PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Heritage National Bank

North Saint Paul, MN · Cert 13810

FDIC

Q3 2009

$251.9MAssets
$189.6MLoans
$202.6MDeposits
$21.0MEquity
Loan mix
67%RE $100.8M33%C&I $49.6M0%Consumer $0.4MQ4 2007Q3 2009
Deposit mix
82%Interest-bearing $165.7M18%Noninterest $36.9MQ4 2007Q3 2009

Return on Assets (quarter, annualized)

0.28%+14 bps YoY

Net Interest Margin (quarter, annualized)

3.25%-45 bps YoY

Efficiency Ratio (quarter, annualized)

79.98%+918 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

7.02%Q3 ’075.57%Q3 ’084.65%Q3 ’09-14%-12%

Non-interest income vs. expense

3.81%Q3 ’073.51%Q3 ’083.25%Q3 ’09-25%+8%

Discrete quarter, annualized.

MetricQ4 2007Q1 2008Q2 2008Q3 2008Q4 2008Q1 2009Q2 2009Q3 2009YoY ΔTrend
Return on Assets-0.15%0.61%0.65%0.14%-0.86%0.19%0.16%10.28%+14 bps
Net Interest Margin4.20%3.89%3.89%3.70%3.43%3.49%3.50%3.25%-45 bps
Non-Interest Burden3.22%2.70%2.45%2.26%2.71%2.86%3.59%2.44%+18 bps
Loan Growth (YoY)3.41%12.69%10.59%5.66%-1.79%-5.79%-8.07%-5.89%-1,156 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.59%1.33%1.36%1.70%1.98%1.71%1.67%1.68%-1 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets8.91%8.92%8.63%8.78%8.33%8.50%8.55%8.35%-43 bps
Liquid Assets / Assets0.02%0.02%0.02%0.02%0.25%0.06%0.92%0.04%+2 bps