SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15 (d) OF THE

 

SECURITIES EXCHANGE ACT OF 1934

 
 

Date of Report (Date of earliest event reported): January 26, 2006

 
 

Banner Corporation

(Exact name of registrant as specified in its charter)

 

Washington

0-26584

91-1691604

State or other jurisdiction

Commission

(I.R.S. Employer

of incorporation

File Number

Identification No.)

 

10 S. First Avenue, Walla Walla, Washington 

99362

(Address of principal executive offices)

(Zip Code)

 

Registrant's telephone number (including area code) (509) 527-3636

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions.

[  ]   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[  ]    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[  ]    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act
        (17 CFR 240.14d-2(b))

[  ]    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act
        (17 CFR 240.13e-4(c))

<PAGE>

Item 2.02 Results of Operations and Financial Condition

        On January 26, 2006, Banner Corporation issued its earnings release for the quarter ended December 31, 2005. A copy of the earnings release is attached hereto as Exhibit 99.1, which is incorporated herein by reference.

Item 9.01 Financial Statements and Exhibits

            (c)        Exhibits

             99.1     Press Release of Banner Corporation dated January 26, 2006.

<PAGE>

SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

BANNER CORPORATION

   
   
   

Date: January 26, 2006

By:/s/ D. Michael Jones                                  

 

     D. Michael Jones

 

     President and Chief Executive Officer

<PAGE>

Exhibit 99.1

<PAGE>

                                                                        CONTACT: D. MICHAEL JONES,
                                                                                            PRESIDENT AND CEO
                                                                                            LLOYD W. BAKER, CFO 
               
                                                                           (509) 527-3636

                                             News Release


BANNER CORPORATION COMPLETES RESTRUCTURING TRANSACTION AND REPORTS FOURTH QUARTER AND YEAR-END FINANCIAL RESULTS

Walla Walla, WA - January 26, 2006 - Banner Corporation (Nasdaq: BANR), the parent company of Banner Bank, today reported fourth quarter earnings from recurring operations (see footnote below), exclusive of the balance-sheet restructuring transactions announced and completed in the fourth quarter of 2005, were $5.6 million, or $0.47 per diluted share. In the fourth quarter of 2004, earnings were $5.3 million, or $0.45 per diluted share. For the full year ended December 31, 2005, earnings from recurring operations, exclusive of the restructuring charges, were $21.0 million, or $1.76 per diluted share, compared to earnings of $19.3 million, or $1.65 per diluted share for the prior year.

Late in the fourth quarter of 2005, Banner completed a balance-sheet restructuring designed to pay down high interest rate FHLB borrowings and reduce the size of the investment portfolio. To effect the restructuring, Banner sold $207 million of securities at a $7.3 million loss before tax and used a portion of the proceeds of the sale to prepay $142 million of high-cost, fixed-term Federal Home Loan Bank (FHLB) borrowings, incurring pre-tax prepayment penalties of $6.1 million. The remainder of the proceeds were applied to repay other relatively high-cost short-term borrowings from the FHLB. The total cost of the transactions was $13.4 million, with a tax benefit of $4.8 million, resulting in an after tax cost of $8.6 million or $0.72 per diluted share, which was slightly more favorable than the previously announced estimated cost of $8.9 million, or $0.74 per diluted share.

Including the effects of the restructuring charges, Banner reported a loss of $2.9 million, or $0.25 per diluted share, for the fourth quarter of 2005 and earnings of $12.4 million, or $1.04 per diluted share, for the year ended December 31, 2005.

"For the past several years, we have focused on expanding our franchise in key market areas in order to build a resilient retail deposit base and decrease our reliance on high-cost borrowed funds," said D. Michael Jones, President and CEO. "In 2005, we opened eleven new branch offices, including new branch offices in Burlington, Washington, Beaverton, Oregon and Twin Falls, Idaho in the fourth quarter. This franchise expansion has significantly contributed to our success in attracting new deposits, which increased by almost $400 million in the last twelve months. In addition, we improved asset quality while strengthening our earnings from core business areas. These improvements have allowed us to place less emphasis on the use of wholesale assets and liabilities and the restructuring transactions eliminate positions that have been a significant drag on earnings in recent periods. In addition to lowering our cost of funds, we anticipate future benefits will include an expanded net interest margin, an improved interest rate risk position, stronger performance metrics, increased profitability, and enhanced shareholder value. Although the restructuring transactions were not completed until mid December, we were encouraged by the margin expansion that did occur in the quarter just ended."

2005 Highlights (compared to 2004)

*Earnings information excluding the restructuring charges represent non-GAAP (Generally Accepted Accounting Principles) financial measures. Management has presented these non-GAAP financial measures in this earnings release because it believes that they provide more useful and comparative information to assess trends in the Company's core operations reflected in the current quarter and year-to-date results. Where applicable, the Company has also presented comparable earnings information using GAAP financial measures.

(more)

<PAGE>

BANR-Fourth Quarter Results
January 26, 2006
Page 2

Income Statement Review

For the fourth quarter of 2005, net interest income before the provision for loan losses increased 15% to $28.8 million, compared to $25.1 million in the same quarter a year ago. Excluding the net loss on the sale of securities relating to the balance-sheet restructuring, revenues (net interest income before the provision for loan losses plus other operating income) were $33.0 million in the fourth quarter, a 12% improvement over revenues of $29.4 million in the fourth quarter of 2004.

Excluding the net loss on the sale of securities relating to the balance-sheet restructuring, total other operating income for the fourth quarter was unchanged at $4.3 million compared to the same quarter last year. Income from deposit fees and other service charges increased 21% to $2.5 million in the fourth quarter, reflecting the strong growth in customer relationships and deposit balances. However, income from mortgage banking operations declined by 34% from the third quarter of 2005 and 23% from the fourth quarter of 2004, reflecting the seasonality of the business and the effect of rising interest rates and a moderating housing market.

For the year ended December 31, 2005, net interest income before the provision for loan losses increased 13% to $108.8 million, compared to $96.3 million a year ago. Excluding the net loss on the sale of securities, revenues were $126.6 million for the year, compared to $113.3 million a year ago, and total other operating income was $17.9 million in 2005, compared to $17.0 million in 2004.

Excluding the FHLB prepayment penalties relating to the balance-sheet restructuring, other operating expenses increased to $23.8 million in the fourth quarter of 2005, compared to $23.6 million in the third quarter of 2005 and $20.4 million in the fourth quarter of 2004. For the year 2005, other operating expenses were $91.5 million exclusive of the FHLB prepayment penalties, compared to $79.7 million in the prior year. The ratio of other operating expense (expense ratio) to average assets was 3.05% for the fourth quarter of 2005 exclusive of the FHLB prepayment penalties, compared to 2.98% for the third quarter of 2005 and 2.85% for the fourth quarter a year ago. Again, excluding the FHLB prepayment penalties, the ratio of other operating expense to average assets was 3.00% for the year ended December 31, 2005, compared to 2.90% for the year ended December 31, 2004.

"In 2005 we opened eleven new branches in Oregon, Idaho and Washington. We also relocated three branches in Washington and made significant progress on the construction of three other southwestern Idaho branch offices, which we expect to open in 2006. All of this growth is expensive and we will continue to see higher operating expenses as a result of our expansion, but we believe over time these new branches should help improve our profitability by providing low cost deposits and proportionately reducing our borrowings from the Federal Home Loan Bank," said Jones. As a result of the sale of securities in the fourth quarter, combined with Banner's enhanced deposit gathering ability, the Company has reduced its dependence on borrowings from the FHLB by 55% to $265 million at December 31, 2005, from $584 million just a year earlier.

Banner's net interest margin was 3.93% for the fourth quarter of 2005, a 16 basis point improvement from 3.77% in the quarter ended September 30, 2005, and a 21 basis point improvement from 3.72% for the fourth quarter of 2004. For the full year, the net interest margin was 3.79%, an eight basis point improvement from 3.71% in 2004. "We enjoyed an expansion of our net interest margin in part as a result of the restructuring transactions even though the benefit did not occur until late in the fourth quarter. The margin was also positively affected by the strong loan and deposit growth we experienced throughout the year. We expect our net interest margin to continue to expand as a result of the restructuring and as we continue to improve the liability side of our balance sheet," said Jones. Funding costs were up 13 basis points compared to the previous quarter and up 66 basis points from the fourth quarter a year earlier. However, asset yields were also higher, increasing by 28 and 87 basis points, respectively, compared to the quarters ended September 30, 2005 and December 31, 2004.

In contrast with last year, in 2005 Banner Bank did not record any dividend income on its investment in stock of the FHLB. For the quarter and year ended December 31, 2004, Banner Bank recorded $175,000 and $1.2 million, respectively, of dividend income on its FHLB stock, which contributed three and four basis points to the margin calculations for the respective periods.

Balance Sheet Review

Total deposits increased 21%, to $2.32 billion at December 31, 2005, compared to $1.93 billion at December 31, 2004. Non-interest bearing deposits increased 40% at December 31, 2005 compared to a year earlier. "Deposit growth over the past year has been very strong, growing nearly $400 million for the year," said Jones. Non-interest bearing deposits and transaction accounts continued to grow, with transaction and savings accounts increasing 25% during the twelve months ending December 31, 2005, while certificates of deposit increased 14%.

(more)

<PAGE>

BANR-Fourth Quarter Results
January 26, 2006
Page 3

Assets were $3.04 billion at December 31, 2005, a 5% increase from $2.90 billion a year earlier. Net loans increased 17%, to $2.41 billion at December 31, 2005, from $2.06 billion at December 31, 2004. "The loan portfolio has grown significantly over the past year and our credit quality indicators have also improved," said Jones. "Our loan business is strong and the financial health of our borrowing customers appears to be good, which makes us optimistic about future performance."

Book value per share was $18.81 at December 31, 2005, an improvement from $18.74 a year earlier, and tangible book value per share was $15.73 at December 31, 2005, compared to $15.58 a year ago.

Credit Quality

Non-performing assets decreased 37% to $11.0 million, or 0.36% of total assets, at December 31, 2005, compared to $17.4 million, or 0.60% of total assets, a year ago, reflecting significant progress in reducing credit risk. Non-performing assets decreased 21% compared to the previous quarter. "Our credit quality has continued to improve dramatically, resulting in a lower loss provision in the fourth quarter," said Jones. The provision for loan losses for the fourth quarter was $1.1 million, compared to $1.3 million in the fourth quarter of 2004. Net loan charge-offs in the fourth quarter of 2005 were $763,000, or 0.03% of average loans outstanding, compared to $1.1 million, or 0.05% of average loans outstanding in the fourth quarter of 2004. At December 31, 2005, the allowance for loan losses totaled $30.9 million, representing 1.27% of total loans outstanding.

Conference Call

The Company will host a conference call today, Thursday, January 26, 2006, at 8:00 a.m. PST, to discuss fourth quarter results. The conference call can be accessed live by telephone at 303-262-2142. To listen to the call online, go to the Company's website at www.bannerbank.com or to www.fulldisclosure.com. Institutional investors may access the call via the subscriber-only site, www.streetevents.com. An archived recording of the call can be accessed by dialing 303-590-3000, passcode 11049572# until Thursday, February 2, 2006 or via the Internet at www.fulldisclosure.com.

About the Company

Banner Corporation is the parent company of Banner Bank, a commercial bank that operates a total of 57 branch offices and 11 loan offices in 24 counties in Washington, Oregon and Idaho. Banner Bank serves the Pacific Northwest region with a full range of deposit services and business, commercial real estate, construction, residential, agricultural and consumer loans. Visit Banner Bank on the Web at www.bannerbank.com.

Statements concerning future performance, developments or events, expectations for earnings, growth and market forecasts, and any other guidance on future periods, constitute forward-looking statements, which are subject to a number of risks and uncertainties that are beyond Banner's control and might cause actual results to differ materially from the expectations and stated objectives. Factors which could cause actual results to differ materially include, but are not limited to, regional and general economic conditions, management's ability to generate continued improvement in asset quality and profitability, changes in interest rates, deposit flows, demand for mortgages and other loans, real estate values, competition, loan delinquency rates, the successful operation of the newly-opened branches and loan offices, changes in accounting principles, practices, policies or guidelines, changes in legislation or regulation, other economic, competitive, governmental, regulatory and technological factors affecting operations, pricing, products and services and Banner's ability to successfully resolve outstanding credit issues and/or recover check kiting losses and other risks detailed in Banner's reports filed with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the fiscal year ended December 31, 2004. Accordingly, these factors should be considered in evaluating the forward-looking statements, and undue reliance should not be placed on such statements. Banner undertakes no responsibility to update or revise any forward-looking statements.

 

(tables follow)

<PAGE>

BANR-Fourth Quarter Results
January 26, 2006
Page 4

RESULTS OF OPERATIONS      

Quarters Ended


Twelve Months Ended


(In thousands except share and per share data)       Dec 31, 2005
 
Sep 30, 2005
 

Dec 31, 2004


 

Dec 31, 2005


 

Dec 31, 2004


INTEREST INCOME:  
  Loans receivable   $ 45,773  $ 43,646   $ 34,624   $ 165,398   $ 126,992  
  Mortgage-backed securities   2,747     3,330     3,806     13,336     16,882  
  Securities and cash equivalents   2,644  
  2,990  
  2,941  
  11,426  
  12,356  
51,164     49,966     41,371     190,160     156,230  
INTEREST EXPENSE:  
Deposits   15,607     14,086     9,725     52,253     35,067  
  Federal Home Loan Bank advances   4,442     5,920     5,191     21,906     20,336  
  Other borrowings   569     472     334     1,765     1,051  
Junior subordinated debentures 1,788  
1,405  
1,015  
5,453  
3,461  
  22,406  
  21,883  
  16,265  
  81,377  
  59,915  

Net interest income before provision for loan  
   losses

  28,758     28,083     25,106     108,783     96,315  
PROVISION FOR LOAN LOSSES   1,100  
  1,300  
  1,300  
  4,903  
  5,644  

Net interest income

  27,658     26,783     23,806     103,880     90,671  
OTHER OPERATING INCOME:  
  Deposit fees and other service charges   2,516     2,555     2,084     9,476     8,132  
  Mortgage banking operations   1,099     1,672     1,435     5,647     5,522  
  Loan servicing fees   315     466     417     1,452     1,741  
  Gain (loss) on sale of securities   (7,310)    - -     1     (7,302)   141  
  Miscellaneous   321  
  288  
  340  
  1,271  
  1,432  

Total other operating income (loss)

  (3,059)    4,981     4,277     10,544     16,968  
OTHER OPERATING EXPENSE:  
  Salary and employee benefits   15,337     15,758     13,485     60,151     52,331  
  Less capitalized loan origination costs   (2,342)    (2,677)    (1,824)    (9,813)    (7,008) 
  Occupancy and equipment   3,623     3,550     3,177     13,794     11,100  
  Information / computer data services   1,214     1,258     1,063     4,782     4,212  
  Professional services   633     760     807     3,012     3,258  
  Marketing and advertising   1,839     1,801     1,348     6,503     4,905  
  FHLB prepayment penalties   6,077     - -     - -     6,077     - -  
  Miscellaneous   3,503  
  3,111  
  2,372  
  13,042  
  10,916  

Total other operating expense

  29,884  
  23,561  
  20,428  
  97,548  
  79,714  
Income (loss) before provision for income
   taxes
  (5,285)   8,203     7,655     16,876     27,925  
PROVISION (BENEFIT) FOR INCOME
   TAXES
  (2,340) 
  2,537  
  2,388  
  4,432  
  8,585  
NET INCOME (LOSS)   $ (2,945)  $ 5,666   $ 5,267   $ 12,444   $ 19,340  
Earnings (loss) per share  
  Basic   $ (0.25)  $ 0.49   $ 0.47   $ 1.08   $ 1.74  
  Diluted   $ (0.25)  $ 0.47   $ 0.45   $ 1.04   $ 1.65  
Cumulative dividends declared per common
   share
  $ 0.18   $ 0.17   $ 0.17   $ 0.69   $ 0.65  
Weighted average shares outstanding  
Basic   11,635,243     11,593,365     11,207,582     11,558,206     11,142,254  
  Diluted   12,006,686     11,951,058     11,828,644     11,943,685     11,734,507  
Shares repurchased during the period 24,924   6,047     114,477     106,521     134,263  

PROFORMA DISCLOSURES  
NET INCOME (LOSS) from above   $ (2,945)  $ 5,666   $ 5,267   $ 12,444   $ 19,340  
  ADJUSTMENTS FOR BALANCE-SHEET  

RESTRUCTURING CHARGES

 
Loss on sale of securities   7,310     7,310    
FHLB prepayment penalties   6,077     6,077    
Income tax benefit related to restructuring
   charges
  (4,819) 
  (4,819) 
 

Restructuring charges net of income tax
   benefit

  8,568  
 



8,568  
 

NET INCOME FROM RECURRING OPERATIONS
  $ 5,623   $ 5,666   $ 5,267   $ 21,012   $ 19,340  
 
Earnings per share EXCLUDING restructuring
   charges
 
Basic $ 0.48   $ 0.49   $ 0.47   $ 1.82   $ 1.74  
Diluted   $ 0.47   $ 0.47   $ 0.45   $ 1.76   $ 1.65  


(more)

<PAGE>

BANR-Fourth Quarter Results
January 26, 2006
Page 5

FINANCIAL CONDITION                  
(In thousands except share and per share data)       Dec 31, 2005
  Sep 30, 2005
  Dec 31, 2004
 
ASSETS  
Cash and due from banks   $ 116,448   $ 117,669   $ 51,767    
Securities available for sale   260,284     483,395     547,835    
Securities held to maturity   50,949     51,784     49,914    
Federal Home Loan Bank stock   35,844     35,844     35,698    
Loans receivable:  
Held for sale   4,779     3,462     2,145    
Held for portfolio   2,434,952     2,361,549     2,090,703    
Allowance for loan losses   (30,898) 
  (30,561) 
  (29,610) 
 
2,408,833     2,334,450     2,063,238    
Accrued interest receivable   17,395     15,371     15,097    
Real estate owned held for sale, net   315     1,437     1,485    
Property and equipment, net   50,205     47,252     39,315    
Goodwill and other intangibles, net   36,280     36,303     36,369    
Deferred income tax asset, net   7,606     8,853     5,888    
Bank-owned life insurance   36,930     36,545     35,371    
Other assets   19,466  
  17,144  
  15,090  
 

$

3,040,555   $ 3,186,047   $ 2,897,067    
LIABILITIES  
Deposits:  
Non-interest-bearing   $ 328,840   $ 322,043   $ 234,761    
Interest-bearing transaction and savings accounts   792,370     811,748     635,972    
Interest-bearing certificates   1,202,103  
  1,141,455  
  1,055,176  
 
2,323,313     2,275,246     1,925,909    
Advances from Federal Home Loan Bank   265,030     484,858     583,558    
Other borrowings   96,849     69,577     68,116    
Junior subordinated debentures   97,942     97,942     72,168    
Accrued expenses and other liabilities   29,503     30,609     25,027    
Deferred compensation   6,253     6,329     5,208    
Income taxes payable   - -  
  300  
  1,861  
 
2,818,890     2,964,861     2,681,847    
STOCKHOLDERS' EQUITY  
Common stock   130,573     128,516     127,460    
Retained earnings   96,783     101,817     92,327    
Accumulated other comprehensive income ( loss )   (2,736)    (5,529)    (888)   
Unearned shares of common stock issued to Employee Stock  

Ownership Plan ( ESOP ) trust: at cost

  (2,480)    (3,096)    (3,096)   
Net carrying value of stock related deferred compensation plans (475) 
(522) 
(583) 
221,665  
  221,186  
  215,220  
 

$

3,040,555   $ 3,186,047   $ 2,897,067    
Shares Issued:  
Shares outstanding at end of period   12,082,476     11,991,074     11,856,889    

Less unearned ESOP shares at end of period

  300,120  
  374,595  
  374,595  
 
Shares outstanding at end of period excluding unearned ESOP shares   11,782,356     11,616,479     11,482,294    
Book value per share (1)   $ 18.81   $ 19.04   $ 18.74    
Tangible book value per share (1)   $ 15.73   $ 15.92   $ 15.58    
Consolidated Tier 1 leverage capital ratio   8.59%    8.55%    8.93%   
(1)

- Calculation is based on number of shares outstanding at the end of the period rather than
   weighted average shares outstanding and excludes unallocated shares in the employee
   stock ownership plan ( ESOP ).

 

(more)

<PAGE>

BANR-Fourth Quarter Results
January 26, 2006
Page 6

ADDITIONAL FINANCIAL INFORMATION  
( Dollars in thousands )  
LOANS ( including loans held for sale):   Dec 31,2005
  Sep 30, 2005
 

Dec 31,2004


Commercial real estate   $ 555,889   $ 562,612   $ 547,574  
Multifamily real estate   144,512     118,756     107,745  
Construction and land   691,652     663,943     506,137  
Commercial business   442,232     430,374     395,249  
Agricultural business including secured
    by farmland
  147,562     157,955     148,343  
One- to four-family real estate   365,903     341,183     307,986  
Consumer   91,981  
  90,188  
  79,814  

Total loans outstanding

  $ 2,439,731   $ 2,365,011   $ 2,092,848  
 
NON-PERFORMING ASSETS:  

Dec 31, 2005


  Sep 30, 2005
  Dec 31, 2004
Loans on non-accrual status   $ 10,349   $ 12,205   $ 15,416  
Loans more than 90 days delinquent, still on accrual   104  
  116  
  472  
Total non-performing loans   10,453     12,321     15,888  
Real estate owned ( REO ) / Repossessed assets   506  
  1,622  
  1,559  

Total non-performing assets

  $ 10,959   $ 13,943   $ 17,447  
Total non-performing assets / Total assets   0.36%    0.44%    0.60% 
      Quarters Ended
 

Twelve Months Ended


CHANGE IN THE    

Dec 31, 2005

  Sep 30, 2005   Dec 31, 2004  

Dec 31, 2005

 

Dec 31, 2005

ALLOWANCE FOR LOAN LOSSES:  





Balance, beginning of period   $ 30,561   $ 29,788   $ 29,407   $ 29,610   $ 26,060  
 
Provision   1,100     1,300     1,300     4,903     5,644  
 
Recoveries of loans previously charged off   269     465     176     1,326     1,587  
Loans charged-off   (1,032) 
  (992) 
  (1,273) 
  (4,941) 
  (3,681) 

Net ( charge-offs ) recoveries

  (763) 
  (527)
  (1,097) 
  (3,615) 
  (2,094) 
 









Balance, end of period   $ 30,898   $ 30,561   $ 29,610   $ 30,898   $ 29,610  
 
Net charge-offs / Average loans
   outstanding
  0.03%    0.02%    0.05%    0.16%    0.11% 
Allowance for loan losses / Total loans
   outstanding
  1.27%    1.29%    1.41%    1.27%    1.41% 


(more)

<PAGE>

BANR-Fourth Quarter Results
January 26, 2006
Page 7

ADDITIONAL FINANCIAL INFORMATION  
( Dollars in thousands )  
( Rates / Ratios Annualized )  
Quarters Ended

Twelve Months Ended


OPERATING PERFORMANCE:   Dec 31, 2005
  Sep 30, 2005
  Dec 31, 2004
  Dec 31, 2005
  Dec 31, 2004
Average loans   $ 2,394,069   $ 2,342,995   $ 2,031,006   $ 2,272,676   $ 1,898,664  
Average securities and deposits   510,808     610,881     656,762     596,017     694,365  
Average non-interest-earning assets   189,087  
  186,650  
  166,997  
  180,339  
  158,891  

Total average assets

  $ 3,093,964   $ 3,140,526   $ 2,854,765   $ 3,049,032   $ 2,751,920  
 
Average deposits   $ 2,272,710   $ 2,182,452   $ 1,928,851   $ 2,122,216   $ 1,809,072  
Average borrowings   562,239     699,664     684,303     672,170     710,443  
Average non-interest-earning liabilities   36,739  
  34,218  
  26,458  
  33,156  
  22,695  

Total average liabilities

  2,871,688     2,916,334     2,639,612     2,827,542     2,542,210  
Total average stockholders' equity   222,276  
  224,192  
  215,153  
  221,490  
  209,710  
 

Total average liabilities and equity

  $ 3,093,964   $ 3,140,526   $ 2,854,765   $ 3,049,032   $ 2,751,920  
 
Interest rate yield on loans   7.59%    7.39%   6.78%   7.28%   6.69%
Interest rate yield on securities and deposits   4.19% 
  4.10%
  4.09%
  4.15%
  4.21%

Interest rate yield on interest-earning assets

  6.99% 
  6.71%
  6.12%
  6.63%
  6.03%
Interest rate expense on deposits   2.72%    2.56%   2.01%   2.46%   1.94%
Interest rate expense on borrowings   4.80% 
  4.42%
  3.80%
  4.33%
  3.50%

Interest rate expense on interest-bearing liabilities

  3.14%
  3.01%
  2.48%
  2.91%
  2.38%
Interest rate spread   3.85%    3.70%   3.64%   3.72%   3.65%
Net interest margin   3.93%    3.77%   3.72%   3.79%   3.71%
Other operating income INCLUDING restructuring loss  

/ Average assets

  (0.39%)    0.63%   0.60%   0.35%   0.62%
Other operating expense INCLUDING restructuring expense  

/ Average assets

  3.83%    2.98%   2.85%   3.20%   2.90%
Efficiency ratio ( other operating expense / revenue  

INCLUDING effects of restructuring charges )

  116.28%   71.26%   69.52%   81.75%   70.37%
Return on average assets INCLUDING net restructuring charges   (0.38%)   0.72%   0.73%   0.41%   0.70%
Return on average equity INCLUDING net restructuring charges   (5.26%)    10.03%    9.74%   5.62%   9.22%
Average equity / Average assets   7.18%    7.14%    7.54%    7.26%   7.62%

Operating performance EXCLUDING the effects of the BALANCE-SHEET RESTRUCTURING CHARGES

 
Other operating income EXCLUDING restructuring loss  

/ Average assets

  0.55%    0.59%  
Other operating expense EXCLUDING restructuring expense  
 

/ Average assets

  3.05%    3.00%  
Efficiency ratio ( other operating expense / revenue  

EXCLUDING effects of restructuring charges )

  72.12%   72.23%  
Return on average assets EXCLUDING net restructuring charges   0.72%   0.69%  
Return on average equity EXCLUDING net restructuring charges   10.04%    9.49%  

<PAGE>