+++

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 & Searcy, AR

*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 Analysis and Statistical compilation by James Gilloon - Equity Analyst & Statistician, Thomson Financial - American Banker-Bond Buyer, (212) 823- 8283. Notes: (1) Would be dilutive as of 4/18

Subscribe Now

Access to authoritative analysis and perspective and our data-driven report series.

14-Day Free Trial

No credit card required. Complete access to articles, breaking news and industry data.