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 25, 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 October 25, 2006, Banner Corporation issued its earnings release for the quarter ended September 30, 2006. 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 25, 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: October 25, 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 THIRD QUARTER EARNINGS INCREASE 41%,
LOANS INCREASE 23% AND DEPOSITS INCREASE 21%

Walla Walla, WA - October 25, 2006 - Banner Corporation (NASDAQ GMS: BANR), the parent company of Banner Bank, today reported that strong loan and deposit growth, reduced credit costs and controlled expense growth contributed to record third quarter profits. Net income increased 41% to $8.0 million, or $0.65 per diluted share, compared to $5.7 million, or $0.47 per diluted share, in the third quarter a year ago. For the first nine months of 2006, net income increased 57% to $24.2 million, or $1.98 per diluted share, compared to $15.4 million, or $1.29 per diluted share, in the first nine months of 2005.

"Our third quarter and year-to-date profits are a direct result of the sustained growth in our balance sheet. Substantial growth in loans and deposits has strengthened our revenue generating capacity and contributed to year-over-year margin expansion," said D. Michael Jones, President and CEO. "Much of this growth can be attributed to our successful franchise expansion. Most recently, in September we celebrated the grand opening of our downtown branch office in Boise, Idaho, in the environmentally award-winning Banner Bank Building. We are continuing to explore branch expansion opportunities in our primary markets and look forward to a number of new branch openings already scheduled for later this year and throughout 2007. Two new branches could open in December of this year, one in Boise, Idaho and one in Portland, Oregon."

In June 2006, Banner announced that it had reached a $5.5 million insurance settlement relating to a loss incurred in 2001. The net amount of the settlement, after costs, resulted in a $5.4 million credit to other operating expense and contributed approximately $3.4 million, or $0.28 per share, to financial results in the second quarter ended June 30, 2006 and for the nine months ended September 30, 2006.

Third Quarter 2006 Highlights (compared to third quarter 2005)

  • Net income increased 41% to $8.0 million.
  • Revenues advanced 15% to $38.1 million.
  • Net interest income before provision for loan losses grew 16% to $32.7 million.
  • Total deposits increased 21% to $2.74 billion.
  • Loans increased 23% to $2.87 billion.
  • Net interest margin improved 22 basis points to 3.99%.
  • Credit quality remains solid with non-performing assets representing 0.35% of total assets.

Income Statement Review

Third quarter revenues (net interest income before the provision for loan losses plus other operating income) grew 15% to $38.1 million, compared to $33.1 million in the third quarter last year. Revenues increased 16% to $108.7 million in the first nine months of 2006, compared to $93.6 million in the same period a year ago. For the third quarter, net interest income before the provision for loan losses increased 16% to $32.7 million, compared to $28.1 million in the same quarter a year ago. Year-to-date, net interest income before the provision for loan losses increased 17% to $93.8 million, compared to $80.0 million in the same period a year ago.

"The increased earnings power in the balance sheet is a direct result of our continuing asset growth," said Jones. "Our strong loan growth is producing greater interest income and solid deposit growth is meaningfully adding to our fee income, as well." Total other operating income for the third quarter increased 9% to $5.4 million, compared to $5.0 million for the same quarter last year. Year-to-date, total other operating income increased 10% to $14.9 million, compared to $13.6 million in the first nine months of 2005. Income from deposit fees and other service charges increased 19% to $3.0 million in the third quarter, compared to $2.5 million for the same period in 2005.

Banner's net interest margin improved 22 basis points to 3.99% for the third quarter, compared to 3.77% in the third quarter a year ago. However, the margin declined from 4.11% in the second quarter of 2006. Year-to-date, net interest margin improved 36 basis points to 4.11%, compared to 3.75% in the same period a year ago.

(more)

<PAGE>

BANR-Third Quarter 2006 Results
October 25, 2006
Page 2

"Our net interest margin came under pressure again this quarter as deposit costs increased faster than loan yields and changes occurred in our liability mix, both as a result of changes in customer behavior and the funding requirements driven by our loan growth," said Jones. "We expect our net interest margin to experience continued pressure during the next few quarters as pricing remains competitive, the yield curve remains very flat and our funding needs continue to be significant." Funding costs increased 31 basis points compared to the previous quarter and increased 104 basis points from the third quarter a year earlier, while asset yields increased 16 basis points from the prior linked quarter and 121 basis points from a year ago.

Other operating expenses were $25.3 million in the third quarter of 2006, compared to $25.4 million (excluding the insurance recovery) in the immediately preceding quarter and $23.6 million in the third quarter a year ago. For the first nine months of 2006, other operating expenses were $68.5 million ($73.9 million excluding the insurance recovery), compared to $67.7 million in the first nine months of 2005. The increase is largely due to the branch expansion strategy and the exceptional loan origination activity in 2006.

"During the last two years we have opened twelve new branches and relocated six other branches. Generally, these new branches are proving to be very successful in helping us to reach new customers and grow deposits. While our expenses were well-behaved in the third quarter, these new branches initially put pressure on our expense ratios; however, over time they will add to our profitability by providing low cost core deposits and additional fee income opportunities," said Jones. The ratio of other operating expense (expense ratio) to average assets was 2.92% in the third quarter of 2006, compared to 2.98% for the third quarter last year. Without the insurance recovery, the ratio for the second quarter of 2006 would have been 3.14%.

Banner's return on equity (ROE) was 13.23% for the third quarter compared to 10.03% a year ago. Year-to-date, ROE was 13.81% compared to 9.30% in the nine month period a year ago. The efficiency ratio was 66.50% in the quarter ended September 30, 2006, versus 71.26% a year earlier. For the first nine months of 2006, the efficiency ratio was 63.04%, compared to 72.27% in the first nine months of 2005. Excluding the insurance recovery, the efficiency ratio was 67.96% for the nine months ended September 30, 2006.

Balance Sheet Review

Total deposits increased 21% to $2.74 billion at September 30, 2006, compared to $2.28 billion at the end of September 2005. Total transaction and savings accounts increased 4% during the twelve months ending September 30, 2006, and certificates of deposit increased 37%. "In the quarter ended September 30, 2006, we experienced a further shift towards higher-yielding interest-bearing deposit accounts; however, we continue to have success in adding non-interest-bearing deposit accounts as well," said Jones. "While higher rates have motivated customers to more efficiently manage their transaction account balances, as evidenced by the slower rate of growth in non-interest-bearing deposits and the more rapid increase in certificates of deposits, we are still pleased by our growing number of new customer transaction accounts."

Net loans increased 23% to $2.87 billion at September 30, 2006, compared to $2.33 billion a year earlier. Year-to-date, loans have increased 19%. "Our lending team is doing an outstanding job of adding excellent new loans to the portfolio while maintaining a high level of credit quality. The major components of the loan portfolio are all showing significant growth over the prior year's balances," said Jones. "Compared to a year ago, we increased construction and land loans 61%, consumer loans 29%, commercial and multifamily real estate loans 7% and commercial and agricultural business loans 9%."

Assets increased 8% to $3.45 billion at September 30, 2006, compared to $3.19 billion a year earlier. Book value per share increased to $20.15 at September 30, 2006, from $19.01 a year earlier, and tangible book value per share was $17.12 at quarter-end, compared to $15.89 a year earlier.

Largely as a result of the restructuring transactions in the fourth quarter of 2005, but also reflecting maturities and principal prepayments, the securities portfolio declined by 46% to $290.5 million at September 30, 2006, from $535.2 million a year earlier. FHLB borrowings declined 56% to $213.9 million at September 30, 2006, from $484.9 million a year earlier, as a result of the restructuring transactions and strong deposit growth, particularly in the quarter ended September 30, 2006.

Credit Quality

"Loan growth during the first half of the year exceeded our expectations and our budgeted amounts, prompting a significant increase in our loan loss provision during the second quarter of 2006. Fortunately, continued favorable asset quality trends and a significant recovery on a previously charged off loan allowed us to reduce the loan loss provision for the third quarter," noted Jones. The provision for loan losses for the third quarter was $1.0 million, compared to $1.3 million in the same quarter of 2005 and $2.3 million for the second quarter of 2006. Non-performing assets were $12.1 million, or 0.35% of total assets, at September 30, 2006, compared to $13.9 million, or 0.44% of total assets, at September 30, 2005. At June 30, 2006, Banner's non-performing assets totaled $11.0 million or 0.32% of total assets. Banner's net recoveries in the third quarter totaled $542,000, and the allowance for loan losses at quarter-end totaled $35.2 million, representing 1.21% of total loans outstanding.

(more)

<PAGE>

BANR-Third Quarter 2006 Results
October 25, 2006
Page 3

Conference Call

Banner will host a conference call on Thursday, October 26, 2006, at 8:00 a.m. PDT, to discuss third quarter results. The conference call can be accessed live by telephone at 303-262-2141. 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 11071745# until Thursday, November 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 58 branch offices and 12 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, Banner's ability to successfully resolve outstanding credit issues 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, 2005. 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 2006 Results
October 25, 2006
Page 4

RESULTS OF OPERATIONS   Quarters Ended

Nine MonthsEnded

 
( In thousands except share and per share data )  

Sep 30, 2006

 

Jun 30, 2006

 

Sep 30, 2005

 

Sep 30, 2006

 

Sep 30, 2005

 
INTEREST INCOME:  
Loans receivable   $ 60,933 $ 55,088 $ 43,646 $ 165,147 $ 119,625  
Mortgage-backed securities   1,921   2,011   3,330   6,015   10,589  
Securities and cash equivalents   2,046   1,834   2,990   5,658   8,782  
64,900   58,933   49,966   176,820   138,996  
INTEREST EXPENSE:  
Deposits   24,661   20,828   14,086   62,920   36,646  
Federal Home Loan Bank advances   4,392   4,141   5,920   11,659   17,464  
Other borrowings   1,112   766   472   2,576   1,196  
Junior subordinated debentures   2,074   1,973   1,405   5,875   3,665  
32,239   27,708   21,883   83,030   58,971  

Net interest income before provision for loan losses

  32,661   31,225   28,083   93,790   80,025  
PROVISION FOR LOAN LOSSES   1,000   2,300   1,300   4,500   3,803  

Net interest income

  31,661   28,925   26,783   89,290   76,222  
OTHER OPERATING INCOME:  
Deposit fees and other service charges   3,036   2,891   2,555   8,419   6,960  
Mortgage banking operations   1,744   1,454   1,672   4,350   4,548  
Loan servicing fees   315   334   466   1,039   1,137  
Miscellaneous   276   321   288   1,065   950  
5,371   5,000   4,981   14,873   13,595  
Gain on sale of securities   65   - -   - -   65   8  

Total other operating income

  5,436   5,000   4,981   14,938   13,603  
OTHER OPERATING EXPENSE:  
Salary and employee benefits   16,705   16,553   15,758   48,747   44,814  
Less capitalized loan origination costs   (2,956)   (3,228)   (2,677)   (8,776)   (7,471)  
Occupancy and equipment   3,927   3,938   3,550   11,659   10,171  
Information / computer data services   1,193   1,285   1,258   3,778   3,568  
Miscellaneous   6,467   6,813   5,672   18,487   16,582  
25,336   25,361   23,561   73,895   67,664  
Insurance recovery, net proceeds   - -   (5,350)   - -   (5,350)   - -  
Total other operating expense   25,336   20,011   23,561   68,545   67,664  
Income before provision for income taxes   11,761   13,914   8,203   35,683   22,161  
PROVISION FOR INCOME TAXES   3,752   4,555   2,537   11,527   6,772  
NET INCOME   $ 8,009 $ 9,359 $ 5,666 $ 24,156 $ 15,389  
Earnings per share  
Basic   $ 0.67 $ 0.79 $ 0.49 $ 2.03 $ 1.33  
Diluted   $ 0.65 $ 0.77 $ 0.47 $ 1.98 $ 1.29  
Cumulative dividends declared per common share   $ 0.18 $ 0.18 $ 0.17 $ 0.54 $ 0.51  
Weighted average shares outstanding  
Basic   11,963,637   11,881,972   11,593,365   11,879,126   11,532,244  
Diluted   12,293,444   12,196,145   11,951,058   12,205,568   11,922,456  
Shares repurchased during the period   - -   55,354   6,047   63,422   81,597  
Shares issued in connection with exercise of stock options   30,136   177,940   22,698   280,660   229,409  


(more)

<PAGE>

BANR-Third Quarter 2006 Results
October 25, 2006
Page 5

FINANCIAL CONDITION  
( In thousands except share and per share data )   Sep 30, 2006   Jun 30, 2006   Sep 30, 2005   Dec 31, 2005
 
ASSETS  
Cash and due from banks   $ 83,438 $ 105,915 $ 117,669 $ 116,448
Securities available for sale   242,243   240,489   483,395   260,284
Securities held to maturity   48,304   49,657   51,784   50,949
Federal Home Loan Bank stock   35,844   35,844   35,844   35,844
Loans receivable:  
Held for sale   6,473   5,708   3,462   4,779
  Held for portfolio   2,895,766   2,818,325   2,361,549   2,434,952
  Allowance for loan losses   (35,160)   (33,618)   (30,561)   (30,898)
2,867,079   2,790,415   2,334,450   2,408,833
Accrued interest receivable   21,332   19,143   15,371   17,395
Real estate owned held for sale, net   1,319   401   1,437   315
Property and equipment, net   54,297   52,177   47,252   50,205
Goodwill and other intangibles, net   36,295   36,298   36,303   36,280
Deferred income tax asset, net   7,164   9,780   8,853   7,606
Bank-owned life insurance   38,114   37,709   36,545   36,930
Other assets   17,611   19,172   17,144   19,466
$ 3,453,040 $ 3,397,000 $ 3,186,047 $ 3,040,555
 
LIABILITIES  
Deposits:  
Non-interest-bearing   $ 327,093 $ 317,515 $ 322,043 $ 328,840
  Interest-bearing transaction and savings accounts   857,354   873,019   811,748   792,370
  Interest-bearing certificates   1,559,904   1,388,923   1,141,455   1,202,103
2,744,351   2,579,457   2,275,246   2,323,313
 
Advances from Federal Home Loan Bank   213,930   368,930   484,858   265,030
Other borrowings   110,670   77,122   69,577   96,849
 
Junior subordinated debentures   97,942   97,942   97,942   97,942
 
Accrued expenses and other liabilities   35,932   31,849   30,609   29,503
Deferred compensation   7,005   6,882   6,329   6,253
Income taxes payable   1,490   2,316   300   - -
3,211,320   3,164,498   2,964,861   2,818,890
 
STOCKHOLDERS' EQUITY  
Common stock   132,887   132,284   128,516   130,573
Retained earnings   114,479   108,626   101,817   96,783
Accumulated other comprehensive income ( loss )   (2,816)   (5,532)   (5,529)   (2,736)
Unearned shares of common stock issued to Employee Stock  
Ownership Plan ( ESOP ) trust: at cost   (2,494)   (2,494)   (3,096)   (2,480)
Net carrying value of stock related deferred compensation plans   (336)   (382)   (522)   (475)
241,720   232,502   221,186   221,665
$ 3,453,040 $ 3,397,000 $ 3,186,047 $ 3,040,555
Shares Issued:  
Shares outstanding at end of period   12,299,714   12,269,578   12,007,725   12,082,476
  Less unearned ESOP shares at end of period   301,786   301,786   374,595   300,120
Shares outstanding at end of period excluding unearned ESOP shares   11,997,928   11,967,792   11,633,130   11,782,356
Book value per share (1)   $ 20.15 $ 19.43 $ 19.01 $ 18.81
Tangible book value per share (1)   $ 17.12 $ 16.39 $ 15.89 $ 15.73
Consolidated Tier 1 leverage capital ratio   8.49%   8.76%   8.55%   8.59%
(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 2006 Results
October 25, 2006
Page 6

ADDITIONAL FINANCIAL INFORMATION  
( Dollars in thousands )  
Sep 30, 2006   Jun 30, 2006   Sep 30, 2005   Dec 31, 2005  
LOANS ( including loans held for sale ):  
Commercial real estate   $ 584,832 $ 595,513 $ 562,612 $ 555,889  
Multifamily real estate   146,094   141,996   118,756   144,512  
Commercial construction   94,231   95,277   59,169   51,931  
Multifamily construction   49,986   56,857   75,654   62,624  
One- to four-family construction   550,285   489,187   323,903   348,661  
Land and land development   371,626   310,369   205,217   228,436  
Commercial business   469,293   472,061   430,374   442,232  
Agricultural business including secured by farmland   169,349   155,744   157,955   147,562  
One- to four-family real estate   349,808   397,648   341,183   365,903  
Consumer   116,735   109,381   90,188   91,981  

Total loans outstanding

  $ 2,902,239 $ 2,824,033 $ 2,365,011 $ 2,439,731  
                       
NON-PERFORMING ASSETS:   Sep 30, 2006   Jun 30, 2006   Sep 30, 2005   Dec 31, 2005  
Loans on non-accrual status   $ 10,153 $ 10,344 $ 12,205 $ 10,349  
Loans more than 90 days delinquent, still on accrual   642   213   116   104  
Total non-performing loans   10,795   10,557   12,321   10,453  
Real estate owned ( REO ) / Repossessed assets   1,352   436   1,622   506  

Total non-performing assets

  $ 12,147 $ 10,993 $ 13,943 $ 10,959  
Total non-performing assets / Total assets   0.35%   0.32%   0.44%   0.36%  
                         
Quarters Ended

Nine MonthsEnded

CHANGE IN THE   Sep 30, 2006   Jun 30, 2006  

Sep 30, 2005

 

Sep 30, 2006

 

Sep 30, 2005

ALLOWANCE FOR LOAN LOSSES:  
Balance, beginning of period   $ 33,618 $ 31,894 $ 29,788 $ 30,898 $ 29,610
Provision   1,000   2,300   1,300   4,500   3,803
Recoveries of loans previously charged off   1,219   169   465   1,544   1,057
Loans charged-off   (677)   (745)   (992)   (1,782)   (3,909)
 

Net ( charge-offs ) recoveries

  542   (576)   (527)   (238)   (2,852)
 
Balance, end of period   $ 35,160 $ 33,618 $ 30,561 $ 35,160 $ 30,561
 
Net charge-offs (recoveries) / Average loans outstanding (0.02%)   0.02%   0.02%   0.01%   0.13%
Allowance for loan losses / Total loans outstanding   1.21%   1.19%   1.29%   1.21%   1.29%
 
DEPOSITS   Sep 30, 2006   Jun 30, 2006  

Sep 30, 2005

 

Dec 31, 2005

 
Non-interest-bearing   $ 327,093 $ 317,515 $ 322,043 $ 328,840  
Interest-bearing checking   311,056   338,128   308,151   293,395  
Regular savings accounts   306,822   265,942   162,570   153,218  
Money market accounts   239,476   268,949   341,027   345,757  

Interest-bearing transaction & savings accounts

  857,354   873,019   811,748   792,370  
Three-month maturity money market certificates   184,871   195,755   128,717   151,515  
Other certificates   1,375,033   1,193,168   1,012,738   1,050,588  
Interest-bearing certificates   1,559,904   1,388,923   1,141,455   1,202,103  
Total deposits   $ 2,744,351 $ 2,579,457 $ 2,275,246 $ 2,323,313  
                       
Included in other borrowings  
Retail repurchase agreements / "Sweep accounts" $ 83,357 $ 60,187 $ 47,540 $ 52,166  

(more)

<PAGE>

BANR-Third Quarter 2006 Results
October 25, 2006
Page 7

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

Nine MonthsEnded

 
OPERATING PERFORMANCE:  

Sep 30, 2006

 

Jun 30, 2006

 

Sep 30, 2005

 

Sep 30, 2006

 

Sep 30, 2005

 
Average loans   $ 2,899,848 $ 2,704,856 $ 2,342,995 $ 2,706,181 $ 2,231,768  
Average securities and deposits   350,121   342,321   610,881   347,217   624,732  
Average non-interest-earning assets   192,822   191,758   186,650   191,653   177,391  
   Total average assets   $ 3,442,791 $ 3,238,935 $ 3,140,526 $ 3,245,051 $ 3,033,891  
                             
Average deposits   $ 2,622,215 $ 2,446,316 $ 2,182,452 $ 2,464,352 $ 2,071,499  
Average borrowings   537,877   524,058   699,664   510,412   709,217  
Average non-interest-earning liabilities   42,551   35,428   34,218   36,455   31,948  
   Total average liabilities   3,202,643   3,005,802   2,916,334   3,011,219   2,812,664  
Total average stockholders' equity   240,148   233,133   224,192   233,832   221,227  
   Total average liabilities and equity   $ 3,442,791 $ 3,238,935 $ 3,140,526 $ 3,245,051 $ 3,033,891  
                           
Interest rate yield on loans   8.34%   8.17%   7.39%   8.16%   7.17%  
Interest rate yield on securities and deposits   4.50%   4.51%   4.10%   4.49%   4.15%  
   Interest rate yield on interest-earning assets   7.92%   7.76%   6.71%   7.74%   6.51%  
                           
Interest rate expense on deposits   3.73%   3.41%   2.56%   3.41%   2.37%  
Interest rate expense on borrowings   5.59%   5.27%   4.42%   5.27%   4.21%  
   Interest rate expense on interest-bearing liabilities   4.05%   3.74%   3.01%   3.73%   2.84%  
                             
Interest rate spread   3.87%   4.02%   3.70%   4.01%   3.67%  
                             
Net interest margin   3.99%   4.11%   3.77%   4.11%   3.75%  
                           
                           
Other operating income / Average assets   0.63%   0.62%   0.63%   0.62%   0.60%  
Other operating expense / Average assets   2.92%   2.48%   2.98%   2.82%   2.98%  
Efficiency ratio ( other operating expense / revenue )   66.50%   55.24%   71.26%   63.04%   72.27%  
Return on average assets   0.92%   1.16%   0.72%   1.00%   0.68%  
Return on average equity   13.23%   16.10%   10.03%   13.81%   9.30%  
Average equity / Average assets   6.98%   7.20%   7.14%   7.21%   7.29%  

 

###

<PAGE>