PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

U.S. Trust Company, National Association

Los Angeles, CA · Cert 33332

FDIC

Q4 2005

$3.9BAssets
$888.8MLoans
$2.5BDeposits
$777.6MEquity
Loan mix
32%RE $153.8M12%C&I $55.9M56%Consumer $270.6MQ1 2004Q4 2005
Deposit mix
93%Interest-bearing $2.3B7%Noninterest $0.2BQ1 2004Q4 2005

Return on Assets (quarter, annualized)

1.23%+63 bps YoY

Net Interest Margin (quarter, annualized)

2.20%+6 bps YoY

Efficiency Ratio (quarter, annualized)

80.39%-1,055 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

4.03%Q4 ’033.04%Q4 ’043.89%Q4 ’05-36%+3%

Non-interest income vs. expense

15.35%Q4 ’0311.46%Q4 ’049.83%Q4 ’05+177%-98%

Discrete quarter, annualized.

MetricQ1 2004Q2 2004Q3 2004Q4 2004Q1 2005Q2 2005Q3 2005Q4 2005YoY ΔTrend
Return on Assets1.17%1.29%1.73%0.61%2.18%2.24%2.43%1.23%+63 bps
Net Interest Margin2.11%1.90%2.12%2.13%2.36%2.18%2.20%2.20%+6 bps
Non-Interest Burden0.13%-0.27%-0.71%1.22%-1.28%-0.97%-1.83%0.03%-119 bps
Loan Growth (YoY)249%180.88%132.43%53.82%58.49%19.12%17.75%5.48%-4,834 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans0.60%0.44%0.42%0.38%0.39%0.42%0.43%0.45%+7 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets26.18%24.81%25.43%24.31%23.61%21.96%21.70%20.04%-427 bps
Liquid Assets / Assets0.02%0.02%0.02%0.00%0.01%0.01%0.01%0.01%+1 bps