07/22/2021 | Press release | Distributed by Public on 07/22/2021 11:13
June 30 2021 |
December 31 2020 |
|||
ASSETS | ||||
Cash and cash equivalents | ||||
Cash and demand deposits due from banks | $ | 29,549 | $ | 31,296 |
Interest bearing balances due from banks | 218,640 | 215,344 | ||
Total cash and cash equivalents | 248,189 | 246,640 | ||
Available-for-sale securities, at fair value | 448,454 | 339,228 | ||
Mortgage loans available-for-sale | 1,189 | 2,741 | ||
Loans | ||||
Commercial | 723,888 | 756,686 | ||
Agricultural | 95,197 | 100,461 | ||
Residential real estate | 312,567 | 307,543 | ||
Consumer | 75,011 | 73,621 | ||
Gross loans | 1,206,663 | 1,238,311 | ||
Less allowance for loan and lease losses | 9,360 | 9,744 | ||
Net loans | 1,197,303 | 1,228,567 | ||
Premises and equipment | 24,463 | 25,140 | ||
Corporate owned life insurance policies | 28,238 | 28,292 | ||
Equity securities without readily determinable fair values | 17,383 | 17,383 | ||
Goodwill and other intangible assets | 48,317 | 48,331 | ||
Accrued interest receivable and other assets | 17,871 | 21,056 | ||
TOTAL ASSETS | $ | 2,031,407 | $ | 1,957,378 |
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||
Deposits | ||||
Noninterest bearing | $ | 428,410 | $ | 375,395 |
Interest bearing demand deposits | 326,971 | 302,444 | ||
Certificates of deposit under $250 and other savings | 796,173 | 781,286 | ||
Certificates of deposit over $250 | 84,952 | 107,192 | ||
Total deposits | 1,636,506 | 1,566,317 | ||
Borrowed funds | ||||
Federal funds purchased and repurchase agreements | 62,274 | 68,747 | ||
Federal Home Loan Bank advances | 70,000 | 90,000 | ||
Subordinated debt, net of unamortized issuance costs | 29,121 | - | ||
Total borrowed funds | 161,395 | 158,747 | ||
Accrued interest payable and other liabilities | 12,516 | 13,726 | ||
Total liabilities | 1,810,417 | 1,738,790 | ||
Shareholders' equity | ||||
Common stock - no par value 15,000,000 shares authorized; issued and outstanding 7,946,658 shares (including 82,474 shares held in the Rabbi Trust) in 2021 and 7,997,247 shares (including 59,162 shares held in the Rabbi Trust) in 2020
|
140,694 | 142,247 | ||
Shares to be issued for deferred compensation obligations | 4,368 | 4,183 | ||
Retained earnings | 70,204 | 64,460 | ||
Accumulated other comprehensive income | 5,724 | 7,698 | ||
Total shareholders' equity | 220,990 | 218,588 | ||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 2,031,407 | $ | 1,957,378 |
Three Months Ended June 30 |
Six Months Ended June 30 |
|||||||
2021 | 2020 | 2021 | 2020 | |||||
Interest income | ||||||||
Loans, including fees | $ | 12,504 | $ | 13,297 | $ | 25,601 | $ | 26,551 |
Available-for-sale securities | ||||||||
Taxable | 1,140 | 1,352 | 2,305 | 2,841 | ||||
Nontaxable | 803 | 986 | 1,668 | 2,039 | ||||
Federal funds sold and other | 193 | 234 | 356 | 639 | ||||
Total interest income | 14,640 | 15,869 | 29,930 | 32,070 | ||||
Interest expense | ||||||||
Deposits | 1,444 | 2,247 | 3,112 | 5,038 | ||||
Borrowings | ||||||||
Federal funds purchased and repurchase agreements | 11 | 7 | 27 | 15 | ||||
Federal Home Loan Bank advances | 389 | 1,311 | 794 | 2,711 | ||||
Subordinated debt, net of unamortized issuance costs | 83 | - | 83 | - | ||||
Total interest expense | 1,927 | 3,565 | 4,016 | 7,764 | ||||
Net interest income | 12,713 | 12,304 | 25,914 | 24,306 | ||||
Provision for loan losses | 31 | 105 | (492) | 893 | ||||
Net interest income after provision for loan losses | 12,682 | 12,199 | 26,406 | 23,413 | ||||
Noninterest income | ||||||||
Service charges and fees | 1,830 | 1,386 | 3,525 | 2,739 | ||||
Wealth management fees | 806 | 656 | 1,502 | 1,228 | ||||
Net gain on sale of mortgage loans | 375 | 466 | 1,120 | 617 | ||||
Earnings on corporate owned life insurance policies | 190 | 189 | 376 | 371 | ||||
Gains from redemption of corporate owned life insurance policies | 4 | 349 | 150 | 873 | ||||
Other | 110 | 200 | 174 | 416 | ||||
Total noninterest income | 3,315 | 3,246 | 6,847 | 6,244 | ||||
Noninterest expenses | ||||||||
Compensation and benefits | 5,700 | 5,793 | 11,577 | 11,662 | ||||
Furniture and equipment | 1,327 | 1,431 | 2,700 | 2,892 | ||||
Occupancy | 915 | 912 | 1,860 | 1,779 | ||||
Other | 2,553 | 2,564 | 5,175 | 5,312 | ||||
Total noninterest expenses | 10,495 | 10,700 | 21,312 | 21,645 | ||||
Income before federal income tax expense | 5,502 | 4,745 | 11,941 | 8,012 | ||||
Federal income tax expense | 881 | 558 | 1,922 | 761 | ||||
NET INCOME | $ | 4,621 | $ | 4,187 | $ | 10,019 | $ | 7,251 |
Earnings per common share | ||||||||
Basic | $ | 0.58 | $ | 0.53 | $ | 1.26 | $ | 0.91 |
Diluted | $ | 0.57 | $ | 0.52 | $ | 1.24 | $ | 0.90 |
Cash dividends per common share | $ | 0.27 | $ | 0.27 | $ | 0.54 | $ | 0.54 |
Three Months Ended | ||||||||||||
June 30, 2021 | June 30, 2020 | |||||||||||
Average Balance |
Tax Equivalent Interest |
Average Yield / Rate |
Average Balance |
Tax Equivalent Interest |
Average Yield / Rate |
|||||||
INTEREST EARNING ASSETS | ||||||||||||
Loans | $ | 1,200,998 | $ | 12,504 | 4.16 | % | $ | 1,241,856 | $ | 13,297 | 4.28 | % |
Taxable investment securities | 281,245 | 1,140 | 1.62 | % | 237,769 | 1,352 | 2.27 | % | ||||
Nontaxable investment securities | 122,514 | 1,117 | 3.65 | % | 141,229 | 1,333 | 3.78 | % | ||||
Fed funds sold | 3 | - | 0.01 | % | 12 | - | 0.04 | % | ||||
Other | 265,227 | 193 | 0.29 | % | 111,702 | 234 | 0.84 | % | ||||
Total earning assets | 1,869,987 | 14,954 | 3.20 | % | 1,732,568 | 16,216 | 3.74 | % | ||||
NONEARNING ASSETS | ||||||||||||
Allowance for loan losses | (9,326) | (8,769) | ||||||||||
Cash and demand deposits due from banks | 28,629 | 20,389 | ||||||||||
Premises and equipment | 24,826 | 25,854 | ||||||||||
Accrued income and other assets | 106,780 | 120,444 | ||||||||||
Total assets | $ | 2,020,896 | $ | 1,890,486 | ||||||||
INTEREST BEARING LIABILITIES | ||||||||||||
Interest bearing demand deposits | $ | 330,586 | $ | 45 | 0.05 | % | $ | 249,735 | $ | 86 | 0.14 | % |
Savings deposits | 550,145 | 149 | 0.11 | % | 447,416 | 257 | 0.23 | % | ||||
Time deposits | 347,155 | 1,250 | 1.44 | % | 387,636 | 1,904 | 1.96 | % | ||||
Federal funds purchased and repurchase agreements | 52,239 | 11 | 0.08 | % | 31,036 | 7 | 0.09 | % | ||||
Federal Home Loan Bank advances | 84,725 | 389 | 1.84 | % | 222,802 | 1,311 | 2.35 | % | ||||
Subordinated debt, net of unamortized issuance costs
|
9,551 | 83 | 3.48 | % | - | - | - | % | ||||
Total interest bearing liabilities | 1,374,401 | 1,927 | 0.56 | % | 1,338,625 | 3,565 | 1.07 | % | ||||
NONINTEREST BEARING LIABILITIES | ||||||||||||
Demand deposits | 412,600 | 317,035 | ||||||||||
Other | 12,478 | 15,355 | ||||||||||
Shareholders' equity | 221,417 | 219,471 | ||||||||||
Total liabilities and shareholders' equity | $ | 2,020,896 | $ | 1,890,486 | ||||||||
Net interest income (FTE) | $ | 13,027 | $ | 12,651 | ||||||||
Net yield on interest earning assets (FTE) | 2.79 | % | 2.92 | % |
Six Months Ended | ||||||||||||
June 30, 2021 | June 30, 2020 | |||||||||||
Average Balance |
Tax Equivalent Interest |
Average Yield / Rate |
Average Balance |
Tax Equivalent Interest |
Average Yield / Rate |
|||||||
INTEREST EARNING ASSETS | ||||||||||||
Loans | $ | 1,201,344 | $ | 25,601 | 4.26 | % | $ | 1,204,961 | $ | 26,551 | 4.41 | % |
Taxable investment securities | 236,099 | 2,305 | 1.95 | % | 244,783 | 2,841 | 2.32 | % | ||||
Nontaxable investment securities | 127,157 | 2,311 | 3.63 | % | 146,799 | 2,751 | 3.75 | % | ||||
Fed funds sold | 3 | - | 0.01 | % | 6 | - | 0.07 | % | ||||
Other | 280,083 | 356 | 0.25 | % | 101,000 | 639 | 1.27 | % | ||||
Total earning assets | 1,844,686 | 30,573 | 3.31 | % | 1,697,549 | 32,782 | 3.86 | % | ||||
NONEARNING ASSETS | ||||||||||||
Allowance for loan losses | (9,574) | (8,368) | ||||||||||
Cash and demand deposits due from banks | 28,787 | 20,972 | ||||||||||
Premises and equipment | 24,987 | 26,052 | ||||||||||
Accrued income and other assets | 109,898 | 115,615 | ||||||||||
Total assets | $ | 1,998,784 | $ | 1,851,820 | ||||||||
INTEREST BEARING LIABILITIES | ||||||||||||
Interest bearing demand deposits | $ | 322,931 | $ | 122 | 0.08 | % | $ | 242,448 | $ | 169 | 0.14 | % |
Savings deposits | 540,776 | 298 | 0.11 | % | 437,025 | 891 | 0.41 | % | ||||
Time deposits | 357,466 | 2,692 | 1.51 | % | 396,178 | 3,978 | 2.01 | % | ||||
Federal funds purchased and repurchase agreements | 53,187 | 27 | 0.10 | % | 30,980 | 15 | 0.10 | % | ||||
Federal Home Loan Bank advances | 87,348 | 794 | 1.82 | % | 231,264 | 2,711 | 2.34 | % | ||||
Subordinated debt, net of unamortized issuance costs
|
4,665 | 83 | 3.56 | % | - | - | - | % | ||||
Total interest bearing liabilities | 1,366,373 | 4,016 | 0.59 | % | 1,337,895 | 7,764 | 1.16 | % | ||||
NONINTEREST BEARING LIABILITIES | ||||||||||||
Demand deposits | 397,959 | 281,638 | ||||||||||
Other | 13,311 | 14,747 | ||||||||||
Shareholders' equity | 221,141 | 217,540 | ||||||||||
Total liabilities and shareholders' equity | $ | 1,998,784 | $ | 1,851,820 | ||||||||
Net interest income (FTE) | $ | 26,557 | $ | 25,018 | ||||||||
Net yield on interest earning assets (FTE) | 2.88 | % | 2.95 | % |
Three Months Ended | ||||||||||
June 30 2021 |
March 31 2021 |
December 31 2020 |
September 30 2020 |
June 30 2020 |
||||||
PER SHARE | ||||||||||
Basic earnings (loss) | $ | 0.58 | $ | 0.68 | $ | (0.10) | $ | 0.55 | $ | 0.53 |
Diluted earnings (loss) | $ | 0.57 | $ | 0.67 | $ | (0.10) | $ | 0.54 | $ | 0.52 |
Dividends | $ | 0.27 | $ | 0.27 | $ | 0.27 | $ | 0.27 | $ | 0.27 |
Tangible book value | $ | 21.73 | $ | 21.35 | $ | 21.29 | $ | 21.75 | $ | 21.52 |
Quoted market value | ||||||||||
High | $ | 23.90 | $ | 22.50 | $ | 21.95 | $ | 19.00 | $ | 19.50 |
Low | $ | 21.00 | $ | 19.45 | $ | 15.73 | $ | 15.75 | $ | 15.60 |
Close (1)
|
$ | 23.00 | $ | 21.75 | $ | 19.57 | $ | 16.74 | $ | 18.25 |
Common shares outstanding (1)
|
7,946,658 | 7,958,883 | 7,997,247 | 8,007,901 | 7,977,019 | |||||
Average number of common shares outstanding | 7,944,455 | 7,969,462 | 8,006,144 | 7,966,811 | 7,924,318 | |||||
Average number of diluted common shares outstanding | 8,063,164 | 8,088,524 | 8,133,157 | 8,111,283 | 8,068,748 | |||||
PERFORMANCE RATIOS | ||||||||||
Return on average total assets | 0.91 | % | 1.09 | % | (0.15) | % | 0.90 | % | 0.89 | % |
Return on average shareholders' equity | 8.35 | % | 9.78 | % | (1.30) | % | 7.78 | % | 7.63 | % |
Return on average tangible shareholders' equity | 10.69 | % | 12.53 | % | (1.63) | % | 9.93 | % | 9.81 | % |
Net interest margin yield (FTE) | 2.79 | % | 2.98 | % | 3.04 | % | 2.89 | % | 2.92 | % |
ASSETS UNDER MANAGEMENT (1)
|
||||||||||
Loans sold with servicing retained | $ | 290,033 | $ | 298,514 | $ | 301,377 | $ | 289,524 | $ | 263,332 |
Assets managed by Isabella Wealth | $ | 493,287 | $ | 454,459 | $ | 443,967 | $ | 403,730 | $ | 395,214 |
Total assets under management | $ | 2,814,727 | $ | 2,768,405 | $ | 2,702,722 | $ | 2,664,951 | $ | 2,571,773 |
ASSET QUALITY (1)
|
||||||||||
Nonaccrual status loans | $ | 3,329 | $ | 4,532 | $ | 5,313 | $ | 4,946 | $ | 5,319 |
Performing troubled debt restructurings | $ | 26,785 | $ | 28,947 | $ | 22,200 | $ | 23,257 | $ | 20,536 |
Foreclosed assets | $ | 365 | $ | 384 | $ | 527 | $ | 651 | $ | 776 |
Net loan charge-offs (recoveries) | $ | (58) | $ | (50) | $ | 18 | $ | (113) | $ | (75) |
Nonperforming loans to gross loans | 0.28 | % | 0.38 | % | 0.43 | % | 0.38 | % | 0.42 | % |
Nonperforming assets to total assets | 0.19 | % | 0.26 | % | 0.31 | % | 0.30 | % | 0.33 | % |
Allowance for loan and lease losses to gross loans | 0.78 | % | 0.78 | % | 0.79 | % | 0.73 | % | 0.69 | % |
CAPITAL RATIOS (1)
|
||||||||||
Shareholders' equity to assets | 10.88 | % | 10.83 | % | 11.17 | % | 11.29 | % | 11.50 | % |
Tier 1 leverage | 8.46 | % | 8.56 | % | 8.37 | % | 8.76 | % | 8.86 | % |
Common equity tier 1 capital | 13.81 | % | 13.77 | % | 12.97 | % | 12.90 | % | 12.90 | % |
Tier 1 risk-based capital | 13.81 | % | 13.77 | % | 12.97 | % | 12.90 | % | 12.90 | % |
Total risk-based capital | 17.00 | % | 14.54 | % | 13.75 | % | 13.64 | % | 13.60 | % |
Six Months Ended | ||||||
June 30 2021 |
June 30 2020 |
June 30 2019 |
||||
PER SHARE | ||||||
Basic earnings | $ | 1.26 | $ | 0.91 | $ | 0.97 |
Diluted earnings | $ | 1.24 | $ | 0.90 | $ | 0.95 |
Dividends | $ | 0.54 | $ | 0.54 | $ | 0.52 |
Tangible book value | $ | 21.73 | $ | 21.52 | $ | 20.17 |
Quoted market value | ||||||
High | $ | 23.90 | $ | 24.50 | $ | 24.50 |
Low | $ | 19.45 | $ | 15.60 | $ | 22.25 |
Close (1)
|
$ | 23.00 | $ | 18.25 | $ | 23.25 |
Common shares outstanding (1)
|
7,946,658 | 7,977,019 | 7,918,494 | |||
Average number of common shares outstanding | 7,956,889 | 7,927,298 | 7,895,610 | |||
Average number of diluted common shares outstanding | 8,075,763 | 8,081,475 | 8,084,965 | |||
PERFORMANCE RATIOS | ||||||
Return on average total assets | 1.00 | % | 0.78 | % | 0.85 | % |
Return on average shareholders' equity | 9.06 | % | 6.67 | % | 7.58 | % |
Return on average tangible shareholders' equity | 11.61 | % | 4.30 | % | 9.73 | % |
Net interest margin yield (FTE) | 2.88 | % | 2.95 | % | 3.04 | % |
ASSETS UNDER MANAGEMENT (1)
|
||||||
Loans sold with servicing retained | $ | 290,033 | $ | 263,332 | $ | 257,062 |
Assets managed by Isabella Wealth | $ | 493,287 | $ | 395,214 | $ | 487,180 |
Total assets under management | $ | 2,814,727 | $ | 2,571,773 | $ | 2,568,834 |
ASSET QUALITY (1)
|
||||||
Nonaccrual status loans | $ | 3,329 | $ | 5,319 | $ | 8,107 |
Performing troubled debt restructurings | $ | 26,785 | $ | 20,536 | $ | 20,310 |
Foreclosed assets | $ | 365 | $ | 776 | $ | 513 |
Net loan charge-offs (recoveries) | $ | (108) | $ | (45) | $ | 193 |
Nonperforming loans to gross loans | 0.28 | % | 0.42 | % | 0.70 | % |
Nonperforming assets to total assets | 0.19 | % | 0.33 | % | 0.49 | % |
Allowance for loan and lease losses to gross loans | 0.78 | % | 0.69 | % | 0.68 | % |
CAPITAL RATIOS (1)
|
||||||
Shareholders' equity to assets | 10.88 | % | 11.50 | % | 11.41 | % |
Tier 1 leverage | 8.46 | % | 8.86 | % | 9.03 | % |
Common equity tier 1 capital | 13.81 | % | 12.90 | % | 12.43 | % |
Tier 1 risk-based capital | 13.81 | % | 12.90 | % | 12.43 | % |
Total risk-based capital | 17.00 | % | 13.60 | % | 13.06 | % |
June 30 2021 |
March 31 2021 |
December 31 2020 |
September 30 2020 |
June 30 2020 |
||||||
Commercial | $ | 723,888 | $ | 725,540 | $ | 756,686 | $ | 821,102 | $ | 799,632 |
Agricultural | 95,197 | 91,629 | 100,461 | 102,263 | 103,162 | |||||
Residential real estate | 312,567 | 305,909 | 307,543 | 304,559 | 307,926 | |||||
Consumer | 75,011 | 72,840 | 73,621 | 75,384 | 73,665 | |||||
Gross loans | $ | 1,206,663 | $ | 1,195,918 | $ | 1,238,311 | $ | 1,303,308 | $ | 1,284,385 |
June 30 2021 |
March 31 2021 |
December 31 2020 |
September 30 2020 |
June 30 2020 |
||||||
Noninterest bearing demand deposits | $ | 428,410 | $ | 404,710 | $ | 375,395 | $ | 353,082 | $ | 340,321 |
Interest bearing demand deposits | 326,971 | 328,440 | 302,444 | 287,809 | 263,567 | |||||
Savings deposits | 549,134 | 555,688 | 505,497 | 474,483 | 458,167 | |||||
Certificates of deposit | 326,214 | 331,413 | 358,165 | 354,210 | 352,118 | |||||
Brokered certificates of deposit | - | 14,029 | 14,029 | 14,029 | 14,029 | |||||
Internet certificates of deposit | 5,777 | 9,301 | 10,787 | 11,482 | 12,476 | |||||
Total deposits | $ | 1,636,506 | $ | 1,643,581 | $ | 1,566,317 | $ | 1,495,095 | $ | 1,440,678 |
June 30 2021 |
March 31 2021 |
December 31 2020 |
September 30 2020 |
June 30 2020 |
||||||
U.S. Treasury | $ | 132,593 | $ | 29,371 | $ | - | $ | - | $ | - |
States and political subdivisions | 130,960 | 140,329 | 143,656 | 148,401 | 146,785 | |||||
Auction rate money market preferred | 3,260 | 3,224 | 3,237 | 3,194 | 2,979 | |||||
Mortgage-backed securities | 68,155 | 75,835 | 88,652 | 104,165 | 119,029 | |||||
Collateralized mortgage obligations | 109,294 | 116,865 | 101,983 | 107,294 | 111,621 | |||||
Corporate | 4,192 | 1,700 | 1,700 | - | - | |||||
Available-for-sale securities, at fair value | $ | 448,454 | $ | 367,324 | $ | 339,228 | $ | 363,054 | $ | 380,414 |
June 30 2021 |
March 31 2021 |
December 31 2020 |
September 30 2020 |
June 30 2020 |
||||||
Federal Home Loan Bank advances | $ | 70,000 | $ | 90,000 | $ | 90,000 | $ | 205,000 | $ | 205,000 |
Securities sold under agreements to repurchase without stated maturity dates | 62,274 | 51,967 | 68,747 | 33,349 | 31,268 | |||||
Subordinated debt, net of unamortized issuance costs | 29,121 | - | - | - | - | |||||
Total borrowed funds | $ | 161,395 | $ | 141,967 | $ | 158,747 | $ | 238,349 | $ | 236,268 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||
2021 | 2020 | 2021 | 2020 | |||||
Service charges and fees | ||||||||
ATM and debit card fees | $ | 1,127 | $ | 883 | $ | 2,126 | $ | 1,677 |
Service charges and fees on deposit accounts | 481 | 350 | 917 | 937 | ||||
Freddie Mac servicing fee | 181 | 155 | 395 | 314 | ||||
Net OMSR income (loss) | (68) | (89) | (100) | (350) | ||||
Other fees for customer services | 109 | 87 | 187 | 161 | ||||
Total service charges and fees | 1,830 | 1,386 | 3,525 | 2,739 | ||||
Wealth management fees | 806 | 656 | 1,502 | 1,228 | ||||
Net gain on sale of mortgage loans | 375 | 466 | 1,120 | 617 | ||||
Earnings on corporate owned life insurance policies | 190 | 189 | 376 | 371 | ||||
Gains from redemption of corporate owned life insurance policies | 4 | 349 | 150 | 873 | ||||
All other | 110 | 200 | 174 | 416 | ||||
Total noninterest income | $ | 3,315 | $ | 3,246 | $ | 6,847 | $ | 6,244 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||
2021 | 2020 | 2021 | 2020 | |||||
Compensation and benefits | $ | 5,700 | $ | 5,793 | $ | 11,577 | $ | 11,662 |
Furniture and equipment | 1,327 | 1,431 | 2,700 | 2,892 | ||||
Occupancy | 915 | 912 | 1,860 | 1,779 | ||||
Other | ||||||||
Audit, consulting, and legal fees | 452 | 498 | 888 | 931 | ||||
ATM and debit card fees | 462 | 328 | 879 | 651 | ||||
Marketing costs | 238 | 265 | 447 | 468 | ||||
Memberships and subscriptions | 217 | 159 | 428 | 358 | ||||
Loan underwriting fees | 200 | 212 | 390 | 378 | ||||
FDIC insurance premiums | 129 | 144 | 360 | 300 | ||||
Director fees | 180 | 177 | 339 | 359 | ||||
Donations and community relations | 108 | 105 | 254 | 435 | ||||
All other | 567 | 676 | 1,190 | 1,432 | ||||
Total other noninterest expenses | 2,553 | 2,564 | 5,175 | 5,312 | ||||
Total noninterest expenses | $ | 10,495 | $ | 10,700 | $ | 21,312 | $ | 21,645 |