| Non-GAAP to GAAP Reconciliations (continued)
29
Audited Unaudited
2019Y 2020Y 2021Y 2022Y 2023Y 2023Q1 2023Q2 2023Q3 2023Q4 2024Q1
Total revenue $ 118,879 $142,136 $137,834 $149,002 $153,504 $ 40,090 $ 37,770 $ 38,001 $ 37,643 $ 36,641
Total non-interest expense 89,733 94,860 90,508 91,253 93,479 22,704 23,392 23,016 24,367 23,688
Pre-tax, pre-provision net revenue $ 29,146 $ 47,276 $ 47,326 $ 57,749 $ 60,025 $ 17,386 $ 14,378 $ 14,985 $ 13,276 $ 12,953
Core revenue(2) $ 118,642 $136,691 $134,964 $148,949 $153,470 $ 40,056 $ 37,770 $ 38,001 $ 37,643 $ 36,641
Core non-interest expense(2) 80,136 87,385 85,612 90,977 93,014 22,697 23,478 23,016 23,823 23,683
Core pre-tax, pre-provision net revenue(2) (U) $ 38,506 $ 49,306 $ 49,352 $ 57,972 $ 60,456 $ 17,359 $ 14,292 $ 14,985 $ 13,820 $ 12,958
(in millions)
Average earning assets (E) $ 3,320 $ 3,397 $ 3,373 $ 3,425 $ 3,623 $ 3,585 $ 3,637 $ 3,687 $ 3,652 $ 3,645
Average assets (F) 3,649 3,758 3,718 3,747 3,934 3,885 3,931 3,984 3,940 3,938
Average shareholders' equity (G) 389 401 414 399 412 407 413 411 419 436
Average tangible shareholders' equity (2) (3) (H) 278 273 288 273 288 282 288 286 294 312
Tangible shareholders' equity, period-end (2) (3) (I) 269 284 298 268 308 283 286 280 308 312
Tangible assets, period-end (2) (3) (J) 3,542 3,598 3,583 3,784 3,847 3,803 3,904 3,859 3,847 3,835
Common shares outstanding, period-end (K) 15,558 14,916 15,001 15,083 15,172 15,124 15,144 15,156 15,172 15,212
Average diluted shares outstanding (L) 15,587 15,272 15,045 15,112 15,195 15,190 15,180 15,196 15,221 15,270
Core earnings per share, diluted (2) (A/L) $ 1.91 $ 2.28 $ 2.72 $ 2.89 $ 2.95 $ 0.86 $ 0.71 $ 0.73 $ 0.68 $ 0.66
Tangible book value per share, period-end (2) (I/K) 17.30 18.77 19.86 17.78 20.28 18.74 18.88 18.45 20.28 20.48
Securities adjustment, net of tax (1) (4) (M) 5,549 10,023 1,985 (55,246) (47,649) (50,646) (55,307) (66,530) (47,649) (49,633)
Tangible book value per share, excluding securities
adjustment (2) (4) (I+M)/K 16.94 18.09 19.73 21.44 23.42 22.08 22.53 22.84 23.42 23.75
Tangible shareholders' equity/total tangible assets (2) (I/J) 7.60 7.78 8.32 7.09 8.00 7.45 7.32 7.25 8.00 8.13
Dollar values in millions, except per share
amounts or otherwise noted
For the Year Ended,
(Continued) |