| 
| Reconciliation of GAAP to Non-GAAP
Measures
28
1 Tangible common equity divided by common shares outstanding at period-end.
2 Total revenues equal net interest income plus non-interest income.
For Year Ending
$ thousands, except per share data Q4 2025 Q3 2025 Q2 2025 Q1 2025 Q4 2024 2025 2024 2023 2022 2021 2020 2019 2018 2017
Average assets $8,319,679 $7,964,712 $7,775,199 $7,451,703 $7,363,252 $7,880,760 $7,293,445 $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 9,733 9,733 9,733 9,733
Average tangible assets $8,309,946 $7,954,979 $7,765,466 $7,441,970 $7,353,519 $7,871,027 $7,283,712 $6,496,881 $6,611,898 $5,714,497 $3,853,280 $2,837,226 $1,942,249 $1,514,469
Average equity $ 735,722 $ 731,281 $ 723,974 $ 738,224 $ 721,506 $ 732,611 $ 694,154 $ 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 735,722 731,281 723,974 738,224 721,506 732,611 694,154 621,006 578,787 408,627 315,115 277,102 245,528 127,960
Less: average intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733
Average tangible common equity $ 725,989 $ 721,548 $ 714,241 $ 728,491 $ 711,773 $ 722,878 $ 684,421 $ 611,273 $ 569,054 $ 398,894 $ 305,382 $ 267,369 $ 235,795 $ 118,227
Total assets $8,255,716 $8,234,430 $7,853,849 $7,616,298 $7,300,749 $8,255,716 $7,300,749 $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 9,733 9,733 9,733 9,733
Tangible assets $8,245,983 $8,224,697 $7,844,116 $7,606,565 $7,291,016 $8,245,983 $7,291,016 $7,057,939 $6,257,604 $7,106,625 $4,321,088 $3,347,839 $2,172,911 $1,750,122
Total Equity $ 743,112 $ 732,040 $ 722,968 $ 737,846 $ 729,827 $ 743,112 $ 729,827 $ 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 743,112 732,040 722,968 737,846 729,827 733,379 729,827 659,021 575,897 556,989 335,285 293,622 259,015 231,382
Less: intangible assets 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733 9,733
Tangible common equity (book value) $ 733,379 $ 722,307 $ 713,235 $ 728,113 $ 720,094 $ 733,379 $ 720,094 $ 649,288 $ 566,164 $ 547,256 $ 325,552 $ 283,889 $ 249,282 $ 221,649
Tangible common equity (book value) divided by: $ 733,379 $ 722,307 $ 713,235 $ 728,113 $ 720,094 $ 733,379 $ 720,094 $ 649,288 $ 566,164 $ 547,256 $ 325,552 $ 283,889 $ 249,282 $ 221,649
Tangible assets $8,245,983 $8,224,697 $7,844,116 $7,606,565 $7,291,016 $8,245,983 $7,291,016 $7,057,939 $6,257,604 $7,106,625 $4,321,088 $3,347,839 $2,172,911 $1,750,122
Tangible common equity (book value) to Tangible assets 8.9% 8.8% 9.1% 9.6% 9.9% 8.9% 9.9% 9.2% 9.0% 7.7% 7.5% 8.5% 11.5% 12.7%
Net income divided by: $ 28,857 $ 7,119 $ 18,767 $ 16,354 $ 21,418 $ 71,098 $ 66,686 $ 77,268 $ 59,425 $ 60,555 $ 39,466 $ 30,134 $ 25,554 $ 12,369
Average tangible common equity $ 725,989 $ 721,548 $ 714,241 $ 728,491 $ 711,773 $ 722,878 $ 684,421 $ 611,273 $ 569,054 $ 398,894 $ 305,382 $ 267,369 $ 235,795 $ 118,227
Return on average tangible common equity* 15.8% 3.9% 10.5% 9.1% 12.2% 9.8% 9.7% 12.6% 10.4% 15.2% 12.9% 11.3% 10.8% 10.5%
Common shares outstanding 10,088,617 10,382,218 10,421,384 11,066,234 11,197,625 10,088,617 11,197,625 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) $ 73.66 $ 70.51 $ 69.37 $ 66.68 $ 65.18 $ 73.66 $ 65.18 $ 59.57 $ 52.59 $ 51.00 $ 40.42 $ 35.32 $ 31.52 $ 28.23
Tangible book value per share (non-GAAP)¹ $ 72.69 $ 69.57 $ 68.44 $ 65.80 $ 64.31 $ 72.69 $ 64.31 $ 58.69 $ 51.70 $ 50.11 $ 39.25 $ 34.15 $ 30.34 $ 27.04
Total Revenue (GAAP)² $ 88,408 $ 79,838 $ 76,270 $ 70,590 $ 71,004 $ 315,106 $ 276,913 $ 250,739 $ 255,751 $ 180,698 $ 141,924 $ 108,239 $ 83,177 $ 63,382
Less: Non-interest expense 44,381 45,794 43,109 42,722 38,161 176,005 173,575 131,538 148,737 87,312 74,518 59,955 43,471 32,745
Less: Gain (loss) on sale of securities 674 — — — — 674 — — — 609 3,286 — (37) —
Pre-tax, pre-provision net revenue $ 43,353 $ 34,044 $ 33,161 $ 27,868 $ 32,843 $ 138,427 $ 103,338 $ 119,201 $ 107,014 $ 92,777 $ 64,120 $ 48,284 $ 39,743 $ 30,637
*Periods less than one year are annualized. |