
| 1Q24 4Q23 3Q23 2Q23 1Q23 4Q22 3Q22 2Q22
Operating Earnings
Net Income (GAAP) $ 9,358 $ 6,190 $ 2,067 $ 8,836 $ 11,500 $ 13,004 $ 11,543 $ 10,215
Noninterest Income:
Securities (Gains) Losses - - 6,801 - - (144) - -
Gain on Sale of Branch Building / ADECA Termination Proceeds (1,346) - - - - - - -
Noninterest Expenses:
Donation of a Former Branch Location - 250 - - - - - -
Accruals For Pending Litigation - 675 - - - - - -
Merger Related And Restructuring Expenses - - 110 - - (45) 87 81
Income Taxes:
Income Tax Effect Of Adjustments 348 (239) (1,785) - - 49 (22) (21)
Operating Earnings (Non-GAAP) $ 8,360 $ 6,876 $ 7,193 $ 8,836 $ 11,500 $ 12,864 $ 11,608 $ 10,275
Operating Earnings Per Common Share (Non-GAAP):
Basic $ 0.50 $ 0.41 $ 0.43 $ 0.53 $ 0.69 $ 0.77 $ 0.69 $ 0.61
Diluted 0.49 0.41 0.43 0.52 0.68 0.76 0.69 0.61
Operating Noninterest Income
Noninterest Income (GAAP) $ 8,380 $ 7,579 $ 691 $ 7,130 $ 6,925 $ 7,125 $ 6,250 $ 7,229
Securities (Gains) Losses - - 6,801 - - (144) - -
Gain on Sale of Branch Building / ADECA Termination Proceeds (1,346) - - - - - - -
Operating Noninterest Income (Non-GAAP) $ 7,034 $ 7,579 $ 7,492 $ 7,130 $ 6,925 $ 6,981 $ 6,250 $ 7,229
Operating Noninterest Expense
Noninterest Expense (GAAP) $ 28,553 $ 29,695 $ 28,516 $ 27,410 $ 27,529 $ 27,416 $ 27,230 $ 25,926
Donation of a Former Branch Location - (250) - - - - - -
Accruals For Pending Litigation - (675) - - - - - -
Merger Related And Restructuring Expenses - - (110) - - 45 (87) (81)
Operating Noninterest Expense (Non-GAAP) $ 28,553 $ 28,770 $ 28,406 $ 27,410 $ 27,529 $ 27,461 $ 27,143 $ 25,845
Operating Revenue
Net Interest Income (GAAP) $ 31,721 $ 31,517 $ 31,006 $ 31,575 $ 35,982 $ 37,612 $ 36,708 $ 33,062
Operating Noninterest Income (Non-GAAP) 7,034 7,579 7,492 7,130 6,925 6,981 6,250 7,229
Operating Revenue (Non-GAAP) 38,755 39,096 38,498 38,705 42,907 44,593 42,958 40,291
Operating Pre-Provision, Net Revenue ("PPNR") Earnings
Operating Revenue (Non-GAAP) $ 38,755 $ 39,096 $ 38,498 $ 38,705 $ 42,907 $ 44,593 $ 42,958 $ 40,291
Operating Noninterest Expense (Non-GAAP) (28,553) (28,770) (28,406) (27,410) (27,529) (27,461) (27,143) (25,845)
Operating PPNR Earnings (Non-GAAP) $ 10,202 $ 10,326 $ 10,092 $ 11,295 $ 15,378 $ 17,132 $ 15,815 $ 14,446
Non-GAAP Return Ratios
Operating Return On Average Assets (Non-GAAP)(1) 0.69% 0.57% 0.60% 0.75% 0.97% 1.10% 0.96% 0.88%
Operating PPNR Return On Average Assets (Non-GAAP)(2) 0.84% 0.86% 0.84% 0.96% 1.30% 1.46% 1.30% 1.23%
Return On Average Tangible Common Equity (Non-GAAP)(3) 10.62% 7.18% 2.43% 10.57% 14.45% 16.65% 14.36% 13.02%
Operating Return On Average Shareholders' Equity (Non-GAAP)(4) 7.29% 6.07% 6.41% 7.98% 10.79% 12.15% 10.83% 9.82%
Operating Return On Average Tangible Common Equity (Non-GAAP)(5) 9.49% 7.98% 8.46% 10.57% 14.45% 16.47% 14.44% 13.09%
Operating Efficiency Ratio
Efficiency Ratio (GAAP) 71.20% 75.95% 89.96% 70.82% 64.16% 61.28% 63.39% 64.35%
Adjustment For Taxable Equivalent Yields (0.17%) (0.18%) (0.27%) (0.18%) (0.14%) (0.22%) (0.25%) (0.27%)
Adjustment For Securities (Gains) Losses - - (15.89%) - - 0.20% - -
Adjustment For Sale of Branch Building 2.46% - - - - - - -
Adjustment For Donation of a Former Branch Location - (0.64%) - - - - - -
Adjustment For Accruals For Pending Litigation - (1.72%) - - - - - -
Adjustment For Merger Expenses - - (0.20%) - - 0.10% (0.21%) (0.20%)
Operating Efficiency Ratio (Non-GAAP) 73.50% 73.41% 73.60% 70.64% 64.02% 61.36% 62.93% 63.88%
NON-GAAP RECONCILIATION
24
1. Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets.
2. Operating PPNR return on average assets (Non-GAAP) is the annualized operating PPNR earnings (Non-GAAP) divided by average assets.
3. Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP).
4. Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average shareholder equity.
5. Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP).
$ in Thousands, unless otherwise indicated |