calculate the consideration for 75% stock and 5% cash   ,50% stock and 50% cash, 0% stock and 100% cash

Transcribed Image Text:

Figure 6. SunTrust financials as of March 31, 2004. Balance Sheet Total Assets ($000) 125,244,501 Total Deposits ($000) 80,869,594 Core Deposits less Non-time Jumbo Accounts ($000) 69,116,004 Equity ($000) 10,090,452 Goodwill & Other Intangibles ($000) 1,255,518 Tangible Equity ($000) 8,834,934 Common Shares Outstanding 282,331,789 Income Statement Net Income ($000) 358,477 EPS ($) 1.26 LTM Net Income ($000) 1,362,926 LTM EPS ($) 4.82 Key Operating Ratios Total Equity/Total Assets (%) Tangible Equity/ Tangible Assets (%) NPAS/ Assets (%) Loan Loss Reserves / NPLs (%) LTM Efficiency Ratio (%) ROAA (%) ROAE (%) 8.06 7.13 0.27 311.50 60.27 1.16 14.57 Source: Company filings. Figure 7. National Commerce financials as of March 31, 2004. Balance Sheet Total Assets ($000) 23,038,522 Total Deposits ($000) 15,790,968 Core Deposits less Non-time Jumbo Accounts ($000) 12,176,154 Equity ($000) 2,798,939 Goodwill & Other Intangibles ($000) 1,248,917 Tangible Equity ($000) 1,550,022 Common Shares Outstanding 203,911,127 Income Statement Net Income ($000) 90,244 EPS ($) 0.44 LTM Net Income ($000) 337,828 LTM EPS ($) 1.65 Key Operating Ratios Total Equity/Total Assets (%) 12.15 Tangible Equity/ Tangible Assets (%) 7.11 NPAS/ Assets (%) 0.28 Loan Loss Reserves / NPLs (%) 499.31 LTM Efficiency Ratio (%) ROAA (%) ROAE (%) Source: Company filings. 52.11 1.56 12.97 Figure 6. SunTrust financials as of March 31, 2004. Balance Sheet Total Assets ($000) 125,244,501 Total Deposits ($000) 80,869,594 Core Deposits less Non-time Jumbo Accounts ($000) 69,116,004 Equity ($000) 10,090,452 Goodwill & Other Intangibles ($000) 1,255,518 Tangible Equity ($000) 8,834,934 Common Shares Outstanding 282,331,789 Income Statement Net Income ($000) 358,477 EPS ($) 1.26 LTM Net Income ($000) 1,362,926 LTM EPS ($) 4.82 Key Operating Ratios Total Equity/Total Assets (%) Tangible Equity/ Tangible Assets (%) NPAS/ Assets (%) Loan Loss Reserves / NPLs (%) LTM Efficiency Ratio (%) ROAA (%) ROAE (%) 8.06 7.13 0.27 311.50 60.27 1.16 14.57 Source: Company filings. Figure 7. National Commerce financials as of March 31, 2004. Balance Sheet Total Assets ($000) 23,038,522 Total Deposits ($000) 15,790,968 Core Deposits less Non-time Jumbo Accounts ($000) 12,176,154 Equity ($000) 2,798,939 Goodwill & Other Intangibles ($000) 1,248,917 Tangible Equity ($000) 1,550,022 Common Shares Outstanding 203,911,127 Income Statement Net Income ($000) 90,244 EPS ($) 0.44 LTM Net Income ($000) 337,828 LTM EPS ($) 1.65 Key Operating Ratios Total Equity/Total Assets (%) 12.15 Tangible Equity/ Tangible Assets (%) 7.11 NPAS/ Assets (%) 0.28 Loan Loss Reserves / NPLs (%) 499.31 LTM Efficiency Ratio (%) ROAA (%) ROAE (%) Source: Company filings. 52.11 1.56 12.97