St. Joseph Capital Bank
Mishawaka, IN — Domestic Branch of a Domestic Bank
Acquired Feb 2007
Net Income Analysis
( % relative to Total Revenue )
| Income Statement | St. Joseph Capital Bank | All Insured Commercial Banks in Indiana |
| Interest and Fees on Loans | 22,777 | 15,590 |
| Income from Lease Financing Receivables | 148 | 3,635 |
| — | 411 | |
| Estimated Tax Benefit from Tax-Exempt Loan Income | — | 210 |
| Income on Loans and Leases (TE) | 22,925 | 15,817 |
| Investment Interest Income (TE) | 3,456 | 3,896 |
| Total Interest Income (TE) | 26,803 | 19,247 |
| Total Interest Expense | 17,078 | 8,444 |
| Net Interest Income (TE) | 9,725 | 10,806 |
| Non-Interest Income | 995 | 3,054 |
| Adjusted Operating Income (TE) | 10,720 | 13,635 |
| Non-interest Expense | 6,989 | 8,732 |
| Provision for Loan & Lease Losses | — | 1,291 |
| Pretax Operating Income (TE) | 4,048 | 8,013 |
| Pretax Net Operating Income (TE) | 4,057 | 7,983 |
| Applicable Income Taxes | 967 | 2,437 |
| Net Operating Income | 2,761 | 5,308 |
| Net Income | 2,761 | 4,975 |
| Cash Dividends Declared | — | 4,521 |
| Retained Earnings | 2,761 | 1,874 |