
| NON-GAAP RECONCILIATION
22
1. Tangible book value per share (Non-GAAP) is computed by dividing total stockholder’s equity, less goodwill and other intangible assets, by common shares outstanding.
2. Totals may not add due to rounding
$ in Thousands, unless otherwise indicated
2Q23 1Q23 4Q22 3Q22 2Q22
Tangible Common Equity:
Shareholders' Equity (GAAP) $ 444,847 $ 443,399 $ 432,452 $ 414,711 $ 420,427
Less Goodwill And Other Intangible Assets 108,439 109,114 109,772 110,460 104,582
Tangible Common Equity (Non-GAAP) $ 336,408 $ 334,285 $ 322,680 $ 304,251 $ 315,845
Average Tangible Common Equity:
Average Shareholders' Equity (GAAP) $ 444,283 $ 432,382 $ 420,037 $ 425,365 $ 419,726
Less Goodwill And Other Intangible Assets 108,851 109,537 110,206 106,483 104,986
Average Tangible Common Equity (Non-GAAP) $ 335,432 $ 322,845 $ 309,831 $ 318,882 $ 314,740
Tangible Book Value Per Common Share:
Book Value Per Common Share (GAAP) $ 26.16 $ 26.08 $ 25.59 $ 24.56 $ 24.88
Adjustment Due To Goodwill And Other Intangible Assets (6.38) (6.42) (6.50) (6.54) (6.19)
Tangible Book Value Per Common Share (Non-GAAP)(1) $ 19.78 $ 19.66 $ 19.09 $ 18.02 $ 18.69
Tangible Common Equity To Tangible Assets:
Total Assets $ 4,745,800 $ 4,769,805 $ 4,637,498 $ 4,796,911 $ 4,788,113
Less Goodwill And Other Intangibles 108,439 109,114 109,772 110,460 104,582
Tangible Assets (Non-GAAP) $ 4,637,361 $ 4,660,691 $ 4,527,726 $ 4,686,451 $ 4,683,531
Tangible Common Equity To Tangible Assets (Non-GAAP): 7.25% 7.17% 7.13% 6.49% 6.74%
2Q23 1Q23 4Q22 3Q22 2Q22
Tangible Common Equity (Excluding AOCI):
Shareholders' Equity (GAAP) $ 444,847 $ 443,399 $ 432,452 $ 414,711 $ 420,427
Less Goodwill And Other Intangible Assets 108,439 109,114 109,772 110,460 104,582
Tangible Common Equity (Non-GAAP) $ 336,408 $ 334,285 $ 322,680 $ 304,251 $ 315,845
Less Adjustment Due to AOCI (Loss) (35,017) (28,620) (35,324) (40,807) (24,648)
Tangible Common Equity (Excl. AOCI) (Non-GAAP) $ 371,425 $ 362,905 $ 358,004 $ 345,058 $ 340,493
Tangible Book Value Per Common Share (Excluding AOCI):
Book Value Per Common Share (GAAP) $ 26.16 $ 26.08 $ 25.59 $ 24.56 $ 24.88
Adjustment Due To Goodwill And Other Intangible Assets (6.38) (6.42) (6.50) (6.54) (6.19)
Tangible Book Value Per Common Share (Non-GAAP)(1) $ 19.78 $ 19.66 $ 19.09 $ 18.02 $ 18.69
Less Adjustment Due to AOCI (Loss) (2.06) (1.68) (2.09) (2.42) (1.46)
Tangible Book Value Per Common Share (Excl. AOCI) (Non-GAAP)(1)(2) $ 21.84 $ 21.34 $ 21.18 $ 20.43 $ 20.15 |