Non-GAAP Reconciliation – Tangible Book Value Less For the Twelve Months
Ended, For the Quarter Ended, Dollars in thousands 12/31/2022 12/31/2023 12/31/2024 3/31/2024 6/30/2024 9/30/2024 12/31/2024 Total common equity $200,147 $279,666 $299,734 $282,674
$286,470 $298,654 $299,734 Less: Total intangible assets 32,648 89,408 88,650 89,208 89,002 88,841 88,650 Tangible common equity $167,499 $190,258 $211,084 $193,466 $197,468 $209,813 $211,084
Total assets $2,333,393 $2,975,321 $3,025,724 $2,921,103 $2,947,531 $3,026,468 $3,025,724 Less: Total intangible assets 32,648 89,408 88,650 89,208 89,002 88,841
88,650 Tangible assets $2,300,745 $2,885,913 $2,937,074 $2,831,895 $2,858,529 $2,937,627 $2,937,074 Accumulated other comprehensive
loss ($33,141) ($24,911) ($23,521) ($26,620) ($25,932) ($18,916) ($23,521) TCE / TA 7.28% 6.59% 7.19% 6.83% 6.91% 7.14% 7.19% TCE / TA (Excl.
AOCI) 8.72% 7.46% 7.99% 7.77% 7.82% 7.79% 7.99% Tangible Book Value Per Share $41.29 $40.02 $44.35 $40.69 $41.49 $44.08 $44.35