Non-GAAP Reconciliation – Tangible Book Value For the Twelve Months
Ended, For the Quarter Ended, Dollars in thousands 12/31/2023 12/31/2024 12/31/2025 3/31/2025 6/30/2025 9/30/2025 12/31/2025 Total common equity $279,666 $299,734 $338,051 $308,296
$313,653 $327,682 $338,051 Total intangible assets 89,408 88,650 87,979 88,464 88,288 88,132 87,979 Tangible common equity $190,258 $211,084 $250,072 $219,832 $225,365 $239,550 $250,072
Total assets $2,975,321 $3,025,724 $3,064,564 $3,016,338 $2,967,274 $3,056,269 $3,064,564 Total intangible assets 89,408 88,650 87,979 88,464 88,288 88,132 87,979
Tangible assets $2,885,913 $2,937,074 $2,976,585 $2,927,874 $2,878,986 $2,968,137 $2,976,585 Accumulated other comprehensive gain (loss)
income ($24,911) ($23,521) ($12,377) ($20,239) ($21,026) ($14,650) ($12,377) TCE / TA 6.59% 7.19% 8.40% 7.51% 7.83% 8.07% 8.40% TCE / TA (Excl.
AOCI) 7.46% 7.99% 8.82% 8.20% 8.56% 8.56% 8.82% Tangible Book Value Per Share $39.63 $43.91 $52.02 $45.73 $46.88 $49.83 $52.02