| Non-GAAP to GAAP Reconciliations (continued)
29
Audited Unaudited
2019Y 2020Y 2021Y 2022Y 2023Y 2023Q2 2023Q3 2023Q4 2024Q1 2024Q2
Total revenue $ 118,879 $142,136 $137,834 $149,002 $153,504 $ 37,770 $ 38,001 $ 37,643 $ 36,641 $ 37,392
Total non-interest expense 89,733 94,860 90,508 91,253 93,479 23,392 23,016 24,367 23,688 24,018
Pre-tax, pre-provision net revenue $ 29,146 $ 47,276 $ 47,326 $ 57,749 $ 60,025 $ 14,378 $ 14,985 $ 13,276 $ 12,953 $ 13,374
Core revenue(2) $ 118,642 $136,691 $134,964 $148,949 $153,470 $ 37,770 $ 38,001 $ 37,643 $ 36,641 $ 37,342
Core non-interest expense(2) 80,136 87,385 85,612 90,977 93,014 23,478 23,016 23,823 23,683 24,226
Core pre-tax, pre-provision net revenue(2) (U) $ 38,506 $ 49,306 $ 49,352 $ 57,972 $ 60,456 $ 14,292 $ 14,985 $ 13,820 $ 12,958 $ 13,076
(in millions)
Average earning assets (E) $ 3,320 $ 3,397 $ 3,373 $ 3,425 $ 3,623 $ 3,637 $ 3,687 $ 3,652 $ 3,645 $ 3,666
Average assets (F) 3,649 3,758 3,718 3,747 3,934 3,931 3,984 3,940 3,938 3,960
Average shareholders' equity (G) 389 401 414 399 412 413 411 419 436 436
Average tangible shareholders' equity (2) (3) (H) 278 273 288 273 288 288 286 294 312 312
Tangible shareholders' equity, period-end (2) (3) (I) 269 284 298 268 308 286 280 308 312 315
Tangible assets, period-end (2) (3) (J) 3,542 3,598 3,583 3,784 3,847 3,904 3,859 3,847 3,835 3,910
Common shares outstanding, period-end (K) 15,558 14,916 15,001 15,083 15,172 15,144 15,156 15,172 15,212 15,232
Average diluted shares outstanding (L) 15,587 15,272 15,045 15,112 15,195 15,180 15,196 15,221 15,270 15,275
Core earnings per share, diluted (2) (A/L) $ 1.91 $ 2.28 $ 2.72 $ 2.89 $ 2.95 $ 0.71 $ 0.73 $ 0.68 $ 0.66 $ 0.66
Tangible book value per share, period-end (2) (I/K) 17.30 18.77 19.86 17.78 20.28 18.88 18.45 20.28 20.48 20.68
Securities adjustment, net of tax (1) (4) (M) 5,549 10,023 1,985 (55,246) (47,649) (55,307) (66,530) (47,649) (49,633) (52,313)
Tangible book value per share, excluding securities
adjustment (2) (4) (I+M)/K 16.94 18.09 19.73 21.44 23.42 22.53 22.84 23.42 23.75 24.12
Tangible shareholders' equity/total tangible assets (2) (I/J) 7.60 7.78 8.32 7.09 8.00 7.32 7.25 8.00 8.13 8.06
(Continued)
Dollar values in millions, except per share
amounts or otherwise noted
For the Year Ended, |