| Adjusted Net Earnings and Profitability Metrics Non-GAAP Measurements Adjusted Net Earnings December 31, September 30, June 30, March 31, December 31, December 31, and Related Ratios 2014 2014 2014 2014 2013 2014 2013 (Dollars in thousands) Reported net earnings 70,999 $ 62,271 $ 10,555 $ 25,080 $ 3,109 $ 168,905 $ 45,115 $ Less: Tax benefit on discontinued operations (47) (3) (476) (588) (240) (1,114) (258) Add: Tax expense on continuing operations 42,226 42,205 14,846 14,576 9,135 113,853 30,003 Reported pre-tax earnings 113,178 104,473 24,925 39,068 12,004 281,644 74,860 Add: Acquisition, integration, reorganization and severance costs 7,381 5,193 86,242 2,200 16,673 101,016 40,812 Less: FDIC loss sharing expense, net (4,360) (7,415) (8,525) (11,430) (10,593) (31,730) (26,172) Gain on sale of loans and leases 7 973 (485) 106 683 601 1,791 (Loss) gain on securities - - 89 4,752 (272) 4,841 5,359 Covered OREO (expense) income, net (176) (452) 185 1,615 594 1,172 1,833 Gain on sale of owned office building - - - 1,570 - 1,570 - Adjusted pre-tax earnings before accelerated discount accretion 125,088 116,560 119,903 44,655 38,265 406,206 132,861 Less: Accelerated discount accretion resulting from payoffs of acquired loans 11,421 4,501 15,290 7,655 1,434 38,867 4,393 Adjusted pre-tax earnings 113,667 112,059 104,613 37,000 36,831 367,339 128,468 Tax expense (1) (45,467) (44,824) (41,845) (14,800) (14,622) (146,936) (51,002) Adjusted net earnings 68,200 $ 67,235 $ 62,768 $ 22,200 $ 22,209 $ 220,403 $ 77,466 $ Average assets 15,892,761 $ 15,716,539 $ 15,037,101 $ 6,513,376 $ 6,632,730 $ 13,322,388 $ 6,116,853 $ Average stockholders' equity 3,500,291 $ 3,465,119 $ 3,233,018 $ 820,248 $ 818,935 $ 2,763,726 $ 718,920 $ Less: Average intangible assets 1,739,977 1,744,542 1,638,267 225,294 233,628 1,342,286 172,096 Average tangible common equity 1,760,314 $ 1,720,577 $ 1,594,751 $ 594,954 $ 585,307 $ 1,421,440 $ 546,824 $ Annualized return on average assets (2) 1.77% 1.57% 0.28% 1.56% 0.19% 1.27% 0.74% Annualized adjusted return on average assets (3) 1.70% 1.70% 1.67% 1.38% 1.33% 1.65% 1.27% Annualized return on average equity (4) 8.05% 7.13% 1.31% 12.40% 1.51% 6.11% 6.28% Annualized adjusted return on average equity (5) 7.73% 7.70% 7.79% 10.98% 10.76% 7.97% 10.78% Annualized return on average tangible equity (6) 16.00% 14.36% 2.65% 17.10% 2.11% 11.88% 8.25% Annualized adjusted return on average tangible equity (7) 15.37% 15.50% 15.79% 15.13% 15.05% 15.51% 14.17% (1) Effective tax rates of 40.0% in 2014 periods and 39.7% in 2013 periods. (2) Annualized net earnings divided by average assets (3) Annualized adjusted net earnings divided by average assets (4) Annualized net earnings divided by average stockholders' equity (5) Annualized adjusted net earnings divided by average stockholders' equity (6) Annualized net earnings divided by average tangible common equity (7) Annualized adjusted net earnings divided by average tangible common equity Three Months Ended Year Ended |