Exhibit 99.2

 

Selected Financial Data (in thousands except number of employees) 9/30/2021 6/30/2021 9/30/2020 Commentary
Net interest margin 2.85% 3.06% 3.14%  
Adjusted net interest margin (excluding PPP loan balances and PPP interest income/fees) 2.76% 2.96% 3.25%  
PPP average loan balances  $    472,605  $    859,949  $1,051,643  
PPP interest income/fees  $   6,363  $ 10,186  $  6,624  
Adjusted net interest margin (excluding Qtr/Qtr increase in excess funds) 3.05% 3.19% 3.33% Excess funds were $600 million in April 2020, prior to funding PPP loans.  Excess funds were $4.4 billion at 9.30.2021
Qtr/Qtr increase in excess funds (due from banks and fed funds sold)  $    971,455  $    524,580  $   609,624
Scheduled CD maturities for subsequent quarter  $    208,862  $    163,476  $   127,361 As of 9.30.21, expect CDs to reprice at .40% or below during Q4; repricing will result in a $825,000 annual expense reduction
Average rate scheduled CD maturities for subsequent quarter 0.80% 1.11% 1.33%
Cost of total deposits, Qtr-End 0.20% 0.24% 0.34%  
Cost of interest-bearing DDAs, Qtr-End 0.24% 0.24% 0.32%  
Cost of interest-bearing deposits, Qtr-End 0.32% 0.34% 0.47%  
Noninterest bearing DDA balances, Qtr-End  $ 4,366,654  $ 3,296,429  $2,762,814  
PPP outstanding loan balance (Round 1 & Round 2), Qtr-End  $    387,725  $    595,017  $1,053,034  
Round 1 (R1) PPP loan balance, Qtr-End  $ 46,802  $    194,380  $1,053,000  
R1 PPP loan fees earned QTD  $   1,777  $   6,888  $  3,981  
R1 PPP loan fees earned YTD  $ 17,389  $ 15,612  $  6,610  
R1 PPP unaccreted loan fees  $ 444  $   2,221  $25,343  
R1 PPP loan forgiveness QTD  $    137,555  $    400,637  $143  
Round 2 (R2) PPP loan balance, Qtr-End  $    340,923  $    410,978  NA  
R2 PPP loan fees earned QTD  $   3,395  $   1,154  NA  
R2 PPP loan fees earned YTD  $   4,879  $   1,484  NA  
R2 PPP unaccreted loan fees  $ 12,400  $ 14,600  NA  
R2 PPP loan forgiveness QTD  $ 70,284  $   6,343  NA  
Credit card spend QTD  $    215,755  $    197,420  $   151,381  
Credit card net income QTD  $   2,043  $   1,911  $  1,840  
Merchant services fees QTD  $ 375  $ 289  $163  
Mortgage banking income QTD  $   1,423  $   2,699  $  2,519  
Reserve for unfunded commitments  $   3,000  $   3,300  $  1,000  
FDIC insurance QTD  $   1,400  $   1,200  $850  
Write down tax credit investment QTD  $   6,379  $ 432  $480  
Salaries & employee benefits QTD  $ 17,995  $ 16,887  $14,994 Increased incentive accrual during Q3'21 $1.1 million due to record loan production; Salaries increased $852 Yr/Yr primarily due to new hires in West Central Florida Region, Fort Walton, & Columbus
Third party processing and other services QTD  $   4,144  $   3,946 $3,281 Data processing increased $428 Yr/Yr due to rate increase from current provider; in process of conversion to new provider
Equipment and occupancy expense QTD  $   2,996  $   2,844  $  2,556 Contributing factors to Yr/Yr increase: new office space Nashville $176, Orlando $38, and Columbus $36
Business meals QTD  $ 316  $ 170  $  92  
Earnings retention YTD 79.0% 78.7% 76.2%  
Number of employees 525 534 496  
QTD tax rate 18.0% 21.0% 20.3%  
YTD  tax rate 19.7% 20.6% 20.1%  

 

 

GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures

 

This supplemental financial data contains two measures of adjusted net interest margin. Both are non-GAAP measures. We provide net interest margin adjusted to exclude Paycheck Protection Program (“PPP”) balances, PPP interest income, and PPP fees, and we provide net interest margin adjusted to exclude increases in excess funds over the past quarter. 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 these non-GAAP financial measures have a number of limitations.  As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies, including those in our industry, use.  The following reconciliation table provides a more detailed analysis of the non-GAAP financial measures as of and for the comparative periods presented in this press release.  Dollars are in thousands.

 

   At September 30,2021  At June 30, 2021  At September 30, 2020
Net Interest Margin - GAAP   2.85%   3.06%   3.14%
Net Interest Income - GAAP  $96,320   $94,668   $85,082 
Adjustments:               
PPP interest income   (1,191)   (2,144)   (3,981)
PPP fee accretion   (5,172)   (8,042)   (2,643)
Adjusted Net Interest Income - non-GAAP   89,957    84,482    91,706 
Average interest-earning assets   13,439,524    12,408,946    10,780,061 
Adjustments:               
Average PPP loan balances   (472,605)   (859,949)   (1,051,643)
Adjusted average interest-earning assets  $12,966,919   $11,548,997   $9,728,418 
Adjusted Net Interest Margin - non-GAAP   2.76%   2.96%   3.25%
                
                
                
Net Interest Margin - GAAP   2.85%   3.06%   3.14%
Net Interest Income - GAAP  $96,320   $94,668   $85,082 
Adjustments:               
Interest earned on excess funds   (1,121)   (704)   (316)
Adjusted Net Interest Income - non-GAAP   95,199    93,964    84,766 
Average interest-earning assets   13,439,524    12,408,946    10,780,061 
Adjustments:               
Increase in quarterly average excess funds   (971,455)   (524,580)   (609,624)
Adjusted average interest-earning assets  $12,468,069   $11,884,366   $10,170,437 
Adjusted Net Interest Margin - non-GAAP   3.05%   3.19%   3.33%