Attached files

file filename
8-K - FORM 8-K - DEARBORN BANCORP INC /MI/k49715e8vk.htm
Exhibit 99
(DEARBORN BANCORP INC LOGO)
DEARBORN BANCORP REPORTS THIRD QUARTER PROFIT
     DEARBORN, Michigan, October 19, 2010 ... Dearborn Bancorp, Inc. (Nasdaq: DEAR), the Holding Company for Fidelity Bank (“Bank”), today reported a net income of $631,000 or $0.08 per fully diluted common share for the three months ended September 30, 2010 compared to a net loss of $40,045,000 or $(5.24) per share for the three months ended September 30, 2009. For the nine months ended September 30, 2010, the Company’s net loss was $11,870,000 or $(1.55) compared to a net loss of $55,369,000 or $(7.24) for the same period in 2009. The Company’s Shareholders’ Equity of $30,154,000 equates to a book value of $3.92 per share compared to the market closing price of $1.79 on September 30, 2010. In accordance with regulatory capital guidelines, the Bank remains “undercapitalized” at September 30, 2010.
     At the end of September, the Company’s total assets were $916,731,000 representing a decline of 12.1 percent over the preceding 12 months as a result of a strategic contraction of the balance sheet to conserve capital. Total deposits decreased 10.6 percent over the previous year and stood at $809,418,000 when the third quarter ended. Total loans were $760,683,000 on September 30, 2010, 11.8 percent less than they had been on the same date in 2009. Strong emphasis is being placed on collection of the existing loan portfolio and the sale of other real estate owned.
     Michael J. Ross, President and Chief Executive Officer of both the Company and the Bank, announced the financial results and commented, “During the third quarter, net charge-offs were $2,243,000 which included gross recoveries of $661,000. The allowance for loan losses now stands at 3.92% of total loans at the end of the quarter. Write-downs of other real estate owned were $960,000, reflecting the pending sale of two spec commercial office buildings. Total non-performing assets were $137,043,000 at September 30, 2010 remaining flat compared to the first and second quarter of 2010.”
     Ross concluded, “The core operations of the Company continue to produce income to offset the high cost of FDIC insurance and the holding costs of other real estate owned. The level of future unknown charge-offs remains the determining factor as to whether the Company can be profitable in future quarters. Thus, our primary concerns for 2010 and 2011 are the Michigan economy, credit quality, and the stability or improvement of the underlying collateral values in our loan portfolio.”
     Dearborn Bancorp, Inc. is a registered bank holding company. Its sole banking subsidiary is Fidelity Bank. The Bank operates 17 offices in Wayne, Oakland, Macomb and Washtenaw Counties in the State of Michigan. Its common shares trade on the Nasdaq Global Market under the symbol DEAR.

 


 

CONTACT: Michael J. Ross, President & CEO, at (313) 565-5700 or Jeffrey L. Karafa, CFO, at (313) 381-3200.
Forward-Looking Statements
This press release contains forward-looking statements (within the meaning of the Private Securities Litigation Reform Act of 1995) that are based on current expectations. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “intends,” “is likely,” “plans,” “projects,” variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“Future Factors”) that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Actual results and outcomes may materially differ from what is expressed in forward-looking statements. Dearborn Bancorp undertakes no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events (whether anticipated or unanticipated), or otherwise.
Future Factors include changes in interest rates and interest rate relationships; demand for products and services; the degree of competition by traditional and non-traditional competitors; changes in banking regulation; changes in tax laws; changes in prices, levies and assessments; the impact of technological advances; governmental and regulatory policy changes; the outcomes of contingencies, trends in customer behavior as well as their ability to repay loans; actions by bank regulators; availability of capital; changes in local real estate values; changes in the national and local economy; and other factors, including risk factors disclosed from time to time in filings made by Dearborn Bancorp with the Securities and Exchange Commission. These are representative of the Future Factors and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.

2


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
                         
(Dollars, in thousands)   9/30/2010     12/31/2009     9/30/2009  
ASSETS
                       
Cash and cash equivalents
                       
Cash and due from banks
  $ 7,136     $ 7,803     $ 17,330  
Federal funds sold
    56       156       6,206  
Interest bearing deposits with banks
    70,216       69,538       117,732  
 
                 
Total cash and cash equivalents
    77,408       77,497       141,268  
 
                       
Mortgage loans held for sale
    572       1,129       1,449  
Securities available for sale
    46,372       45,964       13,547  
Securities held to maturity
    250       336       363  
Federal Home Loan Bank stock
    3,698       3,698       3,698  
Loans
                       
Loans
    760,683       833,136       862,664  
Allowance for loan losses
    (29,831 )     (35,125 )     (28,373 )
 
                 
Net loans
    730,852       798,011       834,291  
 
                       
Premises and equipment, net
    19,415       20,194       20,477  
Real estate owned
    25,043       23,435       15,472  
Accrued interest receivable
    3,301       3,562       3,619  
Other assets
    9,820       12,660       8,153  
 
                 
 
                       
Total assets
  $ 916,731     $ 986,486     $ 1,042,337  
 
                 
 
                       
LIABILITIES
                       
Deposits
                       
Non-interest bearing deposits
  $ 87,205     $ 83,873     $ 89,329  
Interest bearing deposits
    722,213       784,082       815,625  
 
                 
Total deposits
    809,418       867,955       904,954  
 
                       
Other liabilities
                       
Securities sold under agreements to repurchase
                2,302  
Federal Home Loan Bank advances
    63,716       63,855       73,855  
Accrued interest payable
    972       1,046       956  
Other liabilities
    2,471       1,685       2,380  
Subordinated debentures
    10,000       10,000       10,000  
 
                 
Total liabilities
    886,577       944,541       994,447  
 
                       
STOCKHOLDERS’ EQUITY
                       
Common stock — no par value 100,000,000 shares authorized, 7,685,705 at 9/30/10, 7,687,470 shares at 12/31/09 and 7,687,470 shares at 9/30/09
    132,022       131,929       131,898  
Retained earnings (accumulated deficit)
    (101,719 )     (89,850 )     (84,043 )
Accumulated other comprehensive income (loss)
    (149 )     (134 )     35  
 
                 
Total stockholders’ equity
    30,154       41,945       47,890  
 
                 
 
                       
Total liabilities and stockholders’ equity
  $ 916,731     $ 986,486     $ 1,042,337  
 
                 

3


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
                                 
    Three Months Ended     Nine Months Ended  
(In thousands, except share data)   9/30/2010     9/30/2009     9/30/2010     9/30/2009  
                 
Interest income
                               
Interest on loans
  $ 11,328     $ 13,135     $ 34,642     $ 40,231  
Interest on securities, available for sale
    276       33       601       467  
Interest on deposits with banks
    115       76       216       273  
Interest on federal funds
          2       1       14  
                 
Total interest income
    11,719       13,246       35,460       40,985  
 
                               
Interest expense
                               
Interest on deposits
    2,578       4,806       9,046       16,262  
Interest on other liabilities
    391       614       1,153       1,843  
                 
Total interest expense
    2,969       5,420       10,199       18,105  
 
                               
Net interest income
    8,750       7,826       25,261       22,880  
Provision for loan losses
    500       14,185       12,403       38,522  
                 
 
                               
Net interest income (loss) after provision for loan losses
    8,250       (6,359 )     12,858       (15,642 )
                 
 
                               
Non-interest income
                               
Service charges on deposit accounts
    366       388       1,089       1,118  
Fees for other services to customers
    35       33       120       95  
Gain on the sale of loans
    54       37       178       253  
Gain on the sale of securities
    470             539       465  
Other than temporary impairment of securities
          (387 )           (387 )
Gain (loss) on the sale of real estate owned
    (38 )     (154 )     (6 )     (157 )
Loss on the write-down of real estate owned
    (960 )     (639 )     (5,309 )     (2,499 )
Write-down of other assets
                      (100 )
Other income
    91       122       271       369  
                 
Total non-interest income
    18       (600 )     (3,118 )     (843 )
 
                               
Non-interest expense
                               
Salaries and employee benefits
    3,050       3,159       9,247       9,657  
Occupancy and equipment expense
    857       903       2,488       2,753  
Amortization of intangible expense
          4,195             4,592  
FDIC assessment
    1,075       672       3,150       1,853  
Advertising and marketing
    42       48       102       177  
Stationery and supplies
    82       120       229       340  
Professional services
    490       234       962       598  
Data processing
    180       219       540       685  
Defaulted loan expense
    1,184       1,827       3,273       3,514  
Other operating expenses
    577       433       1,519       1,255  
                 
Total non-interest expense
    7,537       11,810       21,510       25,424  
                 
 
                               
Income before federal income tax expense
    731       (18,769 )     (11,770 )     (41,909 )
Income tax expense (benefit)
    100       21,276       100       13,460  
                 
 
                               
Net loss
  $ 631       ($40,045 )     ($11,870 )     ($55,369 )
                 
 
                               
Per share data:
                               
Net loss — basic
  $ 0.08       ($5.24 )     ($1.55 )     ($7.24 )
Net loss — diluted
  $ 0.08       ($5.24 )     ($1.55 )     ($7.24 )
 
                               
Weighted average number of shares outstanding — basic
    7,645,940       7,645,940       7,645,940       7,644,785  
Weighted average number of shares outstanding — diluted
    7,645,940       7,645,940       7,645,940       7,644,785  

4


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
                                         
    Quarter Ended  
(Dollars, in thousands)   9/30/10     6/30/10     3/31/10     12/31/09     9/30/09  
ASSETS
                                       
Cash and cash equivalents
                                       
Cash and due from banks
  $ 7,136     $ 7,088     $ 8,047     $ 7,803     $ 17,330  
Federal funds sold
    56       57       57       156       6,206  
Interest bearing deposits with banks
    70,216       67,056       70,898       69,538       117,732  
 
                             
Total cash and cash equivalents
    77,408       74,201       79,002       77,497       141,268  
 
                                       
Mortgage loans held for sale
    572       1,169       758       1,129       1,449  
Securities
    46,622       46,507       46,267       46,300       13,910  
Federal Home Loan Bank stock
    3,698       3,698       3,698       3,698       3,698  
Loans
                                       
Loans
    760,683       783,032       813,961       833,136       862,664  
Allowance for loan loss
    (29,831 )     (31,574 )     (30,288 )     (35,125 )     (28,373 )
 
                             
Net loans
    730,852       751,458       783,673       798,011       834,291  
 
                                       
Bank premises and equipment, net
    19,415       19,724       19,973       20,194       20,477  
Other real estate
    25,043       23,976       24,467       23,435       15,472  
Other intangible assets
                             
Accrued interest receivable
    3,301       3,181       3,595       3,562       3,619  
Other assets
    9,820       9,199       9,266       12,660       8,153  
 
                             
 
                                       
Total assets
  $ 916,731     $ 933,113     $ 970,699     $ 986,486     $ 1,042,337  
 
                             
 
                                       
LIABILITIES
                                       
Deposits
                                       
Non-interest bearing deposits
  $ 87,205     $ 91,447     $ 86,407     $ 83,873     $ 89,329  
Interest bearing deposits
    722,213       736,217       765,610       784,082       815,625  
 
                             
Total deposits
    809,418       827,664       852,017       867,955       904,954  
 
                                       
Other liabilities
                                       
Securities sold under agreements to repurchase
                            2,302  
Federal Home Loan Bank advances
    63,716       63,799       63,799       63,855       73,855  
Other liabilities
    972       942       956       1,685       2,380  
Accrued interest payable
    2,471       745       747       1,046       956  
Subordinated debentures
    10,000       10,000       10,000       10,000       10,000  
 
                             
Total liabilities
    886,577       903,150       927,519       944,541       994,447  
 
                             
 
                                       
Total stockholders’ equity
    30,154       29,963       43,180       41,945       47,890  
 
                             
 
                                       
Total liabilities and stockholders’ equity
  $ 916,731     $ 933,113     $ 970,699     $ 986,486     $ 1,042,337  
 
                             

5


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF OPERATIONS
                                         
                    Quarter ended              
(Dollars, in thousands)   9/30/2010     6/30/2010     3/31/2010     12/31/2009     9/30/2009  
INTEREST INCOME
                                       
Interest on loans, including fees
  $ 11,328     $ 11,536     $ 11,778     $ 13,042     $ 13,135  
Interest on other earning assets
    391       221       206       226       111  
 
                             
Total interest income
    11,719       11,757       11,984       13,268       13,246  
 
                                       
INTEREST EXPENSE
                                       
Interest on deposits
    2,578       2,925       3,543       4,731       4,806  
Interest on other liabilities
    391       376       386       531       614  
 
                             
Total interest expense
    2,969       3,301       3,929       5,262       5,420  
 
                                       
Net interest income
    8,750       8,456       8,055       8,006       7,826  
Provision for loan loss
    500       11,803       100       12,341       14,185  
 
                             
 
                                       
Net interest income (loss) after provision for loan loss
    8,250       (3,347 )     7,955       (4,335 )     (6,359 )
 
                                       
NON-INTEREST INCOME
                                       
Deposit service charges
    401       429       379       412       421  
Gain on the sale of loans
    54       66       58       99       37  
Loss on the sale or write-down of real estate
    (998 )     (3,650 )     (667 )     (249 )     (793 )
Other
    561       78       171       112       (265 )
 
                             
Total non-interest income (loss)
    18       (3,077 )     (59 )     374       (600 )
 
                                       
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
    3,050       3,078       3,119       3,317       3,159  
Occupancy and equipment expense
    857       777       854       870       903  
Impairment of goodwill and other intangible assets
                            3,997  
Other expense
    3,630       3,350       2,795       3,109       3,751  
 
                             
Total non-interest expense
    7,537       7,205       6,768       7,296       11,810  
 
                                       
Income (loss) before income tax provision
    731       (13,629 )     1,128       (11,257 )     (18,769 )
Income tax provision (benefit)
    100       0       0       (5,451 )     21,276  
 
                             
 
                                       
Net income (loss)
  $ 631       ($13,629 )   $ 1,128       ($5,806 )     ($40,045 )
 
                             

6


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED FINANCIAL DATA
                                         
    Quarter ended  
(Dollars in thousands, except share and per share data)   9/30/2010     6/30/2010     3/31/2010     12/31/2009     9/30/2009  
EARNINGS SUMMARY
                                       
Net interest income
  $ 8,750     $ 8,456     $ 8,055     $ 8,006     $ 7,826  
Provision for loan loss
  $ 500     $ 11,803     $ 100     $ 12,341     $ 14,185  
Total non-interest income
  $ 18       ($3,077 )     ($59 )   $ 374       ($600 )
Total non-interest expense
  $ 7,537     $ 7,205     $ 6,768     $ 7,296     $ 11,810  
Income taxes (benefit)
  $ 100     $ 0     $ 0       ($5,451 )   $ 21,276  
Net income (loss)
  $ 631       ($13,629 )   $ 1,128       ($5,806 )     ($40,045 )
Basic earnings per share
  $ 0.08       ($1.78 )   $ 0.15       ($0.76 )     ($5.24 )
Diluted earnings per share
  $ 0.08       ($1.78 )   $ 0.15       ($0.76 )     ($5.24 )
 
                                       
MARKET DATA
                                       
Book value per share
  $ 3.92     $ 3.90     $ 5.62     $ 5.46     $ 6.23  
Tangible book value per share
  $ 3.92     $ 3.90     $ 5.62     $ 5.46     $ 6.23  
Market value per share
  $ 1.79     $ 1.87     $ 1.11     $ 0.46     $ 1.21  
Average basic common shares
    7,645,940       7,645,940       7,645,940       7,645,940       7,645,940  
Average diluted common shares
    7,645,940       7,645,940       7,645,940       7,645,940       7,645,940  
Period end common shares
    7,685,705       7,685,705       7,687,470       7,687,470       7,687,470  
 
                                       
PERFORMANCE RATIOS
                                       
Return on average assets
    0.27 %     -5.67 %     0.44 %     -2.20 %     -15.77 %
Return on average equity
    7.92 %     -123.92 %     10.50 %     -45.21 %     -181.36 %
Net interest margin (FTE)
    3.89 %     3.68 %     3.47 %     3.14 %     3.24 %
Efficiency ratio
    77.18 %     79.80 %     78.13 %     84.55 %     147.28 %
 
                                       
ASSET QUALITY
                                       
Net charge-offs (YTD)
  $ 17,697     $ 15,454     $ 4,937     $ 30,190     $ 24,601  
Nonperforming loans
  $ 112,000     $ 113,676     $ 114,027     $ 108,761     $ 104,891  
Other real estate
  $ 25,043     $ 23,976     $ 24,467     $ 23,435     $ 15,472  
Nonperforming loans to total loans
    14.72 %     14.52 %     14.01 %     13.05 %     12.16 %
Nonperforming assets to total assets
    14.95 %     14.75 %     14.27 %     13.40 %     11.55 %
Allowance for loan loss to total loans
    3.92 %     4.03 %     3.72 %     4.22 %     3.29 %
 
                                       
CAPITAL & LIQUIDITY
                                       
Average equity to average assets
    3.41 %     4.58 %     4.17 %     4.87 %     8.70 %
Tier 1 capital to risk weighted assets
    4.96 %     4.63 %     6.25 %     6.10 %     6.40 %
Total capital to risk weighted assets
    6.24 %     6.07 %     7.50 %     7.39 %     7.65 %
Loan to deposit ratio
    93.98 %     94.61 %     95.53 %     95.99 %     95.33 %
Loan to funding ratio
    87.12 %     87.84 %     88.88 %     89.41 %     88.13 %
 
                                       
END OF PERIOD BALANCES
                                       
Total portfolio loans
  $ 760,683     $ 783,032     $ 813,961     $ 833,136     $ 862,664  
Earning assets
  $ 881,847     $ 901,519     $ 935,639     $ 953,957     $ 1,005,659  
Total assets
  $ 916,731     $ 933,113     $ 970,699     $ 986,486     $ 1,042,337  
Deposits
  $ 809,418     $ 827,664     $ 852,017     $ 867,955     $ 904,954  
Total shareholders’equity
  $ 30,154     $ 29,963     $ 43,180     $ 41,945     $ 47,890  
 
                                       
AVERAGE BALANCES
                                       
Total portfolio loans
  $ 772,662     $ 801,464     $ 826,188     $ 851,447     $ 875,545  
Earning assets
  $ 892,406     $ 926,477     $ 941,959     $ 1,013,062     $ 958,383  
Total assets
  $ 926,017     $ 963,919     $ 1,045,938     $ 1,045,938     $ 1,018,320  
Deposits
  $ 818,691     $ 844,001     $ 854,071     $ 912,691     $ 841,447  
Total shareholders’equity
  $ 31,593     $ 44,114     $ 43,567     $ 50,956     $ 88,565  

7


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
DEPOSIT INFORMATION
(In thousands)
                 
    September 30  
Category   2010     2009  
Non-interest bearing
               
Demand
  $ 87,205     $ 89,329  
 
           
 
               
Interest bearing
               
Interest Checking
  $ 73,669     $ 88,820  
Money market
    55,581       75,962  
Savings
    42,313       45,665  
Time, under $100,000
    287,069       291,314  
Time, $100,000 and over
    263,581       313,864  
 
           
 
    722,213       815,625  
 
           
 
               
 
  $ 809,418     $ 904,954  
 
           

8


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
ASSET QUALITY DATA
                                         
(Dollars, in thousands)   9/30/2010     6/30/2010     3/31/2010     12/31/2009     9/30/2009  
Troubled debt restructuring
  $ 39,714     $ 38,530     $ 31,737     $ 59,420     $ 46,025  
Loans over 90 days past due and still accruing
                1,127              
Non-accrual loans
    72,286       75,146       81,163       49,341       58,866  
 
                             
Total non-performing loans
    112,000       113,676       114,027       108,761       104,891  
Other real estate and other repossessed assets
    25,043       23,976       24,467       23,435       15,472  
 
                             
Total non-performing assets
  $ 137,043     $ 137,652     $ 138,494     $ 132,196     $ 120,363  
 
                             
 
                                       
Net charge-offs (year to date)
  $ 17,697     $ 15,454     $ 4,937     $ 30,190     $ 24,601  
Allowance for loan losses
    29,831       31,574       30,288       35,125       28,373  
ASSET QUALITY RATIOS
                                         
    9/30/2010     6/30/2010     3/31/2010     12/31/2009     9/30/2009  
Non-accrual loans to total loans
    9.50 %     9.60 %     9.97 %     5.92 %     6.82 %
Non-performing loans to total loans
    14.72 %     14.52 %     14.01 %     13.05 %     12.16 %
Non-performing assets to total assets
    14.95 %     14.75 %     14.27 %     13.40 %     11.55 %
Loans over 90 days past due and still accruing to total loans
    %     %     0.14 %     %     %
Net charge-offs to average loans
    2.21 %     1.90 %     0.60 %     3.40 %     2.74 %
Allowance for loan losses to non-performing loans
    26.63 %     27.78 %     26.56 %     32.30 %     27.05 %
Allowance for loan losses to non-performing assets
    21.77 %     22.94 %     21.87 %     26.57 %     23.57 %
Allowance for loan losses to total loans
    3.92 %     4.03 %     3.72 %     4.22 %     3.29 %

9


 

Dearborn Bancorp, Inc.
Loan Information at September 30, 2010
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   9/30/10     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 27,391     $ 25,476     $ 0     $ 1,015     $ 0     $ 900     $ 586     $ 588     $ 114  
Commercial Loans
    126,573       104,470       5,780       2,728       0       13,595       7,937       3,643       2,695  
Land Development — Residential
    26,668       9,091       1,980       0       0       15,597       3,668       7,496       6,917  
Land Development — Non Residential
    9,374       8,056       0       0       0       1,318       863       300       1,786  
Commercial Construction Loans — Residential
    11,407       336       2,450       0       0       8,621       2,691       1,739       1,290  
Commercial Construction Loans — Non Residential
    17,370       14,170       3,200       0       0       0       1,985       36       1,948  
Commercial Mortgage Loans
    501,059       433,191       26,304       11,936       0       29,628       11,806       3,736       9,677  
Residential Mortgage Loans
    40,841       37,878       0       336       0       2,627       295       159       616  
                                   
 
                                                                       
Totals
  $ 760,683     $ 632,668     $ 39,714     $ 16,015     $ 0     $ 72,286     $ 29,831     $ 17,697     $ 25,043  
                                   
Loan Information at June 30, 2010
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   6/30/10     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 28,017     $ 26,782     $ 0     $ 184     $ 0     $ 1,051     $ 1,176     $ 386     $ 114  
Commercial Loans
    134,199       108,465       6,916       4,684       0       14,134       5,037       2,664       2,012  
Land Development — Residential
    29,233       9,506       1,980       746       0       17,001       2,437       7,171       6,034  
Land Development — Non Residential
    9,427       8,108       0       0       0       1,319       1,815       300       1,786  
Commercial Construction Loans — Residential
    11,060       687       2,160       0       0       8,213       2,516       1,711       1,525  
Commercial Construction Loans — Non Residential
    17,935       14,402       3,200       0       0       333       4,413       36       2,869  
Commercial Mortgage Loans
    511,265       441,566       24,274       14,895       0       30,530       13,833       3,005       8,786  
Residential Mortgage Loans
    41,896       39,248       0       83       0       2,565       347       181       850  
                                   
 
                                                                       
Totals
  $ 783,032     $ 648,764     $ 38,530     $ 20,592     $ 0     $ 75,146     $ 31,574     $ 15,454     $ 23,976  
                                   
Loan Information at March 31, 2010
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   3/31/10     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 28,623     $ 27,578     $ 0     $ 121     $ 0     $ 924     $ 1,041     $ 319     $ 127  
Commercial Loans
    141,338       113,803       7,412       7,374       0       12,749       3,663       1,506       2,441  
Land Development — Residential
    36,089       10,701       1,628       500       0       23,260       3,883       1,283       8,286  
Land Development — Non Residential
    9,711       7,026       0       0       1,127       1,558       1,055       229       1,802  
Commercial Construction Loans — Residential
    12,164       687       1,904       0       0       9,573       2,534       905       1,636  
Commercial Construction Loans — Non Residential
    20,813       17,943       0       0       0       2,870       4,246       36       0  
Commercial Mortgage Loans
    521,701       464,202       20,793       8,843       0       27,863       13,354       550       9,458  
Residential Mortgage Loans
    43,522       40,388       0       768       0       2,366       512       109       718  
                                   
 
                                                                       
Totals
  $ 813,961     $ 682,328     $ 31,737     $ 17,606     $ 1,127     $ 81,163     $ 30,288     $ 4,937     $ 24,468  
                                   

10


 

Loan Information at December 31, 2009
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   12/31/09     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 29,386     $ 27,877     $ 0     $ 270     $ 0     $ 1,239     $ 819     $ 978     $ 127  
Commercial Loans
    144,630       113,361       20,162       2,019       0       9,088       6,498       4,539       2,456  
Land Development — Residential
    38,472       26,557       1,980       0       0       9,935       5,909       9,334       7,853  
Land Development — Non Residential
    11,644       8,346       306       0       0       2,992       807       4,364       384  
Commercial Construction Loans — Residential
    13,287       4,983       1,784       596       0       5,924       2,003       1,471       2,177  
Commercial Construction Loans — Non Residential
    20,061       16,502       0       0       0       3,559       3,450       1,981       0  
Commercial Mortgage Loans
    531,156       474,938       35,188       6,449       0       14,581       15,286       6,858       9,469  
Residential Mortgage Loans
    44,500       42,098       0       379       0       2,023       353       665       969  
                                   
 
                                                                       
Totals
  $ 833,136     $ 714,662     $ 59,420     $ 9,713     $ 0     $ 49,341     $ 35,125     $ 30,190     $ 23,435  
                                   
Loan Information at September 30, 2009
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   9/30/09     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 30,028     $ 28,383     $ 0     $ 410     $ 0     $ 1,235     $ 623     $ 547     $ 18  
Commercial Loans
    154,358       131,518       13,010       1,192       0       8,638       4,784       3,368       2,588  
Land Development — Residential
    44,997       29,203       1,309       0       0       14,485       5,849       7,008       4,380  
Land Development — Non Residential
    11,604       8,244       0       231       0       3,129       778       3,999       384  
Commercial Construction Loans — Residential
    15,042       9,389       98       0       0       5,555       3,485       1,270       2,002  
Commercial Construction Loans — Non Residential
    20,445       17,378       0       0       0       3,067       1,196       1,981       0  
Commercial Mortgage Loans
    539,200       481,151       31,217       6,365       0       20,467       10,775       5,743       5,340  
Residential Mortgage Loans
    46,990       42,877       0       1,823       0       2,290       883       684       760  
                                   
 
                                                                       
Totals
  $ 862,664     $ 748,143     $ 45,634     $ 10,021     $ 0     $ 58,866     $ 28,373     $ 24,600     $ 15,472  
                                   

11