| Reconciliation of Non-GAAP Financial
Measures – Efficiency, TCE, Core Loan
Yield, and ROATCE
25 Dollars in thousands
Core Loan Yield
September 30,
2023
December 31,
2023
March 31,
2024
June 30,
2024
September 30,
2024
Loan Interest Income (Tax-Equivalent Basis) $ 49,326 $ 50,022 $ 49,858 $ 51,592 $ 52,118
Less: Loan Fees (914) (751) (608) (767) (968)
Core Loan Interest Income $ 48,412 $ 49,271 $ 49,250 $ 50,825 $ 51,150
Average Loans $ 3,722,594 $ 3,726,126 $ 3,729,355 $ 3,771,768 $ 3,721,654
Core Loan Yield 5.16% 5.25% 5.31% 5.42% 5.47%
As of and for the quarter ended,
Efficiency Ratio
September 30,
2023
December 31,
2023
March 31,
2024
June 30,
2024
September 30,
2024
Noninterest Expense $ 15,237 $ 15,740 $ 15,189 $ 15,539 $ 15,760 Net Income Available to Common Shareholders
Less: Amortization Intangible Assets (9) (9) (9) (8) (9)
Adjusted Noninterest Expense $ 15,228 $ 15,731 $ 15,180 $ 15,531 $ 15,751 Average Total Shareholders' Equity
Less: Average Preferred Stock
Net Interest Income $ 25,421 $ 25,314 $ 24,631 $ 24,996 $ 25,599 Average Total Common Shareholders' Equity
Noninterest Income 1,726 1,409 1,550 1,763 1,522 Less: Effects of Average Intangible Assets
Less: (Gain) Loss on Sales of Securities - 2 7 (93) (320) 2 8 Average Tangible Common Equity
Adjusted Operating Revenue $ 27,147 $ 26,750 $ 26,088 $ 26,439 $ 27,149 Annualized Return on Average Tangible Common Equity
Efficiency Ratio 56.1% 58.8% 58.2% 58.7% 58.0%
Tangible Common Equity &
Tangible Common Equity/Tangible Assets
September 30,
2023
December 31,
2023
March 31,
2024
June 30,
2024
September 30,
2024
Total Shareholders' Equity $ 415,960 $ 425,515 $ 433,611 $ 439,241 $ 452,200
Less: Preferred Stock (66,514) (66,514) (66,514) (66,514) (66,514)
Total Common Shareholders' Equity 349,446 359,001 367,097 372,727 385,686
Less: Intangible Assets (2,823) (2,814) (2,806) (2,797) (2,789)
Tangible Common Equity $ 346,623 $ 356,187 $ 364,291 $ 369,930 $ 382,897
Total Assets $ 4,557,070 $ 4,611,990 $ 4,723,109 $ 4,687,035 $ 4,691,517
Less: Intangible Assets (2,823) (2,814) (2,806) (2,797) (2,789)
Tangible Assets $ 4,554,247 $ 4,609,176 $ 4,720,303 $ 4,684,238 $ 4,688,728
Tangible Common Equity/Tangible Assets 7.61% 7.73% 7.72% 7.90% 8.17%
$ 443,077
(66,514)
$ 376,563
(2,794)
$ 373,769
8.16%
As of and for the quarter ended,
ROATCE
As of and for the quarter ended,
September 30,
2024
$ 7,662
As of and for the quarter ended, |