| Reconciliation of Non-GAAP Financial Measures Reconciliation of Non-GAAP Financial Measures (dollars in thousands, except per share amounts) * Reference notes on following page. 19 GAAP Operating Results by Segment 2020 2021 2022 2023 Q1 2024 Pre-tax earnings by segment Commercial banking $ 6,058 $ 11,355 $ 10,894 $ 3,474 $ 2,134 Mortgage banking 4,981 4,518 (599) (1,310) 87 Income before income tax expense 11,039 15,873 10,295 2,164 2,221 Commercial banking income tax expense 1,439 2,472 2,116 522 431 Mortgage banking income tax expense (benefit) 1,046 948 (126) (276) 18 Net Income $ 8,554 $ 12,453 $ 8,305 $ 1,918 $ 1,772 Core Operating Results by Segment(1) 2020 2021 2022 2023 Q1 2024 Commercial banking GAAP pre-tax earnings $ 6,058 $ 11,355 $ 10,894 $ 3,474 $ 2,134 Non-core (income) expense items (Gain)/loss on sale of securities (12) - - 4,986 - Other non-core expense(2) 696 - - - - Commercial banking operating income (1) 6,742 11,355 10,894 8,460 2,134 Mortgage banking GAAP pre-tax earnings (loss) 4,981 4,518 (599) (1,310) 87 Non-core expense items Other non-core expense - - - - - Mortgage banking operating income (loss) (1) 4,981 4,518 (599) (1,310) 87 Core operating income before income tax expense (1) 11,723 15,873 10,295 7,150 2,221 Commercial banking income tax expense(3) 1,583 2,472 2,116 1,569 431 Mortgage banking income tax expense (benefit)(3) 1,046 948 (126) (276) 18 Core operating net income (1) $ 9,094 $ 12,453 $ 8,305 $ 5,857 $ 1,772 |