Non-GAAP Reconciliation – Tangible Book Value For the Twelve Months Ended, For the
Quarter Ended, Dollars in thousands 12/31/2021 12/31/2022 12/31/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 Total common equity $212,492 $200,147 $279,666 $279,666 $282,674 $286,470 $298,654 Total
intangible assets 33,003 32,468 89,408 89,408 89,208 89,002 88,841 Tangible common equity $179,489 $167,499 $190,258 $190,258 $193,466 $197,468 $209,813 Total assets $2,143,863 $2,333,393 $2,975,321
$2,975,321 $2,921,103 $2,947,531 $3,026,468 Total intangible assets 33,003 32,468 89,408 89,408 89,208 89,002 88,841 Tangible assets $2,110,860 $2,300,745 $2,885,913 $2,885,913 $2,831,895 $2,858,529
$2,937,627 Accumulated other comprehensive gain (loss) income ($155) ($33,141) ($24,911) ($24,911) ($26,620) ($25,932) ($18,916) TCE / TA 8.50% 7.28% 6.59% 6.59% 6.83% 6.91% 7.14% TCE / TA (Excl.
AOCI) 8.51% 8.72% 7.46% 7.46% 7.77% 7.82% 7.79% Tangible Book Value Per Share $44.11 $41.29 $40.02 $40.02 $40.70 $41.49 $44.08