AGÕæÈ˹ٷ½

STOCK TITAN

Sierra Bancorp Reports First Quarter 2025 Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

PORTERVILLE, Calif.--(BUSINESS WIRE)-- Sierra Bancorp (Nasdaq: BSRR), parent of Bank of the Sierra, today announced its unaudited financial results for the quarter ended March 31, 2025. Sierra Bancorp reported consolidated net income of $9.1 million, or $0.65 per diluted share, for the first quarter of 2025 compared to $9.3 million, or $0.64 per diluted share, in the first quarter of 2024.

Highlights for the First Quarter of 2025 (unless otherwise stated):

  • Solid Quarterly Earnings Metrics
    • Diluted Earnings Per Share increased from the same quarter in 2024.
    • Improved Efficiency Ratio (1) to 60.62% as compared to 65.97% in the same quarter in 2024.
    • Increased Net Interest Margin to 3.74% as compared to 3.65% in the prior linked quarter and 3.62% in the first quarter of 2024.

  • Stable Balance Sheet
    • Loan growth, exclusive of change in mortgage warehouse line utilization, of $18.6 million, or 4% annualized.
    • Mortgage warehouse utilization declined $43.2 million during the quarter primarily due to $39 million in paydowns during the final week of the quarter.
    • Reduced higher cost brokered deposits by $85.0 million during the quarter, while all other deposits increased by $43.2 million, or 7% annualized.
    • Noninterest-bearing deposits of $1.0 billion at March 31, 2025, represent 36% of total deposits.
    • Uninsured deposits are approximately 28% of total deposit balances.

  • Strong Capital and Liquidity
    • Increased Tangible Book Value (1) per share by 1% to $23.44 per share during the quarter.
    • Strong regulatory Community Bank Leverage Ratio increased to 12.1% for our subsidiary bank.
    • Repurchased 476,770 shares of stock during the quarter at an average price of $29.71.
    • Declared dividend of $0.25 per share, payable on May 15, 2025.
    • Overall primary and secondary liquidity sources of $2.3 billion at March 31, 2025.
____________________

(1)

See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures."

“Consistency is the key to achieving and maintaining momentum.� � Darren Hardy

“As we navigate the uncertainty impacting our global and local economy, our banking team has worked diligently to produce consistently solid results,� stated Kevin McPhaill, CEO and President. “These efforts resulted in growth of both commercial and real estate loans, as well as increases in each category of customer transaction deposits in the first quarter of 2025. Net interest margin and efficiency ratio also improved. Our team’s resilience and commitment provide us with optimism as we navigate 2025!� McPhaill concluded.

Quarterly Changes (comparisons to the first quarter of 2024)

  • Net income for the first quarter of 2025 decreased $0.2 million, or 2%, to $9.1 million. There was a favorable increase in net interest income of $1.4 million and a $2.1 million reduction in noninterest expense, which were offset by an increase in the provision for credit losses of $1.9 million as well as reduction of noninterest income of $1.9 million. The $1.4 million increase in net interest income for the quarter was driven by a 12 basis point increase in the net interest margin due to lower cost of deposits and borrowings and an increase in yield on loans, partially offset by lower yields on investments.
  • Noninterest income for the first quarter of 2025, as compared to the same period in 2024, decreased $1.9 million or 23%. In the first quarter of 2024, we had a loss on the sale of bonds from a balance sheet restructure for $3.0 million offset by a gain on the sale/leaseback of two bank-owned branch buildings for $3.8 million, with no like transaction in the first quarter of 2025. We experienced an unfavorable variance of $1.5 million in bank-owned life insurance (BOLI), but had increases in other noninterest income, primarily life insurance proceeds, and dividends for $0.5 million.

Linked Quarter Changes (comparisons to the three months ended December 31, 2024)

  • Net income decreased by $1.3 million, or 12%, due mostly to an 8% increase in the effective tax rate resulting from timing differences for amortization of low-income housing tax credit partnership interests. Net interest income decreased by $0.2 million, or 1%, during the quarter due mostly to lower yields on investments, and a decline in mortgage warehouse loan income. These unfavorable variances were partially offset by organic growth in loans, and lower costs of interest-bearing liabilities.
  • Noninterest income declined by $0.9 million, mostly in service charges on deposits, and an unfavorable variance in BOLI income.
  • Noninterest expenses declined $0.4 million, mostly due to a $0.7 million favorable variance in deferred compensation expenses related to the change in BOLI income described above.

Balance Sheet Quarterly Changes (comparisons to December 31, 2024)

  • Total assets decreased slightly by 0.2%, or $8.1 million, to $3.6 billion, during the first three months of 2025.
  • Gross loans decreased $24.6 million, due to a $43.2 million decrease in mortgage warehouse line utilization, partially offset by a favorable increase in organic loan growth of $18.6 million.
  • Deposits decreased by $41.8 million, or 1%. The decline in deposits came from an $85.0 million planned decrease in brokered deposits, while overall customer deposits increased $43.2 million.

Other financial highlights are reflected in the following table.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

FINANCIAL HIGHLIGHTS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in Thousands, Except Per Share Data, Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of or for the

Ìý

Ìý

Ìý

three months ended

Ìý

Ìý

Ìý

3/31/2025

Ìý

Ìý

12/31/2024

Ìý

Ìý

3/31/2024

Net income

Ìý

$

9,101

Ìý

Ìý

$

10,364

Ìý

Ìý

$

9,330

Ìý

Diluted earnings per share

Ìý

$

0.65

Ìý

Ìý

$

0.72

Ìý

Ìý

$

0.64

Ìý

Return on average assets

Ìý

Ìý

1.02

%

Ìý

Ìý

1.13

%

Ìý

Ìý

1.06

%

Return on average equity

Ìý

Ìý

10.44

%

Ìý

Ìý

11.49

%

Ìý

Ìý

11.09

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest margin (tax-equivalent) (1)

Ìý

Ìý

3.74

%

Ìý

Ìý

3.65

%

Ìý

Ìý

3.62

%

Yield on average loans

Ìý

Ìý

5.26

%

Ìý

Ìý

5.20

%

Ìý

Ìý

4.89

%

Yield on investments

Ìý

Ìý

4.81

%

Ìý

Ìý

5.03

%

Ìý

Ìý

5.59

%

Cost of average total deposits

Ìý

Ìý

1.33

%

Ìý

Ìý

1.46

%

Ìý

Ìý

1.38

%

Cost of funds

Ìý

Ìý

1.46

%

Ìý

Ìý

1.59

%

Ìý

Ìý

1.58

%

Efficiency ratio (tax-equivalent) (1) (2)

Ìý

Ìý

60.62

%

Ìý

Ìý

59.74

%

Ìý

Ìý

65.97

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total assets

Ìý

$

3,606,183

Ìý

Ìý

$

3,614,271

Ìý

Ìý

$

3,553,072

Ìý

Loans net of deferred fees

Ìý

$

2,306,663

Ìý

Ìý

$

2,331,434

Ìý

Ìý

$

2,157,078

Ìý

Noninterest demand deposits

Ìý

$

1,037,990

Ìý

Ìý

$

1,007,208

Ìý

Ìý

$

968,996

Ìý

Total deposits

Ìý

$

2,849,884

Ìý

Ìý

$

2,891,668

Ìý

Ìý

$

2,847,004

Ìý

Noninterest-bearing deposits over total deposits

Ìý

Ìý

36.4

%

Ìý

Ìý

34.8

%

Ìý

Ìý

34.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Shareholders' equity / total assets

Ìý

Ìý

9.75

%

Ìý

Ìý

9.89

%

Ìý

Ìý

9.71

%

Tangible common equity ratio (2)

Ìý

Ìý

9.05

%

Ìý

Ìý

9.18

%

Ìý

Ìý

8.98

%

Book value per share

Ìý

$

25.45

Ìý

Ìý

$

25.12

Ìý

Ìý

$

23.56

Ìý

Tangible book value per share (2)

Ìý

$

23.44

Ìý

Ìý

$

23.15

Ìý

Ìý

$

21.61

Ìý

Community bank leverage ratio (subsidiary bank)

Ìý

Ìý

12.11

%

Ìý

Ìý

11.80

%

Ìý

Ìý

11.57

%

Tangible common equity ratio (subsidiary bank) (2)

Ìý

Ìý

11.32

%

Ìý

Ìý

11.07

%

Ìý

Ìý

10.60

%

(1)

Computed on a tax equivalent basis utilizing a federal income tax rate of 21%.

(2)

See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures".

INCOME STATEMENT HIGHLIGHTS

Net Interest Income

Net interest income was $30.1 million for the first quarter of 2025, a decrease of $0.2 million, or 1%, as compared to the fourth quarter of 2024, and an increase of $1.4 million, or 5%, as compared to the first quarter of 2024. Although interest expense improved by $1.4 million due to a 14 basis points favorable cost of funds, interest income declined by $1.6 million, due to a decline in both volume and interest rates on investments and a slight decline in loan interest income, mostly from the decrease in line utilization of mortgage warehouse lines.

The $1.4 million increase in interest income for the first quarter of 2025, as compared to the same quarter in 2024, is due primarily to a $232.2 million increase in average loan balances, as well as a 37 basis point increase in yield. This was complemented by a $0.9 million decrease in interest expense due to the movement of deposits from higher cost time deposits, including wholesale brokered deposits to lower or no cost transaction accounts. Interest-bearing deposit costs decreased 9 basis points in the first quarter of 2025 as compared to the same quarter in 2024, along with a 47 basis points decrease in the cost of borrowed funds. Additionally average borrowed funds were $35.0 million lower in the first quarter of 2025 as compared to the same quarter in 2024.

Our net interest margin was 3.74% for the first quarter of 2025, as compared to 3.65% for the linked quarter, and 3.62% for the quarter ending March 31, 2024. While the yield of interest-earning assets decreased three basis points for the first quarter of 2025 as compared to the linked quarter, the cost of interest-bearing liabilities decreased 18 basis points for the same period of comparison. The average balance of interest-earning assets decreased $44.4 million for the linked quarter while the decrease in interest-bearing liabilities was $61.8 million for the same period. The decrease in interest rates on a larger volume of interest-bearing liabilities (mostly higher cost borrowed funds) over the smaller decrease in yield on interest-earning assets improved the net interest margin over the linked quarter.

Provision for Credit Losses

The Company recorded a provision for credit losses on loans of $2.0 million in the first quarter of 2025, as compared to $2.3 million in the fourth quarter of 2024, and $0.1 million in the first quarter of 2024. The increased provision for credit losses on loans in the first quarter of 2025 over the first quarter of 2024 was primarily due to increased specific reserves on individually evaluated loans, while the decrease for the linked quarter is mainly attributed to an increase in net loan recoveries.

Credit loss expense on unfunded commitments was $0.1 million in the first quarter of 2025, as compared to $0.07 million in the linked quarter, and $0.03 million in the same quarter in 2024. The reason for the increase in the first quarter of 2025 is due to an increase in the balance of unfunded commitments on construction loans.

All debt securities in an unrealized loss position were primarily attributable to changes in interest rates and volatility in the financial markets and not a result of an expected credit loss.

Noninterest Income

Noninterest income decreased by $0.9 million, or 12%, to $6.6 million in the first quarter of 2025 as compared to the linked quarter. Noninterest income decreased by $1.9 million, or 23%, in the first quarter of 2025 as compared to the same quarter in 2024. The decrease in the first quarter of 2025 of $0.9 million, compared to the fourth quarter of 2024, is primarily due to a $0.6 million unfavorable change in bank-owned life insurance (which is mostly offset by a favorable change in deferred compensation as described below), as well as lower service charges on deposit accounts. Partially offsetting these unfavorable variances were $0.2 million in additional life insurance death benefits.

Reasons for the $1.9 million decrease in the first quarter of 2025, as compared to the same quarter last year, is due mostly to a $1.5 million unfavorable change in bank owned life insurance associated with deferred compensation plans (as described further below) as well as $0.9 million in year-over-year differences due to the first quarter of 2024 strategic balance sheet restructure, which included a bond sale and sale/leaseback of branch properties. Partially offsetting these unfavorable variances were $0.3 million in additional life insurance death benefits.

Service charges and fees on customer deposit accounts declined by $0.5 million, or 8%, to $5.6 million in the first quarter of 2025 as compared to the fourth quarter of 2024. Lower seasonal analysis fees, returned check charges, and debit card interchange fees were the primary drivers of the unfavorable variance. Service charges and fees were $0.1 million lower in the first quarter of 2025 as compared to the first quarter of 2024 primarily due to lower overdraft-related fees.

Within noninterest income and noninterest expense are mostly offsetting amounts related to bank owned life insurance and non-qualified deferred compensation. This created a year-over-year unfavorable variance of $1.5 million within noninterest income and a favorable year-over-year $1.5 million variance for noninterest expense.

Noninterest Expense

Total noninterest expense decreased $0.4 million, or 2%, in the first quarter of 2025 as compared to the fourth quarter of 2024, and decreased $2.1 million, or 9%, compared to the first quarter of 2024. The primary driver of lower expense in the first quarter of 2025 as compared to the linked quarter, and the same period in 2024, is deferred directors� fees as part of the Company’s deferred compensation plan. The lower deferred compensation expense was offset by lower bank-owned life insurance income, mostly due to fluctuations in underlying values of assets in the separate account BOLI policies that are designed to have similar assets to those in the deferred compensation plans.

Salaries and benefits were $0.3 million higher in the first quarter of 2025 as compared to the fourth quarter of 2024, and $0.2 million lower than the first quarter of 2024. The increase in the linked quarter was due to a change in timing of 401(k) contributions by the Company. The decrease in the year-over-year quarterly comparison is due to several factors, including severance payments in the first quarter of 2024, with no like payments in the first quarter of 2025, and a decrease in deferred compensation expense, due to fluctuations in BOLI income. Overall full-time equivalent employees were 489 at March 31, 2025, as compared to 485 at December 31, 2024, and 492 at March 31, 2024.

Occupancy expense decreased $0.2 million for the linked quarters and was mostly unchanged for the first quarter of 2025 as compared to the same quarter last year. The reason for the decreases in the linked quarter comparison is mostly due to modest rent and utility expense decreases as we terminated a storage facility and a satellite administrative office lease.

Other noninterest expense decreased $0.5 million, or 7%, in the first quarter of 2025 as compared to the fourth quarter of 2024 and decreased $1.9 million over the first quarter of 2024. The primary reason for the positive variance in both comparisons was decreased directors� deferred compensation expense which is linked to the fluctuation in BOLI income. Additionally for the first quarter of 2025, as compared to the same period in 2024, debit card processing costs and debit card losses were $0.4 million lower because of the Company’s conversion from Mastercard to VISA.

The Company's effective tax rate was 25.8% in the first quarter of 2025 relative to 17.7% in the fourth quarter of 2024, and 26.3% for the first quarter of 2024. The variances in the effective tax rates are due to fluctuations in tax credits and related amortization, as well as tax-exempt income as a percentage of total taxable income.

Balance Sheet Summary

The $8.1 million decrease in total assets during the first quarter of 2025 is a result of a $39.1 million decrease in investment securities and a $24.6 million decrease in gross loans, partially offset by a $59.0 million increase in cash on hand.

Investment securities decreased $39.1 million, or 4.0%, to $922.4 million primarily due to paydowns in the portfolio, which were partially used to offset brokered deposit maturities.

Gross loan balances decreased $24.6 million, or 1%, during the first quarter of 2025. Organic loan growth contributed to a $22.5 million increase in commercial real estate loans, a $2.3 million increase in other construction loans and a $3.4 million increase in commercial loans. Consumer loans had a modest decline, while residential real estate loans decreased $4.9 million, and farmland loans decreased $4.3 million. Mortgage warehouse line utilization decreased $43.2 million, or 13%, due to a combination of seasonality and two large line paydowns shortly before quarter-end. The Company continues to see an increased pipeline of new mortgage warehouse customers.

As indicated in the loan rollforward below, new credit extended for the first quarter of 2025 decreased $13.6 million over the linked quarter comparison and increased $31.4 million over the same period in 2024. For the first three months ended 2025, we had $32.7 million in loan paydowns and maturities, along with a $12.1 million decrease in line of credit utilization, and a $46.1 million decrease in mortgage warehouse utilization.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

LOAN ROLLFORWARD

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in Thousands, Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the three months ended:

Ìý

Ìý

Ìý

March 31, 2025

Ìý

Ìý

December 31, 2024

Ìý

Ìý

March 31, 2024

Gross loans beginning balance

Ìý

$

2,331,341

Ìý

Ìý

$

2,320,629

Ìý

Ìý

$

2,090,075

Ìý

New credit extended

Ìý

Ìý

66,370

Ìý

Ìý

Ìý

79,934

Ìý

Ìý

Ìý

34,966

Ìý

Changes in line of credit utilization (1)

Ìý

Ìý

(12,129

)

Ìý

Ìý

(19,664

)

Ìý

Ìý

(24,928

)

Change in mortgage warehouse

Ìý

Ìý

(46,139

)

Ìý

Ìý

(9,376

)

Ìý

Ìý

87,561

Ìý

Pay-downs, maturities, charge-offs, and amortization

Ìý

Ìý

(32,681

)

Ìý

Ìý

(40,182

)

Ìý

Ìý

(30,810

)

Gross loans ending balance

Ìý

$

2,306,762

Ìý

Ìý

$

2,331,341

Ìý

Ìý

$

2,156,864

Ìý

____________________

(1)

Change does not include new balances on lines of credit extended during the respective periods as such balances are included as part of “New credit extended� line above.

Unused commitments, excluding mortgage warehouse and overdraft lines, were $267.4 million at March 31, 2025, compared to $256.9 million at December 31, 2024. Total utilization excluding mortgage warehouse and overdraft lines was 56% at March 31, 2025, compared to 57% at December 31, 2024. Mortgage warehouse utilization declined to 41% at March 31, 2025, compared to 51% at December 31, 2024. The decrease in mortgage warehouse utilization during the first quarter of 2025 was due to seasonality and late quarter line paydowns as described above.

Deposit balances declined by $41.8 million, or 1%, during the first quarter of 2025 to $2.8 billion at March 31, 2025. Core non-maturity deposits increased $52.6 million, or 3%, for the first three months of 2025, while customer time deposits decreased by $9.4 million. Brokered deposits decreased $85.0 million during the quarter, as the Company utilized some paydowns in the investment portfolio and changes in mortgage warehouse line utilization to offset recent brokered deposit maturities. Noninterest-bearing deposits as a percentage of total deposits increased to 36.4% at March 31, 2025, compared to 34.8% at December 31, 2024, and from 34.0% at March 31, 2024.

Overall uninsured deposits are estimated to be $788.6 million, or 28% of total deposit balances, excluding public agency deposits that are subject to collateralization through a letter of credit issued by the FHLB. In addition, uninsured deposits of the bank’s customers are eligible for FDIC pass-through insurance if the customer opens an IntraFi Insured Cash Sweep account or a reciprocal time deposit through the Certificate of Deposit Account Registry System (CDARS). IntraFi allows for up to $275 million of combined pass-through FDIC insurance which would more than cover each of the Bank’s deposit customers if such customer desired to have such pass-through insurance. The Bank maintains a diversified deposit base with no significant customer concentrations and does not bank any cryptocurrency companies. At March 31, 2025, the Company had approximately 119,000 accounts and the 25 largest deposit balance customers had balances of less than 10% of overall deposits. Other interest-bearing liabilities of $198.8 million on March 31, 2025, consist of $118.8 million in customer repurchase agreements and $80.0 million of term FHLB borrowings, as compared to $108.9 million in customer repurchase agreements, and $80.0 million of term FHLB borrowings on December 31, 2024.

The Company continues to have substantial liquidity. At March 31, 2025, and December 31, 2024, the Company had the following sources of primary and secondary liquidity (dollars in thousands):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Primary and secondary liquidity sources

Ìý

Ìý

March 31, 2025

Ìý

December 31, 2024

Cash and cash equivalents

Ìý

$

159,711

Ìý

$

100,664

Unpledged investment securities

Ìý

Ìý

522,332

Ìý

Ìý

552,098

Excess pledged securities

Ìý

Ìý

181,048

Ìý

Ìý

242,519

FHLB borrowing availability

Ìý

Ìý

633,368

Ìý

Ìý

629,134

Unsecured lines of credit

Ìý

Ìý

479,785

Ìý

Ìý

479,785

Secured lines of credit

Ìý

Ìý

25,000

Ìý

Ìý

25,000

Funds available through fed discount window

Ìý

Ìý

258,130

Ìý

Ìý

298,296

Totals

Ìý

$

2,259,374

Ìý

$

2,327,496

Total capital of $351.8 million at March 31, 2025, reflects a decrease of $5.5 million, or 2%, compared to December 31, 2024. The decrease in equity during the first quarter of 2025 is due to net income of $9.1 million, offset by a $3.5 million dividend paid to shareholders, $14.2 million in share repurchases, and a $2.4 million favorable swing in other comprehensive income/loss due principally to positive changes in investment securities� fair value. The remaining difference is related to equity compensation recognized during the quarter.

Asset Quality

Total nonperforming assets, comprised of non-accrual loans, decreased by $1.5 million, or 7%, to $18.2 million, during the first quarter of 2025. The decrease in non-accrual loans, was from the successful payoff and paydown of a couple of loans secured by farmland. The Company's ratio of nonperforming assets to loans plus foreclosed assets decreased to 0.79% at March 31, 2025, from 0.84% at December 31, 2024.

Subsequent to March 31, 2025, the Company received payment in full on a loan relationship secured by commercial real estate, which was on non-accrual. The $6.5 million payoff included all principal, interest, and fees due, bringing the total of non-accrual loans to $12.3 million.

The Company's allowance for credit losses on loans was $27.1 million at March 31, 2025, as compared to $24.8 million at December 31, 2024, and $23.1 million at March 31, 2024. The increase is primarily attributable to an increase in the allowance for loans individually evaluated and was specifically related to a single loan relationship of a wine grape grower. The allowance was 1.17% of total loans at March 31, 2025, 1.07% of total loans at December 31, 2024, and 1.07% of total loans at March 31, 2024. Management's detailed analysis indicates that the Company's allowance for credit losses on loans should be sufficient to cover credit losses for the life of the loans outstanding as of March 31, 2025, but no assurance can be given that the Company will not experience substantial future losses relative to the size of the credit loss allowance for loans. The total allowance for credit losses on loans of $27.1 million at March 31, 2025, included $0.3 million of allowance related to $283.2 million of mortgage warehouse lines.

About Sierra Bancorp

Sierra Bancorp is the holding Company for Bank of the Sierra (), which is in its 48th year of operations and is the largest independent bank headquartered in the South San Joaquin Valley. Bank of the Sierra is a community-centric regional bank, which offers a broad range of retail and commercial banking services through full-service branches located within the counties of Tulare, Kern, Kings, Fresno, Ventura, San Luis Obispo, and Santa Barbara. The Bank also maintains an online branch and provides specialized lending services through an agricultural credit center in Templeton, California. In 2025, Bank of the Sierra was recognized as one of the strongest and top-performing community banks in the country, with a 5-star rating from Bauer Financial.

Forward-Looking Statements

The statements contained in this release that are not historical facts are forward-looking statements based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Readers are cautioned not to unduly rely on forward looking statements. Actual results may differ from those projected. These forward-looking statements involve risks and uncertainties including but not limited to the health of the national and local economies, loan portfolio performance, the Company's ability to attract and retain skilled employees, customers' service expectations, the Company's ability to successfully deploy new technology, the success of acquisitions and branch expansion, changes in interest rates, and other factors detailed in the Company's SEC filings, including the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of the Company's most recent Form 10-K and Form 10-Q.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

STATEMENT OF CONDITION

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in Thousands, Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ASSETS

Ìý

Ìý

3/31/2025

12/31/2024

Ìý

9/30/2024

6/30/2024

Ìý

3/31/2024

Cash and due from banks

Ìý

$

159,711

Ìý

Ìý

$

100,664

Ìý

Ìý

$

132,797

Ìý

Ìý

$

183,990

Ìý

Ìý

$

119,244

Ìý

Investment securities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Available-for-sale, at fair value

Ìý

Ìý

620,288

Ìý

Ìý

Ìý

655,967

Ìý

Ìý

Ìý

706,310

Ìý

Ìý

Ìý

716,787

Ìý

Ìý

Ìý

741,789

Ìý

Held-to-maturity, at amortized cost, net of allowance for credit losses

Ìý

Ìý

302,123

Ìý

Ìý

Ìý

305,514

Ìý

Ìý

Ìý

308,971

Ìý

Ìý

Ìý

312,879

Ìý

Ìý

Ìý

316,406

Ìý

Total investment securities

Ìý

Ìý

922,411

Ìý

Ìý

Ìý

961,481

Ìý

Ìý

Ìý

1,015,281

Ìý

Ìý

Ìý

1,029,666

Ìý

Ìý

Ìý

1,058,195

Ìý

AGÕæÈ˹ٷ½ estate loans

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Residential real estate

Ìý

Ìý

376,533

Ìý

Ìý

Ìý

381,438

Ìý

Ìý

Ìý

388,169

Ìý

Ìý

Ìý

396,819

Ìý

Ìý

Ìý

406,443

Ìý

Commercial real estate

Ìý

Ìý

1,382,928

Ìý

Ìý

Ìý

1,360,374

Ìý

Ìý

Ìý

1,338,793

Ìý

Ìý

Ìý

1,316,754

Ìý

Ìý

Ìý

1,327,482

Ìý

Other construction/land

Ìý

Ìý

7,717

Ìý

Ìý

Ìý

5,458

Ìý

Ìý

Ìý

5,612

Ìý

Ìý

Ìý

5,971

Ìý

Ìý

Ìý

6,115

Ìý

Farmland

Ìý

Ìý

73,061

Ìý

Ìý

Ìý

77,388

Ìý

Ìý

Ìý

80,589

Ìý

Ìý

Ìý

80,807

Ìý

Ìý

Ìý

66,133

Ìý

Total real estate loans

Ìý

Ìý

1,840,239

Ìý

Ìý

Ìý

1,824,658

Ìý

Ìý

Ìý

1,813,163

Ìý

Ìý

Ìý

1,800,351

Ìý

Ìý

Ìý

1,806,173

Ìý

Other commercial

Ìý

Ìý

180,390

Ìý

Ìý

Ìý

177,013

Ìý

Ìý

Ìý

168,236

Ìý

Ìý

Ìý

156,650

Ìý

Ìý

Ìý

143,448

Ìý

Mortgage warehouse lines

Ìý

Ìý

283,231

Ìý

Ìý

Ìý

326,400

Ìý

Ìý

Ìý

335,777

Ìý

Ìý

Ìý

274,059

Ìý

Ìý

Ìý

203,561

Ìý

Consumer loans

Ìý

Ìý

2,902

Ìý

Ìý

Ìý

3,270

Ìý

Ìý

Ìý

3,453

Ìý

Ìý

Ìý

3,468

Ìý

Ìý

Ìý

3,682

Ìý

Gross loans

Ìý

Ìý

2,306,762

Ìý

Ìý

Ìý

2,331,341

Ìý

Ìý

Ìý

2,320,629

Ìý

Ìý

Ìý

2,234,528

Ìý

Ìý

Ìý

2,156,864

Ìý

Deferred loan fees

Ìý

Ìý

(99

)

Ìý

Ìý

93

Ìý

Ìý

Ìý

396

Ìý

Ìý

Ìý

288

Ìý

Ìý

Ìý

214

Ìý

Allowance for credit losses on loans

Ìý

Ìý

(27,050

)

Ìý

Ìý

(24,830

)

Ìý

Ìý

(22,710

)

Ìý

Ìý

(21,640

)

Ìý

Ìý

(23,140

)

Net loans

Ìý

Ìý

2,279,613

Ìý

Ìý

Ìý

2,306,604

Ìý

Ìý

Ìý

2,298,315

Ìý

Ìý

Ìý

2,213,176

Ìý

Ìý

Ìý

2,133,938

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Bank premises and equipment

Ìý

Ìý

15,338

Ìý

Ìý

Ìý

15,431

Ìý

Ìý

Ìý

15,647

Ìý

Ìý

Ìý

16,007

Ìý

Ìý

Ìý

16,067

Ìý

Other assets

Ìý

Ìý

229,110

Ìý

Ìý

Ìý

230,091

Ìý

Ìý

Ìý

234,114

Ìý

Ìý

Ìý

238,363

Ìý

Ìý

Ìý

225,628

Ìý

Total assets

Ìý

$

3,606,183

Ìý

Ìý

$

3,614,271

Ìý

Ìý

$

3,696,154

Ìý

Ìý

$

3,681,202

Ìý

Ìý

$

3,553,072

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES AND CAPITAL

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest demand deposits

Ìý

$

1,037,990

Ìý

Ìý

$

1,007,208

Ìý

Ìý

$

1,013,743

Ìý

Ìý

$

986,927

Ìý

Ìý

$

968,996

Ìý

Interest-bearing transaction accounts

Ìý

Ìý

598,924

Ìý

Ìý

Ìý

587,753

Ìý

Ìý

Ìý

595,672

Ìý

Ìý

Ìý

537,731

Ìý

Ìý

Ìý

532,791

Ìý

Savings deposits

Ìý

Ìý

355,325

Ìý

Ìý

Ìý

347,387

Ìý

Ìý

Ìý

356,725

Ìý

Ìý

Ìý

368,169

Ìý

Ìý

Ìý

378,057

Ìý

Money market deposits

Ìý

Ìý

143,522

Ìý

Ìý

Ìý

140,793

Ìý

Ìý

Ìý

135,948

Ìý

Ìý

Ìý

136,853

Ìý

Ìý

Ìý

134,533

Ìý

Customer time deposits

Ìý

Ìý

524,173

Ìý

Ìý

Ìý

533,577

Ìý

Ìý

Ìý

550,121

Ìý

Ìý

Ìý

566,132

Ìý

Ìý

Ìý

560,979

Ìý

Wholesale brokered deposits

Ìý

Ìý

189,950

Ìý

Ìý

Ìý

274,950

Ìý

Ìý

Ìý

309,950

Ìý

Ìý

Ìý

346,598

Ìý

Ìý

Ìý

271,648

Ìý

Total deposits

Ìý

Ìý

2,849,884

Ìý

Ìý

Ìý

2,891,668

Ìý

Ìý

Ìý

2,962,159

Ìý

Ìý

Ìý

2,942,410

Ìý

Ìý

Ìý

2,847,004

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term debt

Ìý

Ìý

49,416

Ìý

Ìý

Ìý

49,393

Ìý

Ìý

Ìý

49,371

Ìý

Ìý

Ìý

49,348

Ìý

Ìý

Ìý

49,326

Ìý

Subordinated debentures

Ìý

Ìý

35,883

Ìý

Ìý

Ìý

35,838

Ìý

Ìý

Ìý

35,794

Ìý

Ìý

Ìý

35,749

Ìý

Ìý

Ìý

35,704

Ìý

Other interest-bearing liabilities

Ìý

Ìý

198,756

Ìý

Ìý

Ìý

188,860

Ìý

Ìý

Ìý

205,534

Ìý

Ìý

Ìý

228,003

Ìý

Ìý

Ìý

201,851

Ìý

Total deposits and interest-bearing liabilities

Ìý

Ìý

3,133,939

Ìý

Ìý

Ìý

3,165,759

Ìý

Ìý

Ìý

3,252,858

Ìý

Ìý

Ìý

3,255,510

Ìý

Ìý

Ìý

3,133,885

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Allowance for credit losses on unfunded loan commitments

Ìý

Ìý

820

Ìý

Ìý

Ìý

710

Ìý

Ìý

Ìý

640

Ìý

Ìý

Ìý

520

Ìý

Ìý

Ìý

540

Ìý

Other liabilities

Ìý

Ìý

119,668

Ìý

Ìý

Ìý

90,500

Ìý

Ìý

Ìý

83,958

Ìý

Ìý

Ìý

75,152

Ìý

Ìý

Ìý

73,553

Ìý

Total capital

Ìý

Ìý

351,756

Ìý

Ìý

Ìý

357,302

Ìý

Ìý

Ìý

358,698

Ìý

Ìý

Ìý

350,020

Ìý

Ìý

Ìý

345,094

Ìý

Total liabilities and capital

Ìý

$

3,606,183

Ìý

Ìý

$

3,614,271

Ìý

Ìý

$

3,696,154

Ìý

Ìý

$

3,681,202

Ìý

Ìý

$

3,553,072

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

GOODWILL AND INTANGIBLE ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in Thousands, Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3/31/2025

Ìý

Ìý

12/31/2024

Ìý

Ìý

9/30/2024

Ìý

Ìý

6/30/2024

Ìý

Ìý

3/31/2024

Goodwill

Ìý

$

27,357

Ìý

Ìý

$

27,357

Ìý

Ìý

$

27,357

Ìý

Ìý

$

27,357

Ìý

Ìý

$

27,357

Ìý

Core deposit intangible

Ìý

Ìý

456

Ìý

Ìý

Ìý

618

Ìý

Ìý

Ìý

780

Ìý

Ìý

Ìý

961

Ìý

Ìý

Ìý

1,180

Ìý

Total intangible assets

Ìý

$

27,813

Ìý

Ìý

$

27,975

Ìý

Ìý

$

28,137

Ìý

Ìý

$

28,318

Ìý

Ìý

$

28,537

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CREDIT QUALITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in Thousands, Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3/31/2025

Ìý

Ìý

12/31/2024

Ìý

Ìý

9/30/2024

Ìý

Ìý

6/30/2024

Ìý

Ìý

3/31/2024

Nonperforming loans

Ìý

$

18,201

Ìý

Ìý

$

19,668

Ìý

Ìý

$

10,348

Ìý

Ìý

$

6,473

Ìý

Ìý

$

14,188

Ìý

Foreclosed assets

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Total nonperforming assets

Ìý

$

18,201

Ìý

Ìý

$

19,668

Ìý

Ìý

$

10,348

Ìý

Ìý

$

6,473

Ìý

Ìý

$

14,188

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Quarterly net (recoveries) charge offs

Ìý

$

(259

)

Ìý

$

215

Ìý

Ìý

$

170

Ìý

Ìý

$

2,421

Ìý

Ìý

$

457

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Past due and still accruing (30-89)

Ìý

$

3,057

Ìý

Ìý

$

1,348

Ìý

Ìý

$

211

Ìý

Ìý

$

3,172

Ìý

Ìý

$

1,563

Ìý

Classified loans

Ìý

$

37,265

Ìý

Ìý

$

44,464

Ìý

Ìý

$

29,148

Ìý

Ìý

$

28,829

Ìý

Ìý

$

34,100

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonperforming loans / gross loans

Ìý

Ìý

0.79

%

Ìý

Ìý

0.84

%

Ìý

Ìý

0.45

%

Ìý

Ìý

0.29

%

Ìý

Ìý

0.66

%

NPA's / loans plus foreclosed assets

Ìý

Ìý

0.79

%

Ìý

Ìý

0.84

%

Ìý

Ìý

0.45

%

Ìý

Ìý

0.29

%

Ìý

Ìý

0.66

%

Allowance for credit losses on loans / gross loans

Ìý

Ìý

1.17

%

Ìý

Ìý

1.07

%

Ìý

Ìý

0.98

%

Ìý

Ìý

0.97

%

Ìý

Ìý

1.07

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

SELECT PERIOD-END STATISTICS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3/31/2025

Ìý

Ìý

12/31/2024

Ìý

Ìý

9/30/2024

Ìý

Ìý

6/30/2024

Ìý

Ìý

3/31/2024

Shareholders' equity / total assets

Ìý

Ìý

9.75

%

Ìý

Ìý

9.89

%

Ìý

Ìý

9.70

%

Ìý

Ìý

9.51

%

Ìý

Ìý

9.71

%

Gross loans / deposits

Ìý

Ìý

80.94

%

Ìý

Ìý

80.62

%

Ìý

Ìý

78.34

%

Ìý

Ìý

75.94

%

Ìý

Ìý

75.76

%

Noninterest-bearing deposits / total deposits

Ìý

Ìý

36.42

%

Ìý

Ìý

34.83

%

Ìý

Ìý

34.22

%

Ìý

Ìý

33.54

%

Ìý

Ìý

34.04

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CONSOLIDATED INCOME STATEMENT

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in Thousands, Unaudited)

Ìý

Ìý

For the three months ended:

Ìý

Ìý

Ìý

3/31/2025

Ìý

Ìý

12/31/2024

Ìý

Ìý

3/31/2024

Interest income

Ìý

$

41,453

Ìý

Ìý

$

43,095

Ìý

Ìý

$

40,961

Ìý

Interest expense

Ìý

Ìý

11,341

Ìý

Ìý

Ìý

12,742

Ìý

Ìý

Ìý

12,244

Ìý

Net interest income

Ìý

Ìý

30,112

Ìý

Ìý

Ìý

30,353

Ìý

Ìý

Ìý

28,717

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Credit loss expense - loans

Ìý

Ìý

1,961

Ìý

Ìý

Ìý

2,335

Ìý

Ìý

Ìý

97

Ìý

Credit loss expense - unfunded commitments

Ìý

Ìý

110

Ìý

Ìý

Ìý

70

Ìý

Ìý

Ìý

30

Ìý

Net interest income after provision

Ìý

Ìý

28,041

Ìý

Ìý

Ìý

27,948

Ìý

Ìý

Ìý

28,590

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Service charges and fees on deposit accounts

Ìý

Ìý

5,581

Ìý

Ìý

Ìý

6,059

Ìý

Ìý

Ìý

5,726

Ìý

Net gain (loss) on sale of securities available-for-sale

Ìý

Ìý

122

Ìý

Ìý

Ìý

129

Ìý

Ìý

Ìý

(2,817

)

Net (loss) gain on sale of fixed assets

Ìý

Ìý

(2

)

Ìý

Ìý

(16

)

Ìý

Ìý

3,799

Ìý

(Decrease) increase in cash surrender value of life insurance

Ìý

Ìý

(265

)

Ìý

Ìý

372

Ìý

Ìý

Ìý

1,215

Ìý

Other income

Ìý

Ìý

1,206

Ìý

Ìý

Ìý

968

Ìý

Ìý

Ìý

666

Ìý

Total noninterest income

Ìý

Ìý

6,642

Ìý

Ìý

Ìý

7,512

Ìý

Ìý

Ìý

8,589

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and benefits

Ìý

Ìý

13,003

Ìý

Ìý

Ìý

12,749

Ìý

Ìý

Ìý

13,197

Ìý

Occupancy expense

Ìý

Ìý

2,978

Ìý

Ìý

Ìý

3,201

Ìý

Ìý

Ìý

3,025

Ìý

Other noninterest expenses

Ìý

Ìý

6,436

Ìý

Ìý

Ìý

6,912

Ìý

Ìý

Ìý

8,304

Ìý

Total noninterest expense

Ìý

Ìý

22,417

Ìý

Ìý

Ìý

22,862

Ìý

Ìý

Ìý

24,526

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income before taxes

Ìý

Ìý

12,266

Ìý

Ìý

Ìý

12,598

Ìý

Ìý

Ìý

12,653

Ìý

Provision for income taxes

Ìý

Ìý

3,165

Ìý

Ìý

Ìý

2,234

Ìý

Ìý

Ìý

3,323

Ìý

Net income

Ìý

$

9,101

Ìý

Ìý

$

10,364

Ìý

Ìý

$

9,330

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

TAX DATA

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tax-exempt muni income

Ìý

$

1,576

Ìý

Ìý

$

1,579

Ìý

Ìý

$

1,989

Ìý

Interest income - fully tax equivalent

Ìý

$

41,872

Ìý

Ìý

$

43,515

Ìý

Ìý

$

41,490

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

PER SHARE DATA

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Unaudited)

Ìý

Ìý

For the three months ended:

Ìý

Ìý

Ìý

3/31/2025

Ìý

Ìý

12/31/2024

Ìý

Ìý

3/31/2024

Basic earnings per share

Ìý

$

0.66

Ìý

$

0.73

Ìý

$

0.64

Diluted earnings per share

Ìý

$

0.65

Ìý

$

0.72

Ìý

$

0.64

Common dividends

Ìý

$

0.25

Ìý

$

0.24

Ìý

$

0.23

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding

Ìý

Ìý

13,820,008

Ìý

Ìý

14,169,467

Ìý

Ìý

14,508,468

Weighted average diluted shares

Ìý

Ìý

13,916,341

Ìý

Ìý

14,299,618

Ìý

Ìý

14,553,627

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Book value per basic share (EOP)

Ìý

$

25.45

Ìý

$

25.12

Ìý

$

23.56

Tangible book value per share (EOP) (1)

Ìý

$

23.44

Ìý

$

23.15

Ìý

$

21.61

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common shares outstanding (EOP)

Ìý

Ìý

13,818,770

Ìý

Ìý

14,223,046

Ìý

Ìý

14,645,298

(1)

See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures".

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

KEY FINANCIAL RATIOS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Unaudited)

Ìý

Ìý

For the three months ended:

Ìý

Ìý

Ìý

3/31/2025

Ìý

Ìý

12/31/2024

Ìý

Ìý

3/31/2024

Return on average equity

Ìý

Ìý

10.44

%

Ìý

Ìý

11.49

%

Ìý

Ìý

11.09

%

Return on average assets

Ìý

Ìý

1.02

%

Ìý

Ìý

1.13

%

Ìý

Ìý

1.06

%

Net interest margin (tax-equivalent) (1)

Ìý

Ìý

3.74

%

Ìý

Ìý

3.65

%

Ìý

Ìý

3.62

%

Efficiency ratio (tax-equivalent) (1) (2)

Ìý

Ìý

60.62

%

Ìý

Ìý

59.74

%

Ìý

Ìý

65.97

%

Net (recoveries) charge-offs / average loans (not annualized)

Ìý

Ìý

(0.01

)%

Ìý

Ìý

0.01

%

Ìý

Ìý

0.02

%

(1) Computed on a tax equivalent basis utilizing a federal income tax rate of 21%.
(2) See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures".

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NON-GAAP FINANCIAL MEASURES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in Thousands, Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3/31/2025

Ìý

Ìý

12/31/2024

Ìý

Ìý

3/31/2024

Total stockholders' equity

Ìý

$

351,756

Ìý

Ìý

$

357,302

Ìý

Ìý

$

345,094

Ìý

Less: goodwill and other intangible assets

Ìý

Ìý

27,813

Ìý

Ìý

Ìý

27,975

Ìý

Ìý

Ìý

28,537

Ìý

Tangible common equity

Ìý

$

323,943

Ìý

Ìý

$

329,327

Ìý

Ìý

$

316,557

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total assets

Ìý

$

3,606,183

Ìý

Ìý

$

3,614,271

Ìý

Ìý

$

3,553,072

Ìý

Less: goodwill and other intangible assets

Ìý

Ìý

27,813

Ìý

Ìý

Ìý

27,975

Ìý

Ìý

Ìý

28,537

Ìý

Tangible assets

Ìý

$

3,578,370

Ìý

Ìý

$

3,586,296

Ìý

Ìý

$

3,524,535

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total stockholders' equity (bank only)

Ìý

$

432,518

Ìý

Ìý

$

424,363

Ìý

Ìý

$

401,742

Ìý

Less: goodwill and other intangible assets (bank only)

Ìý

Ìý

27,813

Ìý

Ìý

Ìý

27,975

Ìý

Ìý

Ìý

28,537

Ìý

Tangible common equity (bank only)

Ìý

$

404,705

Ìý

Ìý

$

396,388

Ìý

Ìý

$

373,205

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total assets (bank only)

Ìý

$

3,603,679

Ìý

Ìý

$

3,607,133

Ìý

Ìý

$

3,550,459

Ìý

Less: goodwill and other intangible assets (bank only)

Ìý

Ìý

27,813

Ìý

Ìý

Ìý

27,975

Ìý

Ìý

Ìý

28,537

Ìý

Tangible assets (bank only)

Ìý

$

3,575,866

Ìý

Ìý

$

3,579,158

Ìý

Ìý

$

3,521,922

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common shares outstanding

Ìý

Ìý

13,818,770

Ìý

Ìý

Ìý

14,223,046

Ìý

Ìý

Ìý

14,645,298

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Book value per common share (total stockholders' equity / shares outstanding)

Ìý

$

25.45

Ìý

Ìý

$

25.12

Ìý

Ìý

$

23.56

Ìý

Tangible book value per common share (tangible common equity / shares outstanding)

Ìý

$

23.44

Ìý

Ìý

$

23.15

Ìý

Ìý

$

21.61

Ìý

Equity ratio - GAAP (total stockholders' equity / total assets

Ìý

Ìý

9.75

%

Ìý

Ìý

9.89

%

Ìý

Ìý

9.71

%

Tangible common equity ratio (tangible common equity / tangible assets)

Ìý

Ìý

9.05

%

Ìý

Ìý

9.18

%

Ìý

Ìý

8.98

%

Tangible common equity ratio (bank only) (tangible common equity / tangible assets)

Ìý

Ìý

11.32

%

Ìý

Ìý

11.07

%

Ìý

Ìý

10.60

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the three months ended:

Efficiency Ratio:

Ìý

Ìý

3/31/2025

Ìý

Ìý

12/31/2024

Ìý

Ìý

3/31/2024

Noninterest expense

Ìý

$

22,417

Ìý

Ìý

$

22,862

Ìý

Ìý

$

24,526

Ìý

Divided by:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income

Ìý

Ìý

30,112

Ìý

Ìý

Ìý

30,353

Ìý

Ìý

Ìý

28,717

Ìý

Tax-equivalent interest income adjustments

Ìý

Ìý

419

Ìý

Ìý

Ìý

420

Ìý

Ìý

Ìý

529

Ìý

Net interest income, adjusted

Ìý

Ìý

30,531

Ìý

Ìý

Ìý

30,773

Ìý

Ìý

Ìý

29,246

Ìý

Noninterest income

Ìý

Ìý

6,642

Ìý

Ìý

Ìý

7,512

Ìý

Ìý

Ìý

8,589

Ìý

Less gain (loss) on sale of securities

Ìý

Ìý

122

Ìý

Ìý

Ìý

129

Ìý

Ìý

Ìý

(2,817

)

Less (loss) gain on sale of fixed assets

Ìý

Ìý

(2

)

Ìý

Ìý

(16

)

Ìý

Ìý

3,799

Ìý

Tax-equivalent noninterest income adjustments

Ìý

Ìý

(70

)

Ìý

Ìý

99

Ìý

Ìý

Ìý

323

Ìý

Noninterest income, adjusted

Ìý

Ìý

6,452

Ìý

Ìý

Ìý

7,498

Ìý

Ìý

Ìý

7,930

Ìý

Net interest income plus noninterest income, adjusted

Ìý

$

36,982

Ìý

Ìý

$

38,271

Ìý

Ìý

$

37,176

Ìý

Efficiency Ratio (tax-equivalent)

Ìý

Ìý

60.62

%

Ìý

Ìý

59.74

%

Ìý

Ìý

65.97

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NONINTEREST INCOME/EXPENSE

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in Thousands, Unaudited)

Ìý

Ìý

Ìý

Ìý

For the three months ended:

Noninterest income:

Ìý

3/31/2025

Ìý

12/31/2024

Ìý

3/31/2024

Service charges and fees on deposit accounts

Ìý

$

5,581

Ìý

Ìý

$

6,059

Ìý

Ìý

$

5,726

Ìý

Net gain (loss) on sale of securities available-for-sale

Ìý

Ìý

122

Ìý

Ìý

Ìý

129

Ìý

Ìý

Ìý

(2,817

)

(Loss) gain on sale of fixed assets

Ìý

Ìý

(2

)

Ìý

Ìý

(16

)

Ìý

Ìý

3,799

Ìý

Bank-owned life insurance

Ìý

Ìý

(265

)

Ìý

Ìý

372

Ìý

Ìý

Ìý

1,215

Ìý

Other

Ìý

Ìý

1,206

Ìý

Ìý

Ìý

968

Ìý

Ìý

Ìý

666

Ìý

Total noninterest income

Ìý

$

6,642

Ìý

Ìý

$

7,512

Ìý

Ìý

$

8,589

Ìý

As a % of average interest-earning assets (1)

Ìý

Ìý

0.81

%

Ìý

Ìý

0.89

%

Ìý

Ìý

1.06

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and employee benefits

Ìý

$

13,003

Ìý

Ìý

$

12,749

Ìý

Ìý

$

13,197

Ìý

Occupancy and equipment costs

Ìý

Ìý

2,978

Ìý

Ìý

Ìý

3,201

Ìý

Ìý

Ìý

3,025

Ìý

Advertising and marketing costs

Ìý

Ìý

348

Ìý

Ìý

Ìý

361

Ìý

Ìý

Ìý

343

Ìý

Data processing costs

Ìý

Ìý

1,498

Ìý

Ìý

Ìý

1,458

Ìý

Ìý

Ìý

1,509

Ìý

Deposit services costs

Ìý

Ìý

1,991

Ìý

Ìý

Ìý

2,115

Ìý

Ìý

Ìý

2,133

Ìý

Loan services costs

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loan processing

Ìý

Ìý

138

Ìý

Ìý

Ìý

104

Ìý

Ìý

Ìý

151

Ìý

Foreclosed assets

Ìý

Ìý

4

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Other operating costs

Ìý

Ìý

928

Ìý

Ìý

Ìý

836

Ìý

Ìý

Ìý

926

Ìý

Professional services costs

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Legal & accounting services

Ìý

Ìý

651

Ìý

Ìý

Ìý

266

Ìý

Ìý

Ìý

715

Ìý

Director's costs

Ìý

Ìý

(134

)

Ìý

Ìý

572

Ìý

Ìý

Ìý

1,254

Ìý

Other professional service

Ìý

Ìý

706

Ìý

Ìý

Ìý

719

Ìý

Ìý

Ìý

809

Ìý

Stationery & supply costs

Ìý

Ìý

101

Ìý

Ìý

Ìý

100

Ìý

Ìý

Ìý

148

Ìý

Sundry & tellers

Ìý

Ìý

205

Ìý

Ìý

Ìý

381

Ìý

Ìý

Ìý

316

Ìý

Total noninterest expense

Ìý

$

22,417

Ìý

Ìý

$

22,862

Ìý

Ìý

$

24,526

Ìý

As a % of average interest-earning assets (1)

Ìý

Ìý

2.75

%

Ìý

Ìý

2.71

%

Ìý

Ìý

3.06

%

Efficiency ratio (tax-equivalent) (2)(3)

Ìý

Ìý

60.62

%

Ìý

Ìý

59.74

%

Ìý

Ìý

65.97

%

____________________

(1)

Annualized

(2)

Computed on a tax equivalent basis utilizing a federal income tax rate of 21%.

(3)

See reconciliation of non-GAAP financial measures to the corresponding GAAP measurement in "Non-GAAP Financial Measures".
AVERAGE BALANCES AND RATES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in Thousands, Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the quarter ended

Ìý

For the quarter ended

Ìý

For the quarter ended

Ìý

Ìý

March 31, 2025

Ìý

December 31, 2024

Ìý

March 31, 2024

Ìý

Ìý

Average
Balance (1)

Income/
Expense

Yield/
Rate (2)

Ìý

Average
Balance (1)

Income/
Expense

Yield/
Rate (2)

Ìý

Average
Balance (1)

Income/
Expense

Yield/
Rate (2)

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Investments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Federal funds sold/interest-earning due from accounts

Ìý

$

54,641

$

590

4.38

%

Ìý

$

49,680

$

594

4.74

%

Ìý

$

16,996

$

243

5.75

%

Taxable

Ìý

Ìý

735,197

Ìý

9,138

5.04

%

Ìý

Ìý

791,332

Ìý

10,600

5.31

%

Ìý

Ìý

893,171

Ìý

13,303

5.99

%

Non-taxable

Ìý

Ìý

197,558

Ìý

1,576

4.10

%

Ìý

Ìý

198,600

Ìý

1,579

3.99

%

Ìý

Ìý

244,997

Ìý

1,989

4.13

%

Total investments

Ìý

Ìý

987,396

Ìý

11,304

4.81

%

Ìý

Ìý

1,039,612

Ìý

12,773

5.03

%

Ìý

Ìý

1,155,164

Ìý

15,535

5.59

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans: (3)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

AGÕæÈ˹ٷ½ estate

Ìý

Ìý

1,824,428

Ìý

21,988

4.89

%

Ìý

Ìý

1,811,939

Ìý

21,413

4.69

%

Ìý

Ìý

1,806,185

Ìý

20,190

4.50

%

Agricultural production

Ìý

Ìý

76,316

Ìý

1,030

5.47

%

Ìý

Ìý

82,347

Ìý

1,326

6.39

%

Ìý

Ìý

61,419

Ìý

1,138

7.45

%

Commercial

Ìý

Ìý

103,152

Ìý

1,515

5.96

%

Ìý

Ìý

85,779

Ìý

1,244

5.75

%

Ìý

Ìý

79,208

Ìý

1,183

6.01

%

Consumer

Ìý

Ìý

3,286

Ìý

69

8.52

%

Ìý

Ìý

3,402

Ìý

89

10.38

%

Ìý

Ìý

3,962

Ìý

80

8.12

%

Mortgage warehouse lines

Ìý

Ìý

313,251

Ìý

5,529

7.16

%

Ìý

Ìý

328,838

Ìý

6,227

7.51

%

Ìý

Ìý

137,421

Ìý

2,821

8.26

%

Other

Ìý

Ìý

2,361

Ìý

18

3.09

%

Ìý

Ìý

2,595

Ìý

22

3.36

%

Ìý

Ìý

2,333

Ìý

14

2.41

%

Total loans

Ìý

Ìý

2,322,794

Ìý

30,149

5.26

%

Ìý

Ìý

2,314,900

Ìý

30,321

5.20

%

Ìý

Ìý

2,090,528

Ìý

25,426

4.89

%

Total interest-earning assets (4)

Ìý

Ìý

3,310,190

Ìý

41,453

5.13

%

Ìý

Ìý

3,354,512

Ìý

43,094

5.16

%

Ìý

Ìý

3,245,692

Ìý

40,961

5.14

%

Other earning assets

Ìý

Ìý

17,062

Ìý

Ìý

Ìý

Ìý

44,910

Ìý

Ìý

Ìý

Ìý

17,345

Ìý

Ìý

Non-earning assets

Ìý

Ìý

273,926

Ìý

Ìý

Ìý

Ìý

258,710

Ìý

Ìý

Ìý

Ìý

270,786

Ìý

Ìý

Total assets

Ìý

$

3,601,178

Ìý

Ìý

Ìý

$

3,658,132

Ìý

Ìý

Ìý

$

3,533,823

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and shareholders' equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing deposits:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand deposits

Ìý

$

207,774

$

1,292

2.52

%

Ìý

$

202,940

$

1,348

2.64

%

Ìý

$

137,961

$

699

2.04

%

NOW

Ìý

Ìý

378,338

Ìý

119

0.13

%

Ìý

Ìý

382,649

Ìý

118

0.12

%

Ìý

Ìý

398,639

Ìý

84

0.08

%

Savings accounts

Ìý

Ìý

352,645

Ìý

90

0.10

%

Ìý

Ìý

353,807

Ìý

90

0.10

%

Ìý

Ìý

376,335

Ìý

73

0.08

%

Money market

Ìý

Ìý

145,092

Ìý

571

1.60

%

Ìý

Ìý

144,812

Ìý

643

1.76

%

Ìý

Ìý

137,687

Ìý

410

1.20

%

Time deposits

Ìý

Ìý

531,299

Ìý

4,412

3.37

%

Ìý

Ìý

538,441

Ìý

4,979

3.68

%

Ìý

Ìý

561,941

Ìý

6,190

4.43

%

Wholesale brokered deposits

Ìý

Ìý

244,561

Ìý

2,888

4.79

%

Ìý

Ìý

289,678

Ìý

3,520

4.82

%

Ìý

Ìý

205,092

Ìý

2,189

4.29

%

Total interest-bearing deposits

Ìý

Ìý

1,859,709

Ìý

9,372

2.04

%

Ìý

Ìý

1,912,327

Ìý

10,698

2.22

%

Ìý

Ìý

1,817,655

Ìý

9,645

2.13

%

Borrowed funds:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Federal funds purchased

Ìý

Ìý

183

Ìý

2

4.43

%

Ìý

Ìý

165

Ìý

2

4.81

%

Ìý

Ìý

14,928

Ìý

245

6.60

%

Repurchase agreements

Ìý

Ìý

112,361

Ìý

69

0.25

%

Ìý

Ìý

118,327

Ìý

45

0.15

%

Ìý

Ìý

112,385

Ìý

41

0.15

%

Short term borrowings

Ìý

Ìý

4,043

Ìý

45

4.51

%

Ìý

Ìý

7,238

Ìý

72

3.95

%

Ìý

Ìý

24,547

Ìý

350

5.73

%

Long term FHLB Advances

Ìý

Ìý

80,000

Ìý

771

3.91

%

Ìý

Ìý

80,000

Ìý

786

3.90

%

Ìý

Ìý

80,000

Ìý

777

3.91

%

Long-term debt

Ìý

Ìý

49,402

Ìý

430

3.53

%

Ìý

Ìý

49,380

Ìý

430

3.45

%

Ìý

Ìý

49,312

Ìý

431

3.52

%

Subordinated debentures

Ìý

Ìý

35,855

Ìý

652

7.37

%

Ìý

Ìý

35,812

Ìý

708

7.84

%

Ìý

Ìý

35,677

Ìý

755

8.51

%

Total borrowed funds

Ìý

Ìý

281,844

Ìý

1,969

2.83

%

Ìý

Ìý

290,922

Ìý

2,043

2.79

%

Ìý

Ìý

316,849

Ìý

2,599

3.30

%

Total interest-bearing liabilities

Ìý

Ìý

2,141,553

Ìý

11,341

2.15

%

Ìý

Ìý

2,203,249

Ìý

12,741

2.29

%

Ìý

Ìý

2,134,504

Ìý

12,244

2.31

%

Demand deposits - noninterest-bearing

Ìý

Ìý

1,003,322

Ìý

Ìý

Ìý

Ìý

993,827

Ìý

Ìý

Ìý

Ìý

990,377

Ìý

Ìý

Other liabilities

Ìý

Ìý

102,806

Ìý

Ìý

Ìý

Ìý

102,296

Ìý

Ìý

Ìý

Ìý

70,534

Ìý

Ìý

Shareholders' equity

Ìý

Ìý

353,497

Ìý

Ìý

Ìý

Ìý

358,760

Ìý

Ìý

Ìý

Ìý

338,408

Ìý

Ìý

Total liabilities and shareholders' equity

Ìý

$

3,601,178

Ìý

Ìý

Ìý

$

3,658,132

Ìý

Ìý

Ìý

$

3,533,823

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest income/interest-earning assets

Ìý

Ìý

Ìý

5.13

%

Ìý

Ìý

Ìý

5.16

%

Ìý

Ìý

Ìý

5.14

%

Interest expense/interest-earning assets

Ìý

Ìý

Ìý

1.39

%

Ìý

Ìý

Ìý

1.51

%

Ìý

Ìý

Ìý

1.52

%

Net interest income and margin (5)

Ìý

Ìý

$

30,112

3.74

%

Ìý

Ìý

$

30,353

3.65

%

Ìý

Ìý

$

28,717

3.62

%

Ìý
____________________

(1)

Average balances are obtained from the best available daily or monthly data and are net of deferred fees and related direct costs.

(2)

Yields and net interest margin have been computed on a tax equivalent basis utilizing a 21% effective federal tax rate.

(3)

Loans are gross of the allowance for expected credit losses. Loan fees have been included in the calculation of interest income. Net loan (costs) fees and loan acquisition FMV amortization were ($0.3) million and ($0.3) million for the quarters ended March 31, 2025 and 2024, respectively, and $(0.4) million for the quarter ended December 31, 2024.

(4)

Non-accrual loans have been included in total loans for purposes of computing total earning assets.

(5)

Net interest margin represents net interest income as a percentage of average interest-earning assets.

Category: Financial
Source: Sierra Bancorp

Kevin McPhaill, President/CEO

(559) 782�4900 or (888) 454‑BANK

Source: Sierra Bancorp

Sierra Bancorp

NASDAQ:BSRR

BSRR Rankings

BSRR Latest News

BSRR Latest SEC Filings

BSRR Stock Data

435.84M
12.40M
10.71%
58.68%
0.75%
Banks - Regional
State Commercial Banks
United States
PORTERVILLE