| 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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
|
(dollars in thousands, except per share and unit amounts) |
|
Basic EPS |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
22,061 |
|
|
$ |
14,892 |
|
|
$ |
54,850 |
|
|
$ |
44,506 |
|
Less: income allocated to unvested restricted stock |
|
|
176 |
|
|
|
131 |
|
|
|
450 |
|
|
|
352 |
|
Income allocated to common shares |
|
$ |
21,885 |
|
|
$ |
14,761 |
|
|
$ |
54,400 |
|
|
$ |
44,154 |
|
Weighted-average shares for basic EPS |
|
|
29,830,475 |
|
|
|
29,968,004 |
|
|
|
29,905,265 |
|
|
|
30,048,748 |
|
Basic EPS (1) |
|
$ |
0.73 |
|
|
$ |
0.49 |
|
|
$ |
1.82 |
|
|
$ |
1.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive PSUs |
|
|
50,390 |
|
|
|
65,675 |
|
|
|
50,101 |
|
|
|
68,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
Income allocated to common shares |
|
$ |
21,885 |
|
|
$ |
14,761 |
|
|
$ |
54,400 |
|
|
$ |
44,154 |
|
Weighted-average shares for diluted EPS |
|
|
29,880,865 |
|
|
|
30,033,679 |
|
|
|
29,955,366 |
|
|
|
30,117,269 |
|
Diluted EPS (1) |
|
$ |
0.73 |
|
|
$ |
0.49 |
|
|
$ |
1.82 |
|
|
$ |
1.47 |
|
(1)Per share amounts may not be able to be recalculated using net income and weighted-average shares presented above due to rounding.
|