+++
Listed in order of deal value
part 1 of 3
RankBuyer Seller
1 First Bank System, Inc., MN U.S. Bancorp, OR
2 H.F. Ahmanson, CA Great Western Financial Corp., CA
3 Washington Mutual, Inc., WA Great Western Financial Corp., CA
4 First Maryland Bancorp, MD Dauphin Deposit Corporation, PA
5 Marshall & Ilsley Corp., WI Security Capital Corporation, WI
6 Summit Bancorp, NJ Collective Bancorp, Inc., NJ
7 TCF Financial Corporation, MNStandard Financial, Inc., IL
8 Astoria Financial Corp., NY Greater New York Svgs Bk, NY
9 CCB Financial Corporation, NCAmerican Federal Bank, FSB, SC
10 Sovereign Bancorp, Inc., PA Bankers Corp., NJ
11 Bancorp Hawaii, Inc., HI CU Bancorp, CA
12 Community First Bankshares, NKey Bk of Wyoming, WY
13 Citizens Banking Corporation,CB Financial Corporation, MI
14 CFX Corporation, NH Portsmouth Bank Shares, Inc., NH
15 Provident Bankshares Corp., MFirst Citizens Financial, MD
16 CFX Corporation, NH Community Bankshares, Inc., NH
17 First Security Corporation, UAmerican Bancorp of Nevada, NV
18 Regions Financial Corp, AL New Iberia Bancorp, Inc., LA
19 First United Bancshares, Inc.Fredonia Bancshares, Inc., TX
20 First Commercial Corporation,First Central Corporation, AR
21 Century South Banks, Inc., GABank Corporation of Georgia, GA
22 Simmons First National Corp.,First Bank of AR, Russellville &
*23 First Alliance Bancorp, GA Central & Southern HC, GA
24 Eagle Financial Corp., CT Midconn Bk, CT
25 Republic Security Fncl Corp.,Family Bank, FL
part 2 of 3
Potential Impact of Deals on Shares of Acquirers
Listed in order of deal value
Buyers' Cmn Buyers' Total of
Shares Cmn. Shares Pro Forma BuyerBuyer:
Outstandingto be issueCmn. Shares EPS P/E ratio
RankBuyer 12/96 ($ m($ million) ($ millio 1996 -2
1 First Bank S 141.644 111.691 253.33 5.34 17.157
2 H.F. Ahmanso 100.6 165.424 266.02 1.37 26.277
3 Washington M 126.32 123.939 250.26 0.85 20.887
4 First Maryla N/A N/A N/A N/A N/A
5 Marshall & I 91.04 12.327 103.37 1.55 2.07
6 Summit Banco 271.31 18.295 289.61 1.61 28.624
7 TCF Financia 15.77 N/A N/A 1.62 24.301
8 Astoria Fina 21.55 5.129 26.68 1.71 21.345
9 CCB Financia 15.777 N/A N/A 4.67 13.704
10 Sovereign Ba 52.771 24.075 76.85 0.72 17.535
11 Bancorp Hawa 39.75 N/A N/A 3.23 12.93
12 Community Fi 17.15 N/A N/A 1.84 N/A
13 Citizens Ban 14.298 4.171 18.47 1.92 16.406
14 CFX Corporat 12.9 5.73 18.63 1.02 15.809
15 Provident Ba 8.416 2.137 10.55 2.62 14.265
16 CFX Corporat 12.9 5.565 18.47 1.02 15.809
17 First Securi 75.64 2.345 77.99 2.3 14.728
18 Regions Fina 62.58 1.13 63.71 3.7 15.203
19 First United 6.504 1.6 8.1 1.68 23.254
20 First Commer 28.548 1.65 30.2 1.82 21.313
21 Century Sout 7.76 3.017 10.78 0.92 21.309
22 Simmons Firs 5.71 N/A N/A 1.96 N/A
*23 First Allian N/A N/A N/A 0.65 N/A
24 Eagle Financ 4.403 N/A N/A N/A N/A
25 Republic Sec N/A N/A N/A N/A N/A
part 3 of 3
Potential Impact of Deals on Shares of Acquirers
Listed in order of deal value
Selle Deal
EPS Value Effect of
RankBuyer 1996 P/E ratioTrans.
1 First Bank S2.34 26.081 Dilutive
2 H.F. Ahmanso 0.8 60.088 -1
3 Washington M 0.8 59.625 Dilutive
4 First Maryla2.26 19.68 N/A
5 Marshall & I2.17 47.33 -1
6 Summit Banco2.45 17.352 Accretive
7 TCF Financia0.48 52.3667 -1
8 Astoria Fina0.99 21.564 -1
9 CCB Financia N/A N/A N/A
10 Sovereign Ba 1.4 18.175 -1
11 Bancorp Hawa0.62 N/A N/A
12 Community Fi N/A N/A N/A
13 Citizens Ban0.22 N/A N/A
14 CFX Corporat0.76 23.196 Dilutive
15 Provident Ba0.99 34.226 Dilutive
16 CFX Corporat1.51 26.09 Dilutive
17 First Securi0.94 23.353 -1
18 Regions Fina0.89 23.214 Dilutive
19 First United6.79 19.4 Accretive
20 First Commer45.31 45.31 Dilutive
21 Century Sout1.07 22.594 Dilutive
22 Simmons Firs N/A N/A N/A
*23 First Allian N/A N/A N/A
24 Eagle Financ N/A N/A N/A
25 Republic Sec N/A N/A N/A
Source: Sheshunoff Information Systems, ILX Systems M&A Research
