EX-99.1 2 wtba-20230126exhibit991.htm EX-99.1 Document

Exhibit 99.1

wtbalogoedita06a01a01a01a22.jpg


Press Release
 
January 26, 2023
 
FOR IMMEDIATE RELEASE
For more information contact:
Jane Funk, Executive Vice President, Treasurer and Chief Financial Officer (515) 222-5766
 
WEST BANCORPORATION, INC. ANNOUNCES FOURTH QUARTER AND YEAR END 2022 FINANCIAL RESULTS, DECLARES QUARTERLY DIVIDEND

West Des Moines, IA - West Bancorporation, Inc. (Nasdaq: WTBA; the “Company”), parent company of West Bank, today reported 2022 net income of $46.4 million, or $2.76 per diluted common share, compared to 2021 net income of $49.6 million, or $2.95 per diluted common share. Net income for the fourth quarter 2022 was $8.9 million, or $0.53 per diluted common share, compared to fourth quarter 2021 net income of $11.9 million, or $0.71 per diluted common share. On January 25, 2023, the Company’s Board of Directors declared a regular quarterly dividend of $0.25 per common share. The dividend is payable on February 22, 2023, to stockholders of record on February 8, 2023.

David Nelson, President and Chief Executive Officer of the Company, commented, “Our company had another strong year, the second best year in our company’s history. Our credit quality continues to be pristine and we remain diligent in monitoring and managing our credit risk as we anticipate increasing economic challenges resulting from the Federal Reserve’s aggressive interest rate hikes in 2022. Loan growth in 2022 exceeded eleven percent and for the sixth consecutive quarter end, we had no loans greater than 30 days past due.”

David Nelson added, “Rising interest rates in 2022 have increased the average yield of our loan portfolio. However, changes in liquidity and competitive deposit pricing, as a result of volatility and uncertainty in the interest rate environment, have increased our cost of funds and resulted in a decline in our net interest income and net interest margin. We expect to continue to experience a lower than normal net interest margin while the Federal Reserve continues raising short-term rates. Our capital position is strong and we remain focused on delivering high quality services and products through our very successful relationship based business model.”

Fourth Quarter and Year Ended 2022 Financial Highlights
Quarter Ended December 31, 2022Year Ended December 31, 2022
Net Income (in thousands)$8,946$46,399
Return on Average Equity17.75 %20.71 %
Return on Average Assets1.01 %1.32 %
Efficiency ratio (a non-GAAP measure)50.42 %43.70 %
Nonperforming assets to total assets0.01 %0.01 %

Fourth Quarter 2022 Compared to Third Quarter 2022 Overview

Loans increased $128.7 million in the fourth quarter of 2022, or 19.7 percent annualized.

No provision for loan losses was recorded in either the fourth quarter of 2022 or the third quarter of 2022.







The allowance for loan losses to total loans was 0.93 percent at December 31, 2022, compared to 0.97 percent at September 30, 2022. There were no loans greater than 30 days past due at December 31, 2022, which was the sixth consecutive quarter in which no loans were greater than 30 days past due. Nonaccrual loans at December 31, 2022, consisted of one loan with a balance of $322 thousand.
Deposits increased $57.6 million in the fourth quarter of 2022. Included in deposits were brokered deposits totaling $272.7 million at December 31, 2022, compared to $258.1 million at September 30, 2022.
The efficiency ratio (a non-GAAP measure) was 50.42 percent for the fourth quarter of 2022, compared to 43.16 percent for the third quarter of 2022. The increase in the efficiency ratio is primarily the result of the decline in tax equivalent net interest income.
Net interest margin, on a fully tax-equivalent basis (a non-GAAP measure), was 2.49 percent for the fourth quarter of 2022, compared to 2.78 percent for the third quarter of 2022. Net interest income for the fourth quarter of 2022 was $20.7 million, compared to $23.0 million for the third quarter of 2022. The rising cost of deposits and borrowed funds and the change in mix of liabilities has increased interest expense faster than the increase in interest income from loan repricing and loan growth.
The tangible common equity ratio was 5.84 percent at December 31, 2022, an increase of 19 basis points compared to 5.65 percent at September 30, 2022 due to a modest increase in the market value of the securities portfolio, which decreased the accumulated other comprehensive loss.

Fourth Quarter 2022 Compared to Fourth Quarter 2021 Overview

Loans increased $286.6 million at December 31, 2022, or 11.7 percent, compared to December 31, 2021.
Deposits decreased $135.6 million at December 31, 2022, compared to December 31, 2021. Included in deposits were brokered deposits totaling $272.7 million at December 31, 2022, compared to $176.0 million at December 31, 2021. The decline in deposits was primarily attributable to customers using their own liquidity to fund business transactions, instead of using debt, and customers seeking higher yielding investment options for excess deposits accumulated over the past couple of years.
Borrowed funds increased to $485.9 million at December 31, 2022, compared to $199.9 million at December 31, 2021. The increase included $58.9 million in subordinated notes that were issued in June 2022, $30.0 million in FHLB Advances associated with a long-term interest rate swap and $197.1 million in federal funds purchased and other short-term borrowings.
The efficiency ratio (a non-GAAP measure) was 50.42 percent for the fourth quarter of 2022, compared to 43.32 percent for the fourth quarter of 2021. Tax-equivalent net interest income decreased in the fourth quarter of 2022 compared to the fourth quarter of 2021 due to the increased cost of deposits and borrowed funds. Additionally, salaries and benefits were higher in the fourth quarter of 2022 compared to the fourth quarter of 2021, due primarily to annual compensation adjustments.
Net interest margin, on a fully tax-equivalent basis (a non-GAAP measure), was 2.49 percent for the fourth quarter of 2022, compared to 3.00 percent for the fourth quarter of 2021. Net interest income for the fourth quarter of 2022 was $20.7 million, compared to $24.6 million for the fourth quarter of 2021. Net interest income in the fourth quarter of 2021 included $912 thousand of PPP loan interest income, compared to $5 thousand in the fourth quarter of 2022. In 2022, the rising cost of deposits and borrowed funds and the change in mix of liabilities has increased interest expense faster than the increase in interest income from loan repricing and loan growth.

Year Ended 2022 Compared to Year Ended 2021 Overview

The provision for loan losses recorded in 2022 was negative $2.5 million, compared to a negative provision of $1.5 million in 2021. The negative provision in 2022 was primarily due to the reversal of a specific reserve on an impaired loan and the reduction of certain qualitative factors resulting from the sustained performance of loans after the expiration of COVID-19 modifications and continued improvement in classified loans. The negative provision in 2021 was primarily due to the reduction of certain qualitative factors resulting from improvements in economic conditions and lack of loan losses during the COVID-19 pandemic.






Net interest income declined $3.3 million, or 3.5 percent, in 2022 compared to 2021. Net interest margin decreased to 2.76 percent in 2022, compared to 3.05 percent in 2021. The decline in both net interest income and net interest margin was primarily due to the rising cost of deposits and borrowed funds and the change in mix of liabilities, which has increased interest expense faster than the increase in interest income from loan repricing and loan growth.

Noninterest income increased $479 thousand, or 4.9 percent, in 2022 compared to 2021. This increase was primarily due to the increase in loan swap fees.

Noninterest expense increased $1.7 million, or 3.9 percent, in 2022 compared to 2021. The increase was primarily due to an increase of $2.6 million, or 11.2 percent, in salaries and benefits resulting from an increase in expenses related to the issuance of restricted stock units, an increase in full time equivalent employees and annual compensation adjustments. This was partially offset by a decrease of $822 thousand in FDIC insurance expense primarily due to reductions in the assessment rate resulting from capital injections into the Bank.

The Company plans to file its report on Form 10-K with the Securities and Exchange Commission on or before February 23, 2023. Please refer to that document for a more in-depth discussion of the Company’s financial results. The Form 10-K will be available on the Investor Relations section of West Bank’s website at www.westbankstrong.com.

The Company will discuss its results in a conference call scheduled for 2:00 p.m. Central Time on Thursday, January 26, 2023. The telephone number for the conference call is 844-200-6205. The access code for the conference call is 214929. A recording of the call will be available until February 9, 2023, by dialing 866-813-9403. The replay access code is 559343.

About West Bancorporation, Inc. (Nasdaq: WTBA)

West Bancorporation, Inc. is headquartered in West Des Moines, Iowa. Serving customers since 1893, West Bank, a wholly-owned subsidiary of West Bancorporation, Inc., is a community bank that focuses on lending, deposit services, and trust services for small- to medium-sized businesses and consumers. West Bank has six offices in the Des Moines, Iowa metropolitan area, one office in Coralville, Iowa, and four offices in Minnesota in the cities of Rochester, Owatonna, Mankato and St. Cloud.

Certain statements in this report, other than purely historical information, including estimates, projections, statements relating to the Company’s business plans, objectives and expected operating results, and the assumptions upon which those statements are based, are “forward-looking statements” within the meanings of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements may appear throughout this report. These forward-looking statements are generally identified by the words “believes,” “expects,” “intends,” “anticipates,” “projects,” “future,” “confident,” “may,” “should,” “will,” “strategy,” “plan,” “opportunity,” “will be,” “will likely result,” “will continue” or similar references, or references to estimates, predictions or future events. Such forward-looking statements are based upon certain underlying assumptions, risks and uncertainties. Because of the possibility that the underlying assumptions are incorrect or do not materialize as expected in the future, actual results could differ materially from these forward-looking statements.  Risks and uncertainties that may affect future results include: interest rate risk, including the effects of recent rate increases by the Federal Reserve; fluctuations in the values of the securities held in our investment portfolio, including as a result of rising interest rates, which has resulted in unrealized losses in our portfolio; competitive pressures, including from non-bank competitors such as “fintech” companies and digital asset service providers; pricing pressures on loans and deposits; our ability to successfully manage liquidity risk; changes in credit and other risks posed by the Company’s loan portfolio, including declines in commercial or residential real estate values or changes in the allowance for loan losses dictated by new market conditions, accounting standards (including as a result of the implementation of the current expected credit loss (CECL) accounting standard) or regulatory requirements; changes in local, national and international economic conditions, including rising rates of inflation; changes in legal and regulatory requirements, limitations and costs; changes in customers’ acceptance of the Company’s products and services; cyber-attacks; unexpected outcomes of existing or new litigation involving the Company; the monetary, trade and other regulatory policies of the U.S. government; acts of war or terrorism, including the Russian invasion of Ukraine, widespread disease or pandemics, such as the COVID-19 pandemic, or other adverse external events; risks related to climate change and the negative impact it may have on our customers and their businesses; developments and uncertainty related to the future use and availability of some reference rates, such as the expected discontinuation of the London Interbank Offered Rate and the development of other alternative reference rates; changes to U.S. tax laws, regulations and guidance; talent and labor shortages; the new 1% excise tax on stock buybacks by publicly traded companies; and any other risks described in the “Risk Factors” sections of reports filed by the Company with the Securities and Exchange Commission. The Company undertakes no obligation to revise or update such forward-looking statements to reflect current or future events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.






WEST BANCORPORATION, INC. AND SUBSIDIARY
Financial Information (unaudited)
(in thousands)
As of
CONDENSED BALANCE SHEETSDecember 31, 2022September 30, 2022June 30, 2022March 31, 2022December 31, 2021
Assets
Cash and due from banks$24,896 $58,342 $26,174 $21,896 $17,555 
Interest-bearing deposits1,643 1,049 766 122,359 175,270 
Securities available for sale, at fair value664,115 671,752 731,970 797,912 758,822 
Federal Home Loan Bank stock, at cost19,336 18,350 15,532 10,269 9,965 
Loans2,742,836 2,614,145 2,573,129 2,485,366 2,456,196 
Allowance for loan losses(25,473)(25,418)(25,434)(27,623)(28,364)
Loans, net2,717,363 2,588,727 2,547,695 2,457,743 2,427,832 
Premises and equipment, net53,124 44,592 41,807 40,898 34,568 
Bank-owned life insurance44,573 44,318 44,072 43,836 43,609 
Other assets88,168 90,387 66,775 52,156 32,580 
Total assets$3,613,218 $3,517,517 $3,474,791 $3,547,069 $3,500,201 
Liabilities and Stockholders’ Equity
Deposits$2,880,408 $2,822,847 $2,842,451 $3,091,252 $3,016,005 
Federal funds purchased and other short-term borrowings200,000 204,500 133,000 — 2,880 
Other borrowings285,855 255,789 255,751 196,954 196,986 
Other liabilities35,843 35,617 27,400 22,383 24,002 
Stockholders’ equity211,112 198,764 216,189 236,480 260,328 
Total liabilities and stockholders’ equity$3,613,218 $3,517,517 $3,474,791 $3,547,069 $3,500,201 
For the quarter ended
AVERAGE BALANCESDecember 31, 2022September 30, 2022June 30, 2022March 31, 2022December 31, 2021
Assets$3,511,717 $3,475,894 $3,503,686 $3,544,564 $3,421,020 
Loans2,649,671 2,579,862 2,537,152 2,449,521 2,379,872 
Deposits2,901,928 2,864,648 3,002,535 3,067,019 2,964,585 
Stockholders’ equity199,947 219,065 222,731 255,130 255,224 




WEST BANCORPORATION, INC. AND SUBSIDIARY
Financial Information (unaudited)
(in thousands)
As of
ANALYSIS OF LOAN PORTFOLIODecember 31, 2022September 30, 2022June 30, 2022March 31, 2022December 31, 2021
Loan mix:
  Commercial$519,196 $526,336 $475,704 $466,874 $492,815 
  Real estate:
  Construction, land and land development 363,015 341,549 390,137 388,424 359,258 
  1-4 family residential first mortgages75,211 69,991 69,829 65,978 66,216 
  Home equity10,322 10,271 8,564 9,213 8,422 
  Commercial1,771,940 1,661,907 1,627,150 1,555,001 1,530,218 
  Consumer and other7,291 7,884 5,912 4,068 3,797 
2,746,975 2,617,938 2,577,296 2,489,558 2,460,726 
  Net unamortized fees and costs(4,139)(3,793)(4,167)(4,192)(4,530)
Total loans$2,742,836 $2,614,145 $2,573,129 $2,485,366 $2,456,196 
Less allowance for loan losses(25,473)(25,418)(25,434)(27,623)(28,364)
Net loans$2,717,363 $2,588,727 $2,547,695 $2,457,743 $2,427,832 
ANALYSIS OF DEPOSITS
Deposit mix:
Noninterest-bearing demand$693,563 $712,722 $690,335 $710,697 $720,136 
Interest-bearing demand536,226 469,257 472,919 554,235 548,242 
Savings and money market1,237,954 1,252,694 1,360,020 1,632,690 1,550,636 
Time412,665 388,174 319,177 193,630 196,991 
Total deposits$2,880,408 $2,822,847 $2,842,451 $3,091,252 $3,016,005 
ANALYSIS OF BORROWINGS
Borrowings mix:
 Federal funds purchased and other short-term borrowings$200,000 $204,500 $133,000 $— $2,880 
Subordinated notes, net79,369 79,303 79,265 20,468 20,465 
Federal Home Loan Bank advances155,000 125,000 125,000 125,000 125,000 
Long-term debt51,486 51,486 51,486 51,486 51,521 
Total borrowings$485,855 $460,289 $388,751 $196,954 $199,866 
STOCKHOLDERS’ EQUITY
Preferred stock$ $— $— $— $— 
Common stock3,000 3,000 3,000 3,000 3,000 
Additional paid-in capital32,021 31,152 30,283 29,421 30,183 
Retained earnings267,562 262,776 255,334 246,827 237,782 
Accumulated other comprehensive loss(91,471)(98,164)(72,428)(42,768)(10,637)
Total Stockholders’ Equity$211,112 $198,764 $216,189 $236,480 $260,328 





WEST BANCORPORATION, INC. AND SUBSIDIARY
Financial Information (unaudited)
(in thousands)
For the Quarter Ended
CONSOLIDATED STATEMENTS OF INCOMEDecember 31, 2022September 30, 2022June 30, 2022March 31, 2022December 31, 2021
Interest income:
Loans, including fees$30,859 $28,102 $24,848 $23,286 $24,179 
Securities:
Taxable3,398 3,147 3,090 2,889 2,590 
Tax-exempt887 890 892 858 829 
Interest-bearing deposits24 30 67 82 66 
Total interest income35,168 32,169 28,897 27,115 27,664 
Interest expense:
Deposits11,043 6,289 3,146 2,151 2,055 
 Federal funds purchased and other short-term borrowings952 655 157 — 
Subordinated notes1,119 1,106 394 248 254 
Federal Home Loan Bank advances755 649 635 630 656 
Long-term debt630 466 326 258 96 
Total interest expense14,499 9,165 4,658 3,287 3,062 
Net interest income20,669 23,004 24,239 23,828 24,602 
Provision for loan losses — (1,750)(750)— 
Net interest income after provision for loan losses
20,669 23,004 25,989 24,578 24,602 
Noninterest income:
Service charges on deposit accounts476 553 585 580 603 
Debit card usage fees492 498 507 472 505 
Trust services678 780 622 629 633 
 Increase in cash value of bank-owned life insurance255 246 236 227 233 
Loan swap fees 835 — — 24 
Other income364 364 328 481 350 
Total noninterest income2,265 3,276 2,278 2,389 2,348 
Noninterest expense:
Salaries and employee benefits6,552 6,578 6,410 6,298 5,928 
Occupancy1,270 1,315 1,242 1,086 1,532 
Data processing673 644 656 624 630 
FDIC insurance243 127 289 337 460 
Professional fees205 250 202 217 183 
Director fees215 209 222 168 184 
Other expenses2,507 2,335 2,245 1,932 2,954 
Total noninterest expense11,665 11,458 11,266 10,662 11,871 
Income before income taxes11,269 14,822 17,001 16,305 15,079 
Income taxes2,323 3,220 4,334 3,121 3,169 
Net income$8,946 $11,602 $12,667 $13,184 $11,910 
Basic earnings per common share$0.54 $0.70 $0.76 $0.80 $0.72 
Diluted earnings per common share$0.53 $0.69 $0.75 $0.78 $0.71 





WEST BANCORPORATION, INC. AND SUBSIDIARY
Financial Information (unaudited)
(in thousands)
For the Year Ended
CONSOLIDATED STATEMENTS OF INCOMEDecember 31, 2022December 31, 2021
Interest income:
Loans, including fees$107,095 $95,585 
Securities:
Taxable12,524 8,542 
Tax-exempt3,527 2,861 
Interest-bearing deposits203 292
Total interest income123,349 107,280 
Interest expense:
Deposits22,629 7,948 
Federal funds purchased and other short-term borrowings1,764 
Subordinated notes2,867 1,008 
Federal Home Loan Bank advances2,669 2,944 
Long-term debt1,680 316 
Total interest expense31,609 12,221 
Net interest income91,740 95,059 
Provision for loan losses(2,500)(1,500)
Net interest income after provision for loan losses
94,240 96,559 
Noninterest income:
Service charges on deposit accounts2,194 2,352 
Debit card usage fees1,969 1,948 
Trust services2,709 2,671 
Increase in cash value of bank-owned life insurance964 923 
Loan swap fees835 66 
Realized securities gains, net 51 
Other income1,537 1,718 
Total noninterest income10,208 9,729 
Noninterest expense:
Salaries and employee benefits25,838 23,226 
Occupancy4,913 5,162 
Data processing2,597 2,465 
FDIC insurance996 1,818 
Professional fees874 946 
Director fees814 765 
Other expenses9,019 8,998 
Total noninterest expense45,051 43,380 
Income before income taxes59,397 62,908 
Income taxes12,998 13,301 
Net income$46,399 $49,607 
Basic earnings per common share$2.79 $3.00 
Diluted earnings per common share$2.76 $2.95 








WEST BANCORPORATION, INC. AND SUBSIDIARY
Financial Information (unaudited)
As of and for the Quarter EndedFor the Year Ended
COMMON SHARE DATADecember 31, 2022September 30, 2022June 30, 2022March 31, 2022December 31, 2021December 31, 2022December 31, 2021
Earnings per common share (basic)$0.54 $0.70 $0.76 $0.80 $0.72 $2.79 $3.00 
Earnings per common share (diluted)0.53 0.69 0.75 0.78 0.71 2.76 2.95 
Dividends per common share0.25 0.25 0.25 0.25 0.24 1.00 0.94 
Book value per common share(1)
12.69 11.94 12.99 14.22 15.73 
Closing stock price25.55 20.81 24.34 27.21 31.07 
Market price/book value(2)
201.34 %174.29 %187.37 %191.35 %197.52 %
Price earnings ratio(3)
11.93 7.49 7.98 8.39 10.88 
Annualized dividend yield(4)
3.91 %4.81 %4.11 %3.68 %3.89 %
REGULATORY CAPITAL RATIOS
Consolidated:
Total risk-based capital ratio12.08 %12.34 %12.53 %10.72 %10.89 %
Tier 1 risk-based capital ratio9.55 9.72 9.81 9.81 9.92 
Tier 1 leverage capital ratio8.81 8.85 8.59 8.39 8.49 
Common equity tier 1 ratio8.96 9.11 9.17 9.16 9.24 
West Bank:
Total risk-based capital ratio13.08 %13.38 %13.62 %11.88 %12.10 %
Tier 1 risk-based capital ratio12.33 12.60 12.81 10.98 11.13 
Tier 1 leverage capital ratio11.37 11.47 11.22 9.39 9.53 
Common equity tier 1 ratio12.33 12.60 12.81 10.98 11.13 
KEY PERFORMANCE RATIOS AND OTHER METRICS
Return on average assets(5)
1.01 %1.32 %1.45 %1.51 %1.38 %1.32 %1.52 %
Return on average equity(6)
17.75 21.01 22.81 20.96 18.51 20.71 20.33 
Net interest margin(7)(13)
2.49 2.78 2.93 2.85 3.00 2.76 3.05 
Yield on interest-earning assets(8)
4.21 3.87 3.49 3.24 3.36 3.70 3.44 
Cost of interest-bearing liabilities2.24 1.45 0.73 0.52 0.50 1.24 0.53 
Efficiency ratio(9)(13)
50.42 43.16 41.96 40.14 43.32 43.70 40.91 
Non-performing assets to total assets(10)
0.01 0.01 0.01 0.25 0.26 
ALLL ratio(11)
0.93 0.97 0.99 1.11 1.15 
Loans/total assets75.91 74.32 74.05 70.07 70.17 
Loans/total deposits95.22 92.61 90.53 80.40 81.44 
Tangible common equity ratio(12)
5.84 5.65 6.22 6.67 7.44 

(1) Includes accumulated other comprehensive income (loss).
(2) Closing stock price divided by book value per common share.
(3) Closing stock price divided by annualized earnings per common share (basic).
(4) Annualized dividend divided by period end closing stock price.
(5) Annualized net income divided by average assets.
(6) Annualized net income divided by average stockholders’ equity.
(7) Annualized tax-equivalent net interest income divided by average interest-earning assets.
(8) Annualized tax-equivalent interest income on interest-earning assets divided by average interest-earning assets.
(9) Noninterest expense (excluding other real estate owned expense and write-down of premises) divided by noninterest income (excluding net securities gains/losses and gains/losses on disposition of premises and equipment) plus tax-equivalent net interest income.
(10) Total nonperforming assets divided by total assets.
(11) Allowance for loan losses divided by total loans.    
(12) Common equity less intangible assets (none held) divided by tangible assets.
(13) A non-GAAP measure.







NON-GAAP FINANCIAL MEASURES

This report contains references to financial measures that are not defined in GAAP. Such non-GAAP financial measures include the Company’s presentation of net interest income and net interest margin on a fully taxable equivalent (FTE) basis and the presentation of the efficiency ratio on an adjusted and FTE basis, excluding certain income and expenses. Management believes these non-GAAP financial measures provide useful information to both management and investors to analyze and evaluate the Company’s financial performance. These measures are considered standard measures of comparison within the banking industry. Additionally, management believes providing measures on a FTE basis enhances the comparability of income arising from taxable and nontaxable sources. Limitations associated with non-GAAP financial measures include the risks that persons might disagree as to the appropriateness of items included in these measures and that different companies might calculate these measures differently. These non-GAAP disclosures should not be considered an alternative to the Company’s GAAP results. The following table reconciles the non-GAAP financial measures of net interest income and net interest margin on a fully taxable equivalent basis and efficiency ratio on an adjusted and FTE basis.

 (in thousands)As of and for the Quarter EndedFor the Year Ended
December 31, 2022September 30, 2022June 30, 2022March 31, 2022December 31, 2021December 31, 2022December 31, 2021
Reconciliation of net interest income and net interest margin on a FTE basis to GAAP:
Net interest income (GAAP)$20,669 $23,004 $24,239 $23,828 $24,602 $91,740 $95,059 
Tax-equivalent adjustment (1)
197 270 326 329 397 1,122 1,202 
Net interest income on a FTE basis (non-GAAP)20,866 23,274 24,565 24,157 24,999 92,862 96,261 
Average interest-earning assets3,328,941 3,322,522 3,362,313 3,432,114 3,309,625 3,361,091 3,152,138 
Net interest margin on a FTE basis (non-GAAP)2.49 %2.78 %2.93 %2.85 %3.00 %2.76 %3.05 %
Reconciliation of efficiency ratio on an adjusted and FTE basis to GAAP:
Net interest income on a FTE basis (non-GAAP)$20,866 $23,274 $24,565 $24,157 $24,999 $92,862 $96,261 
Noninterest income2,265 3,276 2,278 2,389 2,348 10,208 9,729 
Adjustment for realized securities gains, net — — — —  (51)
Adjustment for losses on disposal of premises and equipment, net2 — 18 55 29 84 
Adjusted income23,133 26,550 26,852 26,564 27,402 103,099 106,023 
Noninterest expense11,665 11,458 11,266 10,662 11,871 45,051 43,380 
Efficiency ratio on an adjusted and FTE basis (non-GAAP) (2)
50.42 %43.16 %41.96 %40.14 %43.32 %43.70 %40.91 %
(1)    Computed on a tax-equivalent basis using a federal income tax rate of 21 percent, adjusted to reflect the effect of the nondeductible interest expense associated with owning tax-exempt securities and loans. Management believes the presentation of this non-GAAP measure provides supplemental useful information for proper understanding of the financial results, as it enhances the comparability of income arising from taxable and nontaxable sources.
(2)     The efficiency ratio expresses noninterest expense as a percent of fully taxable equivalent net interest income and noninterest income, excluding specific noninterest income and expenses. Management believes the presentation of this non-GAAP measure provides supplemental useful information for proper understanding of the Company's financial performance. It is a standard measure of comparison within the banking industry. A lower ratio is more desirable.