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): October 27, 2005

 
 

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 October 27, 2005, Banner Corporation issued its earnings release for the quarter ended September 30, 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 October 27, 2005.

<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: October 27, 2005

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'S THIRD QUARTER PROFITS INCREASE 10%
TO $5.7 MILLION, AS BOTH LOANS AND DEPOSITS INCREASE 19%

Walla Walla, WA - October 27, 2005 - Banner Corporation (Nasdaq: BANR), the parent company of Banner Bank, today reported improved third quarter profits as a result of continued loan and deposit growth. Net income increased 10% to $5.7 million, or $0.47 per diluted share, in the third quarter ended September 30, 2005, compared to $5.2 million, or $0.44 per diluted share, in the third quarter a year ago. For the first nine months of 2005, Banner's net income increased 9% to $15.4 million, compared to $14.1 million in the first nine months of 2004.

"The investments we are making in our branch network, marketing programs and lending teams are combining to produce solid results, as demonstrated by our third quarter profits," said D. Michael Jones, President and Chief Executive Officer. "Our efforts have paid off as we have increased both loans and deposits 19% over the past twelve months. Transaction and savings accounts comprise the bulk of this new deposit growth over the past year as balances for these types of accounts have increased 33%. Much of this deposit growth can be attributed to our successful franchise expansion, which we are continuing. In the third quarter we opened offices in Vancouver and Walla Walla, Washington and Boise, Idaho, and this month we opened an office in Beaverton, Oregon. Before year-end, we expect to be operating our new branch in Burlington, Washington and to have construction substantially complete for new offices in Pasco, Washington and Twin Falls, Idaho."

In the third quarter ended September 30, 2005, Banner issued $25 million of trust preferred securities to help fund its expanding operations. "Trust preferred securities are an excellent source of capital to support our continued growth," said Jones. "The proceeds from this offering provide additional flexibility with regard to the capital structure of both the Bank and the Company. We currently have over $40 million of unencumbered cash at the holding company level that could be used to fund the Bank's capital needs, acquisitions, stock repurchases or the prepayment of more costly trust preferred securities issued in prior years."

Third Quarter 2005 Highlights (Compared to Third Quarter 2004)

  • Assets grew 13% to $3.19 billion.
  • Loans increased 19% to $2.33 billion.
  • Non-interest bearing deposits increased 40% and total deposits increased 19% to $2.28 billion.
  • Non-performing assets declined by 41% (and 19% since June 30, 2005).
  • Revenues advanced 11% to $33.1 million.
  • Net income increased 10% to $5.7 million.
  • Net interest income before provision for loan losses grew 12% to $28.1 million.

Income Statement Review

For the third quarter, net interest income before the provision for loan losses increased 12% to $28.1 million, compared to $25.1 million in the same quarter a year ago. Revenues (net interest income before the provision for loan losses plus other operating income) grew 11% to $33.1 million in the third quarter, from $29.9 million last year. Total other operating income for the third quarter increased 5% to $5.0 million, compared to $4.8 million for the same quarter last year. Income from deposit fees and other service charges increased 19% to $2.6 million in the third quarter, compared to $2.1 million for the same period in 2004. Income from mortgage banking operations increased 21% to $1.7 million in the third quarter, compared to $1.4 million in the third quarter a year ago.

(more)

<PAGE>

BANR-Third Quarter Results
October 27, 2005
Page 2

For the nine-month period ended September 30, 2005, net interest income before the provision for loan losses increased 12% to $80.0 million, compared to $71.2 million in the same period a year ago. Revenues increased 12% to $93.6 million in the first nine months of 2005, compared to $83.9 million in the nine-month period a year ago. Total other operating income increased 7% to $13.6 million in the first nine months of 2005, compared to $12.7 million in the first nine months of 2004.

Primarily as a result of Banner's branch expansion program over the past twelve months, other operating expenses increased to $23.6 million in the third quarter, compared to $20.9 million in the third quarter last year. For the first nine months of 2005, other operating expenses were $67.7 million, an increase from $59.3 million in the first nine months of 2004. The ratio of other operating expense (expense ratio) to average assets was 2.98% for the third quarter, compared to 3.02% for the second quarter of 2005 and 2.98% for the third quarter a year ago.

"So far during 2005 we have opened new branches in Beaverton, Oregon, Boise, Idaho and Vancouver, Kent, Everett, Edmonds, Lynnwood, Mercer Island and East Wenatchee, Washington. In addition, we have relocated branches in Lynden, Spokane and Walla Walla, Washington. We also saw significant progress on the construction of our four other southwestern Idaho branch offices, which we expect to open within the next six to twelve months. Operating expenses will continue to be higher as a result of our expansion, but 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. In part reflecting its enhanced deposit gathering ability, Banner has reduced its dependence on borrowings from the Federal Home Loan Bank of Seattle ("FHLB") 17% to $485 million at September 30, 2005 from $584 million just nine months earlier.

Banner's net interest margin was 3.77% for the third quarter of 2005, an improvement from 3.75% in the previous quarter. The net interest margin was 3.79% for the third quarter of 2004. For the first nine months of the year, the net interest margin was 3.75%, a four basis point improvement from 3.71% for the same period last year. "We experienced a modest expansion in our net interest margin from the previous quarter as a result of the shift in our loan and deposit mix and increasing asset yields, despite higher funding costs as a result of increasing short-term interest rates," said Jones. Funding costs were up 17 basis points compared to the previous quarter and up 63 basis points from the same quarter a year earlier. However, asset yields were also higher, increasing by 19 and 61 basis points, respectively, compared to the quarters ended June 30, 2005 and September 30, 2004. "As we have noted before, our exposure to interest rate risk remains very manageable; however, we do expect modest expansion of our margin over future periods as a result of our improving funding mix," said Jones.

In contrast with last year, for the first nine months of 2005 Banner Bank did not record any dividend income on its investment in stock of the FHLB. For the quarter and the nine months ended September 30, 2004, Banner Bank recorded $311,326 and $1,004,834, respectively, of dividend income on its FHLB stock, which contributed five basis points to the margin calculations for both of those periods.

Balance Sheet Review

Total deposits grew 19%, to $2.28 billion at September 30, 2005, compared to $1.91 billion at September 30, 2004. Non-interest bearing deposits increased 40% at September 30, 2005 compared to a year ago, and increased 7% compared to June 30, 2005. "Deposit growth over the past year has been very strong with non-interest bearing deposits and transaction accounts leading the way," said Jones. Transaction and savings accounts grew 33% during the twelve months ending September 30, 2005, while certificates of deposit increased 8%.

Assets reached $3.19 billion at September 30, 2005, a 13% increase from $2.83 billion a year earlier. Net loans increased 19%, to $2.33 billion at September 30, 2005, from $1.95 billion a year ago. "Although slowing from the record pace of the two previous quarters, the major components of the loan portfolio showed significant growth in the last year," said Jones. "Compared to a year ago, we increased commercial and multifamily real estate loans 7%, construction and land loans 47% and commercial and agricultural business loans 13%. In addition, over the same period our credit quality indicators have improved dramatically."

(more)

<PAGE>

BANR-Third Quarter Results
October 27, 2005
Page 3

Book value per share was $19.01 at September 30, 2005, an improvement from $18.77 a year earlier. Tangible book value per share was $15.89 at September 30, 2005, compared to $15.53 a year earlier. Return on average assets was 0.72% for the third quarter of 2005 compared to 0.74% in the third quarter of 2004. Return on average equity was 10.03% in the third quarter of 2005 compared to 9.84% during the same period in 2004.

Credit Quality

Non-performing assets decreased 41% to $13.9 million, or 0.44% of total assets, at September 30, 2005, compared to $23.7 million, or 0.84% of total assets, a year ago, reflecting significant progress in reducing the Company's credit risk. Non-performing assets decreased 19% compared to the previous quarter. At June 30, 2005, Banner's non-performing assets totaled $17.3 million or 0.55% of total assets. The provision for loan losses for the third quarter was $1.3 million, compared to $1.4 million in the same quarter of 2004 and $1.3 million for the quarter ended June 30, 2005. Net loan charge-offs in the third quarter of 2005 were $527,000, or 0.02% of average loans outstanding. "Recent trends in credit quality have been very encouraging and have allowed us to maintain the current level of loan loss provisioning despite significant growth in outstanding balances," said Jones. At September 30, 2005, the allowance for loan losses totaled $30.6 million, representing 1.29% of total loans outstanding.

Conference Call

The Company will host a conference call today, Thursday, October 27, 2005, at 8:00 a.m. PDT, to discuss third quarter results. The conference call can be accessed live by telephone at 303-262-2139. 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 11032893# until Thursday, November 3, 2005 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 53 branch offices and 14 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. 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-Third Quarter Results
October 27, 2005
Page 4

RESULTS OF OPERATIONS
 

Quarters Ended


 

Nine Months Ended


( In thousands except share and per share data )

  Sep 30, 2005
  Jun 30, 2005
  Sep 30, 2004
  Sep 30, 2005
  Sep 30, 2004
 
INTEREST INCOME:  
Loans receivable   $ 43,646   $ 39,842   $ 33,051   $ 119,625   $ 92,368  
  Mortgage-backed securities   3,330     3,586     4,155     10,589     13,076  
  Securities and cash equivalents   2,990  
  2,943  
  3,194  
  8,782  
  9,415  
49,966     46,371     40,400     138,996     114,859  
INTEREST EXPENSE:  
Deposits   14,086     12,146     9,074     36,646     25,342  
  Federal Home Loan Bank advances   5,920     5,927     5,058     17,464     15,145  
  Other borrowings   472     392     257     1,196     717  
  Junior subordinated debentures   1,405  
  1,193  
  911  
  3,665  
  2,446  
21,883  
  19,658  
  15,300  
  58,971  
  43,650  

Net interest income before provision for loan losses

  28,083     26,713     25,100     80,025     71,209  
PROVISION FOR LOAN LOSSES   1,300  
  1,300  
  1,444  
  3,803  
  4,344  

Net interest income

  26,783     25,413     23,656     76,222     66,865  
OTHER OPERATING INCOME:  
Deposit fees and other service charges   2,555     2,401     2,148     6,960     6,048  
  Mortgage banking operations   1,672     1,645     1,383     4,548     4,087  
  Loan servicing fees   466     232     711     1,137     1,324  
  Gain on sale of securities   - -     8     67     8     140  
Miscellaneous 288  
339  
441  
950  
1,092  

Total other operating income

  4,981     4,625     4,750     13,603     12,691  
OTHER OPERATING EXPENSE:  
Salary and employee benefits   15,758     15,263     13,719     44,814     38,846  
  Less capitalized loan origination costs           (2,677) 

 

(2,753)    (1,806)    (7,471)    (5,184) 
  Occupancy and equipment   3,550     3,394     2,791     10,171     7,923  
  Information / computer data services   1,258     1,193     1,107     3,568     3,149  
  Professional services   760     818     746     2,379     2,451  
  Marketing and advertising   1,801     1,512     1,108     4,664     3,557  
  Miscellaneous   3,111  
  3,373  
  3,257  
  9,539  
  8,544  

Total other operating expense

  23,561  
  22,800  
  20,922  
  67,664  
  59,286  

Income before provision for income taxes

  8,203     7,238     7,484     22,161     20,270  
PROVISION FOR INCOME TAXES   2,537  
  2,222  
  2,322  
  6,772  
  6,197  
NET INCOME   $ 5,666   $ 5,016   $ 5,162   $ 15,389   $ 14,073  
 
Earnings per share  
Basic   $ 0.49   $ 0.43   $ 0.46   $ 1.33   $ 1.27  
  Diluted   $ 0.47   $ 0.42   $ 0.44   $ 1.29   $ 1.20  
Cumulative dividends declared per common share   $ 0.17   $ 0.17   $ 0.16   $ 0.51   $ 0.48  
Weighted average shares outstanding  
Basic   11,593,365     11,531,987     11,168,735     11,532,244     11,120,318  
  Diluted   11,951,058     11,895,158     11,736,415     11,922,456     11,702,890  
Shares repurchased during the period   6,047     67,522     104     81,597     19,786  

(more)

<PAGE>

BANR-Third Quarter Results
October 27, 2005
Page 5

FINANCIAL CONDITION  
( In thousands except share and per share data )   Sep 30, 2005
  Jun 30, 2005
  Sep 30, 2004
  Dec 31, 2004
ASSETS  
Cash and due from banks   $ 117,669     $ 82,266    $ 65,800    $ 51,767   
Securities available for sale   483,395       526,629      583,196      547,835   
Securities held to maturity   51,784       50,801      49,554      49,914   
Federal Home Loan Bank stock   35,844       35,844      35,698      35,698   
Loans receivable:  
Held for sale   3,462       5,837      8,303      2,145   
  Held for portfolio   2,361,549       2,308,808      1,976,100      2,090,703   
  Allowance for loan losses   (30,561)   
  (29,788)  
  (29,407)  
  (29,610)  
2,334,450      2,284,857      1,954,996      2,063,238   
Accrued interest receivable   15,371      17,015      14,930      15,097   
Real estate owned held for sale, net   1,437      1,290      2,923      1,485   
Property and equipment, net   47,252      45,091      35,351      39,315   
Goodwill and other intangibles, net   36,303      36,325      36,405      36,369   
Deferred income tax asset, net   8,853      6,612      5,266      5,888   
Bank-owned life insurance   36,545      36,154      34,957      35,371   
Other assets   17,144   
  16,986   
  11,086   
  15,090   
$ 3,186,047    $ 3,139,870    $ 2,830,162    $ 2,897,067   
LIABILITIES  
Deposits:  
Non-interest-bearing   $ 322,043    $ 302,266    $ 229,624    $ 234,761   
  Interest-bearing transaction and savings accounts   811,748      729,983      624,461      635,972   
  Interest-bearing certificates   1,141,455   
  1,142,666   
  1,057,087   
  1,055,176   
2,275,246      2,174,915      1,911,172      1,925,909   
 
Advances from Federal Home Loan Bank   484,858      566,458      530,958      583,558   
Other borrowings   69,577      65,905      79,080      68,116   
 
Junior subordinated debentures   97,942      72,168      72,168      72,168   
 
Accrued expenses and other liabilities   30,609      27,511      21,288      25,027   
Deferred compensation   6,329      6,010      4,931      5,208   
Income taxes payable   300   
  6,185   
  50   
  1,861   
2,964,861      2,919,152      2,619,647      2,681,847   
STOCKHOLDERS' EQUITY  
Common stock   128,516      128,210      125,672      127,460   
Retained earnings   101,817      98,124      88,796      92,327   
Accumulated other comprehensive income ( loss )   (5,529)     (1,952)     183      (888)  
Unearned shares of common stock issued to Employee Stock  

Ownership Plan ( ESOP ) trust: at cost

  (3,096)     (3,096)     (3,628)     (3,096)  
Net carrying value of stock related deferred compensation plans   (522)  
  (568)  
  (508)  
  (583)  
221,186   
220,718   
210,515   
215,220   
$ 3,186,047    $ 3,139,870    $ 2,830,162    $ 2,897,067   
 
Shares Issued:  
Shares outstanding at end of period   12,007,725      11,991,074      11,652,816      11,856,889   
 

Less unearned ESOP shares at end of period

  374,595   
  374,595   
  438,985   
  374,595   
Shares outstanding at end of period excluding unearned ESOP shares   11,633,130      11,616,479      11,213,831      11,482,294   
 
Book value per share (1)   $ 19.01    $ 19.00    $ 18.77    $ 18.74   
Tangible book value per share (1)   $ 15.89    $ 15.87    $ 15.53    $ 15.58   
 
Consolidated Tier 1 leverage capital ratio   8.55%   8.55%   8.85%   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-Third Quarter Results
October 27, 2005
Page 6

ADDITIONAL FINANCIAL INFORMATION  
( Dollars in thousands )  
LOANS ( including loans held for sale ):   Sep 30, 2005
  Jun 30, 2005
  Sep 30, 2004
  Dec 31, 2004
 
Commercial real estate   $ 562,612    $ 562,240    $ 531,714    $ 547,574     
Multifamily real estate   118,756      119,668      104,713      107,745     
Construction and land   663,943      631,557      451,393      506,137     
Commercial business   430,374      436,428      364,235      395,249     
Agricultural business including secured by farmland   157,955      149,651      156,110      148,343     
One- to- four-family real estate   341,183      327,249      298,759      307,986     
Consumer   90,188   
  87,852   
  77,479   
  79,814   
 

Total loans outstanding

  $ 2,365,011    $ 2,314,645    $ 1,984,403    $ 2,092,848     
                       
NON-PERFORMING ASSETS:   Sep 30, 2005
  Jun 30, 2005
  Sep 30, 2004
  Dec 31, 2004
 
Loans on non-accrual status   $ 12,205    $ 15,859    $ 20,091    $ 15,416     
Loans more than 90 days delinquent, still on accrual   116   
  110   
  579   
  472   
 
Total non-performing loans   12,321      15,969      20,670      15,888     
Real estate owned ( REO ) / Repossessed assets   1,622   
  1,290   
  3,051   
  1,559   
 

Total non-performing assets

  $ 13,943    $ 17,259    $ 23,721    $ 17,447     
Total non-performing assets / Total assets   0.44%   0.55%   0.84%   0.60%  
Quarters Ended

Nine Months Ended


CHANGE IN THE

  Sep 30, 2005
  Jun 30, 2005
  Sep 30, 2004
  Sep 30, 2005
  Sep 30, 2004
ALLOWANCE FOR LOAN LOSSES:  
Balance, beginning of period   $ 29,788    $ 29,736    $ 28,037    $ 29,610    $ 26,060   
 
Provision   1,300      1,300      1,444      3,803      4,344   
 
Recoveries of loans previously charged off   465      219      975      1,057      1,411   
Loans charged-off   (992)  
  (1,467)  
  (1,049)  
  (3,909)  
  (2,408)  
 

Net ( charge-offs ) recoveries

  (527)  
  (1,248)  
  (74)  
  (2,852)  
  (997)  
 









Balance, end of period   $ 30,561    $ 29,788    $ 29,407    $ 30,561    $ 29,407   
 
Net charge-offs / Average loans outstanding   0.02%   0.06%   0.00%   0.13%   0.05%
Allowance for loan losses / Total loans outstanding   1.29%   1.29%   1.48%   1.29%   1.48%
 

(more)

<PAGE>

BANR-Third Quarter Results
October 27, 2005
Page 7

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

Nine Months Ended


 
OPERATING PERFORMANCE:   Sep 30, 2005
  Jun 30, 2005
  Sep 30, 2004
  Sep 30, 2005
  Sep 30, 2004
 
Average loans   $ 2,342,995    $ 2,224,089    $ 1,952,163    $ 2,231,768    $ 1,854,229   
Average securities and deposits   610,881      630,141      683,520      624,732      706,990   
Average non-interest-earning assets   186,650   
  175,705   
  155,668   
  177,391   
  156,169   

Total average assets

  $ 3,140,526    $ 3,029,935    $ 2,791,351    $ 3,033,891    $ 2,717,388   
 
Average deposits   $ 2,182,452    $ 2,069,062    $ 1,858,240    $ 2,071,499    $ 1,768,856   
Average borrowings   699,664      708,660      700,034      709,217      719,220   
Average non-interest-earning liabilities   34,218   
  32,409   
  24,321   
  31,948   
  21,429   

Total average liabilities

  2,916,334      2,810,131      2,582,595      2,812,664      2,509,505   
 
Total average stockholders' equity   224,192   
  219,804  
  208,756   
  221,227   
  207,883   

Total average liabilities and equity

  $ 3,140,526    $ 3,029,935    $ 2,791,351    $ 3,033,891    $ 2,717,388   
 
Interest rate yield on loans   7.39%   7.19%   6.74%   7.17%   6.65%
Interest rate yield on securities and deposits   4.10%
  4.16%
  4.28%
  4.15%
  4.25%

Interest rate yield on interest-earning assets

  6.71%
  6.52%
  6.10%
  6.51%
  5.99%
 
Interest rate expense on deposits   2.56%   2.35%   1.94%   2.37%   1.91%
Interest rate expense on borrowings   4.42%
  4.25%
  3.54%
  4.21%
  3.40%

Interest rate expense on interest-bearing liabilities

  3.01%
  2.84%
  2.38%
  2.84%
  2.34%
Interest rate spread   3.70%   3.68%   3.72%   3.67%   3.65%
Net interest margin   3.77%   3.75%   3.79%   3.75%   3.71%
 
Other operating income / Average assets   0.63%   0.61%   0.68%   0.60%   0.62%
Other operating expense / Average assets   2.98%   3.02%   2.98%   2.98%   2.91%
Efficiency ratio ( other operating expense / revenue )   71.26%   72.76%   70.09%   72.27%   70.66%
Return on average assets   0.72%   0.66%   0.74%   0.68%   0.69%
Return on average equity   10.03%   9.15%   9.84%   9.30%   9.04%
Average equity / Average assets   7.14%   7.25%   7.48%   7.29%   7.65%
 

(# # #)

<PAGE>