First Indiana Announces 2003 Earnings Results


INDIANAPOLIS, Jan. 21, 2004 (PRIMEZONE) -- First Indiana Corporation today announced earnings of $2.5 million, or $0.16 per diluted share, for the year ended December 31, 2003. Earnings for the previous year were $21.2 million, or $1.34 per diluted share. Earnings for the fourth quarter of 2003 were $2.0 million, or $0.13 per diluted share, compared with $1.1 million, or $0.07 per diluted share, for the same period in 2002. Earnings for the fourth quarter of 2003 were affected by certain non-credit related charges, which are discussed later in this release.

Net interest income for the fourth quarter of 2003 was $18.3 million, compared with $18.7 million for the same period in 2002. Net interest income was $76.9 million for the year ended December 31, 2003, compared with $73.8 million for the year ended December 31, 2002. Net interest margin was 3.55 percent for the fourth quarter of 2003, compared with 3.62 percent for the third quarter of 2003 and 3.68 percent for the fourth quarter of 2002. Historically low interest rates continue to compress the net interest margin and net interest income, as deposit rates have been unable to fully absorb reductions in market interest rates over the past several years.

Loans outstanding averaged $1.82 billion for the fourth quarter of 2003, compared with $1.87 billion for the fourth quarter of 2002. The decrease was due primarily to continuing rapid prepayments on consumer and residential loans and increased sales of consumer loan production.

Growth in demand deposits continued, with an average of $447.4 million in the fourth quarter of 2003, an increase of 19 percent over the same quarter one year ago, exclusive of the MetroBanCorp acquisition, which was effective January 14, 2003.

The provision for loan losses for the fourth quarter was $3.1 million, resulting in a provision for the year of $39.0 million, compared with $20.8 million for the previous year. Net loan charge-offs for the fourth quarter of 2003 were $7.0 million. As a result of working through the portfolio of non-performing loans, commercial loan charge-offs in the fourth quarter of 2003 were primarily related to loans with previously established reserves. The allowance for loan losses at December 31, 2003 was $53.2 million, which represents 2.93 percent of loans, compared with 3.15 percent at September 30, 2003, and 2.42 percent at December 31, 2002. Non-performing assets decreased to $38.9 million at year-end 2003, compared with $45.6 million at September 30, 2003, and $51.8 million at year-end 2002, with improvement in both commercial and consumer non-performing levels from one year ago. The ratio of allowance for loan losses to non-performing loans was 152 percent at December 31, 2003, compared with 138 percent at September 30, 2003, and 103 percent at December 31, 2002.

Said Marni McKinney, vice chairman and chief executive officer, "Our continued improvement in the level of non-performing loans is the result of carefully reviewing our portfolio and developing and implementing specific action plans to resolve credit issues. As discussed in previous communications, we identified specific areas for improvement and worked with internal policies and procedures to address them. We are very pleased with the progress we've made, and will continue to diligently focus on credit quality."

Non-interest income for the fourth quarter of 2003 was $10.6 million, compared with $11.2 million for the same period in 2002. Included in non-interest income for the fourth quarter of 2003 was $308,000 from the MetroBanCorp acquisition. Also included in the fourth quarter of 2003 was a loan servicing loss of $1.8 million. This loss reflects continued high prepayments and adjustments to certain assumptions used in determining the estimated market value of the loan servicing rights portfolio. Non-interest income for the year ended December 31, 2003, was $49.6 million, compared with $46.8 million for the same period in 2002. Included in non-interest income for the year was $1.1 million from the MetroBanCorp acquisition. Positive growth in non-interest income for 2003 occurred in the areas of trust, up 16 percent; Somerset fees, up 10 percent; and deposit fee income, up 6 percent, exclusive of the MetroBanCorp acquisition and despite a reduction in credit card interchange rates. Growth continued in the gain on sale of loans, which was up 28 percent.

Non-interest expense was $22.8 million for the fourth quarter of 2003, compared with $17.4 million for the fourth quarter of 2002. Non-interest expense for the year ended December 31, 2003, was $83.6 million, compared with $66.5 million for the year ended December 31, 2002. Included in non-interest expense for 2003 was $4.7 million in expenses related to the integration and operation of MetroBanCorp. Also, contributing to the increase in non-interest expense for 2003 was additional staffing in key areas, expenses associated with the retirement of the Bank's president and chief executive officer in the fourth quarter of 2003, and an increase in the accrual for salaries in the third quarter. Furthermore, the management incentive bonus, although accrued at a reduced rate for 2003, is higher than 2002, when multi-year incentive awards were reversed.

On January 13, 2003, MetroBanCorp merged with First Indiana Corporation with all integration activities being completed by the end of the second quarter of 2003. The acquisition of MetroBanCorp was accretive in 2003, adding $0.03 per diluted share.

Ms. McKinney said, "The acquisition has performed very well, and we are pleased with our successful integration of associates, systems, and processes, and our success in client retention. All of these have demonstrated our ability to move into new markets and continue to grow."

Ms. McKinney and William J. Brunner, chief financial officer, will host a conference call to discuss fourth quarter and year-end financial results on Thursday, January 22, at 8:00 a.m. EST (Indianapolis time; Indianapolis is on the same time as New York.) To participate, please call (800) 278-9857 and ask for First Indiana year-end earnings. A replay of the call will be available from 11:00 a.m. EST on Thursday, January 22, through midnight, Thursday, January 29. To hear the replay, call (800) 642-1687 and use conference ID: 4810389.

First Indiana Corporation (Nasdaq:FINB) is a full-service financial services company offering comprehensive financial solutions to businesses and individuals. It is the holding company for First Indiana Bank, N.A., the largest commercial bank headquartered in Indianapolis, and Somerset, an accounting and consulting firm. Founded in 1915, First Indiana Bank is a national bank with 33 offices in Central Indiana, plus construction and consumer loan offices in Indiana, Arizona, Florida, Illinois, North Carolina, and Ohio. First Indiana also originates consumer loans in 46 states through a national independent agent network. Through Somerset and FirstTrust Indiana, First Indiana offers a full array of tax planning, accounting, consulting, retirement and estate planning, and investment advisory and trust services. Information about First Indiana is available at (317) 269-1200, or at www.firstindiana.com, which is not a part of this news release.

Statements contained in this news release that are not historical facts may constitute forward-looking statements (within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended) which involve significant risks and uncertainties. First Indiana intends such forward-looking statements to be covered by the Private Securities Litigation Reform Act of 1995, and are including this statement for purposes of invoking these safe-harbor provisions. The ability to predict results or the actual effect of future plans or strategies is inherently uncertain, and involves a number of risks and uncertainties. In particular, among the factors that could cause actual results to differ materially are general economic conditions, unforeseen international political events, changes in interest rates (including reductions or increases in lending rates established by the Board of Governors of the Federal Reserve System), changes in consumers' investment decisions due to shifts in interest rates, loss of deposits and loans to other financial institutions, substantial changes in financial markets, changes in real estate values and the real estate market, changes in estimated values of loan servicing rights, regulatory changes, or unanticipated results in pending legal proceedings or regulatory filings. The fact that there are various risks and uncertainties should be considered in evaluating forward-looking statements, and undue reliance should not be placed on such statements.

The First Indiana Corporation company logo is available at http://media.primezone.com/prs/single/?pkgid=622



 Financial Highlights
 First Indiana Corporation and Subsidiaries
 (Dollars in Thousands, Except Per Share Data)
 (Unaudited)

                             For the                  For the 
                       Three Months Ended       Twelve Months Ended
                           December 31              December 31
                      --------------------     --------------------- 
                        2003        2002          2003        2002
                      --------    ---------    ---------    --------
 Net Interest
   Income             $ 18,330     $ 18,712     $ 76,900     $ 73,780
 Provision for
  Loan Losses            3,098       11,005       38,974       20,756
 Non-Interest
  Income                10,599       11,205       49,563       46,765
 Non-Interest
  Expense               22,826       17,352       83,637       66,502
 Net Earnings            1,972        1,059        2,529       21,180

 Basic Earnings 
  Per Share             $ 0.13       $ 0.07       $ 0.16       $ 1.36
 Diluted Earnings 
  Per Share               0.13         0.07         0.16         1.34
 Dividends Per 
  Share                  0.165        0.160        0.660        0.640

 Net Interest 
  Margin                  3.55%        3.68%        3.69%        3.73%
 Efficiency Ratio        78.91        58.00        66.14        55.17
 Annualized Return
  on Average Assets       0.36         0.20         0.11         1.02
 Annualized Return on 
  Average Equity          3.72         1.85         1.15         9.66

 Average Shares 
  Outstanding       15,578,099   15,550,638   15,570,508   15,537,186
 Average Diluted 
  Shares 
  Outstanding       15,754,011   15,760,269   15,720,691   15,809,380


                        At December 31
                    ------------------------
                       2003          2002
                    ----------    ---------
 Assets            $ 2,193,137  $ 2,125,590
 Loans               1,814,991    1,837,633
 Deposits            1,489,972    1,339,204
 Shareholders' 
  Equity               208,894      221,211

 Shareholders' 
  Equity/Assets           9.52%       10.41%

 Shareholders' 
  Equity Per 
  Share             $    13.44   $    14.23
 Market 
  Closing Price          18.74        18.51

 Shares 
  Outstanding       15,546,747   15,540,460


 ------------------------------------------

 Condensed Consolidated Balance Sheets
 First Indiana Corporation and Subsidiaries
 (Dollars in Thousands)
 (Unaudited)

                              December 31  September 30  December 31
                                  2003         2003          2002
                              -----------  ------------  -----------
 Assets

 Cash                         $    58,590     $ 63,111      $ 76,050
 Interest-Bearing Due from
  Banks                             1,715        7,346            -
 Securities Available for
  Sale                            215,453      209,490       138,457
 Other Investments                 24,957       24,596        22,863
 Loans
   Business                       515,316      551,398       501,213
   Consumer                       612,025      624,287       666,150
   Residential Mortgage           316,822      289,034       311,324
   Single-Family 
    Construction                  192,450      196,728       212,772
   Commercial Real Estate         178,378      163,861       146,174
                              -----------  -----------   -----------
 Total Loans                    1,814,991    1,825,308     1,837,633
   Allowance for Loan
    Losses                        (53,197)     (57,498)      (44,469)
                              -----------  -----------   -----------
   Net Loans                    1,761,794    1,767,810     1,793,164
 Premises and Equipment            25,673       25,884        21,528
 Accrued Interest 
   Receivable                       9,353        9,072        10,771
 Loan Servicing Rights              5,985        7,913         9,065
 Goodwill                          37,042       37,007        13,045
 Other Intangible Assets            4,621        4,805            -
 Other Assets                      47,954       49,002        40,647
                              -----------  -----------   -----------
   Total Assets               $ 2,193,137  $ 2,206,036   $ 2,125,590
                              ===========  ===========   ===========

 Liabilities

  Non-Interest-Bearing 
   Deposits                   $   235,811  $   231,649   $   180,389
  Interest-Bearing 
   Deposits
    Demand Deposits               217,353      223,055       179,751
    Savings Deposits              400,804      407,217       398,752
    Certificates of  
     Deposit                      636,004      655,685       580,312
                              -----------  -----------   -----------
    Total Interest-Bearing 
     Deposits                   1,254,161    1,285,957     1,158,815
                              -----------  -----------   -----------
    Total Deposits              1,489,972    1,517,606     1,339,204
  Short-Term Borrowings           147,074      156,912       170,956
  Federal Home Loan Bank 
   Advances                       265,488      256,511       346,532
  Subordinated Notes               46,534       24,345        12,169
  Accrued Interest Payable          2,156        1,962         2,290
  Advances by Borrowers 
   for Taxes and Insurance          1,533        3,467         1,820
  Other Liabilities                31,486       34,488        31,408
                              -----------  -----------   -----------
    Total Liabilities           1,984,243    1,995,291     1,904,379
                              -----------  -----------   -----------

 Shareholders' Equity

  Common Stock                        175          175           173
  Capital Surplus                  46,595       46,402        43,296
  Retained Earnings               185,012      185,306       194,738
  Accumulated Other
   Comprehensive Income             1,756        2,593         4,644
  Treasury Stock at Cost          (24,644)     (23,731)      (21,640)
                              -----------  -----------   -----------
    Total Shareholders'
     Equity                       208,894      210,745       221,211
                              -----------  -----------   -----------
    Total Liabilities and 
     Shareholders' Equity     $ 2,193,137  $ 2,206,036   $ 2,125,590
                              ===========  ===========   ===========

 ---------------------------------------------


 Condensed Consolidated Statements of Earnings
 First Indiana Corporation and Subsidiaries
 (Dollars in Thousands, Except Per Share Data)
 (Unaudited)

                             Three Months           Twelve Months
                                Ended                   Ended 
                             December 31              December 31   
                         -------------------   ---------------------
                            2003      2002         2003       2002
                         --------   --------   ---------   ---------
 Interest Income

  Loans                  $ 24,529   $ 28,091   $ 104,979   $ 116,039
  Securities 
   Available 
   for Sale                 2,131      2,007       8,035       8,501
  Dividends on Other 
   Investments                320        331       1,252       1,367
  Federal Funds Sold          --           5           3          20
  Interest-Bearing 
   Due from Banks              18        --           61         --
                         --------   --------   ---------   ---------
  Total Interest 
   Income                  26,998     30,434     114,330     125,927
 Interest Expense
  Deposits                  5,528      8,278      25,164      36,976
  Short-Term
  Borrowings                  305        466       1,390       2,059
  Federal Home  
   Loan Bank 
   Advances                 2,193      2,828       9,360      12,962
  Subordinated 
   Notes                      642        150       1,516         150
                         --------   --------   ---------   ---------
  Total Interest 
   Expense                  8,668     11,722      37,430      52,147
                         --------   --------   ---------   ---------
 Net Interest
  Income                   18,330     18,712      76,900      73,780
 Provision for 
  Loan Losses               3,098     11,005      38,974      20,756
                         --------   --------   ---------   ---------
 Net Interest 
  Income After 
  Provision for 
  Loan Losses              15,232      7,707      37,926      53,024
 Non-Interest Income
  Deposit Charges           4,185      4,039      16,895      14,963
  Loan Servicing 
 Income (Expense)          (1,759)         1      (2,079)        413
  Loan Fees                   606        781       2,610       2,723
  Trust Fees                  816        649       3,028       2,614
  Somerset Fees             2,422      2,112      11,900      10,798
  Investment Product 
   Sales Commissions          410        506       1,717       2,726
  Sale of Loans             2,589      1,893      10,822       8,431
  Sale of Investment 
   Securities                 --          89           7         312
  Other                     1,330      1,135       4,663       3,785
                         --------   --------   ---------   ---------
   Total 
    Non-Interest
    Income                 10,599     11,205      49,563      46,765
 Non-Interest
   Expense
  Salaries and 
   Benefits                12,936      9,625      49,318      37,804
  Net Occupancy             1,276        990       4,831       4,071
  Equipment                 1,809      1,459       6,751       6,040
  Professional 
   Services                 1,928      1,532       6,026       4,763
  Marketing                   700        680       2,630       2,351
  Telephone,
   Supplies,and 
   Postage                  1,061        745       4,034       3,222
  Other Intangible
   Asset 
   Amortization               184        --          736         --
  Other                     2,932      2,321       9,311       8,251
                         --------   --------   ---------   ---------
  Total 
   Non-Interest 
   Expense                 22,826     17,352      83,637      66,502
                         --------   --------   ---------   ---------
 Earnings before 
  Income Taxes              3,005      1,560       3,852      33,287
 Income Taxes               1,033        501       1,323      12,107
                         --------   --------   ---------   ---------
 Net Earnings             $ 1,972    $ 1,059     $ 2,529    $ 21,180
                         ========   ========   =========   =========
 Basic Earnings 
  Per Share               $  0.13    $  0.07      $ 0.16      $ 1.36
                         ========   ========   =========   =========
 Diluted Earnings 
  Per Share               $  0.13    $  0.07     $  0.16     $  1.34
                         ========   ========   =========   =========
 Dividends Per 
  Common Share            $ 0.165    $ 0.160     $ 0.660     $ 0.640
                         ========   ========   =========   =========

 ------------------------------------------

 Net Interest Margin
 First Indiana Corporation and Subsidiaries
 (Dollars in Thousands)
 (Unaudited)

                                 Three Months Ended
               ------------------------------------------------------
                    December 31, 2003           December 31, 2002
               --------------------------  --------------------------
                Average             Yield/  Average             Yield/
                Balance    Interest  Rate   Balance    Interest  Rate
               ----------  --------  ----  ----------  --------  ----
 Assets

  Interest-
   Bearing
   Due from
   Banks       $    6,441  $     18  1.11% $       --  $     --   -- %
  Federal
  Funds Sold           17        --  1.43       1,332         5  1.40
  Securities
   Available
   for Sale       211,825     2,131  4.02     141,122     2,007  5.69
  Other
   Investments     24,824       320  5.17      22,616       331  5.85
  Loans
   Business       529,484     6,806  5.10     503,598     6,689  5.27
   Consumer       617,571     9,721  4.16     674,229    11,609  6.87
   Residential
    Mortgage      307,111     3,563  4.64     328,253     4,844  5.90
   Single-Family
    Construction  199,680     2,200  4.37     221,205     2,841  5.10
   Commercial
    Real Estate   165,623     2,239  5.38     139,593     2,108  6.01
               ----------  --------        ----------  -------- 
  Total Loans   1,819,469    24,529  4.65   1,866,878    28,091  5.99
               ----------  --------        ----------  --------
 Total Earning
  Assets        2,062,576    26,998  4.58   2,031,948    30,434  5.97
   Other
   Assets         125,615                     112,293           
               ----------                  ----------
 Total Assets  $2,188,191                  $2,144,241
               ==========                  ==========

 Liabilities
 and
 Shareholders'
 Equity

  Interest-
   Bearing
   Deposits
    Demand
     Deposits  $  226,856  $    245  0.43% $  174,679  $    332  0.75%
    Savings
     Deposits     405,973       609  0.60     395,190     1,239  1.24
    Certificates
     of Deposit   672,944     4,674  2.76     720,735     6,707  3.69
               ----------  --------        ----------  --------
  Total Interest-
   Bearing
   Deposits     1,305,773     5,528  1.68   1,290,604     8,278  2.54
  Short-Term
   Borrowings     128,636       305  0.94     131,295       466  1.41
  Federal Home
   Loan Bank
   Advances       247,735     2,193  3.51     280,901     2,828  3.99
  Subordinated
   Notes           35,944       642  7.14       8,202       150  7.32
               ----------  --------        ----------  -------- 
 Total Interest-
  Bearing
  Liabilities   1,718,088     8,668  2.00   1,711,002    11,722  2.72
 Non-Interest-
  Bearing
  Demand
  Deposits        220,562                     167,445  
 Other
  Liabilities      39,320                      39,271
 Shareholders'
  Equity          210,221                     226,523
               ----------                  ----------
 Total
  Liabilities
  and
  Shareholders'
  Equity       $2,188,191                  $2,144,241
               ==========                  ==========
 Net Interest
  Income/Spread            $ 18,330  2.58%             $ 18,712  3.25%
                           ========  ====              ========  ====
 Net Interest
  Margin                             3.55%                       3.68%
                                     ====                        ====


 -------------------------------------------

 Net Interest Margin
 First Indiana Corporation and Subsidiaries
 (Dollars in Thousands)
 (Unaudited)

                                 Twelve Months Ended
               ------------------------------------------------------
                    December 31, 2003           December 31, 2002
               --------------------------  --------------------------
                Average             Yield/  Average             Yield/
                Balance    Interest  Rate   Balance    Interest  Rate
               ----------  --------  ----  ----------  --------  ----

 Assets

  Interest-
   Bearing Due
   from Banks  $    5,014  $     61  1.21% $       --  $     --    --%
  Federal
   Funds Sold         227         3  1.23       1,412        20  1.41
  Securities
   Available
   for Sale       177,898     8,035  4.52     145,172     8,501  5.86
  Other
   Investments     24,194     1,252  5.18      22,523     1,367  6.07
  Loans
   Business       562,138    28,716  5.11     478,151    26,889  5.62
   Consumer       648,890    42,448  6.54     678,640    50,197  7.40
   Residential
    Mortgage      299,519    15,563  5.20     293,316    18,683  6.37
   Single-Family
    Construction  204,068     9,333  4.57     223,567    11,795  5.28
   Commercial
    Real Estate   161,352     8,919  5.53     134,155     8,475  6.32
               ----------  --------        ----------  --------
   Total Loans  1,875,967   104,979  5.60   1,807,829   116,039  6.42
               ----------  --------        ----------  --------
  Total Earning
   Assets       2,083,300   114,330  5.49   1,976,936   125,927  6.37
  Other Assets    134,446                     107,356
               ----------                  ----------
 Total Assets  $2,217,746                  $2,084,292
               ==========                  ==========

 Liabilities
 and
 Shareholders'
 Equity

  Interest-
   Bearing
   Deposits
    Demand
     Deposits  $  210,922  $  1,096  0.52% $  162,822  $  1,319  0.81%
    Savings
     Deposits     423,401     3,076  0.73     418,224     5,582  1.33
    Certificates
     of Deposit   697,478    20,992  3.01     658,934    30,075  4.56
               ----------  --------        ----------  --------
  Total Interest-
   Bearing
   Deposits     1,331,801    25,164  1.89   1,239,980    36,976  2.98
  Short-Term
   Borrowings     132,886     1,390  1.05     126,501     2,059  1.63
  Federal Home
   Loan Bank
   Advances       262,666     9,360  3.56     301,710    12,962  4.30
  Subordinated
   Notes           21,400     1,516  7.08       2,067       150  7.26
               ----------  --------        ----------  --------
 Total Interest-
  Bearing
  Liabilities   1,748,753    37,430  2.13   1,670,258    52,147  3.12
 Non-Interest-
  Bearing Demand
  Deposits        209,126                     154,148
 Other
  Liabilities      40,122                      40,738
 Shareholders'
  Equity          219,745                     219,148
               ----------                  ----------
 Total
  Liabilities
  and
  Shareholders'
  Equity       $2,217,746                  $2,084,292
               ==========                  ==========
 Net Interest
  Income/Spread            $ 76,900  3.36%             $ 73,780  3.25%
                           ========  ====              ========  ====
 Net Interest
  Margin                             3.69%                       3.73%
                                     ====                        ====

 ------------------------------------------

 Loan Charge-Offs and Recoveries
 First Indiana Corporation and Subsidiaries
 (Dollars in Thousands)
 (Unaudited)

                             Three Months Ended  Twelve Months Ended
                                December 31,        December 31,
                               2003      2002      2003      2002
                             --------  --------  --------  --------
 Allowance for Loan Losses
  at Beginning of Period     $ 57,498  $ 38,349  $ 44,469  $ 37,135
   Charge-Offs
    Business                    4,886     3,035    22,820     6,813
    Consumer                    1,473     1,546     5,737     6,323
    Residential Mortgage            7        57       157       150
    Single-Family
     Construction               1,103       198     5,026       641
    Commercial Real Estate         79       379       101       729
                             --------  --------  --------  --------
   Total Charge-Offs            7,548     5,215    33,841    14,656
   Recoveries
    Business                      474       126     1,155       293
    Consumer                      107       195       878       851
    Residential Mortgage           --        --         7         3
    Single-Family
     Construction                  10        19       254        72
    Commercial Real Estate         --       (10)       34        15
                             --------  --------  --------  --------
   Total Recoveries               591       330     2,328     1,234
                             --------  --------  --------  --------
   Net Charge-Offs              6,957     4,885    31,513    13,422
   Provision for Loan Losses    3,098    11,005    38,974    20,756
   Allowance Related to
    Bank Acquired                  --        --     1,709        --
   Transfer to Reserve for
    Letters of Credit            (442)       --      (442)       --
                             --------  --------  --------  --------
 Allowance for Loan Losses
  at End of Period           $ 53,197  $ 44,469  $ 53,197  $ 44,469
                             ========  ========  ========  ========

 Net Charge-Offs to Average
  Loans (Annualized)             1.52%     1.05%     1.68%     0.74%
 Allowance for Loan Losses
  to Loans at End of Period      2.93      2.42
 Allowance for Loan Losses
  to Non-Performing Loans at
 End of Period                 151.55    103.21

 ------------------------------------------

 Non-Performing Assets
 First Indiana Corporation and Subsidiaries
 (Dollars in Thousands)
 (Unaudited)

                                       Dec. 31,  Sept. 30,  Dec. 31,
                                        2003       2003      2002
                                       -------    -------   -------
 Non-Performing Loans
  Non-Accrual Loans
    Business                           $ 9,483    $13,659   $20,234
    Consumer                             7,402      7,654     9,405
    Residential Mortgage                 2,211      2,481     2,474
    Single-Family Construction           7,165      9,296     4,286
    Commercial Real Estate               4,743      5,150     2,059
                                       -------    -------   -------
  Total Non-Accrual Loans               31,004     38,240    38,458
                                       -------    -------   -------
  Accruing Loans Past Due
   90 Days or More
    Business                             1,053      1,178     1,535
    Consumer                             2,691      1,847     3,093
    Single-Family Construction             354        408        --
                                       -------    -------   -------
  Total Accruing Loans Past Due
   90 Days or More                       4,098      3,433     4,628
                                       -------    -------   -------
 Total Non-Performing Loans             35,102     41,673    43,086
  Other Real Estate Owned, Net           3,780      3,877     8,670
                                       -------    -------   -------
 Total Non-Performing Assets           $38,882    $45,550   $51,756
                                       =======    =======   =======

 Non-Performing Loans to Loans
  at End of Period                        1.93%      2.28%     2.34%
 Non-Performing Assets to Loans
  and OREO at End of Period               2.14       2.49      2.80


            

Contact Data