| N ON - GAAP R ECONCILIATION 20 $ in Thousands, except per share data 1. Book value per share is computed by dividing total stockholders’ equity by common shares outstanding .. Tangible book value per share (Non - GAAP) is computed by dividing total stockholders’ equity, less goodwill and other intangible assets by common shares outstanding 2. Totals may not add due to rounding 3Q22 2Q22 1Q22 4Q21 3Q21 Tangible Common Equity: Shareholders' Equity (GAAP) 414,711 $ 420,427 $ 420,042 $ 429,430 $ 424,720 $ Less Goodwill And Other Intangible Assets 110,460 104,582 105,215 105,852 104,930 Tangible Common Equity (Non-GAAP) 304,251 $ 315,845 $ 314,827 $ 323,578 $ 319,790 $ Average Tangible Common Equity: Average Shareholders' Equity (GAAP) 425,365 $ 419,726 $ 427,945 $ 426,808 $ 392,798 $ Less Goodwill And Other Intangible Assets 106,483 104,986 105,617 104,193 96,250 Average Tangible Common Equity (Non-GAAP) 318,882 $ 314,740 $ 322,328 $ 322,615 $ 296,548 $ Tangible Book Value Per Common Share: Book Value Per Common Share (GAAP) 24.56 $ 24.88 $ 24.86 $ 25.56 $ 25.28 $ Adjustment Due To Goodwill And Other Intangible Assets (6.54) (6.19) (6.23) (6.30) (6.25) Tangible Book Value Per Common Share (Non-GAAP) (1) 18.02 $ 18.69 $ 18.64 $ 19.26 $ 19.03 $ Tangible Common Equity To Tangible Assets: Total Assets 4,796,911 $ 4,788,113 $ 4,718,579 $ 4,611,579 $ 4,384,031 $ Less Goodwill And Other Intangibles 110,460 104,582 105,215 105,852 104,930 Tangible Assets (Non-GAAP) 4,686,451 $ 4,683,531 $ 4,613,364 $ 4,505,727 $ 4,279,101 $ Tangible Common Equity To Tangible Assets (Non-GAAP): 6.49% 6.74% 6.82% 7.18% 7.47% 3Q22 2Q22 1Q22 4Q21 3Q21 Tangible Common Equity (Excluding AOCI): Shareholders' Equity (GAAP) 414,711 $ 420,427 $ 420,042 $ 429,430 $ 424,720 $ Less Goodwill And Other Intangible Assets 110,460 104,582 105,215 105,852 104,930 Tangible Common Equity (Non-GAAP) 304,251 $ 315,845 $ 314,827 $ 323,578 $ 319,790 $ Less Accumulated Other Comprehensive Income (AOCI) (Loss) (40,807) (24,648) (15,556) 1,443 2,559 Tangible Common Equity (Excl. AOCI) (Non-GAAP) 345,058 $ 340,493 $ 330,383 $ 322,135 $ 317,231 $ Tangible Book Value Per Common Share (Excluding AOCI): Book Value Per Common Share (GAAP) 24.56 $ 24.88 $ 24.86 $ 25.56 $ 25.28 $ Adjustment Due To Goodwill And Other Intangible Assets (6.54) (6.19) (6.23) (6.30) (6.25) Tangible Book Value Per Common Share (Non-GAAP) (1) 18.02 $ 18.69 $ 18.64 $ 19.26 $ 19.03 $ Less Adjustment Due to AOCI (2.42) (1.46) (0.92) 0.09 0.15 Tangible Book Value Per Common Share (Excl. AOCI) (Non-GAAP) (1)(2) 20.43 $ 20.15 $ 19.56 $ 19.17 $ 18.88 $ 2021Y 2020Y 2019Y 2018Y 2017Y Tangible Common Equity (Excluding AOCI): Shareholders' Equity (GAAP) 429,430 $ 357,168 $ 312,747 $ 283,011 $ 205,852 $ Less Goodwill And Other Intangible Assets 105,852 86,471 77,193 79,034 50,837 Tangible Common Equity (Non-GAAP) 323,578 $ 270,697 $ 235,554 $ 203,977 $ 155,015 $ Less Accumulated Other Comprehensive Income (AOCI) (Loss) 1,443 2,183 168 (2,765) (1,198) Tangible Common Equity (Excl. AOCI) (Non-GAAP) 322,135 $ 268,514 $ 235,386 $ 206,742 $ 156,213 $ Tangible Book Value Per Common Share (Excluding AOCI): Book Value Per Common Share (GAAP) 25.56 $ 23.64 $ 22.33 $ 20.31 $ 18.46 $ Adjustment Due To Goodwill And Other Intangible Assets (6.30) (5.72) (5.51) (5.67) (4.56) Tangible Book Value Per Common Share (Non-GAAP) (1) 19.26 $ 17.92 $ 16.82 $ 14.64 $ 13.90 $ Less Adjustment Due to AOCI 0.09 0.14 0.01 (0.20) (0.11) Tangible Book Value Per Common Share (Excl. AOCI) (Non-GAAP) (1)(2) 19.17 $ 17.77 $ 16.80 $ 14.84 $ 14.01 $ |