Biggest changeTable 17 - Average Balance, Interest Earned/Paid & Average Yields Years Ended December 31 2023 2022 2021 Average Balance Interest Earned/ Paid Average Yield Average Balance Interest Earned/ Paid Average Yield Average Balance Interest Earned/ Paid Average Yield (Dollars in thousands) Interest-earning assets Interest-earning deposits with banks, federal funds sold, and short term investments $ 118,806 $ 5,186 4.37 % $ 1,222,434 $ 14,385 1.18 % $ 1,864,346 $ 2,494 0.13 % Securities Securities - trading 4,411 — — % 3,764 — — % 3,344 — — % Securities - taxable investments 3,027,769 60,336 1.99 % 2,948,358 50,354 1.71 % 1,795,199 30,477 1.70 % Securities - nontaxable investments (1) 190 7 3.68 % 196 7 3.57 % 469 20 4.26 % Total securities 3,032,370 60,343 1.99 % 2,952,318 50,361 1.71 % 1,799,012 30,497 1.70 % Loans held for sale 3,289 190 5.78 % 4,774 172 3.60 % 34,056 856 2.51 % Loans (2) Commercial and industrial 1,646,939 115,752 7.03 % 1,538,848 77,074 5.01 % 1,823,914 79,752 4.37 % Commercial real estate (1) 7,839,476 376,586 4.80 % 7,807,427 326,593 4.18 % 4,702,346 185,908 3.95 % Commercial construction 1,019,871 66,440 6.51 % 1,191,394 57,804 4.85 % 616,037 24,696 4.01 % Small business 235,108 14,428 6.14 % 204,982 10,886 5.31 % 180,473 9,276 5.14 % Total commercial 10,741,394 573,206 5.34 % 10,742,651 472,357 4.40 % 7,322,770 299,632 4.09 % Residential real estate 2,217,971 88,210 3.98 % 1,831,493 63,443 3.46 % 1,286,470 46,279 3.60 % Home equity 1,093,546 70,698 6.47 % 1,061,228 44,048 4.15 % 1,025,809 35,160 3.43 % Total consumer real estate 3,311,517 158,908 4.80 % 2,892,721 107,491 3.72 % 2,312,279 81,439 3.52 % Other consumer 31,202 2,418 7.75 % 31,986 2,114 6.61 % 23,885 1,668 6.98 % Total loans 14,084,113 734,532 5.22 % 13,667,358 581,962 4.26 % 9,658,934 382,739 3.96 % Total Interest-Earning Assets 17,238,578 800,251 4.64 % 17,846,884 646,880 3.62 % 13,356,348 416,586 3.12 % Cash and Due from Banks 180,553 184,812 152,723 Federal Home Loan Bank Stock 33,734 7,134 10,283 Other Assets 1,853,585 1,858,210 1,335,193 Total Assets $ 19,306,450 $ 19,897,040 $ 14,854,547 Interest-bearing liabilities Deposits Savings and interest checking accounts $ 5,489,923 $ 43,073 0.78 % $ 6,159,289 $ 8,339 0.14 % $ 4,590,055 $ 1,610 0.04 % Money market 3,022,322 51,630 1.71 % 3,489,981 11,683 0.33 % 2,516,871 1,930 0.08 % Time certificates of deposits 1,724,625 50,050 2.90 % 1,310,442 4,630 0.35 % 936,046 4,787 0.51 % Total interest bearing deposits 10,236,870 144,753 1.41 % 10,959,712 24,652 0.22 % 8,042,972 8,327 0.10 % Borrowings Federal Home Loan Bank borrowings 782,121 37,624 4.81 % 16,138 313 1.94 % 41,556 897 2.16 % Long-term borrowings — — — % 2,235 31 1.39 % 21,072 331 1.57 % 56 Table of Contents Junior subordinated debentures 62,857 4,359 6.93 % 62,854 2,125 3.38 % 62,852 1,692 2.69 % Subordinated debt 49,933 2,470 4.95 % 49,837 2,470 4.96 % 49,741 2,470 4.97 % Total borrowings 894,911 44,453 4.97 % 131,064 4,939 3.77 % 175,221 5,390 3.08 % Total interest-bearing liabilities 11,131,781 189,206 1.70 % 11,090,776 29,591 0.27 % 8,218,193 13,717 0.17 % Noninterest-bearing demand deposits 4,918,787 5,559,997 4,443,410 Other liabilities 374,585 330,371 284,679 Total liabilities 16,425,153 16,981,144 12,946,282 Stockholders’ equity 2,881,297 2,915,896 1,908,265 Total liabilities and stockholders’ equity $ 19,306,450 $ 19,897,040 $ 14,854,547 Net interest income (1) $ 611,045 $ 617,289 $ 402,869 Interest rate spread (3) 2.94 % 3.35 % 2.95 % Net interest margin (4) 3.54 % 3.46 % 3.02 % Supplemental Information Total deposits, including demand deposits $ 15,155,657 $ 144,753 $ 16,519,709 $ 24,652 $ 12,486,382 $ 8,327 Cost of total deposits 0.96 % 0.15 % 0.07 % Total funding liabilities, including demand deposits $ 16,050,568 $ 189,206 $ 16,650,773 $ 29,591 $ 12,661,603 $ 13,717 Cost of total funding liabilities 1.18 % 0.18 % 0.11 % (1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $4.5 million, $4.0 million, and $1.3 million for 2023, 2022 and 2021, respectively.
Biggest changeTable 17 - Average Balance, Interest Earned/Paid & Average Yields Years Ended December 31 2024 2023 2022 Average Balance Interest Earned/ Paid Average Yield Average Balance Interest Earned/ Paid Average Yield Average Balance Interest Earned/ Paid Average Yield (Dollars in thousands) Interest-earning assets Interest-earning deposits with banks, federal funds sold, and short term investments $ 125,066 $ 5,669 4.53 % $ 118,806 $ 5,186 4.37 % $ 1,222,434 $ 14,385 1.18 % Securities Securities - trading 4,562 — — % 4,411 — — % 3,764 — — % Securities - taxable investments 2,791,246 57,092 2.05 % 3,027,769 60,336 1.99 % 2,948,358 50,354 1.71 % Securities - nontaxable investments (1) 192 7 3.65 % 190 7 3.68 % 196 7 3.57 % Total securities 2,796,000 57,099 2.04 % 3,032,370 60,343 1.99 % 2,952,318 50,361 1.71 % Loans held for sale 11,960 712 5.95 % 3,289 190 5.78 % 4,774 172 3.60 % Loans (2) Commercial and industrial 2,980,286 182,548 6.13 % 3,026,327 180,551 5.97 % 2,886,383 131,497 4.56 % Commercial real estate (1) 6,731,055 350,539 5.21 % 6,460,088 311,787 4.83 % 6,459,892 272,170 4.21 % Commercial construction 800,254 58,455 7.30 % 1,019,871 66,440 6.51 % 1,191,394 57,804 4.85 % Small business 267,212 17,605 6.59 % 235,108 14,428 6.14 % 204,982 10,886 5.31 % Total commercial 10,778,807 609,147 5.65 % 10,741,394 573,206 5.34 % 10,742,651 472,357 4.40 % Residential real estate 2,434,114 106,797 4.39 % 2,217,971 88,210 3.98 % 1,831,493 63,443 3.46 % Home equity 1,115,598 75,543 6.77 % 1,093,546 70,698 6.47 % 1,061,228 44,048 4.15 % Total consumer real estate 3,549,712 182,340 5.14 % 3,311,517 158,908 4.80 % 2,892,721 107,491 3.72 % Other consumer 33,761 2,530 7.49 % 31,202 2,418 7.75 % 31,986 2,114 6.61 % Total loans 14,362,280 794,017 5.53 % 14,084,113 734,532 5.22 % 13,667,358 581,962 4.26 % Total Interest-Earning Assets 17,295,306 857,497 4.96 % 17,238,578 800,251 4.64 % 17,846,884 646,880 3.62 % Cash and Due from Banks 179,955 180,553 184,812 Federal Home Loan Bank Stock 37,155 33,734 7,134 Other Assets 1,831,516 1,853,585 1,858,210 Total Assets $ 19,343,932 $ 19,306,450 $ 19,897,040 Interest-bearing liabilities Deposits Savings and interest checking accounts $ 5,169,237 $ 66,334 1.28 % $ 5,489,923 $ 43,073 0.78 % $ 6,159,289 $ 8,339 0.14 % Money market 2,941,539 69,998 2.38 % 3,022,322 51,630 1.71 % 3,489,981 11,683 0.33 % Time certificates of deposits 2,600,190 110,630 4.25 % 1,724,625 50,050 2.90 % 1,310,442 4,630 0.35 % Total interest-bearing deposits 10,710,966 246,962 2.31 % 10,236,870 144,753 1.41 % 10,959,712 24,652 0.22 % Borrowings Federal Home Loan Bank borrowings 840,611 39,048 4.65 % 782,121 37,624 4.81 % 16,138 313 1.94 % Long-term borrowings — — — % — — — % 2,235 31 1.39 % 56 Junior subordinated debentures 62,859 4,506 7.17 % 62,857 4,359 6.93 % 62,854 2,125 3.38 % Subordinated debt 10,107 508 5.03 % 49,933 2,470 4.95 % 49,837 2,470 4.96 % Total borrowings 913,577 44,062 4.82 % 894,911 44,453 4.97 % 131,064 4,939 3.77 % Total interest-bearing liabilities 11,624,543 291,024 2.50 % 11,131,781 189,206 1.70 % 11,090,776 29,591 0.27 % Noninterest-bearing demand deposits 4,431,303 4,918,787 5,559,997 Other liabilities 345,286 374,585 330,371 Total liabilities 16,401,132 16,425,153 16,981,144 Stockholders’ equity 2,942,800 2,881,297 2,915,896 Total liabilities and stockholders’ equity $ 19,343,932 $ 19,306,450 $ 19,897,040 Net interest income (1) $ 566,473 $ 611,045 $ 617,289 Interest rate spread (3) 2.46 % 2.94 % 3.35 % Net interest margin (4) 3.28 % 3.54 % 3.46 % Supplemental Information Total deposits, including demand deposits $ 15,142,269 $ 246,962 $ 15,155,657 $ 144,753 $ 16,519,709 $ 24,652 Cost of total deposits 1.63 % 0.96 % 0.15 % Total funding liabilities, including demand deposits $ 16,055,846 $ 291,024 $ 16,050,568 $ 189,206 $ 16,650,773 $ 29,591 Cost of total funding liabilities 1.81 % 1.18 % 0.18 % (1) The total amount of adjustment to present interest income and yield on a fully tax-equivalent basis is $4.7 million, $4.5 million, and $4.0 million for 2024, 2023 and 2022, respectively.
Table 1 - Selected Financial Data As of or for the Years Ended December 31 2023 2022 2021 2020 2019 (Dollars in thousands, except per share data) Financial condition data Securities $ 2,930,860 $ 3,129,281 $ 2,664,859 $ 1,162,317 $ 1,190,670 Loans 14,278,070 13,928,675 13,587,286 9,392,866 8,873,639 Allowance for credit losses (142,222) (152,419) (146,922) (113,392) (67,740) Goodwill and other intangibles 1,003,262 1,010,140 1,017,844 529,313 535,492 Total assets 19,347,373 19,294,174 20,423,405 13,204,301 11,395,165 Deposits 14,865,547 15,879,007 16,917,044 10,993,170 9,147,367 Borrowings 1,218,379 113,377 152,374 181,060 303,103 Stockholders’ equity 2,895,251 2,886,701 3,018,449 1,702,685 1,708,143 Nonperforming loans 54,383 54,881 27,820 66,861 48,049 Nonperforming assets 54,493 54,881 27,820 66,861 48,049 Operating data Interest income $ 795,726 $ 642,840 $ 415,276 $ 402,069 $ 447,014 Interest expense 189,205 29,591 13,717 34,341 53,879 Net interest income 606,521 613,249 401,559 367,728 393,135 Provision for credit losses 23,250 6,500 18,205 52,500 6,000 Noninterest income 124,609 114,667 105,850 111,440 115,294 Noninterest expenses 392,746 373,662 332,529 273,832 284,321 Net income 239,502 263,813 120,992 121,167 165,175 Per share data Net income — basic $ 5.42 $ 5.69 $ 3.47 $ 3.64 $ 5.03 Net income — diluted 5.42 5.69 3.47 3.64 5.03 Cash dividends declared 2.20 2.08 1.92 1.84 1.76 Book value 67.53 63.25 63.75 51.65 49.69 Tangible book value (1) 44.13 41.12 42.25 35.59 34.11 Performance ratios Return on average assets 1.24 % 1.33 % 0.81 % 0.96 % 1.52 % Return on average common equity 8.31 % 9.05 % 6.34 % 7.13 % 10.85 % Net interest margin (on a fully tax equivalent basis) 3.54 % 3.46 % 3.02 % 3.29 % 4.04 % Dividend payout ratio 40.92 % 35.53 % 51.85 % 50.21 % 32.25 % Asset quality ratios Nonperforming loans as a percent of gross loans 0.38 % 0.39 % 0.20 % 0.71 % 0.54 % Nonperforming assets as a percent of total assets 0.28 % 0.28 % 0.14 % 0.51 % 0.42 % Allowance for credit losses as a percent of total loans 1.00 % 1.09 % 1.08 % 1.21 % 0.76 % Allowance for credit losses as a percent of nonperforming loans 261.52 % 277.73 % 528.12 % 169.59 % 140.98 % Capital ratios Equity to assets 14.96 % 14.96 % 14.78 % 12.89 % 14.99 % Tangible equity to tangible assets (1) 10.31 % 10.26 % 10.31 % 9.26 % 10.80 % Tier 1 leverage capital ratio 10.96 % 10.99 % 12.03 % 9.56 % 11.28 % Common equity tier 1 capital ratio 14.19 % 14.33 % 14.30 % 12.67 % 12.86 % Tier 1 risk-based capital ratio 14.19 % 14.33 % 14.30 % 13.34 % 13.53 % Total risk-based capital ratio 15.91 % 16.11 % 16.04 % 15.13 % 14.83 % (1) Represents a non-GAAP measurement.
Table 1 - Selected Financial Data As of or for the Years Ended December 31 2024 2023 2022 2021 2020 (Dollars in thousands, except per share data) Financial condition data Securities $ 2,711,349 $ 2,930,860 $ 3,129,281 $ 2,664,859 $ 1,162,317 Loans 14,508,378 14,278,070 13,928,675 13,587,286 9,392,866 Allowance for credit losses (169,984) (142,222) (152,419) (146,922) (113,392) Goodwill and other intangibles 997,356 1,003,262 1,010,140 1,017,844 529,313 Total assets 19,373,565 19,347,373 19,294,174 20,423,405 13,204,301 Deposits 15,305,978 14,865,547 15,879,007 16,917,044 10,993,170 Borrowings 701,374 1,218,379 113,377 152,374 181,060 Stockholders’ equity 2,993,120 2,895,251 2,886,701 3,018,449 1,702,685 Nonperforming loans 101,529 54,383 54,881 27,820 66,861 Nonperforming assets 101,529 54,493 54,881 27,820 66,861 Operating data Interest income $ 852,753 $ 795,726 $ 642,840 $ 415,276 $ 402,069 Interest expense 291,024 189,205 29,591 13,717 34,341 Net interest income 561,729 606,521 613,249 401,559 367,728 Provision for credit losses 36,250 23,250 6,500 18,205 52,500 Noninterest income 128,014 124,609 114,667 105,850 111,440 Noninterest expenses 406,366 392,746 373,662 332,529 273,832 Net income 192,081 239,502 263,813 120,992 121,167 Per share data Net income — basic $ 4.52 $ 5.42 $ 5.69 $ 3.47 $ 3.64 Net income — diluted 4.52 5.42 5.69 3.47 3.64 Cash dividends declared 2.28 2.20 2.08 1.92 1.84 Book value 70.43 67.53 63.25 63.75 51.65 Tangible book value (1) 46.96 44.13 41.12 42.25 35.59 Performance ratios Return on average assets 0.99 % 1.24 % 1.33 % 0.81 % 0.96 % Return on average common equity 6.53 % 8.31 % 9.05 % 6.34 % 7.13 % Net interest margin (on a fully tax equivalent basis) 3.28 % 3.54 % 3.46 % 3.02 % 3.29 % Dividend payout ratio 50.08 % 40.92 % 35.53 % 51.85 % 50.21 % Asset quality ratios Nonperforming loans as a percent of gross loans 0.70 % 0.38 % 0.39 % 0.20 % 0.71 % Nonperforming assets as a percent of total assets 0.52 % 0.28 % 0.28 % 0.14 % 0.51 % Allowance for credit losses as a percent of total loans 1.17 % 1.00 % 1.09 % 1.08 % 1.21 % Allowance for credit losses as a percent of nonperforming loans 167.42 % 261.52 % 277.73 % 528.12 % 169.59 % Capital ratios Equity to assets 15.45 % 14.96 % 14.96 % 14.78 % 12.89 % Tangible equity to tangible assets (1) 10.86 % 10.31 % 10.26 % 10.31 % 9.26 % Tier 1 leverage capital ratio 11.32 % 10.96 % 10.99 % 12.03 % 9.56 % Common equity tier 1 capital ratio 14.65 % 14.19 % 14.33 % 14.30 % 12.67 % Tier 1 risk-based capital ratio 14.65 % 14.19 % 14.33 % 14.30 % 13.34 % Total risk-based capital ratio 16.04 % 15.91 % 16.11 % 16.04 % 15.13 % (1) Represents a non-GAAP measurement.
The following table summarizes the impact of noncore items on net income and reconciles non-GAAP net operating earnings to net income available to common shareholders for the periods indicated: Years Ended December 31 Net Income Diluted Earnings Per Share 2023 2022 2023 2022 (Dollars in thousands, except per share data) Net income available to common shareholders (GAAP) $ 239,502 $ 263,813 $ 5.42 $ 5.69 Non-GAAP adjustments Noninterest expense components Add: merger and acquisition expenses — 7,100 — 0.15 Noncore increases to income before taxes — 7,100 — 0.15 Net tax benefit associated with noncore items (1) — (1,995) — (0.04) Noncore increases to net income $ — $ 5,105 $ — $ 0.11 Net operating earnings (Non-GAAP) $ 239,502 $ 268,918 $ 5.42 $ 5.80 (1) The net tax benefit associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company's combined marginal tax rate only to those items included in net taxable income. 39 Table of Contents The following table summarizes the impact of noncore items with respect to the Company's total revenue, noninterest income as a percentage of total revenue, and the efficiency ratio for the periods indicated: Years Ended December 31 2023 2022 2021 2020 2019 (Dollars in thousands) Net interest income $ 606,521 $ 613,249 $ 401,559 $ 367,728 $ 393,135 (a) Noninterest income (GAAP) $ 124,609 $ 114,667 $ 105,850 $ 111,440 $ 115,294 (b) Less: Gain on sale of loans — — — — 951 Noninterest income on an operating basis (non-GAAP) $ 124,609 $ 114,667 $ 105,850 $ 111,440 $ 114,343 (c) Noninterest expense (GAAP) $ 392,746 $ 373,662 $ 332,529 $ 273,832 $ 284,321 (d) Less: Loss on termination of derivatives — — — 684 — Merger and acquisition expenses — 7,100 40,840 — 26,433 Noninterest expense on an operating basis (non-GAAP) $ 392,746 $ 366,562 $ 291,689 $ 273,148 $ 257,888 (e) Total revenue (GAAP) $ 731,130 $ 727,916 $ 507,409 $ 479,168 $ 508,429 (a+b) Total operating revenue (non-GAAP) $ 731,130 $ 727,916 $ 507,409 $ 479,168 $ 507,478 (a+c) Ratios Noninterest income as a % of total revenue (GAAP) (calculated by dividing total noninterest income by total revenue) 17.04 % 15.75 % 20.86 % 23.26 % 22.68 % (b/(a+b)) Noninterest income as a % of total revenue on an operating basis (Non-GAAP) (calculated by dividing total noninterest income on an operating basis by total revenue) 17.04 % 15.75 % 20.86 % 23.26 % 22.53 % (c/(a+c)) Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue) 53.72 % 51.33 % 65.53 % 57.15 % 55.92 % (d/(a+b)) Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue) 53.72 % 50.36 % 57.49 % 57.00 % 50.82 % (e/(a+c)) 40 Table of Contents The following table summarizes the calculation of the Company's tangible common equity ratio and tangible book value per share for the periods indicated: Years Ended December 31 2023 2022 2021 2020 2019 (Dollars in thousands, except per share data) Tangible common equity Stockholders’ equity $ 2,895,251 $ 2,886,701 $ 3,018,449 $ 1,702,685 $ 1,708,143 (a) Less: Goodwill and other intangibles 1,003,262 1,010,140 1,017,844 529,313 535,492 Tangible common equity (Non-GAAP) 1,891,989 1,876,561 2,000,605 1,173,372 1,172,651 (b) Tangible assets Assets (GAAP) 19,347,373 19,294,174 20,423,405 13,204,301 11,395,165 (c) Less: Goodwill and other intangibles 1,003,262 1,010,140 1,017,844 529,313 535,492 Tangible assets (Non-GAAP) $ 18,344,111 $ 18,284,034 $ 19,405,561 $ 12,674,988 $ 10,859,673 (d) Common shares 42,873,187 45,641,238 47,349,778 32,965,692 34,377,388 (e) Common equity to assets ratio (GAAP) 14.96 % 14.96 % 14.78 % 12.89 % 14.99 % (a/c) Tangible common equity to tangible assets ratio (Non-GAAP) 10.31 % 10.26 % 10.31 % 9.26 % 10.80 % (b/d) Book value per share (GAAP) $ 67.53 $ 63.25 $ 63.75 $ 51.65 $ 49.69 (a/e) Tangible book value per share (Non-GAAP) $ 44.13 $ 41.12 $ 42.25 $ 35.59 $ 34.11 (b/e) 41 Table of Contents SELECTED FINANCIAL DATA The selected consolidated financial and other data of the Company set forth below does not purport to be complete and should be read in conjunction with, and is qualified in its entirety by, the more detailed information, including the Consolidated Financial Statements and related notes, appearing elsewhere herein.
The following table summarizes the impact of noncore items on net income and reconciles non-GAAP net operating earnings to net income available to common shareholders for the periods indicated: Years Ended December 31 Net Income Diluted Earnings Per Share 2024 2023 2024 2023 (Dollars in thousands, except per share data) Net income available to common shareholders (GAAP) $ 192,081 $ 239,502 $ 4.52 $ 5.42 Non-GAAP adjustments Noninterest expense components Add: merger and acquisition expenses 1,902 — 0.04 — Noncore increases to income before taxes 1,902 — 0.04 — Net tax benefit associated with noncore items (1) (535) — (0.01) — Noncore increases to net income 1,367 — 0.03 — Net operating earnings (Non-GAAP) $ 193,448 $ 239,502 $ 4.55 $ 5.42 (1) The net tax benefit associated with noncore items is determined by assessing whether each noncore item is included or excluded from net taxable income and applying the Company’s combined marginal tax rate only to those items included in net taxable income. 39 The following table summarizes the impact of noncore items with respect to the Company’s total revenue, noninterest income as a percentage of total revenue, and the efficiency ratio for the periods indicated: Years Ended December 31 2024 2023 2022 2021 2020 (Dollars in thousands) Net interest income (GAAP) $ 561,729 $ 606,521 $ 613,249 $ 401,559 $ 367,728 (a) Noninterest income (GAAP) $ 128,014 $ 124,609 $ 114,667 $ 105,850 $ 111,440 (b) Noninterest expense (GAAP) $ 406,366 $ 392,746 $ 373,662 $ 332,529 $ 273,832 (c) Less: Loss on termination of derivatives — — — — 684 Merger and acquisition expenses 1,902 — 7,100 40,840 — Noninterest expense on an operating basis (Non-GAAP) $ 404,464 $ 392,746 $ 366,562 $ 291,689 $ 273,148 (d) Total revenue (GAAP) $ 689,743 $ 731,130 $ 727,916 $ 507,409 $ 479,168 (a+b) Ratios Noninterest income as a % of total revenue (GAAP) (calculated by dividing total noninterest income by total revenue) 18.56 % 17.04 % 15.75 % 20.86 % 23.26 % (b/(a+b)) Efficiency ratio (GAAP) (calculated by dividing total noninterest expense by total revenue) 58.92 % 53.72 % 51.33 % 65.53 % 57.15 % (c/(a+b)) Efficiency ratio on an operating basis (Non-GAAP) (calculated by dividing total noninterest expense on an operating basis by total revenue) 58.64 % 53.72 % 50.36 % 57.49 % 57.00 % (d/(a+b)) 40 The following table summarizes the calculation of the Company’s tangible common equity ratio and tangible book value per share for the periods indicated: Years Ended December 31 2024 2023 2022 2021 2020 (Dollars in thousands, except per share data) Tangible common equity Stockholders’ equity $ 2,993,120 $ 2,895,251 $ 2,886,701 $ 3,018,449 $ 1,702,685 (a) Less: Goodwill and other intangibles 997,356 1,003,262 1,010,140 1,017,844 529,313 Tangible common equity (Non-GAAP) 1,995,764 1,891,989 1,876,561 2,000,605 1,173,372 (b) Tangible assets Assets (GAAP) 19,373,565 19,347,373 19,294,174 20,423,405 13,204,301 (c) Less: Goodwill and other intangibles 997,356 1,003,262 1,010,140 1,017,844 529,313 Tangible assets (Non-GAAP) $ 18,376,209 $ 18,344,111 $ 18,284,034 $ 19,405,561 $ 12,674,988 (d) Common shares 42,500,611 42,873,187 45,641,238 47,349,778 32,965,692 (e) Common equity to assets ratio (GAAP) 15.45 % 14.96 % 14.96 % 14.78 % 12.89 % (a/c) Tangible common equity to tangible assets ratio (Non-GAAP) 10.86 % 10.31 % 10.26 % 10.31 % 9.26 % (b/d) Book value per share (GAAP) $ 70.43 $ 67.53 $ 63.25 $ 63.75 $ 51.65 (a/e) Tangible book value per share (Non-GAAP) $ 46.96 $ 44.13 $ 41.12 $ 42.25 $ 35.59 (b/e) 41 SELECTED FINANCIAL DATA The selected consolidated financial and other data of the Company set forth below does not purport to be complete and should be read in conjunction with, and is qualified in its entirety by, the more detailed information, including the Consolidated Financial Statements and related notes, appearing elsewhere herein.