| 3737 Ticker: BUSE Non-GAAP Financial Information Tangible Book Value Per Common Share (dollars in thousands, except per share amounts) As of March 31, December 31, September 30, June 30, March 31, 2022 2021 2021 2021 2021 Total stockholders’ equity $ 1,218,025 $ 1,319,112 $ 1,333,076 $ 1,345,691 $ 1,265,822 Goodwill and other intangible assets, net (372,913) (375,924) (378,891) (381,795) (361,120) Tangible book value [a] $ 845,112 $ 943,188 $ 954,185 $ 963,896 $ 904,702 Ending number of common shares outstanding [b] 55,278,785 55,434,910 55,826,984 56,330,616 54,345,379 Tangible book value per common share [a÷b] $ 15.29 $ 17.01 $ 17.09 $ 17.11 $ 16.65 Tangible Common Equity and Tangible Common Equity to Tangible Assets (dollars in thousands) As of March 31, December 31, September 30, June 30, March 31, 2022 2021 2021 2021 2021 Total assets $ 12,567,509 $ 12,859,689 $ 12,899,330 $ 12,415,449 $ 10,759,563 Non-GAAP adjustments: Goodwill and other intangible assets, net (372,913) (375,924) (378,891) (381,795) (361,120) Tax effect of other intangible assets 1 10,456 16,254 17,115 17,997 13,883 Tangible assets [a] $ 12,205,052 $ 12,500,019 $ 12,537,554 $ 12,051,651 $ 10,412,326 Total stockholders’ equity $ 1,218,025 $ 1,319,112 $ 1,333,076 $ 1,345,691 $ 1,265,822 Non-GAAP adjustments: Goodwill and other intangible assets, net (372,913) (375,924) (378,891) (381,795) (361,120) Tax effect of other intangible assets 1 10,456 16,254 17,115 17,997 13,883 Tangible common equity [b] $ 855,568 $ 959,442 $ 971,300 $ 981,893 $ 918,585 Tangible common equity to tangible assets 2 [b÷a] 7.01 % 7.68 % 7.75 % 8.15 % 8.82 % 1 Net of estimated deferred tax liability. 2 Tax-effected measure. |