PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Northern Trust Bank of Texas N.A.

Dallas, TX · Cert 26436

FDIC

Q2 2006

$1.1BAssets
$989.7MLoans
$739.9MDeposits
$96.4MEquity
Loan mix
88%RE $743.0M12%C&I $104.3M0%Consumer $0.1MQ3 2004Q2 2006
Deposit mix
90%Interest-bearing $663.9M10%Noninterest $76.0MQ3 2004Q2 2006

Return on Assets (YTD, annualized)

1.20%-9 bps YoY

Net Interest Margin (YTD, annualized)

3.20%+13 bps YoY

Efficiency Ratio (YTD, annualized)

62.29%+361 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

4.19%Q2 ’044.56%Q2 ’055.26%Q2 ’06+2%+4%

Non-interest income vs. expense

3.06%Q2 ’043.09%Q2 ’053.28%Q2 ’06+3%+21%

Year to date, annualized, through each quarter.

MetricQ3 2004Q4 2004Q1 2005Q2 2005Q3 2005Q4 2005Q1 2006Q2 2006YoY ΔTrend
Return on Assets1.28%1.28%1.15%1.28%1.31%1.32%1.12%1.20%-9 bps
Net Interest Margin3.02%2.92%2.89%3.07%3.20%3.20%3.24%3.20%+13 bps
Non-Interest Burden0.97%0.94%1.10%1.04%1.07%1.08%1.41%1.25%+22 bps
Loan Growth (YoY)9.99%3.44%5.45%6.18%6.58%7.82%8.99%7.01%+82 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans0.68%0.69%0.68%n/an/an/an/an/an/a
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets9.70%9.20%9.35%n/an/an/an/an/an/a
Liquid Assets / Assets0.05%0.04%0.04%0.00%0.00%0.00%0.00%0.00%0 bps