![GRAPHIC](https://capedge.com/proxy/8-K/0001558370-22-000378/acbi-20220124xex99d1g005.jpg)
| ATLANTIC CAPITAL BANCSHARES, INC. Selected Financial Information (in thousands, except share and per share data; taxable equivalent) INCOME SUMMARY Interest income - taxable equivalent (1) $27,323 $27,040 $27,993 $25,775 $25,288 $108,132 $100,474 Interest expense 1,658 1,895 1,958 2,065 2,299 7,576 12,023 Net interest income - taxable equivalent 25,665 25,145 26,035 23,710 22,989 100,556 88,451 Provision for credit losses (731) (2,405) (933) (4,519) 481 (8,588) 17,446 Net interest income after provision for credit losses 26,396 27,550 26,968 28,229 22,508 109,144 71,005 Noninterest income 4,555 4,609 3,584 3,562 3,016 16,310 10,285 Noninterest expense 15,963 15,018 15,197 15,149 13,164 61,327 52,659 Income before income taxes 14,988 17,141 15,355 16,642 12,360 64,127 28,631 Income tax expense 3,324 3,837 3,539 3,280 2,410 13,981 6,091 Net income(1)(2) $11,664 $13,304 $11,816 $13,362 $9,950 $50,146 $22,540 PER SHARE DATA Diluted earnings per share $0.57 $0.65 $0.58 $0.65 $0.48 $2.45 $1.05 Book value per share 18.37 17.92 17.38 16.72 16.60 18.37 16.60 Tangible book value per common share (3) 17.39 16.94 16.40 15.74 15.62 17.39 15.62 PERFORMANCE MEASURES Return on average equity 12.52 % 14.69 % 13.60 % 15.99 % 11.68 % 14.16 % 6.67 % Return on average assets 1.19 1.36 1.26 1.50 1.19 1.32 0.76 Taxable equivalent net interest margin 2.76 2.69 2.91 2.81 2.91 2.79 3.16 Taxable equivalent net interest margin excluding PPP loans 2.68 2.54 2.70 2.70 2.81 2.66 3.18 Efficiency ratio 53.52 51.12 51.97 56.30 51.30 53.16 54.14 Average loans to average deposits 67.79 65.81 67.54 71.93 76.81 68.18 84.11 CAPITAL Average equity to average assets 9.51 9.23 9.24 9.39 10.18 9.34 11.33 Tangible common equity to tangible assets 9.31 8.21 8.86 8.63 8.86 9.31 8.86 Leverage ratio 8.9 (3) 8.5 8.4 8.4 8.9 9.1 (3) 8.9 Total risk based capital ratio 15.3 (3) 15.9 16.0 16.4 16.1 15.3 (3) 16.1 SHARES OUTSTANDING Number of common shares outstanding - basic 20,334,150 20,305,109 20,319,429 20,354,0 20,394,912 20,334,150 20,394,912 Number of common shares outstanding - diluted 20,53,618 20,590,4 20,595,812 20,61,188 20,492,542 20,53,618 20,492,542 Average number of common shares - basic 20,309,415 20,308,61 20,332,503 20,380,066 20,11,089 20,26,1 21,342,086 Average number of common shares - diluted 20,532,44 20,50,604 20,516,48 20,502,184 20,95,332 20,459,032 21,42,22 ASSET QUALITY Allowance for credit losses to loans held for investment 1.05 1.16 1.2 1.31 1.55 1.05 1.55 Net charge-offs to average loans (4) 0.11 0.00 0.10 0.04 0.05 0.06 0.11 Non-performing assets to total assets 0.11 0.10 0.14 0.06 0.13 0.11 0.13 AVERAGE BALANCES Total loans $2,302,085 $2,246,529 $2,233,906 $2,20,660 $2,20,956 $2,263,335 $2,105,930 Investment securities 59,824 33,452 656,50 59,54 491,134 682,96 456,422 Total assets 3,883,632 3,893,049 3,1,90 3,611,41 3,328,19 3,91,043 2,982,222 Deposits 3,395,62 3,413,882 3,30,601 3,156,906 2,84,402 3,319,454 2,503,03 Shareholders equity 369,485 359,300 348,416 338,990 338,948 354,144 33,89 AT PERIOD END Loans and loans held for sale $2,369,321 $2,285,60 $2,264,899 $2,302,661 $2,249,036 $2,369,321 $2,249,036 Investment securities 38,929 2,98 14,065 613,236 535,59 38,929 535,59 Total assets 3,819,585 4,210,316 3,80,445 3,32,668 3,615,61 3,819,585 3,615,61 Deposits 3,32,902 3,2,321 3,306,224 3,2,692 3,161,508 3,32,902 3,161,508 Shareholders’ equity 33,523 363,925 353,185 340,328 338,586 33,523 338,586 (1)Interest income on tax-exempt securities has been increased to reflect comparable interest on taxable securities. The rate used was 21, reflecting the statutory federal income tax rate. (2)Excludes effect of acquisition related intangibles. (3)Amounts are estimates as of December 31, 2021. (4)Annualied. For the year ended 2021 2020 Quarter December 31, Fourth 2020 2021 First Quarter Quarter Quarter Second Quarter Fourth Third 5 |