1
2
3
4
5
6
7
8
9
10
Salaries
Total
11
12
At March 31, 2007
At March 31, 2007, assuming a 200 basis point:
13
Noninterest-bearing
14
Nonaccrual loans:
Foreclosed assets:
As a percentage of total loans
15
Commercial and commercial real estate:
16
17
18
19
20
21
22
23
24
25
26
27
INTEREST INCOME
INTEREST EXPENSE
NET INTEREST INCOME
NONINTEREST INCOME
NONINTEREST EXPENSE
INCOME BEFORE INCOME TAX EXPENSE
NET INCOME
EARNINGS PER COMMON SHARE
DILUTED EARNINGS PER COMMON SHARE
DIVIDENDS DECLARED PER COMMON SHARE
28
ASSETS
Loans
Mortgage servicing rights:
Total assets
LIABILITIES
Total liabilities
STOCKHOLDERS EQUITY
Total stockholders equity
Total liabilities and stockholders equity
29
BALANCE DECEMBER 31, 2005
BALANCE DECEMBER 31, 2006
BALANCE MARCH 31, 2007
30
Cash flows from operating activities:
Net cash provided by operating activities
Cash flows from investing activities:
Net cash used by investing activities
Cash flows from financing activities:
Net cash provided (used) by financing activities
Net change in cash and due from banks
Cash and due from banks at beginning of quarter
Cash and due from banks at end of quarter
Supplemental disclosures of cash flow information:
31
32
33
Federal funds sold and securities purchased under resale agreements
34
Securities of U.S. Treasury and federal agencies
Estimated gross unrealized gains
Gross realized gains
35
Total loans
Impairment measurement based on:
36
Balance, beginning of period
Provision for credit losses
Loan charge-offs:
Loan recoveries:
Other
Balance, end of period
Components:
Net loan charge-offs (annualized) as a percentage of average total loans
Allowance for loan losses as a percentage of total loans
37
Nonmarketable equity investments:
Operating lease assets
Net gains from private equity investments
38
Amortized intangible assets:
MSRs (fair value) (1)
Three months ended March 31, 2007 (actual)
Estimate for year ended December 31,
39
December 31, 2005
Goodwill from business combinations
December 31, 2006 and March 31, 2007
March 31, 2006
March 31, 2007
40
ESOP Preferred Stock (1):
2007
Total ESOP Preferred Stock
Unearned ESOP shares (2)
41
Service cost
42
43
Net income (numerator)
Per share
44
45
Net interest income (1)
Average loans
46
47
Fair value, beginning of quarter
Changes in fair value:
Fair value, end of quarter
Balance, beginning of quarter
Fair value of amortized MSRs:
48
Loans serviced for others (1)
Servicing income, net:
Market-related valuation changes to MSRs, net of hedge results (2) + (4)
49
50
Trading assets
Other liabilities (1)
Total net gains (losses) included in net income
Net losses included in net income relating to assets held at March 31, 2007 (1)
51
Mortgages held for sale
Mortgages held for sale reported at fair value:
52
Changes in fair value included in net income:
53
Dividends from subsidiaries:
Deposits
INCOME BEFORE INCOME TAX EXPENSE (BENEFIT) AND EQUITY IN UNDISTRIBUTED INCOME OF SUBSIDIARIES
54
55
56
LIABILITIES AND STOCKHOLDERS EQUITY
57
58
59
60
61
As of March 31, 2007:
Tier 1 capital (to risk-weighted assets)
Tier 1 capital (to average assets)
62
63
Net gains (losses) from fair value hedges from:
Net gains from ineffective portion of change in the value of cash flow hedges
64
65
66
67
68