First Federal Savings & Loan
Press Release
Independence ∙ Coffeyville ∙ Neodesha ∙ Pittsburg ∙ Lawrence

For Further Information, Call
James B. Mitchell, Vice President & CFO
(620) 331-1660

FOR IMMEDIATE RELEASE

FIRST INDEPENDENCE ANNOUNCES THIRD QUARTER EARNINGS

     INDEPENDENCE, KS (July 17, 2003) -- First Independence Corporation (Pink Sheets: FFSL.PK) (the “Company”), reported net earnings of $309,000 for the third quarter of fiscal 2003, compared to $295,000 for the third quarter of fiscal 2002.  Diluted earnings per share of common stock for the third quarter of fiscal 2003 were $.33, compared to diluted earnings per share of $.30 for the third quarter of fiscal 2002.  Net earnings for the first nine months of fiscal 2003 were $1,056,000, compared to $1,650,000 for the first nine months of fiscal 2002.  Diluted earnings per share for the nine months ended June 30, 2003 were $1.13, compared to diluted earnings per share of $1.69 for the nine months ended June 30, 2002.  Earnings for the nine months ended June 30, 2002 included $682,000 due to the adoption on October 1, 2001, of Statement of Financial Accounting Standards No. 141, “Business Combinations” which addresses the accounting for negative goodwill.  Negative goodwill of $682,000, arising from an earlier business combination, was recognized as the cumulative effect of the accounting change and increased diluted earnings per share for the nine months ended June 30, 2002 by $.70.  Excluding the cumulative effect of a change in accounting principle, net earnings for the nine months ended June 30, 2002, would have been $968,000.

      Return on average assets for the third quarter of fiscal 2003 was .77% (annualized), compared to .77% (annualized), for the same period last year.  Return on average equity for the third quarter of fiscal 2003 was 8.21% (annualized), compared to 7.88% (annualized), in the third quarter of fiscal 2002.  Return on average assets for the first nine months of fiscal 2003 was .88% (annualized), compared to .85% (annualized, exclusive of effect of change in accounting principle) for the same period last year.  Return on average equity for the first nine months of fiscal 2003 was 9.40% (annualized), compared to 8.75% (annualized, exclusive of effect of change in accounting principle) for the first nine months of fiscal 2002.

    We had $158.5 million in assets and $15.2 million in stockholders’ equity as of June 30, 2003.  At June 30, 2003, total shares outstanding were 926,680.

     The Company is the parent corporation for First Federal Savings and Loan Association of Independence, Kansas ("First Federal").  At June 30, 2003, First Federal exceeded all of its regulatory capital requirements.  First Federal has four full-service branch offices primarily serving Montgomery, Wilson, Crawford and Chautauqua Counties in Kansas along with a loan production office in Lawrence, Kansas.

     This release contains forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995.  Such forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those anticipated.  These risks and uncertainties include, among others, changes in economic conditions in our market area, changes in policies by regulatory agencies, fluctuations in interest rates, demand for loans in our market area and competition that could cause actual results to differ materially from historical earnings and those presently anticipated or projected.  For additional discussion of factors that may affect the Company’s performance, refer to those described from time to time in our press releases and other communications.

    A consolidated financial summary follows.

 

FIRST INDEPENDENCE CORPORATION
FINANCIAL HIGHLIGHTS

(Dollars in thousands, except per share data)

 

 

 June 30,
2003

 

September 30,
2002

 

Financial Condition Highlights:

 

 

 

 

    Total assets

$ 158,479

 

$ 156,050

 

    Loans receivable

107,547

 

118,578

 

    Loans held for sale

---

 

88

 

    Mortgage-backed and investment securities       held to maturity

34,396

19,809

 

    Real estate acquired through foreclosure

520

 

730

 

    Deposits

104,038

 

108,221

 

    Borrowed funds

38,676

 

32,000

 

    Stockholders' equity

15,159

 

14,577

 

 

 

 

 

 

    Stockholders' equity per outstanding      common share

$16.36

 

$15.92

 

 

 

 

 

 

Selected Asset Quality Ratios:

 

 

 

 

    Non-performing loans to total loans

1.10%

 

1.52%

 

    Non-performing assets to total assets

1.08%

 

1.63%

 

    Allowance for loan losses to non-performing loans

65.49%

45.51%

 

    Allowance for loan losses to non-performing assets

45.57%

32.48%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Nine months ended
June 30,

 

2003

 

2002

 

2003

 

2002

Operating Highlights:

 

 

 

    Net interest income

$ 1,215

 

$ 1,321

 

$ 3,773

 

$ 3,948

    Provision for loan losses

22

 

76

 

22

 

208

    Earnings before cumulative effect of       change in accounting principle

 

309

 

 

295

 

 

1,056

 

 

968

    Cumulative effect of change in accounting      for negative goodwill amortization

 

---

 

 

---

 

 

---

 

 

682

    Net earnings

   309

 

   295

 

1,056

 

1,650

 

 

 

 

 

 

 

 

Operating Ratios (annualized):

 

 

 

 

 

 

 

    Return on average assets

.77%

 

.77%

 

.88%

 

1.44%

    Return on average equity

8.21%

 

7.88%

 

9.40%

 

14.92%

    Interest rate spread information:

 

 

 

 

 

 

 

      Average yield on interest-earning assets

5.96%

 

7.06%

 

6.22%

 

7.34%

      Average cost of interest-bearing liabilities

3.10%

 

3.86%

 

3.24%

 

4.16%

      Average rate spread during period

2.86%

 

3.20%

 

2.98%

 

3.18%

    Net interest margin

3.11%

 

3.53%

 

3.24%

 

3.53%

    Ratio of average interest-earning assets      to average interest-bearing liabilities

 

108.66%

 

 

109.32%

 

 

108.70%

 

 

109.18%

 

 

 

 

 

 

 

 

Stock price for period:

 

 

 

 

 

 

 

    High bid

$16.12

 

$16.45

 

$16.12

 

$16.45

    Low bid

$15.80

 

$15.05

 

$14.50

 

$12.52

    Closing bid at 6/30

$16.12

 

$16.25

 

$16.12

 

$16.25

 

 

 

 

 

 

 

 

Net earnings per share (diluted)

$.33

 

$.30

 

$1.13

 

$1.69

 

 

 

 

 

 

 

 

 

 

Weighted average shares of common stock and common stock equivalents

933,210

 

 

 981,862

 

 932,464

 

975,576

 

                                                 

FIRST INDEPENDENCE CORPORATION
CONSOLIDATED CONDENSED BALANCE SHEETS 

 

June 30,
2003

 

September 30,
2002

 

ASSETS

 

 

 

 

Cash and due from banks

$     482,853

 

$     626,399

 

Federal funds sold

9,000,000

 

10,000,000

 

Other interest-bearing deposits

    1,586,821

 

    1,709,170

 

  Cash and cash equivalents

11,069,674

 

12,335,569

 

Investment securities held to maturity (fair value:
  June 30, 2003 - $20,045,740; September 30, 2002 - $10,548,221)

19,564,470

10,320,618

 

Mortgage-backed securities held to maturity (fair value:
  June 30, 2003 - $15,017,423; September 30, 2002 - $9,578,350)

 

14,831,621

 

9,488,370

 

Loans receivable

107,546,804

 

118,578,448

 

Loans held for sale

---