APPENDIX
– NON-GAAP
RECONCILIATION
In thousands (except
ratios)
As of or For the Three Months Ended Line item 9/30/2026 6/30/2026 3/31/2026 12/31/2025 9/30/2025 Pre-tax pre-provision (“PTPP”)
income: (1) Net income $9,528 $9,078 $9,351 $1,363 $8,939 Plus:
Income tax
expense 2,660 3,636 2,335 1,911 2,866 Plus:
Provision for credit losses 53 1,267 801 480 105 PTPP income $12,241 $13,981 $12,487 $3,754 $11,910 PTPP
return on average
assets: (1) PTPP
income $12,241 $13,981 $12,487 $3,754 $11,910 Average assets $2,965,481 $2,900,725 $2,834,717 $2,799,863 $2,798,115 PTPP
return on average
assets (2) 1.64% 1.93%
1.79% 0.53% 1.69%
Operating net
income: (1) Net income $9,528 $9,078 $9,351 $1,363 $8,939 Less: Net
gains (loss) on sale
of securities
– – 14 (7,498) (28) Less: Tax effect
on sale of securities
– – (4) 1,900 7 Plus: Tax (benefit)
liability
expense from prior periods – – (619) (3)
1,096 (4) – Operating net income $9,528 $9,078 $8,722 $8,057 $8,960 Operating return on
average assets:
(1) Operating net income
$9,528 $9,078 $8,722 $8,057 $8,960 Average assets $2,965,481 $2,900,725 $2,834,717 $2,799,863 $2,798,115 Operating
net income
return on average
assets
(2) 1.27% 1.26%
1.25% 1.14% 1.27%
Operating return on average
equity: (1) Operating
net income $9,528 $9,078 $8,722 $8,057 $8,960 Average equity $235,885 $228,933 $222,226 $212,393 $225,316 Operating net
income return
on average equity
(2) 16.03% 15.90%
15.92% 15.05% 15.78%
Operating revenue:
(1) Net interest
income $24,300 $24,387 $22,048 $22,207 $21,274 Non-interest income
2,672 3,560 4,150 (4,178) 3,684 Less: Net
gains (losses)
on sale of
securities
– – 14 (7,498) (28) Operating revenue
$26,972 $27,947 $26,184 $25,527 $24,986 Operating efficiency
ratio: (1) Total non-interest
expense
$14,731 $13,966 $13,711 $14,275 $13,048 Operating revenue
$26,972