Reconciliation of Non-GAAP MeasuresAs of As of As of As of As of 12/31/2007 3/31/2008 6/30/2008 9/30/2008 12/31/2008(Period End Balances) Shareholders’ Equity — A 1 ,196,626 1,223,653 1,233,775 1,242,719 1,240,260 Assets — B 13,189,841 13,154,871 13,399,151 13,300,728 13,480,218 Intangibles — C 2 81,439 302,989 301,896 300,624 297,131 Tangible Equity — D=A-C 9 15,187 920,664 931,879 942,095 943,129 Tangible Assets — E=B-C 1 2,908,402 12,851,882 13,097,255 13,000,104 13,183,087 Total Equity / Total Assets (%) — F=A/B 9.07% 9.30% 9.21% 9.34% 9.20% Tangible Equity / Tangible Assets (%) — G=D/E 7.09% 7.16% 7.12% 7.25% 7.15%YTD YTD YTD YTD YTD 12/31/2007 3/31/2008 6/30/2008 9/30/2008 12/31/2008 Net Income — H 1 37,943 3 5,145 75,270 103,615 120,411 Amortization of Intangibles, net of tax — I 3 ,133 9 44 1 ,855 2 ,770 3 ,660 Income excluding Amortization of Intangibles — J=H-I 1 41,076 3 6,089 77,125 106,385 124,071(Average Balances) Assets — K 12,857,135 13,100,524 13,108,332 13,174,346 13,200,801 Shareholders’ Equity — L 1 ,121,000 1,199,457 1,213,013 1,219,170 1,224,280 Intangibles — M 2 58,774 294,082 298,248 299,215 299,194 Tangible Equity — N=L-M 8 62,226 905,375 914,765 919,955 925,086 Return on Average Assets (annualized) — O=H/K 1.07% 1.08% 1.15% 1.05% 0.91% Return on Average Shareholders’ Equity (annualized) — P=H/L 12.31% 11.78% 12.48% 11.35% 9.84% Return on Average Tangible Equity (annualized) — Q=J/N 16.36% 16.03% 16.95% 15.45% 13.41% |