PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Shamrock Bank of Florida

Naples, FL · Cert 58553

FDIC

Q4 2013

$91.5MAssets
$62.3MLoans
$80.9MDeposits
$6.4MEquity
Loan mix
92%RE $43.3M8%C&I $3.7M1%Consumer $0.3MQ1 2012Q4 2013
Deposit mix
89%Interest-bearing $71.8M11%Noninterest $9.1MQ1 2012Q4 2013

Return on Assets (YTD, annualized)

-1.42%+149 bps YoY

Net Interest Margin (YTD, annualized)

3.43%+41 bps YoY

Efficiency Ratio (YTD, annualized)

100.21%-1,792 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

3.91%Q4 ’113.78%Q4 ’124.10%Q4 ’13+5%+14%

Non-interest income vs. expense

3.09%Q4 ’113.57%Q4 ’123.50%Q4 ’13+12%-4%

Year to date, annualized, through each quarter.

MetricQ1 2012Q2 2012Q3 2012Q4 2012Q1 2013Q2 2013Q3 2013Q4 2013YoY ΔTrend
Return on Assets0.07%1-3.89%-2.51%-2.90%0.41%-2.23%-1.51%-1.42%+149 bps
Net Interest Margin3.13%3.24%3.24%3.02%2.93%3.11%3.25%3.43%+41 bps
Non-Interest Burden3.08%3.48%3.39%3.57%2.53%2.75%3.01%3.43%-13 bps
Loan Growth (YoY)14.14%14.36%16.98%16.65%2.24%3.90%-2.32%-7.40%-2,405 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.87%2.48%2.07%2.56%2.83%2.83%2.87%3.13%+57 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets13.11%11.29%10.81%8.66%8.39%6.68%6.80%6.99%-167 bps
Liquid Assets / Assets6.95%2.61%0.70%4.85%1.52%2.86%2.78%2.10%-276 bps