Biggest changeThe following table summarizes the calculation of our tangible shareholders’ equity, tangible assets, the ratio of tangible shareholders’ equity to tangible assets, and tangible book value per share, which reconciles to the most directly comparable respective GAAP measure, as of the dates indicated: As of December 31, 2024 2023 2022 2021 2020 (Dollars in thousands, except per share data) Tangible shareholders’ equity: Total shareholders’ equity (GAAP) $ 3,611,967 $ 2,974,855 $ 2,471,790 $ 3,406,352 $ 3,428,052 Less: Goodwill and other intangibles (1) 1,050,158 566,205 661,126 649,703 376,534 Tangible shareholders’ equity (non-GAAP) 2,561,809 2,408,650 1,810,664 2,756,649 3,051,518 Tangible assets: Total assets (GAAP) 25,557,880 21,133,278 22,646,858 23,512,128 15,964,190 Less: Goodwill and other intangibles (1) 1,050,158 566,205 661,126 649,703 376,534 Tangible assets (non-GAAP) $ 24,507,722 $ 20,567,073 $ 21,985,732 $ 22,862,425 $ 15,587,656 Shareholders’ equity to assets ratio (GAAP) 14.1 % 14.1 % 10.9 % 14.5 % 21.5 % Tangible shareholders’ equity to tangible assets ratio (non-GAAP) 10.5 % 11.7 % 8.2 % 12.1 % 19.6 % Book value per share: Common shares issued and outstanding 213,909,472 176,426,993 176,172,073 186,305,332 186,758,154 Book value per share (GAAP) $ 16.89 $ 16.86 $ 14.03 $ 18.28 $ 18.36 Tangible book value per share (non-GAAP) $ 11.98 $ 13.65 $ 10.28 $ 14.80 $ 16.34 (1) Includes goodwill and other intangible assets which were associated with our insurance agency business for the years ended December 31, 2022, 2021, and 2020.
Biggest changeMerger and acquisition expenses previously reported for the years ended December 31, 2022 and 2021 related to acquisitions by Eastern Insurance Group were excluded from the above table as they were reclassified to discontinued operations. 54 The following table summarizes the calculation of our tangible shareholders’ equity, tangible assets, the ratio of tangible shareholders’ equity to tangible assets, and tangible book value per share, which reconciles to the most directly comparable respective GAAP measure, as of the dates indicated: As of December 31, 2025 2024 2023 2022 2021 (Dollars in thousands, except per share data) Tangible shareholders’ equity: Total shareholders’ equity (GAAP) $ 4,340,553 $ 3,611,967 $ 2,974,855 $ 2,471,790 $ 3,406,352 Less: Goodwill and other intangibles 1,300,930 1,050,158 566,205 661,126 649,703 Tangible shareholders’ equity (non-GAAP) 3,039,623 2,561,809 2,408,650 1,810,664 2,756,649 Tangible assets: Total assets (GAAP) 30,586,856 25,557,880 21,133,278 22,646,858 23,512,128 Less: Goodwill and other intangibles 1,300,930 1,050,158 566,205 661,126 649,703 Tangible assets (non-GAAP) $ 29,285,926 $ 24,507,722 $ 20,567,073 $ 21,985,732 $ 22,862,425 Shareholders’ equity to assets ratio (GAAP) 14.2 % 14.1 % 14.1 % 10.9 % 14.5 % Tangible shareholders’ equity to tangible assets ratio (non-GAAP) 10.4 % 10.5 % 11.7 % 8.2 % 12.1 % Book value per share: Common shares issued and outstanding 235,646,558 213,909,472 176,426,993 176,172,073 186,305,332 Book value per share (GAAP) $ 18.42 $ 16.89 $ 16.86 $ 14.03 $ 18.28 Tangible book value per share (non-GAAP) $ 12.90 $ 11.98 $ 13.65 $ 10.28 $ 14.80 55 The following table summarizes the calculation of our average tangible shareholders’ equity and ratio of net income (loss) from continuing operations and operating net income to average tangible shareholders’ equity (“operating return on average tangible shareholders’ equity”), which reconciles to the most directly comparable GAAP measure, for the periods indicated: As of December 31, 2025 2024 2023 2022 2021 (Dollars in thousands) Net income (loss) from continuing operations (GAAP) $ 88,219 $ 119,561 $ (62,689) $ 186,511 $ 145,531 Add: Amortization of intangible assets 34,179 14,569 1,804 1,198 219 Less: Tax effect of amortization of intangible assets (2) 9,433 4,036 509 337 62 Tangible net income (loss) from continuing operations (non-GAAP) $ 112,965 $ 130,094 $ (61,394) $ 187,372 $ 145,688 Operating net income (non-GAAP) (1) $ 317,977 $ 196,620 $ 167,274 $ 195,950 $ 160,589 Add: Amortization of intangible assets 34,179 14,569 1,804 1,198 219 Less: Tax effect of amortization of intangible assets (2) 9,433 4,036 509 337 62 Tangible operating net income (non-GAAP) $ 342,723 $ 207,153 $ 168,569 $ 196,811 $ 160,746 Average tangible shareholders’ equity: Average total shareholders’ equity (GAAP) $ 3,775,145 $ 3,268,863 $ 2,571,001 $ 2,831,533 $ 3,424,570 Less: Average goodwill and other intangibles 1,079,099 791,489 643,977 655,653 414,441 Average tangible shareholders’ equity (non-GAAP) $ 2,696,046 $ 2,477,374 $ 1,927,024 $ 2,175,880 $ 3,010,129 Ratios: Return (loss) on average total shareholders’ equity (GAAP) 2.34 % 3.66 % (2.44) % 6.59 % 4.25 % Return (loss) on average tangible shareholders’ equity (non-GAAP) 4.19 % 5.25 % (3.19) % 8.61 % 4.84 % Operating return on average tangible shareholders’ equity (non-GAAP) 12.71 % 8.36 % 8.75 % 9.05 % 5.34 % (1) Refer to the table above within this “Non-GAAP Financial Measures” section for a reconciliation of operating net income to net income (loss).