425 1 d425.htm 425 425

Filed by Chittenden Corporation Pursuant to Rule 425

under the Securities Act of 1933

and deemed filed pursuant to Rule 14a-12

under the Securities Exchange Act of 1934

Subject Company: Merrill Merchants Bancshares, Inc.

Commission File No.: 000-24715

This filing relates to the proposed acquisition of Merrill Merchants Bancshares, Inc. (“Merrill”) by Chittenden Corporation (“Chittenden”), as announced by the parties on January 19, 2007. The following is an investor package, dated January 19, 2007, regarding the acquisition and certain related matters.


Chittenden
Corporation
announces
the
acquisition
of
Merrill
Merchants
Bancshares,
Inc.
January
19,
2007


Profile
Data as of December 31, 2006
(dollars in thousands)
General
Holding Company
Merrill Merchants Bancshares, Inc.
Bank
Merrill Merchants Bank
Headquarters
Bangor, Maine
Established
1992
Number of Branches
11
Transaction Value
$111.4 million
Consideration
60% Stock / 40% Cash
Financial Data
12/31/06
12/31/05
12/31/04
Net Income
$6,295
$5,738
$4,907
Return on Equity
17.32%
17.59%
16.06%
Return on Assets
1.45%
1.47%
1.36%
Net Interest Margin
4.13%
4.25%
4.04%
% of Nonint
Income to Total Income
24.36%
24.82%
26.65%
Net Charge-offs/ Avg
Loans
0.07%
0.06%
0.05%
Efficiency Ratio
56.63%
57.37%
59.29%
Loan Loss Reserves
1.21%
1.28%
1.37%
Leverage Ratio
8.42%
8.30%
8.26%
NPAs/Total Assets
0.32%
0.10%
0.44%


Greater Bangor Market
Combined population of Penobscot County is 147,068
60,820 households
Median household income is $37,650
Median age is 37
21% of population holds a bachelor’s degree or higher
The Healthcare and Retail Trade Industries employ over
50% of the area’s workforce
Bangor was once again selected as a “5-Star Quality of
Life Metro”
by Expansion Management Magazine in May
2006
Bangor’s “Blue Ribbon”
School System has the largest
accredited high school in Maine, where students score
extremely high on standardized tests and have high
college acceptance rates
The Bangor Public Library serves as the Area Research
and Reference Center for Northern and Eastern Maine.
The Library has one of the highest per capita
circulation rates in the United States
St. Joseph Hospital and Eastern Maine Medical Center
provide comprehensive primary-care hospital services
as well as specialty and intensive services to the
Greater Bangor Market and the northern two-thirds of
the state.
Bangor is the cultural center for Northern Maine,
offering The Maine Discovery (Children’s) Museum,
The University of Maine Art Museum, The Bangor
Museum and Center for History and the oldest
continuously operating community orchestra in the
United States


Balance Sheet Highlights
December 31, 2006
Merrill Merchants
Pro Forma
Combined
Assets
$6,432
$449
$6,881
Investments
1,151
87
1,237
Loans
4,697
339
5,036
Deposits
5,479
360
5,839
Equity
671
39
710
Goodwill
216
0
216
CDI
15
0
15
Tangible Capital Ratio
7.10%
8.50%
7.19%
Book Value per share
14.79
10.89
14.51
Tangible BV per share
9.70
10.73
9.78
* No purchase accounting adjustments have been included in these highlights
Chittenden
Corporation
Bancshares, Inc.
($ in millions,except per share amounts)


Balanced Loan Portfolio
at December 31, 2006
(in millions)
% of
% of
% of
Total
Total
Total
Commercial
$1,443
31%
$73
21%
$1,516
30%
Commercial RE
1,943
41%
114
34%
2,057
41%
Residential RE
751
16%
125
37%
876
17%
Consumer
560
12%
27
8%
587
12%
Total Loans
$4,697
100%
$339
100%
$5,036
100%
Pro forma
Combined
Chittenden
Corporation
Merrill Merchants
Bancshares, Inc.
Diversified Sources of Funding
at December 31, 2006
(in millions)
% of
% of
% of
Total
Total
Total
Demand & NOW
$1,828
32%
$105
26%
$1,933
32%
Savings & MM
2,124
37%
101
25%
2,225
37%
CDs under $100,000
849
15%
76
19%
925
15%
CDs over $100,000
678
12%
78
19%
756
12%
Borrowings
210
4%
45
11%
255
4%
Total Funding
$5,689
100%
$405
100%
$6,094
100%
Pro Forma
Combined
Chittenden
Corporation
Merrill Merchants
Bancshares, Inc.


Chittenden Corporation
Pro Forma Assets by State
at December 31, 2006
Vermont
42%
Massachusetts
22%
New Hampshire
19%
Maine*
17%
Total Funding
100%
*Includes Merrill Merchants Bancshares, Inc. assets as of 12/31/06
12/31/2006
Vermont
Massachusetts
New Hampshire
Maine


This
presentation
contains
“forward-looking
statements”
which
describe
future
plans
and
strategic
initiatives.
These
forward-looking statements are based on current plans and expectations, which are subject to a number of risk factors
and uncertainties that could cause future results to differ materially from historical performance or future expectations. 
These differences may be the result of various factors, including, among others: (1) failure of the parties to satisfy the
closing
conditions
for
the
merger
in
a
timely
manner
or
at
all;
(2)
disruptions
to
the
parties’
businesses
as
a
result
of
the
announcement and pendency
of the merger; (3) costs or difficulties related to the integration of the businesses following
the merger; (4) changes in general, national or regional economic conditions; (5) changes in loan default and charge-off
rates;
(6)
changes
in
interest
rates;
(7)
competition;
and
(8)
such
other
risks
as
are
described
in
Chittenden’s
filings
with
the
Securities
and
Exchange
Commission,
including
Chittenden’s
Annual
Report
on
Form
10-K
for
the
year
ended
December 31, 2005. Chittenden undertakes no obligation to publicly update or revise any forward-looking statement,
whether as a result of new information, future events or other changes.
In
connection
with
the
proposed
acquisition
of
Merrill
Merchants
Bancshares,
Chittenden
and
Merrill
intend
to
file
relevant
materials
with
the
Securities
and
Exchange
Commission,
including
a
registration
statement
on
Form
S-4
that
will
contain
a
proxy statement/prospectus.  INVESTORS ARE URGED TO READ THESE MATERIALS WHEN THEY BECOME AVAILABLE
BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT CHITTENDEN, MERRILL MERCHANTS BANCSHARES
AND THE MERGER.  The proxy statement/prospectus and other relevant materials (when they become available), and any
other
documents
filed
by
Chittenden
or
Merrill
with
the
SEC,
may
be
obtained
free
of
charge
at
the
SEC’s
web
site
at
www.sec.gov.  In addition, investors may obtain free copies of the documents filed with the SEC by Chittenden by
directing a written request to Chittenden Corporation, 2 Burlington Square, Burlington, Vermont 05402-0820, Attention:
General
Counsel,
and
free
copies
of
the
documents
filed
with
the
SEC
by
Merrill
by
directing
a
written
request
to
Merrill
Merchants Bancshares, Inc., 201 Main Street, Bangor, Maine 04401, Attention: Secretary.
Chittenden, Merrill and their respective executive officers and directors may be deemed to be participants in the
solicitation of proxies from the shareholders of Merrill in connection with the merger. Information about the directors and
executive officers of Chittenden and Merrill and information about any other persons who may be deemed participants in
this
transaction
will
be
included
in
the
proxy
statement/prospectus.
You
can
find
information
about
Chittenden’s
directors
and
executive
officers
in
the
proxy
statement
for
Chittenden’s
annual
meeting
of
stockholders
filed
with
the
SEC
on
March
8, 2006.  You can find information about Merrill’s directors and executive officers in the proxy statement for Merrill’s 2005
annual meeting of shareholders filed with the SEC on March 13, 2006.  You can obtain free copies of these documents
from the SEC, Chittenden or Merrill using the contact information above.
This
communication
shall
not
constitute
an
offer
to
sell
or
the
solicitation
of
an
offer
to
sell
or
the
solicitation
of
an
offer
to
buy any securities.
Additional
Information
about
the
Merger
and
Where
to
Find
It