
| Reconciliation of Non-GAAP Financial Measures – Efficiency, TCE, Core Loan Yield, and ROATCE 25 Dollars in thousands Core Loan Yield September 30, 2023 December 31, 2023 March 31, 2024 June 30, 2024 September 30, 2024 Loan Interest Income (Tax-Equivalent Basis) $ 49,326 $ 50,022 $ 49,858 $ 51,592 $ 52,118 Less: Loan Fees (914) (751) (608) (767) (968) Core Loan Interest Income $ 48,412 $ 49,271 $ 49,250 $ 50,825 $ 51,150 Average Loans $ 3,722,594 $ 3,726,126 $ 3,729,355 $ 3,771,768 $ 3,721,654 Core Loan Yield 5.16% 5.25% 5.31% 5.42% 5.47% As of and for the quarter ended, Efficiency Ratio September 30, 2023 December 31, 2023 March 31, 2024 June 30, 2024 September 30, 2024 Noninterest Expense $ 15,237 $ 15,740 $ 15,189 $ 15,539 $ 15,760 Net Income Available to Common Shareholders Less: Amortization Intangible Assets (9) (9) (9) (8) (9) Adjusted Noninterest Expense $ 15,228 $ 15,731 $ 15,180 $ 15,531 $ 15,751 Average Total Shareholders' Equity Less: Average Preferred Stock Net Interest Income $ 25,421 $ 25,314 $ 24,631 $ 24,996 $ 25,599 Average Total Common Shareholders' Equity Noninterest Income 1,726 1,409 1,550 1,763 1,522 Less: Effects of Average Intangible Assets Less: (Gain) Loss on Sales of Securities - 2 7 (93) (320) 2 8 Average Tangible Common Equity Adjusted Operating Revenue $ 27,147 $ 26,750 $ 26,088 $ 26,439 $ 27,149 Annualized Return on Average Tangible Common Equity Efficiency Ratio 56.1% 58.8% 58.2% 58.7% 58.0% Tangible Common Equity & Tangible Common Equity/Tangible Assets September 30, 2023 December 31, 2023 March 31, 2024 June 30, 2024 September 30, 2024 Total Shareholders' Equity $ 415,960 $ 425,515 $ 433,611 $ 439,241 $ 452,200 Less: Preferred Stock (66,514) (66,514) (66,514) (66,514) (66,514) Total Common Shareholders' Equity 349,446 359,001 367,097 372,727 385,686 Less: Intangible Assets (2,823) (2,814) (2,806) (2,797) (2,789) Tangible Common Equity $ 346,623 $ 356,187 $ 364,291 $ 369,930 $ 382,897 Total Assets $ 4,557,070 $ 4,611,990 $ 4,723,109 $ 4,687,035 $ 4,691,517 Less: Intangible Assets (2,823) (2,814) (2,806) (2,797) (2,789) Tangible Assets $ 4,554,247 $ 4,609,176 $ 4,720,303 $ 4,684,238 $ 4,688,728 Tangible Common Equity/Tangible Assets 7.61% 7.73% 7.72% 7.90% 8.17% $ 443,077 (66,514) $ 376,563 (2,794) $ 373,769 8.16% As of and for the quarter ended, ROATCE As of and for the quarter ended, September 30, 2024 $ 7,662 As of and for the quarter ended, |