
| Reconciliation of Non-GAAP Financial Measures 26 Dollars in thousands December 31, 2023 March 31, 2024 June 30, 2024 September 30, 2024 December 31, 2024 Efficiency Ratio: Noninterest Expense $ 15,740 $ 15,189 $ 15,539 $ 15,760 $ 16,812 Less: Amortization Intangible Assets (9) (9) (8) (9) (52) Adjusted Noninterest Expense $ 15,731 $ 15,180 $ 15,531 $ 15,751 $ 16,760 Net Interest Income $ 25,314 $ 24,631 $ 24,996 $ 25,599 $ 26,967 Noninterest Income 1,409 1,550 1,763 1,522 2,533 Less: (Gain) Loss on Sales of Securities 2 7 (93) (320) 2 8 - Adjusted Operating Revenue $ 26,750 $ 26,088 $ 26,439 $ 27,149 $ 29,500 Efficiency Ratio 58.8% 58.2% 58.7% 58.0% 56.8% Adjusted Efficiency Ratio: Noninterest Expense $ 15,740 $ 15,189 $ 15,539 $ 15,760 $ 16,812 Less: Amortization Intangible Assets (9) (9) (8) (9) (52) Less: Merger-related Expenses - - - (224) (488) Adjusted Noninterest Expense $ 15,731 $ 15,180 $ 15,531 $ 15,527 $ 16,272 Net Interest Income $ 25,314 $ 24,631 $ 24,996 $ 25,599 $ 26,967 Noninterest Income 1,409 1,550 1,763 1,522 2,533 Less: (Gain) Loss on Sales of Securities 2 7 (93) (320) 2 8 - Adjusted Operating Revenue $ 26,750 $ 26,088 $ 26,439 $ 27,149 $ 29,500 Efficiency Ratio 58.8% 58.2% 58.7% 57.2% 55.2% Adjusted Noninterest Expense to Average Assets: Noninterest Expense $ 15,740 $ 15,189 $ 15,539 $ 15,760 $ 16,812 Less: Merger-related Expenses - - - (224) (488) Adjusted Noninterest Expense $ 15,740 $ 15,189 $ 15,539 $ 15,536 $ 16,324 Average Assets $ 4,567,446 $ 4,592,838 $ 4,646,517 $ 4,703,804 $ 4,788,036 Adjusted Noninterest Expense to Average Assets 1.37% 1.33% 1.35% 1.31% 1.36% As of and for the quarter ended, December 31, 2023 March 31, 2024 June 30, 2024 September 30, 2024 December 31, 2024 Adjusted Return on Average Assets Net Income $ 8,873 $ 7,831 $ 8,115 $ 8,675 $ 8,204 Add: Merger-related Expenses - - - 224 488 Less: Tax Impact - - - (53) (107) Net Income, Excluding Impact of Merger- Related Expenses $ 8,873 $ 7,831 $ 8,115 $ 8,846 $ 8,585 Average Assets $ 4,567,446 $ 4,592,838 $ 4,646,517 $ 4,703,804 $ 4,788,036 Adjusted Return on Average Assets 0.77% 0.69% 0.70% 0.75% 0.71% Tangible Common Equity / Tangible Assets Total Shareholders' Equity $ 425,515 $ 433,611 $ 439,241 $ 452,200 $ 457,935 Less: Preferred Stock (66,514) (66,514) (66,514) (66,514) (66,514) Total Common Shareholders' Equity 359,001 367,097 372,727 385,686 391,421 Less: Intangible Assets (2,814) (2,806) (2,797) (2,789) (19,832) Tangible Common Equity $ 356,187 $ 364,291 $ 369,930 $ 382,897 $ 371,589 Total Assets $ 4,611,990 $ 4,723,109 $ 4,687,035 $ 4,691,517 $ 5,066,242 Less: Intangible Assets (2,814) (2,806) (2,797) (2,789) (19,832) Tangible Assets $ 4,609,176 $ 4,720,303 $ 4,684,238 $ 4,688,728 $ 5,046,410 Tangible Common Equity / Tangible Assets 7.73% 7.72% 7.90% 8.17% 7.36% Core Loan Yield Loan Interest Income (Tax-Equivalent Basis) $ 50,022 $ 49,858 $ 51,592 $ 52,118 $ 52,078 Less: Loan Fees (751) (608) (767) (968) (747) Core Loan Interest Income $ 49,271 $ 49,250 $ 50,825 $ 51,150 $ 51,331 Average Loans $ 3,726,126 $ 3,729,355 $ 3,771,768 $ 3,721,654 $ 3,730,532 Core Loan Yield 5.25% 5.31% 5.42% 5.47% 5.47% As of and for the quarter ended, |