
| Reconciliation of Non-GAAP
Financial Measures
36 Dollars in thousands
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,
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%
December 31,
2020
December 31,
2021
December 31,
2022
December 31,
2023
December 31,
2024
Efficiency Ratio:
Noninterest Expense $ 45,387 $ 48,095 $ 56,620 $ 59,320 $ 63,300
Less: Amortization Intangible Assets (191) (191) (191) (100) (78)
Adjusted Noninterest Expense $ 45,196 $ 47,904 $ 56,429 $ 59,220 $ 63,222
Net Interest Income $ 87,964 $ 109,509 $ 129,698 $ 105,174 $ 102,193
Noninterest Income 5,839 5,309 6,332 6,493 7,368
Less: (Gain) Loss on Sales of Securities (1,503) (750) (82) 3 3 (385)
Adjusted Operating Revenue $ 92,300 $ 114,068 $ 135,948 $ 111,700 $ 109,176
Efficiency Ratio 49.0% 42.0% 41.5% 53.0% 57.9%
As of and for the quarter ended,
As of and for the year ended, |