APPENDIX - NON-GAAP RECONCILIATION In thousands
(except ratios) As of or For the Three Months Ended 6/30/2025 3/31/2025
12/31/2024 9/30/2024 6/30/2024 Pre-tax pre-provision ("PTPP")
income: (1) Net income $ 8,140 $ 7,658 $ 6,904 $ 6,949 $ 6,209
Plus: Provision for income taxes 2,599 2,440 2,197 2,213 1,967 Plus:
Provision for credit losses 1,031 681 1,030 931 786 PTPPincome
s 11,770 s 10,779 s 10,131 s 10,093 s 8,962 PTPP return on average
assets: (1) PTPP income s 11,770 s 10,779 s 10,131 s 10,093 s 8,962
Average assets $ 2,677,198 $ 2,606,593 $ 2,544,592 $ 2,485
,434 $ 2,479,222 PTPP return on average assets (2) 1.76% 1.68%
1.58% 1.62% 1.45% Operating net incom e: (1) Net income s
8,140 s 7,658 s 6,904 s 6,949 s 6,209 Less: Net gains on sale of securities
- - - - 14 Less: Tax effect on sale of securities Operating
net income c g 140 c 7658 c 600A c E 040 c (4) C 100 - — ——
—— —— —— Operating PTPP income: (1) PTPPincome s 11,770
s 10,779 s 10,131 s 10,093 s 8,962 Less: Net gains on sale of securities
- - - - 14 Operating PTPP income s 11,770 s 10,779 s 10,131
2 10,093 s 8,948 Operating PTPP return on average assets: (1)
Operating PTPPincome s 11,770 $ 10,779 $ 10,131 $ 10,093
$ 8,948 Average assets s 2,677,198 $ 2,606,593 $ 2,544,592
$ 2,485,434 $ 2,479,222 Operating PTFP return on average
assets (2) 1.76% 1.68% 1 58% 1.62%
1.45% Operating return on average assets: (1) Operating netincome
s 8,140 s 7,658 s 6,904 s 6,949 s 6,199 Average assets s 2,677,198
$ 2,606,593 $ 2,544,592 $ 2,485,434 $ 2,479,222 Operating return
on average assets (2) 1.22% 1.19% 1.08% 1.11% 1.01%
Operating return on average equity: (1) Operating net income $ 8,140
s 7,658 s 6,904 s 6,949 s 6,199 Average equity $ 228,492
$ 219,505 $ 215,715 $ 206,641 $ 197,755 Operating return on average
equity (2) 14.29% 14.15% 12.73% 13.38% 12.61% Operating