0001038773false00010387732023-01-232023-01-23

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 8-K

CURRENT REPORT

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

Date of earliest event reported: January 23, 2023

SMARTFINANCIAL, INC.

(Exact name of registrant as specified in its charter)

Tennessee

   

001-37661

    

62-1173944

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

5401 Kingston Pike, Suite 600

     

 

Knoxville, Tennessee

 

37919

(Address of Principal Executive Offices)

 

(Zip Code)

(865) 437-5700 

(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:

  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

   

Trading
Symbol(s)

   

Name of Exchange on which Registered

Common Stock, par value $1.00 per share

SMBK

The Nasdaq Stock Market

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 2.02

    

Results of Operations and Financial Condition.

On January 23, 2023, SmartFinancial, Inc. (“SmartFinancial”) issued a press release (the “Press Release”) reporting earnings results for its fourth quarter ending December 31, 2022. A copy of the Press Release is attached hereto as Exhibit 99.1.

In accordance with General Instructions B.2 of Form 8K, the information in Item 2.02 of this report (including Exhibit 99.1) 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 of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 7.01

    

Regulation FD Disclosure.

SmartFinancial is filing an investor slide presentation that it intends to review in conjunction with its earnings release conference call on January 24, 2023. The slides are attached hereto as Exhibit 99.2.

In accordance with General Instructions B.2 of Form 8K, the information in Item 7.01 of this report (including Exhibit 99.2) shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01

Financial Statements and Exhibits

Exhibit No.

    

Description

99.1

Press release announcing fourth quarter 2022 financial results dated January 23, 2023

99.2

Fourth quarter 2022 investor presentation

104

Cover Page Interactive Data File (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.

 

SMARTFINANCIAL, INC.

 

 

Date: January 23, 2023

 

 

/s/ William Y. Carroll, Jr.

 

William Y. Carroll, Jr.

 

President & Chief Executive Officer

Exhibit 99.1

Graphic

4Q 2022

SmartFinancial Announces Results for the Fourth Quarter 2022

Highlights for the Fourth Quarter of 2022

Operating earnings1 of $12.9 million, or $0.76 per diluted common share
Operating earnings1 increase of 11% compared to the previous quarter and 48% compared to the same prior year quarter
Net organic loan and lease growth of over $130.2 million - 17% annualized quarter-over-quarter increase
Net interest income growth of $904 thousand or 10% annualized quarter-over-quarter increase
Credit quality remains solid with nonperforming assets to total assets of 0.10%

KNOXVILLE, TN – January 23, 2023 - SmartFinancial, Inc. ("SmartFinancial" or the "Company"; NASDAQ: SMBK), today announced net income of $13.0 million, or $0.77 per diluted common share, for the fourth quarter of 2022, compared to net income of $6.7 million, or $0.40 per diluted common share, for the fourth quarter of 2021, and compared to prior quarter net income of $11.5 million, or $0.68 per diluted common share.  Operating earnings1, which excludes securities gains and merger related and restructuring expenses, net of tax adjustments, totaled $12.9 million, or $0.76 per diluted common share, in the fourth quarter of 2022, compared to $8.7 million, or $0.52 per diluted common share, in the fourth quarter of 2021, and compared to $11.6 million, or $0.69 per diluted common share, in the third quarter of 2022.

Billy Carroll, President & CEO, stated: "I am extremely pleased with our company’s results for the quarter and for the year.  We wrapped-up 2022 with another record revenue quarter while continuing to gain operating leverage and build on the great work being done to diversify revenue, build out our ancillary lines of business, and maintain outstanding credit metrics.  The core momentum our team is building is outstanding and will position us well as we enter 2023.”

SmartFinancial's Chairman, Miller Welborn, concluded: “We are very proud of our strong quarter and how we finished 2022. The team did a phenomenal job in all areas. The bank continues to show excellent credit, solid growth and strong profits. We couldn’t be more excited about how we are positioned to enter 2023.”

Net Interest Income and Net Interest Margin

Net interest income was $37.6 million for the fourth quarter of 2022, compared to $36.7 million for the prior quarter.  Average earning assets totaled $4.27 billion, a decrease of $177.5 million.  The decrease in average earnings assets was primarily driven by a decrease in average interest-earning cash of $264.8 million and average securities of $26.2 million.  Partially offsetting the decrease in average earning assets was an increase in average loans and leases of $113.4 million.  Average interest-bearing liabilities decreased $123.7 million attributable to a decrease in deposits of $128.9 million, offset by increased borrowings of $5.2 million.

The tax equivalent net interest margin was 3.51% for the fourth quarter of 2022, compared to 3.29% for the prior quarter. The tax equivalent net interest margin was positively impacted by the continued deployment of excess cash and cash equivalents into loans and leases and higher yields on cash deposits held in Federal Reserve System (the “Federal Reserve”). Additionally, the yield on interest-earning assets was positively impacted due to an increase quarter-over-quarter in loan discount accretion of $1.2 million.

The cost of interest-bearing liabilities increased to 1.27% for the fourth quarter of 2022 compared to 0.70% for the prior quarter. The cost of average interest-bearing deposits was 1.18% for the fourth quarter of 2022 compared to 0.62% for the prior quarter, an increase of 56 basis points, primarily attributable to both the impact of rising Federal Reserve rates and increased pricing competition. The cost of total deposits for the fourth quarter of 2022 was 0.85% compared to 0.45% in the prior quarter.

1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP reconciliation

Graphic


The following table presents selected interest rates and yields for the periods indicated:

Three Months Ended

Dec

Sep

Increase

Selected Interest Rates and Yields

2022

2022

(Decrease)

Yield on loans and leases

5.05

%

4.59

%

0.46

%

Yield on earning assets, FTE

4.41

%

3.79

%

0.62

%

Cost of interest-bearing deposits

1.18

%

0.62

%

0.56

%

Cost of total deposits

0.85

%

0.45

%

0.40

%

Cost of interest-bearing liabilities

1.27

%

0.70

%

0.57

%

Net interest margin, FTE

3.51

%

3.29

%

0.22

%

Provision for Loan and Lease Losses and Credit Quality

At December 31, 2022, the allowance for loan and lease losses was $23.3 million.  The allowance for loan and lease losses to total loans and leases was 0.72% as of December 31, 2022, compared to 0.73% as of September 30, 2022. For the Company’s originated loans and leases, the allowance for loan and lease losses to originated loans and leases, less PPP loans, was 0.73% as of December 31, 2022, and 0.75% at September 30, 2022.  The remaining discounts on the acquired loan and lease portfolio totaled $13.1 million, or 4.41% of acquired loans and leases as of December 31, 2022.  

The following table presents detailed information related to the provision for loan and lease losses for the periods indicated (dollars in thousands):

Three Months Ended

Dec

Sep

Provision for Loan and Lease Losses Rollforward

2022

2022

Change

Beginning balance

$

22,769

$

21,938

$

831

Charge-offs

(331)

(231)

(100)

Recoveries

108

88

20

Net charge-offs

(223)

(143)

(80)

Provision

788

974

(186)

Ending balance

$

23,334

$

22,769

$

565

Allowance for loan losses to total loans and leases, gross

0.72

%

0.73

%

(0.01)

%

Nonperforming loans and leases as a percentage of total loans and leases was 0.09% as of December 31, 2022, a decrease of 2 basis points from the 0.11% reported in the third quarter of 2022.  Total nonperforming assets (which include nonaccrual loans and leases, loans and leases past due 90 days or more and still accruing, other real estate owned and other repossessed assets) as a percentage of total assets was 0.10% as of December 31, 2022, and September 30, 2022, respectively 

Graphic

2


The following table presents detailed information related to credit quality for the periods indicated (dollars in thousands):

Three Months Ended

Dec

Sep

Increase

Credit Quality

2022

2022

(Decrease)

Nonaccrual loans and leases

$

2,808

$

3,379

$

(571)

Loans and leases past due 90 days or more and still accruing

142

-

142

Total nonperforming loans and leases

2,950

3,379

(429)

Other real estate owned

1,436

1,226

210

Other repossessed assets

422

-

422

Total nonperforming assets

$

4,808

$

4,605

$

203

Nonperforming loans and leases to total loans and leases, gross

0.09

%

0.11

%

(0.02)

%

Nonperforming assets to total assets

0.10

%

0.10

%

-

%

Noninterest Income

Noninterest income increased $875 thousand to $7.1 million for the fourth quarter of 2022 compared to $6.3 million for the prior quarter.  During the fourth quarter of 2022, the primary components of the changes in noninterest income were as follows:

Decrease in service charges on deposit accounts, related to lower volume of transaction fees;
Net gain on sale of securities and dissolution of associated derivative instrument;
Increase in insurance commissions, driven by the addition of Sunbelt Group, LLC (“Sunbelt”) and organic growth; and
Increase in other, primarily related to increased fees from capital markets activity.

The following table presents detailed information related to noninterest income for the periods indicated (dollars in thousands):

Three Months Ended

Dec

Sep

Increase

Noninterest Income

2022

2022

(Decrease)

Service charges on deposit accounts

$

1,477

$

1,611

$

(134)

Gain (loss) on sale of securities, net

144

-

144

Mortgage banking income

77

170

(93)

Investment services

958

1,051

(93)

Insurance commissions

1,233

864

369

Interchange and debit card transaction fees

1,328

1,356

(28)

Other

1,908

1,198

710

Total noninterest income

$

7,125

$

6,250

$

875

Graphic

3


Noninterest Expense

Noninterest expense increased $186 thousand to $27.4 million for the fourth quarter of 2022 compared to $27.2 million for the prior quarter. During the fourth quarter of 2022, the primary components of the changes in noninterest expense were as follows:

Decrease in occupancy and equipment as a result of lower utility expenses (seasonality);
Increase in data processing and technology as a result of enhancements to core systems; and
Increase in professional services, related to higher audit expenses.

The following table presents detailed information related to noninterest expense for the periods indicated (dollars in thousands):

Three Months Ended

Dec

Sep

Increase

Noninterest Expense

2022

2022

(Decrease)

Salaries and employee benefits

$

16,384

$

16,317

$

67

Occupancy and equipment

3,015

3,167

(152)

FDIC insurance

650

705

(55)

Other real estate and loan related expenses

517

565

(48)

Advertising and marketing

308

288

20

Data processing and technology

2,097

1,872

225

Professional services

981

822

159

Amortization of intangibles

688

650

38

Merger related and restructuring expenses

(45)

87

(132)

Other

2,821

2,757

64

Total noninterest expense

$

27,416

$

27,230

$

186

Income Tax Expense

Income tax expense was $3.5 million for the fourth quarter of 2022, an increase of $318 thousand, compared to $3.2 million for the prior quarter.

The effective tax rate was 21.35% for the fourth quarter of 2022 and 21.76% for the prior quarter.

Balance Sheet Trends

Total assets were $4.61 billion at December 31, 2022 and 2021, respectively.  Total assets remained unchanged period-over-period; however, the bank experienced a shift in its asset mix during the fourth quarter 2022.  The Company had increases primarily in the following categories: loans and leases, net of $531.7 million, securities of $210.4 million, premises and equipment of $6.6 million, goodwill and other intangibles, net of $3.9 million, attributable to Sunbelt purchase and other assets of $30.2 million.  These increases were offset by a decrease in cash and cash equivalents of $778.7 million, primarily from the funding of loans and leases and purchase of securities.

Total liabilities were $4.18 billion for the periods ended December 31, 2022 and 2021, respectively.  Total liabilities remained unchanged period-over-period; however, the bank experienced organic deposit growth of $55.2 million and a decrease in borrowings of $70.3 million.

Shareholders' equity at December 31, 2022 totaled $432.5 million, an increase of $3.0 million, from December 31, 2021.  The increase in shareholders' equity was primarily driven by net income of $43.0 million for the year ended December 31, 2022, offset by the negative impact on accumulated other comprehensive income (loss) of $36.8 million and dividends paid of $4.7 million.  Tangible book value per share1 was $19.09 at December 31, 2022, compared to $19.26 at December 31, 2021.  Tangible common equity1 as a percentage of tangible assets1 was 7.17% at December 31, 2022, compared with 7.18% at December 31, 2021.

1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP reconciliation

Graphic

4


The following table presents selected balance sheet information for the periods indicated (dollars in thousands):

Dec

Dec

Increase

Selected Balance Sheet Information

2022

2021

(Decrease)

Total assets

$

4,612,913

$

4,611,579

$

1,334

Total liabilities

4,180,461

4,182,149

(1,688)

Total equity

432,452

429,430

3,022

Securities

769,842

559,422

210,420

Loans and leases

3,229,042

2,693,397

535,645

Deposits

4,077,100

4,021,938

55,162

Borrowings

17,275

87,585

(70,310)

Conference Call Information

SmartFinancial issued this earnings release for the fourth quarter of 2022 on Monday, January 23, 2023, and will host a conference call on Tuesday, January 24, 2023, at 10:00 a.m. ET.  To access this interactive teleconference, dial (844) 200-6205 or (646) 904-5544 and entering the access code, 179408.  A replay of the conference call will be available through March 25, 2023, by dialing (866) 813-9403 or (929) 458-6194 and entering the access code, 675735.  Conference call materials will be published on the Company’s webpage located at http://www.smartfinancialinc.com/CorporateProfile, at 9:00 a.m. ET prior to the conference call.

About SmartFinancial, Inc.

SmartFinancial, Inc., based in Knoxville, Tennessee, is the bank holding company for SmartBank. SmartBank is a full-service commercial bank founded in 2007, with branches across Tennessee, Alabama, and the Florida Panhandle.  Recruiting the best people, delivering exceptional client service, strategic branching, and a disciplined approach to lending have contributed to SmartBank’s success. More information about SmartFinancial can be found on its website: www.smartfinancialinc.com.

Source

SmartFinancial, Inc.

Investor Contacts

Billy Carroll

President & CEO

(865) 868-0613   billy.carroll@smartbank.com

Ron Gorczynski

Executive Vice President, Chief Financial Officer

(865) 437-5724 ron.gorczynski@smartbank.com

Media Contact

Kelley Fowler

Senior Vice President, Public Relations & Marketing

(865) 868-0611    kelley.fowler@smartbank.com

Graphic

5


Non-GAAP Financial Measures

Statements included in this earnings release include measures not recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of Non-GAAP financial measures to GAAP financial measures. SmartFinancial management uses several Non-GAAP financial measures, including: (i) operating earnings, (ii) operating return on average assets, (iii) operating pre-tax pre-provision return on average assets, (iv) operating return on average shareholders' equity, (v) return on average tangible common equity, (vi) operating return on average tangible common equity, (vii) operating efficiency ratio, (viii) operating noninterest income, (ix) operating pre-tax pre-provision earnings (x) operating noninterest expense, (xi) tangible common equity, (xii) average tangible common equity, (xiii) tangible book value; (xiv) tangible assets; and ratios derived therefrom, in its analysis of the company's performance. Operating earnings excludes the following from net income: securities gains and losses and merger related and restructuring expenses.  Operating return on average assets is the annualized operating earnings (Non-GAAP) divided by average assets.  Operating pre-tax pre-provision return on average assets is the annualized operating pre-tax pre-provision income earnings (Non-GAAP) by average assets. Operating return on average shareholders' equity is the annualized operating earnings (Non-GAAP) divided by average equity. Return on average tangible common equity is the annualized net income divided by average tangible common equity (Non-GAAP). Operating return on average tangible common equity is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP). The operating efficiency ratio includes an adjustment for taxable equivalent yields and excludes securities gains and losses and merger related and restructuring expenses from the efficiency ratio. Operating noninterest income excludes the following from noninterest income: securities gains and losses.  Operating pre-tax pre-provision earnings is net interest income plus operating noninterest income (Non-GAAP) less operating noninterest expense (Non-GAAP).  Operating noninterest expense excludes the following from noninterest expense: prior year adjustments to salaries, merger related and restructuring expenses and certain franchise tax true-up expenses. Tangible common equity (Non-GAAP) and average tangible common equity (Non-GAAP) excludes goodwill and other intangible assets from shareholders' equity and average shareholders' equity, respectively.  Tangible book value (Non-GAAP) is tangible common equity (Non-GAAP) divided by common shares outstanding.  Tangible assets (Non-GAAP) excludes goodwill and other intangibles from total assets.  Management believes that Non-GAAP financial measures provide additional useful information that allows investors to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers.  Management believes these Non-GAAP financial measures also enhance investors' ability to compare period-to-period financial results and allow investors and company management to view our operating results excluding the impact of items that are not reflective of the underlying operating performance.  Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.

Graphic

6


Forward-Looking Statements

This news release may contain statements that are based on management’s current estimates or expectations of future events or future results, and that may be deemed to constitute forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995.  These statements, including statements regarding the effects of the COVID-19 pandemic and related variants on the Company’s business and financial results and conditions, are not historical in nature and can generally be identified by such words as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “may,” “estimate,” and similar expressions. All forward-looking statements are subject to risks, uncertainties, and other factors that may cause the actual results of SmartFinancial to differ materially from future results expressed or implied by such forward-looking statements. Such risks, uncertainties, and other factors include, among others, (1) risks associated with our growth strategy, including a failure to implement our growth plans or an inability to manage our growth effectively; (2) claims and litigation arising from our business activities and from the companies we acquire, which may relate to contractual issues, environmental laws, fiduciary responsibility, and other matters; (3) the risk that cost savings and revenue synergies from recently completed acquisitions may not be realized or may take longer than anticipated to realize; (4) disruption from recently completed acquisitions with customer, supplier, employee, or other business relationships; (5) our ability to successfully integrate the businesses acquired as part of previous acquisitions with the business of SmartBank; (6) changes in management’s plans for the future; (7) prevailing, or changes in, economic or political conditions, particularly in our market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing; (8) a deterioration of the credit rating for U.S. long-term sovereign debt, actions that the U.S. government may take to avoid exceeding the debt ceiling, or uncertainties surrounding the debt ceiling and the federal budget; (9) credit risk associated with our lending activities; (10) changes in loan demand, real estate values, or competition; (11) developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; (12) changes in accounting principles, policies, or guidelines; (13) changes in applicable laws, rules, or regulations; (14) adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs related to the COVID-19 pandemic and related variants; (15) the impact of the COVID-19 pandemic and related variants on the Company’s assets, business, cash flows, financial condition, liquidity, prospects and results of operations; (16) significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities; (17) the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine; and (18) other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services. These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in SmartFinancial’s most recent annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, in each case filed with or furnished to the Securities and Exchange Commission (the “SEC”) and available on the SEC’s website (www.sec.gov). Undue reliance should not be placed on forward-looking statements.  SmartFinancial disclaims any obligation to update or revise any forward-looking statements contained in this release, which speak only as of the date hereof, whether as a result of new information, future events, or otherwise.

Graphic

7


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

Ending Balances

Dec

    

Sep

    

Jun

    

Mar

    

Dec

2022

2022

2022

2022

2021

Assets:

 

  

 

  

 

  

 

  

Cash and cash equivalents

$

266,424

$

543,029

$

654,945

$

763,968

$

1,045,077

Securities available-for-sale, at fair value

 

483,893

 

519,723

 

524,864

 

540,483

 

482,453

Securities held-to-maturity, at amortized cost

285,949

287,104

288,363

289,532

76,969

Other investments

 

15,530

 

15,528

 

16,569

 

16,499

 

16,494

Loans held for sale

 

1,752

 

2,742

 

1,707

 

5,894

 

5,103

Loans and leases

 

3,229,042

 

3,099,116

 

2,994,074

 

2,806,026

 

2,693,397

Less: Allowance for loan and lease losses

 

(23,334)

 

(22,769)

 

(21,938)

 

(20,078)

 

(19,352)

Loans and leases, net

 

3,205,708

 

3,076,347

 

2,972,136

 

2,785,948

 

2,674,045

Premises and equipment, net

 

92,511

 

91,944

 

89,950

 

84,793

 

85,958

Other real estate owned

 

1,436

 

1,226

 

1,612

 

1,612

 

1,780

Goodwill and other intangibles, net

 

109,772

 

110,460

 

104,582

 

105,215

 

105,852

Bank owned life insurance

 

81,470

 

81,001

 

80,537

 

80,074

 

79,619

Other assets

 

68,468

 

67,807

 

52,848

 

44,561

 

38,229

Total assets

$

4,612,913

$

4,796,911

$

4,788,113

$

4,718,579

$

4,611,579

Liabilities:

 

  

 

  

 

  

 

  

 

  

Deposits:

 

  

 

  

 

  

 

  

 

  

Noninterest-bearing demand

$

1,072,449

$

1,186,209

$

1,162,843

$

1,093,933

$

1,055,125

Interest-bearing demand

 

965,911

 

962,901

 

999,893

 

975,272

 

899,158

Money market and savings

 

1,583,481

 

1,663,355

 

1,607,714

 

1,573,101

 

1,493,007

Time deposits

 

455,259

 

467,944

 

511,182

 

549,047

 

574,648

Total deposits

 

4,077,100

 

4,280,409

 

4,281,632

 

4,191,353

 

4,021,938

Borrowings

 

17,275

 

18,423

 

12,549

 

36,713

 

87,585

Subordinated debt

 

42,015

 

41,994

 

41,973

 

41,952

 

41,930

Other liabilities

 

44,071

 

41,374

 

31,532

 

28,519

 

30,696

Total liabilities

 

4,180,461

 

4,382,200

 

4,367,686

 

4,298,537

 

4,182,149

Shareholders' Equity:

 

 

 

 

 

Common stock

 

16,901

 

16,888

 

16,898

 

16,893

 

16,803

Additional paid-in capital

 

294,330

 

293,907

 

293,815

 

293,376

 

292,937

Retained earnings

 

156,545

 

144,723

 

134,362

 

125,329

 

118,247

Accumulated other comprehensive income (loss)

 

(35,324)

 

(40,807)

 

(24,648)

 

(15,556)

 

1,443

Total shareholders' equity

 

432,452

 

414,711

 

420,427

 

420,042

 

429,430

Total liabilities & shareholders' equity

$

4,612,913

$

4,796,911

$

4,788,113

$

4,718,579

$

4,611,579

Graphic

8


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands except share and per share data)

Three Months Ended

 

Year Ended

Dec

    

Sep

    

June

    

Mar

    

Dec

    

Dec

    

Dec

2022

2022

2022

2022

2021

2022

2021

Interest income:

  

 

  

 

  

 

  

 

  

Loans and leases, including fees

$

40,082

$

35,127

$

31,530

$

29,643

$

30,567

$

136,381

$

118,582

Investment securities:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Taxable

 

3,337

 

3,135

 

2,908

 

2,418

 

1,341

 

11,799

 

3,813

Tax-exempt

 

797

 

561

 

441

 

368

 

322

 

2,166

 

1,215

Federal funds sold and other earning assets

 

3,098

 

3,474

 

1,430

 

486

 

547

 

8,488

 

1,622

Total interest income

 

47,314

 

42,297

 

36,309

 

32,915

 

32,777

 

158,834

 

125,232

Interest expense:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Deposits

 

8,844

 

4,866

 

2,504

 

2,014

 

2,116

 

18,228

 

8,849

Borrowings

 

232

 

97

 

117

 

157

 

180

 

602

 

540

Subordinated debt

 

626

 

626

 

626

 

626

 

626

 

2,503

 

2,449

Total interest expense

 

9,702

 

5,589

 

3,247

 

2,797

 

2,922

 

21,333

 

11,838

Net interest income

 

37,612

 

36,708

 

33,062

 

30,118

 

29,855

 

137,501

 

113,394

Provision for loan and lease losses

 

788

 

974

 

1,250

 

1,006

 

422

 

4,018

 

1,633

Net interest income after provision for loan and lease losses

 

36,824

 

35,734

 

31,812

 

29,112

 

29,433

 

133,483

 

111,761

Noninterest income:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Service charges on deposit accounts

 

1,477

 

1,611

 

1,446

 

1,319

 

1,372

 

5,853

 

4,650

Gain (loss) on sale of securities, net

 

144

 

 

 

 

 

144

 

45

Mortgage banking

 

77

 

170

 

471

 

834

 

803

 

1,552

 

4,040

Investment services

 

958

 

1,051

 

1,065

 

1,070

 

621

 

4,144

 

2,167

Insurance commissions

 

1,233

 

864

 

598

 

901

 

517

 

3,595

 

3,285

Interchange and debit card transaction fees

 

1,328

 

1,356

 

1,467

 

1,284

 

1,445

 

5,435

 

4,284

Other

 

1,908

 

1,198

 

2,182

 

1,703

 

2,048

 

6,992

 

5,478

Total noninterest income

 

7,125

 

6,250

 

7,229

 

7,111

 

6,806

 

27,715

 

23,949

Noninterest expense:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Salaries and employee benefits

 

16,384

 

16,317

 

15,673

 

15,046

 

14,990

 

63,420

 

51,656

Occupancy and equipment

 

3,015

 

3,167

 

2,793

 

3,059

 

3,026

 

12,034

 

10,196

FDIC insurance

 

650

 

705

 

676

 

641

 

567

 

2,672

 

1,833

Other real estate and loan related expense

 

517

 

565

 

636

 

729

 

583

 

2,446

 

2,098

Advertising and marketing

 

308

 

288

 

327

 

369

 

176

 

1,293

 

830

Data processing and technology

 

2,097

 

1,872

 

1,728

 

1,586

 

1,722

 

7,283

 

6,364

Professional services

 

981

 

822

 

745

 

1,242

 

847

 

3,790

 

3,147

Amortization of intangibles

 

688

 

650

 

633

 

637

 

660

 

2,607

 

2,256

Merger related and restructuring expenses

 

(45)

 

87

 

81

 

439

 

2,762

 

562

 

3,701

Other

 

2,821

 

2,757

 

2,634

 

1,970

 

2,490

 

10,183

 

9,310

Total noninterest expense

 

27,416

 

27,230

 

25,926

 

25,718

 

27,823

 

106,290

 

91,391

Income before income taxes

 

16,533

 

14,754

 

13,115

 

10,505

 

8,416

 

54,908

 

44,319

Income tax expense

 

3,529

 

3,211

 

2,900

 

2,246

 

1,761

 

11,886

 

9,529

Net income

$

13,004

$

11,543

$

10,215

$

8,259

$

6,655

$

43,022

$

34,790

Earnings per common share:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Basic

$

0.78

$

0.69

$

0.61

$

0.49

$

0.40

$

2.57

$

2.23

Diluted

$

0.77

$

0.68

$

0.61

$

0.49

$

0.40

$

2.55

$

2.22

Weighted average common shares outstanding:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Basic

 

16,758,706

 

16,749,255

 

16,734,930

 

16,718,371

 

16,699,010

 

16,740,450

 

15,572,537

Diluted

 

16,884,253

 

16,872,022

 

16,867,774

 

16,858,288

 

16,846,315

 

16,871,369

 

15,699,215

Graphic

9


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

YIELD ANALYSIS

Three Months Ended

 

December 31, 2022

September 30, 2022

December 31, 2021

 

    

Average

    

    

Yield/

    

Average

    

    

Yield/

    

Average

    

  

    

Yield/

 

Balance

Interest

Cost

Balance

Interest

Cost

Balance

Interest

Cost

 

Assets:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Loans and leases, including fees1

$

3,150,493

$

40,082

 

5.05

%  

$

3,037,092

$

35,127

 

4.59

%  

$

2,675,059

$

30,567

 

4.53

%

Taxable securities

 

701,787

 

3,337

 

1.89

%  

 

720,114

 

3,135

 

1.73

%  

 

339,371

 

1,341

 

1.57

%

Tax-exempt securities2

 

93,721

 

958

 

4.06

%  

 

101,559

 

732

 

2.86

%  

 

102,989

 

479

 

1.85

%

Federal funds sold and other earning assets

 

322,970

 

3,098

 

3.81

%  

 

587,755

 

3,474

 

2.34

%  

 

965,899

 

547

 

0.22

%

Total interest-earning assets

 

4,268,971

 

47,475

 

4.41

%  

 

4,446,520

 

42,468

 

3.79

%  

 

4,083,318

 

32,934

 

3.20

%

Noninterest-earning assets

 

372,864

 

 

 

362,869

 

  

 

  

 

383,783

 

  

 

  

Total assets

$

4,641,835

$

4,809,389

 

  

 

  

$

4,467,101

 

  

 

  

Liabilities and Shareholders’ Equity:

 

  

 

  

  

 

  

 

  

 

  

 

  

 

  

 

  

Interest-bearing demand deposits

$

924,320

 

3,141

1.35

%  

$

966,437

 

1,956

 

0.80

%  

$

853,763

 

403

 

0.19

%

Money market and savings deposits

 

1,587,688

 

4,855

1.21

%  

 

1,632,510

 

2,298

 

0.56

%  

 

1,428,472

 

920

 

0.26

%

Time deposits

 

459,996

 

848

0.73

%  

 

501,919

 

612

 

0.48

%  

 

583,165

 

793

 

0.54

%

Total interest-bearing deposits

 

2,972,004

 

8,844

1.18

%  

 

3,100,866

 

4,866

 

0.62

%  

 

2,865,400

 

2,116

 

0.29

%

Borrowings

 

18,309

 

232

5.03

%  

 

13,141

 

97

 

2.93

%  

 

88,828

 

180

 

0.80

%

Subordinated debt

 

42,002

 

626

5.91

%  

 

41,980

 

626

 

5.91

%  

 

41,917

 

626

 

5.92

%

Total interest-bearing liabilities

 

3,032,315

 

9,702

1.27

%  

 

3,155,987

 

5,589

 

0.70

%  

 

2,996,145

 

2,922

 

0.39

%

Noninterest-bearing deposits

 

1,146,374

 

 

1,192,813

 

  

 

  

 

1,016,438

 

  

 

  

Other liabilities

 

43,109

 

 

35,224

 

  

 

  

 

27,710

 

  

 

  

Total liabilities

 

4,221,798

 

 

4,384,024

 

  

 

  

 

4,040,293

 

  

 

  

Shareholders' equity

 

420,037

 

 

425,365

 

  

 

  

 

426,808

 

  

 

  

Total liabilities and shareholders' equity

$

4,641,835

$

4,809,389

 

  

 

  

$

4,467,101

 

  

 

  

Net interest income, taxable equivalent

$

37,773

 

  

$

36,879

 

  

 

  

$

30,012

 

  

Interest rate spread

 

 

3.14

%  

 

  

 

  

 

3.09

%  

 

  

 

  

 

2.81

%  

Tax equivalent net interest margin

 

 

3.51

%  

 

  

 

  

 

3.29

%  

 

  

 

  

 

2.92

%  

Percentage of average interest-earning assets to average interest-bearing liabilities

 

 

140.78

%  

 

  

 

  

 

140.89

%  

 

  

 

  

 

136.29

%  

Percentage of average equity to average assets

 

 

9.05

%  

 

  

 

  

 

8.84

%  

 

  

 

  

 

9.55

%  

1 Includes average balance of $3.3 million, $4.8 million, and $80.5 million in PPP loans for the quarters ended December 31, 2022, September 30, 2022, and December 31, 2021, respectively.

2 Yields computed on tax-exempt instruments on a tax equivalent basis include $161 thousand, $171 thousand and $156 thousand of taxable equivalent income for the quarters ended December 31, 2022, September 30, 2022 and December 31, 2021, respectively.

Graphic

10


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

YIELD ANALYSIS

Year Ended

December 31, 2022

December 31, 2021

    

Average

    

    

Yield/

    

Average

    

    

Yield/

    

Balance

Interest

Cost

Balance

Interest

Cost

Assets:

 

  

 

  

 

  

 

  

 

  

 

  

 

Loans and leases, including fees1

$

2,948,511

$

136,381

 

4.63

%  

$

2,540,577

$

118,582

 

4.67

%  

Taxable securities

 

688,428

 

11,799

 

1.71

%  

 

207,459

 

3,813

 

1.84

%  

Tax-exempt securities2

 

100,566

 

2,831

 

2.82

%  

 

92,708

 

1,817

 

1.96

%  

Federal funds sold and other earning assets

 

577,593

 

8,488

 

1.47

%  

 

680,909

 

1,622

 

0.24

%  

Total interest-earning assets

 

4,315,098

 

159,499

 

3.70

%  

 

3,521,653

 

125,834

 

3.57

%  

Noninterest-earning assets

 

373,026

 

 

 

317,457

 

  

 

  

Total assets

$

4,688,124

$

3,839,110

 

  

 

  

Liabilities and Shareholders’ Equity:

 

  

 

  

 

  

 

  

 

  

 

  

Interest-bearing demand deposits

$

945,414

 

6,278

 

0.66

%  

$

737,251

 

1,378

 

0.19

%  

Money market and savings deposits

 

1,576,170

 

9,137

 

0.58

%  

 

1,191,916

 

3,501

 

0.29

%  

Time deposits

 

513,416

 

2,813

 

0.55

%  

 

533,994

 

3,970

 

0.74

%  

Total interest-bearing deposits

 

3,035,000

 

18,228

 

0.60

%  

 

2,463,161

 

8,849

 

0.36

%  

Borrowings

 

32,986

 

602

 

1.83

%  

 

83,105

 

540

 

0.65

%  

Subordinated debt

 

41,970

 

2,503

 

5.96

%  

 

40,221

 

2,449

 

6.09

%  

Total interest-bearing liabilities

 

3,109,956

 

21,333

 

0.69

%  

 

2,586,487

 

11,838

 

0.46

%  

Noninterest-bearing deposits

 

1,120,555

 

 

 

841,746

 

  

 

Other liabilities

 

34,361

 

 

 

23,189

 

  

 

Total liabilities

 

4,264,872

 

 

 

3,451,422

 

  

 

Shareholders' equity

 

423,252

 

 

 

387,688

 

  

 

Total liabilities and shareholders' equity

$

4,688,124

$

3,839,110

 

  

 

Net interest income, taxable equivalent

$

138,166

 

  

$

113,996

 

Interest rate spread

 

 

 

3.01

%  

 

  

 

  

 

3.12

%  

Tax equivalent net interest margin

 

 

 

3.20

%  

 

  

 

  

 

3.24

%  

Percentage of average interest-earning assets to average interest-bearing liabilities

 

 

 

138.75

%  

 

  

 

  

 

136.16

%  

Percentage of average equity to average assets

 

 

 

9.03

%  

 

  

 

  

 

10.10

%  

1 Includes average balance of $14.1 million and $196.1 million in PPP loans for the year ended December 31, 2022, and 2021, respectively.

2 Yields computed on tax-exempt instruments on a tax equivalent basis include $665 thousand and $602 thousand of taxable equivalent income for the year ended December 31, 2022, and 2021, respectively.

Graphic

11


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

As of and for The Three Months Ended

 

    

Dec

    

Sep

    

Jun

    

Mar

    

Dec

 

2022

2022

2022

2022

2021

 

Composition of Loans and Leases:

 

  

 

  

 

  

Commercial real estate:

 

  

 

  

 

  

owner occupied

$

759,456

$

714,734

$

684,250

$

612,675

$

590,064

non-owner occupied

 

843,720

 

822,317

 

850,338

 

863,181

 

794,092

Commercial real estate, total

 

1,603,176

 

1,537,051

 

1,534,588

 

1,475,856

 

1,384,156

Commercial & industrial

 

551,867

 

514,280

 

483,588

 

461,153

 

488,024

Construction & land development

 

402,501

 

405,007

 

364,368

 

314,654

 

278,386

Consumer real estate

 

587,977

 

562,408

 

533,582

 

483,229

 

477,272

Leases

67,427

64,798

63,264

59,892

53,708

Consumer and other

 

16,094

 

15,572

 

14,684

 

11,242

 

11,851

Total loans and leases

$

3,229,042

$

3,099,116

$

2,994,074

$

2,806,026

$

2,693,397

Asset Quality and Additional Loan Data:

 

  

 

  

 

  

Nonperforming loans and leases

$

2,950

$

3,379

$

3,413

$

3,342

$

3,188

Other real estate owned

 

1,436

 

1,226

 

1,612

 

1,612

 

1,780

Other repossessed assets

422

17

27

90

Total nonperforming assets

$

4,808

$

4,605

$

5,042

$

4,981

$

5,058

Restructured loans and leases not included in nonperforming loans and leases

$

101

$

108

$

678

$

625

$

206

Net charge-offs to average loans and leases (annualized)

 

0.03

%  

 

0.02

%  

 

(0.09)

%  

 

0.04

%  

 

0.05

%

Allowance for loan and leases losses to loans and leases

 

0.72

%  

 

0.73

%  

 

0.73

%  

 

0.72

%  

 

0.72

%

Nonperforming loans and leases to total loans and leases, gross

 

0.09

%  

 

0.11

%  

 

0.11

%  

 

0.12

%  

 

0.12

%

Nonperforming assets to total assets

 

0.10

%  

 

0.10

%  

 

0.11

%  

 

0.11

%  

 

0.11

%

Acquired loan and lease fair value discount balance

$

13,128

$

14,465

$

14,737

$

14,913

$

15,483

Accretion income on acquired loans and leases

 

1,396

 

148

 

225

 

389

 

457

PPP net fees deferred balance

122

140

301

972

2,038

PPP net fees recognized

17

163

669

1,066

1,725

Capital Ratios:

 

  

 

  

 

  

Equity to Assets

 

9.37

%  

 

8.65

%  

 

8.78

%  

 

8.90

%  

 

9.31

%

Tangible common equity to tangible assets (Non-GAAP)1

 

7.17

%  

 

6.49

%  

 

6.74

%  

 

6.82

%  

 

7.18

%

SmartFinancial, Inc.2

 

  

 

  

 

  

Tier 1 leverage

 

7.95

%  

 

7.40

%  

 

7.48

%  

 

7.41

%  

 

7.45

%

Common equity Tier 1

 

9.73

%  

 

9.65

%  

 

9.95

%  

 

10.30

%  

 

10.56

%

Tier 1 capital

 

9.73

%  

 

9.65

%  

 

9.95

%  

 

10.30

%  

 

10.56

%

Total capital

 

11.49

%  

 

11.44

%  

 

11.80

%  

 

12.22

%  

 

12.55

%

SmartBank

 

Estimated3

 

  

 

  

Tier 1 leverage

 

8.90

%  

 

8.27

%  

 

8.33

%  

 

8.24

%  

 

8.23

%

Common equity Tier 1

 

10.90

%  

 

10.78

%  

 

11.08

%  

 

11.46

%  

 

11.66

%

Tier 1 capital

 

10.90

%  

 

10.78

%  

 

11.08

%  

 

11.46

%  

 

11.66

%

Total capital

 

11.53

%  

 

11.41

%  

 

11.72

%  

 

12.08

%  

 

12.29

%

1Total common equity less intangibles divided by total assets less intangibles. See reconciliation of Non-GAAP measures.

2All periods presented are estimated.

3 Current period capital ratios are estimated as of the date of this earnings release.

Graphic

12


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands except share and per share data)

As of and for The

As of and for The

Three Months Ended

    

    

Year Ended

Dec

    

Sep

    

Jun

    

Mar

    

Dec

    

Dec

    

Dec

2022

2022

2022

2022

2021

2022

2021

Selected Performance Ratios (Annualized):

  

 

  

 

  

 

  

 

  

  

  

Return on average assets

1.11

%

0.95

%

0.87

%

0.73

%

0.59

%

0.92

%

0.91

%

Return on average shareholders' equity

12.28

%

10.77

%

9.76

%

7.83

%

6.19

%

10.16

%

8.97

%

Return on average tangible common equity¹

16.65

%

14.36

%

13.02

%

10.39

%

8.18

%

13.60

%

11.84

%

Noninterest income / average assets

0.61

%

0.52

%

0.62

%

0.63

%

0.60

%

0.59

%

0.62

%

Noninterest expense / average assets

2.34

%

2.25

%

2.21

%

2.27

%

2.47

%

2.27

%

2.38

%

Efficiency ratio

61.28

%

63.39

%

64.35

%

69.08

%

75.89

%

64.33

%

66.54

%

Operating Selected Performance Ratios (Annualized):

  

  

  

  

  

  

  

Operating return on average assets1

1.10

%

0.96

%

0.88

%

0.76

%

0.77

%

0.92

%

0.98

%

Operating PTPP return on average assets1

1.46

%

1.30

%

1.23

%

1.05

%

1.03

%

1.27

%

1.29

%

Operating return on average shareholders' equity1

12.15

%

10.83

%

9.82

%

8.14

%

8.09

%

10.24

%

9.67

%

Operating return on average tangible common equity1

16.47

%

14.44

%

13.09

%

10.80

%

10.70

%

13.69

%

12.77

%

Operating efficiency ratio1

61.36

%

62.93

%

63.88

%

67.60

%

68.07

%

63.79

%

63.59

%

Operating noninterest income / average assets1

0.60

%

0.52

%

0.62

%

0.63

%

0.60

%

0.59

%

0.62

%

Operating noninterest expense / average assets1

2.35

%

2.24

%

2.21

%

2.23

%

2.23

%

2.26

%

2.28

%

Selected Interest Rates and Yields:

  

  

  

  

  

  

  

Yield on loans and leases

5.05

%

4.59

%

4.40

%

4.41

%

4.53

%

4.63

%

4.67

%

Yield on earning assets, FTE

4.41

%

3.79

%

3.39

%

3.18

%

3.20

%

3.70

%

3.57

%

Cost of interest-bearing deposits

1.18

%

0.62

%

0.33

%

0.27

%

0.29

%

0.60

%

0.36

%

Cost of total deposits

0.85

%

0.45

%

0.24

%

0.20

%

0.22

%

0.44

%

0.27

%

Cost of interest-bearing liabilities

1.27

%

0.70

%

0.42

%

0.36

%

0.39

%

0.69

%

0.46

%

Net interest margin, FTE

3.51

%

3.29

%

3.08

%

2.91

%

2.92

%

3.20

%

3.24

%

Per Common Share:

  

 

  

 

  

 

  

 

  

  

  

Net income, basic

$

0.78

$

0.69

$

0.61

$

0.49

$

0.40

$

2.57

$

2.23

Net income, diluted

 

0.77

 

0.68

 

0.61

 

0.49

 

0.40

 

2.55

 

2.22

Operating earnings, basic¹

 

0.77

 

0.69

 

0.61

 

0.51

 

0.52

 

2.59

 

2.41

Operating earnings, diluted¹

 

0.76

 

0.69

 

0.61

 

0.51

 

0.52

 

2.57

 

2.39

Book value

 

25.59

 

24.56

 

24.88

 

24.86

 

25.56

 

25.59

 

25.56

Tangible book value¹

 

19.09

 

18.02

 

18.69

 

18.64

 

19.26

 

19.09

 

19.26

Common shares outstanding

 

16,900,805

 

16,887,555

 

16,898,405

 

16,893,282

 

16,802,990

 

16,900,805

 

16,802,990

¹Non-GAAP measure. See reconciliation of Non-GAAP measures.

Graphic

13


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

NON-GAAP RECONCILIATIONS

Three Months Ended

 

Year Ended

    

Dec

    

Sep

    

Jun

    

Mar

    

Dec

    

    

Dec

    

Dec

2022

2022

2022

2022

2021

2022

2021

Operating Earnings:

 

  

 

  

 

  

 

  

 

  

Net income (GAAP)

$

13,004

$

11,543

$

10,215

$

8,259

$

6,655

$

43,022

$

34,790

Noninterest income:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Securities gains (losses), net

 

(144)

 

 

 

 

 

(144)

 

(45)

Noninterest expenses:

 

 

 

 

 

 

 

Merger related and restructuring expenses

 

(45)

 

87

 

81

 

439

 

2,762

 

562

 

3,701

Income taxes:

 

 

 

 

 

 

 

Income tax effect of adjustments

 

49

 

(22)

 

(21)

 

(113)

 

(713)

 

(108)

 

(944)

Operating earnings (Non-GAAP)

$

12,864

$

11,608

$

10,275

$

8,585

$

8,704

$

43,332

$

37,502

Operating earnings per common share (Non-GAAP):

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Basic

$

0.77

$

0.69

$

0.61

$

0.51

$

0.52

$

2.59

$

2.41

Diluted

 

0.76

 

0.69

 

0.61

 

0.51

 

0.52

 

2.57

 

2.39

Operating Noninterest Income:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Noninterest income (GAAP)

$

7,125

$

6,250

$

7,229

$

7,111

$

6,806

$

27,715

$

23,949

Securities gains (losses), net

 

(144)

 

 

 

 

 

(144)

 

(45)

Operating noninterest income (Non-GAAP)

$

6,981

$

6,250

$

7,229

$

7,111

$

6,806

$

27,571

$

23,904

Operating noninterest income (Non-GAAP)/average assets1

 

0.60

%

 

0.52

%  

 

0.62

%  

 

0.63

%  

 

0.60

%

 

0.59

%

 

0.62

%

Operating Noninterest Expense:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Noninterest expense (GAAP)

$

27,416

$

27,230

$

25,926

$

25,718

$

27,823

$

106,290

$

91,391

Merger related and restructuring expenses

 

45

 

(87)

 

(81)

 

(439)

 

(2,762)

 

(562)

 

(3,701)

Operating noninterest expense (Non-GAAP)

$

27,461

$

27,143

$

25,845

$

25,279

$

25,061

$

105,728

$

87,690

Operating noninterest expense (Non-GAAP)/average assets2

 

2.35

%

 

2.24

%  

 

2.21

%  

 

2.23

%  

 

2.23

%

 

2.26

%

 

2.28

%

Operating Pre-tax Pre-provision ("PTPP") Earnings:

Net interest income (GAAP)

$

37,612

$

36,708

$

33,062

$

30,118

$

29,855

$

137,501

$

113,394

Operating noninterest income (Non-GAAP)

6,981

6,250

7,229

7,111

6,806

27,571

23,904

Operating noninterest expense (Non-GAAP)

(27,461)

(27,143)

(25,845)

(25,279)

(25,061)

(105,728)

(87,690)

Operating PTPP earnings (Non-GAAP)

$

17,132

$

15,815

$

14,446

$

11,950

$

11,600

$

59,344

$

49,608

Non-GAAP Return Ratios:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Operating return on average assets (Non-GAAP)3

 

1.10

%

 

0.96

%

 

0.88

%

 

0.76

%

 

0.77

%

 

0.92

%

 

0.98

%

Operating PTPP return on average assets (Non-GAAP)4

1.46

%

1.30

%

1.23

%

1.05

%

1.03

%

1.27

%

1.29

%

Return on average tangible common equity (Non-GAAP)5

 

16.65

%

 

14.36

%

 

13.02

%

 

10.39

%

 

8.18

%

 

13.60

%

 

11.84

%

Operating return on average shareholders' equity (Non-GAAP)6

 

12.15

%

 

10.83

%

 

9.82

%

 

8.14

%

 

8.09

%

 

10.24

%

 

9.67

%

Operating return on average tangible common equity (Non-GAAP)7

 

16.47

%

 

14.44

%

 

13.09

%

 

10.80

%

 

10.70

%

 

13.69

%

 

12.77

%

Operating Efficiency Ratio:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Efficiency ratio (GAAP)

 

61.28

%

 

63.39

%

 

64.35

%

 

69.08

%

 

75.89

%

 

64.33

%

 

66.54

%

Adjustment for taxable equivalent yields

 

(0.22)

%

 

(0.25)

%

 

(0.27)

%

 

(0.31)

%

 

(0.32)

%

 

(0.26)

%

 

(0.29)

%

Adjustment for securities gains (losses)

 

(0.20)

%

 

%

 

%

 

%

 

%

 

(0.06)

%

 

(0.02)

%

Adjustment for merger related income and costs

 

0.50

%

 

(0.21)

%

 

(0.20)

%

 

(1.17)

%

 

(7.50)

%

 

(0.22)

%

 

(2.64)

%

Operating efficiency ratio (Non-GAAP)

 

61.36

%

 

62.93

%

 

63.88

%

 

67.60

%

 

68.07

%

 

63.79

%

 

63.59

%

1Operating noninterest income (Non-GAAP) is annualized and divided by average assets.

2Operating noninterest expense (Non-GAAP) is annualized and divided by average assets.

3Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets.

4Operating PTPP return on average assets (Non-GAAP) is the annualized operating PTPP earnings (Non-GAAP) divided by average assets.

5Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP).

6Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average equity.

7Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP).

Graphic

14


SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

NON-GAAP RECONCILIATIONS

Three Months Ended

 

Year Ended

    

Dec

    

Sep

    

Jun

    

Mar

    

Dec

    

Dec

    

Dec

2022

2022

2022

2022

2021

2022

2021

Tangible Common Equity:

 

  

 

  

 

  

 

  

 

  

Shareholders' equity (GAAP)

$

432,452

$

414,711

$

420,427

$

420,042

$

429,430

$

432,452

$

429,430

Less goodwill and other intangible assets

 

109,772

 

110,460

 

104,582

 

105,215

 

105,852

 

109,772

 

105,852

Tangible common equity (Non-GAAP)

$

322,680

$

304,251

$

315,845

$

314,827

$

323,578

$

322,680

$

323,578

Average Tangible Common Equity:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Average shareholders' equity (GAAP)

$

420,037

$

425,365

$

419,726

$

427,945

$

426,808

$

423,252

$

387,688

Less average goodwill and other intangible assets

 

110,206

 

106,483

 

104,986

 

105,617

 

104,193

 

106,834

 

93,910

Average tangible common equity (Non-GAAP)

$

309,831

$

318,882

$

314,740

$

322,328

$

322,615

$

316,418

$

293,778

Tangible Book Value per Common Share:

Book value per common share (GAAP)

$

25.59

$

24.56

$

24.88

$

24.86

$

25.56

$

25.59

$

25.56

Adjustment due to goodwill and other intangible assets

(6.50)

(6.54)

(6.19)

(6.23)

(6.30)

(6.50)

(6.30)

Tangible book value per common share (Non-GAAP)1

$

19.09

$

18.02

$

18.69

$

18.64

$

19.26

$

19.09

$

19.26

Tangible Common Equity to Tangible Assets:

Total Assets

$

4,612,913

$

4,796,911

$

4,788,113

$

4,718,579

$

4,611,579

$

4,612,913

$

4,611,579

Less goodwill and other intangibles

109,772

110,460

104,582

105,215

105,852

109,772

105,852

Tangible Assets (Non-GAAP):

$

4,503,141

$

4,686,451

$

4,683,531

$

4,613,364

$

4,505,727

$

4,503,141

$

4,505,727

Tangible common equity to tangible assets (Non-GAAP)

7.17%

6.49%

6.74%

6.82%

7.18%

7.17%

7.18%

1Tangible book value per share (Non-GAAP) is computed by dividing total stockholder's equity, less goodwill and other intangible assets by common shares outstanding.

Graphic

15


Exhibit 99.2

GRAPHIC

1 INVESTOR CALL 4Q 2022 January 24, 2023, 10:00am ET Webcast: www.smartbank.com (Investor Relations) Audio Only: 1 - 844 - 200 - 6205 Access Code: 179408 Miller Welborn Chairman of the Board Billy Carroll President & CEO Ron Gorczynski CFO

GRAPHIC

D ISCLOSURES 2 Forward - Looking Statements This presentation may contain statements that are based on management’s current estimates or expectations of future events or future results, and that may be deemed to constitute forward - looking statements as defined under the Private Securities Litigation Reform Act of 1995 . These statements, including statements regarding the effects of the COVID - 19 pandemic on SmartFinancial Inc . ’s (“SmartFinancial”) business and financial results and conditions, are not historical in nature and can generally be identified by such words as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “may,” “estimate,” and similar expressions . All forward - looking statements are subject to risks, uncertainties, and other factors that may cause the actual results of SmartFinancial to differ materially from future results expressed or implied by such forward - looking statements . Such risks, uncertainties, and other factors include, among others, ( 1 ) the risk of litigation and reputational risk associated with historic acquisition activity ; ( 2 ) the risk that cost savings and revenue synergies from recently completed acquisitions may not be realized or may take longer than anticipated to realize ; ( 3 ) disruption from recently completed acquisitions with customer, supplier, employee, or other business relationships ; ( 4 ) our ability to successfully integrate the businesses acquired as part of previous acquisitions with the business of SmartBank ; ( 5 ) changes in management’s plans for the future ; ( 6 ) prevailing, or changes in, economic or political conditions, particularly in our market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing ; ( 7 ) a deterioration of the credit rating for U . S . long - term sovereign debt, actions that the U . S . government may take to avoid exceeding the debt ceiling, or uncertainties surrounding the debt ceiling and the federal budget ; ( 8 ) credit risk associated with our lending activities ; ( 9 ) changes in loan demand, real estate values, or competition ; ( 10 ) developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance ; ( 11 ) changes in accounting principles, policies, or guidelines ; ( 12 ) changes in applicable laws, rules, or regulations ; ( 13 ) adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs related to the COVID - 19 pandemic and related variants ; ( 14 ) the continued impact of the COVID - 19 pandemic and related variants on the Company’s assets, business, cash flows, financial condition, liquidity, prospects and results of operations ; ( 15 ) significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities ; ( 16 ) the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine ; and ( 17 ) other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services . These and other factors that could cause results to differ materially from those described in the forward - looking statements can be found in SmartFinancial’s most recent annual report on Form 10 - K, quarterly reports on Form 10 - Q, and current reports on Form 8 - K, in each case filed with or furnished to the Securities and Exchange Commission (the “SEC”) and available on the SEC’s website (www . sec . gov) . Undue reliance should not be placed on forward - looking statements . SmartFinancial disclaims any obligation to update or revise any forward - looking statements contained in this release, which speak only as of the date hereof, whether as a result of new information, future events, or otherwise . Non - GAAP Financial Measures Statements included in this presentation include Non - GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of Non - GAAP financial measures to GAAP financial measures . SmartFinancial management uses several Non - GAAP financial measures, including : ( i ) operating revenue, (ii) operating earnings, (iii) operating return on average assets, (iv) operating return on average shareholders’ equity, (v) return on average tangible common equity, (vi) operating return on average tangible common equity, (vii) operating efficiency ratio ; (viii) tangible common equity ; (ix) average tangible common equity ; (x) tangible book value ; (xi) operating pre - tax pre - provision earnings ; (xii) operating noninterest income ; (xiii) operating noninterest expense ; (xiv) tangible assets ; and ratios derived therefrom, in its analysis of the company's performance . Operating revenue includes the earnings from net interest income and operating noninterest income (Non - GAAP) . Operating earnings excludes the following from net income : securities gains and losses, merger related and restructuring expenses, and the income tax effect of adjustments . Operating return on average assets is the annualized operating earnings (Non - GAAP) divided by average assets . Operating return on average shareholders’ equity is the annualized operating earnings (Non - GAAP) divided by average equity . Return on average tangible common equity is the annualized net income divided by average tangible common equity (Non - GAAP) . Operating return on average tangible common equity is the annualized operating earnings (Non - GAAP) divided by average tangible common equity (Non - GAAP) . The operating efficiency ratio includes an adjustment for taxable equivalent yields and excludes securities gains and losses and merger related and restructuring expenses from the efficiency ratio . Tangible common equity and average tangible common equity exclude goodwill and other intangible assets from shareholders’ equity and average shareholders’ equity . Tangible book value excludes goodwill and other intangible assets less shareholders’ equity divided by common shares outstanding . Operating pre - tax pre - provision earnings is net interest income plus operating noninterest income (Non - GAAP) less operating noninterest expense (Non - GAAP) . Operating noninterest income excludes the following from noninterest income : securities gains and losses . Operating noninterest expense excludes the following from noninterest expense : prior year adjustments to salaries, merger related and restructuring expenses and certain franchise tax true - up expenses . Tangible assets excludes goodwill and other intangibles from total assets . Management believes that Non - GAAP financial measures provide additional useful information that allows investors to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers . Management believes these non - GAAP financial measures also enhance investors' ability to compare period - to - period financial results and allow investors and company management to view our operating results excluding the impact of items that are not reflective of the underlying operating performance . Non - GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company . Non - GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP .

GRAPHIC

'20 -'22 2020Y 2021Y 2022Y CAGR 3 Total Loans and Leases 2,382.2 $ 2,693.4 $ 3,229.0 $ 16% Annual Net Balance Loan Growth (Excl. PPP) 190.1 547.8 587.9 76% Total Deposits 2,805.2 4,021.9 4,077.1 21% Loan / Deposit Ratio 85% 67% 79% Operating Revenue 1 115.8 137.3 165.1 19% Operating PTPP Earnings 1 43.7 49.6 59.3 17% Operating Noninterest Income 1 15.0 23.9 27.6 36% Operating Noninterest Income (Excl. Mtg. Bking) 1 11.1 19.9 26.0 53% Operating Return on Average Assets 1 0.89% 0.98% 0.92% Operating Return on Average Tang. Common Equity 1 10.7% 12.8% 13.7% Operating Efficiency Ratio 1 61.7% 63.6% 63.8% Diluted Operating Earnings Per Share 1 1.82 $ 2.39 $ 2.57 $ 19% Tangible Book Value Per Share (Excl. AOCI) 1,2 17.77 $ 19.17 $ 21.18 $ 9% F INANCIAL H IGHLIGHTS : 3 S MART B ANK 2022: A Y EAR IN R EVIEW $ in Millions, except per share data B ALANCE S HEET P ERFORMANCE D RIVEN BY T ALENTED C OMMERCIAL R ELATIONSHIP M ANAGERS R ECORD O PERATING R EVENUE N ON - C YCLICAL N ONINTEREST I NCOME G ROWTH R ECORD O PERATING EPS C REATING S HAREHOLDER V ALUE P OSITIVE O PERATING L EVERAGE I MPROVING P ROFITABILITY B ALANCE S HEET / N ON - GAAP R EVENUE M ETRICS : N ON - GAAP P ERFORMANCE M ETRICS : O PERATIONAL A CHIEVEMENTS : 1) Non - GAAP financial measure - f or a reconciliation of Non - GAAP financial measures to their most directly comparable GAAP measures, see the Appendix 2) AOCI: Accumulated Other Comprehensive Income 3) CA GR: Compound Annualized Growth Rate ❖ E STABLISHED P ERMANENT D OTHAN , AL AND T ALLAHASSEE , FL L OCATIONS ❖ S UBSTANTIAL M ODERNIZATION OF ATM AND C ASH R ECYCLER F LEETS ❖ E NHANCED I NSURANCE P LATFORM WITH S UNBELT I NSURANCE A CQUISITION ❖ N C INO © C OMMERCIAL L OAN O RIGINATION S YSTEM I MPLEMENTED ❖ O PENED B RANCHES IN N ASHVILLE / F RANKLIN , TN AND B IRMINGHAM , AL ❖ C ONSOLIDATED C ROSSVILLE AND S EVIERVILLE , TN O PERATIONS

GRAPHIC

$0.40 $0.68 $0.77 $0.52 $0.69 $0.76 4Q21 3Q22 4Q22 GAAP EPS D ILUTED O PERATING EPS $25.56 $24.56 $25.59 $19.26 $18.02 $19.09 4Q21 3Q22 4Q22 BV P ER S HARE TBV P ER S HARE 0.59% 0.95% 1.11% 0.77% 0.96% 1.10% 4Q21 3Q22 4Q22 GAAP ROAA O PERATING ROAA 8.2% 14.4% 16.7% 10.7% 14.4% 16.5% 4Q21 3Q22 4Q22 GAAP ROATCE O PERATING ROATCE AOCI I MPACT 4 Financial data as of or for the three months ended 12/31/22 1) Non - GAAP financial measure - f or a reconciliation of Non - GAAP financial measures to their most directly comparable GAAP measures, see the Appendix 2) QoQ : Quarter - over - Quarter 3) “Loans” for purposes of this presentation includes all SmartFinancial loans and leases 4) Organic loan growth excludes PPP loans 5) AOCI: Accumulated Other Comprehensive Income Q UARTERLY H IGHLIGHTS : F OURTH Q UARTER 2022 15% Q O Q 2 A NNUALIZED T ANG . B OOK V ALUE P ER S HARE G ROWTH (E XCLUDING AOCI) 1 $0.76 D ILUTED O PERATING EPS 1 1.10% O PERATING R ETURN ON A VERAGE A SSETS 1 16.5% O PERATING R ETURN A VERAGE T ANG . C OMMON E QUITY 1 61% O PERATING E FFICIENCY R ATIO 1 (5%) Q O Q D EPOSIT C ONTRACTION 17% Q O Q A NNUALIZED O RGANIC L OAN 3 G ROWTH 4 79% L OAN / D EPOSIT R ATIO 0.10% N ON - P ERFORMING A SSETS / A SSETS $4.6 B ILLION IN T OTAL A SSETS D ILUTED E ARNINGS P ER S HARE B OOK V ALUE P ER S HARE R ETURN ON A VERAGE A SSETS R ETURN ON A VERAGE T ANGIBLE C OMMON E QUITY 1 1 1 1 1,5 $21.18 $19.09 $20.43 $18.02

GRAPHIC

5 S MART F INANCIAL : E XPANDING S OUTHEAST F RANCHISE $4.6 B ILLION IN T OTAL A SSETS $3.2 B ILLION IN T OTAL L OANS We are building a culture where Associates thrive and are empowered to be leaders . The core values that we have established as a company help us operate in unison and have become a critical part of our culture . Our Associates are key to SmartBank’s success . $4.1 B ILLION IN T OTAL D EPOSITS 41 T OTAL B RANCHES K NOXVILLE N ASHVILLE H UNTSVILLE T USCALOOSA M OBILE P ENSACOLA B IRMINGHAM A UBURN T ALLAHASSEE D OTHAN M ONTGOMERY S MART B ANK B RANCH O FFICES L OAN P RODUCTION O FFICE C HATTANOOGA Balance sheet and branch count represent 12/31/22 balances 1) Knox News Sentinel Top Workplaces survey P ANAMA C ITY 1

GRAPHIC

$2.0 $2.1 $2.3 $2 $2 $2 $2 $2 $2 $2 12/31/20 12/31/21 12/31/22 SMBK L OANS $2.5 $3.5 $3.4 $ - $1 $1 $2 $2 $3 $3 $4 $4 $5 12/31/20 12/31/21 12/31/22 SMBK D EPOSITS $0.4 $0.6 $0.9 $ - $0 $0 $0 $0 $1 $1 $1 $1 $1 $1 12/31/20 12/31/21 12/31/22 SMBK L OANS $0.3 $0.5 $0.7 $(0) $0 $0 $0 $0 $0 $1 $1 $1 $1 12/31/20 12/31/21 12/31/22 SMBK D EPOSITS S MART B ANK B RANCH O FFICES L OAN P RODUCTION O FFICE E XPANDING M ARKET A REA L EGACY M ARKET A REA U RBAN AREA D ENSITY \ M ARKET A REA : T ARGETING I NDUSTRY R ICH G ROWTH M ARKETS 6 ► T OTAL P OPULATION : 2.8 M ILLION ► T OTAL D EPOSITS : $72 B ILLION ► M EDIAN I NCOME : $63 T HOUSAND L EGACY M ARKETS 1) Legacy Markets include Chattanooga, TN, Clarke, AL, Cleveland, TN, Crossville, TN, Cookeville, TN, Fentress, TN, Huntsville, AL, Knoxville, TN, Sevierville, TN, Tullahoma, TN and Tuscaloosa, AL MSAs 2) Expanding Markets include Auburn, AL, Birmingham, AL, Dothan, AL, Fairhope, AL, Fort Walton/Destin, FL, Montgomery, AL, Mobil e, AL, Nashville, TN, Panama City, FL, Pensacola, FL and Tallahassee, FL Source: S&P Market Intelligence; https://www.forbes.com/best - places - for - business Note: Expanding and Legacy market statistics based on the weighted average of the MSAs included in each area based on populat ion ; Legacy market area includes settlement and corporate balances E XPANDING M ARKETS ► T OTAL P OPULATION : 5.9 M ILLION ► T OTAL D EPOSITS : $211 B ILLION ► M EDIAN I NCOME : $68 T HOUSAND L EGACY M ARKETS 1 : S TRONG R ELATIONSHIPS / D EEP M ARKET P ENETRATION E XPANDING M ARKETS 2 : B UILDING T ALENT / G ROWING B RAND A WARENESS Forbes Top 200 Best Places for Business and Careers Knoxville: #86 Huntsville: #93 Chattanooga: #116 Mobile: #184 Forbes Top 200 Best Places for Business and Careers Nashville: #15 Tallahassee: #103 Pensacola: #105 Birmingham: #165 Montgomery: #191 CAGR: 8% $ in Billions CAGR: 16% CAGR: 49% CAGR: 51%

GRAPHIC

22% 22% 23% 23% 24% 29% 31% 28% 27% 26% 2% 1% 16% 15% 16% 16% 17% 10% 11% 12% 13% 12% 18% 17% 18% 18% 18% 3% $2,693 $2,806 $2,994 $3,099 $3,229 4Q21 1Q22 2Q22 3Q22 4Q22 CRE, OO CRE, NOO PPP L OANS C&I C&D C ONSUMER RE L EASES & O THER $1,319 $1,775 $1,897 $2,382 $2,693 $2,806 $2,994 $3,099 $3,229 5.31% 5.72% 5.49% 4.89% 4.67% 4.40% 4.40% 4.59% 5.05% 3.00% 4.00% 5.00% 6.00% 7.00% 8.00% 9.00% 10.00% $ - $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 2017Y 2018Y 2019Y 2020Y 2021Y 1Q22 2Q22 3Q22 4Q22 7 L OAN P ORTFOLIO : S OLID M ARKETS P ROVIDING O PPORTUNITY T OTAL L OANS CAGR OF 20% S INCE 2017 $ in Millions A VERAGE L OAN Y IELD L OAN C OMPOSITION S USTAINED M ARKET M OMENTUM D RIVING O RGANIC G ROWTH

GRAPHIC

1 - 4 Family (NOO) 27% Resi/Comm Land Dev. 13% Resi/Comm Land 17% Multifamily 13% CRE (OO) 11% CRE (NOO) 12% Multifamily 17% Hotel & Hospitality 35% Retail Space 14% Office Space 14% Misc. 10% 8 L OAN C ONCENTRATION : W ELL B ALANCED E XPOSURE CRE E XPOSURE B Y S EGMENT H IGHLY D IVERSIFIED WITH S EASONED C LIENT B ASE C&D E XPOSURE B Y T YPE 1 C LOSELY M ONITORED WITH N O C ONCENTRATION C ONCERNS 1) 1 - 4 Family (OO) includes owner - occupied primary and secondary residence construction loans; 1 - 4 Family (NOO) includes speculativ e and investment property residential construction loans; Resi /Comm Land Dev. includes primary, secondary, investment and commercial land development loans; Resi /Comm Land includes residential and commercial improved and unimproved land loans; Multifamily includes 5 or more residentia l p roperty loans; CRE (OO) includes construction loans for owner - occupied commercial real estate including hotel & hospitality, retail, office, industrial & warehouse, self storage and other commercial real est ate ; CRE (NOO) includes construction loans for non owner - occupied commercial real estate including hotel & hospitality, retail, off ice, industrial & warehouse, self storage and other commercial real estate

GRAPHIC

$5,058 $4,981 $5,042 $4,605 $4,808 0.11% 0.11% 0.11% 0.10% 0.10% -0.10% 0.10% 0.30% 0.50% 0.70% 0.90% 1.10% 1.30% 1.50% $- $2,000 $4,000 $6,000 4Q21 1Q22 2Q22 3Q22 4Q22 N ONPERFORMING L OANS OREO & O THER R EPOS N ONPERFORMING A SSETS / T OTAL A SSETS $8,991 $5,738 $6,588 $6,398 $7,645 0.33% 0.20% 0.22% 0.21% 0.24% -0.10% 0.10% 0.30% 0.50% 0.70% 0.90% 1.10% 1.30% 1.50% 1.70% $- $2,000 $4,000 $6,000 $8,000 $10,000 $12,000 4Q21 1Q22 2Q22 3Q22 4Q22 T OTAL D ELINQUENT & N ONACCRUAL L OANS & L EASES T OTAL D ELINQUENT & N ONACCRUAL L OANS & L EASES / T OTAL L OANS & L EASES 0.35% 0.31% 0.29% 0.22% 0.22% 0.05% 0.04% - 0.09% 0.02% 0.03% -0.10% -0.05% 0.00% 0.05% 0.10% 0.15% 0.20% 0.25% 0.30% 0.35% 0.40% 4Q21 1Q22 2Q22 3Q22 4Q22 C LASSIFIED L OANS AND L EASES / T OTAL L OANS & L EASES N ET C HARGEOFFS 286% 304% 303% 301% 294% 74% 81% 90% 98% 94% 0% 50% 100% 150% 200% 250% 150% 170% 190% 210% 230% 250% 270% 290% 310% 330% 350% 4Q21 1Q22 2Q22 3Q22 4Q22 CRE L OANS / C APITAL C&D L OANS / C APITAL 9 C REDIT Q UALITY D ELINQUENT AND N ONACCRUALS / T OTAL L OANS N ONPERFORMING A SSETS C OMMERCIAL R EAL E STATE C ONCENTRATION A SSET Q UALITY : S TRONG U NDERWRITING P AYS D IVIDENDS $ in Thousands

GRAPHIC

$19,352 $20,078 $21,938 $22,769 $23,334 $15,483 $14,913 $14,737 $14,465 $13,128 0.74% 0.74% 0.74% 0.75% 0.73% 0.00% 0.50% 1.00% 1.50% 2.00% $- $2,000 $4,000 $6,000 $8,000 $10,000 $12,000 $14,000 $16,000 $18,000 $20,000 $22,000 $24,000 4Q21 1Q22 2Q22 3Q22 4Q22 A LLOWANCE FOR L OAN L OSSES A CQUIRE L OAN F AIR V ALUE D ISCOUNTS A LLOWANCE - O RIGINATED / O RIG . L&L, L ESS PPP 10 R ESERVE R ECONCILIATION : $ in Thousands 4Q21 1Q22 2Q22 3Q22 4Q22 Allowance / Total Loans & Leases ("L&L") 0.72% 0.72% 0.73% 0.73% 0.72% Allowance / Total L&L, less PPP 0.73% 0.72% 0.73% 0.74% 0.72% Allowance - Originated / Orig. L&L, less PPP 0.74% 0.74% 0.74% 0.75% 0.73% Allowance - Acquired / Acquired L&L 0.65% 0.63% 0.67% 0.65% 0.62% Acquired FV Discount / Acquired L&L 3.42% 3.64% 4.17% 4.29% 4.41% Total Reserves / Total L&L 1.29% 1.25% 1.22% 1.20% 1.13% Total Reserves / Total L&L, less PPP 1.31% 1.26% 1.23% 1.20% 1.13%

GRAPHIC

$1,439 $1,922 $2,047 $2,805 $4,022 $4,191 $4,282 $4,280 $4,077 0.55% 0.86% 1.12% 0.55% 0.27% 0.20% 0.24% 0.45% 0.85% 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% $ - $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 2017Y 2018Y 2019Y 2020Y 2021Y 1Q22 2Q22 3Q22 4Q22 26% 26% 27% 28% 26% 22% 23% 23% 22% 24% 37% 38% 38% 39% 39% 14% 13% 12% 11% 11% $4,022 $4,191 $4,282 $4,280 $4,077 4Q21 1Q22 2Q22 3Q22 4Q22 N ONINTEREST D EMAND I NTEREST - B EARING D EMAND M ONEY M ARKET AND S AVINGS T IME D EPOSITS 11 D EPOSIT P ORTFOLIO : D EFENDING D EPOSIT M ARKET S HARE T OTAL D EPOSITS L OANS TO D EPOSITS R ATIO OF 79% $ in Millions A VERAGE T OTAL D EPOSIT C OST D EPOSIT C OMPOSITION H IGHER R ATES D RIVING M IX S HIFT

GRAPHIC

$1,045 $764 $655 $543 $266 $559 $830 $813 $807 $770 12.1% 17.6% 17.0% 16.8% 16.7% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% 35.0% 40.0% 45.0% 50.0% $- $200 $400 $600 $800 $1,000 $1,200 4Q21 1Q22 2Q22 3Q22 4Q22 C ASH AND C ASH E QUIV . S ECURITIES (AFS/HTM) S ECURITIES (AFS/HTM) / T OTAL A SSETS $29,855 $30,118 $33,062 $36,708 $37,612 $6,806 $7,111 $7,229 $6,250 $6,981 $36,661 $37,229 $40,291 $42,958 $44,593 2.92% 2.91% 3.08% 3.29% 3.51% $18,000 $23,000 $28,000 $33,000 $38,000 $43,000 2.00% 2.50% 3.00% 3.50% 4.00% 4.50% 5.00% 5.50% 6.00% 4Q21 1Q22 2Q22 3Q22 4Q22 N ET I NTEREST I NCOME O PERATING N ONINTEREST I NCOME N ET I NTEREST M ARGIN (FTE) 4Q21 1Q22 2Q22 3Q22 4Q22 Cash Yield 0.22% 0.25% 0.91% 2.34% 3.81% Sec. Yield (AFS/HTM) 1 1.64% 1.67% 1.73% 1.87% 2.15% Loans (less Accr./PPP Fees) 4.20% 4.18% 4.27% 4.55% 4.86% Accretion 0.07% 0.06% 0.03% 0.02% 0.18% PPP Fees 0.26% 0.16% 0.10% 0.02% 0.01% Loan Yield (incl. Fees) 4.53% 4.40% 4.40% 4.59% 5.05% IE Asset Yield 3.20% 3.18% 3.39% 3.79% 4.41% NIM (FTE) 2.92% 2.91% 3.08% 3.29% 3.51% 12 L IQUIDITY U TILIZATION : M ARGIN M ANAGEMENT WHILE D RIVING R EVENUE $ in Millions C ASH AND S ECURITIES E XCESS F UNDING N ORMALIZING M ARGIN / O PERATING R EVENUE 2 M AINTAINING R EVENUE D ESPITE C HALLENGING M ARGIN E NVIRONMENT $ in Thousands 1) Based on the weighted average of the AFS/HTM securities portfolio. Yields related to investment securities exempt from income ta xes are stated on a taxable - equivalent basis assuming a federal income tax rate of 21.0% 2) Non - GAAP financial measure - f or a reconciliation of Non - GAAP financial measures to their most directly comparable GAAP measures, see the Appendix 2

GRAPHIC

$375 , 0.3% $(600) , - 0.4% $(1,363) , - 1.0% I NTERST I NCOME % C HANGE S HOCK - 100 BPS S HOCK +100 BPS S HOCK +200 BPS $35 , 0.0% $44 , 0.0% $(86) , - 0.1% I NTEREST I NCOME % C HANGE R AMP - 100 BPS R AMP +100 BPS R AMP +200 BPS 13 I NTEREST R ATE S ENSITIVITY F IXED VS . V ARIABLE R ATE L OANS S TATIC S HOCK / R ATE R AMP A NALYSIS 1 1) Based on 12 - month static rate shock and ramp analysis as of 12/31/22. These estimates of changes in the Company’s net interest i ncome require us to make certain assumptions including loan and mortgage - related investment prepayment speeds, reinvestment rate, deposit maturities and decay rates. These assumptions are inherently uncertain and, as a result, we cannot pr ecisely predict the impact of changes in interest rates on net interest income. Although our analysis provides an indication of our interest rate risk exposure at a particular point in time, such estimates are not intended to, and do not, provide a prec ise forecast of the effect of changes in market interest rates and will differ from actual results. ▲ $1.9 B ILLION F IXED R ATE L OANS ▲ $1.3 B ILLION V ARIABLE R ATE L OANS ▲ $727 M ILLION S HORT T ERM V ARIABLE R ATE (1 - 3 M ONTH R ESET ) ▲ $561 M ILLION L ONG T ERM V ARIABLE R ATE (> 3 M ONTH R ESET ) $ in Thousands $ in Millions $1,928 60% $561 17% $727 23% F IXED R ATE LT V ARIABLE ST V ARIABLE

GRAPHIC

$6,806 $7,111 $7,229 $6,250 $6,981 4Q21 1Q22 2Q22 3Q22 4Q22 S ERVICE C HARGES ON D EPOSIT A CCOUNTS M ORTGAGE B ANKING I NCOME I NVESTMENT S ERVICES I NCOME I NSURANCE C OMMISSIONS I NTERCHANGE F EES O THER N ONINTEREST I NCOME 14 N ONINTEREST R EVENUE D ETAILS : G ROWING F EE I NCOME O PERATING N ONINTEREST I NCOME 1 F OCUSED ON R ECURRING F EE I NCOME $ in Thousands 1) Non - GAAP financial measure - f or a reconciliation of Non - GAAP financial measures to their most directly comparable GAAP measures, see the Appendix D IFFERENTIATED R EVENUE S TREAMS B UILDING A F AMILY OF D IVERSIFIED R EVENUE G ENERATORS

GRAPHIC

68% 68% 64% 63% 61% 4Q21 1Q22 2Q22 3Q22 4Q22 O PERATING E FFICIENCY R ATIO $25,061 $25,279 $25,845 $27,143 $27,461 4Q21 1Q22 2Q22 3Q22 4Q22 S ALARIES & B ENEFITS O CCUPANCY & E QUIPMENT D ATA P ROCESSING & T ECHNOLOGY P ROFESSIONAL S ERVICES A MORTIZATION OF I NTANGIBLES O THER N ONINTEREST E XPENSE 15 1) Non - GAAP financial measure - f or a reconciliation of Non - GAAP financial measures to their most directly comparable GAAP measures, see the Appendix O PERATING E XPENSE : I NVESTING W ITH AN E YE ON E FFICIENCIES O PERATING E FFICIENCY R ATIO 1 E XECUTING ON E XPANSION O PPORTUNITIES O PERATING N ONINTEREST E XPENSE 1 D ISCIPLINED F OCUS ON E XPENSE C ONTAINMENT $ in Thousands 1

GRAPHIC

7.2% 6.8% 6.7% 6.5% 7.2% 4Q21 1Q22 2Q22 3Q22 4Q22 10.2% 10.3% 10.0% 9.6% 9.7% 4Q21 1Q22 2Q22 3Q22 4Q22 7.5% 7.4% 7.5% 7.4% 8.0% 4Q21 1Q22 2Q22 3Q22 4Q22 12.2% 12.2% 11.8% 11.4% 11.5% 4Q21 1Q22 2Q22 3Q22 4Q22 $13.90 $14.64 $16.82 $17.92 $19.26 $19.09 $14.01 $14.84 $16.80 $17.77 $19.17 $21.18 $8.00 $10.00 $12.00 $14.00 $16.00 $18.00 $20.00 $22.00 $24.00 2017Y 2018Y 2019Y 2020Y 2021Y 4Q22 TBV Per Share Adj. TBV Per Share (Ex. AOCI) C APITAL : W ELL C APITALIZED – B UILDING B OOK V ALUE 16 1) Non - GAAP financial measure - f or a reconciliation of Non - GAAP financial measures to their most directly comparable GAAP measures, see the Appendix Note: Capital ratio data as of the most recent period ended 12/31/22 TCE / TA 1 CET1 R ATIO T OTAL C APITAL R ATIO L EVERAGE R ATIO B ASEL III R EGULATORY C APITAL M INIMUM T O B E C ONSIDERED “W ELL C APITALIZED ” B UILDING S HAREHOLDER V ALUE T ANGIBLE B OOK V ALUE P ER S HARE (TBVPS) 1 $7.18 TBVPS 1 C REATED 2017 – 2022 (E XCLUDING A CCUMULATED O THER C OMPREHENSIVE I NCOME ) $0.07 2022 P ER S HARE Q UARTERLY D IVIDEND 5% W ELL C APITALIZED 10% W ELL C APITALIZED 6.5% W ELL C APITALIZED 1 1

GRAPHIC

W HY S MART B ANK : I NVESTMENT H IGHLIGHTS 17 F RANCHISE S CARCITY V ALUE – B UILDING S OUTHEAST D ENSITY E NGAGED M ANAGEMENT T EAM S TABLE M ARKETS E XPERIENCING P OPULATION E XPANSION L OW - C OST D EPOSIT B ASE G ROWING B USINESS L INES WITH R EVENUE D IVERSIFICATION S OLID C REDIT Q UALITY AND U NDERWRITING H ISTORY OF D EFENDING B OOK V ALUE AND D ELIVERING S HAREHOLDER V ALUE $

GRAPHIC

A PPENDIX 18

GRAPHIC

19 Note: For a reconciliation of Non - GAAP financial measures to their most directly comparable GAAP measures, see the Appendix; per centage change may differ due to rounding I NCOME S TATEMENT : D ETAILED F OURTH Q UARTER R ESULTS 3Q22 4Q21 ($ in thousands, except per share data) 4Q22 3Q22 4Q21 % Chg. % Chg. Net Interest Income 37,612 $ 36,708 $ 29,855 $ 2% 26% Provision for Loan & Lease losses 788 974 422 Noninterest Income 7,125 6,250 6,806 14% 5% Noninterest Expense 27,416 27,230 27,823 1% (1%) Income Tax Expense 3,529 3,211 1,761 Net Income (GAAP) 13,004 $ 11,543 $ 6,655 $ 13% 95% Non-GAAP Reconciliations Noninterest Income (144) - - Noninterest Expense (45) 87 2,762 Income Tax Effect Of Adjustments 49 (22) (713) Operating Earnings (Non-GAAP) 12,864 $ 11,608 $ 8,704 $ 11% 48% Operating PTPP Earnings (Non-GAAP) 17,132 $ 15,815 $ 11,600 $ 8% 48% 3Q22 4Q21 Non-GAAP Performance Metrics 4Q22 3Q22 4Q21 % Chg. % Chg. Diluted Operating Earnings Per Share 0.76 $ 0.69 $ 0.52 $ 11% 47% Tangible Book Value Per Common Share 19.09 $ 18.02 $ 19.26 $ 6% (1%) Operating Return on Average Assets 1.10% 0.96% 0.77% Operating PTPP Return on Average Assets 1.46% 1.30% 1.03% Operating Return on Average Tang. Common Equity 16.5% 14.4% 10.7% Operating Efficiency Ratio 61.4% 62.9% 68.1% 4Q22 vs. 4Q22 vs.

GRAPHIC

Branch Network Modernization Q2 2021 20 Digital Consumer Deposit Origination Upgrade Q2 2021 Treasury Management Platform Upgrade Q1 2022 Q2 2021 Cloud - Based Contact Center Enhanced Cyber Security Technology Q2 2021 O PERATING E XPENSE : T ECHNOLOGY I NITIATIVES I NVESTING IN OUR P LATFORM TO M AKE S MART B ANK AN E ASIER O RGANIZATION WITH W HICH TO DO B USINESS Q2 2021 Telecommunications Management Upgrade Q3 2021 Redesigned SmartBank.com Core OS Platform Upgrade Q2 2022 New Consumer Personal Finance Tools Q3 2022 Teller Modernization Bank - Wide Q2 2022 Q1 2023 nCino © Customer Pricing and Profitability Q3 2022 Upgraded Mobile/Digital Services Q2 2022 nCino © Commercial Loan Origination Q2 2022 Centralized Bank Application Support Team $ PAY E MBRACING T ECHNOLOGY TO I NCREASE E FFICIENCY AND C REATE S TREAMLINED P ROCESSES ATM Fleet Replacement with ITM Upgrade Q3 2022 Q3 2022 Digital Consumer Credit/Finance Tools Enhanced Risk & Anti - Fraud Solutions Q1 2023 Consumer Lending Workflow Enhancement Q3 2023 Digital Customer Experience Enhancements Q2 2023 Q2 2023 Treasury Management System Improvement Q1 2023 Phone System Upgrade

GRAPHIC

N ON - GAAP R ECONCILIATION 21 $ in Thousands, except per share data 1. Operating return on average assets (Non - GAAP) is the annualized operating earnings (Non - GAAP) divided by average assets . 2. Operating PTPP return on average assets (Non - GAAP) is the annualized operating PTPP earnings (Non - GAAP) divided by average assets . 3. Return on average tangible common equity (Non - GAAP) is the annualized net income divided by average tangible common equity (Non - GAAP) . 4. Operating return on average shareholders’ equity (Non - GAAP) is the annualized operating earnings (Non - GAAP) divided by average shareholder equity . 5. Operating return on average tangible common equity (Non - GAAP) is the annualized operating earnings (Non - GAAP) divided by average tangible common equity (Non - GAAP) . 2022Y 2021Y 2020Y 4Q22 3Q22 2Q22 1Q22 4Q21 Operating Earnings Net Income (GAAP) 43,022 $ 34,790 $ 24,332 $ 13,004 $ 11,543 $ 10,215 $ 8,259 $ 6,655 $ Noninterest Income: Securities (Gains) Losses (144) (45) (6) (144) - - - - Noninterest Expenses: Merger Related And Restructuring Expenses 562 3,701 4,565 (45) 87 81 439 2,762 Income Taxes: Income Tax Effect Of Adjustments (108) (944) (1,071) 49 (22) (21) (113) (713) Operating Earnings (Non-GAAP) 43,332 $ 37,502 $ 27,355 $ 12,864 $ 11,608 $ 10,275 $ 8,585 $ 8,704 $ Operating Earnings Per Common Share (Non-GAAP): Basic 2.59 $ 2.41 $ 1.83 $ 0.77 $ 0.69 $ 0.61 $ 0.51 $ 0.52 $ Diluted 2.57 2.39 1.82 0.76 0.69 0.61 0.51 0.52 Operating Noninterest Income Noninterest Income (GAAP) 27,715 $ 23,949 $ 15,426 $ 7,125 $ 6,250 $ 7,229 $ 7,111 $ 6,806 $ Securities (Gain) Losses (144) (45) (6) (144) - - - - ADECA Termination Proceeds - - (465) - - - - - Operating Noninterest Income (Non-GAAP) 27,571 $ 23,904 $ 14,955 $ 6,981 $ 6,250 $ 7,229 $ 7,111 $ 6,806 $ Mortgage Banking Income (1,552) (4,040) (3,875) (77) (170) (471) (834) (803) Operating Noninterest Income Excluding Mtg. Banking (Non-GAAP) 26,019 $ 19,864 $ 11,080 $ 6,904 $ 6,080 $ 6,758 $ 6,277 $ 6,003 $ Operating Noninterest Expense Noninterest Expense (GAAP) 106,290 $ 91,391 $ 76,719 $ 27,416 $ 27,230 $ 25,926 $ 25,718 $ 27,823 $ Merger Related And Restructuring Expenses (562) (3,701) (4,565) 45 (87) (81) (439) (2,762) Operating Noninterest Expense (Non-GAAP) 105,728 $ 87,690 $ 72,154 $ 27,461 $ 27,143 $ 25,845 $ 25,279 $ 25,061 $ Operating Revenue Net Interest Income (GAAP) 137,501 $ 113,394 $ 100,866 $ 37,612 $ 36,708 $ 33,062 $ 30,118 $ 29,855 $ Operating Noninterest Income (Non-GAAP) 27,571 23,904 14,955 6,981 6,250 7,229 7,111 6,806 Operating Revenue (Non-GAAP) 165,072 137,298 115,821 44,593 42,958 40,291 37,229 36,661 Operating Pre-Tax Pre-Provison ("PTPP") Earnings Operating Revenue (Non-GAAP) 165,072 $ 137,298 $ 115,821 $ 44,593 $ 42,958 $ 40,291 $ 37,229 $ 36,661 $ Operating Noninterest Expense (Non-GAAP) (105,728) (87,690) (72,154) (27,461) (27,143) (25,845) (25,279) (25,061) Operating PTPP Earnings (Non-GAAP) 59,344 $ 49,608 $ 43,667 $ 17,132 $ 15,815 $ 14,446 $ 11,950 $ 11,600 $ Non-GAAP Return Ratios Operating Return On Average Assets (Non-GAAP) (1) 0.92% 0.98% 0.89% 1.10% 0.96% 0.88% 0.76% 0.77% Operating PTPP Return On Average Assets (Non-GAAP) (2) 1.27% 1.29% 1.43% 1.46% 1.30% 1.23% 1.05% 1.03% Return On Average Tangible Common Equity (Non-GAAP) (3) 13.60% 11.84% 9.50% 16.65% 14.36% 13.02% 10.39% 8.18% Operating Return On Average Shareholders' Equity (Non-GAAP) (4) 10.24% 9.67% 8.02% 12.15% 10.83% 9.82% 8.14% 8.09% Operating Return On Average Tangible Common Equity (Non-GAAP) (5) 13.69% 12.77% 10.67% 16.47% 14.44% 13.09% 10.80% 10.70% Operating Efficiency Ratio Efficiency Ratio (GAAP) 64.33% 66.54% 65.97% 61.28% 63.39% 64.35% 69.08% 75.89% Adjustment For Taxable Equivalent Yields (0.26%) (0.29%) (0.33%) (0.22%) (0.25%) (0.27%) (0.31%) (0.32%) Adjustment For Securities Gains (Losses) (0.06%) (0.02%) (0.01%) (0.20%) - - - - Adjustment For Merger Expenses (0.22%) (2.64%) (3.88%) 0.50% (0.21%) (0.20%) (1.17%) (7.50%) Operating Efficiency Ratio (Non-GAAP) 63.79% 63.59% 61.75% 61.36% 62.93% 63.88% 67.60% 68.07%

GRAPHIC

N ON - GAAP R ECONCILIATION 22 $ in Thousands, except per share data 1. Book value per share is computed by dividing total stockholders’ equity by common shares outstanding . Tangible book value per share (Non - GAAP) is computed by dividing total stockholders’ equity, less goodwill and other intangible assets by common shares outstanding 2. Totals may not add due to rounding 4Q22 3Q22 2Q22 1Q22 4Q21 Tangible Common Equity: Shareholders' Equity (GAAP) 432,452 $ 414,711 $ 420,427 $ 420,042 $ 429,430 $ Less Goodwill And Other Intangible Assets 109,772 110,460 104,582 105,215 105,852 Tangible Common Equity (Non-GAAP) 322,680 $ 304,251 $ 315,845 $ 314,827 $ 323,578 $ Average Tangible Common Equity: Average Shareholders' Equity (GAAP) 420,037 $ 425,365 $ 419,726 $ 427,945 $ 426,808 $ Less Goodwill And Other Intangible Assets 110,206 106,483 104,986 105,617 104,193 Average Tangible Common Equity (Non-GAAP) 309,831 $ 318,882 $ 314,740 $ 322,328 $ 322,615 $ Tangible Book Value Per Common Share: Book Value Per Common Share (GAAP) 25.59 $ 24.56 $ 24.88 $ 24.86 $ 25.56 $ Adjustment Due To Goodwill And Other Intangible Assets (6.50) (6.54) (6.19) (6.23) (6.30) Tangible Book Value Per Common Share (Non-GAAP) (1) 19.09 $ 18.02 $ 18.69 $ 18.64 $ 19.26 $ Tangible Common Equity To Tangible Assets: Total Assets 4,612,913 $ 4,796,911 $ 4,788,113 $ 4,718,579 $ 4,611,579 $ Less Goodwill And Other Intangibles 109,772 110,460 104,582 105,215 105,852 Tangible Assets (Non-GAAP) 4,503,141 $ 4,686,451 $ 4,683,531 $ 4,613,364 $ 4,505,727 $ Tangible Common Equity To Tangible Assets (Non-GAAP): 7.17% 6.49% 6.74% 6.82% 7.18% 4Q22 3Q22 2Q22 1Q22 4Q21 Tangible Common Equity (Excluding AOCI): Shareholders' Equity (GAAP) 432,452 $ 414,711 $ 420,427 $ 420,042 $ 429,430 $ Less Goodwill And Other Intangible Assets 109,772 110,460 104,582 105,215 105,852 Tangible Common Equity (Non-GAAP) 322,680 $ 304,251 $ 315,845 $ 314,827 $ 323,578 $ Less Adjustment Due to AOCI (Loss) (35,324) (40,807) (24,648) (15,556) 1,443 Tangible Common Equity (Excl. AOCI) (Non-GAAP) 358,004 $ 345,058 $ 340,493 $ 330,383 $ 322,135 $ Tangible Book Value Per Common Share (Excluding AOCI): Book Value Per Common Share (GAAP) 25.59 $ 24.56 $ 24.88 $ 24.86 $ 25.56 $ Adjustment Due To Goodwill And Other Intangible Assets (6.50) (6.54) (6.19) (6.23) (6.30) Tangible Book Value Per Common Share (Non-GAAP) (1) 19.09 $ 18.02 $ 18.69 $ 18.64 $ 19.26 $ Less Adjustment Due to AOCI (Loss) (2.09) (2.42) (1.46) (0.92) 0.09 Tangible Book Value Per Common Share (Excl. AOCI) (Non-GAAP) (1)(2) 21.18 $ 20.43 $ 20.15 $ 19.56 $ 19.17 $ 2021Y 2020Y 2019Y 2018Y 2017Y Tangible Common Equity (Excluding AOCI): Shareholders' Equity (GAAP) 429,430 $ 357,168 $ 312,747 $ 283,011 $ 205,852 $ Less Goodwill And Other Intangible Assets 105,852 86,471 77,193 79,034 50,837 Tangible Common Equity (Non-GAAP) 323,578 $ 270,697 $ 235,554 $ 203,977 $ 155,015 $ Less Adjustment Due to AOCI (Loss) 1,443 2,183 168 (2,765) (1,198) Tangible Common Equity (Excl. AOCI) (Non-GAAP) 322,135 $ 268,514 $ 235,386 $ 206,742 $ 156,213 $ Tangible Book Value Per Common Share (Excluding AOCI): Book Value Per Common Share (GAAP) 25.56 $ 23.64 $ 22.33 $ 20.31 $ 18.46 $ Adjustment Due To Goodwill And Other Intangible Assets (6.30) (5.72) (5.51) (5.67) (4.56) Tangible Book Value Per Common Share (Non-GAAP) (1) 19.26 $ 17.92 $ 16.82 $ 14.64 $ 13.90 $ Less Adjustment Due to AOCI (Loss) 0.09 0.14 0.01 (0.20) (0.11) Tangible Book Value Per Common Share (Excl. AOCI) (Non-GAAP) (1)(2) 19.17 $ 17.77 $ 16.80 $ 14.84 $ 14.01 $

GRAPHIC

C ONTACT 23 B ILLY C ARROLL P RESIDENT & CEO 865.868.0613 B ILLY .C ARROLL @ SMARTBANK . COM M ILLER W ELBORN C HAIRMAN 423.385.3067 M ILLER .W ELBORN @ SMARTBANK . COM 5401 K INGSTON P IKE , S UITE 600 K NOXVILLE , TN 37919 R ON G ORCZYNSKI C HIEF F INANCIAL O FFICER 865.437.5724 R ON .G ORCZYNSKI @ SMARTBANK . COM

GRAPHIC

24