| Reconciliation of GAAP to Non-GAAP
Measures
* Tangible common equity divided by common shares outstanding at period-end.
In addition to the results presented in accordance with Generally Accepted Accounting Principles (“GAAP”), this earnings presentation includes certain non-GAAP financial measures. Management believes these non-GAAP
financial measures provide meaningful information to investors in understanding the Company’s operating performance and trends. These non-GAAP measures have inherent limitations and are not required to be uniformly
applied and are not audited. They should not be considered in isolation or as a substitute for an analysis of results reported under GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by
other companies. Reconciliations of non-GAAP/adjusted financial measures disclosed in this earnings presentation to the comparable GAAP measures are provided in the accompanying tables.
26
$ thousands, except per share data Q3 2024 Q2 2024 Q1 2024 2023 2022 2021 2020 2019 2018 2017
Average assets $ 7,297,503 $ 7,322,480 $ 7,185,768 $ 6,506,614 $ 6,621,631 $ 5,724,230 $ 3,863,013 $ 2,846,959 $ 1,951,982 $ 1,524,202
Less: average intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733
Average tangible assets $ 7,287,770 $ 7,312,747 $ 7,176,035 $ 6,496,881 $ 6,611,898 $ 5,714,497 $ 3,853,280 $ 2,837,226 $ 1,942,249 $ 1,514,469
Average equity $ 706,442 $ 680,064 $ 667,009 $ 621,006 $ 578,787 $ 413,212 $ 320,617 $ 282,604 $ 251,030 $ 133,462
Less: Average preferred equity - - - - - 4,585 5,502 5,502 5,502 5,502
Average common equity 706,442 680,064 667,009 621,006 578,787 408,627 315,115 277,102 245,528 127,960
Less: average intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733
Average tangible common equity $ 696,709 $ 670,331 $ 657,276 $ 611,273 $ 569,054 $ 398,894 $ 305,382 $ 267,369 $ 235,795 $ 118,227
Total assets $ 7,403,358 $ 7,265,591 $ 7,453,371 $ 7,067,672 $ 6,267,337 $ 7,116,358 $ 4,330,821 $ 3,357,572 $ 2,182,644 $ 1,759,855
Less: intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733
Tangible assets $ 7,393,625 $ 7,255,858 $ 7,443,638 $ 7,057,939 $ 6,257,604 $ 7,106,625 $ 4,321,088 $ 3,347,839 $ 2,172,911 $ 1,750,122
Total Equity $ 715,191 $ 692,404 $ 673,541 $ 659,021 $ 575,897 $ 556,989 $ 340,787 $ 299,124 $ 264,517 $ 236,884
Less: preferred equity - - - - - - 5,502 5,502 5,502 5,502
Common Equity 715,191 692,404 673,541 659,021 575,897 556,989 335,285 293,622 259,015 231,382
Less: intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733
Tangible common equity (book value) $ 705,458 $ 682,671 $ 663,808 $ 649,288 $ 566,164 $ 547,256 $ 325,552 $ 283,889 $ 249,282 $ 221,649
Common shares outstanding 11,194,411 11,192,936 11,191,958 11,062,729 10,949,965 10,920,569 8,295,272 8,312,918 8,217,274 8,196,310
Book value per share (GAAP) $ 63.89 $ 61.86 $ 60.18 $ 59.57 $ 52.59 51.00 40.42 35.32 31.52 28.23
Tangible book value per share (non-GAAP)* $ 63.02 $ 60.99 $ 59.31 $ 58.69 $ 51.70 50.11 39.25 34.15 30.34 27.04
Total Revenue (GAAP) $ 71,518 $ 67,678 $ 66,713 $ 250,739 $ 255,751 $ 180,698 $ 141,924 $ 108,239 $ 83,177 $ 63,382
Less: Gain on sale of securities - - - - - 609 3,286 - (37) -
Revenue excluding gain on sale of securities
(non-GAAP) $ 71,518 $ 67,678 $ 66,713 $ 250,739 $ 255,751 $ 180,089 $ 138,638 $ 108,239 $ 83,214 $ 63,382
For Year Ending |