Heritagebank
Great Falls, MT — Domestic Branch of a Domestic Bank
Acquired Feb 2007
Net Income Analysis
( % relative to Total Revenue )
| Income Statement | Heritagebank | All Insured Commercial Banks in Montana |
| Interest and Fees on Loans | 23,889 | 6,779 |
| Income from Lease Financing Receivables | — | 122 |
| 96 | 117 | |
| Estimated Tax Benefit from Tax-Exempt Loan Income | 49 | 59 |
| Income on Loans and Leases (TE) | 23,938 | 6,792 |
| Investment Interest Income (TE) | 1,772 | 1,877 |
| Total Interest Income (TE) | 25,769 | 7,894 |
| Total Interest Expense | 11,118 | 2,623 |
| Net Interest Income (TE) | 14,651 | 5,272 |
| Non-Interest Income | 4,842 | 874 |
| Adjusted Operating Income (TE) | 19,493 | 6,167 |
| Non-interest Expense | 11,758 | 3,439 |
| Provision for Loan & Lease Losses | 175 | 473 |
| Pretax Operating Income (TE) | 7,560 | 5,015 |
| Pretax Net Operating Income (TE) | 7,560 | 5,002 |
| Applicable Income Taxes | 2,866 | 1,710 |
| Net Operating Income | 4,633 | 3,651 |
| Net Income | 4,633 | 3,652 |
| Cash Dividends Declared | 1,250 | 2,051 |
| Retained Earnings | 3,383 | 2,015 |