1
For the Period
Profitability ratios (annualized):
Efficiency ratio (1)
Total revenue
Dividends declared per common share
Average common shares outstanding
Average loans
Net interest margin
At Period End
Capital ratios:
Book value per common share
Team members (active, full-time equivalent)
Common Stock Price
2
3
4
5
6
7
8
9
10
11
EARNING ASSETS
FUNDING SOURCES
NONINTEREST-EARNING ASSETS
NONINTEREST-BEARING FUNDING SOURCES
TOTAL ASSETS
12
13
14
Service charges on deposit accounts
Trust and investment fees:
Card fees
Other fees:
Mortgage banking:
Operating leases
15
16
Salaries
Total
17
18
19
At September 30, 2008
At September 30, 2008, assuming a 200 basis point:
Noninterest-bearing
20
21
Nonaccrual loans:
Foreclosed assets:
As a percentage of total loans
22
Commercial and commercial real estate:
23
24
Liquidating portfolio
Core portfolio
Combined totals
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
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
40
ASSETS
Loans
Mortgage servicing rights:
Total assets
LIABILITIES
Total liabilities
STOCKHOLDERS EQUITY
Total stockholders equity
Total liabilities and stockholders equity
41
BALANCE DECEMBER 31, 2006
BALANCE SEPTEMBER 30, 2007
BALANCE DECEMBER 31, 2007
BALANCE SEPTEMBER 30, 2008
42
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 by financing activities
Net change in cash and due from banks
Cash and due from banks at beginning of period
Cash and due from banks at end of period
Supplemental disclosures of cash flow information:
43
44
45
46
Federal funds sold and securities purchased under resale agreements
Securities of U.S. Treasury and federal agencies
47
December 31, 2007
September 30, 2008
48
Gross realized gains
49
Total loans
50
Balance, beginning of period
Provision for credit losses
Loan charge-offs:
Loan recoveries:
Allowances related to business combinations/other
Balance, end of period
Components:
Allowance for loan losses as a percentage of total loans
51
Nonmarketable equity investments:
Operating lease assets
Net gains (losses) from private equity investments
52
53
Fair value, beginning of period
Changes in fair value:
Fair value, end of period
Fair value of amortized MSRs:
54
Loans serviced for others (1)
Total managed servicing portfolio
Servicing income, net:
Amortization
Net gains (losses) on mortgage loan origination/sales activities
Market-related valuation changes to MSRs, net of economic hedge results (2) + (4)
55
Amortized intangible assets:
MSRs (fair value) (1)
Nine months ended September 30, 2008 (actual)
Estimate for year ended December 31,
56
December 31, 2006
September 30, 2007
57
58
59
60
Net gains from fair value hedges from:
Net gains (losses) from ineffective portion of change in the value of cash flow hedges
61
62
ASSET/LIABILITY MANAGEMENT HEDGES
CUSTOMER ACCOMMODATION, TRADING AND OTHER FREE-STANDING DERIVATIVES
63
64
Balance at September 30, 2007
Trading assets
Other liabilities (1)
Balance at September 30, 2008
65
Quarter ended September 30, 2007
Balance, beginning of quarter
Total net gains (losses) for the quarter included in:
Net unrealized losses included in net income for the quarter relating to assets and liabilities held at September 30, 2007 (1)
Quarter ended September 30, 2008
Net unrealized gains (losses) included in net income for the quarter relating to assets and liabilities held at September 30, 2008 (1)
Nine months ended September 30, 2007
Total net losses for the period included in:
Net unrealized gains (losses) included in net income for the period relating to assets and liabilities held at September 30, 2007 (1)
Nine months ended September 30, 2008
Total net gains (losses) for the period included in:
Net unrealized gains (losses) included in net income for the period relating to assets and liabilities held at September 30, 2008 (1)
66
Mortgages held for sale
67
Mortgages held for sale reported at fair value:
Changes in fair value included in net income:
68
ESOP Preferred Stock (1):
2008
2007
2006
2005
2004
2003
2002
2001
2000
1999
1998
Total ESOP Preferred Stock
Unearned ESOP shares (2)
69
Service cost
Nine months ended September 30,
70
Net income (numerator)
Per share
71
72
Net interest income (1)
73
Dividends from subsidiaries:
Deposits
INCOME (LOSS) BEFORE INCOME TAXEXPENSE (BENEFIT) AND EQUITYIN UNDISTRIBUTED INCOME OFSUBSIDIARIES
NET INCOME (LOSS)
74
INCOME BEFORE INCOME TAXEXPENSE (BENEFIT) AND EQUITYIN UNDISTRIBUTED INCOME OFSUBSIDIARIES
75
INCOME (LOSS) BEFORE INCOME TAXEXPENSE (BENEFIT) AND EQUITY INUNDISTRIBUTED INCOME OFSUBSIDIARIES
76
INCOME BEFORE INCOME TAX EXPENSE(BENEFIT) AND EQUITYIN UNDISTRIBUTED INCOME OFSUBSIDIARIES
77
LIABILITIES AND STOCKHOLDERS EQUITY
78
79
80
81
As of September 30, 2008:
Tier 1 capital (to risk-weighted assets)
Tier 1 capital (to average assets) (Leverage ratio)
82
July
August
September
83
84
Including interest on deposits
Excluding interest on deposits
85
86