| Measure | Calculation of GAAP measure | Leverage strategy and securities strategy components included in GAAP measure | Why meaningful to investors | ||||||||
| Yield on interest-earning assets | Interest income divided by average interest-earning assets | Interest earning assets associated with the leverage strategy include cash proceeds from leverage strategy FHLB borrowings and the balance of the related required FHLB stock holdings. | Management believes the yield on interest-earning assets is important to investors as it provides the yield earned on the Company’s interest earning assets, which represent the majority of the Company’s assets. | ||||||||
| Cost of interest-bearing liabilities | Interest expense divided by average interest-bearing liabilities | Interest-bearing liabilities associated with the leverage strategy include the balances of short-term FHLB advances. | Management believes the cost of interest-bearing liabilities is important to investors as the Company’s interest-bearing liabilities represent the majority of the Company’s liabilities. | ||||||||
| Non-interest Income | Total non-interest income | Non-interest income attributable to the securities strategy is considered to be the pretax loss on the securities strategy. | This is not an individual measurement but the amount is used in the efficiency ratio measurement discussed below. | ||||||||
| Non-interest Expense | Total non-interest expense | Federal insurance premiums attributable to the leverage strategy are estimated using the Bank’s federal insurance premium accrual rate multiplied by average leverage strategy assets. | This is not an individual measurement but the amount is used in the efficiency ratio measurement discussed below. | ||||||||
| Income tax expense | Total income tax expense | Income tax expenses attributable to the leverage strategy and securities strategy are estimated using the Company’s consolidated GAAP effective tax rate. | This is not an individual measurement but the amount is adjusted for the leverage strategy and securities strategy when calculating Non-GAAP net income. | ||||||||
| Return on average assets | Net income divided by total average assets | Net income attributable to the leverage strategy is derived from the dividends received on the increase in FHLB stock holdings, plus the net interest rate spread between the yield on the leverage strategy cash and the rate paid on the leverage strategy FHLB borrowings, less applicable FDIC premiums and estimated income taxes. Net loss attributable to the securities strategy is calculated as pretax loss on securities transactions, net of estimated taxes. | Management believes the return on average assets is important to investors as it shows the Company’s profitability in relation to the Company’s average assets. | ||||||||
| Return on average equity | Net income divided by total average equity | Net income attributable to the leverage strategy is derived from the dividends received on the increase in FHLB stock holdings, plus the net interest rate spread between the yield on the leverage strategy cash and the rate paid on the leverage strategy FHLB borrowings, less applicable FDIC premiums and estimated taxes. Net loss attributable to the securities strategy is calculated as pretax loss on securities transactions, net of estimated taxes. | Management believes the return on average equity is important to investors as it shows the Company’s profitability in relation to the Company’s average equity. | ||||||||
| Net interest margin | Net interest income divided by average interest-earning assets | Net interest income associated with the leverage strategy consists of interest income on cash proceeds from leverage strategy FHLB borrowings and dividend income on the increase in the balance of the related required FHLB stock holdings, net of interest expense on leverage strategy FHLB borrowings. Interest earning assets associated with the leverage strategy include cash proceeds from FHLB borrowings and the increase in the balance of the related required FHLB stock holdings. | Management believes the net interest margin is important to investors as it is a profitability measure for financial institutions. It provides the income earned on interest-earning assets compared to the amount that is being paid on interest-bearing liabilities. | ||||||||
| Measure | Calculation of GAAP measure | Leverage strategy and securities strategy components included in GAAP measure | Why meaningful to investors | ||||||||
| Efficiency ratio | Total non-interest expense divided by the sum of net interest income and non-interest income. | Non-interest expense associated with the leverage strategy consists of estimated FDIC premiums attributable to the increase in the Company’s asset size as a result of the leverage strategy. Net interest income associated with the leverage strategy consists of interest income on cash proceeds from leverage strategy FHLB borrowings and dividend income on the increase in the balance of the related required FHLB stock holdings, net of interest expense on leverage strategy FHLB borrowings. Non-interest income attributable to the securities strategy is considered to be equal to the pretax loss on the related securities transactions. | Management believes the efficiency ratio is important to investors as it is a measure of a financial institution’s total non-interest expense as a percentage of the sum of net interest income (pre-provision for credit losses) and non-interest income. A higher value generally indicates that it is costing the financial institution more money to generate revenue, related to its net interest margin and non-interest income. | ||||||||
| Earnings per share | Net income divided by average shares outstanding | Net income (loss) attributable to the leverage strategy and securities strategy is calculated as pretax income (loss) on the leverage strategy and securities strategy, net of estimated taxes. | Management believes earnings per share is an important measure to investors as it shows the Company’s earnings in relation to the Company’s outstanding shares. | ||||||||
| Total Interest Income | |||||
| Actual (GAAP) | $ | 359,789 | |||
| Leverage Strategy Adjustment | (41,367) | ||||
| Adjusted (Non-GAAP) | 318,422 | ||||
| Total Interest Expense | |||||
| Actual (GAAP) | 206,517 | ||||
| Leverage Strategy Adjustment | (39,749) | ||||
| Adjusted (Non-GAAP) | 166,768 | ||||
| Net Interest Income | |||||
| Actual (GAAP) | 153,272 | ||||
| Leverage Strategy Adjustment | (1,618) | ||||
| Adjusted (Non-GAAP) | 151,654 | ||||
| Total Non-Interest Income | |||||
| Actual (GAAP) | (171,455) | ||||
| Securities Strategy Adjustment | 192,622 | ||||
| Adjusted (Non-GAAP) | 21,167 | ||||
| Total Non-Interest Expense | |||||
| Actual (GAAP) | 113,934 | ||||
| Leverage Strategy Adjustment | (406) | ||||
| Adjusted (Non-GAAP) | 113,528 | ||||
| Income Tax Expense (Benefit) | |||||
| Actual (GAAP) | (37,296) | ||||
| Leverage Strategy Adjustment | (215) | ||||
| Securities Strategy Adjustment | 47,000 | ||||
| Adjusted (Non-GAAP) | 9,489 | ||||
| Net Income (Loss) | |||||
| Actual (GAAP) | (101,659) | ||||
| Leverage Strategy Adjustment | (997) | ||||
| Securities Strategy Adjustment | 145,622 | ||||
| Adjusted (Non-GAAP) | 42,966 | ||||
| Average Interest-Earning Assets | |||||
| Actual | 10,704,068 | ||||
| Leverage Strategy Adjustment | (924,398) | ||||
| Adjusted (Non-GAAP) | 9,779,670 | ||||
| Average Assets | |||||
| Actual | 10,967,781 | ||||
| Leverage Strategy Adjustment | (924,398) | ||||
| Adjusted (Non-GAAP) | 10,043,383 | ||||
| Return on Average Assets (GAAP) | Return on Average Assets (Non-GAAP) | |||||||||||||
| Net Loss/Income | $ | (101,659) | Adjusted Net Income (Non-GAAP) | $ | 42,966 | |||||||||
| Average Assets | 10,967,781 | Adjusted Average Assets (Non-GAAP) | 10,043,383 | |||||||||||
| Return on Average Assets (GAAP) | -0.93% | Return on Average Assets (Non-GAAP) | 0.43% | |||||||||||
| Return on Average Equity (GAAP) | Return on Average Equity (Non-GAAP) | |||||||||||||
| Net Loss/Income | $ | (101,659) | Adjusted Net Income (Non-GAAP) | $ | 42,966 | |||||||||
| Average Equity | 1,071,989 | Average Equity (GAAP) | 1,071,989 | |||||||||||
| Return on Average Equity (GAAP) | -9.48% | Return on Average Equity (Non-GAAP) | 4.01% | |||||||||||
| Efficiency Ratio (GAAP) | Efficiency Ratio (Non-GAAP) | |||||||||||||
| Net Interest income | $ | 153,272 | Adjusted Net Interest Income (Non-GAAP) | $ | 151,654 | |||||||||
| Non-Interest Income | (171,454) | Adjusted Non-Interest Income (Non-GAAP) | 21,167 | |||||||||||
| Non-Interest Expense | 113,934 | Adjusted Non-Interest Expense (Non-GAAP) | 113,528 | |||||||||||
| Efficiency Ratio (GAAP) | -626.63% | Efficiency Ratio (Non-GAAP) | 65.69% | |||||||||||
| Net Interest Margin | Net Interest Margin (Non-GAAP) | |||||||||||||
| Net Interest Income | $ | 153,272 | Adjusted Net Interest Income (Non-GAAP) | $ | 151,654 | |||||||||
| Average Interest-Earning Assets | 10,704,068 | Adjusted Average Earning Assets (Non-GAAP) | 9,779,670 | |||||||||||
| Net Interest Margin | 1.43% | Net Interest Margin (Non-GAAP) | 1.55% | |||||||||||
| Earnings Per Share (GAAP) | Earnings Per Share (Non-GAAP) | |||||||||||||
| Net Loss/Income | $ | (101,659) | Adjusted Net Income (Non-GAAP) | $ | 42,966 | |||||||||
| Average Shares Outstanding | 133,557 | Average Shares Outstanding | 133,557 | |||||||||||
| Earnings Per Share (GAAP) | $ | (0.76) | Earnings Per Share (Non-GAAP) | $ | 0.32 | |||||||||
| Earnings Per Share (GAAP) | $ | (0.76) | |||
| Non-Interest Income - Securities Strategy Adjustment | 1.44 | ||||
| Income Tax Expense - Securities Strategy Adjustment | (0.35) | ||||
| Subtotal (Non-GAAP) | 0.33 | ||||
| Interest Income - Leverage Strategy Adjustment | (0.31) | ||||
| Interest Expense - Leverage Strategy Adjustment | 0.30 | ||||
| Non-Interest Expense - Leverage Strategy Adjustment | 0.00 | ||||
| Income Tax Expense - Leverage Strategy Adjustment | 0.00 | ||||
| Earnings Per Share (Non-GAAP) | $ | 0.32 | |||
| /s/ Kent G. Townsend | ||