![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-18-006870/g54231mmi025.gif)
| GAAP TO NON-GAAP RECONCILIATION - QUARTERLY For th e Th re e Mon th s En de d For th De 2017 De ce m be r 31, 2017 S e pte m be r 30, 2017 De ce m be r 31, 2016 (dollars in t housands, except per share amount s) In com e S tate m e n t Data: Net income $ 11,684 $ 58,363 $ 56,552 $ 183,682 Average t ot al st ockholders' equit y Less: average goodwill Average t angible st ockholders' equit y $ 2,570,704 995,492 $ 2,564,563 995,492 $ 2,507,514 995,492 $ 2,538,341 995,492 $ 1,575,212 $ 1,569,071 $ 1,512,022 $ 1,542,849 Average t ot al asset s Less: average goodwill Average t angible asset s $ 20,193,919 995,492 $ 20,109,090 995,492 $ 19,778,918 995,492 $ 19,942,807 995,492 $ 19,198,427 $ 19,113,598 $ 18,783,426 $ 18,947,315 Ret urn on average t ot al st ockholders' equit y (1 ) Ret urn on average t angible st ockholders' equit y (non-GAAP ) (1 ) 1.80 2.94 % % 9.03 14.76 % % 8.97 14.88 % % 7.24 11.91 Ret urn on average t ot al asset s(1 ) Ret urn on average t angible asset s (non-GAAP ) (1 ) 0.23 0.24 % % 1.15 1.21 % % 1.14 1.20 % % 0.92 0.97 Average st ockholders' equit y t o average asset s T angible average st ockholders' equit y t o t angible average asset s (non-GAAP ) 12.73 8.20 % % 12.75 8.21 % % 12.68 8.05 % % 12.73 8.14 (1) Annualized for the three months ended December 31, 2017 and 2016, and the three months ended September 30, 2017 As of De ce m be r 31, 2017 As of S e pte m be r 30, 2017 As of De ce m be r 31, 2016 Bal an ce S h e e t Data: T ot al st ockholders' equit y Less: goodwill T angible st ockholders' equit y $ 2,532,551 995,492 $ 2,581,858 995,492 $ 2,476,485 995,492 $ 1,537,059 $ 1,586,366 $ 1,480,993 T ot al asset s Less: goodwill T angible asset s $ 20,549,461 995,492 $ 20,565,627 995,492 $ 19,661,829 995,492 $ 19,553,969 $ 19,570,135 $ 18,666,337 Shares out st anding 139,588,782 139,586,282 139,530,654 T ot al st ockholders' equit y t o t ot al asset s T angible st ockholders' equit y t o t angible asset s (non-GAAP ) 12.32 7.86 % % 12.55 8.11 % % 12.60 7.93 % % 24 Book value per share T angible book value per share (non-GAAP ) $ $ 18.14 11.01 $ $ 18.50 11.36 $ $ 17.75 10.61 |