21 Pocahontas Background Pocahontas Background Financials – Financials – Income Statement Income Statement Fiscal Year Ended September 30, Quarter Ended Last Four 2001 2002 2003 2004 2005 6/30/05 9/30/05 12/31/05 3/31/06 6/30/06 Quarters Interest income 29,891 $ 34,107 $ 37,044 $ 36,080 $ 35,632 $ 9,059 $ 9,071 $ 9,451 $ 9,770 $ 9,816 $ 38,108 $ Interest expense 19,099 17,200 19,242 16,658 18,942 4,862 5,102 5,498 5,879 6,204 22,683 Net interest income 10,792 16,907 17,802 19,422 16,690 4,197 3,969 3,953 3,891 3,612 15,425 Loan loss provision 200 900 2,595 3,900 525 0 400 0 310 0 710 Net interest income after provision 10,592 16,007 15,207 15,522 16,165 4,197 3,569 3,953 3,581 3,612 14,715 Non-interest income: Loan sales 423 1,003 3,278 1,240 1,056 258 323 202 168 214 907 Other non-interest income 2,813 3,638 4,539 3,909 4,054 912 1,247 1,199 971 932 4,349 Total non-interest income 3,236 4,641 7,817 5,149 5,110 1,170 1,570 1,401 1,139 1,146 5,256 Operating expenses: Compensation and benefits 4,921 8,201 10,444 9,540 9,342 2,508 2,073 2,444 2,379 2,329 9,225 Occupancy expense 1,278 2,419 2,654 2,723 2,780 645 700 736 763 724 2,923 Amortization of intangibles 492 840 1,096 1,002 974 243 244 243 243 243 973 Other expenses 2,413 3,104 3,347 2,688 4,198 1,124 1,372 870 937 861 4,040 Total operating expenses 9,104 14,564 17,541 15,953 17,294 4,520 4,389 4,293 4,322 4,157 17,161 Non-operating income (expense): Gain (loss) on sale of securities 380 555 324 386 566 564 2 54 212 4 272 Foreclosed property income (132) (216) (538) (321) (211) (133) (38) (24) (57) (4) (123) Other non-operating income (expense) (3,181) 0 2,412 137 0 0 0 0 0 0 0 Net non-operating income (expense) (2,933) 339 2,198 202 355 431 (36) 30 155 0 149 Minority interest 0 0 0 0 0 0 0 0 0 0 0 Income before taxes 1,791 6,423 7,681 4,920 4,336 1,278 714 1,091 553 601 2,959 Taxes 382 2,188 2,387 1,463 1,097 440 (140) 234 (78) (38) (22) Extraordinary items, net 0 0 0 0 0 0 0 0 0 0 0 Reported net income $1,409 $4,235 $5,294 $3,457 $3,239 $838 $854 $857 $631 $639 $2,981 |