![New Microsoft Word Document_obes_page_46.gif](https://capedge.com/proxy/FWP/0001558370-21-010997/tmb-20210809xfwp046.jpg)
| Reconciliation of Quarterly Non-GAAP Financial Measures This presentation includes certain non-GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures. Reconciliations of these non-GAAP financial measures are provided below. The Company believes these non-GAAP financial measures provide useful information to both management and investors to analyze and evaluate the Company’s financial performance. Because not all companies use the same calculations for these measures, the information in this presentation may not be comparable to other similarly titled measures as calculated by other companies. Noninterest Expense Less: Amortization of Tax Credit Investments Less: FHLB Advances Prepayment Fee Less: Amortization Intangible Assets Adjusted Noninterest Expense $ 10,711 - - (47) $ 10,711 (362) (1,430) (47) $ 9,672 - - (48) $ 9,672 (145) - (48) $ 15,258 - - (48) $ 15,258 (146) (5,613) (48) $ 10,923 - - (48) $ 10,923 (118) - (48) $ 11,477 - - (47) $ 11,477 (140) - (47) $ 10,664 $ 8,872 $ 9,624 $ 9,479 $ 15,210 $ 9,451 $ 10,875 $ 10,757 $ 11,430 $ 11,290 Net Interest Income Noninterest Income Less: Gain on Sales of Securities Adjusted Operating Revenue $ 21,342 1,977 (1,361) $ 21,342 1,977 (1,361) $ 21,679 1,157 (109) $ 21,679 1,157 (109) $ 24,841 986 (30) $ 24,841 986 (30) $ 25,395 1,008 - $ 25,395 1,008 - $ 26,288 1,603 (702) $ 26,288 1,603 (702) $ 21,958 $ 21,958 $ 22,727 $ 22,727 $ 25,797 $ 25,797 $ 26,403 $ 26,403 $ 27,189 $ 27,189 Efficiency Ratio 48.6% 40.4% 42.3% 41.7% 59.0% 36.6% 41.2% 40.7% 42.0% 41.5% Common Equity Less: Intangible Assets Tangible Common Equity $ 257,190 (3,391) $ 265,432 (3,344) $ 265,405 (3,296) $ 279,171 (3,248) $ 290,830 (3,200) $ 253,799 $ 262,088 $ 262,109 $ 275,923 $ 287,630 Total Assets Less: Intangible Assets Tangible Assets $ 2,754,463 (3,391) $ 2,774,564 (3,344) $ 2,927,345 (3,296) $ 3,072,359 (3,248) $ 3,162,612 (3,200) $ 2,751,072 $ 2,771,220 $ 2,924,049 $ 3,069,111 $ 3,159,412 Tangible Common Equity/Tangible Assets 9.23% 9.46% 8.96% 8.99% 9.10% Book Value Per Common Share Less: Effects of Intangible Assets Tangible Book Value Per Common Share $ 8.92 (0.12) $ 9.25 (0.12) $ 9.43 (0.12) $ 9.92 (0.12) $ 10.33 (0.11) $ 8.80 $ 9.13 $ 9.31 $ 9.80 $ 10.22 46 * Efficiency Ratio is adjusted to exclude the historic tax credit amortization and FHLB prepayment fees. Dollars in thousands To t a l C o mmo n S ha r e s 28,837,560 28,710,775 28,143,493 28,132,929 28,162,777 J une 3 0 , S e p t e mb e r 3 0 , D e c e mb e r 3 1 , Ma r c h 3 1 , J une 3 0 , Ta ngib le B o o k V a lue Pe r S ha r e 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 1 2 0 2 1 Ta ngib le C o mmo n Eq uit y & Ta ngib le C o mmo n Eq uit y/ Ta ngib le A s s e t s A s o f a nd f o r t he q ua rt e r e nde d, J une 3 0 , S e p t e mb e r 3 0 , D e c e mb e r 3 1 , Ma r c h 3 1 , J une 3 0 , 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 1 2 0 2 1 Ef f ic ie nc y Ra t io A s o f a nd f o r t he q ua rt e r e nde d, J une 3 0 , J une 3 0 , S e p t e mb e r 3 0 , S e p t e mb e r 3 0 , D e c e mb e r 3 1 , D e c e mb e r 3 1 , Ma r c h 3 1 , Ma r c h 3 1 , J une 3 0 , J une 3 0 , 2 0 2 0 2 0 2 0 * 2 0 2 0 2 0 2 0 * 2 0 2 0 2 0 2 0 * 2 0 2 1 2 0 2 1 * 2 0 2 1 2 0 2 1 * |