# EDGAR Filing Document

**Accession Number:** 0001430723
**File Stem:** 0001171843-25-007078
**Filing Date:** 2025-11
**Character Count:** 49611
**Document Hash:** c83dca0010bc9f33b72a2e0240231986
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001171843-25-007078.hdr.sgml**: 20251106

**ACCESSION NUMBER**: 0001171843-25-007078

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 48

**CONFORMED PERIOD OF REPORT**: 20251106

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251106

**DATE AS OF CHANGE**: 20251106

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** ServisFirst Bancshares, Inc.
- **CENTRAL INDEX KEY:** 0001430723
- **STANDARD INDUSTRIAL CLASSIFICATION:** STATE COMMERCIAL BANKS [6022]
- **ORGANIZATION NAME:** 02 Finance
- **EIN:** 260734029
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-36452
- **FILM NUMBER:** 251456549

**BUSINESS ADDRESS:**
- **STREET 1:** 2500 WOODCREST PLACE
- **CITY:** BIRMINGHAM
- **STATE:** AL
- **ZIP:** 35209
- **BUSINESS PHONE:** 2059490302

**MAIL ADDRESS:**
- **STREET 1:** 2500 WOODCREST PLACE
- **CITY:** BIRMINGHAM
- **STATE:** AL
- **ZIP:** 35209

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

Date of Report (Date of earliest event reported): November 6th, 2025

<u>ServisFirst Bancshares, Inc.</u> <br> (Exact name of registrant as specified in its charter)

Delaware 001-36452 26-0734029 <br> (State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)

2500 Woodcrest Place, Birmingham, Alabama 35209 <br> (Address of principal executive offices) (Zip Code)

<u>(205) 949-0302</u> <br> (Registrant's telephone number, including area code)

<u>Not Applicable</u> <br> (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:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class <u>Trading Symbol</u> <u>Name of exchange on which registered</u> <br> <u>Common</u> <u>SFBS</u> <u>New York Stock Exchange</u>

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). 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**

ServisFirst Bancshares, Inc. (the "Company") has updated its investor presentation to incorporate current quarter financial information and other data. This material may be used during discussions with certain investors and is attached as Exhibit 99.1 to this Current Report and is incorporated by reference into this Item 7.01. The updated presentation will also be available through the Investor Relations link at www.servisfirstbank.com.

The information in this report is being furnished, not filed, pursuant to Regulation FD. Accordingly, the information in Items 7.01 and 9.01 of this report will not be incorporated by reference into any registration statement filed by the Company under the Securities Act of 1933, as amended, unless specifically identified therein as being incorporated therein by reference.

**Item 9.01 – Financial Statements and Exhibits**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Not applicable

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Not applicable

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Not applicable

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **<u>Exhibits.</u>** The following exhibits are included with this Current Report on Form 8-K:

---

| | |
|:---|:---|
| Exhibit No. | Description |
| [99.1](exh_991.htm) | [ServisFirst Bancshares Investor Presentation](exh_991.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

SIGNATURE

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.

---

| | | |
|:---|:---|:---|
|  | SERVISFIRST BANCSHARES, INC. | SERVISFIRST BANCSHARES, INC. |
| Dated: November 6th, 2025 | By: | <u>/s/ Thomas A. Broughton, III</u> |
|  |  | Thomas A. Broughton, III |
|  |  | Chairman, President, and Chief Executive Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

![](exh991_01.jpg)

ServisFirst Bancshares, Inc. NYSE: SFBS November 2025

![](exh991_02.jpg)

Forward - Looking Statements ▪ Statements in this presentation that are not historical facts, including, but not limited to, statements concerning future operations, results or performance, are hereby identified as "forward - looking statements" for the purpose of the safe harbor provided by Section 21 E of the Securities Exchange Act of 1934 and Section 27 A of the Securities Act of 1933 . The words "believe," "expect," "anticipate," "project," "plan," "intend," "will," "could," "would," "might" and similar expressions often signify forward - looking statements . Such statements involve inherent risks and uncertainties . ServisFirst Bancshares, Inc . cautions that such forward - looking statements, wherever they occur in this presentation or in other statements attributable to ServisFirst Bancshares, Inc . , are necessarily estimates reflecting the judgment of ServisFirst Bancshares, Inc . 's senior management and involve risks and uncertainties that could cause actual results to differ materially from those suggested by the forward - looking statements . Such forward - looking statements should, therefore, be considered in light of various factors that could affect the accuracy of such forward - looking statements, including, but not limited to : general economic conditions, especially in the credit markets and in the Southeast ; the performance of the capital markets ; changes in interest rates, yield curves and interest rate spread relationships ; changes in accounting and tax principles, policies or guidelines ; changes in legislation or regulatory requirements ; changes as a result of our reclassification as a large financial institution by the FDIC ; changes in our loan portfolio and the deposit base ; possible changes in laws and regulations and governmental monetary and fiscal policies, including, but not limited to, the Federal Reserve policies in connection with continued or re - emerging inflationary pressures and the ability of the U . S . Congress to increase the U . S . statutory debt limit as needed ; computer hacking or cyber - attacks resulting in unauthorized access to confidential or proprietary information ; substantial, unexpected or prolonged changes in the level or cost of liquidity ; the cost and other effects of legal and administrative cases and similar contingencies ; possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and the value of collateral ; the effect of natural disasters, such as hurricanes and tornados, in our geographic markets ; and increased competition from both banks and non - bank financial institutions . For discussion of these and other risks that may cause actual results to differ from expectations, please refer to "Cautionary Note Regarding Forward - looking Statements" and "Risk Factors" in our most recent Annual Report on Form 10 - K, in our Quarterly Reports on Form 10 - Q for fiscal year 2024 , and our other SEC filings . If one or more of the assumption forming the basis of our forward - looking information and statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward - looking information and statements contained herein . Accordingly, you should not place undue reliance on any forward - looking statements, which speak only as of the date made . ServisFirst Bancshares, Inc . assumes no obligation to update or revise any forward - looking statements that are made from time to time . ▪ Non - GAAP Financial Measures - This presentation includes non - GAAP financial measures . Information about any such non - GAAP financial measures, including a reconciliation of those measures to GAAP, can be found in the presentation . 2

![](exh991_03.jpg)

ServisFirst at a Glance Organic Growth Story ▪ Single bank BHC founded in Birmingham, Alabama ▪ Organic asset growth since the bank was founded in 2005 (1) : 24% CAGR High - Performing Metropolitan Commercial Bank ▪ Total Assets (2) : $17.6 billion ▪ Stockholders' Equity (2) : $1.8 billion Strong Balance Sheet and Income Growth ▪ Gross Loans CAGR (4) : 14% ▪ Total Deposits CAGR (4) : 15% ▪ Net Income for Common CAGR (4) : 16% ▪ Diluted EPS CAGR (4) : 15% ▪ ROAA (3) : 1.44% ▪ Efficiency Ratio (3) : 34.56% 1) 19 - year compounded annual growth rate (CAGR) calculated from 12/31/05 – 12/31/2024; excludes the impact of ServisFirst's one acquisition in 2015 – approximately $200 million 2) As of September 30, 2025 3) For nine months ended September 30, 2025 4) 10 - year compounded annual growth rate (CAGR) calculated from 12/31/14 – 12/31/24 3

![](exh991_04.jpg)

Our Business Strategy ▪ Simple business model – Loans and deposits are primary drivers, not ancillary services ▪ Limited branch footprint – Technology provides efficiency ▪ Big bank products and bankers – With the style of service and delivery of a community bank ▪ Adjusted deposit focus coupled with C&I lending emphasis ▪ Scalable, decentralized business model – Regional CEOs drive revenue ▪ Opportunistic expansion, attractive geographies – Teams of the best bankers in each metropolitan market ▪ Disciplined growth company that sets high standards for performance 4

![](exh991_05.jpg)

Opportunistic Expansion ▪ Identify great bankers in attractive markets – Focus on people as opposed to places – Target minimum of $300 million in assets within 3 years – Best bankers in growing markets ▪ Market strategies – Regional CEOs execute simple business model – Back office support and risk management infrastructure – Non - legal board of directors comprised of key business people – Provide professional banking services to mid - market commercial customers that have been neglected or pushed down to branch personnel by national and other larger regional banks ▪ Opportunistic future expansion – Southern markets, metropolitan focus – Draw on expertise of industry contacts 5

![](exh991_06.jpg)

Milestones 6 ▪ Founded in May 2005 with initial capital raise of $35 million ▪ Reached profitability during the fourth quarter of 2005 and have been profitable every quarter since ▪ Achieved total asset milestones of: – $1 billion in 2008 $5 billion in 2015 $9 billion in 2019 $17 billion in 2024 $2 billion in 2011 $6 billion in 2016 $11 billion in 2020 $18 billion in 2025 $3 billion in 2013 $7 billion in 2017 $15 billion in 2021 $4 billion in 2014 $8 billion in 2018 $16 billion in 2023 '13: April - Nashville, TN April - Mobile, AL January '15: Metro Bank Acquisition August '06: Huntsville, AL September '08: Dothan, AL January '17: Fairhope, AL August '19: SW Florida April '21: Orlando, FL February '24: Memphis, TN May '05: Founded in Birmingham, AL June '07: Montgomery, AL '11: March - Correspondent Banking April - Pensacola, FL May '14: Initial Public Offering January '15: Charleston, SC January '16: Tampa Bay, FL September '18: Fort Walton, FL August '20: Columbus, GA '22: March - Panama City, FL May - Piedmont, NC May - Tallahassee, FL September - Asheville, NC April '23: Virginia Beach, VA July '24: Auburn, AL 2005 2007 2009 2011 2013 2015 2017 2019 2021 2023 2025

![](exh991_07.jpg)

Consistently Building Shareholder Value ▪ Tangible Book Value has increased year/year by a minimum of 10% every year since the bank opened in 2005 (19 - year CAGR (1) = 17%) ▪ Stock price has increased by more than 5,000% (2) since initial capital raise in 2005 (19 - year CAGR (1) = 23%) ▪ Dividend has increased each year since initial public offering in 2014 7 5 - year (3) CAGR = 15% 5 - year (3) CAGR = 14% Annual Dividend Per Share Tangible Book Value Per Share 1) 19 – year CAGR = 12/31/2005 – 12/31/24 2) Split adjusted (6 - for - 1) stock price for 2005 initial capital raise was $1.67 per share. Closing stock price on 12/31/24 was $8 4.74 3) 5 – year CAGR = 12/31/2019 – 12/31/24 4) Dividend Annualized 0.6 0.7 0.8 0.92 1.12 1.20 1.005 1.34 2019 2020 2021 2022 2023 2024 9/30/2025 15.45 18.15 20.99 23.64 26.20 29.38 32.37 2019 2020 2021 2022 2023 2024 9/30/2025 (4)

![](exh991_08.jpg)

Our Footprint 8 ServisFirst Branches (3 3) ServisFirst LPO (1) Auburn

![](exh991_09.jpg)

Our Regions 9 1) Represents metropolitan statistical areas (MSAs) 4) Includes Tallahassee Mortgage LPO and Tallahassee Full Service Office 2) As of September 30, 2025 3) As reported by the FDIC as of 6/30/2025 Market Share (3) Total MSA Deposits (3) Total Offices (2) Region (1) (%) ($ in billions) Alabama 8.6 52.9 3 Birmingham - Hoover .2 4.5 1 Auburn - Opelika 21.3 4.3 2 Dothan 10.4 12.2 2 Huntsville 6.5 10.1 2 Mobile 1.8 6.7 1 Daphne - Fairhope - Foley 14.7 9.5 2 Montgomery Florida 2.0 5.1 1 Crestview - Fort Walton Beach - Destin 3.0 30.1 2 North Port - Sarasota - Bradenton .1 70.1 1 Orlando - Kissimmee - Sanford 1.0 4.8 1 Panama City 7.9 8.2 2 Pensacola - Ferry Pass - Brent 1.3 8.8 2 Tallahassee (4) .4 128.1 1 Tampa - St . Petersburg - Clearwater Georgia .4 246.0 2 Atlanta - Sandy Springs - Roswell .3 9.9 1 Columbus North Carolina .02 477.3 2 Charlotte - Concord - Gastonia .4 10.6 1 Asheville South Carolina 1.6 23.1 2 Charleston - North Charleston Tennessee .8 98.3 1 Nashville - Davidson - Murfreesboro - Franklin .3 42.0 1 Memphis, TN - MS - AR Virginia Beach .3 30.0 1 Virginia Beach - Norfolk - Newport News 1292.6 34 Total

![](exh991_10.jpg)

Our Business Model ▪ "Loan making and deposit taking" – Traditional commercial banking services – No emphasis on non - traditional business lines ▪ Culture of cost control – "Branch light," with $427 million average deposits per banking center – Leverage technology and centralized infrastructure – Headcount focused on production and risk management – Key products; including remote deposit capture (approximately 2/3 of checks deposited are via remote deposit capture and mobile deposit), cash management, remote currency manager – Outsource selected functions ▪ C&I and Owner Occupied CRE lending expertise – 42% of gross loans – Target customers: privately held businesses $2 to $250 million in annual sales, professionals, affluent consumers 10

![](exh991_11.jpg)

Scalable , Decentralized Structure ▪ Local decision - making – Emphasize local decision - making to drive customer revenue – Centralized, uniform risk management and support – Conservative local lending authorities, covers most lending decisions – Geographic organizational structure (as opposed to line of business structure) ▪ Regional CEOs empowered and held accountable – Utilize stock based compensation to align goals ▪ Top - down sales culture – Senior management actively involved in customer acquisition 11

![](exh991_12.jpg)

Capacity For Growth ▪ Potential for significant growth in both loan and deposit book size of current calling officers – Approximately 59% of the bank's loan book is managed by approximately 20% of the bank's calling officers and approximately 65% of the bank's deposit book is managed by approximately 20% of the bank's calling officers – Average outstanding loan balances per officer as of 9/30/25 was $62 million and average deposit balances per officer was $72 million – Strive for a minimum of $75 million in outstanding loans and deposits for every calling officer, resulting in approximately $4.6 billion in potential additional loan balances and $4.8 billion in potential additional deposits balances – Approximately 32% of calling officers manage loan and/or deposit books in excess of $75 million ▪ Focused on identifying motivated, customer service oriented bankers – Regularly meet with potential new bankers – Sustainable growth achieved through exceptional customer service which builds client loyalty and leads to customer referrals 12

![](exh991_13.jpg)

Risk Management Credit Process ▪ Lending focuses on middle market clients with Regional CEO and credit officers approving secured loan relationship up to $5MM; relationships greater than $5MM are approved by the CCO and/or members of executive management ▪ Centralized monitoring of ABL relationships greater than $2MM and centralized monitoring of commercial construction projects greater than $3MM ▪ Independent loan review examines 35 - 40% of the committed balances annually to affirm risk rating accuracy and proper documentation ▪ The top three industry exposures as of 9/30/25 are: Real Estate (35%), Service Industry (13%) and Retail (8%). – The top three C&I and C&I OOCRE portfolio industries are: Retail (17%), Manufacturing (10%), and Health Care (9%). C&I and OOCRE loans account for 42% of the total loan portfolio 13

![](exh991_14.jpg)

Risk Management Credit Process ▪ The Bank does not lead any Share National Credits (SNCs); the Bank does participate in 12 relationships that are classified as SNCs with current balances of $90MM as of 9/30/25 ▪ As of 9/30/25, CRE as a percent of capital was 299% and AD&C as a percent of capital was 77% ▪ Approximately 87% of the Bank's CRE loans are located in Bank's seven state footprint 14

![](exh991_15.jpg)

Correspondent Banking Footprint 15 Total Balance ($000s) Fed Funds Purchased Deposits (Interest Bearing) Deposits (Non Interest Bearing) # of Relationships Date $2,402,181 $1,470,100 $617,363 $314,718 388 9/30/2025 $2,497,439 $1,599,135 $577,960 $320,344 385 6/30/2025 $3,155,554 $2,358,326 $511,565 $285,662 378 3/31/2025 $2,716,226 $1,913,728 $523,966 $278,532 378 12/31/2024 $2,218,109 $1,542,623 $419,960 $255,526 380 9/30/2024 $1,890,538 $1,097,153 $529,169 $264,215 377 6/30/2024 $2,173,677 $1,345,328 $564,806 $263,543 373 3/31/2024

![](exh991_16.jpg)

Our Management Team Thomas A. Broughton, III Chairman, President and CEO ▪ Previously President and CEO of First Commercial Bank (acquired by Synovus Financial, 1992); subsequently, regional CEO for Synovus ▪ American Banker's 2009 Community Banker of the Year David A. Sparacio EVP and Chief Financial Officer ▪ Previously Executive Vice President, Corporate Controller for Ameris Bank. Rodney E. Rushing EVP and Chief Operating Officer ▪ Previously Executive Vice President of Correspondent Banking, BBVA - Compass 16 Jim H. Harper SVP and Chief Credit Officer ▪ Previously Executive Vice President and Senior Credit Risk Officer for Cadence Bank.

![](exh991_17.jpg)

Our Regions Rex D. McKinney EVP and Regional CEO Northwest Florida ▪ Previously EVP/Senior Commercial Lender for First American Bank/Coastal Bank and Trust (Synovus) Andrew N. Kattos EVP and Regional CEO Huntsville ▪ Previously EVP/Senior Lender for First Commercial Bank J. Harold Clemmer EVP and Regional CEO Atlanta ▪ Previously President of Fifth Third Bank Tennessee and Fifth Third Bank Georgia W. Bibb Lamar EVP and Regional CEO Mobile ▪ Previously CEO of BankTrust for over 20 years G. Carlton Barker EVP and Regional CEO Montgomery ▪ Previously Group President for Regions Bank Southeast Alabama Bank Group B. Harrison Morris EVP and Regional CEO Dothan ▪ Previously Market President of Wachovia's operation in Dothan Gregory W. Bryant EVP and Regional CEO West Central Florida ▪ Previously President and CEO of Bay Cities Bank in Tampa Bay Thomas G. Trouche EVP and Regional CEO Charleston ▪ Previously Executive Vice President Coastal Division for First Citizens Bank Bradford A. Vieira EVP and Regional CEO Tennessee ▪ Previously SVP and Commercial Banking Manager at ServisFirst Bank 17 Rick Manley EVP and Regional CEO North Carolina ▪ Previously Mid Atlantic President for First Horizon Bank

![](exh991_18.jpg)

Financial Results

![](exh991_19.jpg)

Income Growth ▪ Rare combination of balance sheet growth and earnings power ▪ EPS growth includes impact of $55.1 million of common stock issued in five private placements as we entered new markets prior to our initial public offering (IPO) and $56.9 million from the IPO 19 7 - year (1) CAGR = 14% 7 - year (1) CAGR = 13% Net Income Available to Common Stockholders ($millions) Diluted Earnings Per Common Share 1) 7 – year CAGR = 12/31/2017 – 12/31/24 93 137 149 170 208 252 207 227 190 1.72 2.53 2.76 3.13 3.82 4.61 3.79 4.16 3.48

![](exh991_20.jpg)

Balance Sheet Makeup ▪ Primary focus on building Adjusted deposits, highlighted by non - interest bearing accounts and non - reliance on CDs ▪ C&I lending expertise within a well balanced loan portfolio 20 Deposit Mix (1) 3.41% Cost of Interest Bearing Deposits (2) Loan Portfolio (1) 6.34% Yield on Loans (2) 1) For period ending September 30, 2025 2) Average for the three months ended September 30, 2025 Non - interest bearing 18% CDs 10% NOW, Money market, and savings 72% Commercial & industrial 22% Real estate - construction 12% CRE owner occupied 20% Consumer mortgage 12% CRE non - owner occupied 33% Consumer 1%

![](exh991_21.jpg)

Loan Growth by Type 21 12/31/2024 9/30/2025 2,869,894$2,945,784$75,890$1,489,306$1,532,285$42,979$2,547,143$2,680,055$132,912$1,444,623$1,625,296$180,673$4,181,243$4,448,710$267,467$8,173,009$8,754,061$581,052$73,627$79,837$6,210$12,605,836$13,311,967$706,131$ Total Loans Dollars in Thousands YTD GrowthLoan Type Commercial, Financial and Agricultural Real Estate - Construction Real Estate - Mortgage: Owner-Occupied Commercial 1-4 Family Mortgage Other Mortgage Subtotal: Real Estate - Mortgage Consumer

![](exh991_22.jpg)

22 Repricing Opportunity ▪ 46% of the fixed rate loan portfolio matures within the next three years at a weighted average rate of 5.10% ▪ 86% of floating rate loans have a floor; weighted average floor rate is 4.71% ▪ Over $1.7 billion of projected cash flows from fixed rate loans over the next 12 months at a weighted average rate of 5.04% ▪ Slightly liability sensitive profile driven by a well - balanced rate structure Note: Loan balances and weighted average rates exclude credit card portfolios, deferred costs, overdrafts, in process accoun ts and loan fees. Fixed Rate Loan Maturity Table as of 9.30.2025 Over 5 Years 4 to 5 Years 3 to 4 Years 2 to 3 Years 1 to 2 Years 1 Year or Less Dollars in thousands 107,298 219,388 174,201 73,544 223,876 128,830 Commercial, financial and agricultural 96,346 45,249 10,305 36,623 71,578 67,431 Real estate - construction Real estate - mortgage 547,008 298,908 236,676 143,604 297,978 236,505 Owner - occupied commercial 743,783 77,973 23,487 23,882 61,514 60,418 1 - 4 family mortgage 355,572 323,262 335,661 237,636 839,327 493,483 Non - owner occupied commercial 1,646,364 700,143 595,824 405,122 1,198,818 790,405 Subtotal: Real estate - mortgage 381 1,384 2,042 1,140 2,017 5,937 Consumer 1,850,389 966,163 782,373 516,429 1,496,289 992,604 Total 5.21% 6.54% 6.04% 5.83% 4.95% 4.97% Weighted average rate Variable Rate Loan Maturity Table as of 9.30.2025 Over 5 Years 4 to 5 Years 3 to 4 Years 2 to 3 Years 1 to 2 Years 1 Year or Less Dollars in thousands 95,364 99,856 208,371 109,430 319,859 1,087,132 Commercial, financial and agricultural 83,821 137,836 189,550 60,693 254,227 477,529 Real estate - construction Real estate - mortgage 126,221 214,447 274,942 91,391 67,796 140,900 Owner - occupied commercial 312,773 53,768 31,047 31,191 49,898 120,244 1 - 4 family mortgage 144,768 166,736 268,562 239,783 527,157 470,067 Non - owner occupied commercial 583,762 434,951 574,551 362,364 644,851 731,211 Subtotal: Real estate - mortgage 5,672 706 984 533 14,047 22,797 Consumer 768,618 673,349 973,456 533,020 1,232,984 2,318,670 Total 6.80% 6.82% 6.93% 7.01% 7.08% 7.23% Weighted average rate

![](exh991_23.jpg)

Credit Trends 25 Commercial Real Estate Trends Current Period Year Ended December 31, 9/30/2025 2024 2023 2022 2021 2020 (In Thousands) $150,572 $117,620 $109,800 $105,954 $74,811 $62,383 1 - 4 Family Construction Speculative $154,083 $108,714 $90,772 $116,556 $96,144 $55,899 1 - 4 Family Construction Sold $67,727 $57,278 $47,560 $35,530 $37,753 $50,777 Resi Acquisition & Development $1,317,005 $1,248,669 $1,038,283 $869,483 $459,122 $316,372 Multifamily Permanent $42,458 $41,600 $49,672 $51,816 $37,130 $36,179 Residential Lot Loans $67,289 $46,225 $36,694 $50,717 $60,132 $51,195 Commercial Lots $146,772 $162,435 $151,470 $164,932 $134,774 $54,793 Raw Land $903,384 $955,433 $1,033,652 $1,006,883 $662,333 $282,389 Commercial Construction $632,777 $597,129 $545,866 $537,466 $363,610 $304,858 Retail $332,904 $308,910 $301,244 $321,210 $363,410 $342,586 Nursing Home or Assisted Living Facility $451,812 $434,407 $413,729 $384,209 $290,075 $260,982 Office Building $650,480 $592,214 $458,329 $409,720 $259,986 $134,902 Hotel or Motel $1,063,731 $999,913 $899,659 $978,145 $847,093 $643,979 All Other CRE Income Property $5,980,995 $5,670,548 $5,176,730 $5,032,620 $3,686,371 $2,597,292 Total CRE (Excluding O/O CRE) $2,002,347 $1,859,978 $1,691,212 $1,532,890 $1,303,623 $1,108,672 Total Risk - Based Capital (Bank Level) 299% 305% 306% 328% 283% 234% CRE as % of Total Capital $13,311,967 $12,605,836 $11,658,829 $11,687,968 $9,653,984 $8,465,688 Total Gross Loans 45% 45% 44% 43% 39% 31% CRE as % of Total Portfolio $2,580,971 $2,445,914 $2,257,163 $2,199,280 $1,874,103 $1,693,427 CRE Owner Occupied 19% 19% 19% 19% 20% 20% CRE OO as % of Total Portfolio 129% 132% 133% 143% 144% 153% CRE OO as % of Total Capital Acquisition, Development, & Construction Trends $1,532,285 $1,489,305 $1,519,619 $1,532,388 $1,103,076 $593,614 AD&C 77% 80% 100% 100% 85% 54% AD&C as % of Total Capital 12% 12% 13% 13% 12% 7% AD&C as % of Total Portfolio

![](exh991_24.jpg)

Credit Quality ▪ Strong loan growth while maintaining asset quality discipline 24 Allowance for Credit Losses / Total Loans Net Charge Offs / Total Average Loans Non - Performing Assets / Total Assets Non - Performing Loans / Total Loans 0.21% 0.09% 0.12% 0.14% 0.26% 0.96% 2020 2021 2022 2023 2024 9/30/2025 0.22% 0.13% 0.15% 0.18% 0.34% 1.26% 2020 2021 2022 2023 2024 9/30/2025 0.36% 0.03% 0.08% 0.10% 0.09% 0.22% 2020 2021 2022 2023 2024 9/30/2025 1.04% 1.22% 1.25% 1.32% 1.30% 1.28% 2020 2021 2022 2023 2024 9/30/2025

![](exh991_25.jpg)

Profitability Metrics ▪ Consistent earnings results and strong momentum 25 Adjusted Return on Average Assets (1) Adjusted Return on Average Equity (1) Adjusted Return on Average Common Equity (1) Net Interest Margin 1) For a reconciliation of these non - GAAP measures to the most comparable GAAP measure, see "GAAP Reconciliation and Management Exp lanation of Non - GAAP Financial Measures" included at the end of this presentation. 1.59% 1.55% 1.71% 1.42% 1.40% 1.52% 2020 2021 2022 2023 2024 9/30/2025 18.55% 19.47% 20.73% 15.71% 15.07% 15.85% 2020 2021 2022 2023 2024 9/30/2025 3.31% 2.94% 3.32% 2.81% 2.83% 3.04% 2020 2021 2022 2023 2024 9/30/2025 18.55% 19.48% 20.73% 15.71% 15.07% 15.85% 2020 2021 2022 2023 2024 9/30/2025

![](exh991_26.jpg)

41.54% 38.69% 38.75% 40.60% 39.47% 34.71% 32.57% 33.28% 30.29% 31.84% 31.30% 38.28% 37.34% 33.38% 1.64% 1.51% 1.47% 1.55% 1.41% 1.32% 1.26% 1.20% 1.05% 0.98% 1.07% 1.11% 1.11% 1.05% 0.00% 1.00% 2.00% 3.00% 4.00% 5.00% 0.00% 10.00% 20.00% 30.00% 40.00% 50.00% 60.00% 70.00% Core Efficiency Ratio Core Non-interest Expense / Average Assets Efficiency ▪ Our operating structure and business strategy enable efficient, profitable growth 26 Adjusted Efficiency Ratio (1) and Adj. Non - interest Expense / Average Assets (1) (1) (1) 1) For a reconciliation of these non - GAAP measures to the most comparable GAAP measure, see "GAAP Reconciliation and Management Explanation of Non - GAAP Financial Measures" included at the end of this presentation .

![](exh991_27.jpg)

Interest Rate Sensitivity 27 Estimated Change in Net Interest Income Over 12 Month Time Horizon % change in NII from year 1 base, b ased on parallel shift in yield curve, and a static balance sheet Scenario 50% of loans are variable rate Variable - Rate Loans 18% of deposits are held in non - interest - bearing demand deposit accounts Deposit Mix 2.9% 1.4% - 2.5% 4.2% 1.8% - 3.7% -5.0% -4.0% -3.0% -2.0% -1.0% 0.0% 1.0% 2.0% 3.0% 4.0% 5.0% Down 200 bps Down 100 bps Up 200 bps Ramp Scenario Shock Scenario

![](exh991_28.jpg)

Our Regions: Centers for Continued Growth ▪ Birmingham, Alabama – Key Industries : Metals manufacturing, finance, insurance, healthcare services and distribution – Key Employers : Protective Life, Encompass Health, Vulcan Materials Company, AT&T, American Cast Iron Pipe Company, Southern Company, Shipt , Brasfield & Gorrie, Coca - Cola and University of Alabama at Birmingham ▪ Huntsville, Alabama – Key Industries : U.S. government, aerospace/defense, commercial and university research – Key Employers : U.S. Army/Redstone Arsenal, Boeing Company, NASA/Marshall Space Flight Center, Intergraph Corporation, ADTRAN, Northrop Grumman, Technicolor, SAIC, DirecTV, Lockheed Martin, University of Alabama Huntsville, Boeing, and Toyota Motor Manufacturing ▪ Montgomery, Alabama – Key Industries : U.S. and state government, U.S. Air Force , automotive manufacturing, medical technology and education – Key Employers : Maxwell Gunter Air Force Base, State of Alabama, Baptist Health Systems, Hyundai Motor Manufacturing, Auburn University, SiO2 Medical Products, GE Aerospace, and MOBIS Alabama 28

![](exh991_29.jpg)

Our Regions: Centers for Continued Growth (cont.) ▪ Dothan, Alabama – Key Industries : Agriculture, manufacturing, defense, financial services, and healthcare – Key Employers : Southeast Health Medical Center, Wayne Farms, Southern Nuclear, Michelin Tire, Globe Motors, AAA Cooper Transportation, Fort Moore, TSYS, Aflac, Piedmont Columbus Regional ▪ Northwest Florida – Key Industries : Military, health services, medical technology industries, and tourism – Key Employers : Eglin Air Force Base, Hurlburt Field, Pensacola Whiting Field, Pensacola Naval Air Station and Corry Station, Ascension Health System, Baptist Healthcare, West Florida Regional Hospital, University of West Florida, Ascend Performance Materials, Tyndall Air Force Base, Coastal Systems Station Naval Surface Warfare Center, Florida State University, Amazon, Tallahassee Memorial Healthcare, GE Wind Energy, St. Joe Company, Eastern Ship building Inc., and Berg Steel Pipe Corp ▪ Mobile, Alabama – Key Industries : Aircraft assembly, aerospace, steel, ship building, maritime, construction, medicine, and manufacturing – Key Employers : Port of Mobile, Infirmary Health Systems, Austal USA, Brookley Aeroplex , ThyssenKrupp, University of South Alabama, VT Mobile Aerospace, Outokumpu and EADS 29

![](exh991_30.jpg)

Our Regions: Centers for Continued Growth (cont.) ▪ Tennessee – Key Industries : Healthcare, manufacturing, entertainment, transportation, education and technology – Key Employers : HCA Holdings, Nissan North America, Dollar General Corporation, Asurion, Community Health Systems, FedEx, AutoZone, Vanderbilt University, BlueCross BlueShield and International Paper ▪ Charleston, South Carolina – Key Industries : Maritime, information technology, higher education, military, manufacturing, and tourism – Key Employers : Joint Base Charleston, Medical University of South Carolina, Roper St. Francis Healthcare, Boeing Company, Robert Bosch LLC, Blackbaud, Trident Health, Mercedes - Benz Vans and SAIC ▪ Atlanta, Georgia – Key Industries : Logistics, media, information technology, education and entertainment – Key Employers : Coca - Cola Company, Home Depot, Delta Air Lines, AT&T Mobility, UPS, Newell - Rubbermaid, Cable News Network, Georgia Tech, Lockheed Martin and Cox Enterprises 30

![](exh991_31.jpg)

Our Regions: Centers for Continued Growth (cont.) ▪ West Central Florida – Key Industries : Defense, financial services, information technology, healthcare, transportation, grocery, manufacturing, and tourism – Key Employers : Baycare Health System, University of South Florida, Tech Data, Raymond James Financial, Jabil Circuit, HSN, WellCare Health Plans, Sarasota Memorial Health Care System, Beall's Inc., Teco Energy, Walt Disney World Resort, Advent Health, Publix, and Lockheed Martin ▪ North Carolina – Key Industries : Financial services, manufacturing, energy, automotive, food processing and healthcare – Key Employers : Bank of America, Wells Fargo, Duke Energy, Atrium Health, Novant Health, Lowe's, TIAA, Nucor, Sonic Automotive, Compass Group North America, Novo Nordisk, Campbell's, and Mission Health System ▪ Virginia Beach, Virginia – Key Industries : Defense, manufacturing, trade, information, utilities, m aritime, hospitality , professional services, and healthcare – Key Employers : Naval Air Station Oceana - Dam Neck, Ft. Story, Sentara Healthcare, GEICO , STIHL , Novant Health, Huntington Ingalls Industries, Dominion Energy, Newport News Shipbuilding, Jefferson Labs, LifeNet Health and Siemens Gamesa 31

![](exh991_32.jpg)

Our Financial Performance: Key Operating and Performance Metrics 32 1) For a reconciliation of these non - GAAP measures to the most comparable GAAP measure, see "GAAP Reconciliation and Management Exp lanation of Non - GAAP Financial Measures" included at the end of this presentation. 2) Non - GAAP financial measures. "Tangible Common Equity to Tangible Assets" and "Tangible Book value per Share" are not measures o f financial performance recognized by generally accepted accounting principles in the United States, or GAAP. Dollars in Millions Except per Share Amounts 9/30/2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 Balance Sheet $17,584 $17,352 $16,130 $14,596 $15,449 $11,933 8948 $8,007 $7,082 $6,370 Total Assets $1 3,142 $12,441 $11,506 $11,542 $9,416 $8,378 7185 $6,465 $5,792 $4,860 Net Loans $1 4,107 $13,543 $13,274 $11,547 $12,453 $9,976 7530 $6,916 $6,092 $5,420 Deposits 93 % 92% 87% 100% 76% 84% 95% 93% 95% 90% Net Loans / Deposits $1,782 $1,617 $1,440 $1,298 $1,152 $993 $843 $715 $608 $523 Total Equity Profitability $190.2 $227.2 $206.9 $251.5 $207.7 $169.6 $149.2 $136.9 $93.1 $81.5 Net Income $190.2 $227.2 $206.8 $251.4 $207.7 $169.5 $149.2 $136.9 $93.0 $81.4 Net Income Available to Common $200.7 $22 8 . 5 $206.8 $251.4 $210.0 $169.5 $147.9 $136.9 $96.3 $81.4 Adj. Net Income Available to Common (1) 1. 52 % 1. 40 % 1.37% 1.71% 1.55% 1.59% 1.71% 1.88% 1.48% 1.42% Adj. ROAA (1) 15.85 % 1 5.07 % 15.13% 20.73% 19.48% 18.55% 19.00% 20.96% 16.96% 16.64% Adj. ROAE (1) 1 5.85 % 1 5.07 % 15.13% 20.73% 19.47% 18.55% 18.99% 20.95% 16.95% 16.63% Adj. ROACE (1) 3.04 % 2.82% 2.81% 3.32% 2.94% 3.31% 3.46% 3.75% 3.68% 3.42% Net Interest Margin 3 3.38 % 37. 34 % 40.67% 31.30% 31.84% 30.29% 33.31% 32.57% 34.71% 39.47% Adj. Efficiency Ratio (1) Capital Adequacy 10.06 % 9.25% 8.85% 8.81% 7.38% 8.22% 9.27% 8.77% 8.39% 7.99% Tangible Common Equity to Tangible Assets (2) 11. 49 % 11. 42 % 10 . 9 1 % 9.55% 9.95% 10.50% 10.50% 10.12% 9.51% 9.78% Common Equity Tier 1 RBC Ratio 10.01 % 9.5 9 % 9.12% 9.29% 7.39% 8.23% 9.13% 9.07% 8.51% 8.22% Tier I Leverage Ratio 11. 50 % 11. 42 % 10.92% 9.55% 9.96% 10.50% 10.50% 10.13% 9.52% 9.78% Tier I RBC Ratio 12. 91 % 12. 90 % 12.45% 11.03% 11.58% 12.20% 12.31% 12.05% 11.52% 11.84% Total RBC Ratio Asset Quality 0. 96 % 0. 2 6% 0.1 4 % 0.12% 0.09% 0.21% 0.50% 0.41% 0.25% 0.34% NPAs / Assets 0. 22 % 0.0 9 % 0. 10 % 0.08% 0.03% 0.36% 0.32% 0.20% 0. 29 % 0.11% NCOs / Average Loans 1. 28 % 1.30% 1.32% 1.25% 1.22% 1.04% 1.05% 1.05% 1.02% 1.06% Credit Loss Reserve / Gross Loans Per Share Information 54, 621,441 54,5 70 , 138 54,461,580 54,326,527 54,227,060 53,943,751 53,623,740 53,375,195 52,992,586 52,636,896 Common Shares Outstanding $32.62 $29.63 $26.45 $23.89 $21.24 $18.41 $15.71 $13.40 $11.47 $9.93 Book Value per Share $32.37 $29.38 $26.20 $23.64 $20.99 $18.15 $15.45 $13.13 $11.19 $9.65 Tangible Book Value per Share (2) $3.48 $4.16 $3.79 $4.61 $3.82 $3.13 $2.76 $2.53 $1.72 $1.52 Diluted Earnings per Share $3.67 $4.1 8 $3.79 $4.61 $3.86 $3.13 $2.74 $2.53 $1.78 $1.52 Adj. Diluted Earnings per Share (1)

![](exh991_33.jpg)

Our Financial Performance: Asset Quality, Credit Loss Reserve and Charge - Offs 33 9/30/2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 Dollars in Thousands Nonaccrual Loans: 34,442 2 5,692 7,217 7,108 4,343 11,709 14,729 10,503 9,712 7,282 Commercial, Financial & Agricultural 36,884 - 111 - - 234 1,588 997 - 3,268 Construction 12,973 8,744 7,089 3,312 1,021 1,259 10,826 3,358 556 - Owner - Occupied Commercial Real Estate 6,252 3,051 4,426 1,524 1,398 771 1,440 2,046 459 74 1 - 4 Family 75,022 1,259 506 506 - - 1,507 5,022 - - Other Real Estate Loans 1,089 - - - - - - - 38 - Consumer 166,662 3 9,501 19,349 12,450 6,762 13,973 30,091 21,926 10,765 10,624 Total Nonaccrual Loans 965 2, 965 2,184 5,391 5,335 4,981 6,021 5,844 60 6,263 Total 90+ Days Past Due & Accruing 167,627 42,466 21,533 17,841 12,097 18,954 36,112 27,770 10,825 16,887 Total Nonperforming Loans 611 2, 531 995 248 1,208 6,497 8,178 5,169 6,701 4,988 Other Real Estate Owned & Repossessions 168,238 4 4,997 22,528 18,089 13,305 25,451 44,290 32,939 17,526 21,875 Total Nonperforming Assets Allowance for Credit Losses: 164,458 153,317 146,297 116,660 87,942 76,584 68,600 59,406 51,893 43,419 Beginning of Year (2,000) Impact of Adoption of ASC 326 (1) Charge - Offs: (17,209) (12,115) (13,229) (9,256) (3,453) (23,936) (15,015) (11,428) (13,910) (3,791) Commercial, Financial and Agricultural (46) - (108) - (14) (1,032) - - (56) (815) Real Estate - Construction (4,038) - - - - - - - - - Owner - Occupied Commercial (1,121) - - - - - - - - - Non - Owner Occupied Commercial (5,445) (998) (171) (221) (279) (4,397) (6,882) (1,042) (2,056) (380) Real Estate - Mortgage: (286) (571) (1,073) (660) (368) (203) (592) (283) (310) (212) Consumer (28,145) (13,684) (14,581) (10,137) (4,114) (29,568) (22,489) (12,753) (16,332) (5,198) Total Charge - Offs Recoveries: 1,367 3,021 2,800 2,012 1,135 252 306 349 337 49 Commercial, Financial and Agricultural 30 8 3 - 52 32 3 112 168 76 Real Estate - Construction 1 - - - - - - - - - Owner - Occupied Commercial - - - - - - - - - - Non - Owner Occupied Commercial 1 31 - - 86 140 13 46 89 146 Real Estate - Mortgage: 105 212 83 155 42 68 107 38 26 3 Consumer 1,504 3,272 2,886 2,167 1,315 492 429 545 620 274 Total Recoveries (21,441) (10,412) (11,695) (7,970) (2,799) (29,076) (22,060) (12,208) (15,712) (4,924) Net Charge - Offs - - - - - - 7,406 - - - Allocation from LGP 27,217 21,587 18,715 37,607 31,517 42,434 22,638 21,402 23,225 13,398 Provision for Credit Losses Charged to Expense 170,235 16 4,458 153,317 146,297 116,660 87,942 76,584 68,600 59,406 51,893 Allowance for Credit Losses at End of Period As a Percent of Year to Date Average Loans: 0. 22 % 0.0 9 % 0.10% 0.08% 0.03% 0.36% 0.32% 0.20% 0.29% 0.11% Net Charge - Offs 0. 28 % 0.1 8 % 0.16% 0.36% 0.36% 0.52% 0.33% 0.35% 0.43% 0.30% Provision for Credit Losses 1. 28 % 1.3 0 % 1.32% 1.25% 1.22% 1.04% 1.05% 1.05% 1.02% 1.06% Allowance for Credit Losses As a Percentage of: Loans

![](exh991_34.jpg)

GAAP Reconciliation and Management Explanation of Non - GAAP Financial Measures We recognized an $8 . 6 million loss on sale of available - for - sale debt securities in non - interest income during the second quarter of 2025 . We reversed a $2 . 3 million legal reserve from interest expense during the second quarter of 2025 as a result of restructuring the portfolio . These adjustments to our results are unusual, or infrequent, in nature and are not considered to be part of our non - interest expense, non - interest income and interest expense run rates, respectively . During the fourth quarter of 2023 , we recorded a one - time expense of $7 . 2 million associated with the FDIC's special assessment to recapitalize the Deposit Insurance Fund following bank failures in the spring of 2023 . This assessment was updated in the first quarter of 2024 resulting in additional expense of $1 . 8 million . These expenses are unusual, or infrequent, in nature and not part of the noninterest expense run rate . Each of adjusted net income, adjusted net income available to common stockholders, adjusted diluted earnings per share, adjusted return on average assets, adjusted return on average common stockholders' equity and adjusted efficiency ratio excludes the impact of these items, net of tax, and are all considered non - GAAP financial measures . During the fourth quarter of 2021 , we recorded $3 . 0 million of expenses associated with our Adjusted operating system conversion scheduled to be completed during the third quarter of 2022 . The expenses relate to negotiated liquidated damages of our existing system contracts and the procurement of our data from those providers . We recorded a $1 . 7 million credit to our FDIC and other regulatory assessments expense in 2019 as a result of the FDIC's Small Bank Assessment Credit . We recorded $3 . 1 million of additional tax expense as a result of revaluing our net deferred tax assets at December 31 , 2017 due to lower corporate income tax rates provided by the Tax Cuts and Jobs Act passed into law in December 2017 . The revaluation adjustment of our net deferred tax asset position was impacted by a number of factors, including increased loan charge - offs in the fourth quarter of 2017 , increases in deferred tax liabilities relating to depreciation expense on our new headquarters building, and dividends from our captive real estate investment trusts . In 2017 we also recorded expenses of $347 , 000 related to terminating the lease agreement on our previous headquarters building in Birmingham, Alabama and expenses of moving into our new headquarters building . We recorded expenses of $2 . 1 million in 2015 related to the acquisition of Metro Bancshares, Inc . and the merger of Metro Bank with and into the bank, and recorded an expense of $500 , 000 resulting from the initial funding of reserves for unfunded loan commitments, consistent with guidance provided in the Federal Reserve Bank's Interagency Policy Statement SR 06 - 17 . We recorded a non - routine expense of $703 , 000 for the first quarter of 2014 resulting from the correction of our accounting for vested stock options previously granted to members of our advisory boards in our Dothan, Huntsville and Montgomery, Alabama markets . The table below presents computations of earnings and certain other financial measures which exclude the significant adjustments discussed above . These non - GAAP financial measures include "adjusted net income available to common stockholders," "adjusted earnings per share, basic," "adjusted earnings per share, diluted," "adjusted return on average assets," "adjusted return on average stockholders' equity," "adjusted return on average common stockholders' equity" and "adjusted efficiency ratio . " Adjusted earnings per share, basic is adjusted net income available to common stockholders divided by weighted average shares outstanding . Adjusted earnings per share, diluted is adjusted net income available to common stockholders divided by weighted average diluted shares outstanding . Adjusted return on average assets is adjusted net income divided by average total assets . Adjusted return of average stockholders' equity is adjusted net income divided by average total stockholders' equity . Adjusted return of average common stockholders' equity is adjusted net income divided by average common stockholders' equity . The adjusted efficiency ratio is adjusted non - interest expense divided by the sum of adjusted net interest income and adjusted non - interest income . Our management and board use these non - GAAP measures for reporting financial performance to internal users for management purposes and externally as part of presentations to investors . We believe these non - GAAP financial measures provide useful information to management, our board 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 inherent limitations, are not audited and are not required to be uniformly applied . All amounts are in thousands, except share and per share data . 34

![](exh991_35.jpg)

GAAP Reconciliation 35 As Of and For the Period Ended December 31, 2014 As Of and For the Period Ended December 31, 2015 As Of and For the Period Ended December 31, 2016 As Of and For the Period Ended December 31, 2017 As Of and For the Period Ended December 31, 2018 As Of and For the Period Ended December 31, 2019 As Of and For the Period Ended December 31, 2020 As Of and For the Period Ended December 31, 2021 As Of and For the Period Ended December 31, 2022 As Of and For the Period Ended December 31, 2023 As Of and For the Period Ended December 31, 2024 As Of and For the Period Ended September 30, 2025 21,601 $25,465 $44,258 $37,618 $45,615 $37,735 51,740 44,304 $ Provision for income taxes - GAAP 865 829 - 132 421 756 2,619 452 3,539 Adjustment for non - routine expense/credit 22,466 $26,294 $44,126 $38,039 $46,371 $40,354 52,192 40,765 $ Adjusted provision for income taxes - non - GAAP % 1.39 % 1.38 % 1.43 % 1.73 % 1.53 % 1.37 % 1.39 % 1.44 Return on average assets - GAAP 52,377 $63,540 $93,092 $149,180 $207,734 $206,853 $227,242 $190,219 $ Net income - GAAP 1,612 1,767 3,274 - 1,185 2,251 7,817 1,347 10,560 Adjustment for non - routine expense/credit 53,989 $65,307 $96,366 $147,995 $209,985 $214,670 $228,589 $200,779 $ Adjusted net income - non -

GAAP 3,758,184 $4,591,861 $6,495,067 $8,638,604 $13,555,221 $15,066,716 $16,333,383 $17,681,999 $ Average assets % 1.44 % 1.42 % 1.48 % 1.71 % 1.55 % 1.42 % 1.40 % 1.52 Adjusted return on average assets - non - GAAP % 14.43 % 15.30 % 16.37 % 19.15 % 19.26 % 15.13 % 14.98 % 15.01 Return on average common stockholders' equity - GAAP 51,946 $63,260 $93,030 $149,180 $207,672 $206,791 $227,180 $190,188 $ Net income available to common stockholders - GAAP 1,612 1,767 3,274 - 1,185 2,251 7,817 1,347 10,560 Adjustment for non - routine expense/credit 53,558 $65,027 $96,304 $147,995 $209,923 $214,608 $228,527 $200,748 $ Adjusted net income available to common stockholders - non - GAAP 320,005 $413,445 $568,228 $779,071 $1,078,075 $1,366,708 $1,516,855 $1,716,877 $ Average common stockholders' equity % 16.74 % 15.73 % 16.95 % 18.99 % 19.47 % 15.71 % 15.07 % 15.85 Adjusted return on average common stockholders' equity - non - GAAP 1.05 $1.20 $1.72 $2.76 $3.82 $3.79 $4.16 $3.48 $ Diluted earnings per share - GAAP 49,636,442 52,885,108 54,161,788 54,103,074 54,434,573 54,530,797 54,624,234 54,667,955 Weighted average shares outstanding, diluted - GAAP 1.08 $1.23 $1.78 $2.73 $3.86 $3.94 $4.18 $3.67 $ Adjusted diluted earnings per share - non - GAAP 7.41 $8.65 $9.93 $11.47 $13.4 $15.71 $18.41 $21.24 $23.89 $26.45 $29.63 $32.62 $ Book value per share - GAAP 367,255 449,147 522,889 607,604 715,203 842,682 992,852 1,152,015 1,297,896 1,440,405 1,616,772 1,781,647 Total common stockholders' equity - GAAP - 15,330 14,996 14,787 14,449 14,179 13,908 13,638 13,615 13,615 13,615 13,615 Adjusted for goodwill and other identifiable intangible assets 367,255 $433,817 $507,893 $592,885 $700,754 $828,503 $978,944 $1,138,377 $1,284,281 $1,426,790 $1,603,157 $1,768,032 $ Tangible common stockholders' equity - non - GAAP 7.41 $8.35 $9.65 $11.19 $13.13 $15.45 $18.15 $20.99 $23.64 $26.2 $29.38 $32.37 $ Tangible book value per share - non - GAAP % 8.96 % 8.81 % 8.21 8.58 % 8.93 % 9.42 % 8.32 % 7.46 % 8.89 % 8.93 % 9.32 % 10.13 Stockholders' equity to total assets - GAAP 4,098,679 $5,095,509 $6,370,448 $7,082,384 $8,007,382 $8,947,653 $11,927,955 $15,448,806 $14,595,753 $16,129,668 $17,351,643 $17,584,199 $ Total assets - GAAP - 15,330 14,996 - 14,719 - 14,449 - 14,179 - 13,908 - 13,638 - 13,615 - 13,615 - 13,615 - 13,615 Adjusted for goodwill and other identifiable intangible assets 4,098,679 $5,080,179 $6,355,452 $7,067,665 $7,992,933 $8,933,474 $11,914,047 $15,435,168 $14,582,138 $16,116,053 $17,338,028 $17,570,584 $ Total tangible assets - non - GAAP % 8.96 % 8.54 % 7.99 8.39 % 8.77 % 9.27 % 8.22 % 7.38 % 8.81 % 8.85 % 9.25 % 10.06 Tangible common equity to total tangible assets - non - GAAP