Non-GAAP Reconciliation Note: Core results exclude acquisition, divestiture, systems conversion, accounting correction, discontinued operations and restructuring net charges after tax 20 (Dollars in thousands) 2011 2012 2013 2014 2015 Net income $ 17,348 $ 33,188 $ 41,143 $ 33,744 $ 49,518 Non-core revenue (net) (2,101) (1,485) (6,045) 9,691 (2,110) Non-core expense (net) 19,928 18,019 15,348 8,492 17,611 Income taxes (6,547) (6,114) (3,750) (7,185) (5,409) Net (income) loss from discontinued operations (914) 637 - - - Total core income (A) $ 27,714 $ 44,245 $ 46,696 $ 44,742 $ 59,610 Amortization of intangible assets (after tax) 2,542 3,203 3,161 2,887 2,138 Total core tangible income (B) $ 30,256 $ 47,448 $ 49,857 $ 47,629 $ 61,748 Total non-interest income $ 35,803 $ 54,056 $ 58,232 $ 47,770 $ 54,288 Non-core revenue (net) (2,101) (1,485) (6,045) 9,691 (2,110) Net interest income 106,520 143,388 168,752 178,691 213,849 Total core revenue $ 140,222 $ 195,959 $ 220,939 $ 236,152 $266,027 Total non-interest expense $ 116,055 $ 140,806 $ 157,359 $ 165,986 $196,830 Less: Non-core expense (net) (19,928) (18,019) (15,348) (8,492) (17,611) Core non-interest expense $ 96,127 $ 122,787 $ 142,011 $ 157,494 $ 179,219 (Dollars in millions, except per share data) Total average assets (C) $ 3,485 $ 4,532 $ 5,306 $ 6,171 $ 7,249 Total average equity (D) $ 481 $ 586 $ 675 $ 693 $ 805 Total average intangible assets 206 242 272 278 311 Total average tangible equity (E) $ 275 $ 344 $ 403 $ 415 $ 494 Total stockholders' equity, period-end $ 552 $ 667 $ 678 $ 709 $ 887 Less: Intangible assets, period-end (244) (274) (271) (276) (335) Total tangible stockholders' equity, period-end (F) $ 308 $ 393 $ 407 $ 433 $ 553 Total shares outstanding, period-end (thousands) (G) 21,147 25,148 25,036 25,183 30,974 Average diluted shares outstanding (thousands) (H) 17,952 22,329 24,965 24,854 28,564 Core earnings per common share, diluted (A/H) $ 1.54 $ 1.98 $ 1.87 $ 1.80 $ 2.09 Tangible book value per share, period-end (F/G) $ 15.51 $ 15.63 $ 16.27 $ 17.19 $ 17.84 Core return on assets % (A/C) 0.80 0.98 0.88 0.73 0.82 Core return on equity % (A/D) 5.76 7.52 6.92 6.46 7.40 Core return on tangible equity % (B/E) 10.99 13.77 12.37 11.48 12.49
![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-16-095477/g39061mmi020.gif)