Business Wire | Oct 21, 2020 04:16PM EDT

TriState Capital's Third Quarter Results Include Robust Growth Across All Three of Its Business Lines With Strong Credit Metrics and Deferral Trends

Oct. 21, 2020

PITTSBURGH--(BUSINESS WIRE)--Oct. 21, 2020--TriState Capital Holdings, Inc. (Nasdaq: TSC) reported third quarter 2020 financial results including positive net flows of client assets into its investment management unit and double-digit growth in loans and deposits from its core private banking and commercial banking businesses, as well as strong credit quality metrics and COVID-19 deferral levels declining better than previously forecast.

The parent company of TriState Capital Bank and Chartwell Investment Partners reported third quarter of 2020 net income available to common shareholders of $7.4 million or $0.26 per diluted share, compared to $14.4 million or $0.50 in the third quarter of 2019, and $8.4 million or $0.30 in the second quarter of 2020.

"We are very proud of what our team and businesses have been able to accomplish for our clients and our shareholders in a year of extraordinary disruption," Chairman and Chief Executive Officer James F. Getz said. "For both the quarter and the year, each of our investment management, private banking and commercial banking businesses have contributed to profitable revenue growth as we serve greater numbers of clients and financial intermediaries, while maintaining superior credit quality metrics, investing in technology and talent, and optimizing the company's agile balance sheet as we manage liquidity and capital. With continued confidence in our ability to manage long-term credit quality, we currently expect to be able to generate meaningful net income growth in the fourth quarter and next year, as we deploy capital and continue to expand each of our businesses through 2021 and beyond."

THIRD QUARTER 2020 HIGHLIGHTS

* Chartwell client assets under management grew 4.3% during the quarter to $9.65 billion, drawing positive net inflows of $289.0 million year to date, including $156.0 million during the third quarter. * Private banking loans primarily collateralized by marketable securities represented 58.3% of total loans at period end, growing 32.4% from September 30, 2019 and 9.7% during the quarter. * Commercial loans increased by 20.7% from September 30, 2019 and 2.8% during the quarter. * Cost of funds for deposits and interest-bearing liabilities averaged 0.77%, compared to 2.27% in the same period last year and 0.87% in the linked quarter. * Allowance for loan and lease losses (ALLL) increased by 31.9% during the quarter to $30.7 million, representing 79.1% of adverse-rated credits and 0.96% of commercial loans. * COVID-19 deferral levels declined more than earlier forecasts for this point in time, from $431.4 million or 5.9% of total loans on July 18 to $185.9 million or 2.4% on October 20. * Even with provision expense supporting a $7.4 million ALLL build, credit costs across the portfolio remain relatively low given the company's private banking loan portfolio, limited commercial exposure to the industries most directly impacted by the pandemic, and focus on commercial borrower sponsorship, as well as its proven approach to managing high quality commercial credits. * Tangible common equity (TCE) and regulatory capital ratios are expected to benefit upon closing of the company's recently announced agreement to issue common stock at $14.44 per share, convertible preferred stock and warrants to funds managed by Stone Point Capital LLC, in order to raise $105 million to support continued execution of TriState Capital's high-growth strategy.

Net interest income (NII) was $33.5 million in the third quarter of 2020, compared to $32.3 million in the year-ago quarter and $33.5 million in the second quarter of 2020. TriState Capital's net interest margin (NIM) was 1.46% for the third quarter of 2020, compared to 1.94% in the third quarter of 2019 and 1.52% in the second quarter of 2020. With continued double-digit annual growth in loan volumes and outstanding balances, modest NIM expansion is expected beginning in the fourth quarter of 2020.

Total non-interest income grew to $16.9 million in the third quarter of 2020, up from $14.2 million in the prior year quarter and $13.0 million in the linked quarter. Chartwell investment management fees grew to $8.1 million in the third quarter of 2020, up from $7.7 million in the linked quarter and reflecting market appreciation and positive net inflows of client assets. Investment management fees were $8.9 million in the prior year quarter.

Fees from the bank's back-to-back, loan-level interest rate swap offering for clients totaled $4.0 million in the third quarter of 2020, compared to $4.2 million in the prior year quarter and $3.9 million in the linked quarter. Third quarter swap fees were driven by strong engagement with new and existing commercial and private bank clients.

NII and non-interest income, excluding net gains on the sale of debt securities, combined to generate total revenue of $46.6 million for the third quarter of 2020, increasing from $46.4 million in the year-ago period and $46.5 million in the linked quarter. Total revenue, which is not a financial metric under generally accepted accounting principles (GAAP), is a measure that TriState Capital has consistently utilized to provide a greater understanding of its significant fee-generating businesses. Non-interest income represented 28.2% of total revenue in the third quarter of 2020 when excluding net gains on the sale of securities, compared to 30.3% from the year-ago period and 27.9% from the linked quarter.

TriState Capital recorded a $3.7 million net gain on the sale and call of debt securities in the third quarter of 2020, primarily attributed to the repositioning of a portion of the corporate bond portfolio into government agency securities to take advantage of significant market appreciation and enhance the overall credit quality of the securities portfolio. Net gain on the sale and call of debt securities was $206,000 in the year-ago period and $14,000 in the linked quarter.

To drive revenue growth and product innovation, TriState Capital continues to invest in talent, client experience, operating scale, and risk and compliance management in preparation for growing its bank to over $10 billion in assets. At the same time, the company manages fixed costs for its branchless model to support incremental operating leverage and the agility to respond to changing operating environments.

Third quarter 2020 non-interest expense totaled $31.4 million, increasing $3.7 million, or 13.2%, from $27.8 million in the year-ago period, and increasing $3.3 million, or 11.9%, from $28.1 million in the second quarter of 2020. Higher third quarter 2020 FDIC insurance premiums, which increased this year in tandem with significant growth in average deposits and enhanced liquidity, accounted for $2.0 million and $470,000 of non-interest expense growth from the year-ago and linked quarters, respectively.

TriState Capital continued to maintain a low non-interest expense to average assets ratio of 1.31% in the third quarter of 2020, compared to 1.59% in the third quarter of 2019 and 1.22% in the linked quarter.

TriState Capital Bank's efficiency ratio for the third quarter of 2020 was 58.73%, compared to 50.70% in the third quarter of 2019 and 50.39% in the linked quarter. The efficiency ratio, which is a non-GAAP financial metric, is a measure utilized to provide a greater understanding of a bank's level of non-interest expense as a percentage of total revenue.

Pre-tax income was $11.5 million in the third quarter of 2020, compared to $19.4 million in the third quarter of 2019 and $12.4 million in the linked quarter.

Pre-tax, pre-provision net revenue (PTPPNR) was $15.2 million in the third quarter of 2020, compared to $18.6 million in the year-ago period and $18.4 million in the linked quarter. PTPPNR, which is a non-GAAP financial metric, is a measure utilized to provide a greater understanding of a bank's pre-tax profitability before giving effect to provision and securities gains and losses.

TriState Capital's effective tax rate was 18.9% for the third quarter of 2020, compared to 15.8% in the third quarter of 2019 and 16.0% in the linked quarter. The company's effective tax rate is impacted by certain factors including the number, timing and size of tax credit investments, as well as the proportion of consolidated earnings attributed to investment management.

Net income available to common shareholders and earnings per share in the third quarter of 2020 is net of $2.0 million payable for the company's quarterly cash dividends on Series A and Series B Non-Cumulative Perpetual Preferred Stock.

ORGANIC LENDING FRANCHISE GROWTH

TriState Capital's client-engagement and distribution capabilities continued to grow both sides of its balance sheet organically, expanding the number and depth of its premier relationships with high-quality middle-market commercial customers, as well as the family offices and high-net-worth clients the bank serves through its national referral network of investment advisors and other financial intermediaries.

Average loans totaled a record $7.39 billion in the third quarter of 2020, growing 27.9% from $5.78 billion in the prior year period and 4.1% from $7.09 billion in the linked quarter. Period-end loans totaled a record $7.65 billion on September 30, 2020, growing $1.64 billion, or 27.2%, from September 30, 2019, and $483.7 million, or 6.7%, from June 30, 2020.

TriState Capital continued to fortify its position as the nation's leading independent provider of marketable securities-backed loans for clients of independent investment advisory and other financial services firms. Private banking loans totaled a record $4.46 billion at September 30, 2020, increasing $1.09 billion, or 32.4%, from one year prior and $395.7 million, or 9.7%, from the end of the linked quarter.

The company continued to grow relationships with top-quality middle-market sponsors and businesses in the third quarter of 2020, driving originations of commercial and industrial (C&I) and commercial real estate (CRE) loans while managing credit quality within the portfolio. Commercial loans totaled $3.20 billion at September 30, 2020, increasing $547.1 million, or 20.7%, from one year prior and $88.0 million, or 2.8%, from the end of the linked quarter.

C&I loans grew to $1.14 billion at September 30, 2020, increasing $145.8 million, or 14.7%, from one year prior. C&I loans decreased $14.6 million, or 1.3%, from the end of the linked quarter, as new loan originations were offset by net paydowns on revolving credit lines.

CRE loans grew to $2.06 billion at September 30, 2020, increasing $401.4 million, or 24.2%, from one year prior and $102.6 million, or 5.2%, from the end of the linked quarter. CRE loans represented 26.8% of total period-end loans.

TriState Capital's third quarter commercial lending activity is attributed to its regional middle-market and financial services franchise, including the continued expansion of its equipment finance and investment fund finance offerings. The bank does not offer small business lending products and did not participate in the Paycheck Protection Program.

DEPOSIT FRANCHISE EXPANSION

TriState Capital continues to support private banking and commercial loan growth with its highly responsive funding capability and the organic, strategic expansion of its deposit franchise. The bank's national treasury management and liquidity management offerings are increasing the breadth and depth of depositor relationships with financial services businesses, high-net-worth individuals, family offices, middle market companies, professional service firms, specialized payment and transaction processors, municipalities and non-profits.

Average deposits totaled a record $8.21 billion in the third quarter of 2020, growing 37.8% from $5.95 billion in the third quarter of last year and 2.6% from $8.00 billion in the linked quarter. Period-end deposits totaled a record $8.18 billion at September 30, 2020, growing $2.09 billion, or 34.3%, from September 30, 2019, and $352.2 million, or 4.5%, from June 30, 2020.

Treasury management deposit accounts totaled $1.35 billion at September 30, 2020, increasing $294.5 million, or 28.0%, from September 30, 2019 and $225.6 million, or 20.1%, from June 30, 2020.

The bank's loan-to-deposit ratio at September 30, 2020 was 93.53%, compared to 98.72% at September 30, 2019 and 91.56% at June 30, 2020.

INTEREST RATE MANAGEMENT

TriState Capital continues to maintain a balance sheet with significant flexibility to actively manage interest rate dynamics and profitability, while offering attractive deposit and loan pricing to clients, even as the Federal Reserve's target Federal Funds Rate has declined dramatically since the third quarter of 2019.

Investment securities totaled a record $820.2 million at September 30, 2020, up 75.0% from September 30, 2019 and 1.0% from June 30, 2020.

Most of TriState Capital's non-fixed rate deposits are linked to the Effective Fed Funds Rate or another benchmark, and the remaining deposits are priced at rates set with bank discretion. Total cost of funds for all deposits and interest-bearing liabilities averaged 0.77% during the third quarter of 2020, compared to 2.27% in the same period last year and 0.87% in the linked quarter. The total cost of deposits averaged 0.67% during the third quarter of 2020, compared to 2.27% in the same period last year and 0.80% in the linked quarter.

At September 30, 2020, 93% of the company's loans were floating rate and indexed to 30-day LIBOR or the Prime Rate. TriState Capital continued to constructively use interest rate floors on existing and new variable rate loans throughout the third quarter of 2020.

The yield on total loans averaged 2.49% during the third quarter of 2020, compared to 4.23% in the prior year period and 2.69% in the linked quarter. Yields primarily resulted from the downward trends in 30-day LIBOR during the third quarter of 2020, as well as the continued growth in the proportion of the portfolio comprising private banking non-purpose margin loans secured by marketable securities, and an overall focus on relationships, variable rate pricing, and strong asset quality.

INVESTMENT MANAGEMENT

Strong investment performance across Chartwell's active equity and fixed income strategies contributed to net inflows of $289.0 million in the first nine months of 2020, including $156.0 million during the third quarter of 2020. Chartwell currently has in excess of $200 million in commitments from institutional investors in its new business pipeline.

Chartwell's new business and new flows from existing accounts of $461.0 million and market appreciation of $243.0 million more than offset outflows of $305.0 million in the third quarter of 2020. Chartwell's assets under management were $9.65 billion at September 30, 2020, $9.62 billion at September 30, 2019, and $9.25 billion at June 30, 2020.

Annual run rate revenue grew 5.0% during the third quarter of 2020 to $33.6 million at September 30, 2020. Chartwell's weighted average fee rate was 0.35% at September 30, 2020. Investment management fee revenue was $8.1 million in the third quarter of 2020, compared to $8.9 million in the third quarter of 2019 and $7.7 million in the second quarter of 2020.

Initiatives to enhance Chartwell profitability continue to be reflected in moderating segment non-interest expenses, which were $7.3 million in the third quarter of 2020, compared to $8.7 million in the third quarter of 2019 and $7.5 million in the second quarter of 2020.

ASSET QUALITY

TriState Capital maintained strong asset quality metrics in the third quarter of 2020, reflecting the company's disciplined credit culture and the majority of its private banking non-purpose margin loans collateralized by marketable securities. Private banking loans comprised 58.3% of the total loan portfolio at September 30, 2020, while CRE and C&I comprised 26.8% and 14.9% of total loans, respectively.

COVID-19 deferral levels have declined more than previously forecast, from 113 loans representing $431.4 million or 5.9% of total loans on July 18 down to 48 loans representing $185.9 million or 2.4% on October 20.

TriState Capital recorded provision expense of $7.4 million in the third quarter of 2020, primarily reflecting the company's general reserve build. The company reported provision expense of $6.0 million in the linked quarter and a credit to provision of $607,000 in the third quarter of 2019.

ALLL increased to $30.7 million at September 30, 2020, up 129.6% from $13.4 million at September 30, 2019 and 31.92% from $23.3 million at June 30, 2020. The increase primarily reflected the company's general reserve build. ALLL represented 0.96% of commercial loans at period end, excluding private banking loans primarily collateralized by liquid, marketable securities that do not require a reserve, compared to 0.50% at September 30, 2019 and 0.75% at June 30, 2020. As a percentage of total loans, ALLL was 0.40% at September 30, 2020, 0.22% at September 30, 2019 and 0.32% at June 30, 2020.

TriState Capital's third quarter 2020 results, including provision expense and ALLL, reflect continued application of the incurred loss method for estimating credit losses. The company continues to anticipate implementation of the current expected credit losses (CECL) accounting standard on December 31, 2020. ALLL on December 31, 2020 is currently estimated to range from $30 million to $35 million, representing 0.85% to 1.05% of commercial loans.

Non-performing assets (NPAs) were $9.5 million, or 0.10% of total assets, at September 30, 2020, compared to $4.4 million, or 0.06%, at September 30, 2019 and $9.5 million, or 0.10%, at June 30, 2020. NPLs were $6.8 million, or 0.09% of total loans, at September 30, 2020, compared to $184,000, or 0.00%, at September 30, 2019 and $6.8 million, or 0.09%, at June 30, 2020.

Total adverse-rated credits, including NPLs, were $38.8 million, or 0.51% of total loans, at September 30, 2020, compared to $26.6 million, or 0.44%, at September 30, 2019 and $33.0 million, or 0.46%, at June 30, 2020.

TriState Capital's net charge offs were $0 in the third quarter of 2020 on total average loans of $7.39 billion. Net charge-offs were $35,000 in the year-ago quarter and $33,000 in the linked quarter.

STRONG BALANCE SHEET, HEIGHTENED LIQUIDITY AND CAPITAL EFFICIENCY

The company's strong balance sheet included $1.43 billion in cash, equivalents and securities at September 30, 2020. Cash, equivalents, securities and private banking loans -- which are primarily collateralized by marketable securities that are monitored daily, liquid and subject to favorable treatment under regulatory capital requirements -- represented 62.01% of total assets at the end of the third quarter of 2020.

As of September 30, 2020, estimated regulatory capital ratios for TriState Capital Holdings were 12.85% for total risk-based capital, 10.57% for tier 1 risk-based capital, 8.49% for common equity tier 1 risk-based capital, and 6.23% for tier 1 leverage. For TriState Capital Bank, the estimated capital ratios were 12.46% for total risk-based capital, 11.89% for tier 1 risk-based capital, 11.89% for common equity tier 1 risk-based capital, and 7.00% for tier 1 leverage.

The expected infusion of $105 million of growth capital from the company's previously disclosed agreement to sell common stock, preferred stock and warrants to Stone Point will result in an increase in the company's regulatory capital ratios and TCE ratio. If calculated as of September 30, 2020 on a pro forma basis to give effect to the expected receipt of proceeds from the private placement, TriState Capital's TCE ratio of 4.91% would increase to 5.25%. The TCE ratio excluding private banking loans primarily collateralized by liquid, marketable securities of 9.31% on September 30, 2020 would increase to 9.87% on a pro forma basis, as well. The TCE ratio and the TCE ratio excluding private banking loans are non-GAAP metrics and are utilized to provide a greater understanding of the capital adequacy of financial services companies.

CONFERENCE CALL

As previously announced, TriState Capital will hold a conference call tomorrow to review its financial results and operating performance.

The live conference call on October 22 will be held at 8:30 a.m. ET. Telephone participants may avoid any delays by pre-registering for the call using the link https://dpregister.com/sreg/10147699/d833675036 to receive a special dial-in number and PIN. Telephone participants who are unable to pre-register should dial in at least 10 minutes prior to the call and request the "TriState Capital investor call." The call may be accessed by dialing 888-339-0757 from the United States or Canada, and 412-902-4194 from other international locations.

The live conference call will also be available through an audio webcast accessible at https://services.choruscall.com/links/tsc201022.html or https://investors.tristatecapitalbank.com. These links may also be used to access an archived replay of the conference call.

A telephone replay of the call will be available approximately one hour after the end of the conference through October 29. The replay may be accessed by dialing 877-344-7529 from the United States, 855-669-9658 from Canada, or 412-317-0088 from other international locations, and entering the conference number 10147699.

ABOUT TRISTATE CAPITAL

TriState Capital Holdings, Inc. (Nasdaq: TSC) is a bank holding company headquartered in Pittsburgh, Pa., providing commercial banking, private banking and investment management services to middle-market companies, institutional clients and high-net-worth individuals. Its TriState Capital Bank subsidiary had $9.41 billion in assets as of September 30, 2020, and serves middle-market commercial customers through regional representative offices in Pittsburgh, Philadelphia, Cleveland, Edison, N.J., and New York City, as well as high-net-worth individuals nationwide through its national referral network of financial intermediaries. Its Chartwell Investment Partners subsidiary had $9.65 billion in assets under management as of September 30, 2020, and serves institutional clients and TriState Capital's financial intermediary network. For more information, please visit http://investors.tristatecapitalbank.com.

FORWARD-LOOKING STATEMENTS

This news release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements reflect TriState Capital's current views with respect to, among other things, future events and the company's financial performance, as well as the company's goals and objectives for future operations, financial and business trends, business prospects, the expected sale of securities to Stone Point Capital LLC and management's outlook or expectations for earnings, revenues, expenses, capital levels, liquidity levels, asset quality or other future financial or business performance, strategies or expectations. These statements are often, but not always, made through the use of words or phrases such as "achieve," "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "maintain," "may," "opportunity," "outlook," "plan," "potential," "predict," "projection," "seek," "should," "sustain," "target," "trend," "will," "will likely result," and "would," or the negative versions of those words or other comparable statements of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about TriState Capital's industry and beliefs or assumptions made by management, many of which, by their nature, are inherently uncertain. Although TriState Capital believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. Accordingly, TriState Capital cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that change over time and are difficult to predict, including, but not limited to, the following:

* risks associated with the COVID-19 pandemic and its expected impact and duration, including effects on TriState Capital's operations, its clients, economic conditions and the demand for its products and services; * TriState Capital's ability to prudently manage its growth and execute its strategy, including the successful integration of past and future acquisitions, its ability to fully realize the cost savings and other benefits of its acquisitions, manage risks related to business disruption following those acquisitions, and manage customer disintermediation; * deterioration of TriState Capital's asset quality; * TriState Capital's level of non-performing assets and the costs associated with resolving problem loans including litigation and other costs; * possible additional loan and lease losses and impairment, changes in the value of collateral securing TriState Capital's loans and leases and the collectability of loans and leases, particularly as a result of the COVID-19 pandemic and the programs implemented by the Coronavirus Aid, Relief, and Economic Security Act, including its automatic loan forbearance provisions; * possible changes in the speed of loan prepayments by customers and loan origination or sales volumes; * business and economic conditions generally and in the financial services industry, nationally and within TriState Capital's local market areas, including the effects of an increase in unemployment levels, slowdowns in economic growth and changes in demand for products or services or the value of assets under management; * TriState Capital's ability to maintain important deposit customer relationships, its reputation and otherwise avoid liquidity risks; * changes in management personnel; * TriState Capital's ability to recruit and retain key employees; * volatility and direction of interest rates; * risks related to the phasing out of LIBOR and changes in the manner of calculating reference rates, as well as the impact of the phase out of LIBOR and introduction of alternative reference rates on the value of loans and other financial instruments we hold that are linked to LIBOR; * changes in accounting policies, accounting standards, or authoritative accounting guidance, including the CECL model, which may increase the level of TriState Capital's allowance for credit losses upon adoption; * any impairment of TriState Capital's goodwill or other intangible assets; * TriState Capital's ability to develop and provide competitive products and services that appeal to its customers and target markets; * TriState Capital's ability to provide investment management performance competitive with its peers and benchmarks; * fluctuations in the carrying value of the assets under management held by Chartwell Investment Partners, LLC, the company's registered investment advisor subsidiary, as well as the relative and absolute investment performance of such subsidiary's investment products; * operational risks associated with TriState Capital's business, including technology and cyber-security related risks; * increased competition in the financial services industry, particularly from regional and national institutions; * negative perceptions or publicity with respect to any products or services offered by TriState Capital; * adverse judgments or other resolution of pending and future legal proceedings, and costs incurred in defending such proceedings; * changes in the laws, rules, regulations, interpretations or policies relating to financial institutions, accounting, tax, trade, monetary and fiscal matters, including economic stimulus programs, and potential expenses associated with complying with such laws and regulations; * TriState Capital's ability to comply with applicable capital and liquidity requirements, including its ability to generate liquidity internally or raise capital on favorable terms; * regulatory limits on TriState Capital's ability to receive dividends from its subsidiaries and pay dividends to shareholders; * changes and direction of government policy towards and intervention in the U.S. financial system; * natural disasters and adverse weather, acts of terrorism, regional or national civil unrest, cyber-attacks, an outbreak of hostilities, a public health outbreak (such as COVID-19) or other international or domestic calamities, and other matters beyond TriState Capital's control; * the effects of any reputation, credit, interest rate, market, operational, legal, liquidity, regulatory or compliance risk resulting from developments related to any of the risks discussed above; and * other factors that are discussed in TriState Capital's filings with the Securities and Exchange Commission.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this press release. If one or more events related to these or other risks or uncertainties materialize, or if TriState Capital's underlying assumptions prove to be incorrect, actual results may differ materially from what the company anticipates. Accordingly, readers should not place undue reliance on any such forward-looking statements. New factors emerge from time to time, and it is not possible for TriState Capital to predict which will arise. Any forward-looking statement speaks only as of the date on which it is made, and TriState Capital does not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. In addition, TriState Capital cannot assess the impact of each factor on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

NON-GAAP FINANCIAL DISCLOSURES

This news release and the accompanying tables contain certain financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). Specifically, TriState Capital reviews and reports tangible common equity, tangible book value per common share, tangible assets, tangible assets excluding private banking loans, tangible common equity ratio, tangible common equity ratio excluding private banking loans, total revenue, EBITDA, pre-tax, pre-provision net revenue and efficiency ratio. Although TriState Capital believes these non-GAAP financial measures provide a greater understanding of its business, these measures are not necessarily comparable to similar measures that may be presented by other companies. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP. Where non-GAAP disclosures are used, the most directly comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found within this news release and in the reconciliation tables accompanying this news release.

TRISTATE CAPITALHOLDINGS, INC.

BALANCE SHEET DATA(UNAUDITED)

As of and For the As of and For the Three Months Ended Nine Months Ended

September 30, June 30, September 30, September 30, September 30,

(Dollars in 2020 2020 2019 2020 2019 thousands)

Cash and cash $ 608,302 $ 724,942 $ 383,948 $ 608,302 $ 383,948 equivalents

Total investment 820,223 812,140 468,721 820,223 468,721 securities

Loans and leases 7,654,446 7,170,770 6,016,680 7,654,446 6,016,680 held-for-investment

Allowance for loan (30,706 ) (23,276 ) (13,374 ) (30,706 ) (13,374 ) and lease losses

Loans and leasesheld-for-investment, 7,623,740 7,147,494 6,003,306 7,623,740 6,003,306 net

Goodwill and other 64,389 64,867 66,357 64,389 66,357 intangibles, net

Other assets 377,136 380,398 276,117 377,136 276,117

Total assets $ 9,493,790 $ 9,129,841 $ 7,198,449 $ 9,493,790 $ 7,198,449



Deposits $ 8,183,713 $ 7,831,471 $ 6,094,605 $ 8,183,713 $ 6,094,605

Borrowings, net 395,439 395,552 330,000 395,439 330,000

Other liabilities 271,438 269,987 169,337 271,438 169,337

Total liabilities 8,850,590 8,497,010 6,593,942 8,850,590 6,593,942



Preferred stock 116,079 116,079 116,064 116,079 116,064

Common shareholders' 527,121 516,752 488,443 527,121 488,443 equity

Total shareholders' 643,200 632,831 604,507 643,200 604,507 equity



Total liabilitiesand shareholders' $ 9,493,790 $ 9,129,841 $ 7,198,449 $ 9,493,790 $ 7,198,449 equity

TRISTATE CAPITAL HOLDINGS, INC.

INCOME STATEMENT DATA (UNAUDITED)

As of and For the Three Months Ended

As of and For the Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

(Dollars in thousands)

2020

2020

2019

2020

2019

Interest income:

Loans and leases

$

46,256

$

47,377

$

61,551

$

152,551

$

179,392

Investments

3,687

3,940

3,993

11,528

12,497

Interest-earning deposits

279

344

2,188

2,006

5,084

Total interest income

50,222

51,661

67,732

166,085

196,973

Interest expense:

Deposits

13,898

15,953

34,114

57,095

95,602

Borrowings

2,850

2,224

1,302

7,110

7,380

Total interest expense

16,748

18,177

35,416

64,205

102,982

Net interest income

33,474

33,484

32,316

101,880

93,991

Provision (credit) for loan and lease losses

7,430

6,005

(607

)

16,428

(1,696

)

Net interest income after provision for loan and lease losses

26,044

27,479

32,923

85,452

95,687

Non-interest income:

Investment management fees

8,095

7,738

8,902

23,471

27,580

Service charges on deposits

235

315

129

763

343

Net gain on the sale and call of debt securities

3,744

14

206

3,815

346

Swap fees

3,953

3,853

4,171

12,179

7,666

Commitment and other loan fees

381

462

464

1,262

1,251

Other income

481

615

371

1,712

2,105

Total non-interest income

16,889

12,997

14,243

43,202

39,291

Non-interest expense:

Compensation and employee benefits

18,524

16,569

18,707

52,539

52,467

Premises and equipment expense

1,488

1,515

1,420

4,389

3,866

Professional fees

1,596

1,109

1,305

4,175

3,706

FDIC insurance expense

3,030

2,560

994

7,760

3,462

General insurance expense

294

278

258

834

811

State capital shares tax

366

366

(720

)

1,115

40

Travel and entertainment expense

592

279

1,339

1,735

3,214

Technology and data services

2,576

2,414

2,082

7,294

6,246

Intangible amortization expense

478

486

502

1,466

1,506

Marketing and advertising

394

686

518

1,694

1,661

Other operating expenses

2,089

1,834

1,368

5,667

5,051

Total non-interest expense

31,427

28,096

27,773

88,668

82,030

Income before tax

11,506

12,380

19,393

39,986

52,948

Income tax expense

2,177

1,979

3,059

7,362

7,359

Net income

$

9,329

$

10,401

$

16,334

$

32,624

$

45,589

Preferred stock dividends

1,962

1,962

1,962

5,886

3,791

Net income available to common shareholders

$

7,367

$

8,439

$

14,372

$

26,738

$

41,798

TRISTATE CAPITALHOLDINGS, INC.

INCOME STATEMENTDATA (UNAUDITED)

As of and For the As of and For the Three Months Ended Nine Months Ended

September June 30, September September September 30, 30, 30, 30,

(Dollars in 2020 2020 2019 2020 2019 thousands)

Interest income:

Loans and leases $ 46,256 $ 47,377 $ 61,551 $ 152,551 $ 179,392

Investments 3,687 3,940 3,993 11,528 12,497

Interest-earning 279 344 2,188 2,006 5,084 deposits

Total interest 50,222 51,661 67,732 166,085 196,973 income



Interest expense:

Deposits 13,898 15,953 34,114 57,095 95,602

Borrowings 2,850 2,224 1,302 7,110 7,380

Total interest 16,748 18,177 35,416 64,205 102,982 expense

Net interest 33,474 33,484 32,316 101,880 93,991 income

Provision(credit) for 7,430 6,005 (607 ) 16,428 (1,696 ) loan and leaselosses

Net interestincome afterprovision for 26,044 27,479 32,923 85,452 95,687 loan and leaselosses

Non-interest income:

Investment 8,095 7,738 8,902 23,471 27,580 management fees

Service charges 235 315 129 763 343 on deposits

Net gain on thesale and call of 3,744 14 206 3,815 346 debt securities

Swap fees 3,953 3,853 4,171 12,179 7,666

Commitment and 381 462 464 1,262 1,251 other loan fees

Other income 481 615 371 1,712 2,105

Totalnon-interest 16,889 12,997 14,243 43,202 39,291 income

Non-interest expense:

Compensation andemployee 18,524 16,569 18,707 52,539 52,467 benefits

Premises andequipment 1,488 1,515 1,420 4,389 3,866 expense

Professional 1,596 1,109 1,305 4,175 3,706 fees

FDIC insurance 3,030 2,560 994 7,760 3,462 expense

Generalinsurance 294 278 258 834 811 expense

State capital 366 366 (720 ) 1,115 40 shares tax

Travel andentertainment 592 279 1,339 1,735 3,214 expense

Technology and 2,576 2,414 2,082 7,294 6,246 data services

Intangibleamortization 478 486 502 1,466 1,506 expense

Marketing and 394 686 518 1,694 1,661 advertising

Other operating 2,089 1,834 1,368 5,667 5,051 expenses

Totalnon-interest 31,427 28,096 27,773 88,668 82,030 expense

Income before 11,506 12,380 19,393 39,986 52,948 tax

Income tax 2,177 1,979 3,059 7,362 7,359 expense

Net income $ 9,329 $ 10,401 $ 16,334 $ 32,624 $ 45,589

Preferred stock 1,962 1,962 1,962 5,886 3,791 dividends

Net incomeavailable to $ 7,367 $ 8,439 $ 14,372 $ 26,738 $ 41,798 commonshareholders

TRISTATE CAPITAL HOLDINGS, INC.

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)

As of and For the Three Months Ended

As of and For the Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

(Dollars in thousands, except per share data)

2020

2020

2019

2020

2019

Per share and share data:

Earnings per common share:

Basic

$

0.26

$

0.30

$

0.52

$

0.95

$

1.50

Diluted

$

0.26

$

0.30

$

0.50

$

0.93

$

1.45

Book value per common share

$

17.67

$

17.31

$

16.67

$

17.67

$

16.67

Tangible book value per common share (1)

$

15.51

$

15.14

$

14.41

$

15.51

$

14.41

Common shares outstanding, at end of period

29,828,143

29,851,550

29,296,970

29,828,143

29,296,970

Weighted average common shares outstanding:

Basic

28,286,250

28,223,085

27,863,767

28,230,180

27,861,515

Diluted

28,674,443

28,527,961

28,778,671

28,679,283

28,759,408

Performance ratios:

Return on average assets (2)

0.39

%

0.45

%

0.94

%

0.49

%

0.94

%

Return on average common equity (2)

5.56

%

6.62

%

11.82

%

6.90

%

11.97

%

Net interest margin (2) (3)

1.46

%

1.52

%

1.94

%

1.60

%

2.02

%

Total revenue (1)

$

46,619

$

46,467

$

46,353

$

141,267

$

132,936

Pre-tax, pre-provision net revenue (1)

$

15,192

$

18,371

$

18,580

$

52,599

$

50,906

Bank efficiency ratio (1)

58.73

%

50.39

%

50.70

%

53.66

%

53.94

%

Non-interest expense to average assets (2)

1.31

%

1.22

%

1.59

%

1.33

%

1.69

%

Asset quality:

Non-performing loans

$

6,754

$

6,780

$

184

$

6,754

$

184

Non-performing assets

$

9,478

$

9,504

$

4,434

$

9,478

$

4,434

Other real estate owned

$

2,724

$

2,724

$

4,250

$

2,724

$

4,250

Non-performing assets to total assets

0.10

%

0.10

%

0.06

%

0.10

%

0.06

%

Non-performing loans to total loans

0.09

%

0.09

%

-

%

0.09

%

-

%

Allowance for loan and lease losses to loans

0.40

%

0.32

%

0.22

%

0.40

%

0.22

%

Allowance for loan and lease losses to non-performing loans

454.63

%

343.30

%

7,268.48

%

454.63

%

7,268.48

%

Net charge-offs (recoveries)

$

-

$

33

$

35

$

(170

)

$

(1,862

)

Net charge-offs (recoveries) to average total loans (2)

-

%

-

%

-

%

-

%

(0.05

)

%

Capital ratios: (4)

Tier 1 leverage ratio

6.23

%

6.30

%

7.91

%

6.23

%

7.91

%

Common equity tier 1 risk-based capital ratio

8.49

%

8.54

%

9.58

%

8.49

%

9.58

%

Tier 1 risk-based capital ratio

10.57

%

10.68

%

12.15

%

10.57

%

12.15

%

Total risk-based capital ratio

12.85

%

12.89

%

12.40

%

12.85

%

12.40

%

Bank tier 1 leverage ratio

7.00

%

7.11

%

7.20

%

7.00

%

7.20

%

Bank common equity tier 1 risk-based capital ratio

11.89

%

12.07

%

11.07

%

11.89

%

11.07

%

Bank tier 1 risk based capital ratio

11.89

%

12.07

%

11.07

%

11.89

%

11.07

%

Bank total risk-based capital ratio

12.46

%

12.52

%

11.38

%

12.46

%

11.38

%

Investment Management Segment:

Assets under management

$

9,653,000

$

9,254,000

$

9,615,000

$

9,653,000

$

9,615,000

EBITDA (1)

$

1,551

$

1,031

$

932

$

3,799

$

5,110

TRISTATECAPITALHOLDINGS, INC.

SELECTEDFINANCIALHIGHLIGHTS(UNAUDITED)

As of and For the As of and For the Three Months Ended Nine Months Ended

September 30, June 30, September 30, September 30, September 30,

(Dollars inthousands, 2020 2020 2019 2020 2019 except pershare data)

Per share and share data:

Earnings per common share:

Basic $ 0.26 $ 0.30 $ 0.52 $ 0.95 $ 1.50

Diluted $ 0.26 $ 0.30 $ 0.50 $ 0.93 $ 1.45

Book value per $ 17.67 $ 17.31 $ 16.67 $ 17.67 $ 16.67 common share

Tangible bookvalue per $ 15.51 $ 15.14 $ 14.41 $ 15.51 $ 14.41 common share ^(1)

Common sharesoutstanding, 29,828,143 29,851,550 29,296,970 29,828,143 29,296,970 at end ofperiod

Weightedaverage common sharesoutstanding:

Basic 28,286,250 28,223,085 27,863,767 28,230,180 27,861,515

Diluted 28,674,443 28,527,961 28,778,671 28,679,283 28,759,408



Performance ratios:

Return onaverage assets 0.39 % 0.45 % 0.94 % 0.49 % 0.94 %^(2)

Return onaverage common 5.56 % 6.62 % 11.82 % 6.90 % 11.97 %equity ^(2)

Net interestmargin ^(2) 1.46 % 1.52 % 1.94 % 1.60 % 2.02 %(3)

Total revenue $ 46,619 $ 46,467 $ 46,353 $ 141,267 $ 132,936 ^(1)

Pre-tax,pre-provision $ 15,192 $ 18,371 $ 18,580 $ 52,599 $ 50,906 net revenue ^(1)

Bankefficiency 58.73 % 50.39 % 50.70 % 53.66 % 53.94 %ratio ^(1)

Non-interestexpense to 1.31 % 1.22 % 1.59 % 1.33 % 1.69 %average assets^(2)



Asset quality:

Non-performing $ 6,754 $ 6,780 $ 184 $ 6,754 $ 184 loans

Non-performing $ 9,478 $ 9,504 $ 4,434 $ 9,478 $ 4,434 assets

Other real $ 2,724 $ 2,724 $ 4,250 $ 2,724 $ 4,250 estate owned

Non-performingassets to 0.10 % 0.10 % 0.06 % 0.10 % 0.06 %total assets

Non-performingloans to total 0.09 % 0.09 % - % 0.09 % - %loans

Allowance forloan and lease 0.40 % 0.32 % 0.22 % 0.40 % 0.22 %losses toloans

Allowance forloan and leaselosses to 454.63 % 343.30 % 7,268.48 % 454.63 % 7,268.48 %non-performingloans

Netcharge-offs $ - $ 33 $ 35 $ (170 ) $ (1,862 ) (recoveries)

Netcharge-offs(recoveries) - % - % - % - % (0.05 ) %to averagetotal loans ^(2)



Capital ratios: ^(4)

Tier 1 6.23 % 6.30 % 7.91 % 6.23 % 7.91 %leverage ratio

Common equitytier 1 8.49 % 8.54 % 9.58 % 8.49 % 9.58 %risk-basedcapital ratio

Tier 1risk-based 10.57 % 10.68 % 12.15 % 10.57 % 12.15 %capital ratio

Totalrisk-based 12.85 % 12.89 % 12.40 % 12.85 % 12.40 %capital ratio

Bank tier 1 7.00 % 7.11 % 7.20 % 7.00 % 7.20 %leverage ratio

Bank commonequity tier 1 11.89 % 12.07 % 11.07 % 11.89 % 11.07 %risk-basedcapital ratio

Bank tier 1risk based 11.89 % 12.07 % 11.07 % 11.89 % 11.07 %capital ratio

Bank totalrisk-based 12.46 % 12.52 % 11.38 % 12.46 % 11.38 %capital ratio



InvestmentManagement Segment:

Assets under $ 9,653,000 $ 9,254,000 $ 9,615,000 $ 9,653,000 $ 9,615,000 management

EBITDA ^(1) $ 1,551 $ 1,031 $ 932 $ 3,799 $ 5,110

(1)

These measures are not measures recognized under GAAP and are therefore considered to be non-GAAP financial measures. See "Non-GAAP Financial Measures" for a reconciliation of these measures to their most directly comparable GAAP measures.

(2)

Ratios are annualized.

(3)

Net interest margin is calculated on a fully taxable equivalent basis.

(4)

Capital ratios are estimated until regulatory reports are filed.

These measures are not measures recognized under GAAP and are therefore^ considered to be non-GAAP financial measures. See "Non-GAAP Financial(1) Measures" for a reconciliation of these measures to their most directly comparable GAAP measures.

^ Ratios are annualized.(2)

^ Net interest margin is calculated on a fully taxable equivalent basis.(3)

^ Capital ratios are estimated until regulatory reports are filed.(4)

TRISTATE CAPITAL HOLDINGS, INC.

AVERAGES AND YIELDS (UNAUDITED)

Three Months Ended

September 30, 2020

June 30, 2020

September 30, 2019

(Dollars in thousands)

Average Balance

Interest Income (1)/ Expense

Average Yield/ Rate (2)

Average Balance

Interest Income (1)/ Expense

Average Yield/ Rate (2)

Average Balance

Interest Income (1)/ Expense

Average Yield/ Rate (2)

Assets

Interest-earning deposits

$

866,502

$

278

0.13

%

$

1,098,510

$

342

0.13

%

$

388,274

$

2,144

2.19

%

Federal funds sold

9,071

2

0.09

%

7,883

1

0.05

%

8,424

44

2.07

%

Debt securities available-for-sale

561,378

1,804

1.28

%

329,015

2,026

2.48

%

262,665

2,085

3.15

%

Debt securities held-to-maturity

262,128

1,701

2.58

%

292,898

1,616

2.22

%

174,331

1,537

3.50

%

Equity securities

-

-

-

%

-

-

-

%

4,720

12

1.01

%

FHLB stock

13,284

196

5.87

%

13,269

305

9.24

%

10,585

382

14.32

%

Total loans and leases

7,386,265

46,256

2.49

%

7,094,744

47,377

2.69

%

5,776,652

61,552

4.23

%

Total interest-earning assets

9,098,628

50,237

2.20

%

8,836,319

51,667

2.35

%

6,625,651

67,756

4.06

%

Other assets

420,887

408,950

288,216

Total assets

$

9,519,515

$

9,245,269

$

6,913,867

Liabilities and Shareholders' Equity

Interest-bearing deposits:

Interest-bearing checking accounts

$

2,866,303

$

3,280

0.46

%

$

2,327,513

$

2,719

0.47

%

$

1,116,624

$

5,795

2.06

%

Money market deposit accounts

3,811,100

6,944

0.72

%

3,862,068

7,377

0.77

%

3,106,186

18,870

2.41

%

Certificates of deposit

1,121,824

3,674

1.30

%

1,389,984

5,857

1.69

%

1,462,521

9,449

2.56

%

Borrowings:

FHLB borrowings

300,000

1,392

1.85

%

300,000

1,284

1.72

%

224,130

1,302

2.30

%

Line of credit borrowings

-

-

-

%

22,747

260

4.60

%

-

-

-

%

Subordinated notes payable, net

95,601

1,458

6.07

%

44,417

680

6.16

%

-

-

-

%

Total interest-bearing liabilities

8,194,828

16,748

0.81

%

7,946,729

18,177

0.92

%

5,909,461

35,416

2.38

%

Noninterest-bearing deposits

407,079

417,732

268,013

Other liabilities

274,480

252,303

137,934

Shareholders' equity

643,128

628,505

598,459

Total liabilities and shareholders' equity

$

9,519,515

$

9,245,269

$

6,913,867

Net interest income (1)

$

33,489

$

33,490

$

32,340

Net interest spread (1)

1.39

%

1.43

%

1.68

%

Net interest margin (1)

1.46

%

1.52

%

1.94

%

TRISTATE CAPITALHOLDINGS, INC.

AVERAGES AND YIELDS(UNAUDITED)

Three Months Ended

September 30, 2020 June 30, 2020 September 30, 2019

Interest Average Interest Average Interest Average(Dollars in Average Income ^ Yield/ Average Income ^ Yield/ Average Income ^ Yield/thousands) Balance (1)/ Rate ^ Balance (1)/ Rate ^ Balance (1)/ Rate ^ Expense (2) Expense (2) Expense (2)

Assets

Interest-earning $ 866,502 $ 278 0.13 % $ 1,098,510 $ 342 0.13 % $ 388,274 $ 2,144 2.19 %deposits

Federal funds sold 9,071 2 0.09 % 7,883 1 0.05 % 8,424 44 2.07 %

Debt securities 561,378 1,804 1.28 % 329,015 2,026 2.48 % 262,665 2,085 3.15 %available-for-sale

Debt securities 262,128 1,701 2.58 % 292,898 1,616 2.22 % 174,331 1,537 3.50 %held-to-maturity

Equity securities - - - % - - - % 4,720 12 1.01 %

FHLB stock 13,284 196 5.87 % 13,269 305 9.24 % 10,585 382 14.32 %

Total loans and 7,386,265 46,256 2.49 % 7,094,744 47,377 2.69 % 5,776,652 61,552 4.23 %leases

Totalinterest-earning 9,098,628 50,237 2.20 % 8,836,319 51,667 2.35 % 6,625,651 67,756 4.06 %assets

Other assets 420,887 408,950 288,216

Total assets $ 9,519,515 $ 9,245,269 $ 6,913,867



Liabilities andShareholders' Equity

Interest-bearing deposits:

Interest-bearing $ 2,866,303 $ 3,280 0.46 % $ 2,327,513 $ 2,719 0.47 % $ 1,116,624 $ 5,795 2.06 %checking accounts

Money market 3,811,100 6,944 0.72 % 3,862,068 7,377 0.77 % 3,106,186 18,870 2.41 %deposit accounts

Certificates of 1,121,824 3,674 1.30 % 1,389,984 5,857 1.69 % 1,462,521 9,449 2.56 %deposit

Borrowings:

FHLB borrowings 300,000 1,392 1.85 % 300,000 1,284 1.72 % 224,130 1,302 2.30 %

Line of credit - - - % 22,747 260 4.60 % - - - %borrowings

Subordinated notes 95,601 1,458 6.07 % 44,417 680 6.16 % - - - %payable, net

Totalinterest-bearing 8,194,828 16,748 0.81 % 7,946,729 18,177 0.92 % 5,909,461 35,416 2.38 %liabilities

Noninterest-bearing 407,079 417,732 268,013 deposits

Other liabilities 274,480 252,303 137,934

Shareholders' 643,128 628,505 598,459 equity

Total liabilitiesand shareholders' $ 9,519,515 $ 9,245,269 $ 6,913,867 equity



Net interest income $ 33,489 $ 33,490 $ 32,340 ^(1)

Net interest spread 1.39 % 1.43 % 1.68 %^(1)

Net interest margin 1.46 % 1.52 % 1.94 %^ (1)

(1)

Calculated on a fully taxable equivalent basis.

(2)

Annualized.

^(1) Calculated on a fully taxable equivalent basis.

^(2) Annualized.

TRISTATE CAPITAL HOLDINGS, INC.

LOAN AND LEASE COMPOSITION (UNAUDITED)

Nine Months Ended September 30,

2020

2019

(Dollars in thousands)

Average Balance

Interest Income (1)/ Expense

Average

Yield/ Rate (2)

Average Balance

Interest Income (1)/ Expense

Average Yield/ Rate (2)

Assets

Interest-earning deposits

$

809,978

$

1,983

0.33

%

$

282,828

$

4,942

2.34

%

Federal funds sold

8,022

23

0.38

%

9,412

142

2.02

%

Debt securities available-for-sale

391,377

5,874

2.00

%

249,490

6,125

3.28

%

Debt securities held-to-maturity

252,296

4,805

2.54

%

189,083

5,267

3.72

%

Debt securities trading

76

1

1.76

%

-

-

-

%

Equity securities

-

-

-

%

8,363

112

1.79

%

FHLB stock

15,569

899

7.71

%

17,069

1,072

8.40

%

Total loans and leases

7,052,457

152,551

2.89

%

5,474,522

179,392

4.38

%

Total interest-earning assets

8,529,775

166,136

2.60

%

6,230,767

197,052

4.23

%

Other assets

380,908

266,059

Total assets

$

8,910,683

$

6,496,826

Liabilities and Shareholders' Equity

Interest-bearing deposits:

Interest-bearing checking accounts

$

2,224,827

$

11,213

0.67

%

$

927,198

$

15,303

2.21

%

Money market deposit accounts

3,740,968

28,975

1.03

%

2,883,009

53,608

2.49

%

Certificates of deposit

1,297,637

16,907

1.74

%

1,375,324

26,691

2.59

%

Borrowings:

FHLB borrowings

340,493

4,711

1.85

%

370,550

6,222

2.24

%

Line of credit borrowings

8,047

261

4.33

%

1,650

68

5.51

%

Subordinated notes payable, net

46,851

2,138

6.10

%

23,178

1,090

6.29

%

Total interest-bearing liabilities

7,658,823

64,205

1.12

%

5,580,909

102,982

2.47

%

Noninterest-bearing deposits

391,689

262,056

Other liabilities

226,838

113,331

Shareholders' equity

633,333

540,530

Total liabilities and shareholders' equity

$

8,910,683

$

6,496,826

Net interest income (1)

$

101,931

$

94,070

Net interest spread (1)

1.48

%

1.76

%

Net interest margin (1)

1.60

%

2.02

%

TRISTATE CAPITALHOLDINGS, INC.

LOAN AND LEASECOMPOSITION(UNAUDITED)

Nine Months Ended September 30,

2020 2019

Interest Average Interest Average(Dollars in Average Income ^(1) Average Income ^ Yield/thousands) Balance / Yield/ Balance (1)/ Rate ^ Expense Rate ^ Expense (2) (2)

Assets

Interest-earning $ 809,978 $ 1,983 0.33 % $ 282,828 $ 4,942 2.34 %deposits

Federal funds sold 8,022 23 0.38 % 9,412 142 2.02 %

Debt securities 391,377 5,874 2.00 % 249,490 6,125 3.28 %available-for-sale

Debt securities 252,296 4,805 2.54 % 189,083 5,267 3.72 %held-to-maturity

Debt securities 76 1 1.76 % - - - %trading

Equity securities - - - % 8,363 112 1.79 %

FHLB stock 15,569 899 7.71 % 17,069 1,072 8.40 %

Total loans and 7,052,457 152,551 2.89 % 5,474,522 179,392 4.38 %leases

Totalinterest-earning 8,529,775 166,136 2.60 % 6,230,767 197,052 4.23 %assets

Other assets 380,908 266,059

Total assets $ 8,910,683 $ 6,496,826



Liabilities andShareholders' Equity

Interest-bearing deposits:

Interest-bearing $ 2,224,827 $ 11,213 0.67 % $ 927,198 $ 15,303 2.21 %checking accounts

Money market 3,740,968 28,975 1.03 % 2,883,009 53,608 2.49 %deposit accounts

Certificates of 1,297,637 16,907 1.74 % 1,375,324 26,691 2.59 %deposit

Borrowings:

FHLB borrowings 340,493 4,711 1.85 % 370,550 6,222 2.24 %

Line of credit 8,047 261 4.33 % 1,650 68 5.51 %borrowings

Subordinated notes 46,851 2,138 6.10 % 23,178 1,090 6.29 %payable, net

Totalinterest-bearing 7,658,823 64,205 1.12 % 5,580,909 102,982 2.47 %liabilities

Noninterest-bearing 391,689 262,056 deposits

Other liabilities 226,838 113,331

Shareholders' 633,333 540,530 equity

Total liabilitiesand shareholders' $ 8,910,683 $ 6,496,826 equity



Net interest income $ 101,931 $ 94,070 ^(1)

Net interest spread 1.48 % 1.76 %^(1)

Net interest margin 1.60 % 2.02 %^ (1)

(1)Calculated on a fully taxable equivalent basis.

(2)Annualized.

^(1) Calculated on a fully taxable equivalent basis.

^(2) Annualized.

TRISTATE CAPITAL HOLDINGS, INC.LOAN AND LEASE COMPOSITION (UNAUDITED)

September 30, 2020

June 30, 2020

September 30, 2019

(Dollars in thousands)

Loan Balance

Percent of Total Loans

Loan Balance

Percent of Total Loans

Loan Balance

Percent of Total Loans

Private banking loans

$

4,458,767

58.3

%

$

4,063,116

56.6

%

$

3,368,142

56.0

%

Middle-market banking loans:

Commercial and industrial

1,138,288

14.9

%

1,152,880

16.1

%

992,508

16.5

%

Commercial real estate

2,057,391

26.8

%

1,954,774

27.3

%

1,656,030

27.5

%

Total middle-market banking loans

3,195,679

41.7

%

3,107,654

43.4

%

2,648,538

44.0

%

Loans and leases held-for-investment

$

7,654,446

100.0

%

$

7,170,770

100.0

%

$

6,016,680

100.0

%

TRISTATE CAPITALHOLDINGS, INC.

LOAN AND LEASECOMPOSITION(UNAUDITED)

September 30, 2020 June 30, 2020 September 30, 2019

Percent Percent Percent(Dollars in Loan of Loan of Loan ofthousands) Balance Total Balance Total Balance Total Loans Loans Loans

Private banking $ 4,458,767 58.3 % $ 4,063,116 56.6 % $ 3,368,142 56.0 %loans

Middle-market banking loans:

Commercial and 1,138,288 14.9 % 1,152,880 16.1 % 992,508 16.5 %industrial

Commercial real 2,057,391 26.8 % 1,954,774 27.3 % 1,656,030 27.5 %estate

Total middle-market 3,195,679 41.7 % 3,107,654 43.4 % 2,648,538 44.0 %banking loans

Loans and leases $ 7,654,446 100.0 % $ 7,170,770 100.0 % $ 6,016,680 100.0 %held-for-investment

TRISTATE CAPITAL HOLDINGS, INC.

STATEMENT OF INCOME BY REPORTABLE SEGMENT (UNAUDITED)

Three Months Ended September 30, 2020

Three Months Ended September 30, 2019

(Dollars in thousands)

Bank

Investment Management

Parent and Other

Consolidated

Bank

Investment Management

Parent and Other

Consolidated

Income statement data:

Interest income

$

50,222

$

-

$

-

$

50,222

$

67,720

$

-

$

12

$

67,732

Interest expense

15,297

-

1,451

16,748

35,455

-

(39

)

35,416

Net interest income (loss)

34,925

-

(1,451

)

33,474

32,265

-

51

32,316

Provision (credit) for loan and lease losses

7,430

-

-

7,430

(607

)

-

-

(607

)

Net interest income (loss) after provision for loan and lease losses

27,495

-

(1,451

)

26,044

32,872

-

51

32,923

Non-interest income:

Investment management fees

-

8,293

(198

)

8,095

-

9,016

(114

)

8,902

Net gain on the sale and call of debt securities

3,744

-

-

3,744

206

-

-

206

Other non-interest income

5,027

23

-

5,050

5,113

(9

)

31

5,135

Total non-interest income (loss)

8,771

8,316

(198

)

16,889

5,319

9,007

(83

)

14,243

Non-interest expense:

Intangible amortization expense

-

478

-

478

-

502

-

502

Other non-interest expense

23,462

6,868

619

30,949

18,949

8,186

136

27,271

Total non-interest expense

23,462

7,346

619

31,427

18,949

8,688

136

27,773

Income (loss) before tax

12,804

970

(2,268

)

11,506

19,242

319

(168

)

19,393

Income tax expense (benefit)

2,357

251

(431

)

2,177

3,142

3

(86

)

3,059

Net income (loss)

$

10,447

$

719

$

(1,837

)

$

9,329

$

16,100

$

316

$

(82

)

$

16,334

TRISTATE CAPITAL HOLDINGS, INC.

STATEMENT OF INCOME BY REPORTABLE SEGMENT (UNAUDITED)

Three Months Ended September 30, 2020 Three Months Ended September 30, 2019

(Dollars in Bank Investment Parent Consolidated Bank Investment Parent Consolidatedthousands) Management and Other Management and Other

Incomestatement data:

Interest $ 50,222 $ - $ - $ 50,222 $ 67,720 $ - $ 12 $ 67,732 income

Interest 15,297 - 1,451 16,748 35,455 - (39 ) 35,416 expense

Net interestincome 34,925 - (1,451 ) 33,474 32,265 - 51 32,316 (loss)

Provision(credit) for 7,430 - - 7,430 (607 ) - - (607 ) loan andlease losses

Net interestincome(loss) after 27,495 - (1,451 ) 26,044 32,872 - 51 32,923 provisionfor loan andlease losses

Non-interest income:

Investmentmanagement - 8,293 (198 ) 8,095 - 9,016 (114 ) 8,902 fees

Net gain onthe sale and 3,744 - - 3,744 206 - - 206 call of debtsecurities

Othernon-interest 5,027 23 - 5,050 5,113 (9 ) 31 5,135 income

Totalnon-interest 8,771 8,316 (198 ) 16,889 5,319 9,007 (83 ) 14,243 income(loss)

Non-interest expense:

Intangibleamortization - 478 - 478 - 502 - 502 expense

Othernon-interest 23,462 6,868 619 30,949 18,949 8,186 136 27,271 expense

Totalnon-interest 23,462 7,346 619 31,427 18,949 8,688 136 27,773 expense

Income(loss) 12,804 970 (2,268 ) 11,506 19,242 319 (168 ) 19,393 before tax

Income taxexpense 2,357 251 (431 ) 2,177 3,142 3 (86 ) 3,059 (benefit)

Net income (loss) $ 10,447 $ 719 $ (1,837 ) $ 9,329 $ 16,100 $ 316 $ (82 ) $ 16,334

Nine Months Ended September 30, 2020

Nine Months Ended September 30, 2019

(Dollars in thousands)

Bank

Investment Management

Parent and Other

Consolidated

Bank

Investment Management

Parent and Other

Consolidated

Income statement data:

Interest income

$

166,085

$

-

$

-

$

166,085

$

196,862

$

-

$

111

$

196,973

Interest expense

61,844

-

2,361

64,205

101,891

-

1,091

102,982

Net interest income (loss)

104,241

-

(2,361

)

101,880

94,971

-

(980

)

93,991

Provision (credit) for loan and lease losses

16,428

-

-

16,428

(1,696

)

-

-

(1,696

)

Net interest income (loss) after provision for loan and lease losses

87,813

-

(2,361

)

85,452

96,667

-

(980

)

95,687

Non-interest income:

Investment management fees

-

23,955

(484

)

23,471

-

27,912

(332

)

27,580

Net gain on the sale and call of debt securities

3,815

-

-

3,815

346

-

-

346

Other non-interest income

15,893

23

-

15,916

10,467

17

881

11,365

Total non-interest income (loss)

19,708

23,978

(484

)

43,202

10,813

27,929

549

39,291

Non-interest expense:

-

1,466

-

1,466

-

1,506

-

1,506

64,462

20,498

2,242

87,202

56,872

23,174

478

80,524

Total non-interest expense

64,462

21,964

2,242

88,668

56,872

24,680

478

82,030

Income (loss) before tax

43,059

2,014

(5,087

)

39,986

50,608

3,249

(909

)

52,948

Income tax expense (benefit)

7,878

381

(897

)

7,362

6,825

830

(296

)

7,359

Net income (loss)

$

35,181

$

1,633

$

(4,190

)

$

32,624

$

43,783

$

2,419

$

(613

)

$

45,589

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES

The information set forth above contains certain financial information determined by methods other than in accordance with GAAP. These non-GAAP financial measures are "tangible common equity," "tangible book value per common share," "tangible assets," "tangible assets excluding private banking loans," tangible common equity ratio," "tangible common equity ratio excluding private banking loans," "EBITDA," "total revenue," "pre-tax, pre-provision net revenue" and "efficiency ratio." These non-GAAP financial measures are supplemental measures that we believe provide management and our investors with a more detailed understanding of our performance, although these measures are not necessarily comparable to similar measures that may be presented by other companies. These disclosures should not be viewed as a substitute for financial measures in accordance with GAAP. The non-GAAP financial measures presented herein are calculated as follows:

"Tangible common equity" is defined as common shareholders' equity reduced by intangible assets, including goodwill. We believe this measure is important to management and investors so that they can better understand and assess changes from period to period in common shareholders' equity exclusive of changes in intangible assets associated with prior acquisitions. Intangible assets are created when we buy businesses that add relationships and revenue to our Company. Intangible assets have the effect of increasing both equity and assets, while not increasing our tangible equity or tangible assets.

"Tangible book value per common share" is defined as common shareholders' equity reduced by intangible assets, including goodwill, divided by common shares outstanding. We believe this measure is important to many investors who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets associated with prior acquisitions.

"Tangible assets" is defined as total assets reduced by intangible assets, including goodwill. We believe this measure is important to many investors who are interested in changes from period to period in total assets exclusive of changes in intangible assets.

"Tangible assets excluding private banking loans" is defined as total assets reduced by intangible assets, including goodwill, and private banking loans. We believe this measure is important to many investors who are interested in changes from period to period in total assets exclusive of changes in intangible assets and private banking loans.

"Tangible common equity ratio" is defined as (i) common shareholders' equity reduced by intangible assets, including goodwill, divided by (ii) total assets reduced by intangible assets, including goodwill. We believe this measure is important to many investors who are interested in changes from period to period in the ratio of common shareholders' equity to total assets exclusive of changes in intangible assets.

"Tangible common equity ratio excluding private banking loans" is defined as (i) common shareholders' equity reduced by intangible assets, including goodwill, divided by (ii) total assets reduced by intangible assets, including goodwill, and private banking loans. We believe this measure is important to many investors who are interested in changes from period to period in the ratio of common shareholders' equity to total assets exclusive of changes in intangible assets and private banking loans.

"EBITDA" is defined as net income before interest expense, income tax expense, depreciation expense and intangible amortization expense. We use EBITDA particularly to assess the strength of our investment management business. We believe this measure is important because it allows management and investors to better assess our investment management performance in relation to our core operating earnings by excluding certain non-cash items and the volatility that is associated with certain discrete items that are unrelated to our core business.

"Total revenue" is defined as net interest income and total non-interest income, excluding gains and losses on the sale and call of debt securities. We believe adjustments made to our operating revenue allow management and investors to better assess our core operating revenue by removing the volatility that is associated with certain items that are unrelated to our core business.

Pre-tax, pre-provision net revenue" is defined as net interest income and non-interest income, excluding gains and losses on the sale and call of debt securities and total non-interest expense. We believe this measure is important because it allows management and investors to better assess our performance in relation to our core operating revenue, excluding the volatility that is associated with provision for loan and lease losses and changes in our tax rates and other items that are unrelated to our core business.

"Efficiency ratio" is defined as total non-interest expense divided by our total revenue. We believe this measure allows management and investors to better assess our operating expenses in relation to our core operating revenue, particularly at the Bank.

Nine Months Ended September 30, 2020 Nine Months Ended September 30, 2019

(Dollars in Bank Investment Parent Consolidated Bank Investment Parent Consolidatedthousands) Management and Other Management and Other

Incomestatement data:

Interest $ 166,085 $ - $ - $ 166,085 $ 196,862 $ - $ 111 $ 196,973 income

Interest 61,844 - 2,361 64,205 101,891 - 1,091 102,982 expense

Net interestincome 104,241 - (2,361 ) 101,880 94,971 - (980 ) 93,991 (loss)

Provision(credit) for 16,428 - - 16,428 (1,696 ) - - (1,696 ) loan andlease losses

Net interestincome(loss) after 87,813 - (2,361 ) 85,452 96,667 - (980 ) 95,687 provisionfor loan andlease losses

Non-interest income:

Investmentmanagement - 23,955 (484 ) 23,471 - 27,912 (332 ) 27,580 fees

Net gain onthe sale and 3,815 - - 3,815 346 - - 346 call of debtsecurities

Othernon-interest 15,893 23 - 15,916 10,467 17 881 11,365 income

Totalnon-interest 19,708 23,978 (484 ) 43,202 10,813 27,929 549 39,291 income(loss)

Non-interest expense:

- 1,466 - 1,466 - 1,506 - 1,506

64,462 20,498 2,242 87,202 56,872 23,174 478 80,524

Totalnon-interest 64,462 21,964 2,242 88,668 56,872 24,680 478 82,030 expense

Income(loss) 43,059 2,014 (5,087 ) 39,986 50,608 3,249 (909 ) 52,948 before tax

Income taxexpense 7,878 381 (897 ) 7,362 6,825 830 (296 ) 7,359 (benefit)

Net income $ 35,181 $ 1,633 $ (4,190 ) $ 32,624 $ 43,783 $ 2,419 $ (613 ) $ 45,589 (loss)

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES

The information set forth above contains certain financial information determined by methods other than in accordance with GAAP. These non-GAAP financial measures are "tangible common equity," "tangible book value per common share," "tangible assets," "tangible assets excluding private banking loans," tangible common equity ratio," "tangible common equity ratio excluding private banking loans," "EBITDA," "total revenue," "pre-tax, pre-provision net revenue" and "efficiency ratio." These non-GAAP financial measures are supplemental measures that we believe provide management and our investors with a more detailed understanding of our performance, although these measures are not necessarily comparable to similar measures that may be presented by other companies. These disclosures should not be viewed as a substitute for financial measures in accordance with GAAP. The non-GAAP financial measures presented herein are calculated as follows:

"Tangible common equity" is defined as common shareholders' equity reduced by intangible assets, including goodwill. We believe this measure is important to management and investors so that they can better understand and assess changes from period to period in common shareholders' equity exclusive of changes in intangible assets associated with prior acquisitions. Intangible assets are created when we buy businesses that add relationships and revenue to our Company. Intangible assets have the effect of increasing both equity and assets, while not increasing our tangible equity or tangible assets.

"Tangible book value per common share" is defined as common shareholders' equity reduced by intangible assets, including goodwill, divided by common shares outstanding. We believe this measure is important to many investors who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets associated with prior acquisitions.

"Tangible assets" is defined as total assets reduced by intangible assets, including goodwill. We believe this measure is important to many investors who are interested in changes from period to period in total assets exclusive of changes in intangible assets.

"Tangible assets excluding private banking loans" is defined as total assets reduced by intangible assets, including goodwill, and private banking loans. We believe this measure is important to many investors who are interested in changes from period to period in total assets exclusive of changes in intangible assets and private banking loans.

"Tangible common equity ratio" is defined as (i) common shareholders' equity reduced by intangible assets, including goodwill, divided by (ii) total assets reduced by intangible assets, including goodwill. We believe this measure is important to many investors who are interested in changes from period to period in the ratio of common shareholders' equity to total assets exclusive of changes in intangible assets.

"Tangible common equity ratio excluding private banking loans" is defined as (i) common shareholders' equity reduced by intangible assets, including goodwill, divided by (ii) total assets reduced by intangible assets, including goodwill, and private banking loans. We believe this measure is important to many investors who are interested in changes from period to period in the ratio of common shareholders' equity to total assets exclusive of changes in intangible assets and private banking loans.

"EBITDA" is defined as net income before interest expense, income tax expense, depreciation expense and intangible amortization expense. We use EBITDA particularly to assess the strength of our investment management business. We believe this measure is important because it allows management and investors to better assess our investment management performance in relation to our core operating earnings by excluding certain non-cash items and the volatility that is associated with certain discrete items that are unrelated to our core business.

"Total revenue" is defined as net interest income and total non-interest income, excluding gains and losses on the sale and call of debt securities. We believe adjustments made to our operating revenue allow management and investors to better assess our core operating revenue by removing the volatility that is associated with certain items that are unrelated to our core business.

Pre-tax, pre-provision net revenue" is defined as net interest income and non-interest income, excluding gains and losses on the sale and call of debt securities and total non-interest expense. We believe this measure is important because it allows management and investors to better assess our performance in relation to our core operating revenue, excluding the volatility that is associated with provision for loan and lease losses and changes in our tax rates and other items that are unrelated to our core business.

"Efficiency ratio" is defined as total non-interest expense divided by our total revenue. We believe this measure allows management and investors to better assess our operating expenses in relation to our core operating revenue, particularly at the Bank.

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)



September June 30, September 30, 30,

(Dollars in thousands, except per share 2020 2020 2019data)

Tangible common equity and tangible book value per common share:

Common shareholders' equity $ 527,121 $ 516,752 $ 488,443

Less: goodwill and intangible assets 64,389 64,867 66,357

Tangible common equity (numerator) $ 462,732 $ 451,885 $ 422,086

Common shares outstanding (denominator) 29,828,143 29,851,550 29,296,970

Tangible book value per common share $ 15.51 $ 15.14 $ 14.41

(Dollars in thousands)

September 30, 2020

June 30, 2020

December 31, 2019

Tangible common equity ratio excluding private banking channel loans:

Common shareholders' equity

$

527,121

$

516,752

$

505,202

Less: goodwill and intangible assets

64,389

64,867

65,854

Tangible common equity (numerator)

$

462,732

$

451,885

$

439,348

Total assets

9,493,790

9,129,841

7,765,810

Less: goodwill and intangible assets

64,389

64,867

65,854

Tangible assets

$

9,429,401

$

9,064,974

$

7,699,956

Tangible common equity ratio

4.91

%

4.98

%

5.71

%

Less: private banking loans

4,458,767

4,063,116

3,695,402

Tangible assets excluding private banking loans (denominator)

$

4,970,634

$

5,001,858

$

4,004,554

Tangible common equity ratio excluding private banking loans

9.31

%

9.03

%

10.97

%

(Dollars in thousands) September 30, June 30, December 31, 2020 2020 2019

Tangible common equity ratioexcluding private banking channel loans:

Common shareholders' equity $ 527,121 $ 516,752 $ 505,202

Less: goodwill and intangible assets 64,389 64,867 65,854

Tangible common equity (numerator) $ 462,732 $ 451,885 $ 439,348

Total assets 9,493,790 9,129,841 7,765,810

Less: goodwill and intangible assets 64,389 64,867 65,854

Tangible assets $ 9,429,401 $ 9,064,974 $ 7,699,956

Tangible common equity ratio 4.91 % 4.98 % 5.71 %

Less: private banking loans 4,458,767 4,063,116 3,695,402

Tangible assets excluding private $ 4,970,634 $ 5,001,858 $ 4,004,554 banking loans (denominator)

Tangible common equity ratio 9.31 % 9.03 % 10.97 %excluding private banking loans



TRISTATE CAPITAL HOLDINGS, INC.

PRO FORMA BASIS - NON-GAAP FINANCIAL MEASURES (UNAUDITED)

September 30, 2020

(Dollars in thousands)

Actual

Adjustments

Pro Forma Basis

Tangible common equity ratio excluding private banking channel loans:

Common shareholders' equity

$

527,121

$

37,800

$

564,921

Less: goodwill and intangible assets

64,389

64,389

Tangible common equity (numerator)

$

462,732

$

37,800

$

500,532

Total assets

9,493,790

99,300

9,593,090

Less: goodwill and intangible assets

64,389

64,389

Tangible assets

$

9,429,401

$

99,300

$

9,528,701

Tangible common equity ratio

4.91

%

5.25

%

Less: private banking loans

$

4,458,767

$

4,458,767

Tangible assets excluding private banking loans (denominator)

$

4,970,634

$

99,300

$

5,069,934

Tangible common equity ratio excluding private banking loans

9.31

%

9.87

%

TRISTATE CAPITAL HOLDINGS, INC.

PRO FORMA BASIS - NON-GAAP FINANCIALMEASURES (UNAUDITED)

September 30, 2020

(Dollars in thousands) Actual Adjustments Pro Forma Basis

Tangible common equity ratio excluding private banking channel loans:

Common shareholders' equity $ 527,121 $ 37,800 $ 564,921

Less: goodwill and intangible assets 64,389 64,389

Tangible common equity (numerator) $ 462,732 $ 37,800 $ 500,532

Total assets 9,493,790 99,300 9,593,090

Less: goodwill and intangible assets 64,389 64,389

Tangible assets $ 9,429,401 $ 99,300 $ 9,528,701

Tangible common equity ratio 4.91 % 5.25 %

Less: private banking loans $ 4,458,767 $ 4,458,767

Tangible assets excluding private $ 4,970,634 $ 99,300 $ 5,069,934 banking loans (denominator)

Tangible common equity ratio excluding 9.31 % 9.87 %private banking loans

INVESTMENT MANAGEMENT SEGMENT

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

(Dollars in thousands)

2020

2020

2019

2020

2019

Investment Management EBITDA:

Net income

$

719

$

336

$

316

$

1,633

$

2,419

Interest expense

-

-

-

-

-

Income tax expense

251

102

3

381

830

Depreciation expense

103

107

111

319

355

Intangible amortization expense

478

486

502

1,466

1,506

EBITDA

$

1,551

$

1,031

$

932

$

3,799

$

5,110

INVESTMENT MANAGEMENTSEGMENT

NON-GAAP FINANCIAL MEASURES(UNAUDITED)

Three Months Ended Nine Months Ended

September June 30, September September September 30, 30, 30, 30,

(Dollars in thousands) 2020 2020 2019 2020 2019

Investment Management EBITDA:

Net income $ 719 $ 336 $ 316 $ 1,633 $ 2,419

Interest expense - - - - -

Income tax expense 251 102 3 381 830

Depreciation expense 103 107 111 319 355

Intangible amortization 478 486 502 1,466 1,506 expense

EBITDA $ 1,551 $ 1,031 $ 932 $ 3,799 $ 5,110

TRISTATE CAPITAL HOLDINGS, INC.

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

(Dollars in thousands)

2020

2020

2019

2020

2019

Total revenue and pre-tax, pre-provision net revenue:

Net interest income

$

33,474

$

33,484

$

32,316

$

101,880

$

93,991

Total non-interest income

16,889

12,997

14,243

43,202

39,291

Less: net gain on the sale and call of debt securities

3,744

14

206

3,815

346

Total revenue

$

46,619

$

46,467

$

46,353

$

141,267

$

132,936

Less: total non-interest expense

31,427

28,096

27,773

88,668

82,030

Pre-tax, pre-provision net revenue

$

15,192

$

18,371

$

18,580

$

52,599

$

50,906

TRISTATE CAPITALHOLDINGS, INC.

NON-GAAP FINANCIALMEASURES (UNAUDITED)

Three Months Ended Nine Months Ended

September June 30, September September September 30, 30, 30, 30,

(Dollars in 2020 2020 2019 2020 2019thousands)

Total revenue andpre-tax, pre-provision netrevenue:

Net interest income $ 33,474 $ 33,484 $ 32,316 $ 101,880 $ 93,991

Total non-interest 16,889 12,997 14,243 43,202 39,291 income

Less: net gain onthe sale and call of 3,744 14 206 3,815 346 debt securities

Total revenue $ 46,619 $ 46,467 $ 46,353 $ 141,267 $ 132,936

Less: total 31,427 28,096 27,773 88,668 82,030 non-interest expense

Pre-tax,pre-provision net $ 15,192 $ 18,371 $ 18,580 $ 52,599 $ 50,906 revenue

BANK SEGMENT

NON-GAAP FINANCIAL MEASURES (UNAUDITED)

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

(Dollars in thousands)

2020

2020

2019

2020

2019

Bank total revenue:

Net interest income

$

34,925

$

34,410

$

32,265

$

104,241

$

94,971

Total non-interest income

8,771

5,229

5,319

19,708

10,813

Less: net gain on the sale and call of debt securities

3,744

14

206

3,815

346

Bank total revenue

$

39,952

$

39,625

$

37,378

$

120,134

$

105,438

Bank efficiency ratio:

Total non-interest expense (numerator)

$

23,462

$

19,967

$

18,949

$

64,462

$

56,872

Bank total revenue (denominator)

$

39,952

$

39,625

$

37,378

$

120,134

$

105,438

Bank efficiency ratio

58.73

%

50.39

%

50.70

%

53.66

%

53.94

%

View source version on businesswire.com: https://www.businesswire.com/news/home/20201021005978/en/

CONTACT: MEDIA CONTACT Jack Horner 267-932-8760, ext. 302 412-600-2295 (mobile) jack@hornercom.com

CONTACT: INVESTOR RELATIONS CONTACT Lambert Jeff Schoenborn and Kate Croft 888-609-8351 TSC@lambert.com