PINNACLE FINANCIAL PARTNERS, INC.-- FORM 425
FILED PURSUANT TO RULE 425
FILING PERSON: PINNACLE FINANCIAL PARTNERS, INC.
SUBJECT COMPANY: CAVALRY BANCORP, INC.
REGISTRATION STATEMENT NO. 333-129076
This communication is not a solicitation of a proxy from any security holder of Pinnacle Financial
Partners, Inc. or Cavalry Bancorp, Inc. Pinnacle has filed a registration statement on Form S-4
with the Securities and Exchange Commission (SEC) in connection with the proposed merger of
Pinnacle and Cavalry. The Form S-4 contains a joint proxy statement/prospectus and other documents
for the shareholders meeting of Pinnacle and Cavalry at which time the proposed merger will be
considered. The Form S-4 and joint proxy statement/prospectus contain important information about
Pinnacle, Cavalry, the merger and related matters.
INVESTORS AND SECURITY HOLDERS ARE ENCOURAGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS WHEN IT
BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE
PROPOSED TRANSACTION BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT PINNACLE, CAVALRY AND
THE PROPOSED TRANSACTION.
Investors and security holders may obtain free copies of these documents once they are available
through the website maintained by the SEC at http://www.sec.gov. Free copies of the joint proxy
statement/prospectus also may be obtained by directing a request by telephone or mail to Pinnacle
Financial Partners Inc., 211 Commerce Street, Suite 300, Nashville, TN 37201, Attention: Investor
Relations (615) 744-3710 or Cavalry Bancorp, 114 West College Street, P.O. Box 188, Murfreesboro,
TN 37133, Attention: Investor Relations (615) 849-2272. This communication shall not constitute an offer to sell or the solicitation of an offer to buy
securities, nor shall there be any sale of securities in any jurisdiction in which such offer,
solicitation or sale would be unlawful prior to registration or qualification under the securities
laws of such jurisdiction.
Participants in the Solicitation
The directors and executive officers of Pinnacle and Cavalry may be deemed to be participants in
the solicitation of proxies with respect to the proposed transaction. Information about Pinnacles
directors and executive officers is contained in the proxy statement filed by Pinnacle with the
Securities and Exchange Commission on March 14, 2005, which is available on Pinnacles web site
(www.pnfp.com) and at the address provided above. Information about Cavalrys directors and
executive officers is contained in the proxy statement filed by Cavalry with the Securities and
Exchange Commission on March 18, 2005, which is available on Cavalrys website (www.cavb.com).
Other information regarding the participants in the proxy solicitation and a
description of their direct and indirect interests by security holding or otherwise, will be
contained in the joint proxy statement/prospectus and other relevant material to be filed with the
Securities and Exchange Commission when they become available.
From:
Sent: Tuesday, October 18, 2005 11:28 AM
To:
Subject: Cavalry Earnings release
Attached is the 3rd quarter earnings release from Cavalry.
As you know, we will be releasing Pinnacles earnings after the
market closes today.
Contact:
Hillard C. Gardner
Senior Vice President
and Chief Financial Officer
615/849-3313
CAVALRY BANCORP, INC. REPORTS RECORD GROWTH
Assets grow to $632 million and net income up 45 percent from last year
Murfreesboro, TennesseeOctober 18, 2005Cavalry Bancorp, Inc. (the Company) (Nasdaq NMS: CAVB)
announced today third quarter and year-to-date consolidated earnings for its wholly-owned
subsidiary Cavalry Banking (Bank) and the Company.
THIRD QUARTER 2005 HIGHLIGHTS:
|
|
|
Net income of $2.15 million, up 45.3 percent from the prior years $1.48 million and
up 15.6 percent from second quarter 2005 net income of $1.86 million. |
|
° |
|
Return on average assets of 1.39 percent for the third quarter
compared to 1.10 percent for the same quarter last year |
|
|
° |
|
Net interest margin of 4.32 percent for the third quarter
compared to 4.18 percent for the same quarter last year |
|
|
|
Strong balance sheet growth: |
|
° |
|
Total assets at September 30, 2005 of $632.0 million representing
growth of $27.4 million during the third quarter of 2005. |
|
|
° |
|
Loans at September 30, 2005 of $476.4 million representing growth
of $26.5 million during the third quarter of 2005. |
|
|
° |
|
Deposits at September 30, 2005 of $564.1 million representing
growth of $24.9 million during the third quarter of 2005. |
|
|
|
Superior credit quality: |
|
° |
|
Net charge-offs to average loans of 0.01 percent for the third quarter of 2005. |
|
|
° |
|
Nonperforming loans of 0.22 percent of total loans and other real estate. |
Ed Loughry, Cavalrys Chairman and Chief Executive Officer said, In 2004, we made several
strategic decisions to enhance the long-term profitability of this Company. One was an intense
focus by our sales teams on attracting and maintaining transaction-based deposit accounts and
another was the acceleration of the repayment of our leveraged Employee Stock Ownership Plan
(ESOP). As a result of those and other decisions, we have transformed the profitability
performance of this firm for 2005 and beyond.
Net income increased from $1.48 million or $0.22 per share diluted for the quarter ended September
30, 2004 to $2.15 million or $0.29 per share diluted for the quarter ended September 30, 2005.
Annualized return on average assets increased from 1.10 percent for the quarter ended September 30,
2004 to 1.39 percent for the quarter ended September 30, 2005. Annualized return on average
shareholders equity increased from 10.51 percent for the quarter ended September 30, 2004 to 14.65
percent for the quarter ended September 30, 2005.
One of the strengths of this Company has been our ability to expand our net interest margin at the
same time we are experiencing significant growth in our assets, said Bill Jones, Executive Vice
President and Chief Administrative Officer.
Net income increased from $3.7 million or $0.55 per share diluted for the nine months ended
September 30, 2004 to $6.2 million or $0.85 per share diluted for the nine months ended September
30, 2005. Annualized return on average assets increased from 0.95 percent for the nine months
ended September 30, 2004 to 1.42 percent for the nine months ended September 30, 2005. Annualized
return on average shareholders equity increased from 8.82 percent for the nine months ended
September 30, 2004 to 14.77 percent for the nine months ended September 30, 2005.
Earnings for the nine months ended September 30, 2005 include a tax benefit of $427,000. This tax
benefit resulted from the distribution of cash dividends to the participants of the ESOP.
Total assets of the Company increased from $578.7 million at December 31, 2004 to $632.0 million at
September 30, 2005. Net loans receivable increased from $430.5 million at December 31, 2004 to
$476.4 million at September 30, 2005. Deposits increased from $506.5 million at December 31, 2004
to $564.1 million at September 30, 2005.
Total assets of the Company increased 14.51 percent from $551.9 million at September 30, 2004 to
$632.0 million at September 30, 2005. Net loans receivable increased 15.13 percent from $413.8
million at September 30, 2004 to $476.4 million at September 30, 2005. Deposits increased 16.00
percent from $486.3 million at September 30, 2004 to $564.1 million at September 30, 2005.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: Certain of
these statements contained in this release which are not historical facts are forward-looking
statements that are subject to risks and uncertainties that could cause actual results to differ
materially from those set forth in the forward-looking statements, including the uncertainties
inherent in the process of auditing and making end-of-year adjustments to a corporations financial
statements. By making these forward-looking statements, the Company undertakes no obligation to
update these statements for revisions or changes after the date of this release.
Additional Information and Where to Find It
This communication is not a solicitation of a proxy from any security holder of Pinnacle Financial
Partners, Inc. (Pinnacle) or Cavalry Bancorp, Inc. (Cavalry). Pinnacle has filed a
registration statement on Form S-4 with the Securities and Exchange Commission (SEC) in
connection with the proposed merger of Pinnacle and Cavalry. The Form S-4 contains a joint proxy
statement/prospectus and other documents for the shareholders meeting of Pinnacle and Cavalry at
which time the proposed merger will be considered. The Form S-4 and joint proxy
statement/prospectus contain important information about Pinnacle, Cavalry, the merger and related
matters.
INVESTORS AND SECURITY HOLDERS ARE ENCOURAGED TO READ THE REGISTRATION STATEMENT AND THE
PRELIMINARY COPY OF THE JOINT PROXY STATEMENT/PROSPECTUS INCLUDED THEREIN WHEN IT BECOMES AVAILABLE
AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED
TRANSACTION BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT PINNACLE, CAVALRY AND THE
PROPOSED TRANSACTION.
Investors and security holders may obtain free copies of these documents once they are available
through the website maintained by the SEC at http://www.sec.gov. Free copies of the joint proxy
statement/prospectus also may be obtained by directing a request by telephone or mail to Pinnacle
Financial Partners Inc., 211 Commerce Street, Suite 300, Nashville, TN 37201, Attention: Investor
Relations (615) 744-3710 or Cavalry Bancorp, Inc., 114 West College Street, P.O. Box 188,
Murfreesboro, TN 37133, Attention: Investor Relations (615) 849-3313.
This communication shall not constitute an offer to sell or the solicitation of an offer to buy
securities, nor shall there be any sale of securities in any jurisdiction in which such offer,
solicitation or sale would be unlawful prior to registration or qualification under the securities
laws of such jurisdiction.
Participants in the Solicitation
The directors and executive officers of Pinnacle and Cavalry may be deemed to be participants in
the solicitation of proxies with respect to the proposed merger. Information about Pinnacles
directors and executive officers is contained in the proxy statement filed by Pinnacle with the SEC
on March 14, 2005, which is available on Pinnacles web site (www.pnfp.com) and at the
address provided above. Information about Cavalrys directors and executive officers is contained
in the proxy statement filed by Cavalry with the SEC on March 18, 2005, which is available at
Cavalrys website (www.cavb.com) and at the address provided above. Other information regarding
the participants in the proxy solicitation and a description of their direct and indirect interests
by security holding or otherwise, will be contained in the joint proxy statement/prospectus and
other relevant material to be filed with the SEC when they become available.
Investors and security holders may obtain free copies of these documents once they are available
through the website maintained by the SEC at http://www.sec.gov. Free copies of the joint proxy
statement/prospectus also may be obtained by directing a request by telephone or mail to Pinnacle
Financial Partners Inc., 211 Commerce Street, Suite 300, Nashville, TN 37201, Attention: Investor
Relations (615) 744-3710 or Cavalry Bancorp, 114 West College Street, P.O. Box 188, Murfreesboro,
TN 37133, Attention: Investor Relations (615) 849-3313. This communication shall not constitute an
offer to sell or the solicitation of an offer to buy securities, nor shall there be any sale of
securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to
registration or qualification under the securities laws of such jurisdiction.
[Selected financial data follows]
Cavalry Bancorp, Inc.
Consolidated Balance Sheets
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
Assets |
|
September 30, |
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
67,458 |
|
|
$ |
63,135 |
|
Time deposits with Federal Home Loan Bank |
|
|
4,000 |
|
|
|
|
|
Investment securities available-for-sale, at fair value |
|
|
42,934 |
|
|
|
42,183 |
|
Loans held for sale, at estimated fair value |
|
|
1,067 |
|
|
|
2,501 |
|
Loans receivable, net of allowances for loan losses of $4,955 at
September 30, 2005 and $4,863 at December 31, 2004 |
|
|
476,354 |
|
|
|
430,526 |
|
Accrued interest receivable |
|
|
2,448 |
|
|
|
1,985 |
|
Office properties and equipment, net |
|
|
17,202 |
|
|
|
17,607 |
|
Required investments in stock of the Federal Home Loan Bank
and Federal Reserve Bank, at cost |
|
|
3,317 |
|
|
|
3,125 |
|
Foreclosed assets |
|
|
119 |
|
|
|
16 |
|
Bank owned life insurance |
|
|
11,933 |
|
|
|
11,604 |
|
Goodwill |
|
|
1,772 |
|
|
|
1,772 |
|
Other assets |
|
|
3,402 |
|
|
|
4,216 |
|
|
|
|
|
|
|
|
Total assets |
|
|
632,006 |
|
|
|
578,670 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Non-interest-bearing |
|
$ |
112,360 |
|
|
$ |
81,719 |
|
Interest-bearing |
|
|
451,695 |
|
|
|
424,815 |
|
|
|
|
|
|
|
|
|
|
|
564,055 |
|
|
|
506,534 |
|
Advances from Federal Home Loan Bank of Cincinnati |
|
|
2,794 |
|
|
|
2,835 |
|
Dividends payable |
|
|
577 |
|
|
|
11,332 |
|
Accrued expenses and other liabilities |
|
|
6,416 |
|
|
|
4,136 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
573,842 |
|
|
|
524,837 |
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Preferred Stock, no par value Authorized - 250,000 shares; none
issued or outstanding at September 30, 2005 and December 31, 2004 |
|
|
|
|
|
|
|
|
Common Stock, no par value Authorized- 49,750,000 shares;
issued and outstanding 7,217,565 at September 30, 2005, and
December 31, 2004 |
|
|
19,354 |
|
|
|
19,354 |
|
Retained earnings |
|
|
39,259 |
|
|
|
34,598 |
|
Accumulated other comprehensive loss, net of tax |
|
|
(449 |
) |
|
|
(119 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
58,164 |
|
|
|
53,833 |
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity |
|
|
632,006 |
|
|
|
578,670 |
|
|
|
|
|
|
|
|
Cavalry Bancorp, Inc.
Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
7,711 |
|
|
$ |
5,994 |
|
|
$ |
21,081 |
|
|
$ |
16,839 |
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
308 |
|
|
|
332 |
|
|
|
916 |
|
|
|
979 |
|
Non-taxable |
|
|
33 |
|
|
|
36 |
|
|
|
83 |
|
|
|
74 |
|
Other |
|
|
552 |
|
|
|
120 |
|
|
|
1,335 |
|
|
|
261 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
8,604 |
|
|
|
6,482 |
|
|
|
23,415 |
|
|
|
18,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expensedeposits |
|
|
2,463 |
|
|
|
1,367 |
|
|
|
6,386 |
|
|
|
3,880 |
|
Interest
expenseborrowings |
|
|
24 |
|
|
|
24 |
|
|
|
71 |
|
|
|
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
2,487 |
|
|
|
1,391 |
|
|
|
6,457 |
|
|
|
3,953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
6,117 |
|
|
|
5,091 |
|
|
|
16,958 |
|
|
|
14,200 |
|
Provision for loan losses |
|
|
101 |
|
|
|
176 |
|
|
|
211 |
|
|
|
352 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses |
|
|
6,016 |
|
|
|
4,915 |
|
|
|
16,747 |
|
|
|
13,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Servicing income |
|
|
61 |
|
|
|
47 |
|
|
|
165 |
|
|
|
140 |
|
Gain on sale of loans, net |
|
|
320 |
|
|
|
879 |
|
|
|
984 |
|
|
|
2,281 |
|
Deposit servicing fees and charges |
|
|
1,499 |
|
|
|
1,457 |
|
|
|
4,285 |
|
|
|
3,992 |
|
Trust service fees |
|
|
258 |
|
|
|
266 |
|
|
|
819 |
|
|
|
832 |
|
Commissions and other non-banking fees |
|
|
739 |
|
|
|
649 |
|
|
|
2,105 |
|
|
|
1,899 |
|
Other operating income |
|
|
242 |
|
|
|
221 |
|
|
|
800 |
|
|
|
754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
|
3,119 |
|
|
|
3,519 |
|
|
|
9,158 |
|
|
|
9,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
3,267 |
|
|
|
3,603 |
|
|
|
9,666 |
|
|
|
10,834 |
|
Occupancy expense |
|
|
322 |
|
|
|
329 |
|
|
|
919 |
|
|
|
984 |
|
Supplies, communications, and other office expenses |
|
|
221 |
|
|
|
223 |
|
|
|
695 |
|
|
|
706 |
|
Advertising expense |
|
|
70 |
|
|
|
87 |
|
|
|
289 |
|
|
|
404 |
|
Professional fees |
|
|
197 |
|
|
|
257 |
|
|
|
531 |
|
|
|
656 |
|
Equipment and service bureau expense |
|
|
930 |
|
|
|
890 |
|
|
|
2,767 |
|
|
|
2,557 |
|
Loss on sale of investment securities, net |
|
|
|
|
|
|
81 |
|
|
|
|
|
|
|
3 |
|
Other operating expense |
|
|
522 |
|
|
|
491 |
|
|
|
1,503 |
|
|
|
1,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expense |
|
|
5,529 |
|
|
|
5,961 |
|
|
|
16,370 |
|
|
|
17,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense |
|
|
3,606 |
|
|
|
2,473 |
|
|
|
9,535 |
|
|
|
6,138 |
|
Income tax expense |
|
|
1,461 |
|
|
|
994 |
|
|
|
3,286 |
|
|
|
2,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,145 |
|
|
$ |
1,479 |
|
|
$ |
6,249 |
|
|
$ |
3,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share |
|
$ |
0.30 |
|
|
$ |
0.23 |
|
|
$ |
0.87 |
|
|
$ |
0.57 |
|
Diluted Earnings Per Share |
|
$ |
0.29 |
|
|
$ |
0.22 |
|
|
$ |
0.85 |
|
|
$ |
0.55 |
|
Weighted
average shares outstandingBasic |
|
|
7,217,565 |
|
|
|
6,441,148 |
|
|
|
7,217,565 |
|
|
|
6,463,810 |
|
Weighted
average shares outstandingDiluted |
|
|
7,328,799 |
|
|
|
6,675,920 |
|
|
|
7,327,831 |
|
|
|
6,700,546 |
|
Cavalry Bancorp, Inc.
Consolidated Financial
Highlights
(unaudited)
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
% |
|
|
|
2005 |
|
|
2004 |
|
|
Change |
|
FINANCIAL CONDITION DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
632,006 |
|
|
|
578,670 |
|
|
|
9.22 |
% |
Loans receivable, net |
|
|
476,354 |
|
|
|
430,526 |
|
|
|
10.64 |
% |
Loans held-for-sale |
|
|
1,067 |
|
|
|
2,501 |
|
|
|
-57.34 |
% |
Investment securities available-for-sale |
|
|
42,934 |
|
|
|
42,183 |
|
|
|
1.78 |
% |
Cash and cash equivalents |
|
|
67,458 |
|
|
|
63,135 |
|
|
|
6.85 |
% |
Deposits |
|
|
564,055 |
|
|
|
506,534 |
|
|
|
11.36 |
% |
Advances from Federal Home Loan Bank |
|
|
2,794 |
|
|
|
2,835 |
|
|
|
-1.45 |
% |
Shareholders Equity |
|
|
58,164 |
|
|
|
53,833 |
|
|
|
8.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the quarters ending |
|
|
|
|
|
|
For the nine months ending |
|
|
|
|
|
|
September 30, |
|
|
% |
|
|
September 30, |
|
|
% |
|
|
|
2005 |
|
|
2004 |
|
|
Change |
|
|
2005 |
|
|
2004 |
|
|
Change |
|
OPERATING DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
8,604 |
|
|
|
6,482 |
|
|
|
32.74 |
% |
|
$ |
23,415 |
|
|
|
18,153 |
|
|
|
28.99 |
% |
Interest expense |
|
|
2,487 |
|
|
|
1,391 |
|
|
|
78.79 |
% |
|
|
6,457 |
|
|
|
3,953 |
|
|
|
63.34 |
% |
Net interest income |
|
|
6,117 |
|
|
|
5,091 |
|
|
|
20.15 |
% |
|
|
16,958 |
|
|
|
14,200 |
|
|
|
19.42 |
% |
Provision for loan losses |
|
|
101 |
|
|
|
176 |
|
|
|
-42.61 |
% |
|
|
211 |
|
|
|
352 |
|
|
|
-40.06 |
% |
Net interest income
after provision for loan losses |
|
|
6,016 |
|
|
|
4,915 |
|
|
|
22.40 |
% |
|
|
16,747 |
|
|
|
13,848 |
|
|
|
20.93 |
% |
Gains from sale of loans |
|
|
320 |
|
|
|
879 |
|
|
|
-63.59 |
% |
|
|
984 |
|
|
|
2,281 |
|
|
|
-56.86 |
% |
Other income |
|
|
2,799 |
|
|
|
2,640 |
|
|
|
6.02 |
% |
|
|
8,174 |
|
|
|
7,617 |
|
|
|
7.31 |
% |
Other expenses |
|
|
5,529 |
|
|
|
5,961 |
|
|
|
-7.25 |
% |
|
|
16,370 |
|
|
|
17,608 |
|
|
|
-7.03 |
% |
Income before income taxes |
|
|
3,606 |
|
|
|
2,473 |
|
|
|
45.81 |
% |
|
|
9,535 |
|
|
|
6,138 |
|
|
|
55.34 |
% |
Income tax expense |
|
|
1,461 |
|
|
|
994 |
|
|
|
46.98 |
% |
|
|
3,286 |
|
|
|
2,475 |
|
|
|
32.77 |
% |
Net income |
|
$ |
2,145 |
|
|
|
1,479 |
|
|
|
45.03 |
% |
|
$ |
6,249 |
|
|
|
3,663 |
|
|
|
70.60 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the quarters ending |
|
|
For the nine months ending |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
KEY FINANCIAL RATIOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
|
1.39 |
% |
|
|
1.10 |
% |
|
|
1.42 |
% |
|
|
0.95 |
% |
Return on average shareholders equity |
|
|
14.65 |
% |
|
|
10.51 |
% |
|
|
14.77 |
% |
|
|
8.82 |
% |
Interest rate spread (tax equivalent basis) |
|
|
3.87 |
% |
|
|
3.89 |
% |
|
|
3.83 |
% |
|
|
3.84 |
% |
Net interest margin (tax equivalent basis) |
|
|
4.32 |
% |
|
|
4.18 |
% |
|
|
4.22 |
% |
|
|
4.09 |
% |
Average
interest-earning assets to average interest-bearing liabilities |
|
|
126.07 |
% |
|
|
125.35 |
% |
|
|
124.07 |
% |
|
|
121.43 |
% |
Non-interest expense as a percent of average total assets |
|
|
3.58 |
% |
|
|
4.39 |
% |
|
|
3.71 |
% |
|
|
4.55 |
% |
Efficiency ratio |
|
|
59.86 |
% |
|
|
68.94 |
% |
|
|
62.68 |
% |
|
|
73.06 |
% |
Asset Quality Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual and 90 days or more past due loans as a
percent of total loans, net |
|
|
0.22 |
% |
|
|
0.29 |
% |
|
|
|
|
|
|
|
|
Nonperforming assets as a percent of total assets |
|
|
0.19 |
% |
|
|
0.22 |
% |
|
|
|
|
|
|
|
|
Allowance for loan losses as a percent of total loans receivable |
|
|
1.04 |
% |
|
|
1.14 |
% |
|
|
|
|
|
|
|
|
Net charge-offs to average outstanding loans |
|
|
0.01 |
% |
|
|
0.01 |
% |
|
|
0.03 |
% |
|
|
0.04 |
% |
|
|
|
|
|
|
|
|
|
|
|
For the nine months |
|
|
|
|
ending |
|
Diluted EPS |
|
|
September 30, 2005 |
|
Impact |
Reconcilation of Net Income to Net Income as Adjusted: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,249 |
|
|
$ |
0.85 |
|
Adjustment: |
|
|
|
|
|
|
|
|
Tax benefit of ESOP dividend paid to participants |
|
|
(427 |
) |
|
|
(0.06 |
) |
|
|
|
|
|
|
|
|
|
Total adjustment |
|
|
(427 |
) |
|
|
(0.06 |
) |
|
|
|
|
|
|
|
|
|
Net income as adjusted |
|
$ |
5,822 |
|
|
$ |
0.79 |
|
|
|
|
|
|
|
|
|
|