35 *Represents ending balances, as determined in accordance with accounting principles generally accepted in the U.S., ending shares outstanding and tangible book value per share as of the date indicated. **Intangible assets consist of core deposit and bank charter intangible and goodwill. <1> Includes $14,123,000 of common stockholders' equity and $1,460,000 of bargain purchase gain. <2> Includes $60,079,000 of common stockholders' equity and $5,163,000 of tax-exempt bargain purchase gain. Financial data in thousands, except per share amounts. Non-GAAP Reconciliation Calculation of Tangible Book Value Per Common Share Common Stock Without Pro Forma 12/31/2015 Issuance Common Stock Issuance 6/30/2016 CSB & C1 with CSB & C1 9/30/2016 Common Stockholders' Equity 1,464,631 $ (110,000) $ 1,354,631 $ 1,556,921 $ 1,136,340 $ 2,693,261 $ 2,756,346 $ Less: Intangible Assets ** (152,340) (152,340) (149,904) (574,845) (724,749) (722,153) Tangible Common Stockholders' Equity 1,312,291 $ (110,000) $ 1,202,291 $ 1,407,017 $ 561,495 $ 1,968,512 $ 2,034,193 $ Ending Shares 90,612 (2,098) 88,514 90,745 30,355 121,100 121,134 Tangible Book Value Per Share * 14.48 $ 13.58 $ 15.51 $ 16.26 $ 16.79 $ Difference 0.90 $ Difference 0.75 $ Pro Forma Pro Forma Pro Forma 12/31/2013 3/31/2014 Summit with Summit 12/31/2014 12/31/2014 Intervest with Intervest 6/30/2015 Carolinas with Carolinas Common Stockholders' Equity 629,060 $ 653,208 $ 166,402 $ 819,610 $ 908,390 $ 908,390 $ 238,476 $ 1,146,866 $ 1,209,254 $ 65,389 $ 1,274,643 $ Less: Intangible Assets ** (19,158) (20,993) (88,766) (109,759) (105,576) (105,576) (46,595) (152,171) (151,150) (7,617) (158,767) Tangible Common Stockholders' Equity 609,902 $ 632,215 $ 77,636 $ 709,851 $ 802,814 $ 802,814 $ 191,881 $ 994,695 $ 1,058,104 $ 57,772 $ 1,115,876 $ Ending Shares 73,712 73,888 5,766 �� 79,654 79,924 79,924 6,637 86,561 86,811 1,448 88,259 Tangible Book Value Per Share * 8.27 $ 8.56 $ 8.91 $ 10.04 $ 10.04 $ 11.49 $ 12.19 $ 12.64 $ Difference 0.35 $ Difference 1.45 $ Difference 0.45 $ Without Pro Forma 12/31/2006 12/31/2007 12/31/2008 12/31/2009 12/31/2010 12/31/2011 12/31/2012 Genala Genala 6/30/2013 Shelby with Shelby Common Stockholders' Equity 174,633 $ 190,829 $ 252,302 $ 269,028 $ 320,355 $ 424,551 $ 507,664 $ (15,583) $ <1> 492,081 $ 531,125 $ 65,242 $ <2> 596,367 $ Less: Intangible Assets ** (6,140) (5,877) (5,664) (5,554) (7,925) (12,207) (11,827) 1,656 (10,171) (10,690) (10,136) (20,826) Tangible Common Stockholders' Equity 168,493 $ 184,952 $ 246,638 $ 263,474 $ 312,430 $ 412,344 $ 495,837 $ (13,927) $ 481,910 $ 520,435 $ 55,106 $ 575,541 $ Ending Shares 66,986 67,272 67,456 67,618 68,214 68,928 70,544 (848) 69,696 70,876 2,515 73,391 Tangible Book Value Per Share * 2.52 $ 2.75 $ 3.66 $ 3.90 $ 4.58 $ 5.98 $ 7.03 $ 6.92 $ 7.34 $ 7.84 $ Difference 0.11 $ Difference 0.50 $ |