1
For the Period
Net income
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
EARNING ASSETS
FUNDING SOURCES
NONINTEREST-EARNING ASSETS
NONINTEREST-BEARING FUNDING SOURCES
TOTAL ASSETS
10
11
12
Service charges on deposit accounts
Trust and investment fees:
Card fees
Other fees:
Mortgage banking:
Operating leases
Total
13
14
Salaries
15
16
At June 30, 2006
At June 30, 2006, assuming a 200 basis point:
17
Noninterest-bearing
18
Nonaccrual loans:
Foreclosed assets:
19
Commercial and commercial real estate:
Consumer:
Foreign
20
21
22
23
24
25
26
27
28
29
30
31
32
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
33
ASSETS
Loans
Mortgage servicing rights:
Total assets
LIABILITIES
Total liabilities
STOCKHOLDERS EQUITY
Total stockholders equity
Total liabilities and stockholders equity
34
BALANCE DECEMBER 31, 2004
BALANCE JUNE 30, 2005
BALANCE DECEMBER 31, 2005
BALANCE JUNE 30, 2006
35
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:
36
37
38
Net income, as reported
Earnings per common share
39
Secured Capital Corp / Secured Capital LLC, Los Angeles, California
Federal funds sold and securities purchased under resale agreements
40
Securities of U.S. Treasury and federal agencies
Estimated unrealized gross gains
Realized gross gains
41
Total loans
Impairment measurement based on:
42
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
43
Nonmarketable equity investments:
Operating lease assets
Net gains from private equity investments
44
Amortized intangible assets:
MSRs (fair value) (1)
Six months ended June 30, 2006 (actual)
Estimate for year ended December 31,
45
December 31, 2004
December 31, 2005
Goodwill from business combinations (including contingent payments)
June 30, 2005
June 30, 2006
46
ESOP Preferred Stock (1):
2006
2005
2004
2003
2002
2001
2000
1999
1998
1997
1996
Total ESOP Preferred Stock
Unearned ESOP shares (2)
47
48
49
Long-Term Incentive Compensation Plans
Options outstanding as of December 31, 2005
As of June 30, 2006:
Broad-Based Plans
Director Plans
50
Per share fair value of options granted:
51
Nonvested at January 1, 2006
Nonvested at June 30, 2006
52
Service cost
Six months ended June 30,
53
Net income (numerator)
Per share
54
55
56
Net interest income (1)
57
58
Balance at December 31, 2005
Fair value, beginning of period
Changes in fair value:
Fair value, end of period
59
Valuation allowance:
Amortized MSRs, net
Fair value of amortized MSRs:
Loans serviced for others (1)
Ratio of MSRs to related loans serviced for others
60
Market-related valuation changes to MSRs, net of hedge results (2) + (5)
61
Dividends from subsidiaries:
62
63
64
65
LIABILITIES AND STOCKHOLDERS EQUITY
66
67
68
69
70
71
72
73
Gains (losses) from fair value hedges (1) from:
Change in value of derivatives excluded from the assessment of hedge effectiveness
Gains (losses) from ineffective portion of change in the value of cash flow hedges
74
ASSET/LIABILITY MANAGEMENT HEDGES (1)
CUSTOMER ACCOMMODATIONS AND TRADING
75
April
May
June
76
77
78
Ratio of earnings to fixed charges:
79
80