21 $101,444 $115,868 $124,455 $126,087 $138,702 $143,301 3,219 3,219 8,853 8,853 8,853 8,853 902 541 1,266 836 533 444 97,323 112,108 114,336 116,398 129,316 134,004 1,034,759 1,251,446 1,417,785 1,688,863 1,738,952 1,756,629 3,219 3,219 8,853 8,853 8,853 8,853 902 541 1,266 836 533 444 1,030,638 1,247,686 1,407,666 1,679,174 1,729,566 1,747,332 9.4% 9.0% 8.1% 6.9% 7.5% 7.7% 101,444 115,868 124,455 126,087 138,702 143,301 3,219 3,219 8,853 8,853 8,853 8,853 902 541 1,266 836 533 444 97,323 112,108 114,336 116,398 129,316 134,004 4,664,369 4,694,275 4,496,701 4,439,725 4,470,871 4,490,087 $20.87 $23.88 $25.43 $26.22 $28.92 $29.84 ($
in 000's, unless otherwise indicated) As of December 31, MRQ 2019 2020 2021 2022 2023 Q2'24 Tangible common equity to tangible assets Total common stockholders' equity Less: Goodwill Less: Other intangible assets Tangible common equity
(A) Total Assets Less: Goodwill Less: Other intangible assets Tangible assets (B) Tangible common equity to tangible assets (A)/(B) Tangible common equity per common share Total common stockholders' equity Less: Goodwill Less: Other
intangible assets Tangible common equity (C) Common shares outstanding (D) (actual) Tangible common equity per common share (C)/(D) ($) FETM: NON-GAAP RECONCILIATIONS