FFW Corporation Selected Financial Information Consolidated Balance Sheets 6/30/2008 6/30/2007 ------------- ------------- Unaudited ------------- Assets Cash and due from financial institutions $ 6,095,999 $ 5,250,292 Interest-earning deposits in other financial institutions - short term 2,347,131 2,372,525 ------------- ------------- Cash and cash equivalents 8,443,130 7,622,817 Securities available for sale 60,367,678 55,673,248 Loans receivable, net of allowance for loan losses of $2,768,622 at June 30, 2008 and $2,654,064 at June 30, 2007 227,839,891 207,776,065 Loans held for sale 77,000 178,250 Federal Home Loan Bank stock, at cost 3,627,100 3,627,100 Accrued interest receivable 1,560,163 1,730,689 Premises and equipment, net 4,040,369 4,184,657 Mortgage servicing rights 488,452 572,548 Cash surrender value of life insurance 5,815,227 5,579,962 Goodwill 1,213,898 1,213,898 Other assets 2,412,579 2,386,208 ------------- ------------- Total Assets $ 315,885,487 $ 290,545,442 ============= ============= Liabilities and Shareholders' Equity Liabilities: Noninterest-bearing deposits $ 13,737,624 $ 13,706,178 Interest-bearing deposits 230,446,720 196,758,171 ------------- ------------- Total Deposits 244,184,344 210,464,349 Federal Home Loan Bank advances 45,283,087 52,194,061 Accrued expenses and other liabilities 2,856,193 2,898,526 ------------- ------------- Total Liabilities 292,323,624 265,556,936 Shareholders' Equity: Preferred stock, $.01 par; 500,000 shares authorized, none issued --- --- Common stock, $.01 par; 2,000,000 shares authorized; issued: 1,836,328, outstanding: 1,100,260 - June 30, 2008 issued: 1,836,328, outstanding: 1,201,478 - June 30, 2007 18,363 18,363 Additional paid-in capital 9,530,608 9,481,340 Retained earnings 26,273,339 24,334,484 Accumulated other comprehensive income (loss) (961,825) (164,556) Treasury stock at cost, shares: 736,068 - June 30, 2008 and 634,850 - June 30, 2007 (11,298,622) (8,681,125) ------------- ------------- Total Shareholders' Equity 23,561,863 24,988,506 ------------- ------------- Total Liabilities and Shareholders' Equity $ 315,885,487 $ 290,545,442 ============= ============= Consolidated Statements of Income Three Months Ended Twelve Months Ended 6/30/2008 6/30/2007 6/30/2008 6/30/2007 ----------- ----------- ----------- ----------- Unaudited Unaudited Unaudited Interest and dividend income: Loans, including fees $ 3,762,848 $ 3,876,755 $15,549,609 $14,571,409 Taxable securities 733,397 617,343 2,752,774 2,605,289 Nontaxable securities 156,473 143,833 608,708 694,172 Other 24,988 38,403 109,255 137,296 ----------- ----------- ----------- ----------- Total interest and dividend income 4,677,706 4,676,334 19,020,346 18,008,166 Interest expense: Deposits 1,783,400 1,872,051 7,619,880 7,241,910 Borrowings 526,918 717,457 2,576,098 2,805,680 ----------- ----------- ----------- ----------- Total interest expense 2,310,318 2,589,508 10,195,978 10,047,590 Net interest income 2,367,388 2,086,826 8,824,368 7,960,576 Provision for loan losses 242,000 120,000 602,000 480,000 Net interest income after provision for loan losses 2,125,388 1,966,826 8,222,368 7,480,576 Noninterest income: Net gains on sales of securities 11,719 (1,500) 70,944 365,206 Net gains on sales of loans 43,056 18,650 197,464 117,919 Commission income 135,164 127,987 534,276 523,654 Service charges and fees 396,153 386,589 1,164,627 1,310,037 Earnings on life insurance 68,435 65,662 268,707 255,842 Other 29,091 (53,462) 204,938 16,598 ----------- ----------- ----------- ----------- Total noninterest income 683,618 543,926 2,440,956 2,589,256 Noninterest expense: Salaries and benefits 908,478 844,093 3,496,775 3,272,530 Occupancy and equipment 220,832 241,201 838,517 875,914 Professional 42,045 58,176 213,365 223,486 Marketing 46,158 33,433 268,311 172,258 Deposit insurance premium 5,970 6,346 24,338 24,160 Regulatory assessment 22,187 21,165 87,590 82,246 Correspondent bank charges 22,339 26,119 88,136 111,001 Data processing 135,026 160,938 561,664 633,096 Printing, postage and supplies 60,449 41,317 217,729 196,451 Expense on life insurance 24,759 25,626 76,076 100,184 Contribution expense 21,106 44,891 40,886 129,369 Other 238,057 193,987 987,099 793,310 ----------- ----------- ----------- ----------- Total noninterest expense 1,747,406 1,697,292 6,900,486 6,614,005 Income before income taxes 1,061,600 813,460 3,762,838 3,455,827 Income tax expense 188,781 185,784 852,849 584,135 Net income $ 872,819 $ 627,676 $ 2,909,989 $ 2,871,692 =========== =========== =========== =========== Three Months Ended Twelve Months Ended 6/30/2008 6/30/2007 6/30/2008 6/30/2007 --------- --------- --------- --------- Unaudited Unaudited Unaudited Earnings per common share: Primary $ 0.78 $ 0.52 $ 2.51 $ 2.36 Fully diluted $ 0.77 $ 0.52 $ 2.49 $ 2.33 Dividend paid per share $ 0.21 $ 0.19 $ 0.84 $ 0.76 Average shares outstanding 1,100,459 1,207,704 1,159,847 1,215,521 Shares outstanding end of period 1,100,260 1,201,478 1,100,260 1,201,478 Supplemental data: Net interest margin ** 3.22% 3.09% 3.10% 2.97% Return on average assets *** 1.11% 0.89% 0.96% 1.01% Return on average equity *** 14.23% 9.80% 11.48% 11.43% 6/30/2008 6/30/2007 --------- --------- Nonperforming assets * 3,262,262 2,492,634 Repossessed assets 846,785 750,766 * 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: Contact: Emily Boardman Treasurer 260-563-3185 x290