| 30
Reconciliation of Non
-GAAP Disclosures
Adjusted operating measures exclude, as applicable, merger
-
related costs, FDIC special assessments, legal reserves
associated with our previously disclosed settlement with the
CFPB, strategic cost saving initiatives (principally composed
of severance charges related to headcount reductions, costs
related to modifying certain third party vendor contracts, and
charges for exiting certain leases), strategic branch closing
and related facility consolidation costs (principally composed
of real estate, leases and other assets write downs, as well as
severance and expense reduction initiatives), rebranding
costs, the net loss related to balance sheet repositioning
(principally composed of gains and losses on debt
extinguishment), deferred tax asset write
-down, (loss) gain on
sale of securities, gain on sale
-leaseback transaction, gain on
sale of Dixon, Hubard, Feinour & Brown, Inc. ("DHFB"), and
gain on the sale of Visa, Inc. Class B common stock. The
Company believes these non
-GAAP adjusted measures
provide investors with important information about the
continuing economic results of the Company’s operations.
Tangible assets and tangible common equity are used in the
calculation of certain profitability, capital, and per share ratios.
The Company believes tangible assets, tangible common
equity and the related ratios are meaningful measures of
capital adequacy because they provide a meaningful base for
period
-to
-period and company
-to
-company comparisons,
which the Company believes will assist investors in assessing
the capital of the Company and its ability to absorb potential
losses. The Company believes tangible common equity is an
important indication of its ability to grow organically and
through business combinations as well as its ability to pay
dividends and to engage in various capital management
strategies. The Company believes that return on tangible
common equity (“ROTCE”) is a meaningful supplement to
GAAP financial measures and is useful to investors because
it measures the performance of a business consistently
across time without regard to whether components of the
business were acquired or developed internally.
(Dollars in thousands, except per share amounts) September 30, 2024 2023 2022 2021 2020 2019
Operating Earnings
Net Income (GAAP) $ 151,346 $ 201,818 $ 234,510 $ 263,917 $ 158,228 $ 193,528
Plus: Merger-related costs, net of tax 26,884 2,850 - - - 22,296
Plus: FDIC special assessment, net of tax 664 2,656 - - - -
Plus: Legal reserve, net of tax - 6,809 - - - -
Plus: Strategic cost saving initiatives, net of tax - 9,959 - - - -
Plus: Strategic branch closing and facility consolidation costs, net of tax - - 4,351 13,775 5,343 -
Plus: Rebranding costs, net of tax - - - - - 5,099
Plus: Net loss related to balance sheet repositioning, net of tax - - - 11,609 25,979 12,953
Plus: Deferred tax asset write-down 4,774 - - - - -
Less: (Loss) gain on sale of securities, net of tax (5,143) (32,381) (2) 69 9,712 6,063
Less: Gain on sale-leaseback transaction, net of tax - 23,367 - - - -
Less: Gain on sale of DHFB, net of tax - - 7,984 - - -
Less: Gain on Visa, Inc. Class B common stock, net of tax - - - 4,058 - -
Adjusted operating earnings (non-GAAP) $ 188,811 $ 233,106 $ 230,879 $ 285,174 $ 179,838 $ 227,813
Less: Dividends on preferred stock 8,901 11,868 11,868 11,868 5,658 -
Adjusted operating earnings available to common shareholders (non-GAAP) $ 179,910 $ 221,238 $ 219,011 $ 273,306 $ 174,180 $ 227,813
Earnings per share (EPS)
Weighted average common shares outstanding, diluted 84,933,213 74,962,363 74,953,398 77,417,801 78,875,668 80,263,557
EPS available to common shareholders, diluted (GAAP) $ 1.68 $ 2.53 $ 2.97 $ 3.26 $ 1.93 $ 2.41
Adjusted operating EPS available to common shareholders, diluted (non-GAAP) $ 2.12 $ 2.95 $ 2.92 $ 3.53 $ 2.21 $ 2.84
Return on assets (ROA)
Average assets $ 23,489,608 $ 20,512,402 $ 19,949,388 $ 19,977,551 $ 19,083,853 $ 16,840,310
ROA (GAAP) 0.86% 0.98% 1.18% 1.32% 0.83% 1.15%
Adjusted operating ROA (non-GAAP) 1.07% 1.14% 1.16% 1.43% 0.94% 1.35%
Return on equity (ROE)
Adjusted operating earnings available to common shareholders (non-GAAP) $ 179,910 $ 221,238 $ 219,011 $ 273,306 $ 174,180 $ 227,813
Plus: Amortization of intangibles, tax effected 10,817 6,937 8,544 10,984 13,093 14,632
Adjusted operating earnings available to common shareholders before amortization of intangibles (non-GAAP) $ 190,727 $ 228,175 $ 227,555 $ 284,290 $ 187,273 $ 242,445
Average equity (GAAP) $ 2,901,666 $ 2,440,525 $ 2,465,049 $ 2,725,330 $ 2,576,372 $ 2,451,435
Less: Average goodwill 1,114,810 925,211 930,315 935,560 935,560 912,521
Less: Average amortizable intangibles 69,522 22,951 34,627 49,999 65,094 79,405
Less: Average perpetual preferred stock 166,356 166,356 166,356 166,356 93,658 -
Average tangible common equity (non-GAAP) $ 1,550,978 $ 1,326,007 $ 1,333,751 $ 1,573,415 $ 1,482,060 $ 1,459,509
ROE (GAAP) 6.97% 8.27% 9.51% 9.68% 6.14% 7.89%
Return on tangible common equity (ROTCE)
Net Income available to common shareholders (GAAP) $ 142,445 $ 189,950 $ 222,642 $ 252,049 $ 152,570 $ 193,528
Plus: Amortization of intangibles, tax effected 10,817 6,937 8,544 10,984 13,093 14,632
Net Income available to common shareholders before amortization of intangibles (non-GAAP) $ 153,262 $ 196,887 $ 231,186 $ 263,033 $ 165,663 $ 208,160
ROTCE 13.20% 14.85% 17.33% 16.72% 11.18% 14.26%
Adjusted operating ROTCE (non-GAAP) 16.43% 17.21% 17.06% 18.07% 12.64% 16.61%
For the years ended
ADJUSTED OPERATING EARNINGS & FINANCIAL METRICS
For the nine
months ended |