Tower Financial Corporation Reports Second Quarter Net Income of $1.4 Million


FORT WAYNE, Ind., July 26, 2012 (GLOBE NEWSWIRE) -- Tower Financial Corporation (Nasdaq:TOFC) reported net income of $1.4 million or $0.28 per diluted share for the second quarter of 2012, compared with net income of $1.1 million, or $0.22 per diluted share, reported for the first quarter of 2012 and the second quarter of 2011, respectively. Year to date earnings through the first six months of 2012 were $2.5 million, or $0.51 per diluted share, compared to $1.9 million, or $0.39 per diluted share for the first six months of 2011.

Our second quarter highlights include:

  • Fifth consecutive quarter with earnings in excess of $1.0 million.
  • Record "Core" quarterly earnings of $2.9 million. We define core earnings as income before taxes, loan loss provision, and unusual items not related to day to day operations (primarily securities sales and other real estate owned ("OREO") expenses).
  • Our Board of Directors approved a cash dividend for the quarter of $0.055 per share, payable on August 21, 2012 to shareholders of record on August 7, 2012.
  • Our Written Agreement with the Federal Reserve Bank of Chicago was formally terminated on July 10, 2012. This allowed us to bring the deferred payments on our Trust Preferred debt current as of June 30, 2012.
  • FDIC premiums were lower by $108,000 from the first quarter 2012 and $213,000 from the second quarter of 2011, as a result of assessment rate decreases.

"We continue to make solid progress on all fronts. Our ability to maintain and improve our net interest margin, improve fee income, and maintain operational discipline is reflected in our operating results," stated President and CEO, Mike Cahill. "We are making solid marked progress each quarter on our loan issues, as our watch list of loans dipped below 10% for the first time since October 2007 and we expect this momentum to continue, however we still have significant work to do in addressing known issues in this arena."

"The termination of our Written Agreement is confirmation of our success over the past couple of years. We remain focused on delivering appropriate results to our shareholders, which has been enhanced by our declaration of a quarterly dividend for the first time since it was suspended in second quarter of 2008."

Capital

The Company's regulatory capital ratios continue to remain significantly above the "well-capitalized" levels of 6 percent for tier 1 capital and 10 percent for total risk-based capital. Tier 1 capital at June 30, 2012 was 14.9 percent compared to 14.7 percent at March 31, 2012 and 13.9 percent at December 31, 2011. Total risk-based capital at June 30, 2012 was 16.2 percent compared to 16.0 percent at March 31, 2012 and 15.2 percent at December 31, 2011. Our leverage capital grew to 11.7 percent at June 30, 2012, more than double the regulatory requirement of 5 percent to be considered "well-capitalized".

The following table shows the current capital position as of June 30, 2012 in both dollars and percentages, compared to the minimum amounts required per regulatory standards for "well-capitalized" institutions.

Minimum Dollar Requirements Regulatory Tower  
($000's omitted) Minimum (Well-Capitalized) 6/30/12 Excess
Tier 1 Capital / Risk Assets $30,602 $75,842 $45,240
       
Total Risk Based Capital / Risk Assets $51,004 $82,250 $31,246
       
Tier 1 Capital / Average Assets (Leverage) $32,391 $75,842 $43,451
       
Minimum Percentage Requirements Regulatory Tower  
  Minimum (Well-Capitalized) 6/30/12  
Tier 1 Capital / Risk Assets 6% or more 14.87%  
       
Total Risk Based Capital / Risk Assets 10% or more 16.13%  
       
Tier 1 Capital / Quarterly Average Assets 5% or more 11.71%  

Asset Quality

Our nonperforming assets were $17.0 million, or 2.6 percent of total assets as of June 30, 2012. This compares with $18.5 million at March 31, 2012 and $16.0 million at December 31, 2011. Our net charge-offs were $1.0 million for the second quarter of 2012, or 0.9 percent of average outstanding loans for the quarter. This compares to net charge-offs of $1.0 million, or 0.9 percent of average loans for the first quarter of 2012 and $1.0 million, or 0.8 percent of average loans for the second quarter of 2011. Net charge-offs during the second quarter related primarily to four loan relationships, all of which were fully reserved as of March 31, 2012. Our loan loss provision for the second quarter of 2012 was $925,000 compared to $750,000 for the first quarter of 2012 and $1.1 million for the second quarter of 2011.  

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

($000's omitted) 6/30/12 3/31/12 12/31/11 9/30/11 6/30/11
Non-Accrual loans          
Commercial  $ 6,988  $ 7,213  $ 5,020  $ 5,978  $ 5,983
Acquisition & Development  3,176  3,268  2,134  2,464  1,802
Commercial Real Estate  948  1,515  977  1,078  1,233
Residential Real Estate  2,163  1,630  551  393  645
Home Equity  --   748  --   --   -- 
Total Non-accrual loans  13,275  14,374  8,682  9,913  9,663
Trouble-debt restructured (TDR) *  360  --   1,805  1,810  1,822
OREO  2,562  2,878  3,129  3,827  3,729
Deliquencies greater than 90 days  472  902  2,007  1,028  2,123
Impaired Securities  307  314  331  332  386
           
Total Non-Performing Assets  $ 16,976  $ 18,468  $ 15,954  $ 16,910  $ 17,723
           
Allowance for Loan Losses (ALLL)  $ 9,032  $ 9,108  $ 9,408  $ 10,065  $ 12,017
           
ALLL / Non-accrual loans 68.0% 63.4% 108.4% 101.5% 124.4%
           
Classified Assets  $ 30,368  $ 28,759  $ 28,108  $ 35,475  $ 41,598
           
* Non-performing TDR's          

The two loan relationships that were classified as a TDR in the fourth quarter of 2011 were all taken to non-accrual status during the first quarter and are included in the non-accrual loan balances shown above. One new TDR was added during the second quarter of 2012 and will be included in nonperforming assets until a consistent payment history can be documented, which is typically six months.

Our delinquencies greater than 90 days have decreased by $1.5 million from the fourth quarter of 2011 and $430,000 from the first quarter 2012. The decrease in the second quarter was primarily due to a commercial loan pay-off received in the amount of $326,000 and a residential real estate loan in the amount of $328,000 moving to nonaccrual. Offsetting the decrease was the addition of a commercial loan in the amount of $152,000 that matured and wasn't renewed until after June 30, 2012 causing it to be considered delinquent at quarter end. The renewal of this loan resolved the delinquent status.

Our non-accrual commercial loan category decreased by $225,000 during the second quarter of 2012. The primary reasons for the decrease were the charge-offs of $508,000 and payments of $346,000 offset by the addition of one new loan in the amount of $629,000. At June 30, 2012, there were eleven relationships within this category, and four of those relationships comprised 63.4 percent of the total.

Our non-accrual acquisition and development category decreased by $92,000 during the second quarter of 2012. The slight decrease was due to receiving payments on the five relationships that made up this category of loans, of which two loans made up 61.8 percent of the total.

Our non-accrual commercial real estate category decreased by $567,000 during the second quarter due to a pay-off in the amount of $484,000 and a few small charge-offs totaling $71,000. This category was comprised of three relationships as of June 30, 2012.

Our non-accrual residential category increased by $533,000 during the second quarter of 2012 due to the addition of one loan from a pool of loans purchased in July 2006 and another residential real estate loan in the amount of $328,000. This category is comprised of seven relationships with two relationships making up 72.3 percent of the total.

Our non-accrual home equity category decreased by $748,000 and had no loans in it at June 30, 2012. Of the two loans that made up this category in the first quarter, one was charged-off in the amount of $338,000 and the other was resolved and returned to accruing status.

Our Other Real Estate Owned ("OREO") decreased by $316,000 during the second quarter primarily due to one sale and two partial pay-downs totaling $192,000. The remaining decrease of $124,000 was the result valuation adjustment pertaining to two pending sales that are expected to close in the third quarter.

Our classified assets, defined as substandard, non-accrual loans, impaired investments, and other real estate owned ("OREO"), increased by $1.6 million during the second quarter and totaled $30.4 million at June 30, 2012.  Our classified assets were 36.5 percent of tier 1 capital plus ALLL (classified assets ratio) as of June 30, 2012. Our classified assets ratio at March 31, 2012 was 35.2 percent and was 51.6 percent at June 30, 2011. The increase relates primarily to previously identified loans that were downgraded from criticized to substandard during the quarter. Our total "watch list" loans was $45.5 million at June 30, 2012, a decrease of $3.8 million from the first quarter and an $8.4 million decrease from December 31, 2011. Watch list loan now comprise 9.8 percent of the total loan portfolio. 

The allowance for loan losses was $9.0 million at June 30, 2012, a decrease of $77,000 from the $9.1 million reported at March 31, 2012. The quarterly decrease was the net result of loan loss provision of $925,000, offset by $1.0 million of net charge-offs. The year to date loan loss provision was $1.7 million, offset by $2.1 million in net charge-offs. The allowance for loan losses was 1.95 percent of total loans at June 30, 2012, a decrease from 2.03 percent at December 31, 2011 and from 2.46 percent at June 30, 2011. 

Balance Sheet

Company assets were $651.2 million at June 30, 2012, a decrease of $49.4, or 7.1 percent from December 31, 2011. The significant decrease stems from two large December short-term deposits that increased our balance sheet by approximately $48 million as of the end of the year. As described in our fourth quarter earnings release and annual report on form 10-K, these deposits were short-term in nature and, as expected, left the Bank by the end of January 2012. Taking these short-term deposit reductions into account, our assets decreased by approximately $1.4 million during the six months quarter of 2012. 

Our total loans at June 30, 2012 were $463.8 million, compared to $462.6 million at December 31, 2011. The increase in loans came primarily from residential mortgages, which grew by $2.6 million and commercial real estate loans, which grew by $1.5 million. These increases were offset by a decrease in home equity loans of $2.3 million and consumer loans of $738,000.   Total loans grew by $6.6 million during the second quarter, led by commercial and commercial real estate loans, which grew by $2.2 and $3.8 million respectively.

Our securities available for sale at June 30, 2012 were $122.4 million, a decrease of $6.2 million from December 31, 2011.   The decrease in the portfolio is due primarily to the acceleration in pre-payments caused by the low interest rate environment coupled with limited reinvestment opportunities. During the second quarter, we made the conscious decision to use the majority of excess funds provided by the decrease in the portfolio for reduction of brokered CD's instead of reinvestment due to the current environment. We may begin building the portfolio over the latter portion of 2012 depending on the investment and interest rate environment. Securities available for sale now comprise 18.8 percent of total assets.

Our total deposits at June 30, 2012 were $551.5 million compared to $602.0 million at December 31, 2011.  As described above, we received two large, short-term, deposits of approximately $48 million in December 2011 that increased our deposit totals. Therefore, our adjusted deposits at December 31, 2011 were approximately $554.0 million. Excluding these short-term deposits, our deposit portfolio decreased by approximately $2.5 million during the first six months of 2012. The decrease was due to the $25.0 million decrease in brokered certificates of deposit, a $14.0 million decrease in local certificates of deposits, and a $3.4 million decrease in money market accounts. These decreases were offset by an increase in interest-bearing checking accounts of $35.0 million, led by our Health Savings Accounts increases of $12.9 million and $25.0 million that was transferred from non-interest bearing checking to our new interest-bearing business checking account product; a $3.5 million increase in savings accounts, and a $1.4 million increase in non-interest bearing checking accounts. Our core deposits at June 30, 2012 were $453.7 million and comprised 82.3 percent of total deposits.   

Our borrowings were $31.0 million at June 30, 2012 and were comprised of $17.5 million in trust preferred debt and $13.5 million in fixed term borrowings from the Federal Home Loan Bank of Indianapolis ("FHLBI"). This is a slight increase from the $29.5 million in borrowings at December 31, 2011.   

Shareholders' equity was $64.9 million at June 30, 2012, an increase of 4.6 percent from the $62.1 million reported at December 31, 2011. Affecting the year to date increase in stockholders' equity was net income of $2.5 million, $18,400 of additional paid in capital from the accounting treatment for stock options and restricted stock vesting, and an increase of $365,400 in unrealized gains, net of tax, on securities available for sale. Currently, we have 4,853,136 common shares outstanding. Tangible book value at June 30, 2012 was $13.38 per common share.

Operating Statement

Our total revenue, consisting of net interest income and noninterest income, was $7.8 million for the second quarter of 2012, an increase of $400,000 from the first quarter of 2012. Second quarter of 2012 net interest income was $5.7 million, an increase of $300,000 from the first quarter of 2012. The quarter over quarter increase in our net interest income was the result of a 21 basis point improvement in our net interest margin, offset slightly by a decrease of $2.3 million decrease in average earning assets. The primary factor in the improvement to our net interest margin was a 24 basis point reduction in our cost of funds. Cost of interest-bearing deposits dropped from 0.88 percent to 0.72 percent, and our cost of borrowings dropped from 3.1 percent to 1.68 percent compared to the first quarter 2012. The improvement in our cost of interest-bearing deposits is a result of growth in our lower cost interest-bearing checking accounts and savings accounts, and the reduction of higher cost brokered CD's. The decrease in our cost of borrowings relates to our Trust Preferred debt. We had $9.0 million of debt related to TCT3 move to a floating rate in March 2012. The previous rate was fixed at 6.56 percent, while the floating rate is set at LIBOR plus 1.69 percent.

Non-interest income was $2.1 million for the second quarter of 2012, which represented 27.2 percent of total revenue. This is an increase of $110,000 from the first quarter of 2012. The increase relates primarily to an increase in mortgage brokerage fee income of $145,000 stemming from mortgage loan closings of approximately $24.4 million for the quarter. This increase was offset by a decrease of $15,000 in service charges on deposit accounts and a $22,000 decrease in trust and brokerage fee income. Decreases in these categories from the first quarter are not atypical due to certain annual fees that get charged each January. Trust and brokerage assets under management were $637.8 million as of June 30, 2012, a slight decrease of $1.8 million from March 31, 2012, but a $43.2 million increase from December 31, 2011.

Non-interest expenses were $5.0 million, a decrease of $225,000 from the first quarter of 2012. The decrease was made up primarily of reductions in FDIC premiums of $108,000 due to the lowering of our assessment rate, OREO related expenses of $82,000, and processing expenses of $52,000. The decrease in processing expense related primarily to annual charges paid in the first quarter annually due to year end processing, which includes preparation of year-end tax statements. These decreases were offset by an increase in employment expenses of $64,000, the result of $38,000 of one-time bonuses and an increase of $155,000 in profit sharing accruals related to our increased profitability. These employment expense increases were offset by savings in salary expense of $27,000 and payroll taxes of $96,000. All other expense categories remained relatively flat quarter over quarter. We expect operating expenses to remain relatively flat for the remainder of the year.   

Our effective tax rate for the second quarter was 27.5 percent, an increase from the 23.9 percent we reported for the first quarter 2012. Our non-taxable income, primarily interest on municipal bond investments and income on bank owned life insurance, remains fairly constant quarter over quarter. As a result, our effective tax rate will fluctuate up or down depending on our level of taxable income growth or decline. We expect our effective rate to remain fairly constant with the second quarter of 2012 for the remainder of this year.

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 or to general business and economic conditions that may affect our business, 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 Forms 10-Q quarterly reports, under the captions "Forward-Looking Statements" and "Risk Factors," which we file from time to time with the Securities and Exchange Commission. These reports are available on the Commission's website at www.sec.gov, as well as on our website at www.towerbank.net.

 
Tower Financial Corporation
Consolidated Balance Sheets
At June 30, 2012 and December 31, 2011
  (unaudited)  
  June 30 December 31
  2012 2011
ASSETS    
Cash and due from banks  $ 18,379,772  $ 60,753,268
Short-term investments and interest-earning deposits  1,238,804  3,260,509
Federal funds sold  6,458,853  3,258,245
Total cash and cash equivalents  26,077,429  67,272,022
     
Interest bearing deposits  457,000  450,000
Securities available for sale, at fair value  122,366,842  128,619,951
FHLBI and FRB stock   3,807,700  3,807,700
Loans Held for Sale  2,851,351  4,930,368
     
Loans  463,833,150  462,561,174
Allowance for loan losses  (9,031,779)   (9,408,013)
Net loans  454,801,371  453,153,161
     
Premises and equipment, net  8,958,632  9,062,817
Accrued interest receivable  2,422,640  2,675,870
Bank Owned Life Insurance  17,376,348  17,084,858
Other Real Estate Owned  2,562,060  3,129,231
Prepaid FDIC Insurance  1,187,803  1,551,133
Other assets  8,369,546  8,944,145
     
Total assets  $ 651,238,722  $ 700,681,256
     
LIABILITIES AND STOCKHOLDERS' EQUITY    
LIABILITIES    
Deposits:    
Noninterest-bearing  $  123,127,153  $ 169,757,998
Interest-bearing  428,358,413  432,278,838
Total deposits  551,485,566  602,036,836
     
Fed Funds Purchased  --    -- 
Federal Home Loan Bank advances  13,500,000  12,000,000
Junior subordinated debt  17,527,000  17,527,000
Accrued interest payable  108,714   2,148,424
Other liabilities  3,683,912  4,871,924
Total liabilities  586,305,192  638,584,184
     
STOCKHOLDERS' EQUITY    
Preferred stock, no par value, 4,000,000 shares authorized; no shares issued and outstanding  --   -- 
Common stock and paid-in-capital, no par value, 6,000,000 shares authorized; 4,918,136 shares issued; and 4,853,136 shares outstanding at June 30, 2012 and December 31, 2011  44,561,157  44,542,795
Treasury stock, at cost, 65,000 shares at June 30, 2012 and December 31, 2011   (884,376)  (884,376)
Retained earnings  17,522,829  15,070,115
Accumulated other comprehensive income (loss), net of tax of $1,923,535 at June 30, 2012 and $1,735,307 at December 31, 2011  3,733,920  3,368,538
Total stockholders' equity  64,933,530  62,097,072
     
Total liabilities and stockholders' equity  $ 651,238,722  $  700,681,256
         
         
Tower Financial Corporation        
Consolidated Statements of Operations        
For the three and six months ended June 30, 2012 and 2011        
(unaudited)        
  For the Three Months Ended For the Six Months ended
  June 30 June 30
  2012 2011 2012 2011
Interest income:        
Loans, including fees  $ 5,596,283  $ 6,276,853  $ 11,239,028  $  12,565,817
Securities - taxable  525,259  636,955  1,025,245  1,212,516
Securities - tax exempt  493,811  415,114  979,486  812,084
Other interest income  7,289  6,692  29,837  20,954
Total interest income  6,622,642  7,335,614  13,273,596  14,611,371
Interest expense:        
Deposits  787,900  1,350,799  1,801,718  2,711,945
Fed Funds Purchased   91  196  98  385
FHLB advances  29,753  62,765  76,765  134,836
Trust preferred securities  99,003  201,214  276,945  400,567
Total interest expense  916,747  1,614,974  2,155,526   3,247,733
         
Net interest income  5,705,895  5,720,640  11,118,070  11,363,638
Provision for loan losses  925,000  1,125,000  1,675,000  2,345,000
         
Net interest income after provision for loan losses  4,780,895  4,595,640  9,443,070  9,018,638
         
Noninterest income:        
Trust and brokerage fees  923,195  818,384  1,867,855  1,702,384
Service charges  277,788  259,774  570,861  550,624
Mortgage banking income  374,765  159,995  604,821  268,383
Gain/(Loss) on sale of securities  32,101   386,836  66,699  445,505
Net debit card interchange income  197,645  168,260  401,501  299,939
Bank owned life insurance income  147,446  143,849  291,490  274,331
Impairment on AFS securities  --   (1,288)  --   (126,287)
Other fees  172,622  136,438  338,080  304,582
Total noninterest income  2,125,562  2,072,248  4,141,307  3,719,461
         
Noninterest expense:        
Salaries and benefits  2,855,719  2,694,184  5,647,672  5,253,266
Occupancy and equipment  623,056   589,434  1,251,409  1,209,040
Marketing  99,108  134,504  195,305  224,288
Data processing  318,567   391,398  689,620  700,703
Loan and professional costs  345,007  420,213  676,422  781,655
Office supplies and postage   38,606  63,565  109,005  112,512
Courier service  59,592  57,105  117,333  110,829
Business Development  119,720  136,008  240,612  226,627
Communication Expense  44,960  46,591  105,746  92,967
FDIC Insurance Premiums  137,463  349,923  382,955  856,771
OREO Expenses  175,654  165,523  433,899  357,443
Other expense  207,722  243,823  424,143  458,877
Total noninterest expense  5,025,174  5,292,271  10,274,121   10,384,978
         
Income/(loss) before income taxes/(benefit)  1,881,283  1,375,617  3,310,256  2,353,121
Income taxes expense/(benefit)  516,549   285,788  857,542  480,649
         
Net income/(loss)  $ 1,364,734  $ 1,089,829  $ 2,452,714  $ 1,872,472
Less: Preferred Stock Dividends   --   --   --   -- 
Net income/(loss) available to common shareholders  $ 1,364,734  $ 1,089,829  $ 2,452,714  $  1,872,472
         
Basic earnings/(loss) per common share  $ 0.28  $ 0.23  $ 0.51  $ 0.39
Diluted earnings/(loss) per common share  $  0.28  $ 0.22  $ 0.51  $ 0.39
Average common shares outstanding  4,853,136  4,835,510  4,853,136  4,795,424
Average common shares and dilutive potential common shares outstanding  4,853,136  4,853,035  4,853,136  4,852,898
         
Total Shares outstanding at end of period   4,853,136  4,852,761  4,853,136  4,852,761
Dividends declared per common share  $ --   $ --   $ --   $  -- 
     
     
Tower Financial Corporation     
Consolidated Financial Highlights     
     
(unaudited)    
  Quarterly Year-To-Date
  2nd Qtr 1st Qtr 4th Qtr 3rd Qtr 2nd Qtr 1st Qtr 4th Qtr 3rd Qtr 2nd Qtr 1st Qtr    
($ in thousands except for share data) 2012 2012 2011 2011 2011 2011 2010 2010 2010 2010 2012 2011
                         
EARNINGS                        
Net interest income  $ 5,706 5,412 5,707 5,684 5,721 5,643 5,521 5,580 5,597 5,563  11,118  11,364
Provision for loan loss  $ 925 750 975 900 1,125 1,220 805 1,500 1,100 1,340  1,675  2,345
NonInterest income  $ 2,126 2,016 2,059 2,372 2,072 1,647 1,825 2,657 1,734 1,598  4,142  3,719
NonInterest expense  $  5,025 5,249 5,826 5,408 5,292 5,093 5,345 5,350 5,642 4,905  10,274  10,385
Net income/(loss)  $ 1,365 1,088 3,422 1,325 1,090 783 884 1,045 514 721  2,453   1,873
Basic earnings per share  $ 0.28 0.22 0.71 0.27 0.23 0.16 0.19 0.24 0.13 0.18  0.51  0.39
Diluted earnings per share  $ 0.28 0.22 0.71 0.27 0.22 0.16 0.18 0.22 0.12 0.17  0.51  0.39
Average shares outstanding 4,853,136 4,853,136 4,853,645 4,852,761 4,835,510 4,754,892 4,720,159 4,427,370 4,090,432 4,090,432  4,853,136 4,795,424
Average diluted shares outstanding 4,853,136 4,853,136 4,853,645 4,852,761 4,853,035 4,852,759 4,852,759 4,669,965 4,394,419 4,394,419  4,853,136 4,852,898
                         
PERFORMANCE RATIOS                        
Return on average assets * 0.84% 0.65% 2.02% 0.80% 0.66% 0.48% 0.53% 0.63% 0.31% 0.43% 0.74% 0.57%
Return on average common equity * 8.53% 6.92% 23.22% 9.24% 7.92% 5.92% 6.56% 8.17% 4.26% 6.17% 7.73% 6.94%
Net interest margin (fully-tax equivalent) * 3.98% 3.76% 3.90% 3.80% 3.83% 3.83% 3.72% 3.69% 3.72% 3.66% 3.88% 3.83%
Efficiency ratio 64.16% 70.67% 75.02% 67.13% 67.91% 69.85% 72.76% 64.95% 76.96% 68.50% 67.33% 68.85%
Full-time equivalent employees  157.00  158.00  151.00  158.50  157.00  150.75  150.75  149.25  145.75  150.25  157.00  157.00
                         
CAPITAL                        
Equity to assets 9.97% 9.76% 8.86% 8.80% 8.47% 8.19% 8.05% 8.09% 7.44% 7.12% 9.97% 8.47%
Regulatory leverage ratio 11.71% 11.13% 10.97% 11.09% 10.82% 10.59% 10.55% 10.35% 9.50% 9.20% 11.71% 10.82%
Tier 1 capital ratio 14.87% 14.74% 13.91% 14.02% 13.66% 13.27% 13.10% 12.73% 11.62% 11.14% 14.87% 13.66%
Total risk-based capital ratio 16.13% 15.99% 15.16% 15.28% 14.92% 14.53% 14.30% 13.98% 13.11% 12.66% 16.13% 14.92%
Book value per share  $ 13.38 13.06 12.79 11.97 11.54 11.11 11.09 11.15 11.53 11.30 13.38  11.54
Cash dividend per share  $ 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
                         
ASSET QUALITY                        
Net charge-offs  $ 1,001 1,050 1,632 2,852 1,015 1,802 332 2,202 531 789 2,051  2,817
Net charge-offs to average loans * 0.86% 0.91% 1.38% 2.34% 0.84% 1.49% 0.27% 1.74% 0.41% 0.61% 0.89% 1.16%
Allowance for loan losses  $ 9,032 9,108 9,408 10,065 12,017 11,908 12,489 12,016 12,718 12,150 9,032 12,017
Allowance for loan losses to total loans 1.95% 1.99% 2.03% 2.14% 2.46% 2.43% 2.56% 2.43% 2.50% 2.32% 1.95% 2.46%
Other real estate owned (OREO)  $ 2,562 2,878 3,129 3,827 3,729 4,741 4,284 3,843 6,477 4,443 2,562 3,729
Non-accrual Loans  $ 13,275  14,375  8,682  9,913  9,663  12,738  12,939  10,768  10,360  13,974 2,562 3,729
90+ Day delinquencies  $ 472 902 2,007 1,028 2,123 2,873 2,688 3,175 2,213 3,223 13,275 9,663
Restructured Loans  $ 3,692  1,802  1,805  1,810  1,822  2,120  7,502  1,761  1,862  1,997 3,692 1,822
Total Nonperforming Loans  14,107  15,277  12,494  12,751  13,608  17,731  23,129  15,704  14,435  19,194 14,107 13,608
Impaired Securities (Market Value)  307  314   331  332  386  402  422  437  489  440 307 386
Total Nonperforming Assets  16,976  18,469  15,954  16,910  17,723  22,874  27,835  19,984  21,401  24,077 16,976 17,723
NPLs to Total loans 3.04% 3.34% 2.70% 2.71% 2.78% 3.62% 4.75% 3.17% 2.83% 3.67% 3.04% 2.78%
NPAs (w/o 90+) to Total assets 2.53% 2.71% 1.99% 2.41% 2.36% 3.01% 3.81% 2.55% 2.91% 3.09% 2.53% 2.36%
NPAs+90 to Total assets 2.61% 2.84% 2.28% 2.56% 2.68% 3.44% 4.22% 3.03% 3.25% 3.57% 2.61% 2.68%
                         
END OF PERIOD BALANCES                        
Total assets  $ 651,239 649,343 700,681 659,725 661,015 664,117 659,928 660,141 658,327 674,152 651,239 661,015
Total earning assets  $ 600,557 600,740 606,438 601,841 621,981 621,273 609,196 613,286 611,996 626,197 600,557 621,981
Total loans  $ 463,833 457,260 462,561 470,877 488,694 489,250 486,914 494,818 509,656 523,437 463,833 488,694
Total deposits  $ 551,486 552,191 602,037 565,937 547,896 575,525 576,356 577,094 564,988 559,291 551,486 547,896
Stockholders' equity  $ 64,934 63,374 62,097 58,071 56,015 54,413 53,129 53,382 48,950 48,002 64,934 56,015
                         
AVERAGE BALANCES                        
Total assets  $ 650,713 671,686 671,384 656,408 660,860 664,564 657,397 658,898 663,825 677,967 661,200 662,712
Total earning assets  $ 602,611 604,979 606,775 616,024 620,723 618,266 605,306 614,742 617,060 629,582 603,795 619,495
Total loans  $ 464,802 462,661 467,932 483,442 486,360 489,999 485,125 503,334 514,962 526,814 463,732 488,180
Total deposits  $ 550,441 572,134 576,898 559,615 558,198 577,654 574,072 561,966 569,759 564,238 561,288 567,926
Stockholders' equity  $ 64,180 63,021 58,468 56,914 55,213 53,662 53,438 50,744 48,404 47,421 63,601 54,438
                         
* annualized for quarterly data                        

            

Contact Data