Non-GAAP Reconciliations (in thousands, except ratio data) As of or for the
Quarters Ended, As of or for the Years Ended December 31, Tangible Common Equity and Tangible Assets 2025Q4 2025Q3 2025Q2 2025Q1 2024Q4 2024Q3 2025 2024 2023 2022 2021 Total Stockholders' Equity $ 1,390,005 $
1,375,417 $ 1,334,453 $ 1,295,361 $ 1,254,371 $ 1,318,132 $ 1,390,005 $ 1,254,371 $ 1,193,480 $ 1,042,406 $
1,069,160 Goodwill (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (86,069) Other Intangible Assets (9,855) (11,086) (12,318) (13,550) (14,782) (16,260) (9,855) (14,782)
(20,694) (27,593) (36,093) Tangible Common Equity (Non-GAAP) $ 1,295,909 $ 1,280,090 $ 1,237,894 $ 1,197,570 $ 1,155,348 $ 1,217,631 $ 1,295,909 $ 1,155,348 $ 1,088,545 $ 930,572 $ 946,998 Total Assets $ 12,465,657 $
12,229,812 $ 12,231,510 $ 11,729,257 $ 11,500,734 $ 11,461,382 $ 12,465,657 $ 11,500,734 $ 11,344,453 $ 9,818,780 $
9,899,720 Goodwill (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (84,241) (86,069) Core Deposit
Intangible (7,547) (8,490) (9,433) (10,377) (11,320) (12,452) (7,547) (11,320) (15,848) (21,131) (27,630) Customer Relationship
Intangible (2,308) (2,596) (2,885) (3,173) (3,462) (3,808) (2,308) (3,462) (4,846) (6,462) (8,368) Other Intangible Assets – – – – – – – – – – (95) Tangible Assets (Non-GAAP) $ 12,371,561 $ 12,134,485 $
12,134,951 $ 11,631,466 $ 11,401,711 $ 11,360,881 $ 12,371,561 $ 11,401,711 $ 11,239,518 $ 9,706,946 $ 9,777,558 Tangible Common Equity to Tangible Assets
(Non-GAAP) 10.47% 10.55% 10.20% 10.30% 10.13% 10.72% 10.47% 10.13% 9.68% 9.59% 9.69% As of or for the Years Ended December 31, (in thousands, except ratio data) Return on Average Tangible Common Equty As of or for the Quarters
Ended, 2025Q4 2025Q3 2025Q2 2025Q1 2024Q4 2024Q3 2025 2024 2023 2022 2021 Net Income $ 55,893 $ 51,838 $ 51,801 $ 45,572 $ 50,347 $ 47,000 $ 205,103 $ 198,170 $ 181,872 $ 166,239 $ 144,896 Average Stockholders’ Equity $
1,394,097 $ 1,361,055 $ 1,318,886 $ 1,290,888 $ 1,304,779 $ 1,280,760 $ 1,341,568 $ 1,255,872 $ 1,110,919 $ 1,042,202 $ 1,049,960 Average Intangible Assets (94,711) (95,943) (97,175) (98,407) (99,762) (101,240) (96,559)
(101,979) (108,384) (117,654) (127,064) Average Tangible Common Equity (Non-GAAP) $ 1,299,386 $ 1,265,112 $ 1,221,711 $ 1,192,481 $ 1,205,017 $ 1,179,520 $ 1,245,009 $ 1,153,893 $ 1,002,535 $ 924,549 $ 922,896 Average Return on
Tangible Common Equity (Non-GAAP) 17.21% 16.39% 16.96% 15.29% 16.71% 15.94% 16.47% 17.17% 18.14% 17.98% 15.70% As of or for the Years Ended December 31, (in thousands, except ratio data) Total Core Revenue As of or for the
Quarters Ended, 2025Q4 2025Q3 2025Q2 2025Q1 2024Q4 2024Q3 2025 2024 2023 2022 2021 Banking service revenues 16,550 15,930 15,982 15,981 15,329 15,554 64,443 66,923 70,078 71,161 71,706 Wealth management
revenues 11,378 9,014 8,918 8,455 10,626 8,449 37,765 35,622 32,990 32,635 35,044 Mortgage banking activities 4,699 4,312 5,347 4,776 6,811 2,268 19,133 18,636 18,787 21,929 22,508 Total banking and financial
service revenues $ 32,627 $ 29,256 $ 30,247 $ 29,212 $ 32,766 $ 26,271 $ 121,341 $ 121,181 $ 121,855 $ 125,725 $ 129,258 Net Interest Income $ 152,744 $ 154,724 $ 151,928 $ 149,071 $ 149,138 $ 147,875 $ 608,467 $ 588,440
$ 560,870 $ 482,080 $ 407,370 Total core revenues $ 185,371 $ 183,980 $ 182,175 $ 178,283 $ 181,904 $ 174,146 $ 729,808 $ 709,621 $ 682,725 $ 607,805 $ 536,628 Non-interest expense $ 105,011 $ 96,548 $ 94,802 $
93,452 $ 99,718 $ 91,600 $ 389,813 $ 375,690 $ 363,365 $ 345,546 $ 325,756 Efficiency ratio 56.65% 52.48% 52.04% 52.42% 54.82% 52.60% 53.41% 52.94% 53.22% 56.85% 60.70% (in thousands, except ratio data) Pre-Tax
Pre-Provision Net Revenue As of or for the Quarter Ended, 2025Q4 2025Q3 2025Q2 2025Q1 2024Q4 2024Q3 As of or for the Years Ended December 31, 2025 2024 2023 2022 2021 Pre-Tax Income $ 47,420 $ 61,371 $ 65,879 $ 59,448 $ 52,787 $
61,784 $ 234,117 $ 253,748 $ 265,248 $ 244,105 $ 214,603 Provision Expense 31,889 28,258 21,678 25,688 30,190 21,359 107,513 82,251 60,638 24,119 221 Pre-Tax Pre-Provision Net Revenue (Non-GAAP) $ 79,309 $ 89,629 $ 87,557 $
85,136 $ 82,977 $ 83,143 $ 341,630 $ 335,999 $ 325,886 $ 268,224 $ 214,824 Average Assets $ 12,377,910 $ 12,248,544 $ 11,958,502 $ 11,657,544 $ 11,523,140 $ 11,347,795 $ 12,063,114 $ 11,326,121 $ 10,174,624 $ 10,119,505 $
10,307,369 Pre-Tax Pre-Provision Average Return on Assets (Non-GAAP) 2.56% 2.93% 2.93% 2.92% 2.88% 2.93% 2.83% 2.97% 3.20% 2.65% 2.08% 33