Attached files

file filename
8-K - FORM 8-K - DEARBORN BANCORP INC /MI/k50028e8vk.htm
Exhibit 99
(DEARBORN BANCORP INC LOGO)
DEARBORN BANCORP REPORTS FOURTH QUARTER
AND YEAR END RESULTS
     DEARBORN, Michigan, February 4, 2011 ... Dearborn Bancorp, Inc. (Nasdaq: DEAR), the Holding Company for Fidelity Bank (“Bank”), today reported a net loss of $2,379,000 or $(0.31) per fully diluted common share for the three months ended December 31, 2010 compared to a net loss of $5,806,000 or $(0.76) per share for the three months ended December 31, 2009. For the year ended December 31, 2010, the Company’s net loss was $14,249,000 or $(1.86) compared to a net loss of $61,175,000 or $(8.00) for the same period in 2009. The Company’s Shareholders’ Equity of $26,959,000 equates to a tangible book value of $3.51 per share compared to the market closing price of $1.65 on December 31, 2010. In accordance with regulatory capital guidelines, the Bank remains “undercapitalized” at December 31, 2010.
     Historically, in 2009, the Company recorded a $25,851,000 valuation allowance against its entire deferred tax asset, recorded a $5,451,000 tax refund from the expansion of a net operating loss carryback from two years to five years, and wrote-off its remaining $3,997,000 intangible assets related to acquisitions completed in 2004 and 2007. Additionally, in March 2010, the Company recorded an additional $10,000,000 in provision for 2009 based on information that became available that was indicative of credit quality issues as of December 31, 2009. Regardless of the adjustments, 2010 was a substantial improvement over 2009 in terms of net loss, operating expenses, and net interest margin.
     At December 31, 2010 the Company’s total assets were $915,684,000 compared to $986,486,000 at December 31, 2009. Total loans were intentionally reduced from $833,136,000 to $735,851,000. Total deposits declined from $867,955,000 to $812,101,000. Cash and cash equivalents increased from $77,497,000 to $93,775,000, and securities available for sale increased from $45,964,000 to $54,561,000. During 2010, the Company focused on strategically reducing loan balances to conserve capital while increasing the liquidity of the balance sheet.
     Michael J. Ross, President and Chief Executive Officer of both the Company and the Bank, announced the financial results and commented, “We continue to operate in a troubled condition; however, 2010 began to show some positive signs of improvement. Non-performing assets peaked in March of 2010 at $138,494,000 and have slowly declined each quarter thereafter to $136,592,000, but still remain at elevated levels at year end. Included in the year end non-performing assets was $48,527,000 in troubled debt restructured loans which were all current according to their restructured terms. Net charge-offs for 2010 were $23,132,000 compared to $30,190,000 for 2009, an improvement of 24%. Other real estate owned also dropped from $23,435,000 to $21,502,000, an 8% decline. During the fourth quarter of 2010, due to the efforts of our Special Assets team, we had significant sales of other real estate owned in the amount of $8,081,000. During the quarter we began to receive multiple bids on bank owned properties versus nominal bids on properties marketed a year ago. We anticipate improvement going forward, primarily as a result of fewer additions to non-performing assets as well as a higher level of sales of other real estate owned resulting from a marginally more active real estate market in Southeast Michigan.”

 


 

     Mr. Ross continued, “The core operations of the Company continue to produce income to offset the high cost of FDIC insurance premiums and the defaulted loan expense associated with resolving problem assets which were $4,125,000 and $4,372,000, respectively for 2010. The net interest margin grew to 3.93% for the quarter ended December 31, 2010 compared to 3.14% a year ago, primarily as a result of improved deposit pricing. Additionally, management continues to maintain tight control over operations and has reduced expenses in the areas of wages, occupancy, marketing, stationery and supplies, data processing as well as certain discretionary expenses during 2010.
     Ross concluded, “While we have shown some positive signs in 2010, the determining factor as to whether the Company can be solidly profitable in future quarters remains dependent upon the appraised value of collateral and level of charge-offs and write-downs. Thus, our primary concerns for 2011 are the recovery of 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
CONSOLIDATED BALANCE SHEETS (Unaudited)
                 
    December 31,  
(Dollars, in thousands)   2010     2009  
ASSETS
               
Cash and cash equivalents
               
Cash and due from banks
  $ 6,645     $ 7,803  
Federal funds sold
    55       156  
Interest bearing deposits with banks
    87,075       69,538  
 
           
Total cash and cash equivalents
    93,775       77,497  
 
               
Mortgage loans held for sale
    353       1,129  
Securities available for sale
    54,561       45,964  
Securities held to maturity
    250       336  
Federal Home Loan Bank stock
    3,605       3,698  
Loans
               
Loans
    735,851       833,136  
Allowance for loan losses
    (27,971 )     (35,125 )
 
           
Net loans
    707,880       798,011  
 
               
Premises and equipment, net
    19,195       20,194  
Real estate owned
    21,502       23,435  
Accrued interest receivable
    3,286       3,562  
Other assets
    11,277       12,660  
 
           
 
               
Total assets
  $ 915,684     $ 986,486  
 
           
 
               
LIABILITIES
               
Deposits
               
Non-interest bearing deposits
  $ 88,266     $ 83,873  
Interest bearing deposits
    723,835       784,082  
 
           
Total deposits
    812,101       867,955  
 
               
Other liabilities
               
Federal Home Loan Bank advances
    63,716       63,855  
Accrued interest payable
    1,056       1,046  
Other liabilities
    1,852       1,685  
Subordinated debentures
    10,000       10,000  
 
           
Total liabilities
    888,725       944,541  
 
               
STOCKHOLDERS’ EQUITY
               
Common stock — no par value 100,000,000 shares authorized, 7,685,705 and 7,687,470 shares outstanding in 2010 and 2009, respectively
    132,082       131,929  
Retained earnings
    (104,098 )     (89,850 )
Accumulated other comprehensive income (loss)
    (1,025 )     (134 )
 
           
Total stockholders’ equity
    26,959       41,945  
 
           
 
               
Total liabilities and stockholders’ equity
  $ 915,684     $ 986,486  
 
           

3


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
                                 
    Three Months Ended December 31,     Twelve Months Ended December 31,  
(In thousands, except share data)   2010     2009     2010     2009  
Interest income
                               
Interest on loans
  $ 11,026     $ 13,042     $ 45,668     $ 53,273  
Interest on securities, available for sale
    366       122       967       589  
Interest on deposits with banks
    121       101       337       374  
Interest on federal funds
    0       3       1       17  
 
                       
Total interest income
    11,513       13,268       46,973       54,253  
 
                               
Interest expense
                               
Interest on deposits
    2,381       4,731       11,427       20,993  
Interest on other liabilities
    314       531       1,467       2,374  
 
                       
Total interest expense
    2,695       5,262       12,894       23,367  
 
                               
Net interest income
    8,818       8,006       34,079       30,886  
Provision for loan losses
    3,575       12,341       15,978       50,863  
 
                       
 
                               
Net interest income (loss) after provision for loan losses
    5,243       (4,335 )     18,101       (19,977 )
 
                       
 
                               
Non-interest income
                               
Service charges on deposit accounts
    359       381       1,448       1,499  
Fees for other services to customers
    29       31       149       126  
Gain on the sale of loans
    101       99       279       352  
Gain (loss) on the sale of securities
    0       (1 )     539       490  
Other than temporary impairment on securities, held to maturity
                               
Portion of loss recognized in other comprehensive income before taxes
                               
Net impairment losses recognized in earnings
    0       0       0       (414 )
Gain (loss) on the sale of real estate owned
    (470 )     18       (476 )     (139 )
Loss on the write-down of real estate owned
    (1,029 )     (267 )     (6,338 )     (2,766 )
Other income
    122       113       393       383  
 
                       
Total non-interest income
    (888 )     374       (4,006 )     (469 )
 
                               
Non-interest expense
                               
Salaries and employee benefits
    3,189       3,317       12,436       12,974  
Occupancy and equipment expense
    767       870       3,255       3,623  
Amortization of intangible expense
    0       0       0       595  
Impairment of other intangible assets
    0       0       0       3,997  
FDIC assessment
    975       990       4,125       2,843  
Advertising and marketing
    44       60       146       237  
Stationery and supplies
    63       89       292       429  
Professional services
    210       209       1,172       807  
Data processing
    182       220       722       905  
Defaulted loan expense
    1,099       1,110       4,372       4,624  
Other operating expenses
    493       431       2,012       1,686  
 
                       
Total non-interest expense
    7,022       7,296       28,532       32,720  
 
                       
 
                               
Income before federal income tax expense
    (2,667 )     (11,257 )     (14,437 )     (53,166 )
Income tax expense (benefit)
    (288 )     (5,451 )     (188 )     8,009  
 
                       
 
                               
Net loss
    ($2,379 )     ($5,806 )     ($14,249 )     ($61,175 )
 
                       
 
                               
Per share data:
                               
Net loss — basic
    ($0.31 )     ($0.76 )     ($1.86 )     ($8.00 )
Net loss — diluted
    ($0.31 )     ($0.76 )     ($1.86 )     ($8.00 )
 
                               
Weighted average number of shares outstanding — basic
    7,645,940       7,645,940       7,645,940       7,645,076  
Weighted average number of shares outstanding — diluted
    7,645,940       7,645,940       7,645,940       7,645,076  
 
                               

4


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
                                         
    Quarter Ended  
(Dollars, in thousands)   12/31/10     9/30/10     6/30/10     3/31/10     12/31/09  
ASSETS
                                       
Cash and cash equivalents
                                       
Cash and due from banks
  $ 6,645     $ 7,136     $ 7,088     $ 8,047     $ 7,803  
Federal funds sold
    55       56       57       57       156  
Interest bearing deposits with banks
    87,075       70,216       67,056       70,898       69,538  
 
                             
Total cash and cash equivalents
    93,775       77,408       74,201       79,002       77,497  
 
                                       
Mortgage loans held for sale
    353       572       1,169       758       1,129  
Securities
    54,811       46,622       46,507       46,267       46,300  
Federal Home Loan Bank stock
    3,605       3,698       3,698       3,698       3,698  
Loans
                                       
Loans
    735,851       760,683       783,032       813,961       833,136  
Allowance for loan loss
    (27,971 )     (29,831 )     (31,574 )     (30,288 )     (35,125 )
 
                             
Net loans
    707,880       730,852       751,458       783,673       798,011  
 
                                       
Bank premises and equipment, net
    19,195       19,415       19,724       19,973       20,194  
Other real estate
    21,502       25,043       23,976       24,467       23,435  
Other intangible assets
                             
Accrued interest receivable
    3,286       3,301       3,181       3,595       3,562  
Other assets
    11,277       9,820       9,199       9,266       12,660  
 
                             
 
                                       
Total assets
  $ 915,684     $ 916,731     $ 933,113     $ 970,699     $ 986,486  
 
                             
 
                                       
LIABILITIES
                                       
Deposits
                                       
Non-interest bearing deposits
  $ 88,266     $ 87,205     $ 91,447     $ 86,407     $ 83,873  
Interest bearing deposits
    723,835       722,213       736,217       765,610       784,082  
 
                             
Total deposits
    812,101       809,418       827,664       852,017       867,955  
 
                                       
Other liabilities
                                       
Federal Home Loan Bank advances
    63,716       63,716       63,799       63,799       63,855  
Other liabilities
    1,692       972       942       956       1,685  
Accrued interest payable
    1,216       2,471       745       747       1,046  
Subordinated debentures
    10,000       10,000       10,000       10,000       10,000  
 
                             
Total liabilities
    888,725       886,577       903,150       927,519       944,541  
 
                                       
 
                             
Total stockholders’ equity
    26,959       30,154       29,963       43,180       41,945  
 
                             
 
                                       
Total liabilities and stockholders’ equity
  $ 915,684     $ 916,731     $ 933,113     $ 970,699     $ 986,486  
 
                             

5


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF OPERATIONS
                                         
    Quarter ended  
(Dollars, in thousands)   12/31/2010     9/30/2010     6/30/2010     3/31/2010     12/31/2009  
 
                                       
INTEREST INCOME
                                       
Interest on loans, including fees
  $ 11,026     $ 11,328     $ 11,536     $ 11,778     $ 13,042  
Interest on other earning assets
    487       391       221       206       226  
 
                             
Total interest income
    11,513       11,719       11,757       11,984       13,268  
 
                                       
INTEREST EXPENSE
                                       
Interest on deposits
    2,381       2,578       2,925       3,543       4,731  
Interest on other liabilities
    314       391       376       386       531  
 
                             
Total interest expense
    2,695       2,969       3,301       3,929       5,262  
 
                                       
Net interest income
    8,818       8,750       8,456       8,055       8,006  
Provision for loan loss
    3,575       500       11,803       100       12,341  
 
                             
 
                                       
Net interest income (loss) after provision for loan loss
    5,243       8,250       (3,347 )     7,955       (4,335 )
 
                                       
NON-INTEREST INCOME
                                       
Deposit service charges
    388       401       429       379       412  
Gain on the sale of loans
    101       54       66       58       99  
Loss on the sale or write-down of real estate
    (1,499 )     (998 )     (3,650 )     (667 )     (249 )
Other
    122       561       78       171       112  
 
                             
Total non-interest income (loss)
    (888 )     18       (3,077 )     (59 )     374  
 
                                       
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
    3,189       3,050       3,078       3,119       3,317  
Occupancy and equipment expense
    767       857       777       854       870  
Impairment of goodwill and other intangible assets
                             
Other expense
    3,066       3,630       3,350       2,795       3,109  
 
                             
Total non-interest expense
    7,022       7,537       7,205       6,768       7,296  
 
                                       
Income (loss) before income tax provision
    (2,667 )     731       (13,629 )     1,128       (11,257 )
Income tax provision (benefit)
    (288 )     100       0       0       (5,451 )
 
                             
 
                                       
Net income (loss)
    ($2,379 )   $ 631       ($13,629 )   $ 1,128       ($5,806 )
 
                             

6


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED FINANCIAL DATA
                                         
    Quarter ended
(Dollars in thousands, except share and per share data)   12/31/2010   9/30/2010   6/30/2010   3/31/2010   12/31/2009
 
                                       
EARNINGS SUMMARY
                                       
Net interest income
  $ 8,818     $ 8,750     $ 8,456     $ 8,055     $ 8,006  
Provision for loan loss
  $ 3,575     $ 500     $ 11,803     $ 100     $ 12,341  
Total non-interest income
    ($888 )   $ 18       ($3,077 )     ($59 )   $ 374  
Total non-interest expense
  $ 7,022     $ 7,537     $ 7,205     $ 6,768     $ 7,296  
Income taxes (benefit)
    ($288 )   $ 100     $ 0     $ 0       ($5,451 )
Net income (loss)
    ($2,379 )   $ 631       ($13,629 )   $ 1,128       ($5,806 )
Basic earnings per share
    ($0.31 )   $ 0.08       ($1.78 )   $ 0.15       ($0.76 )
Diluted earnings per share
    ($0.31 )   $ 0.08       ($1.78 )   $ 0.15       ($0.76 )
 
                                       
MARKET DATA
                                       
Book value per share
  $ 3.51     $ 3.92     $ 3.90     $ 5.62     $ 5.46  
Tangible book value per share
  $ 3.51     $ 3.92     $ 3.90     $ 5.62     $ 5.46  
Market value per share
  $ 1.65     $ 1.79     $ 1.87     $ 1.11     $ 0.46  
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       7,685,705       7,687,470       7,687,470  
 
                                       
PERFORMANCE RATIOS
                                       
Return on average assets
    -1.02 %     0.27 %     -5.67 %     0.44 %     -2.20 %
Return on average equity
    -29.72 %     7.92 %     -123.92 %     10.50 %     -45.21 %
Net interest margin (FTE)
    3.93 %     3.89 %     3.68 %     3.47 %     3.14 %
Efficiency ratio
    74.47 %     77.18 %     79.80 %     78.13 %     84.55 %
 
                                       
ASSET QUALITY
                                       
Net charge-offs (YTD)
  $ 23,132     $ 17,697     $ 15,454     $ 4,937     $ 30,190  
Nonperforming loans
  $ 115,090     $ 112,000     $ 113,676     $ 114,027     $ 108,761  
Other real estate
  $ 21,502     $ 25,043     $ 23,976     $ 24,467     $ 23,435  
Nonperforming loans to total loans
    15.64 %     14.72 %     14.52 %     14.01 %     13.05 %
Nonperforming assets to total assets
    14.92 %     14.95 %     14.75 %     14.27 %     13.40 %
Allowance for loan loss to total loans
    3.80 %     3.92 %     4.03 %     3.72 %     4.22 %
 
                                       
CAPITAL & LIQUIDITY
                                       
Average equity to average assets
    3.42 %     3.41 %     4.58 %     4.17 %     4.87 %
Tier 1 capital to risk weighted assets
    4.91 %     4.96 %     4.63 %     6.25 %     6.10 %
Total capital to risk weighted assets
    6.19 %     6.24 %     6.07 %     7.50 %     7.39 %
Loan to deposit ratio
    90.61 %     93.98 %     94.61 %     95.53 %     95.99 %
Loan to funding ratio
    84.02 %     87.12 %     87.84 %     88.88 %     89.41 %
 
                                       
END OF PERIOD BALANCES
                                       
Total portfolio loans
  $ 735,851     $ 760,683     $ 783,032     $ 813,961     $ 833,136  
Earning assets
  $ 881,750     $ 881,847     $ 901,519     $ 935,639     $ 953,957  
Total assets
  $ 915,684     $ 916,731     $ 933,113     $ 970,699     $ 986,486  
Deposits
  $ 812,101     $ 809,418     $ 827,664     $ 852,017     $ 867,955  
Total shareholders’equity
  $ 26,959     $ 30,154     $ 29,963     $ 43,180     $ 41,945  
 
                                       
AVERAGE BALANCES
                                       
Total portfolio loans
  $ 750,443     $ 772,662     $ 801,464     $ 826,188     $ 851,447  
Earning assets
  $ 893,065     $ 892,406     $ 926,477     $ 941,959     $ 1,013,062  
Total assets
  $ 928,838     $ 926,017     $ 963,919     $ 1,045,938     $ 1,045,938  
Deposits
  $ 820,714     $ 818,691     $ 844,001     $ 854,071     $ 912,691  
Total shareholders’equity
  $ 31,761     $ 31,593     $ 44,114     $ 43,567     $ 50,956  

7


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
DEPOSIT INFORMATION
                 
(In thousands)   December 31  
Category   2010     2009  
 
               
Non-interest bearing
               
Demand
  $ 88,267     $ 83,873  
 
           
 
               
Interest bearing
               
Interest Checking
  $ 73,107     $ 83,087  
Money market
    53,499       52,412  
Savings
    41,214       43,343  
Time, under $100,000
    291,478       301,829  
Time, $100,000 and over
    264,536       303,411  
 
           
 
    723,834       784,082  
 
           
 
               
 
  $ 812,101     $ 867,955  
 
           

8


 

DEARBORN BANCORP, INC. AND SUBSIDIARY
ASSET QUALITY DATA
                                         
(Dollars, in thousands)   12/31/2010     9/30/2010     6/30/2010     3/31/2010     12/31/2009  
 
                                       
Troubled debt restructuring
  $ 48,527     $ 39,714     $ 38,530     $ 31,737     $ 59,420  
Loans over 90 days past due and still accruing
                      1,127        
Non-accrual loans
    66,563       72,286       75,146       81,163       49,341  
 
                             
Total non-performing loans
    115,090       112,000       113,676       114,027       108,761  
Other real estate and other repossessed assets
    21,502       25,043       23,976       24,467       23,435  
 
                             
Total non-performing assets
  $ 136,592     $ 137,043     $ 137,652     $ 138,494     $ 132,196  
 
                             
 
                                       
Net charge-offs (year to date)
  $ 23,132     $ 17,697     $ 15,454     $ 4,937     $ 30,190  
Allowance for loan losses
    27,971       29,831       31,574       30,288       35,125  
ASSET QUALITY RATIOS
                                         
    12/31/2010   9/30/2010   6/30/2010   3/31/2010   12/31/2009
 
                                       
Non-accrual loans to total loans
    9.05 %     9.50 %     9.60 %     9.97 %     5.92 %
Non-performing loans to total loans
    15.64 %     14.72 %     14.52 %     14.01 %     13.05 %
Non-performing assets to total assets
    14.92 %     14.95 %     14.75 %     14.27 %     13.40 %
Loans over 90 days past due and still accruing to total loans
    %     %     %     0.14 %     %
Net charge-offs to average loans
    2.94 %     2.21 %     1.90 %     0.60 %     3.40 %
Allowance for loan losses to non-performing loans
    24.30 %     26.63 %     27.78 %     26.56 %     32.30 %
Allowance for loan losses to non-performing assets
    20.48 %     21.77 %     22.94 %     21.87 %     26.57 %
Allowance for loan losses to total loans
    3.80 %     3.92 %     4.03 %     3.72 %     4.22 %

9


 

Dearborn Bancorp, Inc.
Loan Information at December 31, 2010
                                                                         
            Loan Detail     Other Related Data  
            Accruing Loans             Allowance     Year to Date     Other Real  
(In thousands)   12/31/10     Current     TDR     30 to 89 past due     90+ days past due     Non-Accrual     For Loan Losses     Net Charge-Offs     Estate Owned  
Consumer Loans
  $ 25,871     $ 24,123     $ 0     $ 215     $ 0     $ 1,533     $ 1,115     $ 816     $ 114  
Commercial Loans
    121,015       100,252       5,600       1,475       0       13,688       6,571       6,055       3,125  
Land Development — Residential
    21,975       7,995       2,076       0       0       11,904       1,757       10,003       6,829  
Land Development — Non Residential
    9,970       4,236       0       4,000       0       1,734       972       300       1,786  
Commercial Construction Loans — Residential
    10,613       388       2,462       0       0       7,763       2,467       1,886       1,405  
Commercial Construction Loans — Non Residential
    12,568       706       11,545       0       0       317       2,674       36       1,314  
Commercial Mortgage Loans
    495,501       427,587       26,844       12,612       0       28,458       12,102       3,833       6,383  
Residential Mortgage Loans
    38,338       37,172       0       0       0       1,166       313       203       546  
 
                                                     
Totals
  $ 735,851     $ 602,459     $ 48,527     $ 18,302     $ 0     $ 66,563     $ 27,971     $ 23,132     $ 21,502  
 
                                                     
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  
 
                                                     

10


 

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  
 
                                                     
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  
 
                                                     

11