
| Non‐GAAP to GAAP Reconciliations 25 Dollar values in thousands, except per share amounts or otherwise noted GAAP net income 8,640 9,480 9,025 11,028 9,766 39,299 9,112 Plus (less): Gain sale of securities, net (3,959) - (50) (1,930) (890) (2,870) (9) (Gain) loss on sale of fixed assets, net (122) 8 1 (146) 515 378 (75) Loss on other real estate owned (11) - - - - - - Loss on debt extinguishment - - - 1,768 1,083 2,851 - Acquisition, restructuring and other expenses 4,849 889 552 318 (92) 1,667 325 Income tax expense 1 (179) (213) (119) (2) (144) (479) (56) Total core earnings 2 (A) 9,218 $ 10,164 $ 9,409 $ 11,036 $ 10,238 $ 40,846 $ 9,297 $ Net-interest income (B) $25,362 $23,422 $22,754 $25,582 $23,815 95,573 24,298 Plus: Non-interest income 14,723 10,248 9,505 11,350 11,158 42,261 9,309 Total Revenue 40,085 33,670 32,259 36,932 34,973 137,834 33,607 Plus: Gain on sale of securities, net (3,959) - (50) (1,930) (890) (2,870) (9) Total core revenue 2 (C) $36,126 $33,670 $32,209 $35,002 $34,083 134,964 33,598 Total non-interest expense 27,816 22,491 21,724 23,372 22,921 90,508 21,886 Less: Gain (loss) on sale of premises and equipment, net 122 (8) (1) 146 (515) (378) 75 Less: Loss on other real estate owned 11 - - - - - - Less: Loss on debt extinguishment - - - (1,768) (1,083) (2,851) - Less: Acquisition, restructuring and other expenses (4,849) (889) (552) (318) 92 (1,667) (325) Core non-interest expense 2 (D) $23,100 $21,594 $21,171 $21,432 $21,415 85,612 21,636 (1) Assumes a marginal tax rate of 23.71% in 2021 and 2020. (2) Non-GAAP financial measure. 2022Q1 2020Q4 2021Q1 2021Q2 2021Q3 2021Q4 YTD 2021 |