Tower Financial Corporation Reports Record Third Quarter Earnings


FORT WAYNE, Ind., Oct. 28, 2010 (GLOBE NEWSWIRE) -- Tower Financial Corporation (Nasdaq:TOFC) reported record net income of $1.0 million or $0.22 per diluted share for the third quarter of 2010, compared with a net loss of $721,000, or $0.18 per share, reported for the third quarter 2009. Contributing to our third quarter earnings was a $575,000 after-tax gain on the sale of securities held at the holding company. This brings year to date net income to $2.3 million, or $0.51 per diluted share, compared to a year to date net loss of $4.4 million, or $1.08 per share at September 30, 2009.

Mike Cahill, President and Chief Executive Officer stated: "While our shareholders benefitted from the increase in value from our investment gains, we are most pleased that we are continuing to make progress in all operational areas during this difficult economic and banking environment. The proof of our progress is in the dramatic improvement in our financial results over a year ago. We remain resolute in our efforts to bring Tower back to an appropriate level of profitability for our shareholders. While we still have significant work to do, we are pleased with our progress thus far."

Third quarter highlights include:

  • Earnings excluding the gain on the sale of securities, were $470,000, or $0.10 per diluted share.
  • Non-performing assets decreased by $1.2 million, or 5.5 percent during the third quarter and have been reduced by $5.9 million, or 22.9 percent since September 30, 2009. The allowance for loan losses was 2.43 percent of total loans at quarter end, as we continue to aggressively record loan loss provisions in excess of charge-offs.
  • In August, the Company raised $2.9 million of capital raise through the private placement of 458,342 shares of common stock. This additional capital, along with strong third quarter earnings pushed our regulatory capital ratios even further above the "well-capitalized" thresholds. Excess capital as of September 30, 2010 was $21.3 million based on the Total Risked Based capital ratio and $35.3 million based on the Leverage ratio.
  • The net interest margin was 3.69 percent for the third quarter, a 46 basis point increase from the third quarter of 2009. The margin has held steady for 2010, with 3.72 percent reported for the second quarter 2010 and 3.66 percent for the first quarter 2010.
  • Normal operating expenses (excludes expenses related to other real estate owned – "OREO") decreased by $202,000 from the third quarter of 2009 and by $1.3 million compared to the first nine months of 2009.

Capital

The Company's regulatory capital ratios continue to remain above the "well-capitalized" levels of 6 percent for tier 1 capital and 10 percent for risked-based capital. Tier 1 capital at September 30, 2010, increased to 12.7 percent, compared to 11.6 percent at June 30, 2010 and 10.9 percent at December 31, 2009. Total risked-based capital at June 30, 2010, increased to 14.0 percent, compared to 13.1 percent at June 30, 2010 and 12.5 percent at December 31, 2009. Leverage capital increased to 10.4 percent at September 30, 2010, more than double the regulatory requirement of 5 percent to be considered "well-capitalized". 

The following table shows the current capital position as of September 30, 2010 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) 9/30/10 Excess
Tier 1 Capital / Risk Assets $32,149 $68,224 $36,075
       
Total Risk Based Capital / Risk Assets $53,581 $74,932 $21,351
       
Tier 1 Capital / Average Assets (Leverage) $32,945 $68,224 $35,279
       
Minimum Percentage Requirements Regulatory Tower  
  Minimum (Well-Capitalized) 9/30/10  
Tier 1 Capital / Risk Assets 6% or more 12.73%  
       
Total Risk Based Capital / Risk Assets 10% or more 13.98%  
       
Tier 1 Capital / Quarterly Average Assets 5% or more 10.35%  

Asset Quality

Nonperforming assets plus delinquencies were $20.0 million, or 3.0 percent of total assets as of September 30, 2010. This compares with $21.1 million, or 3.2 percent of total assets at June 30, 2010 and $21.1 million, or 3.0 percent of assets at December 31, 2009. Net charge-offs were $2.2 million for the second quarter 2010, bringing year to date net charge-offs to $3.5 million, or 0.9 percent of average loans. This compares to year to date net charge-offs of $5.3 million, or 1.3 percent of average loans through the first nine months of 2009. Loan loss provision through September 30, 2010 was $3.9 million compared to $9.5 million through the same nine-month period of 2009.  

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

($000's omitted) 9/30/10 6/30/10 3/31/10 12/31/09 9/30/09
Non-Accrual loans          
Commercial  6,941  5,489  5,544  6,687  8,644
Acquisition & Development  1,855  2,028  5,486  4,627  9,812
Commercial Real Estate  790  1,905  1,905  1,030  682
Residential Real Estate  1,076  992  1,039  1,122  1,081
Total Non-accrual loans  10,662  10,414  13,974  13,466  20,219
Trouble-debt restructured (TDR)  1,761  1,862  1,997  1,915  163
OREO  3,843  6,186  4,443  4,634  3,990
Delinquencies greater than 90 days 3,281 2,185 3,223 561  1,476
Impaired securities 437  489 440 479 79
           
Total Non-Performing Assets  19,984  21,136  24,077  21,055  25,927
           
Allowance for Loan Losses (ALLL)  12,016  12,718  12,150  11,598  14,905
           
ALLL / Non-accrual loans 112.7% 122.1% 86.9% 86.1% 73.7%

Included in Delinquencies greater than 90 days is an accruing $1.8 million loan that has matured. The Bank has elected not to renew the loan and is seeking collection via legal process. The loan remains in accruing status because it is further supported by the unlimited guaranty of a third party whose guaranty is fully secured by a mortgage on a performing commercial real estate property that is unrelated to the borrower's enterprise. This loan is expected to remain technically nonperforming during the pendency of our legal collection efforts but ultimate collection from the guarantor is not currently in doubt. The increase from the second quarter relates to one loan relationship totaling $973,000. There are eight relationships that comprise delinquencies, with two relationships making up 85 percent of the total amount past due.

Our commercial and industrial loan category grew by $1.5 million during the third quarter. Two large relationships totaling $2.7 million were added to non-accrual status during the quarter, which were offset somewhat by the resolution of several smaller relationships. In total, seventeen relationships comprise this category, with six relationships making up $6.2 million, or 85 percent of the balance.

Our commercial real estate category was reduced by $1.1 million during the third quarter. Two loans totaling $981,000 were moved to OREO, while the third loan that made up the second quarter balance was paid off. These reductions were offset by a new relationship totaling $790,000 that was taken to non-accrual status at the end of the quarter. Our acquisition and development category was reduced by $173,000 during the third quarter as a result of payments made on each of the three loans that make up this category. Our residential category had minimal changes during the third quarter.

Trouble-debt restructured has only one relationship within the category and is subject to a pending purchase agreement which we believe will allow us to bring this to resolution during the fall of 2010.

The allowance for loan losses decreased $702,000 during the third quarter of 2010 and was 2.4 percent of total loans at September 30, 2010, a decrease from 2.50 percent at June 30, 2010 and an increase from 2.20 percent at December 31, 2009. The allowance for loan losses has increase by $418,000 from December 31, 2009, as a result of loan provision of $3.9 million, offset by $3.5 million of net charge-offs.

Balance Sheet

Company assets were $660.1 million at September 30, 2010, a decrease of $20.0 million, or 2.9 percent from December 31, 2009. The decrease in assets was primarily attributable to decreases in total loans of $32.5 million, partially offset by an increase in securities of $17.2 million. 

Total loans at September 30, 2010 were $494.8 million, compared to $527.3 million at December 31, 2009. We experienced decreases in all major loan categories with commercial and industrial loans decreasing by $16.7 million, residential mortgage loans by $9.8 million, commercial real estate by $4.0 million, consumer loans by $1.3 million and home equity loans by $0.8 million. This is indicative of limited loan demand in our markets.

Long term investments at September 30, 2010 were $111.0 million, an increase of $17.2 million from December 30, 2009.  Long-term investments now comprise 16.8 percent of total assets as we continue to expand our investment portfolio to enhance liquidity and yield opportunities in light of the planned reduction in our loan portfolio and recognition of fewer lending opportunities in the local economy. This is a continued purposeful change in asset allocation driven by profitability and liquidity targets, current economic conditions, and capital management guidelines.

Total deposits at September 30, 2010 were $577.1 million compared to $568.4 million at December 31, 2009, an increase of $8.7 million, or 1.5 percent. Core deposits declined by $15.4 million, led by decreases in certificates of deposit less than $100,000 of $18.1 million, non-interest bearing checking accounts balances of $6.9 million, and money market account balances of $4.2 million, which were offset by growth in interest bearing checking accounts of $10.5 million and $3.3 million in savings accounts. Certificates of deposit greater than $100,000 have decreased by $22.8 million since year end. Offsetting these decreases was in increase in brokered deposits totaling $46.9 million, which include both money market accounts and certificate of deposits. The growth in brokered deposits was purposeful as we took advantage of the favorable long term interest rate environment to lock in these favorable rates for an extended period of time. Terms for new brokered CD purchases ranged from two years to ten years, with an average life of just more than four years. The average rate on our brokered CD purchases was 1.9 percent and the average rate on brokered money market accounts was approximately 0.6 percent. Additionally, we have "put" options on $15.5 million of our longer termed, greater than five years, brokered CD's in order to provide additional flexibility to interest rate changes and funding needs. This increase in brokered deposits has also allowed us to reduce FHLB borrowings by $35.7 million since December 31, 2009. At September 30, 2010, FHLB borrowings totaled $7.5 million.

Shareholders' equity was $53.3 million at September 30, 2010, an increase of 13.7 percent from the $46.9 million reported at December 31, 2009. Affecting the increase in stockholders' equity was net income of $2.3 million, $35,000 of additional paid in capital from the FAS123R accounting treatment for stock options, $2.8 million net after expenses from the sale of 458,342 shares of common stock, and an increase of $1.3 million in unrealized gains, net of tax, on securities available for sale. Current common shares outstanding are 4,719,870.

Operating Statement

Total revenue, consisting of net interest income and noninterest income, was $8.2 million for the third quarter 2010, an increase of $906,000 from the second quarter 2010 and an increase of $2.0 million from the third quarter 2009. Third quarter 2010 net interest income was $5.6 million a slight decrease of $17,000, or 0.3 percent from the second quarter 2010 and an increase of $503,000 million, or 9.9 percent compared to the third quarter 2009. The relatively flat quarter for net interest income was attributable to a decrease of three basis points in our net interest margin, offset by an increase in average earning assets of $2.3 million. The slight compression in our margin was expected given the current interest rate environment and the limited yield opportunities available as we reinvest loan amortizations and cash flows from the securities portfolio. The third quarter 2010 net interest margin of 3.69 percent represents a 46 basis point increase from the net interest margin of 3.23 percent posted for the third quarter 2009. Year to date net interest margin through September 30, 2010 was 3.69 percent compared to 3.03 percent through the first nine months of 2009.

Non-interest income was $2.7 million for the third quarter 2010, which represented 32.3 percent of total revenue. The significant contribution to the third quarter non-interest income was the gain of $888,000, $575,000 after taxes and expenses, on the sale of some investment securities held at the parent company.  These were Z bonds related to re-REMIC bonds that were purchased in 2009. The market for these bonds increased significantly during 2010 and we made the decision to take our gains in the third quarter in order to generate capital and cash for the holding company. Excluding the extraordinary investment gain, normalized non-interest income was $1.8 million for the third quarter, which is a slight increase of $35,000 from the second quarter of 2010, but represents a $559,000 increase from the third quarter of 2009. The increase from the second quarter 2010 was due primarily to increased mortgage brokerage commissions resulting from increased activity from the low interest rate environment. All other categories remained relatively flat quarter over quarter. The large increase from the third quarter 2009 is primarily due to a $477,000 other than temporary impairment ("OTTI") charge taken in the third quarter of 2009. OTTI for the third quarter 2010 was $5,000. The remainder of the increase came from trust and brokerage fees, which were $73,000 higher than the third quarter of 2009.

Non-interest expenses were $5.4 million, a decrease of $292,000 from the second quarter of 2010 and a decrease of $118,000 from the third quarter of 2009. The primary reason for the decrease from the second quarter is the reduction of OREO expenses and valuation write-downs, which were $536,000 lower during the third quarter 2010. Excluding the OREO expenses, non-interest expenses increased quarter over quarter by $244,000. Most of the increase relates to processing expenses, which increased $217,000 during the third quarter. This increase represents the return to normal of our processing expenses, as we incurred discounted costs during the second quarter due to the migration to a new service provider. 

Employment expenses increased $134,000 from the second quarter, of which $47,000 related to commissions on increased mortgage brokerage income. The remaining increase is a result of additional salary expenses for vacant positions filled during the quarter. All other categories remained relatively flat from the second quarter of 2010. The decrease from the third quarter of 2009, relates primarily to savings in our employment expense category, which was $244,000 lower than the third quarter of 2009. Professional expenses decreased by $87,000 from the third quarter of 2009. These savings were offset by an increase in FDIC insurance premiums of $184,000. On a year to date basis, non-interest expenses through September 30, 2010 were $1.0 million less than what was recorded through the first nine months of 2009. Employment expenses make up $950,000 of the savings, while occupancy and equipment costs account for another $281,000 of savings. These savings are offset by an increase a $218,000 increase in FDIC premiums and $295,000 of increases in OREO expenses. The 2009 FDIC premiums include a special assessment of $315,000, which means that the year over year increase related to normal premiums was $533,000. Outside of any unexpected increases in FDIC premiums and losses taken on the disposition of foreclosed assets, we expect our operating expenses to remain relatively flat for the fourth quarter of 2010.

ABOUT THE COMPANY

Headquartered in Fort Wayne, Indiana, Tower Financial Corporation is a financial services holding company with one subsidiary; Tower Bank & Trust Company, 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 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 are based on management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and about the Corporation and the Bank.

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 and involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Actual results and outcomes may differ materially from what may be expressed or forecasted in the forward-looking statements. Future factors include changes in banking regulation; changes in governmental and regulatory policy or enforcement; changes in the national and local economy; 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 tax laws; changes in prices; the impact of technological advances; the outcomes of contingencies, trends in customer behavior and their ability to repay loans; changes in local real estate values; and other factors, including various risk factors identified and described in the Corporation's Annual Report on Form 10-K, quarterly reports of Form 10-Q and in other periodic reports 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 September 30, 2010 and December 31, 2009
  (unaudited)  
  Sept 30 December 31
  2010 2009
ASSETS    
Cash and due from banks  $ 18,401,341  $ 19,861,434
Short-term investments and interest-earning deposits  3,364,081  1,259,197
Federal funds sold  1,486,203  3,543,678
Total cash and cash equivalents  23,251,625  24,664,309
     
Securities available for sale, at fair value  106,761,555  85,179,160
Securities held to maturity, at cost  --   4,495,977
FHLBI and FRB stock  4,325,800  4,250,800
Loans Held for Sale  2,530,330  3,842,089
     
Loans  494,818,488  527,333,461
Allowance for loan losses  (12,016,000)  (11,598,389)
Net loans  482,802,488  515,735,072
     
Premises and equipment, net  8,507,253  8,011,574
Accrued interest receivable  2,438,990  2,439,859
Bank Owned Life Insurance  13,399,388  13,046,573
Other Real Estate Owned  3,842,666  4,634,089
Prepaid FDIC Insurance  3,365,102  4,777,797
Other assets  8,915,391  9,081,759
     
Total assets  $ 660,140,588  $ 680,159,058
     
LIABILITIES AND STOCKHOLDERS' EQUITY    
LIABILITIES    
Deposits:    
Noninterest-bearing  $ 88,111,660  $ 95,027,233
Interest-bearing  488,981,841  473,353,118
Total deposits  577,093,501  568,380,351
     
Federal Home Loan Bank advances  7,500,000  43,200,000
Junior subordinated debt  17,527,000  17,527,000
Accrued interest payable  1,144,716  480,885
Other liabilities  3,493,859  3,634,713
Total liabilities  606,759,076  633,222,949
     
STOCKHOLDERS' EQUITY    
Preferred stock, no par value, 4,000,000 shares authorized; 8,300 shares issued and outstanding  810,951  1,788,000
Common stock and paid-in-capital, no par value, 6,000,000 shares authorized;4,779,887 and
4,155,432 shares issued; and 4,714,887 shares outstanding at September 30, 2010 and 4,090,432
shares outstanding at December 31, 2009
 43,674,689  39,835,648
Treasury stock, at cost, 65,000 shares at September 30, 2010 and December 31, 2009  (884,376)  (884,376)
Retained earnings  7,567,000  5,286,808
Accumulated other comprehensive income (loss), net of tax of $1,138,115 at September 30, 2010
and $468,803 at December 31, 2009
 2,213,248  910,029
Total stockholders' equity  53,381,512  46,936,109
     
Total liabilities and stockholders' equity  $ 660,140,588  $ 680,159,058
 
Tower Financial Corporation
Consolidated Statements of Operations
For the three and nine months ended September 30, 2010 and 2009
(unaudited)
  For the Three Months Ended For the Nine Months Ended
  Sept 30 Sept 30
  2010 2009 2010 2009
Interest income:        
Loans, including fees  $ 6,670,537  $ 6,959,860  $ 20,380,441  $ 21,107,524
Securities - taxable  593,720  824,234  1,895,634  2,240,516
Securities - tax exempt  270,444  242,924  770,218  710,768
Other interest income  6,183  1,951  18,553  11,504
Total interest income  7,540,884  8,028,969  23,064,846  24,070,312
Interest expense:        
Deposits  1,577,115  2,491,713  5,064,385  8,138,297
Fed Funds Purchased  19  583  130  1,573
FHLB advances  84,142  176,749  396,854  643,777
Trust preferred securities  299,310  283,072  862,607  846,369
Total interest expense  1,960,586  2,952,117  6,323,976  9,630,016
         
Net interest income  5,580,298  5,076,852  16,740,870  14,440,296
Provision for loan losses  1,500,000  1,995,000  3,940,000  9,505,000
         
Net interest income after provision for loan losses  4,080,298  3,081,852  12,800,870  4,935,296
         
Noninterest income:        
Trust and brokerage fees  892,396  818,838  2,665,043  2,492,794
Service charges  274,165  285,662  844,604  826,978
Loan broker fees  254,673  218,870  539,242  552,551
Gain/(Loss) on sale of securities  892,059  14,880  934,607  209,892
Impairment on AFS securities  (5,266)  (477,344)  (30,134)  (525,000)
Other fees  348,873  348,939  1,035,381  1,040,881
Total noninterest income  2,656,900  1,209,845  5,988,743  4,598,096
         
Noninterest expense:        
Salaries and benefits  2,408,059  2,651,713  7,069,110  8,019,122
Occupancy and equipment  630,149  779,044  1,889,651  2,170,446
Marketing  126,087  87,660  367,754  366,532
Data processing  333,215  257,974  758,427  879,426
Loan and professional costs  358,444  445,546  1,217,881  1,140,686
Office supplies and postage  58,456  87,003  192,748  257,549
Courier service  55,410  58,048  166,534  177,955
Business Development  99,240  87,842  278,080  354,604
Communication Expense  45,236  43,219  140,097  131,458
FDIC Insurance Premiums  540,974  357,138  1,533,646  1,315,936
OREO Expenses  409,254  60,174  1,410,570  1,115,344
Other expense  285,585  552,526  873,113  989,981
Total noninterest expense  5,350,109  5,467,887  15,897,611  16,919,039
         
Income/(loss) before income taxes/(benefit)  1,387,089  (1,176,190)  2,892,002  (7,385,647)
Income taxes expense/(benefit)  342,023  (455,615)  611,810  (2,979,817)
         
Net income/(loss)  $ 1,045,066  $ (720,575)  $ 2,280,192  $ (4,405,830)
Less: Preferred Stock Dividends  --   --   --   -- 
Net income/(loss) available to common shareholders  $ 1,045,066  $ (720,575)  $ 2,280,192  $ (4,405,830)
         
Basic earnings/(loss) per common share  $ 0.24  $ (0.18)  $ 0.54  $ (1.08)
Diluted earnings/(loss) per common share  $ 0.22  $ (0.18)  $ 0.51  $ (1.08)
Average common shares outstanding  4,427,370  4,090,432  4,203,979  4,090,432
Average common shares and dilutive potential common shares outstanding  4,669,965  4,090,432  4,487,276  4,090,432
         
Total Shares outstanding at end of period  4,714,887  4,090,432  4,714,887  4,090,432
Dividends declared per common share  $ --   $ --   $ --   $ -- 
     
     
Tower Financial Corporation     
Consolidated Financial Highlights     
     
(unaudited)    
  Quarterly Year-To-Date
  3rd Qtr 2nd Qtr 1st Qtr 4th Qtr 3rd Qtr 2nd Qtr 1st Qtr    
($ in thousands except for share data) 2010 2010 2010 2009 2009 2009 2009 2010 2009
                   
EARNINGS                  
Net interest income $ 5,580 5,597 5,563 5,381 5,077 4,822 4,541  16,740  14,440
Provision for loan loss $ 1,500 1,100 1,340 1,230 1,995 6,550 960  3,940  9,505
NonInterest income $ 2,657 1,734 1,598 1,490 1,210 1,599 1,789  5,989  4,598
NonInterest expense $ 5,350 5,642 4,905 6,079 5,468 6,458 4,993  15,897  16,919
Net income/(loss) $ 1,045 514 721 (1,202) (721) (4,095) 410  2,280  (4,406)
Basic earnings per share $ 0.24 0.13 0.18 (0.29) (0.18) (1.00)  0.10  0.54  (1.08)
Diluted earnings per share $ 0.22 0.12 0.17 (0.29) (0.18) (1.00)  0.10  0.51  (1.08)
Average shares outstanding 4,427,370 4,090,432 4,090,432 4,090,432 4,090,432 4,090,432 4,090,365 4,203,979 4,090,432
Average diluted shares outstanding 4,669,965 4,394,419 4,394,419 4,090,432 4,090,432 4,090,432 4,090,365 4,487,276 4,090,432
                   
PERFORMANCE RATIOS                  
Return on average assets * 0.63% 0.31% 0.43% -0.70% -0.42% -2.32% 0.24% 0.46% -0.84%
Return on average common equity * 8.17% 4.26% 6.17% -9.83% -6.13% -32.65% 3.33% 6.24% -12.03%
Net interest margin (fully-tax equivalent) * 3.69% 3.73% 3.66% 3.47% 3.24% 3.02% 2.85% 3.69% 3.04%
Efficiency ratio 64.95% 76.96% 68.50% 88.47% 86.97% 100.58% 78.88% 69.94% 88.87%
Full-time equivalent employees  149.25  145.75  150.25  146.25  159.25  172.75  176.50  149.25  159.25
                   
CAPITAL                  
Equity to assets 8.09% 7.44% 7.12% 6.90% 7.14% 6.70% 7.03% 8.09% 6.70%
Regulatory leverage ratio 10.35% 9.50% 9.20% 9.05% 9.04% 8.56% 9.52% 10.35% 9.04%
Tier 1 capital ratio 12.73% 11.62% 11.14% 10.90% 11.00% 10.38% 11.47% 12.73% 11.00%
Total risk-based capital ratio 13.98% 13.11% 12.66% 12.46% 12.53% 11.96% 12.77% 13.98% 12.53%
Book value per share $ 11.15 11.53 11.30 11.04 11.87 11.24 12.29 11.15  11.87
Cash dividend per share $ 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
                   
ASSET QUALITY                  
Net charge-offs $ 2,202 531 789 4,537 2,045 3,092 117 3,522  5,254
Net charge-offs to average loans * 1.74% 0.41% 0.61% 3.38% 1.49% 2.21% 0.08% 0.91% 1.27%
Allowance for loan losses $ 12,016 12,718 12,150 11,598 14,905 14,105 11,498 12,718 14,905
Allowance for loan losses to total loans 2.43% 2.50% 2.32% 2.20% 2.78% 2.53% 2.06% 2.43% 2.78%
Other real estate owned (OREO) $ 3,843 6,477 4,443 4,634 3,990 4,060 5,080 3,843 3,990
Non-accrual Loans $ 10,768  10,360  13,974  13,466  20,219  19,016  11,708 3,843 20,219
90+ Day delinquencies $ 3,175 2,213 3,223 561 1,477 2,509 1,304 10,768 1,477
Restructured Loans $ 1,761  1,862  1,997  1,915  163  184  191 1,761 163
Total Nonperforming Loans  15,704  14,435  19,194  15,942  21,859  21,709  13,203 15,704 21,859
Total Nonperforming Assets  19,547  20,912  23,637  20,576  25,849  25,769  18,283 19,547 25,849
NPLs to Total loans 3.17% 2.83% 3.67% 3.02% 4.08% 3.89% 2.37% 3.17% 4.08%
NPAs (w/o 90+) to Total assets 2.48% 2.84% 3.03% 2.94% 3.59% 3.39% 2.37% 2.48% 3.59%
NPAs+90 to Total assets 2.96% 3.18% 3.51% 3.03% 3.80% 3.75% 2.55% 2.96% 3.80%
                   
END OF PERIOD BALANCES                  
Total assets $ 660,141 658,327 674,152 680,159 679,394 686,307 715,634 660,141 679,394
Total earning assets $ 613,286 611,996 626,197 629,904 633,742 651,946 681,688 613,286 633,742
Total loans $ 494,818 509,656 523,437 527,333 536,074 557,530 558,148 494,818 536,074
Total deposits $ 577,094 564,988 559,291 568,380 592,731 594,594 618,705 577,094 592,731
Stockholders' equity $ 53,382 48,950 48,002 46,936 48,541 45,962 50,280 53,382 48,541
                   
AVERAGE BALANCES                  
Total assets $ 658,898 663,825 677,967 678,445 686,752 708,282 696,431 666,896 697,155
Total earning assets $ 614,742 615,766 629,582 628,983 636,503 657,539 662,712 620,461 650,900
Total loans $ 503,334 514,962 526,814 532,627 542,921 561,828 559,607 515,037 554,781
Total deposits $ 561,966 569,759 564,238 581,018 597,792 612,649 598,807 565,321 603,083
Stockholders' equity $ 50,744 48,404 47,421 48,507 46,678 50,303 49,942 48,856 48,974
                   
* annualized for quarterly data                  


            

Contact Data