![GRAPHIC](https://capedge.com/proxy/8-K/0001558370-21-009476/cbtx-20210728xex99d1g017.jpg)
| 17 NON-GAAP RECONCILIATIONS (Continued) (000) 6/30/2020 12/31/2020 3/31/2021 6/30/2021 9/30/2020 (000) Q2 2021 Q2 2020 Q3 2020 Q1 2021 Q4 2020 Total Shareholders' Equity $ 556,227 $ 545,349 $ 546,451 $ 540,921 $ 537,356 Goodwill (80,950) (80,950) (80,950) (80,950) (80,950) Other Intangibles (3,846) (3,991) (4,171) (4,303) (4,496) Tangible Equity $ 471,431 $ 460,408 $ 461,330 $ 455,668 $ 451,910 Total Assets $ 4,066,534 $ 4,028,639 $ 3,949,217 $ 3,814,672 $ 3,901,725 Goodwill (80,950) (80,950) (80,950) (80,950) (80,950) Other Intangibles (3,846) (3,991) (4,171) (4,303) (4,496) Tangible Assets $ 3,981,738 $ 3,943,698 $ 3,864,096 $ 3,729,419 $ 3,816,279 Common Shares Outstanding 24,450 24,442 24,613 24,713 24,755 Book Value Per Share $ 22.75 $ 22.31 $ 22.20 $ 21.89 $ 21.71 Tangible Book Value Per Share $ 19.28 $ 18.84 $ 18.74 $ 18.44 $ 18.26 Total Shareholders' Equity to Total Assets 13.68% 13.54% 13.84% 14.18% 13.77% Tangible Equity to Tangible Assets 11.84% 11.67% 11.94% 12.22% 11.84% Average Shareholders' Equity $ 552,807 $ 549,528 $ 545,134 $ 543,765 $ 543,387 Average Goodwill (80,950) (80,950) (80,950) (80,950) (80,950) Average Other Intangibles (3,951) (4,098) (4,269) (4,414) (4,617) Average Tangible Equity $ 467,906 $ 464,480 $ 459,915 $ 458,401 $ 457,820 Annualized Net Income $ 46,941 $ 40,633 $ 40,721 $ 25,544 $ 8,700 Return on Average Shareholders' Equity 8.49% 7.39% 7.47% 4.70% 1.60% Return on Average Tangible Equity 10.03% 8.75% 8.85% 5.57% 1.90% Net Income $ 11,703 $ 10,019 $ 10,236 $ 6,421 $ 2,163 Provision for Credit Losses (5,083) 412 (135) 4,108 9,870 Income Tax Expense 2,692 2,485 2,283 1,344 539 Pre-Provision Net Revenue $ 9,312 $ 12,916 $ 12,384 $ 11,873 $ 12,572 |