Exhibit 99.2
NorthWest Indiana Bancorp
Consolidated Balance Sheets
(Dollars in Thousands)
| | | | | | | | | | | | | | | | | | |
| | | | December 31, | | December 31, | | | | | | | |
| | | | 2003 | | 2002 | | | | | | | | |
| | | | (unaudited) | | | | | | | | | | |
| | | |
| |
| | | | | | | | |
Assets | | | | | | | | | | | | | | | | |
|
|
|
|
Cash and cash equivalents | | $ | 45,075 | | | $ | 35,200 | | | | | | | | | |
|
|
|
|
Available-for-sale securities | | | 56,052 | | | | 56,002 | | | | | | | | | |
|
|
|
|
Held-to-maturity securities | | | 1,542 | | | | 569 | | | | | | | | | |
|
|
|
|
Federal Home Loan Bank Stock | | | 2,741 | | | | 2,672 | | | | | | | | | |
|
|
|
|
Loans held for sale | | | 1,944 | | | | 601 | | | | | | | | | |
|
|
|
|
Loans receivable | | | 405,428 | | | | 380,428 | | | | | | | | | |
|
|
|
|
Less: allowance for loan losses | | | (3,869 | ) | | | (3,635 | ) | | | | | | | | |
| | |
| | | |
| | | | | | | | | |
| Net loans receivable | | | 401,559 | | | | 376,793 | | | | | | | | | |
|
|
|
|
Premises and equipment | | | 13,144 | | | | 9,460 | | | | | | | | | |
|
|
|
|
Foreclosed real estate | | | 0 | | | | 127 | | | | | | | | | |
|
|
|
|
Other assets | | | 5,425 | | | | 6,578 | | | | | | | | | |
| | |
| | | |
| | | | | | | | | |
| | Total assets | | $ | 527,482 | | | $ | 488,002 | | | | | | | | | |
| | |
| | | |
| | | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | |
|
|
|
|
Deposits | | $ | 441,057 | | | $ | 406,673 | | | | | | | | | |
|
|
|
|
Borrowed funds | | | 41,293 | | | | 36,065 | | | | | | | | | |
|
|
|
|
Accrued expenses and other liabilities | | | 4,205 | | | | 6,116 | | | | | | | | | |
| | |
| | | |
| | | | | | | | | |
| | Total liabilities | | | 486,555 | | | | 448,854 | | | | | | | | | |
|
|
|
|
Stockholders’ Equity | | | 40,927 | | | | 39,148 | | | | | | | | | |
| | |
| | | |
| | | | | | | | | |
| | Total liabilities and stockholders’ equity | | $ | 527,482 | | | $ | 488,002 | | | | | | | | | |
| | |
| | | |
| | | | | | | | | |
| |
Consolidated Statements of Income (Dollars in Thousands) |
| | Three Months Ended | | Nine Months Ended | | |
|
|
|
|
| | September 30, | | September 30, |
|
|
|
|
| | (unaudited) | | (unaudited) |
|
|
|
|
| | | 2003 | | | | 2002 | | | | 2003 | | | | 2002 | |
| | |
| | | |
| | | |
| | | |
| |
Total interest income | | $ | 6,582 | | | $ | 6,965 | | | $ | 19,774 | | | $ | 20,810 | |
|
|
|
|
Total interest expense | | | 1,782 | | | | 2,484 | | | | 5,752 | | | | 7,715 | |
| | |
| | | |
| | | |
| | | |
| |
Net interest income | | | 4,800 | | | | 4,481 | | | | 14,022 | | | | 13,095 | |
|
|
|
|
Provision for loan losses | | | 100 | | | | 220 | | | | 360 | | | | 500 | |
| | |
| | | |
| | | |
| | | |
| |
Net interest income after provision for loan losses | | | 4,700 | | | | 4,261 | | | | 13,662 | | | | 12,595 | |
| | |
| | | |
| | | |
| | | |
| |
Total noninterest income | | | 685 | | | | 755 | | | | 2,235 | | | | 2,039 | |
|
|
|
|
Total noninterest expenses | | | 2,958 | | | | 2,756 | | | | 8,828 | | | | 8,077 | |
| | |
| | | |
| | | |
| | | |
| |
Income before income tax expenses | | | 2,427 | | | | 2,260 | | | | 7,069 | | | | 6,557 | |
|
|
|
|
Income tax expenses | | | 883 | | | | 858 | | | | 2,616 | | | | 2,482 | |
| | |
| | | |
| | | |
| | | |
| |
Net Income | | $ | 1,544 | | | $ | 1,402 | | | $ | 4,453 | | | $ | 4,075 | |
| | |
| | | |
| | | |
| | | |
| |
| |
Selected Financial Data |
|
|
|
|
| | Three Months Ended | | Nine Months Ended | |
|
|
|
|
| | September 30, | | September 30, | | |
|
|
|
|
| | | 2003 | | | | 2002 | | | | 2003 | | | | 2002 | |
| | |
| | | |
| | | |
| | | |
| |
Basic earnings per share | | $ | 0.56 | | | $ | 0.51 | | | $ | 1.62 | | | $ | 1.49 | |
|
|
|
|
Net interest margin | | | 4.06 | % | | | 4.10 | % | | | 4.06 | % | | | 4.03 | % |
|
|
|
|
Return on average assets | | | 1.23 | % | | | 1.22 | % | | | 1.22 | % | | | 1.19 | % |
|
|
|
|
Return on average equity | | | 15.18 | % | | | 14.67 | % | | | 14.77 | % | | | 14.58 | % |
|
|
|
|
| | At | | | | | | | | | | |
|
|
|
|
| | September 30, | | September 30, |
|
|
|
|
| | | 2003 | | | | 2002 | | | | | | | | | |
| | |
| | | |
| | | | | | | | | |
Stockholders’ equity as a percent of total assets | | | 7.76 | % | | | 8.22 | % | | | | | | | | |
|
|
|
|
Book value per share | | $ | 14.88 | | | $ | 14.06 | | | | | | | | | |