
| Reconciliation of Non-GAAP Financial Measures – Profitability, TCE and TBV 24 Dollars in thousands Efficiency Ratio September 30, 2022 December 31, 2022 March 31, 2023 June 30, 2023 September 30, 2023 Noninterest Expense $ 14,157 $ 15,203 $ 14,183 $ 14,388 $ 15,350 Net Income Available to Common Shareholders Less: Amortization Intangible Assets (48) (48) (48) (34) (9) Adjusted Noninterest Expense $ 14,109 $ 15,155 $ 14,135 $ 14,354 $ 15,341 Average Total Shareholders' Equity Less: Average Preferred Stock Net Interest Income $ 34,095 $ 32,893 $ 28,567 $ 25,872 $ 25,421 Average Total Common Shareholders' Equity Noninterest Income 1,387 1,738 1,943 1,415 1,726 Less: Effects of Average Intangible Assets Less: (Gain) Loss on Sales of Securities - (30) 56 (50) - Average Tangible Common Equity Adjusted Operating Revenue $ 35,482 $ 34,601 $ 30,566 $ 27,237 $ 27,147 Annualized Return on Average Tangible Common Equity Efficiency Ratio 39.8% 43.8% 46.2% 52.7% 56.5% Tangible Common Equity & Tangible Common Equity/Tangible Assets September 30, 2022 December 31, 2022 March 31, 2023 June 30, 2023 September 30, 2023 Total Shareholders' Equity $ 382,007 $ 394,064 $ 402,006 $ 409,126 $ 415,960 Less: Preferred Stock (66,514) (66,514) (66,514) (66,514) (66,514) Total Common Shareholders' Equity 315,493 327,550 335,492 342,612 349,446 Less: Intangible Assets (2,962) (2,914) (2,866) (2,832) (2,823) Tangible Common Equity $ 312,531 $ 324,636 $ 332,626 $ 339,780 $ 346,623 Total Assets $ 4,128,987 $ 4,345,662 $ 4,602,899 $ 4,603,185 $ 4,557,070 Less: Intangible Assets (2,962) (2,914) (2,866) (2,832) (2,823) Tangible Assets $ 4,126,025 $ 4,342,748 $ 4,600,033 $ 4,600,353 $ 4,554,247 Tangible Common Equity/Tangible Assets 7.57% 7.48% 7.23% 7.39% 7.61% Tangible Book Value Per Share September 30, 2022 December 31, 2022 March 31, 2023 March 31, 2023 September 30, 2023 Book Value Per Common Share $ 11.44 $ 11.80 $ 12.05 $ 12.25 $ 12.47 Less: Effects of Intangible Assets (0.11) (0.11) (0.10) (0.10) (0.10) Tangible Book Value Per Common Share $ 11.33 $ 11.69 $ 11.95 $ 12.15 $ 12.37 Total Common Shares 27,587,978 27,751,950 27,845,244 27,973,995 28,015,505 As of and for the quarter ended, As of and for the quarter ended, As of and for the quarter ended, ROATCE As of and for the quarter ended, September 30, 2023 $ 8,616 $ 414,047 (66,514) $ 347,533 (2,828) $ 344,705 9.92% |