| 29
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), gain (loss) 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) 1Q 2024 2023 2022 2021 2020 2019
Operating Earnings
Net Income (GAAP) $ 49,769 $ 201,818 $ 234,510 $ 263,917 $ 158,228 $ 193,528
Plus: Merger-related costs, net of tax 1,563 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
Less: Gain (loss) on sale of securities, net of tax 2 (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) $ 51,994 $ 233,106 $ 230,879 $ 285,174 $ 179,838 $ 227,813
Less: Dividends on preferred stock 2,967 11,868 11,868 11,868 5,658 -
Adjusted operating earnings available to common shareholders (non-GAAP) $ 49,027 $ 221,238 $ 219,011 $ 273,306 $ 174,180 $ 227,813
Earnings per share (EPS)
Weighted average common shares outstanding, diluted 75,197,376 74,962,363 74,953,398 77,417,801 78,875,668 80,263,557
EPS available to common shareholders, diluted (GAAP) $ 0.62 $ 2.53 $ 2.97 $ 3.26 $ 1.93 $ 2.41
Adjusted operating EPS available to common shareholders, diluted (non-GAAP) $ 0.65 $ 2.95 $ 2.92 $ 3.53 $ 2.21 $ 2.84
Return on assets (ROA)
Average assets $ 21,222,756 $ 20,512,402 $ 19,949,388 $ 19,977,551 $ 19,083,853 $ 16,840,310
ROA (GAAP) 0.94% 0.98% 1.18% 1.32% 0.83% 1.15%
Adjusted operating ROA (non-GAAP) 0.99% 1.14% 1.16% 1.43% 0.94% 1.35%
Return on equity (ROE)
Adjusted operating earnings available to common shareholders (non-GAAP) $ 49,027 $ 221,238 $ 219,011 $ 273,306 $ 174,180 $ 227,813
Plus: Amortization of intangibles, tax effected 1,497 6,937 8,544 10,984 13,093 14,632
Adjusted operating earnings available to common shareholders before amortization of intangibles (non-GAAP) $ 50,524 $ 228,175 $ 227,555 $ 284,290 $ 187,273 $ 242,445
Average equity (GAAP) $ 2,568,243 $ 2,440,525 $ 2,465,049 $ 2,725,330 $ 2,576,372 $ 2,451,435
Less: Average goodwill 925,211 925,211 930,315 935,560 935,560 912,521
Less: Average amortizable intangibles 18,198 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) $ 1,458,478 $ 1,326,007 $ 1,333,751 $ 1,573,415 $ 1,482,060 $ 1,459,509
ROE (GAAP) 7.79% 8.27% 9.51% 9.68% 6.14% 7.89%
Return on tangible common equity (ROTCE)
Net Income available to common shareholders (GAAP) $ 46,802 $ 189,950 $ 222,642 $ 252,049 $ 152,570 $ 193,528
Plus: Amortization of intangibles, tax effected 1,497 6,937 8,544 10,984 13,093 14,632
Net Income available to common shareholders before amortization of intangibles (non-GAAP) $ 48,299 $ 196,887 $ 231,186 $ 263,033 $ 165,663 $ 208,160
ROTCE 13.32% 14.85% 17.33% 16.72% 11.18% 14.26%
Adjusted operating ROTCE (non-GAAP) 13.93% 17.21% 17.06% 18.07% 12.64% 16.61%
For the years ended
ADJUSTED OPERATING EARNINGS & FINANCIAL METRICS
For the three
months ended |