Southern Missouri Bancorp Reports Preliminary Results for Fourth Quarter of Fiscal 2024; Declares Quarterly Dividend of $0.23 Per Common Share; Conference Call Scheduled for Tuesday, July 30, at 9:30am Central Time

Poplar Bluff, Missouri, July 29, 2024 (GLOBE NEWSWIRE) -- Southern Missouri Bancorp, Inc. ("Company") (NASDAQ:SMBC), the parent corporation of Southern Bank ("Bank"), today announced preliminary net income for the fourth quarter of fiscal 2024 of $13.5 million, a decrease of $2.0 million or 13.0%, as compared to the same period of the prior fiscal year. The decrease was primarily due to lower net interest income and noninterest income. Preliminary net income was $1.19 per fully diluted common share for the fourth quarter of fiscal 2024, a decrease of $0.18 as compared to the $1.37 per fully diluted common share reported for the same period of the prior fiscal year. For the full fiscal year 2024, preliminary net income of $50.2 million was an increase of $10.9 million as compared to fiscal 2023, while diluted earnings per share for fiscal 2024 were $4.42, an increase of $0.57 as compared to the $3.85 per fully diluted common share for fiscal 2023. The fiscal 2023 after-tax impact of the merger-related provision for credit losses ("PCL") required to achieve the "Day 1" allowance for credit losses ("ACL") on acquired loans and off-balance sheet credit exposures, and merger-related noninterest expenses, were estimated to have reduced diluted EPS by $0.95.               

Highlights for the fourth quarter of fiscal 2024:

• Earnings per common share (diluted) were $1.19, down $0.18, or 13.1%, as compared to the same quarter a year ago, and up $0.20, or 20.2% from the third quarter of fiscal 2024, the linked quarter.
  
  
  
  
• Annualized return on average assets ("ROA") was 1.17%, while annualized return on average common equity ("ROE") was 11.2%, as compared to 1.44% and 14.1%, respectively, in the same quarter a year ago, and 0.97% and 9.5%, respectively, in the third quarter of fiscal 2024, the linked quarter.
  
  
  
  
• Net interest margin for the quarter was 3.25%, down from the 3.60% reported for the year ago period, and up from 3.15% reported for the third quarter of fiscal 2024, the linked quarter. Net interest income decreased $1.1 million, or 3.1%, as compared to the same quarter a year ago, and increased $586,000, or 1.7%, as compared to the third quarter of fiscal 2024, the linked quarter.
  
  
  
  
• Noninterest income was down 13.2% for the quarter, as compared to the year ago period, and up 39.1% as compared to the third quarter of fiscal 2024, the linked quarter. The increase as compared to the linked quarter was partially due to losses realized on sale of securities in the linked quarter, while other seasonal factors also contributed.
  
  
  
  
• Gross loan balances increased by $78.6 million during the fourth quarter, and increased by $230.9 million, or 6.4%, during all of fiscal 2024.
  
  
  
  
• Deposit balances decreased by $43.1 million during the fourth quarter, and increased by $226.9 million, or 6.1%, during all of fiscal 2024. The decrease in deposits during the fourth quarter was attributed to seasonal patterns of our public unit and agricultural depositors.
  
  
  
  
• Cash equivalent balances decreased by $107.4 million during the fourth quarter, and increased $6.2 million during all of fiscal 2024. The decrease in the current quarter was attributed to the outflow of seasonal deposits and the funding of loan growth.
  
  
  
  
• The Company repurchased 88,357 shares of its common stock in the fourth quarter at an average price of $41.53 per share, for a total of $3.7 million. The average purchase price was 95.3% of our $43.56 book value as of June 30, 2024.
  
  
  
  

Dividend Declared:

The Board of Directors, on July 23, 2024, declared a quarterly cash dividend on common stock of $0.23 per share, payable August 30, 2024, to stockholders of record at the close of business on August 15, 2024, marking the 121st consecutive quarterly dividend since the inception of the Company. The dividend represents an increase of $0.02 per share, or 9.5%, as compared to the previous quarterly dividend payment. The Board of Directors and management believe the payment of a quarterly cash dividend enhances stockholder value and demonstrates our commitment to and confidence in our future prospects.

Conference Call:

The Company will host a conference call to review the information provided in this press release on Tuesday, July 30, 2024, at 9:30 a.m., central time. The call will be available live to interested parties by calling 1-833-470-1428 in the United States and from all other locations. Participants should use participant access code 779083. Telephone playback will be available beginning one hour following the conclusion of the call through August 4, 2024. The playback may be accessed in the United States and all locations by dialing 1-866-813-9403, and using the conference passcode 217680.

Balance Sheet Summary:

The Company experienced balance sheet growth in fiscal 2024, with total assets of $4.6 billion at June 30, 2024, reflecting an increase of $244.1 million, or 5.6%, as compared to June 30, 2023. Growth primarily reflected an increase in net loans receivable, available-for-sale (AFS) securities, and cash equivalents.

Cash equivalents were a combined $61.4 million at June 30, 2024, an increase of $6.2 million, or 11.2%, as compared to June 30, 2023. Compared to March 31, 2024, the linked quarter, cash equivalents decreased $107.4 million, or 63.6%, primarily from a combination of seasonal deposit outflows from our public unit and agriculture depositors and from the funding of loan growth. AFS securities were $427.9 million at June 30, 2024, up $10.3 million, or 2.5%, as compared to June 30, 2023.

Loans, net of the ACL, were $3.8 billion at June 30, 2024, an increase of $226.2 million, or 6.3%, as compared to June 30, 2023. Gross loans increased by $230.9 million, while the ACL attributable to outstanding loan balances increased $4.7 million, or 9.8%, as compared to June 30, 2023. The increase in loan balances was attributable to growth in non-owner occupied commercial real estate loans, residential real estate loans, agricultural revolving lines of credit, and drawn construction loan balances. This was partially offset by payoffs and paydowns in owner-occupied commercial real estate, commercial and industrial, multi-family, and agriculture real estate loans.

Loans anticipated to fund in the next 90 days totaled $157.1 million at June 30, 2024, as compared to $117.2 million at March 31, 2024, and $134.8 million at June 30, 2023.

The Bank's concentration in non-owner occupied commercial real estate loans is estimated at 317.5% of Tier 1 capital and ACL at June 30, 2024, as compared to 330.2% as of June 30, 2023, with these loans representing 40.9% of total loans at June 30, 2024. Multi-family residential real estate, hospitality (hotels/restaurants), care facilities, retail stand-alone, and strip centers are the most common collateral types within the non-owner occupied commercial real estate loan portfolio. The multi-family residential real estate loan portfolio commonly includes loans collateralized by properties currently in the low-income housing tax credit (LIHTC) program or having exited the program. The hospitality and retail stand-alone segments include primarily franchised businesses; care facilities consist mainly of skilled nursing and assisted living centers; and strip centers can be defined as non-mall shopping centers with a variety of tenants. Non-owner occupied office property types included 35 loans totaling $25.1 million, or 0.65% of total loans at June 30, 2024, none of which were adversely classified as of June 30, 2024, and are generally comprised of smaller spaces with diverse tenants. The Company continues to monitor its commercial real estate concentration and the individual segments closely.

Nonperforming loans were $6.7 million, or 0.17% of gross loans, at June 30, 2024, as compared to $7.7 million, or 0.21% of gross loans, at June 30, 2023. Nonperforming assets were $10.6 million, or 0.23% of total assets, at June 30, 2024, as compared to $11.3 million, or 0.26% of total assets, at June 30, 2023.

Our ACL at June 30, 2024, totaled $52.5 million, representing 1.36% of gross loans and 786% of nonperforming loans, as compared to an ACL of $47.8 million, representing 1.32% of gross loans and 625% of nonperforming loans, at June 30, 2023. The Company has estimated its expected credit losses as of June 30, 2024, under ASC 326-20, and management believes the ACL as of that date is adequate based on that estimate. There remains, however, significant uncertainty as the Federal Reserve has tightened monetary policy to address inflation risks. Management continues to closely monitor, in particular, borrowers in the hotel industry that were slow to recover from the COVID-19 pandemic.

Total liabilities were $4.1 billion at June 30, 2024, an increase of $201.4 million, or 5.1%, as compared to June 30, 2023. Growth primarily reflected an increase in total deposits and other liabilities from the increase of accrued interest payable and income taxes payable. These increases in deposits and other liabilities were partially offset by a decrease in FHLB advances.

Deposits were $4.0 billion at June 30, 2024, an increase of $226.9 million, or 6.1%, as compared to June 30, 2023. The deposit portfolio saw increases during the fiscal year in certificates of deposit and savings accounts, as customers remained willing to move balances into high yield savings accounts and special rate time deposits during the higher rate environment. Public unit balances totaled $594.6 million at June 30, 2024, an increase of $16.1 million compared to June 30, 2023, but a decrease of $29.9 million from March 31, 2024, the linked quarter, reflecting seasonal trends. Brokered deposits totaled $173.8 million at June 30, 2024, an increase of $14.2 million as compared to June 30, 2023, but a decrease of $13.2 million compared to March 31, 2024, the linked quarter. The average loan-to-deposit ratio for the fourth quarter of fiscal 2024 was 96.0%, as compared to 95.8% for the same period of the prior fiscal year. The table below illustrates changes in deposit balances by type over recent periods:

Summary Deposit Data as of:		June 30,			Mar. 31,			Dec. 31,			Sep. 30,			June 30,
(dollars in thousands)		2024			2024			2023			2023			2023
Non-interest bearing deposits		$	514,107		$	525,959		$	534,194		$	583,353		$	597,600
NOW accounts			1,239,663			1,300,358			1,304,371			1,231,005			1,328,423
MMDAs - non-brokered			334,774			359,569			378,578			415,115			439,652
Brokered MMDAs			2,025			10,084			20,560			20,272			13,076
Savings accounts			517,084			455,212			372,824			313,135			282,753
Total nonmaturity deposits			2,607,653			2,651,182			2,610,527			2,562,880			2,661,504
Certificates of deposit - non-brokered			1,173,048			1,167,461			1,204,391			1,075,563			917,489
Brokered certificates of deposit			171,756			176,867			179,980			202,683			146,547
Total certificates of deposit			1,344,804			1,344,328			1,384,371			1,278,246			1,064,036
Total deposits		$	3,952,457		$	3,995,510		$	3,994,898		$	3,841,126		$	3,725,540
Public unit nonmaturity accounts		$	541,445		$	572,631		$	544,873		$	491,868		$	523,164
Public unit certficates of deposit			53,144			51,834			49,237			52,989			55,344
Total public unit deposits		$	594,589		$	624,465		$	594,110		$	544,857		$	578,508

FHLB advances were $102.1 million at June 30, 2024, a decrease of $31.5 million, or 23.6%, as compared to June 30, 2023, as the Company utilized deposit growth to repay overnight and maturing term advances. For the quarter ended June 30, 2024, the Company continued to have no FHLB overnight borrowings.

The Company's stockholders' equity was $488.7 million at June 30, 2024, an increase of $42.7 million, or 9.6%, as compared to June 30, 2023. The increase was attributable primarily to earnings retained after cash dividends paid, in combination with a $4.5 million reduction in accumulated other comprehensive losses ("AOCL") primarily as a result of the market value of the Company's investments appreciating during the fiscal year due to the decrease in market interest rates. The reduction in AOCL was also partially due to losses of $1.5 million recognized during the fiscal year on the sale of AFS securities. The AOCL totaled $17.4 million at June 30, 2024, as compared to $21.9 million at June 30, 2023. The Company does not hold any securities classified as held-to-maturity. The increase in stockholders' equity was partially offset by $3.9 million utilized for repurchases of 92,795 shares of the Company's common stock during fiscal 2024 at an average price of $41.56 per share.

Quarterly Income Statement Summary:

The Company's net interest income for the three-month period ended June 30, 2024, was $35.1 million, a decrease of $1.1 million, or 3.1%, as compared to the same period of the prior fiscal year. The decrease was attributable to a decrease of 35 basis points in net interest margin, partially offset by a 7.5% increase in the average balance of interest earning assets. The primary driver of the net interest margin decline, compared to the year ago period, was the cost of interest bearing liabilities increasing 110 basis points, partially offset by the yield on interest earning assets increasing 59 basis points. Contributing to the margin decline, interest bearing liabilities increased by 9.5%, as compared to the 7.5% increase in interest earning assets, as our deposit mix shifted away from noninterest bearing accounts. Net interest income for the three-month period ended June 30, 2024, grew $586,000, or 1.7%, as compared to the March 31, 2024, linked quarter. The increase was attributable to a ten basis point increase in the net interest margin, partially offset by a decline of 1.3% in the average balance of interest earning assets. The primary driver of the net interest margin expansion, compared to the linked quarter, was the yield on interest earning assets increasing 14 basis points, while the cost of interest bearing liabilities increased only eight basis points. Contributing to the margin increase, the average loan to deposit ratio increased to 96.0% in the current period, as compared to 92.5% in the linked quarter, as the balance sheet shifted to higher yielding assets.

Loan discount accretion and deposit premium amortization related to the November 2018 acquisition of First Commercial Bank, the May 2020 acquisition of Central Federal Savings & Loan Association, the February 2022 merger of FortuneBank, and the January 2023 acquisition of Citizens Bank & Trust resulted in $1.1 million in net interest income for the three-month period ended June 30, 2024, as compared to $1.6 million in net interest income for the same period a year ago. Combined, this component of net interest income contributed ten basis points to net interest margin in the three-month period ended June 30, 2024, as compared to a 16 basis point contribution for the same period of the prior fiscal year, and as compared to an 11 basis point contribution in the linked quarter, ended March 31, 2024, when net interest margin was 3.15%.

The Company recorded a PCL of $900,000 in the three-month period ended June 30, 2024, as compared to a PCL of $795,000 in the same period of the prior fiscal year. The current period PCL was the result of a $1.8 million provision attributable to the ACL for loan balances outstanding, partially offset by a recovery of $875,000 in provision attributable to the allowance for off-balance sheet credit exposures, as construction draws reduced available credit and increased on-balance sheet exposure. The Company's assessment of the economic outlook has improved as compared to the assessment as of June 30, 2023, but reserves were modestly increased due to qualitative factors and individually evaluated credits, slightly expanding the ACL as a percentage of total loans. As a percentage of average loans outstanding, the Company recorded net charge offs of six basis points (annualized) during the current period, compared to two basis points during the same period of the prior fiscal year.

The Company's noninterest income for the three-month period ended June 30, 2024, was $7.8 million, a decrease of $1.2 million, or 13.2%, as compared to the same period of the prior fiscal year. The decrease was attributable to lower other loan fees, gains on sales of loans, loan servicing fees, deposit account charges, and wealth management fees. Other loan fees, loan servicing fees, and gains on sales of loans decreased due to the impact of lower loan originations, which have been negatively impacted by the increase in interest rates. Included in loan servicing fees is recognition of a change in the fair value of mortgage servicing rights, which in the fourth quarter of fiscal 2024 resulted in a benefit of $131,000, as compared to a benefit of $348,000 in the same period a year ago. Deposit account charges and related fees decreased by $116,000, or 5.5%, compared to the same period a year ago, due primarily to reduced non-sufficient funds charges as a result of policy changes effective early in fiscal 2024, exempting certain NSF presentments from charges.

Noninterest expense for the three-month period ended June 30, 2024, was $25.0 million, an increase of $127,000, or 0.5%, as compared to the same period of the prior fiscal year. The increase as compared to the year-ago period was primarily attributable to increases in compensation and benefits, occupancy and equipment, and foreclosed property expenses. Partially offsetting these increases from the prior year period were decreases in other noninterest expense, data processing, deposit insurance premiums, postage and office supplies, and telecommunication expenses. In the year ago period, direct charges totaling $829,000 were related to the Citizens Bank & Trust merger, with no comparable material charges in the current period. Acquisition expenses in the year ago period were reflected largely in data processing fees (including contract termination and data conversion fees), compensation and benefits, and other miscellaneous merger operating expenses. The increase in compensation and benefits expense was primarily a result of increased headcount and annual merit and cost of living increases. Occupancy and equipment expenses increased due to relocated facilities and equipment, maintenance and remodels, and associated depreciation expenses. Lastly, in the same period of the prior fiscal year, the Company recognized a recovery on the sale of foreclosed property, with no comparable recovery in the current period.

The efficiency ratio for the three-month period ended June 30, 2024, was 58.3%, as compared to 55.1% in the same period of the prior fiscal year. The change was attributable primarily to lower net interest income and noninterest income during the current year period. As compared to the linked quarter, ended March 31, 2024, the efficiency ratio decreased by 2.9 percentage points, from 61.2%, due to an increase in net interest income resulting from net interest margin expansion, as well as an increase in noninterest income largely driven by tax credit investment benefits recognized, seasonal recognition of incentives under our electronic funds transfer agreements, a positive change in the fair value of mortgage servicing rights, and recognition during the linked quarter of losses on the sale of AFS securities, with no comparable losses in the current period.

The income tax provision for the three-month period ended June 30, 2024, was $3.4 million, a decrease of $509,000 or 12.9%, as compared to the same period of the prior fiscal year, primarily due to a decrease of net income before income taxes. The effective tax rate was unchanged at 20.2%.

Forward-Looking Information:

Except for the historical information contained herein, the matters discussed in this press release may be deemed to be forward-looking statements that are subject to known and unknown risks, uncertainties, and other factors that could cause the actual results to differ materially from the forward-looking statements, including: potential adverse impacts to the economic conditions in the Company's local market areas, other markets where the Company has lending relationships, or other aspects of the Company's business operations or financial markets, generally, resulting from the continuing COVID-19 pandemic and any governmental or societal responses thereto; expected cost savings, synergies and other benefits from our merger and acquisition activities might not be realized to the extent expected, within the anticipated time frames, or at all, and costs or difficulties relating to integration matters, including but not limited to customer and employee retention and labor shortages, might be greater than expected; the strength of the United States economy in general and the strength of local economies in which we conduct operations; fluctuations in interest rates and the possibility of a recession; monetary and fiscal policies of the FRB and the U.S. Government and other governmental initiatives affecting the financial services industry; the risks of lending and investing activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for credit losses; our ability to access cost-effective funding; the timely development of and acceptance of our new products and services and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors' products and services; fluctuations in real estate values in both residential and commercial real estate markets, as well as agricultural business conditions; demand for loans and deposits; legislative or regulatory changes that adversely affect our business; changes in accounting principles, policies, or guidelines; results of regulatory examinations, including the possibility that a regulator may, among other things, require an increase in our reserve for loan losses or write-down of assets; the impact of technological changes; and our success at managing the risks involved in the foregoing. Any forward-looking statements are based upon management's beliefs and assumptions at the time they are made. We undertake no obligation to publicly update or revise any forward-looking statements or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking statements discussed might not occur, and you should not put undue reliance on any forward-looking statements.    

Southern Missouri Bancorp, Inc.

UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION

Summary Balance Sheet Data as of:		June 30,			Mar. 31,			Dec. 31,			Sep. 30,			June 30,
(dollars in thousands, except per share data)		2024			2024			2023			2023			2023
Cash equivalents and time deposits		$	61,395		$	168,763		$	217,090		$	89,180		$	55,220
Available for sale (AFS) securities			427,903			433,689			417,406			405,198			417,554
FHLB/FRB membership stock			17,802			17,734			18,023			19,960			20,601
Loans receivable, gross			3,849,803			3,771,194			3,731,890			3,699,679			3,618,898
Allowance for credit losses			52,516			51,336			50,084			49,122			47,820
Loans receivable, net			3,797,287			3,719,858			3,681,806			3,650,557			3,571,078
Bank-owned life insurance			73,601			73,101			72,618			72,144			71,684
Intangible assets			77,232			78,049			79,088			80,117			81,245
Premises and equipment			95,952			95,801			94,519			94,717			92,397
Other assets			53,144			59,997			62,952			58,160			50,432
Total assets		$	4,604,316		$	4,646,992		$	4,643,502		$	4,470,033		$	4,360,211
Interest-bearing deposits		$	3,438,350		$	3,446,818		$	3,460,704		$	3,257,773		$	3,127,940
Noninterest-bearing deposits			514,107			548,692			534,194			583,353			597,600
FHLB advances			102,050			102,043			113,036			114,026			133,514
Other liabilities			37,905			46,712			42,256			37,834			31,994
Subordinated debt			23,156			23,143			23,130			23,118			23,105
Total liabilities			4,115,568			4,167,408			4,173,320			4,016,104			3,914,153
Total stockholders' equity			488,748			479,584			470,182			453,929			446,058
Total liabilities and stockholders' equity		$	4,604,316		$	4,646,992		$	4,643,502		$	4,470,033		$	4,360,211
Equity to assets ratio			10.61	%		10.32	%		10.13	%		10.15	%		10.23	%
Common shares outstanding			11,277,737			11,366,094			11,336,462			11,336,462			11,330,462
Less: Restricted common shares not vested			57,956			57,956			49,676			49,676			50,510
Common shares for book value determination			11,219,781			11,308,138			11,286,786			11,286,786			11,279,952
Book value per common share		$	43.56		$	42.41		$	41.66		$	40.22		$	39.54
Closing market price			45.01			43.71			53.39			38.69			38.45

Nonperforming asset data as of:		June 30,			Mar. 31,			Dec. 31,			Sep. 30,			June 30,
(dollars in thousands)		2024			2024			2023			2023			2023
Nonaccrual loans		$	6,680		$	7,329		$	5,922		$	5,738		$	7,543
Accruing loans 90 days or more past due			—			81			—			—			109
Total nonperforming loans			6,680			7,410			5,922			5,738			7,652
Other real estate owned (OREO)			3,865			3,791			3,814			4,981			3,606
Personal property repossessed			23			60			40			83			32
Total nonperforming assets		$	10,568		$	11,261		$	9,776		$	10,802		$	11,290
Total nonperforming assets to total assets			0.23	%		0.24	%		0.21	%		0.24	%		0.26	%
Total nonperforming loans to gross loans			0.17	%		0.20	%		0.16	%		0.16	%		0.21	%
Allowance for credit losses to nonperforming loans			786.17	%		692.79	%		845.73	%		856.08	%		624.93	%
Allowance for credit losses to gross loans			1.36	%		1.36	%		1.34	%		1.33	%		1.32	%
Performing modifications to borrowers experiencing financial difficulty (1)		$	24,602		$	24,848		$	24,237		$	29,300		$	29,765

(1)   Nonperforming modifications (referred to as troubled debt restructurings, or TDRs, prior to the July 1, 2023 adoption of ASU 2022-02) are included with nonaccrual loans or accruing loans 90 days or more past due.

		For the three-month period ended
Quarterly Summary Income Statement Data:		June 30,			Mar. 31,			Dec. 31,			Sep. 30,			June 30,
(dollars in thousands, except per share data)		2024			2024			2023			2023			2023
Interest income:
Cash equivalents		$	541		$	2,587		$	1,178		$	49		$	229
AFS securities and membership stock			5,677			5,486			5,261			5,084			5,118
Loans receivable			58,449			55,952			55,137			52,974			48,936
Total interest income			64,667			64,025			61,576			58,107			54,283
Interest expense:
Deposits			28,124			28,021			25,571			20,440			16,331
FHLB advances			1,015			1,060			1,079			1,838			1,327
Subordinated debt			433			435			440			435			407
Total interest expense			29,572			29,516			27,090			22,713			18,065
Net interest income			35,095			34,509			34,486			35,394			36,218
Provision for credit losses			900			900			900			900			795
Noninterest income:
Deposit account charges and related fees			1,978			1,847			1,784			1,791			2,094
Bank card interchange income			1,770			1,301			1,329			1,345			1,789
Loan late charges			170			150			146			113			131
Loan servicing fees			494			267			285			231			649
Other loan fees			617			757			644			357			1,184
Net realized gains on sale of loans			97			99			304			213			325
Net realized losses on sale of AFS securities			—			(807			(682			—			—
Earnings on bank owned life insurance			498			483			472			458			511
Insurance brokerage commissions			331			312			310			263			329
Wealth management fees			838			866			668			795			937
Other noninterest income			974			309			380			287			1,002
Total noninterest income			7,767			5,584			5,640			5,853			8,951
Noninterest expense:
Compensation and benefits			13,894			13,750			12,961			12,649			13,162
Occupancy and equipment, net			3,790			3,623			3,478			3,515			3,306
Data processing expense			1,929			2,349			2,382			2,308			2,376
Telecommunications expense			468			464			465			531			552
Deposit insurance premiums			638			677			598			550			760
Legal and professional fees			516			412			387			416			463
Advertising			640			622			392			465			698
Postage and office supplies			308			344			283			302			418
Intangible amortization			1,018			1,018			1,018			1,018			1,018
Foreclosed property expenses (gains)			52			60			44			(8			(185
Other noninterest expense			1,749			1,730			1,852			1,963			2,307
Total noninterest expense			25,002			25,049			23,860			23,709			24,875
Net income before income taxes			16,960			14,144			15,366			16,638			19,499
Income taxes			3,430			2,837			3,173			3,487			3,939
Net income			13,530			11,307			12,193			13,151			15,560
Less: Distributed and undistributed earnings allocated
to participating securities			69			58			53			57			67
Net income available to common shareholders		$	13,461		$	11,249		$	12,140		$	13,094		$	15,493
Basic earnings per common share		$	1.19		$	1.00		$	1.08		$	1.16		$	1.37
Diluted earnings per common share			1.19			0.99			1.07			1.16			1.37
Dividends per common share			0.21			0.21			0.21			0.21			0.21
Average common shares outstanding:
Basic			11,276,000			11,302,000			11,287,000			11,286,000			11,281,000
Diluted			11,283,000			11,313,000			11,301,000			11,298,000			11,286,000

		For the three-month period ended
Quarterly Average Balance Sheet Data:		June 30,			Mar. 31,			Dec. 31,			Sep. 30,			June 30,
(dollars in thousands)		2024			2024			2023			2023			2023
Interest-bearing cash equivalents		$	39,432		$	182,427		$	89,123		$	5,479		$	8,957
AFS securities and membership stock			476,198			472,904			468,498			462,744			468,879
Loans receivable, gross			3,809,209			3,726,631			3,691,586			3,645,148			3,546,423
Total interest-earning assets			4,324,839			4,381,962			4,249,207			4,113,371			4,024,259
Other assets			285,956			291,591			301,415			284,847			294,886
Total assets		$	4,610,795		$	4,673,553		$	4,550,622		$	4,398,218		$	4,319,145
Interest-bearing deposits		$	3,426,758		$	3,497,502		$	3,350,619		$	3,132,201		$	3,094,594
FHLB advances			102,757			111,830			113,519			167,836			125,636
Subordinated debt			23,149			23,137			23,124			23,111			23,790
Total interest-bearing liabilities			3,552,664			3,632,469			3,487,262			3,323,148			3,244,020
Noninterest-bearing deposits			539,637			532,075			572,101			600,202			607,782
Other noninterest-bearing liabilities			35,198			33,902			31,807			24,555			25,765
Total liabilities			4,127,499			4,198,446			4,091,170			3,947,905			3,877,567
Total stockholders' equity			483,296			475,107			459,452			450,313			441,578
Total liabilities and stockholders' equity		$	4,610,795		$	4,673,553		$	4,550,622		$	4,398,218		$	4,319,145
Return on average assets			1.17	%		0.97	%		1.07	%		1.20	%		1.44	%
Return on average common stockholders' equity			11.2	%		9.5	%		10.6	%		11.7	%		14.1	%
Net interest margin			3.25	%		3.15	%		3.25	%		3.44	%		3.60	%
Net interest spread			2.65	%		2.59	%		2.69	%		2.92	%		3.17	%
Efficiency ratio			58.3	%		61.2	%		58.5	%		57.5	%		55.1	%

Stefan Chkautovich
573-778-1800