
| Income Statement 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 Net Interest Income $ 15,325 $ 15,300 $ 15,383 $ 14,511 $ 15,217 $ 15,378 $ 15,739 $ 16,062 Provision for Loan Losses 1,000 1,000 500 - (3,500)2 - - - Noninterest Income 2,800 3,099 2,911 3,815 3,766 2,950 3,711 3,664 Noninterest Expense 14,849 14,482 17,5161 14,194 17,9222 15,192 13,879 13,936 Tax Expense (Benefit) - - (5,914)1 1,302 1,441 864 1,753 1,797 Net Income $ 2,276 $ 2,917 $ 6,192 $ 2,830 $ 3,120 $ 2,272 $ 3,818 $ 3,851 Balance Sheet 12/31/11 3/31/12 6/30/12 9/30/12 12/31/12 3/31/13 6/30/13 9/30/13 Cash and Equivalents $ 109,225 $ 105,273 $ 142,133 $ 167,823 $ 171,217 $ 60,891 $ 35,613 $ 33,465 Investments 386,141 401,357 398,151 436,386 458,927 512,188 484,971 471,257 Loans 1,098,140 1,109,897 1,110,161 1,118,968 1,158,749 1,180,607 1,240,555 1,293,252 Allowance for Loan Losses (34,661) (30,075) (29,307) (28,597) (25,142) (24,060) (20,218) (20,450) Other Assets 130,823 129,992 129,401 140,398 123,187 107,214 125,207 118,667 Total Assets $1,689,668 $1,716,444 $1,750,539 $1,834,978 $1,886,938 $1,836,840 $1,866,128 $1,896,191 Deposits $1,313,786 $1,338,928 $1,378,937 $1,395,096 $1,454,756 $1,442,317 $1,449,251 $1,482,515 Other Liabilities 204,871 203,243 191,481 254,809 243,982 204,981 231,553 225,408 Total Liabilities $1,518,657 $1,542,171 $1,570,418 $1,649,905 $1,698,738 $1,647,298 $1,680,804 $1,707,923 Stockholders’ Equity $171,011 $174,273 $180,121 $185,073 $188,200 $189,542 $185,324 $188,268 Total Liabilities and Stockholders’ Equity $1,689,668 $1,716,444 $1,750,539 $1,834,978 $1,886,938 $1,836,840 $1,866,128 $1,896,191 Quarterly Financial Statement Summary (in thousands) 18 1 In the 2nd quarter 2012 the Company recognized a $2.8 million branch closure impairment in addition to a $5.9 million reversal of its deferred tax asset valuation allowance. 2 In the 4th quarter 2012 the Company recognized a $3.5 million credit provision as a result of reduced credit risk in the loan portfolio and a $3.0 million write-down on the Company’s largest OREO property. |