
| 21 Non-GAAP Reconciliation 2010 2011 2012 2013 Q1 Dollars in thousands) Net income 13,615 $ 17,348 $ 33,188 $ 10,465 $ Gain on securities and other nonrecurring gains - (2,113) (1,485) - Non-recurring and merger related expense 447 19,928 18,019 5,064 Income taxes (87) (6,547) (6,114) (2,042) Net (income) loss from discontinued operations - (914) 637 - Total core income (A) 13,975 27,714 44,245 13,487 Amortization of intangible assets (after tax) 1,813 2,542 3,203 826 Total core tangible income (B) 15,788 $ 30,256 $ 47,448 $ 14,313 $ Total non-interest income 29,751 $ 35,803 $ 54,056 $ 14,798 $ Gain on securities and other nonrecurring gains - (2,113) (1,485) - Net interest income 76,947 106,520 143,388 41,937 Total core revenue 106,698 $ 140,210 $ 195,959 $ 56,735 $ Total non-interest expense 82,137 $ 116,442 $ 140,806 $ 39,483 $ Less: Non-recurring and merger related expense (447) (19,928) (18,019) (5,064) Total core non-interest expense 81,690 $ 96,514 $ 122,787 $ 34,419 $ (Dollars in millions) Total average assets (C) 2,743 $ 3,484 $ 4,532 $ 5,240 $ Total average equity (D) 383 476 586 666 Total average intangible assets 174 207 242 273 Total average tangible equity (E) 209 $ 269 $ 344 $ 393 $ Total stockholders' equity, period-end 387 $ 552 $ 667 $ 674 $ Less: Intangible assets, period-end (173) (223) (274) (273) Total tangible stockholders' equity, period-end (F) 214 $ 329 $ 393 $ 401 $ Total shares outstanding, period-end (thousands ) (G) 14,076 21,148 25,148 25,254 Average diluted shares outstanding (thousands ) (H) 13,896 17,952 22,329 25,136 Core return on assets (A/C) 0.51 % 0.80 % 0.98 % 1.03 Core return on equity (A/D) 3.65 5.76 7.52 8.10 Core return on tangible equity (B/E) 7.57 11.27 13.78 14.57 Core earnings per common share, diluted (A/H) 1.00 $ 1.54 $ 1.98 $ 0.54 $ Tangible book value per share, period-end (F/G) 15.22 $ 15.53 $ 15.63 $ 15.87 $ GAAP return on assets 0.50 % 0.50 % 0.73 % 0.80 GAAP return on equity 3.55 3.64 5.66 6.28 GAAP earnings per common share, diluted 0.98 $ 0.97 $ 1.49 $ 0.42 $ GAAP book value per share, period-end 27.52 $ 26.09 $ 26.53 $ 26.68 $ |