
| 14 14 Non-GAAP Reconciliation (Dollars in thousands) 2010 2011 2012 2013 9mo Net income 13,615 $ 17,348 $ 33,188 $ 30,606 $ Gain on securities and other nonrecurring gains - (2,113) (1,485) (2,653) Non-recurring and merger related expense 447 19,928 18,019 12,855 Income taxes (87) (6,547) (6,114) (4,116) Net (income) loss from discontinued operations - (914) 637 - Total core income (A) 13,975 $ 27,714 $ 44,245 $ 36,692 $ Amortization of intangible assets (after tax) 1,813 $ 2,542 $ 3,203 $ 2,417 $ Total core tangible income (B) 15,788 $ 30,256 $ 47,448 $ 39,109 $ Total non-interest income 29,751 $ 35,803 $ 54,056 $ 42,518 $ Gain on securities and other nonrecurring gains - (2,113) (1,485) (2,653) Net interest income 76,947 106,520 143,388 128,910 Total core revenue 106,698 $ 140,210 $ 195,959 $ 168,775 $ Total non-interest expense 82,137 $ 116,442 $ 140,806 $ 120,202 $ Less: Non-recurring and merger related expense (447) (19,928) (18,019) (12,855) Core non-interest expense 81,690 96,514 122,787 107,347 (Dollars in millions, except per share data) Total average assets (C) 2,743 $ 3,484 $ 4,532 $ 5,242 $ Total average equity (D) 383 $ 476 $ 586 $ 673 $ Total average intangible assets 174 207 242 272 Total average tangible equity (E) 209 $ 269 $ 344 $ 401 $ Total stockholders' equity, period-end 387 $ 552 $ 667 $ 673 $ Less: Intangible assets, period-end (173) (223) (274) (272) Total tangible stockholders' equity, period-end (F) 214 $ 329 $ 393 $ 401 $ Total shares outstanding, period-end ( thousands ) (G) 14,076 21,148 25,148 24,952 Average diluted shares outstanding ( thousands ) (H) 13,896 17,952 22,329 25,001 Core earnings per common share, diluted (A/H) 1.00 $ 1.54 $ 1.98 $ 1.47 $ Tangible book value per share, period-end (F/G) 15.22 $ 15.53 $ 15.63 $ 16.08 $ Core return on assets (A/C) 0.51 % 0.80 % 0.98 % 0.93 % Core return on equity (A/D) 3.65 5.76 7.52 7.27 Core return on tangible equity (B/E) 7.57 11.27 13.78 13.02 |