense quarter over quarter was primarily the result of an increase in personnel expense ($1.0 million), partially offset by a $0.3 million decrease in net other real estate owned expense. The increase in personnel expense was due to increases in salaries and a higher accrual for bonuses and incentives. Noninterest expense for the six months ended June 30, 2022 was $1.5 million higher than the six months ended June 30, 2021. The year-to-date increase was primarily the result of increases in personnel expense, data processing expense, and loan related expenses.

Balance Sheet Review

Total Loans

Percent Change

2Q 2022
Compared to:

($ in thousands)

2Q

2022

1Q

2022

2Q

2021

1Q

2022

2Q

2021

Commercial nonresidential real estate

$758,227

$774,791

$718,338

(2.1)%

5.6%

Commercial residential real estate

354,668

337,447

309,627

5.1%

14.5%

Hotel/motel

280,956

274,256

261,422

2.4%

7.5%

SBA guaranteed PPP loans

7,788

22,482

175,983

(65.4)%

(95.6)%

Other commercial

395,876

394,875

356,359

0.3%

11.1%

Total commercial

1,797,515

1,803,851

1,821,729

(0.4)%

(1.3)%

Residential mortgage

793,249

780,453

762,649

1.6%

4.0%

Home equity loans/lines

110,828

107,230

102,551

3.4%

8.1%

Total residential

904,077

887,683

865,200

1.8%

4.5%

Consumer indirect

697,060

667,387

610,025

4.4%

14.3%

Consumer direct

159,791

156,620

151,539

2.0%

5.4%

Total consumer

856,851

824,007

761,564

4.0%

12.5%

Total loans

$3,558,443

$3,515,541

$3,448,493

1.2%

3.2%

Total Deposits and Repurchase Agreements

Percent Change

2Q 2022
Compared to:

($ in thousands)

2Q

2022

1Q

2022

2Q

2021

1Q

2022

2Q

2022

Non-interest bearing deposits

$1,408,148

$1,398,529

$1,286,989

0.7%

9.4%

Interest bearing deposits

Interest checking

99,055

89,863

99,226

10.2%

(0.2)%

Money market savings

1,243,817

1,200,408

1,281,431

3.6%

(2.9)%

Savings accounts

671,349

666,874

596,426

0.7%

12.6%

Time deposits

1,050,559

1,072,630

1,059,630

(2.1)%

(0.9)%

Repurchase agreements

238,733

254,623

370,568

(6.2)%

(35.6)%

Total interest bearing deposits and repurchase agreements

3,303,513

3,284,398

3,407,281

0.6%

(3.0)%

Total deposits and repurchase agreements

$4,711,661

$4,682,927

$4,694,270

0.6%

0.4%

CTBI’s total assets at $5.4 billion increased $4.2 million, or 0.3% annualized, from March 31, 2022 but decreased $46.8 million, or 0.9%, from June 30, 2021. Loans outstanding at June 30, 2022 were $3.6 billion, an increase of $42.9 million, an annualized 4.9%, from March 31, 2022 and $110.0 million, or 3.2%, from June 30, 2021. Loans, excluding PPP loans, increased $57.6 million during the quarter, with an $8.4 million increase in the commercial loan portfolio, $16.4 million increase in the residential loan portfolio, a $29.7 million increase in the indirect consumer loan portfolio, and a $3.1 million increase in the consumer direct loan portfolio. The PPP loan portfolio declined during the quarter $14.7 million as a result of SBA forgiveness. CTBI’s investment portfolio decreased $101.3 million, or an annualized 27.0%, from March 31, 2022 but increased $44.1 million, or 3.2%, from June 30, 2021. Deposits in other banks increased $30.2 million from prior quarter but decreased $254.2 million from prior year same quarter. Deposits, including repurchase agreements, at $4.7 billion increased $28.7 million, or an annualized 2.5%, from March 31, 2022 and $17.4 million, or 0.4%, from June 30, 2021.

Shareholders’ equity declined $21.3 million, or an annualized 13.1%, during the quarter and $52.0 million, or 7.6%, from June 30, 2021, as a result of the continued increase in unrealized losses on our securities portfolio. We experienced a $34.9 million increase in accumulated other comprehensive loss, net of tax, resulting from increases in unrealized losses on our securities portfolio during the quarter. CTBI’s annualized dividend yield to shareholders as of June 30, 2022 was 3.96%.

Asset Quality

Our total nonperforming loans, excluding troubled debt restructurings, increased slightly to $13.8 million at June 30, 2022 from $13.7 million at March 31, 2022 but were $7.3 million below the $21.1 million at June 30, 2021. Accruing loans 90+ days past due at $5.0 million increased $0.2 million from prior quarter but decreased $3.3 million from June 30, 2021. Nonaccrual loans remained at $8.8 million from prior quarter but decreased $4.0 million from June 30, 2021. Accruing loans 30-89 days past due at $10.6 million decreased $0.2 million from prior quarter and $0.3 million from June 30, 2021. Our loan portfolio management processes focus on the immediate identification, management, and resolution of problem loans to maximize recovery and minimize loss.

Our level of foreclosed properties were $2.0 million at June 30, 2022 compared to $2.3 million at March 31, 2022 and $5.8 million at June 30, 2021. Sales of foreclosed properties for the quarter ended June 30, 2022 totaled $0.7 million while new foreclosed properties totaled $0.3 million. At June 30, 2022, the book value of properties under contracts to sell was $0.4 million; however, the closings had not occurred at quarter-end.

Net loan charge-offs were $42 thousand, or less than 0.01% of average loans annualized, for the quarter ended June 30, 2022 compared to net loan charge-offs of $0.3 million, or 0.04% of average loans annualized, for the first quarter 2022 and a net recovery of loan charge-offs for the second quarter 2021 of $0.6 million. Year-to-date net loan charge-offs were $0.4 million, or 0.02% of average loans annualized, compared to a net recovery of loan charge-offs of $0.4 million for the first six months of 2021.

Allowance for Credit Losses

Provision for credit losses for the quarter was $0.1 million, compared to provision of $0.9 million for the quarter ended March 31, 2022 and a recovery of provision of $4.3 million for the second quarter 2021. Year-to-date provision was $1.0 million compared to a recovery of $6.8 million during the first six months of 2021. Our reserve coverage (allowance for credit losses to nonperforming loans) at June 30, 2022 was 305.9% compared to 309.1% at March 31, 2022 and 197.2% at June 30, 2021. Our credit loss reserve as a percentage of total loans outstanding at June 30, 2022 was 1.19% (1.19% excluding PPP loans) compared to 1.20% at March 31, 2022 (1.21% excluding PPP loans) and 1.21% at June 30, 2021 (1.27% excluding PPP loans).

Forward-Looking Statements

Certain of the statements contained herein that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Community Trust Bancorp, Inc.’s (“CTBI”) actual results may differ materially from those included in the forward-looking statements. Forward-looking statements are typically identified by words or phrases such as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “may increase,” “may fluctuate,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” and “could.” These forward-looking statements involve risks and uncertainties including, but not limited to, economic conditions, portfolio growth, the credit performance of the portfolios, including bankruptcies, and seasonal factors; changes in general economic conditions including the performance of financial markets, prevailing inflation and interest rates, realized gains from sales of investments, gains from asset sales, and losses on commercial lending activities; the effects of the COVID-19 pandemic on our business operations and credit quality and on general economic and financial market conditions, as well as our ability to respond to the related challenges; results of various investment activities; the effects of competitors’ pricing policies, changes in laws and regulations, competition, and demographic changes on target market populations’ savings and financial planning needs; industry changes in information technology systems on which we are highly dependent; failure of acquisitions to produce revenue enhancements or cost savings at levels or within the time frames originally anticipated or unforeseen integration difficulties; and the resolution of legal proceedings and related matters. In addition, the banking industry in general is subject to various monetary, operational, and fiscal policies and regulations, which include, but are not limited to, those determined by the Federal Reserve Board, the Federal Deposit Insurance Corporation, the Consumer Financial Protection Bureau, and state regulators, whose policies, regulations, and enforcement actions could affect CTBI’s results. These statements are representative only on the date hereof, and CTBI undertakes no obligation to update any forward-looking statements made.

Community Trust Bancorp, Inc., with assets of $5.4 billion, is headquartered in Pikeville, Kentucky and has 68 banking locations across eastern, northeastern, central, and south central Kentucky, six banking locations in southern West Virginia, three banking locations in northeastern Tennessee, four trust offices across Kentucky, and one trust office in Tennessee.

Additional information follows.

Community Trust Bancorp, Inc.
Financial Summary (Unaudited)
June 30, 2022
(in thousands except per share data and # of employees)
Three Three Three Six Six
Months Months Months Months Months
Ended Ended Ended Ended Ended
June 30,
2022
March 31,
2022
June 30,
2021
June 30,
2022
June 30,
2021
Interest income

$

45,352

$

43,527

$

43,875

$

88,879

$

88,086

Interest expense

4,562

3,495

3,868

8,057

7,837

Net interest income

40,790

40,032

40,007

80,822

80,249

Credit loss provision (recovery)

77

875

(4,257

)

952

(6,756

)

Gains on sales of loans

519

597

1,907

1,116

4,340

Deposit related fees

7,263

6,746

6,358

14,009

12,380

Trust revenue

3,198

3,248

3,349

6,446

6,300

Loan related fees

1,415

2,062

1,004

3,477

3,274

Securities gains (losses)

(225

)

99

280

(126

)

112

Other noninterest income

2,331

2,213

2,623

4,544

4,692

Total noninterest income

14,501

14,965

15,521

29,466

31,098

Personnel expense

18,534

17,538

18,960

36,072

35,793

Occupancy and equipment

2,756

2,854

2,668

5,610

5,496

Data processing expense

2,095

2,201

1,870

4,296

4,029

FDIC insurance premiums

358

355

323

713

649

Other noninterest expense

6,235

6,411

5,677

12,646

11,841

Total noninterest expense

29,978

29,359

29,498

59,337

57,808

Net income before taxes

25,236

24,763

30,287

49,999

60,295

Income taxes

4,965

5,035

6,356

10,000

12,746

Net income

$

20,271

$

19,728

$

23,931

$

39,999

$

47,549

Memo: TEQ interest income

$

45,584

$

43,762

$

44,105

$

89,346

$

88,533

Average shares outstanding

17,835

17,820

17,784

17,827

17,779

Diluted average shares outstanding

17,843

17,832

17,800

17,838

17,794

Basic earnings per share

$

1.14

$

1.11

$

1.35

$

2.24

$

2.67

Diluted earnings per share

$

1.14

$

1.11

$

1.34

$

2.24

$

2.67

Dividends per share

$

0.400

$

0.400

$

0.385

$

0.800

$

0.770

Average balances:
Loans

$

3,538,324

$

3,440,439

$

3,495,655

$

3,489,652

$

3,521,861

Earning assets

5,140,656

5,134,150

5,184,923

5,137,421

5,071,907

Total assets

5,446,263

5,417,800

5,450,182

5,432,110

5,335,432

Deposits, including repurchase agreements

4,705,492

4,633,988

4,661,615

4,669,938

4,552,736

Interest bearing liabilities

3,373,741

3,350,208

3,424,218

3,362,039

3,379,958

Shareholders' equity

637,542

679,527

675,727

658,419

668,555

Performance ratios:
Return on average assets

1.49

%

1.48

%

1.76

%

1.48

%

1.80

%

Return on average equity

12.75

%

11.77

%

14.20

%

12.25

%

14.34

%

Yield on average earning assets (tax equivalent)

3.56

%

3.46

%

3.41

%

3.51

%

3.52

%

Cost of interest bearing funds (tax equivalent)

0.54

%

0.42

%

0.45

%

0.48

%

0.47

%

Net interest margin (tax equivalent)

3.20

%

3.18

%

3.11

%

3.19

%

3.21

%

Efficiency ratio (tax equivalent)

53.77

%

53.25

%

53.17

%

53.51

%

51.76

%

Loan charge-offs

$

828

$

1,320

$

948

$

2,148

$

2,418

Recoveries

(786

)

(998

)

(1,554

)

(1,784

)

(2,847

)

Net charge-offs

$

42

$

322

$

(606

)

$

364

$

(429

)

Market Price:
High

$

42.91

$

46.30

$

45.95

$

46.30

$

47.53

Low

$

39.10

$

40.53

$

39.76

$

39.10

$

36.02

Close

$

40.44

$

41.20

$

40.38

$

40.44

$

40.38

As of As of As of
June 30, 2022 March 31, 2022 June 30, 2021
Assets:
Loans

$

3,558,443

$

3,515,541

$

3,448,493

Loan loss reserve

(42,344

)

(42,309

)

(41,695

)

Net loans

3,516,099

3,473,232

3,406,798

Loans held for sale

936

1,941

4,912

Securities AFS

1,402,127

1,503,165

1,357,597

Equity securities at fair value

2,128

2,352

2,523

Other equity investments

13,026

13,026

13,915

Other earning assets

140,384

108,222

392,591

Cash and due from banks

75,373

58,352

63,917

Premises and equipment

40,704

40,738

40,391

Right of use asset

12,005

11,941

12,729

Goodwill and core deposit intangible

65,490

65,490

65,490

Other assets

179,078

164,674

133,300

Total Assets

$

5,447,350

$

5,443,133

$

5,494,163

Liabilities and Equity:
Interest bearing checking

$

99,055

$

89,863

$

99,226

Savings deposits

1,915,166

1,867,282

1,877,857

CD's >=$100,000

573,519

590,476

561,269

Other time deposits

477,040

482,154

498,361

Total interest bearing deposits

3,064,780

3,029,775

3,036,713

Noninterest bearing deposits

1,408,148

1,398,529

1,286,989

Total deposits

4,472,928

4,428,304

4,323,702

Repurchase agreements

238,733

254,623

370,568

Other interest bearing liabilities

58,706

58,711

58,726

Lease liability

12,479

12,796

13,529

Other noninterest bearing liabilities

32,454

35,328

43,555

Total liabilities

4,815,300

4,789,762

4,810,080

Shareholders' equity

632,050

653,371

684,083

Total Liabilities and Equity

$

5,447,350

$

5,443,133

$

5,494,163

Ending shares outstanding

17,895

17,884

17,831

30 - 89 days past due loans

$

10,595

$

10,838

$

10,847

90 days past due loans

5,018

4,858

8,283

Nonaccrual loans

8,824

8,832

12,863

Restructured loans (excluding 90 days past due and nonaccrual)

75,264

70,814

66,887

Foreclosed properties

1,954

2,299

5,848

Community bank leverage ratio

13.14

%

13.15

%

12.45

%

Tangible equity to tangible assets ratio

10.53

%

10.93

%

11.39

%

FTE employees

958

963

961