Fourth Quarter 2025 Discussion of Results Income Statement and
Selected Financial Data • 40 2025 I Variance Í FY 2025 I ($
in thousands, except per share data and financial ratios) Interest
income $ 285,158 $ 282,743 s 2,415 $ 279,728 $ 1,123,15 S 1,095,153
Interest expense 62,390 64,827 _2,437) 70,461 254,216 287,674
Net interest income 222,768 217,916 4,852 209,267 868,940
807,479 Provision for credit losses 22,971 17,593 5,378 20,904
85,961 59,921 Total non-interest income 34,400 30,794 3,606
32,199 131,878 130,722 Personnel expense 63,196 59,761 3,435
59,652 245,152 235,695 Occupancy and equipment expense
21,797 22,185 G88) 22,771 88,909 88,427 Professional service
fees 13,111 11,903 1,208 11,810 48,109 49,455 FDIC deposit
insurance %1 2,236 01,275) 2,236 7,668 9,818 Net (gain )
loss on OREO operations (838) 1,033 01,871) (1,074) (1,525) (,474)
Other non-interest expenses 28,643 27,776 867 29,138 109,810
111,152 Total non-interest expenses 126,870 124,894 1,976
124,533 498,123 487,073 Pre-tax income 107,327 106,223
1,104 %,029 416,734 391,207 Income tax expense 20,226 5,697
14,529 20,328 71,868 92,483 Net income $ 87,101 $ 100,526 s (13,425)
$ 75,701 S 344,866 s 298,724 Selected Financial Data: Adjusted
pre-tax, pre-provision income Non-GAAP) 129,199 121,458 7,741
116,933 499,238 452,227 Adjusted net income (Non-GAAP)
86,414 81,615 4,799 75,701 325,268 299,41 1 Fully diluted EPS
0.55 0.63 (0.08) 0.46 2.15 1.81 Adjusted fully diluted EPS (Non-GAAP)
0.55 0.51 0.04 0.46 2.02 1.81 Tangible book value per
share 12.29 11.79 0.50 9.91 12.29 9.91 Common stock price as of
end of period 20.73 22.05 (1.32) 18.59 20.73 18.59 Dividend payout
ratio 32.40% 28.52% 3.88% 34.47% 33.40% 35.25% Net Interest
Margin (GAAP) 4.68% 4.57% 0.11% 4.33% 4.58% 4.25%
Efficiency ratio (GAAP) 49.33% 50.22% -0.89% 51.57% 49.77%