Investor Presentation November 2019 Legal Disclosures This - - PowerPoint PPT Presentation

investor presentation
SMART_READER_LITE
LIVE PREVIEW

Investor Presentation November 2019 Legal Disclosures This - - PowerPoint PPT Presentation

Investor Presentation November 2019 Legal Disclosures This document contains summarized information concerning Regional Management Corp. (the Company) and the Companys business, operations, financial performance, and trends. No


slide-1
SLIDE 1

Investor Presentation

November 2019

slide-2
SLIDE 2

Legal Disclosures

This document contains summarized information concerning Regional Management Corp. (the “Company”) and the Company’s business, operations, financial performance, and trends. No representation is made that the information in this document is complete. For additional financial, statistical, and business information, please see the Company’s most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q filed with the U.S. Securities and Exchange Commission (the “SEC”), as well as the Company’s other reports filed with the SEC from time to time. Such reports are or will be available on the Company’s website (www.regionalmanagement.com) and on the SEC’s website (www.sec.gov). This presentation, the related remarks, and the responses to various questions may contain various “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, which represent the Company’s expectations or beliefs concerning future events. Words such as “may,” “will,” “should,” “likely,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “outlook,” and similar expressions may be used to identify these forward-looking statements. Such forward-looking statements are about matters that are inherently subject to risks and uncertainties, many of which are outside of the control of the Company. Factors that could cause actual results or performance to differ from the expectations expressed or implied in such forward-looking statements include, but are not limited to, the following: changes in general economic conditions, including levels of unemployment and bankruptcies; risks associated with the Company’s transition to a new loan origination and servicing software system; risks related to opening new branches, including the ability or inability to open new branches as planned; risks inherent in making loans, including credit risk, repayment risk, and value of collateral, which risks may increase in light of adverse or recessionary economic conditions; risks associated with the implementation of new underwriting models and processes, including as to the effectiveness of new custom scorecards; risks relating to the Company’s asset-backed securitization transactions; changes in interest rates; the risk that the Company’s existing sources of liquidity become insufficient to satisfy its needs or that its access to these sources becomes unexpectedly restricted; changes in federal, state, or local laws, regulations, or regulatory policies and practices, and risks associated with the manner in which laws and regulations are interpreted, implemented, and enforced; the impact of changes in tax laws, guidance, and interpretations, including related to certain provisions of the Tax Cuts and Jobs Act; the timing and amount of revenues that may be recognized by the Company; changes in current revenue and expense trends (including trends affecting delinquencies and credit losses); changes in the Company’s markets and general changes in the economy (particularly in the markets served by the Company); changes in the competitive environment in which the Company operates or a decrease in the demand for its products; risks related to acquisitions; changes in operating and administrative expenses; and the departure, transition, or replacement of key personnel. Such factors and others are discussed in greater detail in the Company’s filings with the SEC. The Company cannot guarantee future events, results, actions, levels of activity, performance, or achievements. Except to the extent required by law, neither the Company nor any of its respective agents, employees, or advisors intend or have any duty or obligation to supplement, amend, update, or revise any forward-looking statement, whether as a result of new information, future developments, or otherwise. This presentation also contains certain non-GAAP measures. Please refer to the Appendix accompanying this presentation for a reconciliation of non- GAAP measures to the most comparable GAAP measures. The information and opinions contained in this document are provided as of the date of this presentation and are subject to change without notice. This document has not been approved by any regulatory or supervisory authority.

2

slide-3
SLIDE 3

3

Investment Highlights

Clear Path Forward for Sustainable Long-Term Growth Successful Differentiated Growth Strategy Advanced Credit Tools Deep Management Experience Abundant Market Opportunity Modern Infrastructure

slide-4
SLIDE 4
  • Converted to Nortridge Loan Origination and Servicing System (“NLS”)
  • Created new customer account portal
  • Added digital / mobile capabilities provide omni-channel customer experience
  • Deployed custom credit scorecards, convenience check risk/response models

− Approximately 60% of core branch small and large portfolio underwritten using custom scorecards as of September 30, 2019

  • Large loan portfolio receivables CAGR of 76% from 2014 to 2018
  • 18 consecutive quarters of year-over-year double-digit receivable growth
  • 13 consecutive quarters of year-over-year double-digit revenue growth
  • 4.1% ROA and 14.0% ROE for the twelve months ended September 30, 2019
  • 380 basis points improvement in operating expense ratio(1) since 2015

4

Profitability Growing While Investing for the Long-Term

Growth Performance Credit Technology

  • 358 branches in 11 states as of September 30, 2019
  • Total receivables of $1.0 billion as of September 30, 2019
  • Omni-channel origination capabilities
  • Branches, direct mail, digital, referrals, and retailers

Profile

(1) Annualized G&A expenses as a percentage of average finance receivables

slide-5
SLIDE 5

300-499 4% 500-549 7% 550-599 8% 600-649 10% 650-699 13% 700-749 16% 750-799 20% 800-850 22% Auto Loans 32% Credit Cards 21% Other 8% Personal Installment Loans 2% Student Loans 37%

Abundant Market Opportunity to Serve the Underserved

  • Approximately 80 million Americans generally align with Regional’s customer base
  • $66 billion market opportunity – RM has 2% market share; significant runway for growth

$3.9 Trillion Consumer Finance Market (1) 31% of US Population with FICO Between 550 & 700

Personal Installment Loans Account for ~$66 billion (2) 5

(1) Sourced from Federal Reserve Bank of New York; 2Q 2018 Quarterly Report on Household Debt and Credit; excludes residential mortgage and home equity revolving credit (2) Sourced from Equifax US National Consumer Credit Trends Report; June 2018, sourced from August 2018 publication

slide-6
SLIDE 6

6

Hybrid approach for portfolio growth – increasing receivables per branch and de novo expansion Differentiated go-to-market strategy offering small and large loans Well-established, cost-efficient omni-channel sales and integrated marketing targets and acquires healthier customers Modernized infrastructure streamlines customer experience and improves service and productivity while enabling digital capabilities Enhanced credit capabilities (custom scorecards and late-stage centralized collections) further stabilize credit

Supporting Growth to Generate Shareholder Value

Utilize scale to improve operating expense ratio High customer satisfaction and loyalty Diversified funding sources

slide-7
SLIDE 7

7

Hybrid Approach to Growth

  • Multiple channels and products provide attractive market opportunities
  • Most loans serviced and collected through branches
  • Late-stage delinquency through centralized collections group
  • Most branches with significant capacity to increase size of their portfolios
  • Missouri and Wisconsin expansion in 4Q 18; 15 de novo branches expected in 2019

Note: Data as of 9/30/17

Finance Receivables Per Branch Geographic Footprint (1)

Date of Entry: SC: 1987 TX: 2001 NC: 2004 TN: 2007 AL: 2009 OK: 2011 NM: 2012 GA: 2013 VA: 2015 MO: 2018 WI: 2018

17

Current States of Operation Attractive States for Expansion

11 65 35 16 7

(1) As of 9/30/2019

25 104 23 46 8 18 $1,899 $2,117 $2,390 $2,597 $2,567 $2,911 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 2015 2016 2017 2018 3Q 18 3Q 19

slide-8
SLIDE 8

# of Branches (as of 09/30/19) 26 13 42 277 # of Branches (as of 09/30/18) 8 33 52 253

$246 $2,019 $2,539 $2,717 $804 $2,461 $3,117 $3,099

$0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 < 1 YEARS 1-3 YEARS 3-5 YEARS 5+ YEARS Ending Finance Receivables (in thousands)

Ending Finance Receivables Per Branch

EFR Per Branch (as of 9/30/18) EFR Per Branch (as of 9/30/19)

Ongoing Growth Opportunities from Existing and De Novo Branches

  • Same store(1) portfolio growth in 3Q 19 of 15.9% vs. 14.4% in the prior-year period
  • Considerable growth opportunities in existing branch footprint, particularly from branches opened within last 3 years
  • Plan to open approximately 25-30 de novo branches in 2020

8

(1) Same store sales are based on branches more than 1 year old

slide-9
SLIDE 9

9

Multi-Product Offering Fits Customer Needs

Size (a) Term Security Finance Receivables (b) # of Loans (b) Average APR (c)

Range: $500 to $2,500 Average: ~$1,900 Up to 48 months Non-essential household goods $449.4 million ~280,000 43.0% Range: $2,501 to $12,000 Average: ~$5,300 18 to 60 months Title to a vehicle and/or non- essential household goods $554.7 million ~121,000 30.0% Range: Up to $7,500 Average: ~$2,100 6 to 48 months Purchased goods (e.g. furniture) $26.0 million ~18,000 22.1%

Customer Need

  • Short-term cash needs
  • Bill payment
  • Back-to-school expenses
  • Auto repair
  • Home furnishings
  • Appliances
  • Televisions and

electronics

  • Loan consolidation
  • Medical expenses
  • Home repairs
  • Product suite provides multiple solutions for customers as their credit needs evolve
  • Easy-to-understand products based on credit underwriting and ability to repay
  • Ability to cost-effectively “graduate” qualified small loan customers to larger loans at reduced rates
  • Product suite provides multiple solutions for customers as their credit needs evolve
  • Easy-to-understand products based on credit underwriting and ability to repay
  • Ability to cost-effectively “graduate” qualified small loan customers to larger loans at reduced rates

Small Large Retail

(a) Represents the average origination loan size (new and renewal) as of September 30, 2019 (b) As of September 30, 2019 (c) Fixed interest rates; represents average portfolio APR as of September 30, 2019

Note: Product offering table excludes $12.1 million auto portfolio (as of September 30, 2019), as the Company is no longer originating auto loans.

slide-10
SLIDE 10

10

Core Loan Portfolio Growth Driven by Large Loan Receivables Since adding large loans as a core product in 2015, large loan receivables have grown from $46 million to $555 million

21.7% YoY % Increase 32.6% 22.5% 21.8% 21.1%

$320 $338 $358 $376 $438 $414 $449 $46 $147 $235 $347 $438 $411 $555 $366 $485 $594 $723 $876 $825 $1,004 $0 $200 $400 $600 $800 $1,000 $1,200 2014 2015 2016 2017 2018 3Q 18 3Q 19 $ in millions

Core Loan Finance Receivables

Small Large

slide-11
SLIDE 11

Digitally Sourced Originations Continue to Accelerate

  • Digital originations are sourced from either our affiliate partnerships or directly from our website
  • All digitally sourced loans are underwritten in our branches by our custom credit scorecards and serviced by our

branches

  • As of 3Q 19, our digitally sourced volume represented approximately 21% of our total new borrower volume,

inclusive of new direct mail and branch originations

11

$5,989 $9,540 $10,803 $11,624 $6,220 $12,174 $15,953 13.3% 15.0% 16.4% 18.9% 14.1% 18.5% 20.8% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0% 22.0% 24.0% $0 $2,000 $4,000 $6,000 $8,000 $10,000 $12,000 $14,000 $16,000 $18,000

1Q 18 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19

% of New Borrower Volume Thousands

Digitally Sourced Origination Volume Trend

Small Loans Large Loans % of New Borrowers

slide-12
SLIDE 12

$34.3MM

12

Omni-Channel Originations

  • Branches are the foundation of Regional’s multi-channel strategy
  • Mail campaigns attract ~100,000 new customers per year to Regional
  • Continued expansion of digital channel / online lending capabilities to acquire customers

Regional Branch Network Supports All Origination Channels Personal Relationships with Customers

Convenience Check Loans Furniture and

retailers)

Furniture and Appliance Retailers

(Relationships with

  • approx. 600

retailers)

$185.4MM $282.5MM

Large Branch Originated Loans

(358 branches as of September 30, 2019)

$399.4MM $15.8MM

Branch Originated (1) Non-Branch Originated (1)

Digital Lead Generation / Partnership Affiliates

Retailers Web Mail

(1) YTD Origination Volume as of September 30, 2019

Small Branch Originated Loans

(358 branches as of September 30, 2019)

slide-13
SLIDE 13

13

NLS provides visibility to the “application funnel” that was previously invisible

Loans Booked

Applications System Eligible Branch Approved (Marketing Stimulus)

Pre-NLS Post-NLS

NLS Platform Supports Advanced Marketing & Analytics

Understanding “funnel dynamics” provides significant benefit to Marketing, Risk, and Operations

slide-14
SLIDE 14

14

A Snapshot of Regional’s Digital Journey – 2016 to 2019

# Function 2016 2019

1 Loan Origination Process

  • Paper-based process
  • Implemented in NLS as streamlined workflow from application to

booking

  • Debt Consolidation Sales Tools in NLS

2 Loan Underwriting Process

  • Manual and paper-based process
  • Automated in NLS and implemented logistic regression Custom

Scorecards 3 Loan Booking Process

  • Manual data entry
  • Implemented in NLS as streamlined workflow from application to

booking 4 Loan Servicing

  • Legacy end-of-life system
  • Implemented in NLS and includes electronic payments and

texting 5 Compliance Controls in Branch Operations

  • Manual origination controls
  • Fewer servicing controls in legacy system
  • Numerous automated controls implemented in NLS

6 Branch and RMC Central Workflow

  • Primarily paper and fax workflow
  • Automated workflow and decisioning implemented in NLS

7 Digital Documents in Branches

  • None
  • Scanning and upload capabilities into NLS

8 Digital Self-Servicing

  • None
  • Customer Portal implemented and includes electronic payments

9 In-Branch Recurring Payments

  • None
  • Branches can set up recurring payments for customers

10 Digital Affiliate Lead Generation

  • Rudimentary processes and no prequalification

criteria

  • Improved prequalification criteria
  • Acquired more affiliate partners and have grown this channel 5x

11 Digital Customer Interaction

  • None
  • Mobile texting implemented for payment and late fee

notifications

  • Emails to prospects being tested
slide-15
SLIDE 15

15

Top-Shelf Customer Satisfaction

Top-three box (8, 9, or 10 out of 10) customer satisfaction of 88% ~90% favorable ratings for key attributes:

− Loan process was quick, easy and understandable − People are professional, responsive, respectful, knowledgeable, helpful, friendly

90% of customers would apply to Regional Finance first the next time they need a loan Texting, online account self-service, electronic payments, and digital lending should increase customer satisfaction

slide-16
SLIDE 16

16

Our Typical Customer

Annual income (1) $45,000 College or advanced degree (1) 32% Our customer demographics… How we solve their financial needs… Average age 52 years Homeownership 59%

(1) Sourced from October 2018 Customer Satisfaction Survey

Household bills 23% Debt consolidation 15% Cash needs 12% Auto-related 10% Home-related 10% Medical 7% Family event related 7% Other 16%

Originations (2)

slide-17
SLIDE 17

Send to Branch Underwriting Decision Review Credit Initial Decision Review of Customer Financials Underwriting Exceptions Sent to Home Office Credit Custom Decision Engine Final Decision Book New Loan Credit / Underwriting Process Application Process

  • Custom automated decision engine used to determine if customer qualifies for product offerings
  • Product offering is based on risk profile of customer and their ability to repay
  • Credit exceptions are administered by central underwriting team
  • Custom automated decision engine used to determine if customer qualifies for product offerings
  • Product offering is based on risk profile of customer and their ability to repay
  • Credit exceptions are administered by central underwriting team

Home Office Credit

17

Robust Loan Approval Process

Determine Collateral to Secure Loan

slide-18
SLIDE 18

$115.6 $118.6 $131.0 $140.3 20.2% 18.0% 17.6% 16.4%

2015 2016 2017 2018 G&A Expense % of ANR

$115.6 $118.6 $131.0 $140.3 53.2% 49.3% 48.1% 45.7%

2015 2016 2017 2018 G&A Expense % of Revenue

$103.7 $116.1 16.6% 16.2%

YTD 18 YTD 19 G&A Expense % of ANR

$103.7 $116.1 46.5% 45.0%

YTD 18 YTD 19 G&A Expense % of Revenue ($ in millions)

Operating Expense and Efficiency Ratios (1)

18

Achieving operating leverage while reinvesting in the business

Optimizing Expense Structure

(1) YTD figures through 3Q of each respective period (2) Annualized as a percentage of average finance receivables

(2)

slide-19
SLIDE 19

$573 $602 $628 $607 $646 $696 $718 $695 $727 $775 $817 $805 $847 $888 $932 $912 $973 $1,042 2Q 15 3Q 15 4Q 15 1Q 16 2Q 16 3Q 16 4Q 16 1Q 17 2Q 17 3Q 17 4Q 17 1Q 18 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19

Volume Driven Revenue Growth

($ in millions) ($ in millions)

Finance Receivables Total Revenue

18 consecutive quarters of year-over-year double-digit receivable growth 13 consecutive quarters of year-over-year double-digit revenue growth

19

$53.0 $55.1 $56.7 $56.7 $57.3 $62.5 $64.0 $65.8 $65.3 $69.2 $72.1 $72.6 $72.4 $77.9 $83.7 $81.7 $84.3 $91.7 2Q 15 3Q 15 4Q 15 1Q 16 2Q 16 3Q 16 4Q 16 1Q 17 2Q 17 3Q 17 4Q 17 1Q 18 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19

slide-20
SLIDE 20

4.2% 3.7% 4.0% 4.0% 12.2% 12.0% 13.5% 13.6%

2015 2016 2017 2018 ROA ROE

$1.79 $1.99 $2.54 $2.93 $23.4 $24.0 $30.0 $35.3

2015 2016 2017 2018 Net income Diluted EPS

Growing Receivables and Expanding Bottom Line Lead to Consistent Returns

($ in millions)

Net Income & Diluted Earnings Per Share Return on Assets & Return on Equity

Expansion of net income and EPS follow receivable growth, coupled with consistent returns

20

slide-21
SLIDE 21

Senior Revolver

  • Size: $640 million
  • Interest Type: Floating
  • Maturity: September 2022
  • Lenders: Wells Fargo Bank (Agent),

Bank of America, BMO Harris, First Tennessee, Texas Capital, Synovus, Bank United, Axos Bank

  • Collateral: Allows for the funding of

Small, Large, Retail, and Auto Loans

  • Facility has been upsized and

renewed multiple times over the last 30 years

  • Recent amendment added flexibility

to execute on small loan securitizations and warehouse facilities

21

Large Loan Securitizations Warehouse Facility

  • Size: Up to $150 million
  • Interest Type: Floating
  • Maturity: April 2022
  • Administrative Agent: Wells

Fargo Bank

  • Structuring Agent: Credit Suisse
  • Collateral: Allows for the funding
  • f Large Loans
  • Size: Successfully completed three

transactions totaling $410 million

  • Interest Type: Fixed
  • Maturities:

$150 million, Jul. 2027, WAC – 3.93% $130 million, Jan. 2028, WAC – 4.87% $130 million, Nov. 2028, WAC – 3.17%

  • Lenders: Qualified institutional investors
  • Collateral: Allows for the funding of

Large Loans

  • Long history of liquidity support from a strong group of banking partners
  • Diversified funding platform with a senior revolving facility, warehouse facility, and securitizations

Diversified Liquidity Profile

slide-22
SLIDE 22

9.3% 45.8% 38.9% 90.7% 54.2% 61.1%

0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%

2017 2018 3Q 19

Fixed vs Variable Debt

% Fixed Debt % Variable Debt

0.69 0.69 0.68 2.39 2.37 2.51 2.50 2.45 2.59 0.50 1.00 1.50 2.00 2.50 3.00 2017 2018 3Q 19

Funded Debt Ratios

Funded Debt Ratio (Debt / Assets) Funded Debt-to-Equity Ratio Funded Debt-to-Tangible Equity Ratio

$193 $179 $188 $224 $257 $287 $312 $339 $294 $277 $101 $69 $59 $34 $120 $43 $95 $94 $74 $34 $100 $200 $300 $400 2Q 17 3Q 17 4Q 17 1Q 18 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 Millions

Debt Capacity

Undrawn Senior Revolver Capacity Undrawn Warehouse Capacity

Significant Capacity to Fund Growth

22

(2) YTD interest expense annualized as a percentage of average finance receivables

  • As of September 30, 2019,

total undrawn capacity was $311 million (subject to borrowing base)

  • Fixed-rate debt represents

39% of total debt

  • $130 million securitization in

4Q 19 will increase capacity and move $130 million to fixed-rate debt

3.2% 3.9% 4.1% Interest Expense %

(2)

(1) See the Appendix for information regarding non-GAAP financial measures

(1)

slide-23
SLIDE 23

23

Investment Highlights

Clear Path Forward for Sustainable Long-Term Growth Successful Differentiated Growth Strategy Advanced Credit Tools Deep Management Experience Abundant Market Opportunity Modern Infrastructure

slide-24
SLIDE 24

24

Appendix

slide-25
SLIDE 25

25

Deep and Tested Management Experience

Peter Knitzer President and CEO John Schachtel COO Dan Taggart Chief Credit Risk Officer Rob Beck CFO Jim Ryan Officer Jim Ryan Chief Marketing Officer

  • 30+ years of finance and accounting experience
  • Also spent 29 years at Citi, including service as COO of the US Retail Bank
  • Prior to joining Regional, was EVP and COO for the Leukemia and Lymphoma Society
  • 30+ years of consumer financial services experience
  • Prior to joining Regional, was COO at OneMain Financial
  • Extensive operations experience at CitiFinancial (now OneMain)
  • 20+ years of financial services and credit experience
  • Prior to joining Regional, was SVP at Wingspan Portfolio Advisors, managing servicing and loss mitigation
  • Also spent 11 years at Citi, including service as SVP and Chief Credit Risk Officer at CitiFinancial
  • 30+ years of consumer financial services experience
  • Spent 14 years at Citi in various senior roles, including Chairman & CEO of Citibank North America
  • Prior to joining Regional, was EVP and Head of Payments at CIBC, and President and Director at E*TRADE Bank
  • 20+ years of consumer financial services experience
  • Prior to joining Regional, was Chief Marketing Officer at OneMain Financial for 10 years
  • Also held additional senior positions at CitiFinancial, including SVP of Operations and VP of Credit Risk
slide-26
SLIDE 26

Strong Corporate Governance and Board of Directors Board of Directors

(Non-Employee Directors)

26 Jonathan Brown

  • Partner with

Basswood Capital Management, LLC

  • Formerly at

Sandelman Partners

  • Formerly at

Goldman Sachs

Carlos Palomares

  • Chairman of

RM’s Board of Directors

  • President and

CEO of SMC Resources

  • Former SVP of

Capital One Financial Corp.

  • Former COO of

Citibank Latin America Consumer Bank

Mike Dunn

  • Former CEO

and Executive Chairman of RM

  • Former Partner
  • f Brysam

Global Partners

  • Former CFO of

Citigroup Global Consumer Group

Steve Freiberg

  • Senior Advisor

to The Boston Consulting Group

  • Former CEO of

E*TRADE

  • Former Co-

Chairman/CEO

  • f Citigroup

Global Consumer Group

Al de Molina

  • Former CEO

and COO of GMAC

  • Former CFO of

Bank of America

  • Former CEO of

Banc of America Securities

Roel Campos

  • Partner at

Hughes Hubbard & Reed LLP law firm

  • Practices in

securities regulation and corporate governance

  • Former SEC

Commissioner

Maria Contreras-Sweet

  • Former

Administrator

  • f U.S. Small

Business Administration

  • Founder of

ProAmerica Bank

  • Former

Secretary of CA’s Business, Transportation and Housing Agency

slide-27
SLIDE 27

Balance Sheet Metrics

27

In addition to financial measures presented in accordance with generally accepted accounting principles (“GAAP”), this presentation contains certain non-GAAP financial measures. We utilize non-GAAP measures as additional metrics to aid in, and enhance, the understanding of our financial results. Tangible assets, tangible equity, funded debt to tangible equity, tangible equity to tangible assets, and tangible equity per share are non-GAAP

  • measures. We use these non-GAAP measures to evaluate and manage our capital and leverage position. We also believe that these non-GAAP measures

are commonly used in the financial services industry and provide useful information to users of our financial statements in the evaluation of our capital and leverage position. This non-GAAP financial information should be considered in addition to, not as a substitute for or superior to, measures of financial performance prepared in accordance with GAAP. In addition, our non-GAAP measures may not be comparable to similarly titled non-GAAP measures of other companies. The following table provides a reconciliation of GAAP measures to non-GAAP measures. in thousands 3Q 19 3Q 18 2018 2017 2016 2015 Total assets 1,086,172 $ 893,279 $ 956,395 $ 829,483 $ 712,224 $ 626,373 $ Less: Intangible assets 9,574 10,429 10,010 10,607 6,448 3,023 Tangible assets (non-GAAP) 1,076,598 882,850 946,385 818,876 705,776 623,350 Gross long-term debt 743,835 611,593 660,507 571,496 491,678 411,177 Total stockholders' equity 296,687 267,429 279,161 239,411 207,475 205,227 Less: Intangible assets 9,574 10,429 10,010 10,607 6,448 3,023 Tangible common equity (non-GAAP) 287,113 $ 257,000 $ 269,151 $ 228,804 $ 201,027 $ 202,204 $ Diluted weighted-average shares 11,677 12,133 12,078 11,783 12,085 13,074 Funded debt-to-equity ratio 2.51 2.29 2.37 2.39 2.37 2.00 Funded debt-to-tangible equity ratio (non-GAAP) 2.59 2.38 2.45 2.50 2.45 2.03 Total stockholders' equity to total assets 27.3% 29.9% 29.2% 28.9% 29.1% 32.8% Tangible equity to tangible assets (non-GAAP) 26.7% 29.1% 28.4% 27.9% 28.5% 32.4% Total stockholders' equity per share 25.41 $ 22.04 $ 23.11 $ 20.32 $ 17.17 $ 15.70 $ Tangible equity per share (non-GAAP) 24.59 $ 21.18 $ 22.28 $ 19.42 $ 16.63 $ 15.47 $

slide-28
SLIDE 28