GAAP TO NON-GAAP RECONCILIATION For th e Th re e Mon th s En de d March 31, 2019 De ce m be r 31, 2018 March 31, 2018 (dollars in t housands, except per share amount s) In com e S tate m e n t Data: Net income $ 69,924 $ 59,995 $ 67,958 Average t ot al st ockholders' equit y Less: average goodwill Average t angible st ockholders' equit y $ 2,540,600 995,492 $ 2,437,504 995,492 $ 2,500,299 995,492 $ 1,545,108 $ 1,442,012 $ 1,504,807 Average t ot al asset s Less: average goodwill Average t angible asset s $ 20,494,837 995,492 $ 20,069,988 995,492 $ 20,407,718 995,492 $ 19,499,345 $ 19,074,496 $ 19,412,226 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 ) 11.16 18.35 % % 9.77 16.51 % % 11.02 18.32 % % Ret urn on average t ot al asset s(1 ) Ret urn on average t angible asset s (non-GAAP ) (1 ) 1.38 1.45 % % 1.19 1.25 % % 1.35 1.42 % % Average st ockholders' equit y t o average asset s Average t angible st ockholders' equit y t o average t angible asset s (non-GAAP ) 12.40 7.92 % % 12.15 7.56 % % 12.25 7.75 % % (1) Annualized for the three months ended March 31, 2019, December 31, 2018 and March 31, 2018. As of March 31, 2019 As of De ce m be r 31, 2018 As of March 31, 2018 Bal an ce S h e e t Data: T ot al st ockholders' equit y Less: goodwill T angible st ockholders' equit y $ 2,613,202 995,492 $ 2,524,839 995,492 $ 2,520,862 995,492 $ 1,617,710 $ 1,529,347 $ 1,525,370 T ot al asset s Less: goodwill T angible asset s $ 20,441,136 995,492 $ 20,695,678 995,492 $ 20,242,942 995,492 $ 19,445,644 $ 19,700,186 $ 19,247,450 Shares out st anding 135,012,015 134,874,302 139,601,123 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 ) 12.78 8.32 % % 12.20 7.76 % % 12.45 7.93 % % Book value per share T angible book value per share (non-GAAP ) $ $ 19.36 11.98 $ $ 18.72 11.34 $ $ 18.06 10.93 19
![](https://capedge.com/proxy/8-K/0001104659-19-034561/g109091mmi020.jpg)