![](https://capedge.com/proxy/425/0001104659-14-081729/g247452bgi025.gif)
| Non-GAAP Reconciliation (Dollars in thousands)20102011201220139Mos14Net income 13,615$ 17,348$ 33,188$ 41,143$ 22,347$ Less: Non-core revenue (net)- (2,113) (1,485) (6,045) 9,691 Non-core expense (net)447 19,928 18,019 15,348 6,730 Income taxes(87) (6,547) (6,114) (3,750) (6,071) Net (income) loss from discontinued operations- (914) 637 - - Total core income (A)13,975$ 27,714$ 44,245$ 46,696$ 32,697$ Amortization of intangible assets (after tax)1,813$ 2,542$ 3,203$ 3,161$ 2,290$ Total core tangible income(B)15,788$ 30,256$ 47,448$ 49,857$ 34,987$ Total non-interest income29,751$ 35,803$ 54,056$ 58,232$ 33,570$ Less: Non-core revenue (net)- (2,113) (1,485) (6,045) 9,691 Net interest income76,947 106,520 143,388 168,752 132,044 Total core revenue106,698$ 140,210$ 195,959$ 220,939$ 175,305$ Total non-interest expense82,137$ 116,442$ 140,806$ 157,359$ 124,310$ Less: Non-core expense (net)(447) (19,928) (18,019) (15,348) (6,730) Core non-interest expense 81,690 96,514 122,787 142,011 117,580 (Dollars in millions, except per share data) Total average assets (C)2,743$ 3,484$ 4,532$ 5,306$ 6,087$ Total average equity (D)383$ 476$ 586$ 675$ 691$ Total average intangible assets174 207 242 272 279 Total average tangible equity (E)209$ 269$ 344$ 403$ 412$ Total stockholders' equity, period-end387$ 552$ 667$ 678$ 697$ Less: Intangible assets, period-end(173) (223) (274) (271) (277) Total tangible stockholders' equity, period-end (F)214$ 329$ 393$ 407$ 420$ Total shares outstanding, period-end (thousands) (G)14,076 21,148 25,148 25,036 25,173 Average diluted shares outstanding (thousands)(H)13,896 17,952 22,329 24,965 24,835 Core earnings per common share, diluted (A/H)1.00$ 1.54$ 1.98$ 1.87$ 1.32$ Tangible book value per share, period-end(F/G)15.22$ 15.53$ 15.63$ 16.27$ 16.67$ Core return on assets(A/C)0.51 %0.80 %0.98 %0.88 %0.72 Core return on equity(A/D)3.65 5.76 7.52 6.92 6.31 Core return on tangible equity(B/E)7.5711.2713.7712.3711.31 Note: See footnote on page 16 for description of non-core items 24 |