A complete hypothetical calculation
All amounts are in millions. Assume parent shareholders equity of 1,000 at the opening date and 1,100 at closing; preferred equity 100 at both dates; goodwill 150 at both dates; and other deducted intangibles 50 and 40. For this simplified example, there are no related tax adjustments. Annual income attributable to the parent is 130, including 10 due to preferred shareholders.
| Measure | Calculation | Result |
|---|---|---|
| Opening TCE | 1,000 − 100 − 150 − 50 | 700 |
| Closing TCE | 1,100 − 100 − 150 − 40 | 810 |
| Average TCE | (700 + 810) / 2 | 755 |
| Income available to common | 130 − 10 | 120 |
| Annual ROTCE | 120 / 755 | 15.8940% |
| Average common equity before intangible deductions | (900 + 1,000) / 2 | 950 |
| Return on common equity | 120 / 950 | 12.6316% |