
| 33 Historical Balance Sheet (Dollars Values in Thousands) 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 Assets Cash and Equivalents $11,168 $6,644 $27,700 $29,435 $55,729 $33,996 $33,832 $20,142 $29,837 $117,687 Securities Available for Sale 32,398 39,439 70,675 82,581 64,098 68,050 91,140 87,117 169,079 245,644 Total Cash and Securities 43,566 46,083 98,375 112,016 119,827 102,046 124,972 107,259 198,916 363,331 Gross Loans HFI 117,718 182,256 236,860 317,533 415,509 549,212 625,773 716,677 1,265,640 1,399,310 Loan Loss Reserves 1,142 2,111 2,766 3,680 4,240 5,985 7,373 8,037 18,403 20,619 Loans Held for Sale 0 5,673 5,546 3,649 2,208 2,924 2,157 2,177 2,718 1,550 Total Net Loans 116,576 185,818 239,640 317,502 413,477 546,151 620,557 710,817 1,249,955 1,380,241 Real Estate Owned 0 0 0 0 0 0 0 0 909 5,106 Total Intangibles 0 0 0 0 0 0 0 0 2,348 4,240 Total Servicing Rights 0 NA NA NA 0 0 255 236 185 139 Other Assets 3,940 4,932 9,814 13,479 20,149 24,055 27,667 28,088 44,514 52,447 Total Assets $164,082 $236,833 $347,829 $442,997 $553,453 $672,252 $773,451 $846,400 $1,496,827 $1,805,504 Liabilities Deposits $135,857 $195,688 $278,434 $335,514 $462,287 $568,893 $628,515 $630,936 $1,129,380 $1,460,274 FHLB Borrowings NA 8,000 18,333 14,333 6,333 0 30,000 52,000 105,000 50,000 Repurchase Agreements 12,118 15,127 29,654 38,709 23,983 32,139 38,064 76,408 98,802 90,790 Trust Preferred 0 0 0 0 0 0 0 0 0 0 Subordinated Debt 0 0 0 0 0 0 0 0 12,150 9,300 Other Liabilities 585 886 1,380 1,429 2,316 6,256 3,956 5,890 9,124 6,819 Total Liabilities 148,560 219,701 327,801 389,985 494,919 607,288 700,535 765,234 1,354,456 1,617,183 Equity Preferred Equity 0 0 0 0 0 0 0 0 36,312 22,612 Common Equity 15,145 16,943 19,636 52,741 58,436 65,584 73,169 80,582 103,707 163,376 Net Unrealized Gain 377 189 392 271 98 -620 -253 584 2,352 2,333 Total Equity 15,522 17,132 20,028 53,012 58,534 64,964 72,916 81,166 142,371 188,321 Total Liabilities and Equity $164,082 $236,833 $347,829 $442,997 $553,453 $672,252 $773,451 $846,400 $1,496,827 $1,805,504 Balance Sheet Analysis (%) Total Gross Loans/ Total Assets 71.74 76.96 68.10 71.68 75.08 81.70 80.91 84.67 84.55 77.50 Loans/ Deposits 86.65 93.14 85.07 94.64 89.88 96.54 99.56 113.59 112.07 95.80 Reserves/ Loans 0.97 1.12 1.14 1.15 1.02 1.08 1.17 1.12 1.45 1.47 Annualized Growth Rates (%) Asset Growth Rate 44.93 44.34 46.87 27.36 24.93 21.47 15.05 9.43 76.85 20.62 Loans Held For Investment Growth Rate 84.35 54.82 29.96 34.06 30.86 32.18 13.94 14.53 76.60 10.56 Deposit Growth Rate 49.31 44.04 42.28 20.50 37.78 23.06 10.48 0.39 79.00 29.29 |