PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Farmers Exchange Bank

Parkville, MO · Cert 17139

FDIC

Q3 2007

$60.0MAssets
$27.2MLoans
$43.2MDeposits
$16.5MEquity
Loan mix
83%RE $17.9M17%C&I $3.8M0%Consumer $0.0MQ3 2006Q3 2007
Deposit mix
68%Interest-bearing $29.3M32%Noninterest $13.9MQ3 2006Q3 2007

NIM

4.50%Q3 ’055.70%Q3 ’06-4.99%Q3 ’07+20%-186%

Non-interest income vs. expense

3.46%Q3 ’053.91%Q3 ’06-4.54%Q3 ’07+17%-227%

Executive Summary

  • Earnings: ROA of 4.30%, up 360 bps year over year; NIM at -4.04%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 0.22%.
  • Funding: loans stand at 62.90% of deposits as of Q3 2007.

Financial Results

Return on Assets (quarter, annualized)

4.30%+360 bps YoY

Net Interest Margin (quarter, annualized)

-4.04%-876 bps YoY

Efficiency Ratio (quarter, annualized)

64.00%-667 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ3 2006Q4 2006Q1 2007Q2 2007Q3 2007YoY ΔTrend
Earnings
Return on Assets0.70%1.19%1.29%-4.42%4.30%+360 bps
Return on Equity5.82%9.33%10.17%-36.35%21.70%+1,588 bps
Net Interest Margin4.72%4.62%4.68%4.82%-4.04%-876 bps
Efficiency Ratio70.67%76.85%76.76%82.44%64.00%-667 bps
Non-Interest Burden3.09%3.39%3.43%3.83%-3.92%-701 bps
Growth
Asset Growth (YoY)-12.89%-8.06%-8.45%-8.14%10.37%+2,326 bps
Loan Growth (YoY)16.91%5.56%0.96%-9.61%-0.35%-1,726 bps
Deposit Growth (YoY)-13.90%-9.47%-10.40%-10.08%-8.36%+554 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans2.57%0.09%-0.03%0.33%0.22%-234 bps
Allowance / Loans1.18%1.20%1.27%1.77%1.44%+26 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 Capital22.25%20.95%20.30%17.64%17.92%-433 bps
Equity / Assets12.94%12.50%12.90%11.41%27.49%+1,455 bps
Liquidity & Funding
Loans / Deposits57.84%55.76%52.79%50.25%62.90%+506 bps
Liquid Assets / Assets6.89%6.44%5.93%5.43%0.00%-689 bps
CRE / Total Capitaln/an/an/an/an/an/an/a