| Reconciliation of Components Used to Derive Basic and Diluted EPS |
The following table is a reconciliation of the components used to derive basic and diluted EPS for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
Net |
|
|
Average |
|
|
Per |
|
|
|
Income |
|
|
Shares |
|
|
Share |
|
|
|
(Numerator) |
|
|
(Denominator) |
|
|
Amount (1) |
|
|
|
(dollars in thousands except share and per share data) |
|
Year Ended December 31, 2022 |
|
|
|
|
|
|
|
|
|
Basic EPS |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
101,394 |
|
|
|
30,299,148 |
|
|
$ |
3.35 |
|
Less: income allocated to unvested restricted stock |
|
|
558 |
|
|
|
30,299,148 |
|
|
|
0.02 |
|
Basic EPS |
|
$ |
100,836 |
|
|
|
30,299,148 |
|
|
$ |
3.33 |
|
Effect of dilutive securities - options and unvested restricted stock |
|
|
— |
|
|
|
92,909 |
|
|
|
— |
|
Diluted EPS |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
101,394 |
|
|
|
30,392,057 |
|
|
$ |
3.34 |
|
Less: income allocated to unvested restricted stock |
|
|
558 |
|
|
|
30,392,057 |
|
|
|
0.02 |
|
Diluted EPS |
|
$ |
100,836 |
|
|
|
30,392,057 |
|
|
$ |
3.32 |
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2021 |
|
|
|
|
|
|
|
|
|
Basic EPS |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
98,677 |
|
|
|
30,393,559 |
|
|
$ |
3.25 |
|
Less: income allocated to unvested restricted stock |
|
|
671 |
|
|
|
30,393,559 |
|
|
|
0.02 |
|
Basic EPS |
|
$ |
98,006 |
|
|
|
30,393,559 |
|
|
$ |
3.22 |
|
Effect of dilutive securities - options and unvested restricted stock |
|
|
— |
|
|
|
78,188 |
|
|
|
— |
|
Diluted EPS |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
98,677 |
|
|
|
30,471,747 |
|
|
$ |
3.24 |
|
Less: income allocated to unvested restricted stock |
|
|
671 |
|
|
|
30,471,747 |
|
|
|
0.02 |
|
Diluted EPS |
|
$ |
98,006 |
|
|
|
30,471,747 |
|
|
$ |
3.22 |
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2020 |
|
|
|
|
|
|
|
|
|
Basic EPS |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
42,196 |
|
|
|
30,280,415 |
|
|
$ |
1.39 |
|
Less: income allocated to unvested restricted stock |
|
|
532 |
|
|
|
30,280,415 |
|
|
|
0.02 |
|
Basic EPS |
|
$ |
41,664 |
|
|
|
30,280,415 |
|
|
$ |
1.38 |
|
Effect of dilutive securities - options and unvested restricted stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Diluted EPS |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
42,196 |
|
|
|
30,280,415 |
|
|
$ |
1.39 |
|
Less: income allocated to unvested restricted stock |
|
|
532 |
|
|
|
30,280,415 |
|
|
|
0.02 |
|
Diluted EPS |
|
$ |
41,664 |
|
|
|
30,280,415 |
|
|
$ |
1.38 |
|
(1)Per share amounts may not be able to be recalculated using net income and weighted-average shares presented above due to rounding.
|