Attached files

file filename
8-K - FORM 8-K - TOWER FINANCIAL CORPtofc20140203_8k.htm

                          Exhibit 99.1

      

FOR FURTHER INFORMATION:

 

 

 FOR INVESTORS:

 FOR MEDIA:

 

 Richard R. Sawyer

 Tina M. Farrington

 

 Chief Financial Officer

 Executive Vice President

 

 260-427-7150

 260-427-7155

 

 rick.sawyer@towerbank.net

 tina.farrington@towerbank.net

      

TOWER FINANCIAL CORPORATION REPORTS RECORD ANNUAL

INCOME OF $8.1 MILLION AND ANNOUNCES DIVIDEND

 

FORT WAYNE, INDIANA – FEBRUARY 4, 2014 – Tower Financial Corporation (NASDAQ: TOFC) reported net income of $2.4 million or $0.52 per diluted share for the fourth quarter of 2013, compared with net income of $1.7 million, or $0.36 per diluted share, reported for the fourth quarter of 2012. Year to date earnings for calendar year 2013 were $8.1 million, or $1.73 per diluted share, compared to $5.7 million, or $1.18 per diluted share, for the calendar year 2012.

 

Our highlights include:

 

Our 2013 earnings of $8.1 million are the highest amount in our history. This represents a 41.2 percent increase from our 2012 earnings of $5.7 million.

 

Fourth quarter 2013 earnings of $2.4 million represent an increase of 40.4 percent from the fourth quarter 2012 and 16.5 percent from the third quarter of 2013.

 

Our trust and brokerage annual fee income was the highest in our history at $4.5 million, a 16.3 percent increase from 2012. Assets under management were $742.7 million at December 31, 2013, an increase of $70.4 million or 10.5 percent from December 31, 2012.

 

Asset quality continues its improvement, as our classified assets ratio was 25.7 percent as of December 31, 2013 compared to 32.2 percent at September 30, 2013 and 44.8 percent at December 31, 2012.

 

Our board declared a dividend of $0.08 per share to be paid on March 4, 2014 to all shareholders of record as of February 18, 2014. Total dividends paid since we reinstated dividends in August 2012 are $1.24 per common share.

  

 
 

 

  

Mike Cahill, President and Chief Executive Officer of Tower Financial Corporation stated, “We believe these record numbers are a reflection of the talent of our team members who have worked tirelessly to make Tower successful. The last three years have resulted in the highest net incomes in our company’s fourteen years of existence. 2013 is by far the highest annual net income in our history.

 

Asset Quality

Our nonperforming assets were $12.9 million, or 1.89 percent of total assets compared to $9.9 million at September 30, 2013 and $18.8 million at December 31, 2012. We had net recoveries for the fourth quarter of $360,000, or 0.31 percent of average loans outstanding compared to net charge-offs of $134,000, or 0.12 percent of average loans outstanding for the third quarter 2013 and $451,000, or 0.39 percent of average loans outstanding for the fourth quarter 2012. During the fourth quarter of 2013, our loan loss provision resulted in a benefit of $1.2 million compared to a benefit in the amount of $850,000 for the third quarter of 2013 and an expense in the amount of $200,000 for the fourth quarter of 2012.

 

The current and historical breakdown of our non-performing assets is as follows:

 

($000's omitted)

 

12/31/13

   

9/30/13

   

6/30/13

   

3/31/13

   

12/31/12

 

Non-Accrual loans

                                       
 

Commercial

  $ 8,642     $ 4,269     $ 5,792     $ 7,758     $ 8,897  
 

Acquisition & Development

    778       1,123       2,064       3,912       2,789  
 

Commercial Real Estate

    385       734       738       749       753  
 

Residential Real Estate

    443       444       2,190       2,124       2,447  
 

Home Equity

    204       192       194       82       82  

Total Non-accrual loans

    10,452       6,762       10,978       14,625       14,968  

Trouble-debt restructured (TDR) *

    -       -       -       446       1,645  

OREO & Other impaired assets

    2,298       2,402       1,759       1,922       2,038  

Delinquencies greater than 90 days

    138       743       559       133       110  

Impaired Securities

    -       -       -       -       -  
                                           

Total Non-Performing Assets

  $ 12,888     $ 9,907     $ 13,296     $ 17,126     $ 18,761  
                                           

Allowance for Loan Losses (ALLL)

  $ 5,715     $ 6,808     $ 7,792     $ 7,664     $ 8,289  
                                           

ALLL / Non-accrual loans

    54.7 %     100.7 %     71.0 %     52.4 %     55.4 %
                                           

* Non-performing TDR's

                                       

 

The $3.0 million increase in nonperforming assets during the fourth quarter of 2013 relates to two commercial loans to the same borrower in the amount of $4.3 million that were taken to non-accrual status. This loan has been on our substandard loan list in previous quarters with a specific reserve put in place for any potential loan losses. The move to non-accrual status did not cause any changes to the specific reserve.

 

When a loan has deteriorated to the point that it is classified as impaired and/or placed on nonaccrual status, a specific reserve or charge-off is recommended utilizing one of three impairment measurement methods (present value of expected cash flows, fair value of the collateral or observable market price). A charge-off will be taken in the place of a specific reserve at the point when facts and recent events support a reliable estimate of the extent and probability of loss. During the fourth quarter, a $4.3 million commercial loan relationship deemed impaired in previous quarters further deteriorated in the final quarter of 2013 to nonaccrual status.  As a result of this movement, our ALLL to nonaccrual ratio dropped to 56.6 percent in the fourth quarter.  Of the $10.5 million loans in nonaccrual status, we have already experienced approximately $400,000 of charge-offs.

 

 
 

 

  

Our classified assets, defined as substandard, non-accrual loans, impaired investments, and OREO, decreased by $3.6 million during the fourth quarter to $23.0 million at December 31, 2013 compared to $26.6 million at September 30, 2013 and $35.9 million at December 31, 2012. Our classified assets were 25.7 percent of tier 1 capital plus ALLL (classified assets ratio) as of December 31, 2013 compared to 32.2 percent at September 30, 2013.

 

Our total “watch list” loans were $27.1 million compared to $30.0 million at September 30, 2013 and $39.4 million at December 31, 2012. Watch list loans now comprise 5.95 percent of the total loan portfolio. The watch list comprises all non “pass” rated credits. The following table presents the watch list by risk category:

 

   

12/31/2013

   

9/30/2013

   

6/30/2013

   

3/31/2013

   

12/31/2012

 

Watch

  $ 951     $ 1,695     $ 7,294     $ 1,871     $ 1,232  

Special mention

    5,013       4,848       10,690       4,641       5,493  

Total non-classified loans

    5,964       6,543       17,984       6,512       6,725  
                                         

Substandard

    10,084       17,304       15,119       13,645       18,293  

Doubtful/Loss*

    9,888       6,200       10,599       14,418       14,393  

Total classified loans

    19,972       23,504       25,718       28,063       32,686  
                                         

Total watch list loans

  $ 25,936     $ 30,047     $ 43,702     $ 34,575     $ 39,411  
                                         

Watchlist loan/total loans

    5.69 %     6.65 %     9.96 %     7.86 %     8.75 %
                                         

Total classified assets

  $ 23,029     $ 26,625     $ 28,641     $ 30,931     $ 35,894  

*All loans in this risk rating are non-accrual.

                                       

 

The allowance for loan losses was $5.7 million at December 31, 2013 compared to $6.8 million at September 30, 2013 and $8.3 million at December 31, 2012. Impacting the allowance during the quarter were net recoveries of $360,000 and a loan loss benefit of $1.2 million. The allowance for loan losses was 1.25 percent of total loans at December 31, 2013. This was a decrease from 1.51 percent at September 30, 2013 and from 1.84 percent at December 31, 2012. The allowance for loan losses was 54.7 percent of non-accrual loans as of December 31, 2013 compared to 100.7 percent at September 30, 2013.

 

Balance Sheet

Our assets were $690.6 million at December 31, 2013, an increase of $6.6 million, or 1.0 percent, from December 31, 2012. The increase is primarily the result of an increase in total loans of $5.3 million, an increase in cash and short-term investments of $27.5 million and the purchase of additional bank owned life insurance policies for $2.8 million, offset by a decrease in long-term investments of $30.6 million

 

Our total loans were $455.8 million at December 31, 2013. This was a $5.3 million increase from $450.5 million at December 31, 2012 and a $4.3 million increase from $451.5 million at September 30, 2013. The $5.3 million increase in total loans from December 31, 2012 was the result of an increase in commercial loans of $28.0 million, offset by decreases in commercial real estate loans, residential real estate loans, home equity loans, and consumer loans of $10.6 million, $6.0 million, $4.4 million, and $1.7 million, respectively.

 

 
 

 

  

Our investment securities at December 31, 2013 were $143.8 million, a decrease of $30.6 million from December 31, 2012. Investment securities comprise 20.8 percent of total assets. Due to our pending merger transaction with Old National Bank, we sold off $41.8 million in investment securities during the fourth quarter. We recognized a net gain on these sales of $872,000. The sales were completed in order to realize gains and to increase our liquidity heading into the merger transaction. The gains helped offset approximately $500,000 of merger related expenses incurred during the third and fourth quarters of 2013.

 

Our total deposits increased $37.4 million, or 6.7 percent, to $598.4 million at December 31, 2013 compared to $561.0 million at December 31, 2012. Health Savings Accounts (“HSAs”) continue to be the primary driver of deposit growth with an increase of $15.6 million from December 31, 2012. We also experienced growth of $10.1 million in our money market saving accounts, $4.3 million in interest-bearing checking accounts, and $3.9 million in savings accounts.

 

Our borrowings were $23.0 million at December 31, 2013 and were comprised of $17.5 million in trust preferred debt and $5.5 million in a fixed rate term borrowing from the Federal Home Loan Bank of Indianapolis (“FHLBI”). This represents a decrease of $31.9 million from our borrowings at the FHLBI at December 31, 2012, as we utilized excess cash from investment sales and deposit growth to reduce our borrowings.

 

Our shareholders' equity was $63.3 million at December 31, 2013, a decrease of 0.8 percent from the $63.7 million reported at December 31, 2012. The primary reason for the decrease was a decrease in the unrealized gains, net of tax, on our investment portfolio in the amount of $5.4 million from December 31, 2012. This decrease relates primarily to market value fluctuations in our fixed rate municipal bond investments as a result of an increase in long-term interest rates. Additionally, we paid four quarterly dividends totaling $0.30 per common share, or $1.4 million, one special dividend of $0.25 per common share, or $1.2 million, and used $862,000 of capital to repurchase 70,000 shares of our common stock at average price of $12.32 per share during the first quarter of 2013. Offsetting the decreases in shareholders’ equity was net income of $8.1 million. Currently, we have 4,680,551 common shares outstanding. Tangible book value at December 31, 2013 was $13.52 per common share, an increase of 0.5 percent from the $13.46 reported at December 31, 2012.

 

Income Statement

Our total revenue, consisting of net interest income and noninterest income, was $8.3 million for the fourth quarter of 2013 compared to $7.3 million for the third quarter of 2013 and $7.6 million for the fourth quarter of 2012. The $1.0 million increase from the prior quarter was primarily due to $872,000 in gains on sales of investment securities during the quarter.

 

Net interest income increased $91,000 from the third quarter of 2013 due to an increase of five basis points in our net interest margin to 3.51 percent. Earning assets remained relatively flat quarter over quarter. Average loans grew by $16.1 million, but were offset by sales on investment securities.

 

Noninterest income was $3.1 million for the fourth quarter of 2013, compared to $2.2 million for the third quarter of 2013 and $2.2 million for the fourth quarter of 2012. The primary factor for the large increase was $872,000 of gains on sales of investment securities that occurred during the fourth quarter 2013 compared to $73,000 of gains in the fourth quarter of 2012 and no gains during the third quarter of 2013. Trust and brokerage fees grew to $1.2 million for the fourth quarter of 2013, an increase from the $1.1 million and $962,000 posted for the third quarter 2013 and fourth quarter 2012 respectively. The remainder of the fee income categories remained basically unchanged during the fourth quarter.

 

 
 

 

  

Noninterest expenses were $5.9 million for the fourth quarter of 2013 compared to $5.3 million for the third quarter of 2013 and $5.6 million for the fourth quarter of 2012. The $535,000 increase from the third quarter was primarily due to a $386,000 increase in our OREO expense and a $133,000 increase in employment expenses. The main cause of the change in our OREO expense was that we recorded a $264,000 gain from the sale of a property during the third quarter, and incurred $122,000 of expenses during the fourth quarter. Employment expenses increased primarily due to an increase in profit sharing, as our annual results were better than expected causing an increase in the liability at December 31, 2013. We incurred $229,000 of expenses during the fourth quarter related to the pending merger transaction with Old National Bancorp, compared to $279,000 incurred during the third quarter 2013.

 

Information on Pending Merger

In connection with a pending merger between Tower Financial Corporation (“TOFC”) and Old National Bancorp (“ONB”), ONB has filed with the Securities and Exchange Commission (the “SEC”) a Registration Statement on Form S-4, which was declared effective by the SEC on December 19, 2013, and includes TOFC’s Proxy Statement and a Prospectus of ONB, and each of TOFC and ONB have filed and will file other documents with respect to the proposed merger. A definitive Proxy Statement/Prospectus was mailed to shareholders of TOFC on or about December 19, 2013. Shareholders are urged to read the Proxy Statement/Prospectus regarding the merger and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they contain important information. A free copy of the Proxy Statement/Prospectus, as well as other filings containing information about TOFC and ONB, may be obtained at the SEC’s Internet site (http://www.sec.gov). You may also obtain these documents, free of charge, by accessing ONB’s website at www.oldnational.com under the tab “Investor Relations” and then under the heading “Financial Information” or from TOFC’s website at www.towerbank.net under the tab “Investor Relations” and then under the heading “SEC Filings.”

 

TOFC and ONB and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of TOFC in connection with the proposed merger. Information about the directors and executive officers of TOFC is set forth in the proxy statement for TOFC’s 2013 annual meeting of shareholders, as filed with the SEC on Schedule 14A on March 28, 2013. Information about the directors and executive officers of ONB is set forth in the proxy statement for ONB’s 2013 annual meeting of shareholders, as filed with the SEC on Schedule 14A on March 15, 2013. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the Proxy Statement/Prospectus regarding the proposed merger. Free copies of this document may be obtained as described in the preceding paragraph.

 

ABOUT THE COMPANY

Headquartered in Fort Wayne, Indiana, Tower Financial Corporation is a financial services holding company with one subsidiary; Tower Bank & Trust Company (Tower Bank), a community bank headquartered in Fort Wayne. Tower Bank provides a wide variety of financial services to businesses and consumers through its six full-service financial centers in Fort Wayne, and one in Warsaw, Indiana. Tower Bank has a wholly-owned subsidiary, Tower Trust Company, which is a state-chartered wealth services firm doing business as Tower Private Advisors. Tower Bank also markets under the HSA Authority brand, which provides Health Savings Accounts to clients in 50 states. Tower Financial Corporation's common stock is listed on the NASDAQ Global Market under the symbol "TOFC." For further information, visit Tower's web site at www.towerbank.net

 

 
 

 

  

FORWARD-LOOKING STATEMENTS

This news release contains forward-looking statements that, by their nature, are predictive and are based on management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and about our company.

 

These forward-looking statements are intended to be covered by the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are not guarantees of future performance, speak only as of this date, and involve risks and uncertainties related to our banking business, to general business and economic conditions that may affect our business, and to consummation of the pending merger between TOFC and ONB, any or all of which may cause actual results to turn out differently. More detailed information about such risks and uncertainties may be found in our most recent Annual Report on Form 10-K, or, if applicable, in subsequently filed Quarterly Reports on Forms 10-Q, under the captions “Forward-Looking Statements” and “Risk Factors,” which we file from time to time with the SEC, as well as in the definitive Proxy Statement/Prospectus mailed to TOFC’s shareholders on or about December 19, 2013 and any amendments or supplements to the definitive Proxy Statement/Prospectus under similar captions. These reports are available on the SEC’s website at www.sec.gov, as well as on our website at www.towerbank.net.

 

 
 

 

 

Tower Financial Corporation

Consolidated Balance Sheets

At December 31, 2013 and 2012

 

   

(unaudited)

         
   

December 31

2013

   

December 31

2012

 

ASSETS

               

Cash and due from banks

  $ 37,682,577     $ 11,958,507  

Short-term investments and interest-earning deposits

    1,435,203       159,866  

Federal funds sold

    3,050,740       2,727,928  

Total cash and cash equivalents

    42,168,520       14,846,301  
                 

Interest bearing deposits

    603,684       457,000  

Trading Securities, at fair value

    252,876       -  

Securities available for sale, at fair value

    143,553,908       174,383,499  

FHLBI and FRB stock

    3,807,700       3,807,700  

Loans Held for Sale

    2,169,067       4,933,299  
                 

Loans

    455,795,160       450,465,610  

Allowance for loan losses

    (5,715,120 )     (8,288,644 )

Net loans

    450,080,040       442,176,966  
                 

Premises and equipment, net

    8,575,985       8,904,214  

Accrued interest receivable

    2,685,762       2,564,503  

Bank owned life insurance (BOLI)

    21,066,198       17,672,783  

Other real estate owned (OREO)

    2,154,813       1,908,010  

Prepaid FDIC insurance

    -       925,337  

Other assets

    13,434,923       11,393,469  
                 

Total assets

  $ 690,553,476     $ 683,973,081  
                 

LIABILITIES AND STOCKHOLDERS' EQUITY

               

LIABILITIES

               

Deposits:

               

Noninterest-bearing

  $ 110,715,005     $ 108,147,229  

Interest-bearing

    487,684,684       452,860,109  

Total deposits

    598,399,689       561,007,338  
                 

Short-term borrowings

    -       9,093,652  

Federal Home Loan Bank advances

    5,500,000       28,300,000  

Junior subordinated debt

    17,527,000       17,527,000  

Accrued interest payable

    103,942       107,943  

Other liabilities

    5,771,693       4,191,237  

Total liabilities

    627,302,324       620,227,170  
                 

STOCKHOLDERS' EQUITY

               

Common stock and paid-in-capital, no par value, 6,000,000 shares authorized; 4,957,401 and 4,941,994 shares issued at December 31, 2013 and and December 31, 2012; and 4,680,551 and 4,735,144 shares outstanding at December 31, 2013 and December 31, 2012, respectively

    45,038,581       44,834,605  

Retained earnings

    23,421,087       17,880,539  

Accumulated other comprehensive income (loss), net of tax of ($889,568) at December 31, 2013 and $1,880,433 at December 31, 2012

    (1,726,808 )     3,650,253  

Treasury stock, at cost, 276,850 and 206,850 shares at December 31, 2013 and December 31, 2012, respectively

    (3,481,708 )     (2,619,486 )

Total stockholders' equity

    63,251,152       63,745,911  
                 

Total liabilities and stockholders' equity

  $ 690,553,476     $ 683,973,081  

 

 
 

 

 

Tower Financial Corporation

Consolidated Statements of Operations

For the three and twelve months ended December 31, 2013 and 2012

 

   

(unaudited)

 

(unaudited)

 
   

For the Three Months Ended

December 31

     

For the Twelve Months ended

December 31

 
   

2013

   

2012

     

2013

   

2012

 

Interest income:

                                 

Loans, including fees

  $ 4,800,181     $ 5,299,343       $ 19,362,002     $ 22,063,567  

Securities - taxable

    356,411       371,044         1,216,294       1,837,958  

Securities - tax exempt

    745,821       561,244         2,873,877       2,027,131  

Other interest income

    10,869       9,026         22,907       45,559  

Total interest income

    5,913,282       6,240,657         23,475,080       25,974,215  

Interest expense:

                                 

Deposits

    576,325       640,929         2,370,512       3,157,522  

Fed Funds Purchased

    -       132         3       388  

FHLB advances

    20,049       43,602         108,578       160,836  

Trust preferred securities

    78,688       84,466         319,963       451,265  

Total interest expense

    675,062       769,129         2,799,056       3,770,011  
                                   

Net interest income

    5,238,220       5,471,528         20,676,024       22,204,204  

Provision for loan losses

    (1,150,000 )     200,000         (1,975,000 )     2,493,000  
                                   

Net interest income after provision for loan losses

    6,388,220       5,271,528         22,651,024       19,711,204  
                                   

Noninterest income:

                                 

Trust and brokerage fees

    1,224,958       961,721         4,451,684       3,828,291  

Service charges

    270,634       261,658         1,106,527       1,090,028  

Mortgage banking income

    183,253       396,346         1,075,461       1,478,486  

Gain/(Loss) on sale of securities

    872,318       73,289         1,313,714       149,098  

Net debit card interchange income

    186,697       161,631         821,995       725,564  

Bank owned life insurance income

    169,535       146,353         643,415       587,925  

Impairment on AFS securities

    -       (688 )       -       (688 )

Other fees

    170,958       170,026         849,471       655,210  

Total noninterest income

    3,078,353       2,170,336         10,262,267       8,513,914  
                                   

Noninterest expense:

                                 

Salaries and benefits

    3,293,919       2,827,700         12,294,446       11,342,508  

Occupancy and equipment

    633,056       707,018         2,509,501       2,598,996  

Marketing

    126,725       176,386         522,035       483,573  

Data processing

    412,586       452,775         1,660,192       1,444,309  

Loan and professional costs

    520,803       478,396         1,829,721       1,497,000  

Office supplies and postage

    41,104       42,200         169,380       202,565  

Courier service

    51,277       56,505         214,810       232,179  

Business Development

    174,508       191,817         571,175       522,964  

Communication Expense

    44,908       49,666         181,681       217,901  

FDIC Insurance Premiums

    126,363       143,061         511,373       664,770  

OREO Expenses

    121,898       192,168         (121,533 )     641,190  

Other expense

    303,218       257,489         1,137,592       1,020,558  

Total noninterest expense

    5,850,365       5,575,181         21,480,373       20,868,513  
                                   

Income/(loss) before income taxes/(benefit)

    3,616,208       1,866,683         11,432,918       7,356,605  

Income taxes expense/(benefit)

    1,188,261       137,869         3,321,879       1,612,439  
                                   

Net income/(loss)

  $ 2,427,947     $ 1,728,814       $ 8,111,039     $ 5,744,166  

Less: Preferred Stock Dividends

    -       -         -       -  

Net income/(loss) available to common shareholders

  $ 2,427,947     $ 1,728,814       $ 8,111,039     $ 4,015,350  
                                   

Basic earnings/(loss) per common share

  $ 0.52     $ 0.36       $ 1.73     $ 1.18  

Diluted earnings/(loss) per common share

  $ 0.52     $ 0.36       $ 1.73     $ 1.18  

Average common shares outstanding

    4,675,147       4,855,557         4,677,897       4,859,155  

Average common shares and dilutive potential common shares outstanding

    4,675,545       4,855,557         4,682,890       4,859,155  
                                   

Total Shares outstanding at end of period

    4,680,551       4,735,144         4,680,551       4,735,144  

Dividends declared per common share

  $ 0.080     $ 0.555       $ 0.550     $ 0.610  

 

 
 

 

 

Tower Financial Corporation

Consolidated Financial Highlights

(unaudited)

 

   

Quarterly

   

Year-To-Date

 

($ in thousands except for share data)

 

4th Qtr

2013

   

3rd Qtr

2013

   

2nd Qtr

2013

   

1st Qtr

2013

   

4th Qtr

2012

   

3rd Qtr

2012

   

2nd Qtr

2012

   

1st Qtr

2012

   

4th Qtr

2011

   

2013

   

2012

 
                                                                                         

EARNINGS

                                                                                       

Net interest income

  $ 5,238       5,147       5,205       5,086       5,472       5,615       5,706       5,412       5,707       20,676       22,205  

Provision for loan loss

  $ (1,150 )     (850 )     300       (275 )     200       618       925       750       975       (1,975 )     2,493  

NonInterest income

  $ 3,078       2,176       2,311       2,697       2,170       2,202       2,126       2,016       2,059       10,262       8,514  

NonInterest expense

  $ 5,850       5,315       5,088       5,227       5,575       5,019       5,025       5,249       5,826       21,480       20,868  

Net income/(loss)

  $ 2,428       2,084       1,599       2,000       1,729       1,563       1,365       1,088       3,422       8,111       5,745  

Basic earnings per share

  $ 0.52       0.45       0.34       0.43       0.36       0.32       0.28       0.22       0.71       1.73       1.18  

Diluted earnings per share

  $ 0.52       0.45       0.34       0.43       0.36       0.32       0.28       0.22       0.71       1.73       1.18  

Average shares outstanding

    4,675,147       4,672,496       4,667,807       4,696,432       4,855,557       4,874,660       4,853,136       4,853,136       4,853,645       4,677,897       4,859,155  

Average diluted shares outstanding

    4,675,545       4,672,673       4,668,104       4,696,432       4,855,557       4,874,660       4,853,136       4,853,136       4,853,645       4,682,890       4,859,155  
                                                                                         

PERFORMANCE RATIOS

                                                                                       

Return on average assets *

    1.37 %     1.20 %     0.94 %     1.19 %     1.01 %     0.96 %     0.84 %     0.65 %     2.02 %     1.18 %     0.87 %

Return on average common equity *

    15.40 %     13.64 %     10.04 %     12.75 %     10.24 %     9.43 %     8.53 %     6.92 %     23.22 %     12.94 %     8.80 %

Net interest margin (fully-tax equivalent) *

    3.51 %     3.46 %     3.52 %     3.49 %     3.65 %     3.87 %     3.98 %     3.76 %     3.90 %     3.50 %     3.81 %

Efficiency ratio

    70.35 %     72.58 %     67.70 %     67.16 %     72.95 %     64.21 %     64.16 %     70.67 %     75.02 %     69.43 %     67.93 %

Full-time equivalent employees

    151.00       165.25       166.25       155.00       155.25       154.50       157.00       158.00       151.00       151.00       155.25  
                                                                                         

CAPITAL

                                                                                       

Equity to assets

    9.16 %     8.83 %     9.03 %     9.35 %     9.32 %     10.34 %     9.97 %     9.76 %     8.86 %     9.16 %     9.32 %

Regulatory leverage ratio

    11.47 %     11.39 %     11.47 %     11.25 %     11.18 %     12.00 %     11.71 %     11.13 %     10.97 %     11.47 %     11.18 %

Tier 1 capital ratio

    15.29 %     14.76 %     15.14 %     15.04 %     14.65 %     15.20 %     14.87 %     14.74 %     13.91 %     15.29 %     14.65 %

Total risk-based capital ratio

    16.38 %     16.01 %     16.39 %     16.29 %     15.90 %     16.46 %     16.13 %     15.99 %     15.16 %     16.38 %     15.90 %

Book value per share

  $ 13.51       13.27       13.16       13.60       13.46       13.77       13.38       13.06       12.79       13.51       13.46  

Cash dividend per share

  $ 0.080       0.330       0.070       0.070       0.555       0.055       0.000       0.000       0.000       0.550       0.610  
                                                                                         

ASSET QUALITY

                                                                                       

Net charge-offs

  $ (360 )     134       172       350       451       1,111       1,001       1,050       1,632       296       3,613  

Net charge-offs to average loans *

    -0.31 %     0.12 %     0.16 %     0.32 %     0.39 %     0.95 %     0.86 %     0.91 %     1.38 %     0.07 %     0.78 %

Allowance for loan losses

  $ 5,919       6,808       7,792       7,664       8,289       8,539       9,032       9,108       9,408       5,919       8,289  

Allowance for loan losses to total loans

    1.30 %     1.51 %     1.78 %     1.74 %     1.84 %     1.86 %     1.95 %     1.99 %     2.03 %     1.30 %     1.84 %

Other real estate owned (OREO)

  $ 2,248       2,352       1,709       1,833       1,908       2,245       2,562       2,878       3,129       2,248       1,908  

Non-accrual Loans

  $ 10,452       6,762       10,978       14,625       14,968       12,083       13,275       14,375       8,682       10,452       14,968  

90+ Day delinquencies

  $ 138       743       559       133       110       913       472       902       2,007       138       110  

Restructured Loans

  $ 781       3,437       4,531       4,254       4,683       4,242       3,692       1,802       1,805       781       4,683  

Total Nonperforming Loans

    10,590       7,505       11,537       15,204       16,723       14,553       14,107       15,277       12,494       10,590       16,723  

Impaired Securities (Market Value)

    -       -       -       -       -       317       307       314       331       -       0  

Other Impaired Assets

    51       51       51       88       130       130       -       -       -       51       130  

Total Nonperforming Assets

    12,888       9,907       13,296       17,125       18,761       17,245       16,976       18,469       15,954       12,888       18,761  

NPLs to Total loans

    2.32 %     1.66 %     2.63 %     3.45 %     3.71 %     3.18 %     3.04 %     3.34 %     2.70 %     2.32 %     3.71 %

NPAs (w/o 90+) to Total assets

    1.85 %     1.31 %     1.87 %     2.50 %     2.73 %     2.51 %     2.53 %     2.71 %     1.99 %     1.85 %     2.73 %

NPAs+90 to Total assets

    1.87 %     1.41 %     1.95 %     2.52 %     2.74 %     2.66 %     2.61 %     2.84 %     2.28 %     1.87 %     2.74 %
                                                                                         

END OF PERIOD BALANCES

                                                                                       

Total assets

  $ 690,553       701,875       680,941       679,069       683,973       649,466       651,239       649,343       700,681       690,553       683,973  

Total earning assets

  $ 610,668       647,170       631,099       632,185       636,935       607,484       601,014       601,190       606,888       610,668       636,935  

Total loans

  $ 455,795       451,516       438,565       440,075       450,466       457,865       463,833       457,260       462,561       455,795       450,466  

Total deposits

  $ 598,400       590,236       581,591       585,277       561,007       530,278       551,486       552,191       602,037       598,400       561,007  

Stockholders' equity

  $ 63,251       61,991       61,507       63,468       63,746       67,140       64,934       63,374       62,097       63,251       63,746  
                                                                                         

AVERAGE BALANCES

                                                                                       

Total assets

  $ 703,384       688,776       679,649       680,645       678,885       647,999       650,713       671,686       671,384       688,114       662,321  

Total earning assets

  $ 634,618       634,003       634,611       631,674       628,333       603,004       603,119       605,429       606,775       633,727       609,971  

Total loans

  $ 454,436       438,312       439,076       438,959       454,925       464,046       464,802       462,661       467,932       442,696       461,609  

Total deposits

  $ 608,195       589,039       575,801       581,480       565,105       544,142       550,441       572,134       576,898       588,629       557,956  

Stockholders' equity

  $ 62,552       60,602       63,867       63,640       67,168       65,927       64,180       63,021       58,468       62,665       65,074  

 

* annualized for quarterly data