![GRAPHIC](https://capedge.com/proxy/8-K/0001558370-23-016630/smbk-20231023xex99d2g022.jpg)
| 3Q23 2Q23 1Q23 4Q22 3Q22 Tangible Common Equity (Excluding AOCI): Shareholders' Equity (GAAP) $ 446,652 $ 444,847 $ 443,399 $ 432,452 $ 414,711 Less Goodwill And Other Intangible Assets 107,792 108,439 109,114 109,772 110,460 Tangible Common Equity (Non-GAAP) $ 338,860 $ 336,408 $ 334,285 $ 322,680 $ 304,251 Less Adjustment Due to AOCI (Loss) (34,156) (35,017) (28,620) (35,324) (40,807) Tangible Common Equity (Excl. AOCI) (Non-GAAP) $ 373,016 $ 371,425 $ 362,905 $ 358,004 $ 345,058 Tangible Book Value Per Common Share (Excluding AOCI): Book Value Per Common Share (GAAP) $ 26.28 $ 26.16 $ 26.08 $ 25.59 $ 24.56 Adjustment Due To Goodwill And Other Intangible Assets (6.34) (6.38) (6.42) (6.50) (6.54) Tangible Book Value Per Common Share (Non-GAAP)(1) $ 19.94 $ 19.78 $ 19.66 $ 19.09 $ 18.02 Less Adjustment Due to AOCI (Loss) (2.01) (2.06) (1.68) (2.09) (2.42) Tangible Book Value Per Common Share (Excl. AOCI) (Non-GAAP)(1)(2) $ 21.95 $ 21.84 $ 21.34 $ 21.18 $ 20.43 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 3Q23 2Q23 1Q23 4Q22 3Q22 Tangible Common Equity: Shareholders' Equity (GAAP) $ 446,652 $ 444,847 $ 443,399 $ 432,452 $ 414,711 Less Goodwill And Other Intangible Assets 107,792 108,439 109,114 109,772 110,460 Tangible Common Equity (Non-GAAP) $ 338,860 $ 336,408 $ 334,285 $ 322,680 $ 304,251 Average Tangible Common Equity: Average Shareholders' Equity (GAAP) $ 445,432 $ 444,283 $ 432,382 $ 420,037 $ 425,365 Less Goodwill And Other Intangible Assets 108,194 108,851 109,537 110,206 106,483 Average Tangible Common Equity (Non-GAAP) $ 337,238 $ 335,432 $ 322,845 $ 309,831 $ 318,882 Tangible Book Value Per Common Share: Book Value Per Common Share (GAAP) $ 26.28 $ 26.16 $ 26.08 $ 25.59 $ 24.56 Adjustment Due To Goodwill And Other Intangible Assets (6.34) (6.38) (6.42) (6.50) (6.54) Tangible Book Value Per Common Share (Non-GAAP)(1) $ 19.94 $ 19.78 $ 19.66 $ 19.09 $ 18.02 Tangible Common Equity To Tangible Assets: Total Assets (GAAP) $ 4,797,171 $ 4,745,800 $ 4,769,805 $ 4,637,498 $ 4,796,911 Less Goodwill And Other Intangibles 107,792 108,439 109,114 109,772 110,460 Tangible Assets (Non-GAAP) $ 4,689,379 $ 4,637,361 $ 4,660,691 $ 4,527,726 $ 4,686,451 Tangible Common Equity To Tangible Assets (Non-GAAP): 7.23% 7.25% 7.17% 7.13% 6.49% |