Skip to main content

8-K

Blue Ridge Bankshares, Inc. (BRBS)

8-K 2020-05-01 For: 2020-04-30
View Original
Added on April 07, 2026

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENTREPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 30, 2020

BLUE RIDGE BANKSHARES, INC.

(Exact name of registrant as specified in its charter)

Virginia 001-39165 54-1470908
(State or other jurisdiction<br><br><br>of incorporation) (Commission File Number) (I.R.S. Employer<br><br><br>Identification No.)
1807 Seminole Trail<br><br><br>Charlottesville, Virginia 22901
--- ---
(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (540)743-6521

Not Applicable

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)<br>
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)<br>
--- ---
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR<br>240.14d-2(b))
--- ---
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR<br>240.13e-4(c))
--- ---

Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading Symbol(s) Name of each exchange on whichregistered
Common stock, no par value BRBS NYSE American

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.

Emerging growth company  ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

Item 2.02. Results of Operations and Financial Condition.

On April 30, 2020, Blue Ridge Bankshares, Inc. (the “Company”) issued a press release reporting its financial results for the quarterly period ended March 31, 2020. A copy of the press release is being furnished as Exhibit 99.1 to this report and is incorporated by reference into this Item 2.02.

Item 9.01. Financial Statements and Exhibits.
(d) Exhibits. The following exhibit is being furnished pursuant to Item 2.02 above.
--- ---
Exhibit No. Description
--- ---
99.1 Press release dated April 30, 2020.

1

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

BLUE RIDGE BANKSHARES, INC.<br><br><br>(Registrant)
Date:  May 1, 2020 By: /s/ Amanda G. Story
Amanda G. Story
Chief Financial Officer

2

EX-99.1

Exhibit 99.1

Blue Ridge Bankshares, Inc. Announces First Quarter Earnings and Paycheck Protection Program Results

Charlottesville, Va., April 30, 2020 – Blue Ridge Bankshares, Inc. (the “Company”) (NYSE American: BRBS) announced today its first quarter 2020 net income of $841,000, or $0.15 earnings per share, compared to $1,282,000, or $0.38 per share, for the quarterly period ended March 31, 2019. The decline in quarterly earnings are primarily attributable to fair value adjustments in the mortgage division, the addition of personnel in retail mortgage, the integration of the LenderSelect Mortgage Group in January 2020, and the spillover of costs into 2020 for the acquisition of Virginia Community Bankshares, Inc. (“VCB”), which closed in December 2019 but was operationally integrated at the bank level on January 24, 2020.

“We entered 2020 looking forward to the full integration of the VCB acquisition and strong growth across all of our business lines, and particularly our noninterest income lines,” said Brian K. Plum, President and Chief Executive Officer. “The arrival of COVID-19 quickly changed many of those plans. We rotated focus and energy to the management of the current balance sheet and the mitigation of increased credit losses that are inevitable with an economic crisis of this magnitude. Our team proactively launched efforts to engage significant borrowers very early in the process, including a focus on tangential effects of any supply chain impacts in China. Energies originally designed for balance sheet growth were reallocated to intense borrower engagement and assistance.”

Plum continued “The emergence of the Paycheck Protection Program created an opportunity for us to provide significant and meaningful assistance to many of our borrowers and other relationships, and our team fully invested its energy into the success of this effort. We also leveraged the program and our team’s proactive and engaged approach to win numerous key relationships across our footprint.”

“We recognize that 2020 and 2021 will likely be difficult years in the financial services industry,” Plum added, “and we are committed to making the decisions required for us to be both successful today and in the future. We believe our focus in recent years on growing our noninterest income revenues will be particularly beneficial as the industry enters what is forecasted to be another prolonged period of historically low long-term interest rates. Ultimately all disruption creates significant opportunity, and we are absolutely committed to realizing the opportunities tomorrow brings by making the right decisions today.”

Paycheck Protection Program (“PPP”)

The Company received Small Business Administration (“SBA”) approval for over 2,100 loans totaling approximately $341,000,000, as of April 29, 2020. Estimated SBA processing fees earned by the Company for these loans is approximately $9.0 million. The final loans funded amount and SBA processing fees earned may be lower than the above amounts as some borrowers may not complete the loan closing process. The Company is largely funding these loans, which have a statutory loan interest rate of 1.00%, using the Federal Reserve Paycheck Protection Program Liquidity Facility, which provides 100% funding at a cost of 0.35%. The Company will aggressively pursue the loan forgiveness feature for PPP loans among its borrowers, but it does expect an artificially inflated balance sheet will continue over the balance of 2020 and into 2021 as PPP borrowers retain some portion of loan balances that are not forgiven. The PPP loans do not count toward bank regulatory ratios, so there is no capital charge for their inclusion on the balance sheet.

COVID-19 Response

The COVID-19 pandemic is having a swift and seismic impact on the economy. Recognizing this impact, the Company quickly pivoted to an aggressive borrower outreach campaign to discuss immediate and foreseeable effects on businesses in its market areas. The significant uncertainty surrounding the duration of shutdowns and a return to normal consumer and business behavior make the ultimate outcomes difficult to predict, but the Company is managing its efforts around a worst-case scenario. The Company has undertaken substantial efforts to reduce noninterest expense levels, including personnel costs. These efforts include reducing headcount, suspending 2020 incentive plans, salary reductions for highly compensated employees, and employee furloughs. The Company is also performing a deep review of market and division line profitability. The Company has currently identified approximately $1,500,000 in annualized noninterest expense savings, and has plans for additional saving enhancements moving forward.

The Company took advantage of the decline in interest rates triggered by COVID-19 to reduce cost of funds and to restructure and extend liability pricing.

Branch operations were redirected to drive-thru and digital channels across the bank in mid-March. Lending focus shifted from loan originations to portfolio maintenance and protection, which includes working with borrowers on loan deferrals (see Asset Quality below).

The Company is evaluating the possible long-term implications of the response to COVID-19 to its operations, and to the financial services industry as a whole. The Company believes that the sudden then sustained shift in the conduct of banking business away from branch locations will accelerate the move to digital channels by users of financial services. The potential direction of this consumer behavior will likely generate a substantive impact on the Company’s strategic planning, and it is reasonable to expect that the value of bricks and mortar locations will likely decline as preferences shift in a world impacted by social distancing.

Asset Quality

Nonperforming loans and loans 90 days or more past due totaled $5,121,000 at March 31, 2020, a decrease of $38,000, or 0.74%, from December 31, 2019 and $448,000, or 8.04%, from March 31, 2019. The Company’s provision for loan losses amounted to $575 thousand for the first quarter of 2020, compared to $277 thousand in the fourth quarter of 2019 and $295 thousand in the first quarter of 2019.

The Company approved 59 loan deferrals for a total of $13,471,000, or 2.01% of the held-for-investment loan portfolio, as of March 31, 2020. The deferrals were granted for periods up to six months depending on the industry in which the borrower operates and the borrower’s specific needs. The Company stays in continuous contact with deferred borrowers and will reevaluate the risk rating, nonaccrual, and potential impairment status of these loans consistently during the deferral period.

The economic fallout from COVID-19 is materially impacting all parts of the economy. The hospitality and restaurant industries are being particularly impacted by significant decreases in consumer usage and shutdowns at most hotels and restrictions for dining in all restaurants in the Company’s footprint as a result of social distancing. The information below provides the Company’s exposure to these industries, utilizing the Company’s NAICS coding on its loan accounting system as of April 20, 2020:

Industry by NAICS Code Numberof Borrowers Total LoanBalance
Hotels and Motels 15 $ 13,403,144
Bed & Breakfasts 4 2,670,167
All Other Traveler Accommodations 4 3,330,022
Food Service Contractors 1 1,468,043
Full-Service Restaurants 15 5,058,068
Limited-Service Restaurants 7 2,579,146
TOTAL 46 $ 28,508,590

Balance Sheet

The Company had total assets of $1,027,605,000 at March 31, 2020, an increase of $66,794,000, or 6.95%, from December 31, 2019 and $452,804,000, or 78.8% from March 31, 2019. The increase from March 31, 2019 is primarily attributable to the acquisition of VCB in the fourth quarter of 2019.

The increase in first quarter 2020 assets is also due in part to the Company’s efforts to obtain additional liquidity in March 2020 as COVID-19 began to unfold and significantly increased market volatility and the probability of a systemic liquidity risk event. The excess liquidity was also accumulated to fund planned PPP loans until additional outlets, if any, were provided by the federal government.

The Company experienced held-for-investment loan growth of $24,101,000 , or 3.73%, in the first quarter of 2020. The available-for-sale loan portfolio grew by $34,373,000, or 61.77%, in the same period. The growth in available-for-sale loans was due to an uptick in volume, created both by market conditions and the addition of the LenderSelect Mortgage Group, and market volatility in March 2020 that disrupted the market and mortgage delivery efforts to investors.

Income Statement

Net Interest Income

Net interest income was approximately $8,023,000 for the quarter ended March 31, 2020, compared to $4,849,000 for the same period in 2019. Approximately $2,700,000 of this increase is attributable to the addition of VCB’s portfolio, with the remaining difference related to the legacy bank. In mid-March, the Company put significant focus into realigning the balance sheet to obtain more favorable long-term pricing as a result of the significant downward rate movements that occurred. As a result of these efforts, the Company began to see improved net interest margin, going from 3.46% as of December 31, 2019 to 3.71% as of March 31, 2020. The full impact of these efforts will be more pronounced in the coming quarters and will continue to be evaluated as balances mature and renew.

Other Income

Other income increased approximately $1,099,000 to $4,998,000 for the quarterly period ended March 31, 2020, compared to $3,899,000 for the same period in 2019. This increase is attributable to increased mortgage volume in the first quarter with the addition of the LenderSelect Mortgage Group and the expansion of the Company’s retail mortgage division. Closed mortgage volume in the first quarter of 2020 was approximately $132.7 million compared to approximately $59.0 million for the same period in 2019. The gain on sale of mortgages was less than anticipated given the increased volume due to a hedging loss related to market conditions, as discussed later in this release.

Other Expense

Other expenses increased $4,488,000, or 65.5%, to $11,338,000 for the quarter ended March 31, 2020, compared to $6,850,000 for the same period in 2019. The majority of this increase relates to salaries and benefits. The addition of the LenderSelect Mortgage Group, expansion of the retail mortgage division, and employees retained in the acquisition of VCB account for the significant increase over prior year first quarter. Occupancy expenses increased $255,000, or 42.4%, compared to first quarter 2019. A majority of the expense in this category relates to lease expense for several branch and mortgage office locations. Growth and expansion have resulted in the need for more leased facilities.

Mortgage Division

The Company’s mortgage division, which consists of its retail and wholesale mortgage efforts, recorded a $704,000 loss in the first quarter of 2020. The primary driver of this loss was a significant fair value loss in March created by historic levels of volatility in mortgage markets. The Company recorded a pre-tax loss of $1,706,000 on its hedge accounting in the first quarter. The effects of the market volatility waned in April, and as a result the Company anticipates a recovery of most of this noncash hedge valuation loss.

The integration of the LenderSelect Mortgage Group into the Company was effective January 1, 2020, so an additional earnings drag was created as activity ramped up with the transition. Additionally, the retail mortgage team added teams early in the first quarter whose volume took time to increase.

The Company is generating its highest mortgage volume ever, allowing it to deal directly with federal agency cash windows beginning in April 2020. Transacting with the cash window should allow the Company to consistently capture meaningful additional margin on its loan volume.

Lastly, the Company made the strategic decision to selectively retain servicing rights beginning in April 2020. The Company expects the retention of servicing rights will support the LenderSelect Mortgage Group’s wholesale mortgage efforts by clients’ members and customers being subjected to reduced cross-selling by other financial institutions. The retention of servicing rights in retail is based on current market valuations for these rights. The Company believes the retention of these rights in the current environment will create meaningful economic returns in the future as markets normalize.

Capital and Dividends

The Company continually monitors its capital position, and is particularly focused on the potential impact that the fallout from COVID-19 will have on its capital position. The Company remains confident in its ability to maintain capital levels at amounts required for regulatory purposes and for the payment of its common stock dividend, but the ability to maintain its dividend payment remains highly dependent on the depth and breadth of the economic impact of COVID-19. The Company may, depending on conditions, find it necessary to suspend common stock dividends.

Non-GAAP Financial Measures

The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (“GAAP”) and prevailing practices in the banking industry. However, management uses certain non-GAAP measures to supplement the evaluation of the Company’s performance. Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP measures are included at the end of this release.

Forward-Looking Statements

This release contains forward-looking statements regarding the Company. Forward-looking statements are typically identified by words such as “believe,” “expect”, “anticipate”, “intend”, “target”, “estimate”, “continue”, “positions”, “prospects”, “potential”, “would”, “should”, “could”, “will” or “may”. These statements include, without limitation, the Company’s expectations regarding its future financial performance. These forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time, and these statements may not be realized. The following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: (1) the impact of the ongoing COVID-19 pandemic; (2) the businesses of the Company and/or VCB may not be integrated successfully or such integration may be more difficult, time-consuming or costly than expected; (3) expected revenue synergies and cost savings from the VCB merger may not be fully realized or realized within the expected timeframe; (4) revenues following the VCB merger may be lower than expected; (5) customer and employee relationships and business operations may be disrupted by the VCB merger; (6) changes in interest rates, general economic conditions, legislation and regulation, and monetary and fiscal policies of the U.S. government, including policies of the U.S. Treasury, Office of the Comptroller of the Currency and the Board of Governors of the Federal Reserve System; (7) the quality and composition of the loan and securities portfolios, demand for loan products, deposit flows, competition, and demand for financial services in the Company’s market areas; (8) the implementation of new technologies, and the ability to develop and maintain secure and reliable electronic systems; (9) accounting principles, policies, and guidelines; and (10) other risk factors detailed from time to time in filings made by the Company with the Securities and Exchange Commission (“SEC”) and available on the SEC’s website at www.sec.gov. The Company undertakes no obligation to update or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.

Blue Ridge Bankshares, Inc.

Consolidated Balance Sheets

(Audited) (Unaudited)
December 31, March 31,
2019 2019
ASSETS
Cash and due from banks 67,158,018 $ 60,026,071 $ 16,518,062
Federal funds sold 164,000 480,000 3,239,000
Investment securities
Securities available for sale (at fair value) 98,931,747 108,571,161 37,418,813
Securities held to maturity 11,218,518 12,192,139 15,533,016
Restricted investments 10,103,984 8,133,519 5,118,211
Total Investment Securities 120,254,249 128,896,819 58,070,040
Loans held for sale 90,019,366 55,646,215 35,610,217
Loans held for investment 670,935,158 646,833,864 431,087,054
Allowance for loan losses (4,896,956 ) (4,572,371 ) (3,744,177 )
Net Loans Held for Investment 666,038,202 642,261,493 427,342,877
Bank premises and equipment, net 14,262,805 13,650,556 3,383,427
Bank owned life insurance 14,826,967 14,734,261 9,110,310
Goodwill 19,892,331 19,914,942 3,306,664
Other intangible assets
Other assets 34,988,872 25,200,948 18,220,352
Total Assets 1,027,604,810 $ 960,811,305 $ 574,800,949
LIABILITIES
Demand deposits
Noninterest bearing 178,481,693 $ 177,819,205 $ 83,543,392
Interest bearing 262,721,061 220,776,065 129,801,274
Savings deposits 65,230,117 62,479,898 28,744,545
Time deposits 262,726,987 260,954,991 182,433,551
Total Deposits 769,159,858 722,030,159 424,522,762
Other borrowed funds 140,900,000 124,800,000 67,800,000
Subordinated debt, net of issuance costs 9,808,904 9,800,434 9,775,024
Other liabilities 17,461,929 11,843,037 10,036,153
Total liabilities 937,330,691 868,473,630 512,133,939
STOCKHOLDERS’ EQUITY
Common stock, no par value, authorized—10,000,000 shares;outstanding—5,660,985<br>shares at 3/31/20, 5,658,585 sharesat 12/31/19, and 4,329,616 at 3/31/19) 66,283,217 66,204,739 38,647,528
Contributed equity 251,543 251,543 251,543
Retained earnings 26,259,793 25,428,056 23,983,867
Accumulated other comprehensive income (2,754,227 ) 229,051 (437,081 )
Total Stockholders’ Equity 90,040,326 92,113,389 62,445,857
Noncontrolling interest 233,793 224,286 221,153
Total Equity 90,274,119 92,337,675 62,667,010
Total Liabilities and Equity 1,027,604,810 $ 960,811,305 $ 574,800,949

All values are in US Dollars.

Blue Ridge Bankshares, Inc.

Consolidated Statements of Income

(Unaudited)
Three Months
Ended  March 31, 2019
INTEREST INCOME
Interest and fees on loans held for investment 9,105,158 $ 5,832,456
Interest and fees on loans held for sale 438,726 282,285
Interest on federal funds sold 1,609 1,138
Interest and dividends on taxable investment securities 829,301 490,847
Interest and dividends on nontaxable investment securities 48,084 64,338
Total Interest Income 10,422,878 6,671,064
INTEREST EXPENSE
Interest on savings and interest bearing demand deposits 489,922 349,811
Interest on time deposits 1,235,236 835,835
Interest on borrowed funds 674,676 636,852
Total Interest Expense 2,399,834 1,822,498
Net Interest Income 8,023,044 4,848,566
PROVISION FOR LOAN LOSSES 575,000 295,000
Net Interest Income after Provision for Loan Losses 7,448,044 4,553,566
OTHER INCOME
Service charges on deposit accounts 271,516 134,115
Earnings on investment in life insurance 92,707 55,416
Mortgage brokerage income 819,895 1,124,654
Gain on sale of mortgages 3,040,622 1,966,754
Gain (loss) on disposal of assets (3,554 ) 2,474
Gain (loss) on sale of securities
Gain (loss) on sale of OREO (29,736 )
Gain on sale of guaranteed A loans 20,229
Small business investment company fund income 10,414
Other noninterest income 756,673 635,380
Total Other Income 4,998,088 3,899,471
OTHER EXPENSES
Salaries and employee benefits 7,340,741 4,245,864
Occupancy and equipment expenses 856,421 601,624
Data processing 466,376 349,790
Legal and other professional fees 197,987 45,271
Advertising expense 224,142 195,240
Communications 134,893 110,222
Debit card expenses 157,757 81,984
Directors fees 66,300 53,150
Audits and examinations 42,673 36,385
FDIC insurance expense 150,388 75,000
Other contractual services 175,250 75,186
Other taxes and assessments 223,718 156,063
Other noninterest expense 1,301,015 823,761
Total Other Expenses 11,337,661 6,849,540
Income before Income Taxes 1,108,471 1,603,497
INCOME TAX EXPENSE 267,228 321,827
Net Income 841,243 1,281,670
Net Income attributable to noncontrolling interest (9,506 ) (13,108 )
Net Income attributable to Blue Ridge Bankshares, Inc. 831,737 $ 1,268,562
Net Income Available to Common Stockholders 831,737 $ 1,268,562
Earnings per Share 0.15 $ 0.38
Weighted Average Shares Outstanding 5,664,387 3,307,400

All values are in US Dollars.

Blue Ridge Bankshares, Inc.

Five Quarter Summary of Selected Financial Highlights

Three Months Ended
(Dollars and shares in thousands,except per share data) March 31,2020 December 31,2019 September 30,2019 June 30,2019 March 31,2019
Unaudited Unaudited Unaudited Unaudited Unaudited
Income Statement Data:
Interest and Dividend Income $ 10,423 $ 8,457 $ 8,118 $ 7,641 $ 6,671
Interest Expense 2,400 2,577 2,682 2,438 1,822
Net Interest Income 8,023 5,880 5,436 5,203 4,849
Provision for Loan Losses 575 277 570 600 295
Net Interest Income After Provision for Loan Losses 7,448 5,603 4,866 4,603 4,554
Noninterest Income 4,998 4,541 4,973 5,383 3,900
Noninterest Expenses 11,338 9,628 8,206 8,162 6,850
Income before income taxes 1,108 516 1,633 1,824 1,604
Income tax expense (benefit) 267 (17 ) 380 288 322
Net income 841 533 1,253 1,536 1,282
Net income attributable to noncontrolling interest (9 ) (3 ) (3 ) (5 ) (13 )
Net income attributable to Blue Ridge Bankshares, Inc. $ 832 $ 530 $ 1,250 $ 1,531 $ 1,269
Per Common Share Data:
Net income-basic $ 0.15 $ 0.10 $ 0.28 $ 0.35 $ 0.37
Net income-diluted 0.15 0.10 0.28 0.35 0.37
Dividends declared 0.1425 0.1425 0.1425 0.1425 0.1425
Book value per common share 15.95 16.32 15.09 14.82 14.47
Tangible book value per common share 11.80 12.14 14.00 13.71 13.34
Balance Sheet Data:
Assets $ 1,027,605 $ 960,811 $ 736,238 $ 721,784 $ 574,801
Loans held for investment 670,935 646,834 460,878 452,229 431,087
Loans held for sale 90,019 55,646 80,255 61,976 35,610
Securities 120,254 128,897 142,712 153,764 58,070
Deposits 769,160 722,030 520,280 498,982 424,523
Subordinated Debt, net 9,809 9,800 9,792 9,783 9,775
Other borrowed funds 140,900 124,800 129,600 138,200 67,800
Total equity 90,274 92,338 65,597 64,134 62,667
Average common shares outstanding—basic 5,664 4,588 4,347 4,329 3,307
Average common shares outstanding—diluted 5,664 4,588 4,347 4,329 3,307
Financial Ratios:
Return on average assets 0.34 % 0.25 % 0.69 % 0.95 % 0.92 %
Return on average equity 3.68 % 2.61 % 7.73 % 9.69 % 10.03 %
Total loan to deposit ratio 98.93 % 97.29 % 104.01 % 103.05 % 109.93 %
Held for investment loan to deposit ratio 87.23 % 89.59 % 88.58 % 90.63 % 101.55 %
Net interest margin 3.71 % 3.46 % 3.16 % 3.35 % 3.70 %
Cost of deposits 0.95 % 1.29 % 1.35 % 1.35 % 1.17 %
Efficiency ratio 91.10 % 94.91 % 83.40 % 81.73 % 81.03 %
Capital and Credit Quality Ratios:
Average Equity to Average Assets 9.18 % 9.31 % 8.90 % 9.78 % 9.18 %
Allowance for loan losses to loans held for investment 0.73 % 0.71 % 0.96 % 0.90 % 0.87 %
Nonperforming loans to total assets 0.50 % 0.54 % 0.78 % 0.74 % 0.97 %
Nonperforming assets to total assets 0.50 % 0.54 % 0.78 % 0.77 % 0.98 %
Net charge-offs to total loans held for investment 0.04 % 0.02 % 0.05 % 0.06 % 0.03 %
Reconciliation of Non-GAAP Disclosures(Unaudited):
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Tangible Common Equity:
Common equity (GAAP) $ 90,274 $ 92,338 $ 65,597 $ 64,134 $ 62,667
Less: Goodwill and amortizable intangibles (23,456 ) (23,633 ) (4,722 ) (4,792 ) (4,905 )
Tangible common equity (Non-GAAP) $ 66,818 $ 68,705 $ 60,875 $ 59,342 $ 57,762
Total shares outstanding 5,661 5,659 4,347 4,329 4,330
Book Value per Share (GAAP) $ 15.95 $ 16.32 $ 15.09 $ 14.82 $ 14.47
Tangible Book Value per Share (Non-GAAP) $ 11.80 $ 12.14 $ 14.00 $ 13.71 $ 13.34