Eagle Financial Services Inc 8-K, filed Aug 8, 2023
Eagle Financial Services Inc (EFSI)
About this 8-K
Eagle Financial Services Inc filed this 8-K on August 8, 2023.
Items reported
- Item 7.01: Regulation FD disclosure
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
||
Registrant’s Telephone Number, Including Area Code: |
|
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 7.01 Regulation FD Disclosure.
On August 8 and 9, 2023, Eagle Financial Services, Inc. (the “Company”) is participating in the Keefe, Bruyette & Woods Community Bank Investor Conference. An investor presentation, which includes information regarding the Company’s financial results, business strategies and trends, is intended to be made available to shareholders, analysts and investors. A copy of the presentation to investors is furnished as Exhibit 99.1 to this Current Report on Form 8-K and incorporated by reference herein.
The information provided pursuant to this Item 7.01 is to be considered “furnished” pursuant to Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that Section, nor shall it be deemed incorporated by reference into any of the Company’s reports or filings under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such report or filing. The filing of this Current Report shall not be deemed an admission as to the materiality of any information in the Current Report that is required to be disclosed solely by reason of Regulation FD.
A cautionary note about forward-looking statements: This Current Report may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements can include statements about estimated cost savings, plans and objectives for future operations and expectations about the Company’s financial and business performance as well as economic and market conditions. They often can be identified by the use of words like “expect,” “may,” “could,” “intend,” “project,” “estimate,” “believe” or “anticipate.” By their nature, forward-looking statements are based on assumptions and are subject to risks, uncertainties, and other factors. You are cautioned that actual results may differ materially from those contained in the forward-looking statement.
Any forward-looking statements are intended to speak only as of the date of this Current Report, and the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the forward-looking statement is made or to reflect the occurrence of unanticipated events.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. |
|
Description |
|
|
|
104 |
|
Eagle Financial Services, Inc. Investor Presentation
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
Eagle Financial Services, Inc. |
|
|
|
|
Date: |
8/8/2023 |
By: |
/s/KATHLEEN J. CHAPPELL |
|
|
|
Kathleen J. Chappell |
Forward Looking Statements Forward Looking Statements Certain information contained in this Presentation (together with oral statements made in connection herewith, this “Presentation”) may include “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to future operations of Eagle Financial Services, Inc. (the “Company,” “we,” “us,” or “our”) and are generally identified by the use of words such as “estimate,” “plan,” “project,” “forecast,” “intend,” “will,” “expect,” “believe,” “seek,” “anticipate,” “target,” or other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding estimates and forecasts of operating and financial measures or metrics and projections of growth, market opportunity and market share. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. These forward-looking statements are not intended to serve as, and must not be relied on by any prospective or current investor as, a guarantee, an assurance, a prediction or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict, are beyond the control of the Company and will differ from assumptions. These forward looking statements are subject to a number of risks and uncertainties. Factors that could have a material adverse effect on the operations and future prospects of the Company include, but are not limited to: changes in interest rates and general economic conditions; the effects of the COVID-19 pandemic, including on the Company’s credit quality and business operations, as well as its impact on general economic and financial market conditions; the legislative and regulatory climate; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and Federal Reserve; the quality or composition of the Company’s loan or investment portfolios; demand for loan products; deposit flows; competition; demand for financial services in the Company's market area; acquisitions and dispositions; the Company’s ability to keep pace with new technologies; a failure in or breach of the Company’s operational or security systems or infrastructure, or those of third-party vendors or other service providers, including as a result of cyber-attacks; the Company’s capital and liquidity requirements; changes in tax and accounting rules, principles, policies and guidelines; and other factors included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 and other filings with the Securities and Exchange Commission. If any of these risks materialize or our assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that the Company is not aware of or that the Company currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. In addition, forward-looking statements reflect the Company’s expectations, plans or forecasts of future events and views as of the date of this Presentation. The Company anticipates that subsequent events and developments will cause its assessments to change; however, the Company has no obligation to update these forward looking statements, unless required by law. Accordingly, you should not place undue reliance upon any such forward-looking statements in this Presentation when deciding whether to make any investment in the Company. The Company has no obligation to update this Presentation. Although all information included in this Presentation was obtained from sources believed to be reliable and in good faith, no representation or warranty, express or implied, is made as to its accuracy or completeness. This Presentation contains preliminary information only, is subject to change at any time and is not, and should not be assumed to be, complete or to constitute all the information necessary to adequately make an informed decision regarding your investment in the Company. Use of Projections; Financial Information; Non-GAAP Financial Measures This Presentation contains projected operating and financial information with respect to the Company. Such projected financial information constitutes forward-looking information, is for illustrative purposes only and should not be relied upon as necessarily being indicative of future results. The assumptions and estimates underlying such projected operating and financial information are inherently uncertain and are subject to a wide variety of significant business, economic, competitive and other risks and uncertainties that could cause actual results to differ materially from those contained in the projected operating and financial information. See the disclosures under the heading “Forward-Looking Statements” above. The inclusion of such information in this Presentation should not be regarded as a representation by any person that the results reflected in such projections will be achieved, if at all. The independent auditors of the Company have not audited, reviewed, compiled or performed any procedures with respect to the projected operating or financial information for the purpose of their inclusion in this Presentation, and accordingly, they express no opinion and provide other form of assurance with respect thereto for the purpose of this Presentation. This Presentation contains certain non-GAAP financial measures including, without limitation, Pre tax pre provision income, core net income, core pre tax pre provision income, core efficiency ratio, tangible assets, tangible common equity, tangible book value per share, tangible common equity to tangible assets, average tangible common equity, core efficiency ratio, return on tangible common equity, core return on average assets, core return on average tangible common equity, and pre tax pre provision return on average assets. Our management uses these non-GAAP financial measures in its analysis of our performance. We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that our non-GAAP financial measures have a number of limitations. As such, you should not view these measures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use. A reconciliation of such non-GAAP financial measures to the most closely related GAAP financial measures is included in the Appendix to this Presentation. Nothing herein should be construed as legal, financial, tax or other advice. You should consult your own advisers concerning any legal, financial, tax or other considerations concerning the opportunity described herein. The general explanations included in this Presentation cannot address, and are not intended to address, your specific investment objectives, financial situations or financial needs. Industry and Market Data This Presentation includes estimates regarding market and industry data. Unless otherwise indicated, information concerning our industry and the markets in which we operate, including our general expectations, market position, market opportunity, and market size, are based on our management’s knowledge and experience in the markets in which we operate, together with currently available information obtained from various sources, including publicly available information, industry reports and publications, surveys, our clients, trade and business organizations and other contacts in the markets in which we operate. Certain information is based on management estimates, which have been derived from third-party sources, as well as data from our internal research. In presenting this information, we have made certain assumptions that we believe to be reasonable based on such data and other similar sources and on our knowledge of, and our experience to date in, the markets in which we operate. While we believe the estimated market and industry data included in this Presentation are generally reliable, such information, which is derived in part from management’s estimates and beliefs, is inherently uncertain and imprecise. Trademarks and Trade Names The Company owns or has rights to various trademarks, service marks and trade names that it uses in connection with the operation of its business. Solely for convenience, the trademarks, service marks and trade names referred to in this Presentation may appear without the ®, TM or SM symbols, but such references are not intended to indicate, in any way, that the Company will not assert, to the fullest extent under applicable law, its rights to these trademarks, service marks and trade names under applicable law. Other service marks, trademarks and trade names referred to in this Presentation, if any, are the property of their respective owners.
Table of Contents Introduction Detailed Financial Review Appendix
1. Introduction
Company Overview The EFSI Story 2023 Q1 Financial Highlights WASHINGTON DC Arlington Annapolis Baltimore MARYLAND 95 81 EFSI Branches (13) EFSI LPO (2) VIRGINIA Berryville Winchester Eagle Financial Services, Inc., operating as Bank of Clarke, was established over 140 years ago Commercial focused banking institution operating in several of the country’s most attractive markets Deep management team with experience running larger financial institutions Diversified revenue sources with wealth management and marine finance Source: Company Documents; data as of or for the three months ended 6/30/23 Note: Nonperforming assets defined as nonaccrual loans and OREO; core deposits defined as total deposits less jumbo time deposits greater than $250,000 (1) Core Income defined as net income after taxes and before extraordinary items, less net income attributable to noncontrolling interest, gain on the sale of held to maturity and available for sale securities, amortization of intangibles, goodwill and nonrecurring items; see appendix for reconciliation of non-GAAP metrics
Opened branch in Loudoun County, VA WASHINGTON DC Arlington Annapolis Baltimore MARYLAND 95 81 Bank of Clarke opened for business Eagle Financial Services, Inc. was incorporated First expansion out of Clarke County and into Winchester City, VA and Frederick County, VA markets Expanded footprint in Northern Virginia: opened branch in Leesburg, VA and in Ashburn, VA Brandon Lorey began role as President and CEO of Eagle Financial Services, Inc. LaVictoire Finance began operating under EFSI, offering high-end marine financing for maritime customers Opened LPO in McLean, VA Opened LPO in Frederick, MD Hired SBA, Government Contracting, and mortgage teams to expand lending offerings Raised $30 million of subordinated debt Hired a team of trust and wealth management professionals and opened a branch in Warrenton, VA History of Asset Growth History of Growth 2023 1881 1991 1992 2015 2019 2020 2021 2022 2012 CAGR: 15% WASHINGTON DC Arlington Annapolis Baltimore 95 81 EFSI Branches (13) EFSI LPO (2) VIRGINIA Berryville Winchester ` EFSI Branches (12) VIRGINIA Berryville Winchester MARYLAND 2011 Dollars in millions Source: Company documents; annual data as 12/31 each year ended; quarterly data as of 6/30/23
Experienced Leadership Team Attractive Markets of Operation Deep management team with notable community and regional banking experience in the Mid Atlantic Insider ownership of 13% aligns shareholder interest with day-to-day decision making Operate in 2 of the top 10 highest household income counties in the United States Leverage funding base in legacy markets with robust lending opportunities in the high growth Virginia counties Disciplined Organic Growth Organic growth focus by attracting and retaining elite banking professionals Peer leading growth with a 19% asset CAGR since 2018 Investment Highlights Experienced Leadership Team Attractive Markets of Operation Disciplined Organic Growth Diversified Loan Portfolio Scalable Operating Model Attractive Core Deposit Franchise Diversified Loan Portfolio Scalable Operating Model Attractive Core Deposit Franchise 90% core deposit funded as of 6/30/23 with a 1.57% Q2 ’23 cost of total deposits 30% non interest-bearing deposits vs 26% for peers Focus on commercial lending complemented with niche marine finance business $766 M in loan originations in 2022; $324 M YTD in 2023 Invested in technology, infrastructure and people for future growth and profitability enhancement Operating leverage will be realized with further scale Source: Company Documents, US Census; data as of 6/30/23 Note: Peer group includes major-exchange traded banks between $1B - $5B in total assets, headquartered in VA, WV, MD, and Washington D.C., excludes merger targets; core deposits defined as total deposits less jumbo time deposits greater than $250,000
Seasoned Management Team Experienced and Balanced Board Management Team & Board of Directors Brandon Lorey President, Chief Executive Officer & Director Age: 54 Years in Banking: 33 EFSI Experience: 4 Kathleen Chappell Executive VP and Chief Financial Officer Age: 56 Years in Banking: 33 EFSI Experience: 14 Joe Zmitrovich President of Bank of Clarke and Chief Banking Officer Age: 53 Years in Banking: 30 EFSI Experience: 7 Kaley Crosen Executive VP and Chief Human Resources Officer Age: 57 Years in Banking: 24 EFSI Experience: 24 Aaron Poffinberger Executive VP and Chief Operating Officer Age: 40 Years in Banking: 19 EFSI Experience: 8 James George II Executive VP and Chief Credit Officer Age: 62 Years in Banking: 40 EFSI Experience: 8 Board Member (Age) Years on Board Experience Thomas T. Gilpin (70) Chairman 37 Years President, Lenoir Company Robert W. Smalley, Jr. (71) Vice Chairman 34 Years President, Smalley Package Co., Inc. Cary C. Nelson (48) Director 5 Years President, H. N. Funkhouser & Co. Mary Bruce Glaize (67) Director 28 Years Founder and Trustee Emerita of Volunteer Shenandoah Valley Discovery Museum Scott M. Hamberger (51) Director 7 Years President & CEO, Integrus Holdings, Inc. John R. Milleson (66) Director 24 Years Retired President & CEO, EFSI & Bank of Clarke County Douglas C. Rinker (63) Director 17 Years Chairman & President, Winchester Equipment Co. John D. Stokely, Jr. (70) Director 17 Years Cavalier Land Development Corp. Dr. Edward Hill III (58) Director 1 Year Physician executive, entrepreneur, investor Tatiana C. Matthews (66) Director 1 Year Co-Founder, President, Chairman, The Matthews Group, Inc. ~13% Insider Ownership Brandon C. Lorey (54)* Director 4 Years President and Chief Executive Officer of EFSI Denotes non-independent board member
Dominant Market Share in Our Core Markets Winchester, VA MSA Historical Growth in Winchester Deposits ($B) Loudoun County, VA EFSI 10-Year CAGR: 10% Source: S&P Capital IQ Pro; Deposit data as of 6/30 each respective year Community banks defined as banks under $10B in assets Winchester MSA 10-Year CAGR represents the deposit growth in the Winchester MSA market for all banks from 2012 to 2022 10.7% Rank: 3 EFSI Deposit Market Share & Rank 13.7% Rank: 3 15.0% Rank: 3 Winchester MSA 10-Year CAGR: 6% (2)
Metro(1) vs. Community Markets Loans and Deposits by Market Loans Deposits Current Balances by Market Dollars in millions Source: Company documents, US Census; data as of 12/31 each year ended and as of the three months ended 6/30/23 Metro defined as a county with a population of over 250,000 at 2021 census estimates Excludes $36M in purchased loans, $234M of Marine Finance loans, $5.5M of Mortgage loans, and $6.7M of BHG loans Excludes $36M in purchased loans, $299M of Marine Finance loans, $89.6M of Mortgage loans, and $5.8M of BHG loans $567 $1,264 $1,041 $519 Metro Markets Community Markets Metro Markets Community Markets (2) $1,027 (3) $1,458
Strategic Objectives Maintain focus on strong, profitable organic growth without compromising credit quality Identify areas to expand non-interest income Increase utilization of technology to drive revenue and lower expenses Increase operating revenue, maximize operating earnings, grow tangible book value Expand into new markets by hiring top-tier commercial bankers Defend our cost of funds and further grow our core deposit franchise Invest in our people and systems to improve the customer experience and preserve the “customer first” value system Growth-Focused, high-performing bank to create value for our shareholders, customers, and employees Be the employer of choice in the communities we serve Provide a premier digital experience across all products and services Be the market leader for commercial and small businesses in the markets we serve Evaluate strategic acquisition opportunities Prudently manage capital between balance sheet growth and return to shareholders Near Term 2023 - 2025 Long Term 2025 and beyond
2. Detailed Financial Review
Gross Loans ($M) Balance Sheet Growth Total Assets ($M) Total Deposits ($M) Source: Company documents; annual data as of 12/31 each year ended; quarterly data as of 6/30/23 CAGR: 19% CAGR: 22% CAGR: 18%
Demand Deposit CAGR: 13% Core Deposit Portfolio Cost of Deposits (%) Deposit Composition Over Time($M) Deposit Composition Core deposits continue to fuel our organic loan growth strategy Continued focus on commercial deposits; recently expanded treasury management product suite Bankers are incentivized to grow core deposits Minimal dependence on brokered deposits (4.6%) Expecting to implement several new funding initiatives in 2023 Source: Company documents; annual data as of 12/31 each year ended; quarterly data as of or for the three months ended each period Note: Jumbo time deposits defined as all time deposits greater than $250,000 Previous rate cycle interest bearing deposit beta defined as the change in cost of interest bearing deposits divided by the change in upper fed funds target range between 12/13/16 and 7/31/19; current rate cycle interest bearing deposit beta defined as the change in cost of interest bearing deposits divided by the change in upper fed funds target range between and 3/16/22 and 3/22/23 $703 $772 $1,013 $1,177 $1,264 Deposit CAGR: 18% Q2 ’23 Cost of Deposits: 1.57% Q2 ’23 Total Deposits: $1.5B Previous Rate Cycle IB Deposit Beta: 37.5% (1) Current Rate Cycle IB Deposit Beta: 41.4% (1) $1,458
Deposit Granularity Monthly Cost of Deposits (%) Deposit Portfolio Summary Deposits: Uninsured Deposits: Average Deposit Size: Total Deposit Accounts: Commercial Accounts: Personal Accounts: Current Rate Cycle IB Deposit Beta(1): Current Rate Cycle Total Deposit Beta(2): Source: Company documents; data for the three months ended 6/30/23; monthly data as of the end of each period shown Current rate cycle interest bearing deposit beta defined as the change in cost of interest bearing deposits divided by the change in upper fed funds target range between and 3/16/22 and 3/22/23 Current rate cycle total deposit beta defined as the change in cost of total deposits divided by the change in upper fed funds target range between and 3/16/22 and 3/22/23 Monthly cost of deposits shown on an annualized basis $1.5B ~20% ~$28,000 ~50,000 ~7,100 ~42,900 41.4% 28.9% (3)
Loan Portfolio Loan Composition 2018 Q2 ‘23 C&D: 57% CRE: 207% C&D: 49% CRE: 262% Continued focus on providing credit to small and medium sized businesses No Shared National Credit Exposure and limited exposure to purchased and participated loans 16 commercial bankers throughout our footprint and 1 lender at LaVictoire Finance Continue to build out SBA, mortgage, government contracting, and marine finance lending verticals Loan Originations ($M) Dollars in millions Source: Company documents; annual data as of 12/31 each year ended; Q2 ’23 as of 6/30/23; Q2 ’23 loan composition data bank level Number of lenders includes commercial bankers and marine finance CAGR calculated through 2022 Number of Lenders (1) 10 8 12 16 15 $472 $619 CAGR: 44% $766 $195 $177 (2) $324 17
Asset Quality Nonperforming Assets by Type ($M) Reserves / Loans (%) (0.05%) 0.18% (0.09%) (0.02%) (0.05%) Comprehensive and conservative underwriting process Highly experienced bankers incentivized with equity ownership Commitment to a diverse loan portfolio while maintaining strong asset quality metrics Proactive approach to managing problem credits CECL was implemented on 1/1/23 with an additional one-time reserve of $2.1M Source: Company documents; annual data as of 12/31 each year ended; quarterly data as of 6/30/23 Note: TDRs not included in NPAs balance $2.2 $2.4 $5.4 $2.7 $2.3 NCOs / Avg. Loans $2.0 (0.01%)
Securities Portfolio Securities Portfolio Composition Maturity Schedule ($000s) Securities Portfolio Attributes Shifted to a more conservative bond portfolio in recent years Weighted average life of 6.1 years, and effective duration of 4.7 years Weighted average book yield of 1.90% Source: Company documents; data as of 6/30/23; historical data as of 12/31 each year ended $146,318 $163,181 $160,827 $192,539 $174,559 $167,529
Yield and Cost Analysis Source: Company documents; annual data for the twelve months ended ended each year; quarterly data for the three months ended each quarter (1) Yield on cash calculated as yield on balances in depository institutions
$13.8 Noninterest Income Highlights Historical Fee Income Sources ($M) Diversified Revenue Sources Recent expansion of Wealth Management division with several new hires in 2021 and 2022 11 professionals dedicated to Wealth Management services Investment Management Personal Managed Portfolios Institutional Managed Portfolios Trust services and estate planning Marine loan sales began Q2 2021 Investments in Bank Owned Life Insurance in 2021($10M) and 2022 ($24M) SBA lending team hired in February 2022 Secondary mortgage department built out in 2020 and began selling loans Q2 2021 Wealth Assets Under Management ($M) Source: Company documents; annual data as of or for the year ended each period; quarterly data as of or for the three months ended 6/30/23 Note: Other fee income includes gain (loss) on sale of AFS securities, gain (loss) on sale of bank premises and equipment, and other operating income 2021 gain on sale of loans includes $1.0M of marine loans and $636k of mortgage loans 2022 gain on sale of loans includes $557k of marine loans, $840k of marine LSRs, $303k of mortgage loans, and $175k of SBA loans $6.9 $7.8 $8.6 $11.3 $13.3 (1) (2) $6.9 Annualized
Consistent Profitability Metrics Return on Average Assets (ROAA)(%) NII / AA and NIE / AA (%) Return on Average Tangible Common Equity (ROATCE) (%) Efficiency Ratio (%) NII / Revenue 18.9% 19.6% 18.1% 21.6% 22.3% Source: Company documents; annual data as of 12/31 each year ended; quarterly data as of the three months ended 6/30/23 (1) See appendix for reconciliation of non-GAAP metrics (2) Core Income defined as net income after taxes and before extraordinary items, less net income attributable to noncontrolling interest, gain on the sale of held to maturity and available for sale securities, amortization of intangibles, goodwill and nonrecurring items (1) (1) (1) (1) (2) (2) (2) 20.6% 22.2%
Operating Leverage Assets / Full-Time Employees ($M) Deposits / Branch ($M) Revenue and NIE ($M) Full-Time Employees 175 175 195 221 241 Branches 12 12 12 12 13 Source: Company documents; data as of 12/31 each year ended; quarterly data as of 6/30/23 (1) YTD revenue and noninterest expense data shown on an annualized basis Revenue CAGR: 13% NIE CAGR: 17% (1) 275 13
Earnings, Book Value and Dividends Earnings per Share ($) Net Income ($M) Dividend per Share ($) Tangible Book Value per Share ($) Source: Company documents; annual data as of or for the twelve months ended each period; quarterly data as of or for the three months ended 6/30/23 Core EPS CAGR shown through 2022 See appendix for reconciliation of non-GAAP metrics Core Income defined as net income after taxes and before extraordinary items, less net income attributable to noncontrolling interest, gain on the sale of held to maturity and available for sale securities, amortization of intangibles, goodwill and nonrecurring items Metric shown on an annualized basis CAGR: 6% TBVPS ex. AOCI CAGR: 3% $35.16 CAGR ex. AOCI: 8% (1) (2) (2) (3) (2) Core EPS CAGR: 14%(1) $1.20 (4)
Leverage Ratio (%) Tangible Common Equity / Tangible Assets (%) Capital Ratios CET1 Ratio (%) Total Risk-Based Capital Ratio (%) Source: Company documents; data as of 12/31 each year ended; quarterly data as of 6/30/23 See appendix for reconciliation of non-GAAP metrics Q2 ’23 leverage ratio bank level (1) (2)
3. Appendix
Funding and Sources of Liquidity Source: Company documents; data as of 6/30/23 $2.3M cash at the holding company as of June 30, 2023 Dividend capacity from the bank to the holding company of $29.9M as of June 30, 2023 Unused lines of credit to purchase federal funds from correspondent banks totaling $78M $190M remaining credit availability at FHLB as of June 30, 2023 Total lendable collateral value pledged of $355M at June 30, 2023 No holding company lines of credit or revolving lines 13% total wholesale borrowings to total assets ratio as of June 30, 2023; policy threshold is 25% 4% total brokered deposits to total assets ratio as of June 30, 2023; policy threshold is 10%
Interest Rate Sensitivity Variable vs. Fixed Rate Loans Shock Analysis: Change in Net Interest Income $342M of total variable rate loans $812M of total fixed rate loans $398M of fixed rate loans mature within 5 years Source: Company documents; data as of 3/31/23
Loan Concentration Ratios Bank CRE Ratio Over time (%) Bank C&D Ratio Over time (%) Source: Company documents; annual data as of 12/31 each year ended; quarterly data as of 6/30/23
Historical Financials Source: Company documents Dollars in millions (1) See appendix for reconciliation of non-GAAP metrics (2) Core Income defined as net income after taxes and before extraordinary items, less net income attributable to noncontrolling interest, gain on the sale of held to maturity and available for sale securities, amortization of intangibles, goodwill and nonrecurring items
Non-GAAP Reconciliation