| 29
Non-GAAP Financial Measures
Efficiency Ratio
For the Year Ended For the Three Months Ended
12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 9/30/23 12/31/23 3/31/24 6/30/24
dollars in thousands
Total noninterest expense $117,535 $149,893 $116,592 $132,788 $131,913 $31,544 $32,131 $35,565 $35,761
Amortization of intangibles (5,906) (6,976) (5,357) (6,069) (6,247) (1,460) (1,441) (1,637) (1,593)
Merger-related expenses (9,130) (61) (224) (2,201) (392) (11) (245) (1,314) (854)
Goodw ill Impairment 0 (31,500) 0 0 0 0 0 0 0
Noninterest expense used for efficiency ratio $102,499 $111,356 $111,011 $124,518 $125,274 $30,073 $30,445 $32,614 $33,314
Net interest income, tax equivalent (1) $146,916 $157,196 $160,907 $171,274 $148,995 $35,742 $33,833 $36,038 $37,662
Noninterest income 31,246 38,620 42,453 47,519 18,423 9,861 3,862 9,750 21,554
Investment securities (losses) gains, net 90 184 242 271 (18,789) 79 (5,696) 36 33
Net revenues used for efficiency ratio $178,072 $195,632 $203,118 $218,522 $186,207 $45,524 $43,391 $45,752 $59,183
Efficiency Ratio 57.56% 56.92% 54.65% 56.98% 67.28% 66.06% 70.16% 71.28% 56.29%
(1) The federal statutory tax rate utilized w as 21%.
Tangible Common Equity / Tangible Book Value per Share / Tangible Common Equity Ratio
12/31/19 12/31/20 12/31/21 12/31/22 9/30/23 12/31/23 3/31/24 6/30/24
dollars in thousands
Total shareholders' equity $508,982 $515,250 $527,475 $492,793 $505,411 $524,378 $528,040 $543,286
Intangible assets, net (124,136) (87,719) (82,362) (92,792) (87,987) (86,546) (100,649) (97,327)
Tangible common equity $384,846 $427,531 $445,113 $400,001 $417,424 $437,832 $427,391 $445,959
Total assets $4,653,573 $5,556,648 $6,025,128 $6,577,876 $6,467,818 $6,427,540 $6,748,015 $6,581,658
Intangible assets, net (124,136) (87,719) (82,362) (92,792) (87,987) (86,546) (100,649) (97,327)
Tangible assets $4,529,437 $5,468,929 $5,942,766 $6,485,084 $6,379,831 $6,340,994 $6,647,366 $6,484,331
Book value per share $31.49 $32.17 $33.66 $31.54 $32.21 $33.41 $33.53 $34.44
Tangible book value per share(1) $23.81 $26.69 $28.40 $25.60 $26.60 $27.90 $27.14 $28.27
Shares outstanding 16,162,176 16,016,780 15,671,147 15,623,977 15,691,738 15,694,306 15,750,471 15,773,468
Tangible common equity ratio(2) 8.50% 7.82% 7.49% 6.17% 6.54% 6.90% 6.43% 6.88%
(2) Tangible common equity divided by tangible assets.
(1) Tangible common equity divided by shares outstanding. |