PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Nebraska Bankers' Bank, National Association

Lincoln, NE · Cert 57331

FDIC

Q3 2011

$33.8MAssets
$19.4MLoans
$29.6MDeposits
$3.2MEquity
Loan mix
97%RE $8.0M3%C&I $0.2M0%Consumer $0.0MQ3 2010Q3 2011
Deposit mix
6%Interest-bearing $1.8M94%Noninterest $27.8MQ3 2010Q3 2011

NIM

3.59%Q3 ’093.74%Q3 ’103.16%Q3 ’11+3%-15%

Non-interest income vs. expense

6.45%Q3 ’097.81%Q3 ’106.30%Q3 ’11+44%-20%

Executive Summary

  • Earnings: ROA of -0.29%, down 75 bps year over year; NIM at 3.12%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 3.10%.
  • Funding: loans stand at 65.51% of deposits as of Q3 2011.

Financial Results

Return on Assets (YTD, annualized)

-0.29%-75 bps YoY

Net Interest Margin (YTD, annualized)

3.12%-57 bps YoY

Efficiency Ratio (YTD, annualized)

90.14%-214 bps YoY

Tier 1 Leverage Ratio

n/a

Year to date, annualized, through each quarter.

MetricQ3 2010Q4 2010Q1 2011Q2 2011Q3 2011YoY ΔTrend
Earnings
Return on Assets0.47%0.17%-0.98%-0.46%-0.29%-75 bps
Return on Equity3.43%1.41%-9.40%-4.40%-2.82%-625 bps
Net Interest Margin3.70%3.77%3.77%3.30%3.12%-57 bps
Efficiency Ratio92.27%90.22%83.03%88.94%90.14%-214 bps
Non-Interest Burden3.04%2.93%2.38%2.48%2.43%-61 bps
Growth
Asset Growth (YoY)-5.44%43.64%26.68%23.48%32.63%+3,806 bps
Loan Growth (YoY)-9.27%-5.76%7.39%2.08%2.64%+1,192 bps
Deposit Growth (YoY)-21.74%-42.04%-25.58%69.31%192.97%+21,471 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans0.06%1.70%9.96%4.97%3.10%+305 bps
Allowance / Loans4.47%3.82%2.41%2.59%2.66%-181 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 Capital17.51%16.11%16.81%16.43%15.25%-225 bps
Equity / Assets12.97%8.85%12.85%10.41%9.47%-350 bps
Liquidity & Funding
Loans / Deposits186.97%244%203%66.46%65.51%-12,147 bps
Liquid Assets / Assets1.26%0.66%0.86%0.99%1.45%+19 bps
CRE / Total Capitaln/an/an/an/an/an/an/a