Peapack-Gladstone Financial Corporation Reports a Strong Second Quarter and Declares Its Quarterly Cash Dividend

BEDMINSTER, NJ--(Marketwired - Jul 28, 2017) - Peapack-Gladstone Financial Corporation (NASDAQ: PGC) (the "Company") reported record net income of $15.92 million and diluted earnings per share of $0.91 for the six months ended June 30, 2017, compared to $12.05 million and $0.74, respectively, for the same six month period last year, reflecting increases of $3.87 million, or 32 percent, and $0.17 per share, or 23 percent, respectively.

For the quarter ended June 30, 2017, the Company recorded net income of $7.94 million and diluted earnings per share of $0.45, compared to $6.56 million and $0.40 for the same three month period last year, reflecting increases of $1.38 million, or 21 percent, and $0.05 per share, or 13 percent, respectively.

The first quarter of 2017 included a $662 thousand benefit to income tax expense related to the adoption of ASU 2016-09, Compensation - Stock Compensation, improvements to employee share-based payment accounting. This increased net income by $662 thousand and earnings per share by 4 cents. 

The second quarter of 2017, when compared to the second quarter of 2016, reflected increases in net interest income, wealth management fee income, and other non-interest income. Expenses in the 2017 second quarter, when compared to the same 2016 quarter, included increased compensation and benefits expense, partially offset by decreased FDIC insurance expense.

The following table summarizes specified financial measures for the second quarters of 2017 and 2016, respectively.

(Dollars in millions, except EPS)		June 30,				June 30,				Increase/
		2017				2016				(Decrease)
Net interest income		$	26.97			$	24.18			$	2.79			12	%
Provision for loan losses		$	2.20			$	2.20			$	-			0	%
Pretax income		$	12.85			$	10.65			$	2.20			21	%
Net income		$	7.94			$	6.56			$	1.38			21	%
Diluted EPS		$	0.45			$	0.40			$	0.05			13	%
Total revenue		$	35.14			$	31.62			$	3.52			11	%
Return on average assets			0.79	%			0.73	%			0.06
Return on average equity			9.06	%			9.06	%			-
Efficiency ratio (A)			57.18	%			60.36	%			(3.18	)
Book value per share		$	20.00			$	17.74			$	2.26			13	%
Tangible book value per share (A)			19.82				17.55				2.27			13	%

(A)	See Non-GAAP financial measures reconciliation tables beginning on page 24.

Douglas L. Kennedy, President and CEO, said, "We had a very strong start to 2017, and that continued right through the second quarter of 2017."

Select highlights follow:

• Growth in diluted EPS for Q2 2017 when compared to Q2 2016 was $0.05 per share, or 13 percent.
• At June 30, 2017, the market value of assets under administration (AUA) at the Private Wealth Management Division of Peapack-Gladstone Bank (the "Bank") increased to $3.9 billion from $3.4 billion one year ago, reflecting growth of 15 percent.
• Fee income from the Private Wealth Management Division totaled $5.1 million for the second quarter of 2017, compared to $4.9 million for the same quarter in 2016, reflecting growth of 4 percent. Wealth management fee income, comprising nearly 15 percent of the Company's total revenue, contributes significantly to the Company's diversified revenue sources.
• Loans at June 30, 2017 totaled $3.67 billion. This reflected net growth of $227 million compared to the prior quarter (7 percent compared to the prior quarter or 26 percent on an annualized basis); and $453 million (14 percent) when compared to $3.21 billion of loans at June 30, 2016.
• Commercial & Industrial (C&I) loans at June 30, 2017 totaled $801 million. This reflected net growth of $113 million compared to the prior quarter (16 percent compared to the prior quarter or 66 percent on an annualized basis), and net growth of $225 million (39 percent) when compared to $576 million in C&I loans at June 30, 2016.
• Total "customer" deposit balances (defined as deposits excluding brokered CDs and brokered "overnight" interest-bearing demand deposits) totaled $3.31 billion at June 30, 2017. This reflected net growth of $156 million compared to the prior quarter (5 percent compared to the prior quarter or 20 percent on an annualized basis), and reflected growth of $497 million (18 percent) when compared to $2.82 billion of total "customer" deposit balances at June 30, 2016.
• Asset quality metrics continued to be strong at June 30, 2017. Nonperforming assets at June 30, 2017, while up somewhat from the March 31, 2017 level, were just $16.0 million, or 0.38 percent of total assets. Total loans past due 30 through 89 days and still accruing were $1.2 million, or 0.03 percent of total loans at June 30, 2017.
• The Company's book value per share at June 30, 2017 of $20.00 reflected improvement when compared to $17.74 at June 30, 2016. Year over year growth in book value per share totaled $2.26 or 13 percent. 

Net Interest Income / Net Interest Margin

Net interest income and net interest margin were $26.97 million and 2.76 percent for the second quarter of 2017, compared to $25.59 million and 2.71 percent for the first quarter of 2017, reflecting growth of $1.38 million or 5 percent and compared to $24.18 million and 2.79 percent for the same quarter last year, reflecting growth in net interest income of $2.79 million or 12 percent when compared to the same prior year period. Net interest income for the second quarter of 2017 benefitted from loan growth during 2016 and into 2017, as well as benefitting slightly from the recent Federal Reserve rate hikes. The June 2017 quarter included approximately $780 thousand of prepayment premiums received on the prepayment of certain loans, reflecting an increase from $515 thousand for the March 2017 quarter and $452 thousand for the June 2016 quarter.

Net interest margin for the second quarter of 2017 increased when compared to the first quarter of 2017, but decreased when compared to the same quarter of 2016. The increase was due to a reduction in our interest earning cash balances during the second quarter of 2017, as well as the effect of the increased market rates on our adjustable rate assets. The decrease when comparing the June 2017 quarter to the June 2016 quarter was due to the issuance of the $50 million in subordinated debt in June 2016, as well as the maintenance of higher liquidity in the 2017 second quarter when compared to the 2016 second quarter, the effect of which was partially offset by increased market rates on our adjustable rate assets.

As noted above, the net interest margin is also affected by the maintenance of liquid assets on the Company's balance sheet. Mr. Kennedy said, "In addition to $409 million of cash, cash equivalents and investment securities on our balance sheet, we also have over $1.1 billion of secured funding available from the Federal Home Loan Bank, of which we only have $146 million drawn as of June 30, 2017."

The Company's interest rate sensitivity models indicate that the Company's net interest income and margin would continue to improve slightly in a rising interest rate environment, but such income and margin would also be impacted by competitive pressures in attracting new loans and deposits.

Wealth Management Business

In the June 2017 quarter, the Bank's wealth management business generated $5.09 million in fee income compared to $4.82 million for the March 2017 quarter, and $4.90 million for the June 2016 quarter. 

While, total fee income for the June 2017 quarter increased by $187 thousand, or approximately 4 percent, from the June 2016 quarter, "recurring type" fee income (tied to asset management fees and custody fees) grew 8 percent. Growth in recurring fee income was due to strong net inflows from new business, a healthy equity market which resulted in positive market action in client portfolios as well as additions to accounts from existing clients, all partially offset by normal levels of disbursements and outflows.

The market value of the AUA of the wealth management division was $3.9 billion at June 30, 2017, an increase of $94 million, or 3 percent (11 percent on an annualized basis), from March 31, 2017 and an increase of $433 million, or 15 percent, from $3.4 billion at June 30, 2016.

John P. Babcock, President of PGB Private Wealth Management, said, "We had a solid second quarter and first six months of the year. Our pipeline continues to be robust and we expect continued growth driven by organic new business, the expansion of existing relationships and potential strategic acquisitions of wealth management firms. On May 26, 2017, we announced our agreement to acquire Gladstone, NJ based Murphy Capital Management, Inc. ('MCM'). MCM will add approximately $850 million of assets under administration to our current $3.9 billion." 

Mr. Babcock also commented, "Our differentiator is our personalized, pro-active advice led approach, and the quality of our people. We combine investment, tax, financial, fiduciary, banking and lending capabilities into one integrated plan that helps our clients achieve their goals and objectives."

Loan Originations / Loans

At June 30, 2017, loans totaled $3.67 billion compared to $3.44 billion at March 31, 2017 and compared to $3.21 billion at June 30, 2016, representing net increases of $227 million compared to the March 2017 quarter (7 percent or 26 percent on an annualized basis), and $453 million (14 percent) compared to a year ago at June 30, 2016. Mr. Kennedy noted, "We continue to believe we have a very high quality loan portfolio, as evidenced by very strong asset quality metrics."

For the quarter ended June 30, 2017, residential mortgage loans grew $40 million to $611 million at June 30, 2017 when compared to the March 2017 quarter. For the twelve months from June 30, 2016 to June 30, 2017, residential mortgage loans grew $127 million, or 26 percent.

For the June 2017 quarter, commercial real estate mortgage loans (not including multifamily loans) grew $36 million to $609 million when compared to the March 2017 quarter (6 percent or 25 percent on an annualized basis). For the twelve months from June 30, 2016 to June 30, 2017 commercial real estate mortgage loans grew $150 million, or 33 percent.

At June 30, 2017, the multifamily loan portfolio totaled $1.50 billion (or 41 percent of total loans), basically flat to $1.47 billion (or 43 percent of total loans) three months ago at March 31, 2017 and $1.56 billion (or 49 percent of total loans) at June 30, 2016. 

Mr. Kennedy said, "As I explained previously, we have been managing our balance sheet such that multifamily loans decline as a percentage of the overall loan portfolio and C&I loans become a larger percentage of the overall loan portfolio. We made progress on this front late in 2015, throughout 2016, and into 2017, but particularly this past quarter. Of course, this balance sheet management will not be linear each quarter, but rather will be apparent over periods of time."

For the quarter ended June 30, 2017, commercial loans grew $113 million to $801 million when compared to the March 2017 quarter. For the twelve months from June 30, 2016 to June 30, 2017 commercial loans grew $225 million, or 39 percent. At June 30, 2017 the commercial loan portfolio comprised 21.8 percent of the overall loan portfolio up from 20.0 percent at March 31, 2017, and up from 17.9 percent one year ago at June 30, 2016.

Mr. Kennedy said, "We have seen, and believe we will continue to see, our C&I client base and corresponding loan portfolio grow. Additionally, as announced on April 25, 2017, we were recently successful in bringing on a team of very experienced bankers to focus on equipment financing, and $24 million of volume, in that loan category, was funded in June 2017. While this team has begun producing faster than previously assumed, we still generally expect that revenue and profitability related to this new group will lag related expenses by several quarters."

Mr. Kennedy went on to say, "Our private banking business model of addressing the sophisticated needs and expectations of successful business owners and entrepreneurs is being well received. The ability to engage in high level strategic debt, capital and valuation analysis coupled with succession, estate and wealth planning strategies, enables us to provide a unique boutique level of service to business owners and middle market clients."

Eric H. Waser, Head of Commercial Banking noted, "We are extremely pleased with how our 'Advice Led' approach is capturing the attention of the business community."

Deposits / Funding / Balance Sheet Management

As noted previously, in June 2016, the Company issued $50 million of subordinated debt ($48.7 million net of underwriting fees and expenses) bearing interest at an annual rate of 6 percent for the first five years, and thereafter at an adjustable rate until maturity in June 2026 or earlier redemption.

During the June 2017 quarter, the increase in loans of $227 million was primarily funded by customer deposit growth of $156 million, net (principally interest-bearing checking), increased capital of $16 million, decreased cash/cash equivalents of $25 million, and increased other borrowings of $52 million.

Brokered interest-bearing demand ("overnight") deposits totaled $180 million at June 30, 2017, flat to the March 31, 2017 balance and down $20 million from $200 million at June 30, 2016. The interest rate paid on these deposits allowed the Bank to fund at attractive rates and engage in interest rate swaps as part of its asset-liability interest rate risk management. As of June 30, 2017, the Company had transacted pay fixed, receive floating interest rate swaps totaling $180 million notional amount. The Company ensures ample available collateralized liquidity as a backup to these short term brokered deposits.

Mr. Kennedy noted, "The Company will continue to place an intense focus on providing high touch client service and growing its personal and commercial core deposit base. We expect that our full array of treasury management capabilities, including our new Treasury Management platform and our soon-to-be added escrow management product software, as well as added treasury management sales professionals and private bankers, will help us grow commercial deposits."

Other Noninterest Income

The Company's total noninterest income for the June 2017 quarter totaled $8.17 million, or 23 percent of total revenue.

The June 2017 quarter included $91 thousand of income from the sale of newly originated residential mortgage loans (mortgage banking), compared to $47 thousand for the March 2017 quarter, and $309 thousand for the June 2016 quarter. Originations of residential mortgage loans for sale were lower in the June 2017 quarter, compared to the prior year period.

The Company did not sell any multifamily loans during the June or March 2017 quarters, as such sales were not necessary for effective balance sheet management. The gain on sales of multifamily loans held for sale during the June 2016 quarter was $500 thousand. The Company may employ loan sale strategies later in 2017, and beyond, if and as needed for efficient balance sheet management.

The second quarter of 2017 included $142 thousand of income related to the Company's SBA lending and sale program, compared to $155 thousand generated in the March 2017 quarter, and $212 thousand in the June 2016 quarter. The SBA program was fully implemented in the March 2016 quarter and is part of the Company's normal ongoing operations.

The June 2017 quarter included $1.3 million of loan level, back-to-back swap income compared to $456 thousand in the March 2017 quarter and none in the June 2016 quarter. This program, which helps manage the Company's interest rate risk while contributing to income, remains part of the Company's normal ongoing operations. 

Other income for the June 2017 quarter totaled $396 thousand, compared to $450 thousand for the March 2017 quarter and to $347 thousand for the June 2016 quarter. Letter of credit fees and unused line of credit fees make up a large portion of this line item. 

Operating Expenses

The Company's total operating expenses were $20.10 million for the quarter ended June 30, 2017, compared to $19.30 million for the March 2017 quarter and $18.78 million for the June 2016 quarter.

While the second quarter 2017 FDIC premium was relatively flat to the first quarter of 2017, it was down significantly from the June 2016 quarter. Beginning July 1, 2016 the FDIC assessment system was revised. Revisions for "small institutions" (under $10 billion in assets) resulted in, among other things, the elimination of risk categories and the utilization of a financial ratios method to determine assessment rates. The changes reduced the Company's assessment rate by nearly 50 percent, when compared to the second quarter 2016 assessment rate.

Compensation and employee benefits expense for the June 2017 quarter was $12.75 million compared to $11.91 million for the March 2017 quarter, and $11.10 million for the June 2016 quarter. Strategic hiring that was in line with the Company's Plan, normal salary increases and increased bonus/incentive accruals associated with the Company's growth, all contributed to the increases from the June 2016 and March 2017 quarters. In addition, the six person Equipment Finance Team joined the Company the end of April 2017, further increasing compensation expense.

Premises and equipment expense for the June 2017 quarter was $3.03 million compared to $2.82 million for the March 2017 quarter and $2.74 million for the June 2016 quarter. The current quarter included approximately $150 thousand of accelerated depreciation related to upgrades at the Corporate Headquarters.

Income Taxes

For the June 2017 quarter, the effective income tax rate was 38.2 percent compared to 31.8 percent for the March 2017 quarter and 38.4 percent for the June 2016 quarter. In the March 2017 quarter, the Company adopted ASU 2016-9, "Compensation - Stock Compensation, Improvements to Employee Share-Based Payment Accounting". As a result of this adoption, the Company recorded an income tax benefit of $662 thousand in the first quarter of 2017. 

Provision for Loan Losses / Asset Quality

For the quarter ended June 30, 2017, the Company's provision for loan losses was $2.20 million, which was higher than the March 2017 quarter provision of $1.60 million and in line with the June 2016 provision of $2.20 million. The Company had $59 thousand of net charge-offs in the June 2017 quarter, compared to $198 thousand of net charge-offs in the March 2017 quarter and $302 thousand of net charge-offs in the June 2016 quarter. 

At June 30, 2017, the allowance for loan losses was $35.75 million, which was 229 percent of nonperforming loans and 0.98 percent of total loans, compared to $33.61 million at March 31, 2017, which was 292 percent of nonperforming loans and 0.98 percent of total loans, and $29.22 million at June 30, 2016, which was 363 percent of nonperforming loans and 0.93 percent of total loans.

The Company's provision for loan losses and its allowance for loan losses continue to track consistently with the Company's net loan growth and asset quality metrics.

Nonperforming assets at June 30, 2017 (which does not include troubled debt restructured loans that are performing in accordance with their terms) were $16.0 million, or 0.38 percent of total assets, compared to $12.2 million, or 0.31 percent of total assets, at March 31, 2017 and $8.8 million, or 0.24 percent of total assets, at June 30, 2016. Total loans past due 30 through 89 days and still accruing were $1.2 million at June 30, 2017, compared to $622 thousand at March 31, 2017 and $6.6 million at June 30, 2016.

Capital / Dividends

The Company's capital position in the June 2017 quarter was benefitted by net income of $7.94 million and $7.63 million of voluntary share purchases under the Dividend Reinvestment Plan, which continues to be a source of capital for the Company.

At June 30, 2017, the Company's GAAP capital as a percent of total assets was 8.57 percent. The Company's regulatory leverage, common equity tier 1, tier 1 and total risk based capital ratios were 8.82 percent, 10.69 percent, 10.69 percent and 13.24 percent, respectively. The Bank's regulatory leverage, common equity tier 1, tier 1 and total risk based capital ratios were 9.76 percent, 11.83 percent, 11.83 percent and 12.91 percent, respectively. The Bank's regulatory capital ratios are all above the ratios to be considered well capitalized under regulatory guidance.

On July 26, 2017, the Company's Board of Directors declared a regular cash dividend of $0.05 per share payable on August 23, 2017 to shareholders of record on August 9, 2017.

ABOUT THE COMPANY

Peapack-Gladstone Financial Corporation is a New Jersey bank holding company with total assets of $4.17 billion as of June 30, 2017. Founded in 1921, Peapack-Gladstone Bank is a commercial bank that provides innovative private banking services to businesses, non-profits and consumers, which help them to establish, maintain and expand their legacy. Through its private banking locations in Bedminster, Morristown, Princeton and Teaneck, its wealth management division, and its branch network and online platforms, Peapack-Gladstone Bank offers an unparalleled commitment to client service.

The foregoing contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are not historical facts and include expressions about management's confidence and strategies and management's expectations about new and existing programs and products, investments, relationships, opportunities and market conditions. These statements may be identified by such forward-looking terminology as "expect", "look", "believe", "anticipate", "may", or similar statements or variations of such terms. Actual results may differ materially from such forward-looking statements. Factors that may cause results to differ materially from such forward-looking statements include, but are not limited to

• inability to successfully grow our business and implement our strategic plan, including an inability to generate revenues to offset the increased personnel and other costs related to the strategic plan;
• the impact of anticipated higher operating expenses in 2017 and beyond;
• inability to manage our growth;
• inability to successfully integrate our expanded employee base;
• unexpected decline in the economy, in particular in our New Jersey and New York market areas;
• declines in our net interest margin caused by the low interest rate environment and highly competitive market;
• declines in value in our investment portfolio;
• higher than expected increases in our allowance for loan losses;
• higher than expected increases in loan losses or in the level of nonperforming loans;
• unexpected changes in interest rates;
• unexpected decline in real estate values within our market areas;
• legislative and regulatory actions (including the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act, Basel III and related regulations) subject us to additional regulatory oversight which may result in increased compliance costs;
• successful cyberattacks against our IT infrastructure and that of our IT providers;
• higher than expected FDIC insurance premiums;
• adverse weather conditions;
• inability to successfully generate new business in new geographic markets;
• inability to execute upon new business initiatives;
• lack of liquidity to fund our various cash obligations;
• reduction in our lower-cost funding sources;
• our inability to adapt to technological changes;
• claims and litigation pertaining to fiduciary responsibility, environmental laws and other matters; and
• other unexpected material adverse changes in our operations or earnings.

A discussion of these and other factors that could affect our results is included in our SEC filings, including our Annual Report on Form 10-K for the year ended December 31, 2016. We undertake no duty to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.

(Tables to follow)

PEAPACK-GLADSTONE FINANCIAL CORPORATION
SELECTED CONSOLIDATED FINANCIAL DATA
(Dollars in Thousands, except share data)
(Unaudited)
			For the Three Months Ended
			June 30,			March 31,			Dec 31,			Sept 30,			June 30,
			2017			2017			2016			2016 (A)			2016
Income Statement Data:
Interest income			$	33,412		$	31,385		$	30,271		$	29,844		$	29,035
Interest Expense				6,440			5,794			5,691			5,575			4,859
	Net interest income			26,972			25,591			24,580			24,269			24,176
Provision for loan losses				2,200			1,600			1,500			2,100			2,200
	Net interest income after provision for loan losses			24,772			23,991			23,080			22,169			21,976
Wealth management fee income				5,086			4,818			4,610			4,436			4,899
Service charges and fees				815			771			815			812			818
Bank owned life insurance				350			322			380			340			345
Gain on loans held for sale at fair value (Mortgage banking)				91			47			197			383			309
Gain on loans held for sale at lower of cost or fair value				-			-			353			256			500
Fee income related to loan level, back-to-back swaps				1,291			456			874			670			-
Gain on sale of SBA loans				142			155			121			243			212
Other income				396			450			322			395			347
Securities gains, net				-			-			-			-			18
	Total other income			8,171			7,019			7,672			7,535			7,448
Compensation and employee benefits				12,751			11,913			11,480			11,515			11,100
Premises and equipment				3,033			2,816			2,903			2,736			2,742
FDIC insurance expense (A)				602			686			804			814			1,581
Other expenses				3,709			3,889			3,778			3,101			3,352
	Total operating expenses			20,095			19,304			18,965			18,166			18,775
Income before income taxes				12,848			11,706			11,787			11,538			10,649
Income tax expense				4,908			3,724			4,479			4,422			4,085
Net income			$	7,940		$	7,982		$	7,308		$	7,116		$	6,564
Total revenue (B)			$	35,143		$	32,610		$	32,252		$	31,804		$	31,624
Per Common Share Data:
Earnings per share (basic)			$	0.45		$	0.47		$	0.44		$	0.43		$	0.41
Earnings per share (diluted)				0.45			0.46			0.43			0.43			0.40
Weighted average number of common shares outstanding:
Basic				17,505,638			17,121,631			16,770,725			16,467,654			16,172,223
Diluted				17,756,390			17,438,907			17,070,473			16,673,596			16,341,975
Performance Ratios:
Return on average assets annualized (ROAA)				0.79%			0.82%			0.75%			0.77%			0.73%
Return on average equity annualized (ROAE)				9.06%			9.62%			9.27%			9.44%			9.06%
Net interest margin (taxable equivalent basis)				2.76%			2.71%			2.63%			2.74%			2.79%
Efficiency ratio (C)				57.18%			59.20%			59.45%			57.58%			60.36%
Operating expenses / average assets annualized				2.00%			1.97%			1.96%			1.98%			2.08%

(A)	The quarter ended September 30, 2016 (and forward) included a reduction in FDIC premium. The reduction was a result of an amendment to small institution pricing for deposit insurance by the FDIC effective the quarter after the FDIC reserve ratio reaches 1.15%. The reserve ratio reached 1.15% effective as of the quarter ended June 30, 2016.
(B)	Total revenue includes net interest income plus total other income.
(C)	Calculated as (total operating expenses, excluding provision for losses on REO) as a percentage of (net interest income plus noninterest income less gain on securities and gain on loans held for sale at lower of cost or fair value). See Non-GAAP financial measures reconciliation included in these tables beginning on page 24.

PEAPACK-GLADSTONE FINANCIAL CORPORATION
SELECTED CONSOLIDATED FINANCIAL DATA
(Dollars in Thousands, except share data)
(Unaudited)
			For the
			Six Months Ended
			June 30,						Change
			2017			2016			$			%
Income Statement Data:
Interest income			$	64,797		$	56,933		$	7,864		14%
Interest Expense				12,234			9,347			2,887		31%
	Net interest income			52,563			47,586			4,977		10%
Provision for loan losses				3,800			3,900			(100)		-3%
	Net interest income after provision for loan losses			48,763			43,686			5,077		12%
Wealth management fee income				9,904			9,194			710		8%
Service charges and fees				1,586			1,625			(39)		-2%
Bank owned life insurance				672			687			(15)		-2%
Gain on loans held for sale at fair value (Mortgage banking)				138			430			(292)		-68%
Gain on loans held for sale at lower of cost or fair value				-			624			(624)		-100%
Fee income related to loan level, back-to-back swaps				1,747			94			1,653		1759%
Gain on sale of SBA loans				297			259			38		15%
Other income				846			679			167		25%
Securities gains, net				-			119			(119)		-100%
	Total other income			15,190			13,711			1,479		11%
Compensation and employee benefits				24,664			22,008			2,656		12%
Premises and equipment				5,849			5,606			243		4%
FDIC insurance expense (A)				1,288			3,140			(1,852)		-59%
Other expenses				7,598			7,227			371		5%
	Total operating expenses			39,399			37,981			1,418		4%
Income before income taxes				24,554			19,416			5,138		26%
Income tax expense				8,632			7,363			1,269		17%
Net income			$	15,922		$	12,053		$	3,869		32%
Total revenue (B)			$	67,753		$	61,297		$	6,456		11%
Per Common Share Data:
Earnings per share (basic)			$	0.92		$	0.75		$	0.17		23%
Earnings per share (diluted)				0.91			0.74			0.17		23%
Weighted average number of common shares outstanding:
Basic				17,314,695			16,015,251			1,299,444		8%
Diluted				17,588,816			16,179,700			1,409,116		9%
Performance Ratios:
Return on average assets annualized (ROAA)				0.80%			0.68%			0.12%		18%
Return on average equity annualized (ROAE)				9.33%			8.45%			0.88%		10%
Net interest margin (taxable equivalent basis)				2.73%			2.80%			-0.07%		-3%
Efficiency ratio (C)				58.15%			62.72%			-4.57%		-7%
Operating expenses / average assets annualized				1.99%			2.15%			-0.16%		-7%

(A)	Beginning July 1, 2016, the FDIC assessment system was revised resulting in a reduction of the Company's assessment rate. The revision was a result of an amendment to small institution pricing for deposit insurance by the FDIC effective the quarter after the FDIC reserve ratio reaches 1.15%. The reserve ratio reached 1.15% effective as of the quarter ended June 30, 2016.
(B)	Total revenue includes net interest income plus total other income.
(C)	Calculated as (total operating expenses, excluding provision for losses on REO) as a percentage of (net interest income plus noninterest income less gain on securities and gain on loans held for sale at lower of cost or fair value). See Non-GAAP financial measures reconciliation included in these tables beginning on page 24.

PEAPACK-GLADSTONE FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CONDITION
(Dollars in Thousands)
(Unaudited)
			As of
			June 30,			March 31,			Dec 31,			Sept 30,			June 30,
			2017			2017			2016			2016			2016
ASSETS
Cash and due from banks			$	4,119		$	4,910		$	24,580		$	17,861		$	18,261
Federal funds sold				101			101			101			101			101
Interest-earning deposits				89,600			113,953			138,010			141,593			62,968
	Total cash and cash equivalents			93,820			118,964			162,691			159,555			81,330
Securities available for sale				315,224			300,232			305,388			249,616			206,216
FHLB and FRB stock, at cost				18,487			15,436			13,813			14,093			14,623
Residential mortgage (A)				611,316			571,496			528,570			499,748			483,972
Multifamily mortgage				1,504,581			1,468,890			1,459,594			1,537,834			1,562,206
Commercial mortgage				609,444			573,253			551,233			497,267			459,744
Commercial loans (A)				800,927			687,805			637,102			598,078			576,169
Construction loans				-			-			1,405			430			-
Consumer loans				72,943			69,802			69,654			69,222			67,614
Home equity lines of credit				67,051			68,055			65,682			62,872			63,188
Other loans				458			477			492			449			430
	Total loans (A)			3,666,720			3,439,778			3,313,732			3,265,900			3,213,323
	Less: Allowance for loan losses			35,751			33,610			32,208			30,616			29,219
	Net loans			3,630,969			3,406,168			3,281,524			3,235,284			3,184,104
Premises and equipment				29,806			30,113			30,371			30,223			29,199
Other real estate owned				373			671			534			534			767
Accrued interest receivable				6,776			6,823			8,153			6,383			7,733
Bank owned life insurance				44,172			43,992			43,806			43,541			43,325
Deferred tax assets, net				16,912			15,325			15,320			14,765			18,190
Other assets				9,140			9,838			17,033			20,389			19,216
	TOTAL ASSETS		$	4,165,679		$	3,947,562		$	3,878,633		$	3,774,383		$	3,604,703
LIABILITIES
Deposits:
	Noninterest-bearing demand deposits		$	548,427		$	528,554		$	489,485		$	494,204		$	469,809
	Interest-bearing demand deposits			1,085,805			1,015,178			1,023,081			928,941			897,210
	Savings			121,480			122,262			120,056			119,650			120,617
	Money market accounts			1,081,366			1,049,909			1,048,494			997,572			861,664
	Certificates of deposit - Retail			475,395			440,991			457,000			466,003			466,079
Subtotal "customer" deposits				3,312,473			3,156,894			3,138,116			3,006,370			2,815,379
	IB Demand - Brokered			180,000			180,000			180,000			200,000			200,000
	Certificates of deposit - Brokered			88,780			93,750			93,721			93,690			93,660
Total deposits				3,581,253			3,430,644			3,411,837			3,300,060			3,109,039
Overnight borrowings				87,000			34,550			-			-			29,450
Federal home loan bank advances				58,795			58,795			61,795			71,795			83,692
Capital lease obligation				9,407			9,556			9,693			9,828			9,961
Subordinated debt, net				48,829			48,796			48,764			48,731			48,698
Other liabilities				23,548			24,293			22,334			27,934			28,330
Due to brokers, securities settlements				-			-			-			7,003			-
	TOTAL LIABILITIES			3,808,832			3,606,634			3,554,423			3,465,351			3,309,170
Shareholders' equity				356,847			340,928			324,210			309,032			295,533
	TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY		$	4,165,679		$	3,947,562		$	3,878,633		$	3,774,383		$	3,604,703
Assets under administration at Peapack-Gladstone Bank's Wealth Management Division (market value, not included above) (in billions)			$	3.9		$	3.8		$	3.7		$	3.5		$	3.4
(A) Includes loans held for sale.

PEAPACK-GLADSTONE FINANCIAL CORPORATION
SELECTED BALANCE SHEET DATA
(Dollars in Thousands)
(Unaudited)
			As of
			June 30,			Mar 31,			Dec 31,			Sept 30,			June 30,
			2017			2017			2016			2016			2016
Asset Quality:
Loans past due over 90 days and still accruing			$	-		$	-		$	-		$	-		$	-
Nonaccrual loans (A)				15,643			11,494			11,264			10,840			8,049
Other real estate owned				373			671			534			534			767
	Total nonperforming assets		$	16,016		$	12,165		$	11,798		$	11,374		$	8,816
Nonperforming loans to total loans				0.43%			0.33%			0.34%			0.34%			0.26%
Nonperforming assets to total assets				0.38%			0.31%			0.30%			0.30%			0.24%
Performing TDRs (B)(C)			$	9,725		$	15,030		$	17,784		$	18,078		$	18,570
Loans past due 30 through 89 days and still accruing (D)			$	1,232		$	622		$	1,356		$	8,238		$	6,576
Classified loans			$	43,608		$	43,002		$	45,798		$	49,627		$	51,084
Impaired loans			$	25,294		$	26,546		$	29,071		$	28,951		$	26,643
Allowance for loan losses:
	Beginning of period		$	33,610		$	32,208		$	30,616		$	29,219		$	27,321
	Provision for loan losses			2,200			1,600			1,500			2,100			2,200
	Charge-offs, net			(59)			(198)			92			(703)			(302)
	End of period		$	35,751		$	33,610		$	32,208		$	30,616		$	29,219
ALLL to nonperforming loans				228.54%			292.41%			285.94%			282.44%			363.01%
ALLL to total loans				0.98%			0.98%			0.97%			0.95%			0.93%

(A)	June 30, 2017 includes one legacy commercial mortgage totaling $4.9 million. The loan was past maturity at June 30, 2017, however interest payments continued to be made. The loan is secured by real estate valued at $7.2 million as of September 2016.
(B)	Amounts reflect TDR's that are paying according to restructured terms.
(C)	Amount does not include $9.6 million at June 30, 2017, $4.6 million at March 31, 2017, $4.5 million at December 31, 2016, $4.4 million at September 30, 2016 and $4.2 million at June 30, 2016 of TDRs included in nonaccrual loans.
(D)	September 30, 2016 includes one commercial loan secured by real estate totaling $5.0 million that was 30 days past due at September 30, 2016 but brought current on October 4, 2016.

PEAPACK-GLADSTONE FINANCIAL CORPORATION
SELECTED BALANCE SHEET DATA
(Dollars in Thousands, except share data)
(Unaudited)
		June 30,								Dec 31,							June 30,
		2017								2016							2016
Capital Adequacy
Equity to total assets (A)							8.57	%						8.36	%						8.20	%
Tangible equity to tangible assets (B)							8.50	%						8.28	%						8.12	%
Book value per share (C)						$	20.00						$	18.79						$	17.74
Tangible book value per share (D)						$	19.82						$	18.60						$	17.55
		June 30,								Dec 31,							June 30,
		2017								2016							2016
Regulatory Capital - Holding Company
Tier I leverage		$	354,462				8.82	%		$	323,045			8.35	%		$	295,443			8.19	%
Tier I capital to risk weighted assets			354,462				10.69				323,045			10.60				295,443			10.28
Common equity tier I capital ratio to risk-weighted assets			354,459				10.69				323,042			10.60				295,440			10.28
Tier I & II capital to risk-weighted assets			439,042				13.24				404,017			13.25				373,360			12.99
Regulatory Capital - Bank
Tier I leverage		$	392,243				9.76	%		$	360,097			9.31	%		$	332,115			9.21	%
Tier I capital to risk weighted assets			392,243				11.83				360,097			11.82				332,115			11.56
Common equity tier I capital ratio to risk-weighted assets			392,240				11.83				360,094			11.82				332,112			11.56
Tier I & II capital to risk-weighted assets			427,994				12.91				392,305			12.87				361,334			12.58

(A)	Equity to total assets is calculated as total shareholders' equity as a percentage of total assets at period end.
(B)	Tangible equity and tangible assets are calculated by excluding the balance of intangible assets from shareholders' equity and total assets, respectively. Tangible equity as a percentage of tangible assets at period end is calculated by dividing tangible equity by tangible assets at period end. See Non-GAAP financial measures reconciliation included in these tables beginning on page 24.
(C)	Book value per common share is calculated by dividing shareholders' equity by period end common shares outstanding.
(D)	Tangible book value per share is different than book value per share because it excludes intangible assets. Tangible book value per share is calculated by dividing tangible equity by period end common shares outstanding. See Non-GAAP financial measures reconciliation tables beginning on page 24.

PEAPACK-GLADSTONE FINANCIAL CORPORATION
LOANS CLOSED
(Dollars in Thousands)
(Unaudited)
		For the Quarters Ended
		June 30,			March 31,			Dec 31,			Sept 30,			June 30,
		2017			2017			2016			2016			2016
Residential loans retained		$	54,833		$	64,831		$	53,324		$	43,284		$	32,513
Residential loans sold			6,491			3,115			11,429			25,128			20,221
Total residential loans			61,324			67,946			64,753			68,412			52,734
Commercial real estate			46,931			33,216			56,793			56,799			36,554
Multifamily			78,824			47,125			26,300			74,450			150,709
Commercial (C & I) loans			158,476			128,130			78,038			59,698			61,309
SBA			3,900			1,700			2,050			3,025			2,285
Wealth lines of credit (A)			14,905			7,200			2,400			1,200			785
Total commercial loans			303,036			217,371			165,581			195,172			251,642
Installment loans			2,075			2,146			1,826			1,591			1,077
Home equity lines of credit (A)			5,444			6,973			5,878			7,064			14,435
Total loans closed		$	371,879		$	294,436		$	238,038		$	272,239		$	319,888

		For the Six Months Ended
		June 30,			June 30,
		2017			2016
Residential loans retained		$	119,664		$	50,260
Residential loans sold			9,606			28,283
Total residential loans			129,270			78,543
Commercial real estate			80,147			45,893
Multifamily			125,949			258,744
Commercial (C & I) loans			286,606			128,797
SBA			5,600			3,340
Wealth lines of credit (A)			22,105			2,585
Total commercial loans			520,407			439,359
Installment loans			4,221			1,563
Home equity lines of credit (A)			12,417			18,039
Total loans closed		$	666,315		$	537,504
(A) Includes loans and lines of credit that closed in the period, but not necessarily funded.

PEAPACK-GLADSTONE FINANCIAL CORPORATION
AVERAGE BALANCE SHEET
UNAUDITED
THREE MONTHS ENDED
(Tax-Equivalent Basis, Dollars in Thousands)
				June 30, 2017										June 30, 2016
				Average				Income/						Average				Income/
				Balance				Expense			Yield			Balance				Expense			Yield
ASSETS:
Interest-earning assets:
	Investments:
		Taxable (1)		$	293,990			$	1,477		2.01	%		$	200,804			$	914		1.82	%
		Tax-exempt (1) (2)			25,109				190		3.03				27,127				211		3.11
	Loans (2) (3):
		Mortgages			589,848				4,739		3.21				473,293				3,927		3.32
		Commercial mortgages			2,085,623				18,653		3.58				2,047,112				17,830		3.48
		Commercial			713,120				7,267		4.08				552,955				5,392		3.90
		Commercial construction			0				0		-				1,305				13		3.98
		Installment			71,364				554		3.11				63,158				420		2.66
		Home equity			67,611				613		3.63				58,146				475		3.27
		Other			481				11		9.15				462				11		9.52
		Total loans			3,528,047				31,837		3.61				3,196,431				28,068		3.51
	Federal funds sold				101				-		0.25				101				-		0.25
	Interest-earning deposits				96,350				176		0.73				79,264				76		0.39
		Total interest-earning assets			3,943,597				33,680		3.42				3,503,727				29,269		3.34
Noninterest-Earning Assets:
	Cash and due from banks				4,727										16,122
	Allowance for loan losses				(34,466	)									(28,056	)
	Premises and equipment				30,144										29,452
	Other assets				76,747										88,907
		Total noninterest-earning assets			77,152										106,425
Total assets				$	4,020,749									$	3,610,152
LIABILITIES:
Interest-bearing deposits:
	Checking			$	1,075,832			$	1,100		0.41	%		$	906,611			$	607		0.27	%
	Money markets				1,051,095				1,204		0.46				818,453				602		0.29
	Savings				121,299				16		0.05				120,094				17		0.06
	Certificates of deposit - retail				457,528				1,650		1.44				450,675				1,545		1.37
		Subtotal interest-bearing deposits			2,705,754				3,970		0.59				2,295,833				2,771		0.48
	Interest-bearing demand - brokered				180,000				726		1.61				200,000				760		1.52
	Certificates of deposit - brokered				92,719				493		2.13				93,642				496		2.12
		Total interest-bearing deposits			2,978,473				5,189		0.70				2,589,475				4,027		0.62
	Borrowings				77,457				354		1.83				222,667				573		1.03
	Capital lease obligation				9,463				114		4.82				10,007				120		4.80
	Subordinated debt				48,808				783		6.42				8,777				139		6.33
	Total interest-bearing liabilities				3,114,201				6,440		0.83				2,830,926				4,859		0.69
Noninterest-bearing liabilities:
	Demand deposits				534,339										464,074
	Accrued expenses and other liabilities				21,787										25,247
	Total noninterest-bearing liabilities				556,126										489,321
Shareholders' equity					350,422										289,905
	Total liabilities and Shareholders' equity			$	4,020,749									$	3,610,152
	Net interest income							$	27,240									$	24,410
		Net interest spread									2.59	%									2.65	%
		Net interest margin (4)									2.76	%									2.79	%

(1)	Average balances for available for sale securities are based on amortized cost.
(2)	Interest income is presented on a tax-equivalent basis using a 35 percent federal tax rate.
(3)	Loans are stated net of unearned income and include nonaccrual loans.
(4)	Net interest income on a tax-equivalent basis as a percentage of total average interest-earning assets.

PEAPACK-GLADSTONE FINANCIAL CORPORATION
AVERAGE BALANCE SHEET
UNAUDITED
THREE MONTHS ENDED
(Tax-Equivalent Basis, Dollars in Thousands)
				June 30, 2017										March 31, 2017
				Average				Income/						Average				Income/
				Balance				Expense			Yield			Balance				Expense			Yield
ASSETS:
Interest-earning assets:
	Investments:
		Taxable (1)		$	293,990			$	1,477		2.01	%		$	289,237			$	1,504		2.08	%
		Tax-exempt (1) (2)			25,109				190		3.03				27,152				199		2.93
	Loans (2) (3):
		Mortgages			589,848				4,739		3.21				544,854				4,473		3.28
		Commercial mortgages			2,085,623				18,653		3.58				2,035,304				17,732		3.48
		Commercial			713,120				7,267		4.08				648,266				6,380		3.94
		Commercial construction			0				0		-				390				4		4.10
		Installment			71,364				554		3.11				69,415				501		2.89
		Home equity			67,611				613		3.63				66,311				557		3.36
		Other			481				11		9.15				514				11		8.56
		Total loans			3,528,047				31,837		3.61				3,365,054				29,658		3.53
	Federal funds sold				101				-		0.25				101				-		0.25
	Interest-earning deposits				96,350				176		0.73				137,589				264		0.77
		Total interest-earning assets			3,943,597				33,680		3.42				3,819,133				31,625		3.31
Noninterest-Earning Assets:
	Cash and due from banks				4,727										21,615
	Allowance for loan losses				(34,466	)									(32,913	)
	Premises and equipment				30,144										30,279
	Other assets				76,747										73,467
		Total noninterest-earning assets			77,152										92,448
Total assets				$	4,020,749									$	3,911,581
LIABILITIES:
Interest-bearing deposits:
	Checking			$	1,075,832			$	1,100		0.41	%		$	1,029,012			$	862		0.34	%
	Money markets				1,051,095				1,204		0.46				1,068,552				934		0.35
	Savings				121,299				16		0.05				120,623				16		0.05
	Certificates of deposit - retail				457,528				1,650		1.44				448,844				1,570		1.40
		Subtotal interest-bearing deposits			2,705,754				3,970		0.59				2,667,031				3,382		0.51
	Interest-bearing demand - brokered				180,000				726		1.61				180,000				720		1.60
	Certificates of deposit - brokered				92,719				493		2.13				93,733				491		2.10
		Total interest-bearing deposits			2,978,473				5,189		0.70				2,940,764				4,593		0.62
	Borrowings				77,457				354		1.83				60,123				303		2.02
	Capital lease obligation				9,463				114		4.82				9,605				115		4.79
	Subordinated debt				48,808				783		6.42				48,775				783		6.42
	Total interest-bearing liabilities				3,114,201				6,440		0.83				3,059,267				5,794		0.76
Noninterest-bearing liabilities:
	Demand deposits				534,339										501,183
	Accrued expenses and other liabilities				21,787										19,151
	Total noninterest-bearing liabilities				556,126										520,334
Shareholders' equity					350,422										331,980
	Total liabilities and Shareholders' equity			$	4,020,749									$	3,911,581
	Net interest income							$	27,240									$	25,831
		Net interest spread									2.59	%									2.55	%
		Net interest margin (4)									2.76	%									2.71	%

(1)	Average balances for available for sale securities are based on amortized cost.
(2)	Interest income is presented on a tax-equivalent basis using a 35 percent federal tax rate.
(3)	Loans are stated net of unearned income and include nonaccrual loans.
(4)	Net interest income on a tax-equivalent basis as a percentage of total average interest-earning assets.

PEAPACK-GLADSTONE FINANCIAL CORPORATION
AVERAGE BALANCE SHEET
UNAUDITED
SIX MONTHS ENDED
(Tax-Equivalent Basis, Dollars in Thousands)
				June 30, 2017										June 30, 2016
				Average				Income/						Average				Income/
				Balance				Expense			Yield			Balance				Expense			Yield
ASSETS:
Interest-earning assets:
	Investments:
		Taxable (1)		$	291,627			$	2,981		2.04	%		$	200,192			$	1,840		1.84	%
		Tax-exempt (1) (2)			26,125				389		2.98				25,586				411		3.21
	Loans (2) (3):
		Mortgages			567,475				9,212		3.25				469,895				7,745		3.30
		Commercial mortgages			2,060,602				36,386		3.53				2,003,619				35,000		3.49
		Commercial			680,872				13,646		4.01				539,426				10,492		3.89
		Commercial construction			194				4		4.12				1,350				27		4.00
		Installment			70,395				1,055		3.00				54,032				755		2.79
		Home equity			66,965				1,169		3.49				55,601				915		3.29
		Other			498				23		9.24				474				23		9.70
		Total loans			3,447,001				61,495		3.57				3,124,397				54,957		3.52
	Federal funds sold				101				-		0.25				101				-		0.24
	Interest-earning deposits				116,856				440		0.75				78,583				163		0.42
		Total interest-earning assets			3,881,710				65,305		3.36				3,428,859				57,371		3.35
Noninterest-Earning Assets:
	Cash and due from banks				13,125										15,862
	Allowance for loan losses				(33,694	)									(27,319	)
	Premises and equipment				30,211										29,726
	Other assets				75,099										86,070
		Total noninterest-earning assets			84,741										104,339
Total assets				$	3,966,451									$	3,533,198
LIABILITIES:
Interest-bearing deposits:
	Checking			$	1,052,551			$	1,961		0.37	%		$	894,554			$	1,178		0.26	%
	Money markets				1,059,775				2,138		0.40				819,135				1,175		0.29
	Savings				120,963				33		0.05				118,327				33		0.06
	Certificates of deposit - retail				453,210				3,220		1.42				446,619				3,034		1.36
		Subtotal interest-bearing deposits			2,686,499				7,352		0.55				2,278,635				5,420		0.48
	Interest-bearing demand - brokered				180,000				1,446		1.61				200,000				1,501		1.50
	Certificates of deposit - brokered				93,223				984		2.11				93,658				993		2.12
		Total interest-bearing deposits			2,959,722				9,782		0.66				2,572,293				7,914		0.62
	Borrowings				68,838				657		1.91				188,971				1,052		1.11
	Capital lease obligation				9,534				229		4.80				10,074				242		4.80
	Subordinated debt				48,792				1,566		6.42				4,388				139		6.34
	Total interest-bearing liabilities				3,086,886				12,234		0.79				2,775,726				9,347		0.67
Noninterest-bearing liabilities:
	Demand deposits				517,853										449,922
	Accrued expenses and other liabilities				20,460										22,373
	Total noninterest-bearing liabilities				538,313										472,295
Shareholders' equity					341,252										285,177
	Total liabilities and Shareholders' equity			$	3,966,451									$	3,533,198
	Net interest income							$	53,071									$	48,024
		Net interest spread									2.57	%									2.68	%
		Net interest margin (4)									2.73	%									2.80	%

(1)	Average balances for available for sale securities are based on amortized cost.
(2)	Interest income is presented on a tax-equivalent basis using a 35 percent federal tax rate.
(3)	Loans are stated net of unearned income and include nonaccrual loans.
(4)	Net interest income on a tax-equivalent basis as a percentage of total average interest-earning assets.

PEAPACK-GLADSTONE FINANCIAL CORPORATION

NON-GAAP FINANCIAL MEASURES RECONCILIATION

Tangible book value per share and tangible equity as a percentage of tangible assets at period end are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible equity and tangible assets by excluding the balance of intangible assets from shareholders' equity and total assets, respectively. We calculate tangible book value per share by dividing tangible equity by period end common shares outstanding, as compared to book value per common share, which we calculate by dividing shareholders' equity by period end common shares outstanding. We calculate tangible equity as a percentage of tangible assets at period end by dividing tangible equity by tangible assets at period end. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios.

The efficiency ratio is a non-GAAP measure of expense control relative to recurring revenue. We calculate the efficiency ratio by dividing total noninterest expenses, excluding ORE provision, as determined under GAAP, by net interest income and total noninterest income as determined under GAAP, but excluding net gains/(losses) on loans held for sale at lower of cost or fair value and excluding net gains on securities from this calculation, which we refer to below as recurring revenue. We believe that this provides one reasonable measure of core expenses relative to core revenue.

We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial position, results and ratios. Our management internally assesses our performance based, in part, on these measures. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titles measures reported by other companies. A reconciliation of the non-GAAP measures of tangible common equity, tangible book value per share and efficiency ratio to the underlying GAAP numbers is set forth below.

Non-GAAP Financial Reconciliation

(Dollars in thousands, except share data)			Three Months Ended
Tangible Book Value Per Share			June 30,			March 31,			Dec 31,			Sept 30,			June 30,
			2017			2017			2016			2016			2016
Shareholders' equity			$	356,847		$	340,928		$	324,210		$	309,032		$	295,533
Less: Intangible assets				3,095			3,126			3,157			3,188			3,277
	Tangible equity			353,752			337,802			321,053			305,844			292,256
Period end shares outstanding				17,846,404			17,579,274			17,257,995			16,944,738			16,657,403
Tangible book value per share			$	19.82		$	19.22		$	18.60		$	18.05		$	17.55
Book value per share				20.00			19.39			18.79			18.24			17.74
Tangible Equity to Tangible Assets
Total Assets			$	4,165,679		$	3,947,562		$	3,878,633		$	3,774,383		$	3,604,703
Less: Intangible assets				3,095			3,126			3,157			3,188			3,277
	Tangible assets			4,162,584			3,944,436			3,875,476			3,771,195			3,601,426
Tangible equity to tangible assets				8.50%			8.56%			8.28%			8.11%			8.12%
Equity to assets				8.57%			8.64%			8.36%			8.19%			8.20%

		Three Months Ended
		June 30,				March 31,				Dec 31,				Sept 30,				June 30,
Efficiency Ratio		2017				2017				2016				2016				2016
Net interest income		$	26,972			$	25,591			$	24,580			$	24,269			$	24,176
Total other income			8,171				7,019				7,672				7,535				7,448
Less: Gain on loans held for sale at lower of cost or fair value			-				-				353				256				500
Less: Securities gains, net			-				-				-				-				18
Total recurring revenue			35,143				32,610				31,899				31,548				31,106
Operating expenses			20,095				19,304				18,965				18,166				18,775
Total operating expense			20,095				19,304				18,965				18,166				18,775
Efficiency ratio			57.18	%			59.20	%			59.45	%			57.58	%			60.36	%
		Six Months Ended
		June 30,				June 30,
Efficiency Ratio		2017				2016
Net interest income		$	52,563			$	47,586
Total other income			15,190				13,711
Less: Gain on loans held for sale at lower of cost or fair value			-				624
Less: Securities gains, net			-				119
Total recurring revenue			67,753				60,554
Operating expenses			39,399				37,981
Total operating expense			39,399				37,981
Efficiency ratio			58.15	%			62.72	%