![GRAPHIC](https://capedge.com/proxy/8-K/0001558370-22-011268/cbtx-20220728xex99d1g019.jpg)
| 19 NON - GAAP RECONCILIATIONS (Continued) Tangible BV Per Share/Tangible Equity to Tangible Assets Total Shareholders' Equity $ 526,679 $ 539,723 $ 562,125 $ 564,593 $ 556,227 Goodwill (80,950) (80,950) (80,950) (80,950) (80,950) Other Intangibles (3,353) (3,540) (3,658) (3,702) (3,846) Tangible Equity $ 442,376 $ 455,233 $ 477,517 $ 479,941 $ 471,431 Total Assets $ 4,322,303 $ 4,445,977 $ 4,486,001 $ 4,209,119 $ 4,066,534 Goodwill (80,950) (80,950) (80,950) (80,950) (80,950) Other Intangibles (3,353) (3,540) (3,658) (3,702) (3,846) Tangible Assets $ 4,238,000 $ 4,361,487 $ 4,401,393 $ 4,124,467 $ 3,981,738 Common Shares Outstanding 24,425 24,502 24,488 24,420 24,450 Book Value Per Share $ 21.56 $ 22.03 $ 22.96 $ 23.12 $ 22.75 Tangible Book Value Per Share $ 18.11 $ 18.58 $ 19.50 $ 19.65 $ 19.28 Total Shareholders' Equity to Total Assets 12.19% 12.14% 12.53% 13.41% 13.68% Tangible Equity to Tangible Assets 10.44% 10.44% 10.85% 11.64% 11.84% Return on Average Tangible Equity/PPNR Average Shareholders' Equity $ 536,800 $ 560,315 $ 568,167 $ 563,631 $ 552,807 Average Goodwill (80,950) (80,950) (80,950) (80,950) (80,950) Average Other Intangibles (3,463) (3,634) (3,693) (3,803) (3,951) Average Tangible Equity $ 452,387 $ 475,731 $ 483,524 $ 478,878 $ 467,906 Annualized Net Income (Loss) $ 46,957 $ 42,969 $ (2,162) $ 57,214 $ 46,941 Return on Average Shareholders' Equity 8.75% 7.67% (0.38%) 10.15% 8.49% Return on Average Tangible Equity 10.38% 9.03% (0.45%) 11.95% 10.03% Net Income (Loss) $ 11,707 $ 10,595 $ (545) $ 14,421 $ 11,703 Provision (Recapture) for Credit Losses 126 435 (1,207) (4,895) (5,083) Income Tax Expense 2,827 2,277 1,830 2,913 2,692 Pre-Provision Net Revenue $ 14,660 $ 13,307 $ 78 $ 12,439 $ 9,312 Q2 2022 Q2 2021 Q3 2021 Q1 2022 Q4 2021 6/30/2022 9/30/2021 6/30/2021 12/31/2021 3/31/2022 |