| NON-GAAP DISCLOSURE RECONCILIATION
32
($ in thousands, except where otherwise noted)
2Q 2023 3Q 2023 4Q 2023 1Q 2024 2Q 2024 June 30, 2024 June 30, 2023
Tangible common equity to tangible assets
Total common stockholders' equity $ 357,685 $ 349,402 $ 369,127 $ 371,635 $ 373,226 $ 373,226 $ 357,685
Less: Goodwill 47,087 46,783 46,783 46,783 46,783 46,783 47,087
Less: Other intangible assets 19,806 18,482 17,158 15,834 14,510 14,510 19,806
Tangible common equity (a) 290,792 284,137 305,186 309,018 311,933 311,933 290,792
Total assets 3,832,978 3,869,138 3,907,713 4,338,093 4,358,623 4,358,623 3,832,978
Less: Goodwill 47,087 46,783 46,783 46,783 46,783 46,783 47,087
Less: Other intangible assets 19,806 18,482 17,158 15,834 14,510 14,510 19,806
Tangible assets (b) 3,766,085 3,803,873 3,843,772 4,275,476 4,297,330 4,297,330 3,766,085
Tangible common equity to tangible assets (a)/(b) 7.72% 7.47% 7.94% 7.23% 7.26% 7.26% 7.72%
Adjusted Tangible common equity to tangible assets
Tangible assets (b) 3,766,085 3,803,873 3,843,772 4,275,476 4,297,330 4,297,330 3,766,085
Less: Cash proceeds from BTFP — — — 355,000 355,000 355,000 —
Adjusted tangible assets (c) 3,766,085 3,803,873 3,843,772 3,920,476 3,942,330 3,942,330 3,766,085
Tangible common equity to adjusted tangible assets (a)/(c) 7.72% 7.47% 7.94% 7.88% 7.91% 7.91% 7.72%
Tangible common equity per common share
Total stockholders' equity $ 357,685 $ 349,402 $ 369,127 $ 371,635 $ 373,226 $ 373,226 $ 357,685
Less: Goodwill 47,087 46,783 46,783 46,783 46,783 46,783 47,087
Less: Other intangible assets 19,806 18,482 17,158 15,834 14,510 14,510 19,806
Tangible common equity (d) 290,792 284,137 305,186 309,018 311,933 311,933 290,792
Common shares outstanding (e) 19,915 19,848 19,734 19,777 19,778 19,778 19,915
Tangible common equity per common share (d)/(e) $ 14.60 $ 14.32 $ 15.46 $ 15.63 $ 15.77 $ 15.77 $ 14.60
Return on average tangible common equity
Net income $ 9,104 $ 9,161 $ (14,754) $ 6,432 $ 6,208 $ 12,640 $ 17,290
Add: Intangible amortization expense (net of tax) 1,046 1,046 1,046 1,046 1,046 2,092 2,092
Net income, excluding intangible amortization (f) 10,150 10,207 (13,708) 7,478 7,254 14,732 19,382
Average total equity 360,216 361,735 349,382 367,248 369,217 368,499 361,032
Less: Average goodwill 47,087 46,882 46,783 46,783 46,783 46,783 47,087
Less: Average other intangible assets (net of tax) 16,153 15,109 14,067 13,018 11,969 12,494 16,678
Average tangible common equity (g) 296,976 299,744 288,532 307,447 310,465 309,222 297,267
Return on average tangible common equity (f)/(g) 13.71% 13.51% (18.85%) 9.78% 9.40% 9.58% 13.15%
Efficiency ratio
Noninterest expense $ 36,373 $ 37,260 $ 38,654 $ 39,019 $ 38,752 $ 77,771 $ 74,242
Less: Intangible amortization expense 1,324 1,324 1,324 1,324 1,324 2,648 2,648
Adjusted noninterest expense (j) 35,049 35,936 37,330 37,695 37,428 75,123 71,594
Net interest income 22,234 20,395 21,552 22,219 24,001 46,220 45,892
Noninterest income 25,778 28,407 791 25,323 27,371 52,694 51,031
Tax-equivalent adjustment 141 180 226 247 255 502 264
Total tax-equivalent revenue (k) 48,153 48,982 22,569 47,789 51,627 99,416 97,187
Efficiency ratio (j)/(k) 72.79% 73.37% 165.40% 78.88% 72.50% 75.56% 73.67%
Quarterly Six months ended |