PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Border State Bank

Roseau, MN · Cert 16777

FDIC

Q2 2003

$77.7MAssets
$63.4MLoans
$64.9MDeposits
$6.3MEquity
Loan mix
60%RE $19.2M39%C&I $12.5M0%Consumer $0.1MQ2 2002Q2 2003
Deposit mix
82%Interest-bearing $52.9M18%Noninterest $12.0MQ2 2002Q2 2003

NIM

8.19%Q2 ’017.34%Q2 ’026.84%Q2 ’03+14%+1%

Non-interest income vs. expense

3.78%Q2 ’013.90%Q2 ’023.54%Q2 ’03+7%-15%

Executive Summary

  • Earnings: ROA of 1.34%, up 24 bps year over year; NIM at 4.95%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 0.38%.
  • Funding: loans stand at 97.61% of deposits as of Q2 2003.

Financial Results

Return on Assets (quarter, annualized)

1.34%+24 bps YoY

Net Interest Margin (quarter, annualized)

4.95%+6 bps YoY

Efficiency Ratio (quarter, annualized)

59.19%-761 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ2 2002Q3 2002Q4 2002Q1 2003Q2 2003YoY ΔTrend
Earnings
Return on Assets1.11%0.98%0.68%1.04%1.34%+24 bps
Return on Equity14.22%12.73%8.89%13.46%16.97%+274 bps
Net Interest Margin4.89%5.04%4.71%4.74%4.95%+6 bps
Efficiency Ratio66.80%61.84%67.47%65.02%59.19%-761 bps
Non-Interest Burden2.95%2.70%2.83%2.67%2.51%-44 bps
Growth
Asset Growth (YoY)10.03%12.19%9.46%11.21%10.92%+89 bps
Loan Growth (YoY)14.22%11.92%9.46%8.50%9.32%-490 bps
Deposit Growth (YoY)13.56%13.85%8.31%11.56%12.28%-128 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans0.06%0.25%0.79%0.01%0.38%+32 bps
Allowance / Loans0.85%0.96%0.99%1.11%0.99%+14 bps
Allowance Coverage of NPLsn/an/an/an/an/an/an/a
Capital
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Total Risk-Based Capital10.52%10.58%10.76%11.10%10.88%+36 bps
Equity / Assets7.83%7.56%7.72%7.80%8.05%+22 bps
Liquidity & Funding
Loans / Deposits100.26%98.05%98.58%93.15%97.61%-265 bps
Liquid Assets / Assets0.07%0.13%0.00%0.00%0.13%+6 bps
CRE / Total Capitaln/an/an/an/an/an/an/a