PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Indian River National Bank

Vero Beach, FL · Cert 26018

FDIC

Q1 2008

$698.2MAssets
$470.7MLoans
$587.0MDeposits
$62.0MEquity
Loan mix
96%RE $375.3M4%C&I $15.0M0%Consumer $1.7MQ1 2007Q1 2008
Deposit mix
84%Interest-bearing $490.8M16%Noninterest $96.2MQ1 2007Q1 2008

NIM

5.72%Q1 ’066.27%Q1 ’072.43%Q1 ’08-9%-56%

Non-interest income vs. expense

2.38%Q1 ’062.19%Q1 ’070.93%Q1 ’08+16%-57%

Executive Summary

  • Earnings: ROA of 0.50%, down 62 bps year over year; NIM at 1.45%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 2.78%.
  • Funding: loans stand at 80.18% of deposits as of Q1 2008.

Financial Results

Return on Assets (YTD, annualized)

0.50%-62 bps YoY

Net Interest Margin (YTD, annualized)

1.45%-187 bps YoY

Efficiency Ratio (YTD, annualized)

54.88%+282 bps YoY

Tier 1 Leverage Ratio

n/a

Year to date, annualized, through each quarter.

MetricQ1 2007Q2 2007Q3 2007Q4 2007Q1 2008YoY ΔTrend
Earnings
Return on Assets1.11%1.13%1.01%0.77%0.50%-62 bps
Return on Equity14.94%15.10%13.38%10.09%5.97%-897 bps
Net Interest Margin3.32%3.33%3.30%3.28%1.45%-187 bps
Efficiency Ratio52.06%52.45%52.74%54.28%54.88%+282 bps
Non-Interest Burden1.60%1.59%1.59%1.64%0.68%-91 bps
Growth
Asset Growth (YoY)4.28%1.31%1.26%-4.45%-13.43%-1,771 bps
Loan Growth (YoY)11.18%7.95%4.92%-0.22%-7.22%-1,839 bps
Deposit Growth (YoY)1.87%4.70%4.86%-2.67%2.07%+20 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans0.02%0.02%0.13%0.37%2.78%+276 bps
Allowance / Loans1.21%1.20%1.34%1.68%1.04%-17 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 Capital11.63%11.66%11.85%11.82%10.47%-116 bps
Equity / Assets7.45%7.67%7.70%7.76%8.88%+143 bps
Liquidity & Funding
Loans / Deposits88.21%90.07%89.90%82.87%80.18%-803 bps
Liquid Assets / Assets19.97%19.90%20.56%20.35%0.40%-1,957 bps
CRE / Total Capitaln/an/an/an/an/an/an/a