FFW Corporation
Selected Financial Information
Consolidated Balance Sheet
December 31 June 30
------------- -------------
2009 2009
------------- -------------
Unaudited
Assets
Cash and due from financial institutions $ 3,887,519 $ 3,830,526
Interest-earning deposits in other financial
institutions - short term 3,547,757 7,284,371
------------- -------------
Cash and cash equivalents 7,435,276 11,114,897
------------- -------------
Securities available for sale 75,979,532 66,273,786
Loans receivable, net of allowance for loan
losses of $3,394,049 at December 31, 2009 and
$3,605,204 at June 30, 2009 234,202,942 232,090,418
Loans held for sale 293,400 1,337,609
Federal Home Loan Bank stock, at cost 3,627,100 3,627,100
Accrued interest receivable 1,676,599 1,425,374
Premises and equipment, net 4,021,745 4,096,623
Mortgage servicing rights 444,521 392,839
Cash surrender value of life insurance 6,233,793 6,094,321
Goodwill 1,213,898 1,213,898
Other assets 5,903,204 4,964,787
------------- -------------
Total assets $ 341,032,010 $ 332,631,652
============= =============
Liabilities
Noninterest-bearing deposits $ 16,008,192 $ 12,924,010
Interest-bearing deposits 253,681,161 248,643,498
------------- -------------
Total deposits 269,689,353 261,567,508
------------- -------------
Federal Home Loan Bank advances 40,899,557 38,098,030
Accrued expenses and other liabilities 2,526,452 5,477,874
------------- -------------
Total liabilities 313,115,362 305,143,412
------------- -------------
Shareholders' equity
Preferred stock, $.01 par; $1,000 liquidation
value per share; 500,000 shares authorized;
Series A, 5% Fixed Rate Cumulative
Perpetual Preferred Stock - 7,289 shares
outstanding September 30, 2009, $7,289,000
liquidation preference 6,963,463 6,922,771
Series B, 9% Fixed Rate Cumulative
Perpetual Preferred Stock - 364 shares
outstanding September 30, 2009, $364,000
liquidation preference 398,337 402,629
Common stock, $.01 par; 2,000,000 shares
authorized; 18,363 18,363
issued: 1,836,328
outstanding: 1,112,260
Additional paid-in capital 9,480,992 9,448,627
Retained earnings 22,734,397 22,351,652
Accumulated other comprehensive (loss) (564,482) (541,380)
Treasury stock, at cost; 724,068 shares (11,114,422) (11,114,422)
------------- -------------
Total shareholders' equity 27,916,648 27,488,240
------------- -------------
------------- -------------
Total liabilities and shareholders' equity $ 341,032,010 $ 332,631,652
============= =============
Consolidated Statement of Income
Three Months Ended Six Months Ended
December 31 December 31
-------------------------- --------------------------
2009 2008 2009 2008
------------ ------------- ------------ ------------
Unaudited Unaudited Unaudited Unaudited
Interest and
dividend income:
Loans, including
fees $ 3,481,420 $ 3,833,061 $ 7,119,354 $ 7,958,892
Taxable
securities 633,570 565,538 1,291,257 1,273,642
Nontaxable
securities 172,879 187,476 351,803 364,191
Other 9,062 6,327 13,888 28,873
------------ ------------- ------------ ------------
Total interest
and dividend
income 4,296,931 4,592,402 8,776,302 9,625,598
------------ ------------- ------------ ------------
Interest expense:
Deposits 1,397,140 1,660,641 2,865,063 3,497,268
Borrowings 448,278 481,435 912,730 988,148
------------ ------------- ------------ ------------
Total interest
expense 1,845,418 2,142,076 3,777,793 4,485,416
------------ ------------- ------------ ------------
Net interest income 2,451,513 2,450,326 4,998,509 5,140,182
Provision for loan
losses 840,000 285,000 1,250,000 714,000
Net interest income
after provision for
loan losses 1,611,513 2,165,326 3,748,509 4,426,182
Noninterest income:
Net gains
(losses) on
sales of
securities 472,337 187,336 474,708 187,336
Net gains on
sales of loans 72,762 38,217 164,180 58,026
Other than
temporary
impairment on
securities (150,000) - (150,000) (6,692,000)
Commission income 145,566 142,322 298,538 288,645
Service charges
and fees 366,051 97,103 644,166 403,231
Earnings on life
insurance 70,273 75,282 139,471 145,055
Other 117,269 54,926 151,596 53,819
------------ ------------- ------------ ------------
Total
noninterest
income (loss) 1,094,258 595,186 1,722,659 (5,555,888)
------------ ------------- ------------ ------------
Noninterest
expense:
Salaries and
benefits 1,009,152 915,578 2,017,304 1,832,020
Occupancy and
equipment 242,636 209,804 478,434 413,782
Professional 89,352 67,037 160,621 121,034
Marketing 33,664 31,875 73,657 82,304
Deposit insurance
premium 117,360 44,274 235,537 83,353
Regulatory
assessment 24,299 23,080 48,597 46,161
Correspondent
bank charges 18,277 18,426 37,696 39,938
Data processing 139,548 127,423 272,422 257,743
Printing, postage
and supplies 59,258 61,927 127,504 119,570
Expense on life
insurance 16,694 21,507 33,388 46,381
Contribution
expense 11,784 16,540 25,201 29,081
Other 250,936 232,524 553,518 466,234
------------ ------------- ------------ ------------
Total
noninterest
expense 2,012,960 1,769,995 4,063,879 3,537,601
------------ ------------- ------------ ------------
Income (loss)
before income
taxes 692,811 990,517 1,407,289 (4,667,307)
Income tax expense
(benefit) 138,978 241,514 300,148 (2,261,050)
------------ ------------- ------------ ------------
Net income (loss) $ 553,833 $ 749,003 $ 1,107,141 $ (2,406,257)
============ ============= ============ ============
Preferred stock
dividends and
discount
accretion, net 117,503 13,240 235,005 13,240
------------ ------------- ------------ ------------
Net income (loss)
attributable to
common
shareholders $ 436,331 $ 735,763 $ 872,136 $ (2,419,497)
============ ============= ============ ============
Three Months Ended Six Months Ended
December 31 December 31
------------------------ ------------------------
2009 2008 2009 2008
----------- ----------- ----------- -----------
Unaudited Unaudited Unaudited
Per common share data:
Earnings $ 0.40 $ 0.69 $ 0.79 $ (2.19)
Diluted earnings $ 0.40 $ 0.69 $ 0.79 $ (2.19)
Dividends paid $ 0.22 $ 0.22 $ 0.44 $ 0.44
Average shares issued
and outstanding 1,112,260 1,112,260 1,112,260 1,110,619
Shares outstanding end
of period 1,112,260 1,112,260 1,112,260 1,112,260
Supplemental data:
Net interest margin ** 3.01% 3.23% 3.10% 3.38%
Return on average
assets *** 0.64% 0.94% 0.65% -1.50%
Return on average
common equity *** 8.00% 14.09% 8.15% -22.49%
December 31 June 30
----------- -----------
2009 2009
----------- -----------
Nonperforming assets * $ 7,642,869 $ 4,829,152
Repossessed assets $ 1,093,485 $ 1,334,259
* Includes non-accruing loans, accruing loans delinquent more than 90
days and foreclosed assets
** Yields reflected have not been computed on a tax equivalent basis
*** Annualized
Contact Information: FOR MORE INFORMATION Contact: Emily Boardman Treasurer 260-563-3185