![GRAPHIC](https://capedge.com/proxy/8-K/0001558370-23-009500/bwb-20230512xex99d1g033.jpg)
| Reconciliation of Non-GAAP Financial Measures – Efficiency, TCE, TBV, NIM 33 * Efficiency Ratio is adjusted to exclude the historic tax credit amortization, debt prepayment fees and FHLB advance prepayment income Dollars in thousands December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, Efficiency Ratio 2019 2019* 2020 2020* 2021 2021* 2022 2022* 1Q23 1Q23* Noninterest Expense $ 36,932 $ 36,932 $ 45,387 $ 45,387 $ 48,095 $ 48,095 $ 56,620 $ 56,620 $ 14,183 $ 14,183 Less: Amortization of Tax Credit Investments - (3,225) - (738) - (562) - (408) - (114) Less: Debt Prepayment Fees - - - (7,043) - (582) - - - - Less: Amortization Intangible Assets (191) (191) (191) (191) (191) (191) (191) (191) (48) (48) Adjusted Noninterest Expense $ 36,741 $ 33,516 $ 45,196 $ 37,415 $ 47,904 $ 46,760 $ 56,429 $ 56,021 $ 14,135 $ 14,021 Net Interest Income $ 74,132 $ 74,132 $ 87,964 $ 87,964 $ 109,509 $ 109,509 $ 129,698 $ 129,698 $ 28,567 $ 28,567 Noninterest Income 3,826 3,826 5,839 5,839 5,309 5,309 6,332 6,332 1,943 1,943 Less: FHLB Advance Prepayment Income - - - - - - - - - (299) Less: (Gain) Loss on Sales of Securities (516) (516) (1,503) (1,503) (750) (750) (82) (82) 56 56 Adjusted Operating Revenue $ 77,442 $ 77,442 $ 92,300 $ 92,300 $ 114,068 $ 114,068 $ 135,948 $ 135,948 $ 30,566 $ 30,267 Efficiency Ratio 47.4% 43.3% 49.0% 40.5% 42.0% 41.0% 41.5% 41.2% 46.2% 46.3% Tangible Common Equity & Tangible Common Equity/ Tangible Assets December 31, 2019 December 31, 2020 December 31, 2021 December 31, 2022 1Q23 Total Shareholders' Equity $ 244,794 $ 265,405 $ 379,272 $ 394,064 $ 402,006 Less: Preferred Stock - - (66,514) (66,514) (66,514) Total Common Shareholders' Equity 244,794 265,405 312,758 327,550 335,492 Less: Intangible Assets (3,487) (3,296) (3,105) (2,914) (2,866) Tangible Common Equity $ 241,307 $ 262,109 $ 309,653 $ 324,636 $ 332,626 Total Assets $ 2,268,830 $ 2,927,345 $ 3,477,659 $ 4,345,662 $ 4,602,899 Less: Intangible Assets (3,487) (3,296) (3,105) (2,914) (2,866) Tangible Assets $ 2,265,343 $ 2,924,049 $ 3,474,554 $ 4,342,748 $ 4,600,033 Tangible Common Equity/Tangible Assets 10.65% 8.96% 8.91% 7.48% 7.23% Tangible Book Value Per Share December 31, 2018 December 31, 2019 December 31, 2020 December 31, 2021 December 31, 2022 1Q23 Book Value Per Common Share $ 7.34 $ 8.45 $ 9.43 $ 11.09 $ 11.80 $ 12.05 Less: Effects of Intangible Assets (0.12) (0.12) (0.12) (0.11) (0.11) (0.10) Tangible Book Value Per Common Share $ 7.22 $ 8.33 $ 9.31 $ 10.98 $ 11.69 $ 11.95 Total Common Shares 30,097,274 28,973,572 28,143,493 28,206,566 27,751,950 27,845,244 As of and for the year ended, As of and for the year ended, As of and for the year ended, |