Morgan Bank, National Association
Hudson, OH — Domestic Branch of a Domestic Bank
Acquired May 2007
Net Income Analysis
( % relative to Total Revenue )
| Income Statement | Morgan Bank, National Association | All Insured Commercial Banks in Ohio |
| Interest and Fees on Loans | 1,524 | 11,293 |
| Income from Lease Financing Receivables | — | 29,549 |
| — | 690 | |
| Estimated Tax Benefit from Tax-Exempt Loan Income | — | 328 |
| Income on Loans and Leases (TE) | 1,524 | 11,649 |
| Investment Interest Income (TE) | 275 | 2,223 |
| Total Interest Income (TE) | 1,813 | 4,976 |
| Total Interest Expense | 1,010 | 3,069 |
| Net Interest Income (TE) | 803 | 2,738 |
| Non-Interest Income | 221 | 951 |
| Adjusted Operating Income (TE) | 1,024 | 3,711 |
| Non-interest Expense | 915 | 2,377 |
| Provision for Loan & Lease Losses | 15 | 8,638 |
| Pretax Operating Income (TE) | 94 | 51,382 |
| Pretax Net Operating Income (TE) | 83 | 51,571 |
| Applicable Income Taxes | 12 | 20,847 |
| Net Operating Income | 44 | 33,670 |
| Net Income | 44 | 33,615 |
| Cash Dividends Declared | 19 | 57,674 |
| Retained Earnings | 25 | 11,709 |