| NON-GAAP RECONCILIATION
25
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).
Note: Totals may not add due to rounding
$ in Thousands, unless otherwise indicated
4Q24 3Q24 2Q24 1Q24 4Q23 3Q23 2Q23 1Q23
Operating Earnings
Net Income (GAAP) $ 9,641 $ 9,140 $ 8,003 $ 9,358 $ 6,190 $ 2,067 $ 8,836 $ 11,500
Noninterest Income:
Securities (Gains) Losses (64) - - - - 6,801 - -
Gain on Sale of Branch Building - - (283) (1,346) - - - -
Noninterest Expenses:
Donation of a Former Branch Location - - - - 250 - - -
Accruals For Pending Litigation - - - - 675 - - -
Merger Related And Restructuring Expenses - - - - - 110 - -
Income Taxes:
Income Tax Effect Of Adjustments 17 - 73 348 (239) (1,785) - -
Operating Earnings (Non-GAAP) $ 9,594 $ 9,140 $ 7,793 $ 8,360 $ 6,876 $ 7,193 $ 8,836 $ 11,500
Operating Earnings Per Common Share (Non-GAAP):
Basic $ 0.57 $ 0.55 $ 0.47 $ 0.50 $ 0.41 $ 0.43 $ 0.53 $ 0.69
Diluted 0.57 0.54 0.46 0.49 0.41 0.43 0.52 0.68
Operating Noninterest Income
Noninterest Income (GAAP) $ 9,030 $ 9,139 $ 7,604 $ 8,380 $ 7,579 $ 691 $ 7,130 $ 6,925
Securities (Gains) Losses (64) - - - - 6,801 - -
Gain on Sale of Branch Building - - (283) (1,346) - - - -
Operating Noninterest Income (Non-GAAP) $ 8,966 $ 9,139 $ 7,321 $ 7,034 $ 7,579 $ 7,492 $ 7,130 $ 6,925
Mortgage Banking Income (541) (410) (348) (280) (227) (309) (332) (172)
Operating Noninterest Income Excluding Mtg. Banking (Non-GAAP) $ 8,425 $ 8,729 $ 6,973 $ 6,754 $ 7,352 $ 7,183 $ 6,798 $ 6,753
Operating Noninterest Expense
Noninterest Expense (GAAP) $ 32,291 $ 30,846 $ 29,201 $ 28,553 $ 29,695 $ 28,516 $ 27,410 $ 27,529
Donation of a Former Branch Location - - - - (250) - - -
Accruals For Pending Litigation - - - - (675) - - -
Merger Related And Restructuring Expenses - - - - - (110) - -
Operating Noninterest Expense (Non-GAAP) $ 32,291 $ 30,846 $ 29,201 $ 28,553 $ 28,770 $ 28,406 $ 27,410 $ 27,529
Operating Revenue
Net Interest Income (GAAP) $ 37,783 $ 35,032 $ 32,814 $ 31,721 $ 31,517 $ 31,006 $ 31,575 $ 35,982
Operating Noninterest Income (Non-GAAP) 8,966 9,139 7,321 7,034 7,579 7,492 7,130 6,925
Operating Revenue (Non-GAAP) 46,749 44,171 40,135 38,755 39,096 38,498 38,705 42,907
Operating Pre-Provision Net Revenue ("PPNR") Earnings
Operating Revenue (Non-GAAP) $ 46,749 $ 44,171 $ 40,135 $ 38,755 $ 39,096 $ 38,498 $ 38,705 $ 42,907
Operating Noninterest Expense (Non-GAAP) (32,291) (30,846) (29,201) (28,553) (28,770) (28,406) (27,410) (27,529)
Operating PPNR Earnings (Non-GAAP) $ 14,458 $ 13,325 $ 10,934 $ 10,202 $ 10,326 $ 10,092 $ 11,295 $ 15,378
Non-GAAP Return Ratios
Operating Return On Average Assets (Non-GAAP)(1) 0.75% 0.74% 0.64% 0.69% 0.57% 0.60% 0.75% 0.97%
Operating PPNR Return On Average Assets (Non-GAAP)(2) 1.13% 1.08% 0.90% 0.84% 0.86% 0.84% 0.96% 1.30%
Return On Average Tangible Common Equity (Non-GAAP)(3) 9.99% 9.75% 8.94% 10.62% 7.18% 2.43% 10.57% 14.45%
Operating Return On Average Shareholders' Equity (Non-GAAP)(4) 7.80% 7.60% 6.72% 7.29% 6.07% 6.41% 7.98% 10.79%
Operating Return On Average Tangible Common Equity (Non-GAAP)(5) 9.94% 9.75% 8.70% 9.49% 7.98% 8.46% 10.57% 14.45%
Operating Efficiency Ratio
Efficiency Ratio (GAAP) 68.98% 69.83% 72.25% 71.20% 75.95% 89.96% 70.82% 64.16%
Adjustment For Taxable Equivalent Yields (0.49%) (0.55%) (0.63%) (0.17%) (0.18%) (0.27%) (0.18%) (0.14%)
Adjustment For Securities (Gains) Losses 0.09% - - - - (15.89%) - -
Adjustment For Sale of Branch Building - - 0.51% 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%) - -
Operating Efficiency Ratio (Non-GAAP) 68.58% 69.28% 72.13% 73.50% 73.41% 73.60% 70.64% 64.02% |