Viking State Bank & Trust
Decorah, IA — Domestic Branch of a Domestic Bank
Acquired Jan 2012
Net Income Analysis
( % relative to Total Revenue )
| Income Statement | Viking State Bank & Trust | All Insured Commercial Banks in Iowa |
| Interest and Fees on Loans | 4,909 | 5,072 |
| Income from Lease Financing Receivables | — | 1 |
| 96 | 51 | |
| Estimated Tax Benefit from Tax-Exempt Loan Income | 49 | 24 |
| Income on Loans and Leases (TE) | 4,958 | 5,106 |
| Investment Interest Income (TE) | 446 | 1,253 |
| Total Interest Income (TE) | 5,433 | 6,492 |
| Total Interest Expense | 1,090 | 1,414 |
| Net Interest Income (TE) | 4,343 | 5,063 |
| Non-Interest Income | 407 | 900 |
| Adjusted Operating Income (TE) | 4,750 | 5,989 |
| Non-interest Expense | 1,974 | 3,552 |
| Provision for Loan & Lease Losses | 30 | 305 |
| Pretax Operating Income (TE) | 2,746 | 2,011 |
| Pretax Net Operating Income (TE) | 2,746 | 2,091 |
| Applicable Income Taxes | 118 | 212 |
| Net Operating Income | 2,449 | 1,601 |
| Net Income | 2,449 | 1,601 |
| Cash Dividends Declared | 1,163 | 830 |
| Retained Earnings | 1,286 | 717 |