ELIZABETHTOWN, Ky., Aug. 9, 2013 /PRNewswire/ -- First Financial Service Corporation (the Company, NASDAQ: FFKY) today reported a net loss to common stockholders of $1.4 million for the quarter ended June 30, 2013, an improvement from the net loss to common stockholders of $4.4 million for the same quarter in 2012. The net loss per diluted common share was $0.29 for the quarter ended June 30, 2013, compared to a net loss per diluted common share of $0.92 for the same quarter in 2012, an improvement of 68%.

First Financial also reported a net loss of $1.5 million for the six months ended June 30, 2013, an improvement from the net loss to common stockholders of $5.0 million for the same six-month period in 2012. The net loss per diluted common share was $0.32 for the six months ended June 30, 2013, compared to a net loss per diluted common share of $1.04 for the six months ended June 30, 2012, an improvement of 69%.

"We continue to see significant progress in credit trends with an improvement in the overall loan portfolio," said President, Greg Schreacke. "This is extremely important to us as we continue to shift our focus from dealing with problem assets to positioning the Company for profitable performance. While net loans declined 3.2% from the previous quarter mainly due to normal pay downs in the loan portfolio and continued reduction in non-performing loans, new loan production is accelerating. The Company generated $38 million in new loans during the second quarter following $34 million in the first quarter of 2013 and $26 million in quarter ended December 31, 2012."

SECOND QUARTER 2013 HIGHLIGHTS


    --  Non-performing assets, excluding restructured loans that are accruing
        and paying as agreed, declined by $8.3 million or 20.6%, to $32.1
        million from March 31, 2013 and $42.6 million or 57.0% from June 30,
        2012.  This represents the fifth consecutive quarterly reduction in
        non-performing assets, excluding restructured loans that are accruing
        and paying as agreed.
    --  Allowance for loan losses to total non-performing loans, excluding
        restructured loans that are accruing and paying as agreed, was 89.3% at
        June 30, 2013 compared to 42.0% for the same quarter last year.
    --  Annualized net charge-offs were 0.06% at June 30, 2013 compared to 1.37%
        for the same quarter last year.
    --  Other real estate expenses have declined 69.4% for the six months ended
        June 30, 2013 to $800,000 when compared to $2.7 million for the same
        period last year.
    --  Net interest margin improved to 2.87% for the quarter ended June 30,
        2013, up from 2.66% last quarter and 2.42% for the quarter ended June
        30, 2012.  The yield on interest earning assets improved by 12 basis
        points and the cost of interest bearing liabilities improved by 9 basis
        points when compared to the quarter ended March 31, 2013.
    --  Regulatory capital ratios continue to improve at the bank level.  The
        tier I leverage ratio was 7.27%, the tier I risk-based ratio was 11.09%,
        and the total risk-based ratio was 12.36% for the quarter ended June 30,
        2013 compared to 5.73%, 9.42%, and 10.68% respectively for the quarter
        ended June 30, 2012.

"The improvement to the net interest margin is consistent with our expectations," said Chief Financial Officer, Frank Perez. "The combination of improved net interest margin and better asset quality are key factors as we move forward and put our challenges behind us."

First Financial Service Corporation is the parent bank holding company of First Federal Savings Bank of Elizabethtown, which was chartered in 1923. The Bank serves the needs and caters to the economic strengths of the local communities in which it operates and strives to provide a high level of personal and professional customer service. The Bank offers a variety of financial services to its retail and commercial banking customers. These services include personal and corporate banking services, and personal investment financial counseling services. Currently, the Bank serves six contiguous counties in central Kentucky through its 17 full-service banking centers.

This release includes forward-looking statements. The words "expect," "anticipate," "goal," "objective," "intend," "plan," "believe," "should," "seek," "estimate" and similar expressions identify forward-looking statements, but other statements not limited to historical information may also be considered forward-looking. All forward-looking statements are subject to risks, uncertainties and other factors that may cause our actual results to differ materially from any results expressed or implied by such forward-looking statements. Such risks and uncertainties include, without limitation, (i) events or conditions that adversely affect the financial condition of borrowers; (ii) continuation of the current historically low short-term interest rate environment; (iii) our ability to attract performing loans; (iv) changes in loan underwriting, credit review or loss reserve policies resulting from economic conditions, regulatory oversight or regulatory developments; (v) the effectiveness of our efforts to improve, resolve or liquidate lower-quality assets; (vi) increased competition from other financial institutions; (vii) greater than anticipated adverse conditions in the national or local economies, particularly in commercial and residential real estate markets; (viii) rapid fluctuations or unanticipated changes in interest rates; (ix) events that would cause us to conclude that there was impairment of any asset, including intangible assets; (x) events that further reduce the value of, or increase expenses associated with, other real estate owned; (xi) our ability to comply with regulatory capital requirements; and (xiii) changes in state and federal legislation, regulations or policies applicable to banks and other financial service providers, including implementation of the Dodd-Frank Wall Street Reform and Consumer Protection Act. A more detailed description of these and other risks and uncertainties is contained in our most recent annual report on Form 10-K and our most recent quarterly report on Form 10-Q filed with the Securities and Exchange Commission. Many of the risks and uncertainties described above are beyond our ability to control or predict, and therefore readers are cautioned not to put undue reliance on the forward-looking statements made in this release. First Financial Service Corporation disclaims any obligation to update or revise any forward-looking statements made in this release, whether as a result of new information, future events or otherwise, unless required by law.



                                                                                                                                                                                                                                                                                                                
                                                                                                                                    FIRST FINANCIAL SERVICE CORPORATION
                                                                                                                                                                                                                                                                                                                
                                                                                                                                         Consolidated Balance Sheets
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                (Unaudited)
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                  June 30,                              December 31,
                                                                                                                                                                                                                                                                                                                
    (Dollars in thousands, except per share data)                                                                                                                                                                                                           2013                                          2012
                                                                                                                                                                                                                                                            ----                                          ----
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                              
    ASSETS:
                                                                                                                                                                                                                                                                                                               
    Cash and due from banks                                                                                                                                                                                                                             $11,947                                       $12,598
                                                                                                                                                                                                                                                                                                               
    Interest bearing deposits                                                                                                                                                                                                                            15,978                                        50,505
                                                                                                                                                                                                                                                         ------                                        ------
                                                                                                                                                                                                                                                                                                              
        Total cash and cash equivalents                                                                                                                                                                                                                 27,925                                        63,103
                                                                                                                                                                                                                                                        ------                                        ------
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                               
    Securities available-for-sale                                                                                                                                                                                                                       309,132                                       354,131
                                                                                                                                                                                                                                                                                                                
    Loans held for sale                                                                                                                                                                                                                                    3,595                                         3,887
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                               
    Loans, net of unearned fees                                                                                                                                                                                                                         490,586                                       524,835
                                                                                                                                                                                                                                                                                                               
    Allowance for loan losses                                                                                                                                                                                                                           (15,947)                                      (17,265)
                                                                                                                                                                                                                                                        -------                                       -------
                                                                                                                                                                                                                                                                                                                
          Net loans                                                                                                                                                                                                                                      474,639                                       507,570
                                                                                                                                                                                                                                                         -------                                       -------
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                               
    Federal Home Loan Bank stock                                                                                                                                                                                                                          4,430                                         4,805
                                                                                                                                                                                                                                                                                                              
    Cash surrender value of life insurance                                                                                                                                                                                                              10,244                                        10,060
                                                                                                                                                                                                                                                                                                               
    Premises and equipment, net                                                                                                                                                                                                                          26,742                                        27,048
                                                                                                                                                                                                                                                                                                                
    Real estate owned:
                                                                                                                                                                                                                                                                                                                
      Acquired through foreclosure, net of valuation
                                                                                                                                                                                                                                                                                                                
         allowance of $721 Jun (2013) and $500 Dec (2012)                                                                                                                                                                                                 14,169                                        22,286
                                                                                                                                                                                                                                                                                                               
    Other repossessed assets                                                                                                                                                                                                                                 37                                            34
                                                                                                                                                                                                                                                                                                               
    Accrued interest receivable                                                                                                                                                                                                                           2,390                                         2,690
                                                                                                                                                                                                                                                                                                               
    Accrued income taxes                                                                                                                                                                                                                                  2,907                                         2,928
                                                                                                                                                                                                                                                                                                              
    Low-income housing investments                                                                                                                                                                                                                       6,821                                         7,061
                                                                                                                                                                                                                                                                                                                
    Other assets                                                                                                                                                                                                                                           1,487                                         1,459
                                                                                                                                                                                                                                                           -----                                         -----
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                               
                                                                                                                                                                        TOTAL ASSETS                                                                    $884,518                                    $1,007,062
                                                                                                                                                                                                                                                                                                               
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                           
                                                                                                                                                                        LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                                                                                                                                                                                                                                                
    LIABILITIES:
                                                                                                                                                                                                                                                                                                                
    Deposits:
                                                                                                                                                                                                                                                                                                               
      Non-interest bearing                                                                                                                                                                                                                              $80,584                                       $75,842
                                                                                                                                                                                                                                                                                                                
      Interest bearing                                                                                                                                                                                                                                   717,793                                       846,778
                                                                                                                                                                                                                                                         -------                                       -------
                                                                                                                                                                                                                                                                                                                
          Total deposits                                                                                                                                                                                                                                 798,377                                       922,620
                                                                                                                                                                                                                                                         -------                                       -------
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                              
    Advances from Federal Home Loan Bank                                                                                                                                                                                                                22,526                                        12,596
                                                                                                                                                                                                                                                                                                               
    Subordinated debentures                                                                                                                                                                                                                              18,000                                        18,000
                                                                                                                                                                                                                                                                                                               
    Accrued interest payable                                                                                                                                                                                                                              3,798                                         3,121
                                                                                                                                                                                                                                                                                                              
    Accrued senior preferred dividend                                                                                                                                                                                                                    2,969                                         2,469
                                                                                                                                                                                                                                                                                                              
    Accounts payable and other liabilities                                                                                                                                                                                                               4,246                                         3,884
                                                                                                                                                                                                                                                         -----                                         -----
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                               
                                                                                                                                                                        TOTAL LIABILITIES                                                                849,916                                       962,690
                                                                                                                                                                                                                                                                                                               
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                              
    Commitments and contingent liabilities                                                                                                                                                                                                                   -                                             -
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                                                               
    STOCKHOLDERS' EQUITY:
                                                                                                                                                                                                                                                                                                                
     Senior preferred stock, $1 par value per share;
                                                                                                                                                                                                                                                                                                                
        authorized 5,000,000 shares; issued and
                                                                                                                                                                                                                                                                                                                
        outstanding, 20,000 shares with a liquidation
                                                                                                                                                                                                                                                                                                                
        preference of $23.0 million Jun (2013), and
                                                                                                                                                                                                                                                                                                               
                                                                                                                                                                                                      $22.5 million Dec (2012)                           19,970                                        19,943
                                                                                                                                                                                                                                                                                                              
    Common stock, $1 par value per share;
                                                                                                                                                                                                                                                                                                                
       authorized 35,000,000 shares; issued and
                                                                                                                                                                                                                                                                                                                
       outstanding, 4,855,890 shares Jun (2013), and 4,775,114
                                                                                                                                                                                                                                                                                                                
       shares Dec (2012)                                                                                                                                                                                                                                   4,856                                         4,775
                                                                                                                                                                                                                                                                                                               
    Additional paid-in capital                                                                                                                                                                                                                           35,990                                        35,782
                                                                                                                                                                                                                                                                                                                
    Accumulated deficit                                                                                                                                                                                                                                  (18,929)                                      (17,398)
                                                                                                                                                                                                                                                                                                              
    Accumulated other comprehensive income                                                                                                                                                                                                              (7,285)                                        1,270
                                                                                                                                                                                                                                                        ------                                         -----
                                                                                                                                                                                                                                                                                                                
                                                                                                                                                                                                                                                                            
                                                                                                                                                                        TOTAL STOCKHOLDERS' EQUITY                                                      34,602                                        44,372
                                                                                                                                                                                                                                                                            
                                                                                                                                                                                                                                         
                                                                                                                                                                        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY               $884,518                          $1,007,062
                                                                                                                                                                        ======================


                                                                                                                                                                                                     
                                                                                       FIRST FINANCIAL SERVICE CORPORATION
                                                                                                                                                                                                     
                                                                    Consolidated Statements of Operations
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                            (Unaudited)
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                      
                                                                                                                                                                             Three Months Ended                                     Six Months Ended
                                                                                                                                                                                                                                                       
    (Amounts in thousands, except per share data)                                                                                                                                  June 30,                                           June 30,
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                              2013                     2012                                                 2013                       2012
                                                                                                                                                                                              ----                     ----                                                 ----                       ----
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                            
      Loans, including fees                                                                                                                                                                $6,603                   $8,868                                              $13,421                    $18,829
                                                                                                                                                                                                                                                                                                             
      Taxable securities                                                                                                                                                                     1,541                    1,726                                                3,198                      3,436
                                                                                                                                                                                                                                                                                                            
      Tax exempt securities                                                                                                                                                                    67                      144                                                  132                        357
                                                                                                                                                                                              ---                      ---                                                  ---                        ---
                                                                                                                                                                                                                                                                                                            
                                                                     Total interest
                                                                     income                                                                                                                  8,211                   10,738                                               16,751                     22,622
                                                                                                                                                                                                                     -----                                                                          ------
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                             
    Interest Expense:
                                                                                                                                                                                                                                                                                                             
      Deposits                                                                                                                                                                               1,774                    3,444                                                3,910                      7,389
                                                                                                                                                                                                                                                                                                             
      Federal Home Loan Bank advances                                                                                                                                                          132                      283                                                  264                        567
                                                                                                                                                                                                                                                                                                            
      Subordinated debentures                                                                                                                                                                 341                      341                                                  682                        682
                                                                                                                                                                                              ---                      ---                                                  ---                        ---
                                                                                                                                                                                                                                                                                 
                                                                     Total interest
                                                                     expense                                                                                                                 2,247                    4,068                                                4,856                      8,638
                                                                                                                                                                                            -----                                                                         -----
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                             
    Net interest income                                                                                                                                                                      5,964                    6,670                                               11,895                     13,984
                                                                                                                                                                                                                                                                                                            
    Provision for loan losses                                                                                                                                                                 212                      915                                                 (825)                     1,927
                                                                                                                                                                                              ---                      ---                                                 ----                      -----
                                                                                                                                                                                                                                                                                                             
    Net interest income after provision for loan losses                                                                                                                                      5,752                    5,755                                               12,720                     12,057
                                                                                                                                                                                             -----                    -----                                               ------                     ------
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                            
    Non-interest Income:
                                                                                                                                                                                                                                                                                                             
      Customer service fees on deposit accounts                                                                                                                                              1,307                    1,399                                                2,498                      2,782
                                                                                                                                                                                                                                                                                                             
      Gain on sale of mortgage loans                                                                                                                                                           161                      384                                                  588                        695
                                                                                                                                                                                                                                                                                                            
      Gain on sale of investments                                                                                                                                                             334                      598                                                  843                      1,309
                                                                                                                                                                                                                                                                                                            
      Loss on sale of investments                                                                                                                                                            (334)                    (303)                                                (616)                      (303)
                                                                                                                                                                                                                                                                                                             
      Other than temporary impairment loss:
                                                                                                                                                                                                                                                                                                             
          Total other-than-temporary impairment losses                                                                                                                                           -                        -                                                    -                        (26)
                                                                                                                                                                                                                                                                                                             
          Portion of loss recognized in other comprehensive
                                                                                                                                                                                                                                                                                                             
              income/(loss) (before taxes)                                                                                                                                                       -                        -                                                    -                          -
                                                                                                                                                                                               ---                      ---                                                  ---                        ---
                                                                                                                                                                                                                                                                                                             
          Net impairment losses recognized in earnings                                                                                                                                           -                        -                                                    -                        (26)
                                                                                                                                                                                               ---                      ---                                                  ---                        ---
                                                                                                                                                                                                                                                                                                             
      Loss on sale and write downs on real estate acquired
                                                                                                                                                                                                                                                                                                            
          through foreclosure                                                                                                                                                                (532)                  (2,016)                                              (1,592)                    (3,582)
                                                                                                                                                                                                                                                                                                             
      Gain on sale of premises and equipment                                                                                                                                                     -                      322                                                    -                        322
                                                                                                                                                                                                                                                                                                             
      Gain on sale on real estate acquired through foreclosure                                                                                                                                 150                      210                                                  207                        613
                                                                                                                                                                                                                                                                                                             
      Gain on sale of real estate held for development                                                                                                                                           -                        -                                                    -                        175
                                                                                                                                                                                                                                                                                                            
      Brokerage commissions                                                                                                                                                                   139                      112                                                  257                        207
                                                                                                                                                                                                                                                                                                             
      Other income                                                                                                                                                                             461                      617                                                  955                      1,028
                                                                                                                                                                                               ---                      ---                                                  ---                      -----
                                                                                                                                                                                                                                                                                 
                                                                     Total non-
                                                                     interest
                                                                     income                                                                                                                  1,686                    1,323                                                3,140                      3,220
                                                                                                                                                                                            -----                                                                         -----
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                            
    Non-interest Expense:
                                                                                                                                                                                                                                                                                                             
      Employee compensation and benefits                                                                                                                                                     3,757                    3,822                                                7,550                      7,675
                                                                                                                                                                                                                                                                                                             
      Office occupancy expense and equipment                                                                                                                                                   690                      782                                                1,398                      1,550
                                                                                                                                                                                                                                                                                                            
      Marketing and advertising                                                                                                                                                                74                      135                                                  174                        168
                                                                                                                                                                                                                                                                                                             
      Outside services and data processing                                                                                                                                                     941                      893                                                1,804                      1,704
                                                                                                                                                                                                                                                                                                             
      Bank franchise tax                                                                                                                                                                       315                      402                                                  630                        744
                                                                                                                                                                                                                                                                                                            
      FDIC insurance premiums                                                                                                                                                                 505                      682                                                1,194                      1,097
                                                                                                                                                                                                                                                                                                             
      Amortization of intangible assets                                                                                                                                                          -                       62                                                    -                        127
                                                                                                                                                                                                                                                                                                             
      Real estate acquired through foreclosure expense                                                                                                                                         524                    2,336                                                  818                      2,676
                                                                                                                                                                                                                                                                                                             
      Loan expense                                                                                                                                                                             385                      656                                                  607                      1,164
                                                                                                                                                                                                                                                                                                             
      Other expense                                                                                                                                                                          1,372                    1,446                                                2,688                      2,800
                                                                                                                                                                                             -----                    -----                                                -----                      -----
                                                                                                                                                                                                                                                                                 
                                                                     Total non-
                                                                     interest
                                                                     expense                                                                                                                 8,563                   11,216                                               16,863                     19,705
                                                                                                                                                                                            -----                                                                        ------
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                            
    Loss before income taxes                                                                                                                                                               (1,125)                  (4,138)                                              (1,003)                    (4,428)
                                                                                                                                                                                                                                                                                                            
    Income tax expense/(benefit)                                                                                                                                                                1                        1                                                    1                          1
                                                                                                                                                                                              ---                      ---                                                  ---                        ---
                                                                                                                                                                                                                                                                                                             
    Net Loss                                                                                                                                                                                (1,126)                  (4,139)                                              (1,004)                    (4,429)
                                                                                                                                                                                                                                                                                                             
    Less:
                                                                                                                                                                                                                                                                                                            
       Dividends on preferred stock                                                                                                                                                          (250)                    (250)                                                (500)                      (500)
                                                                                                                                                                                                                                                                                                            
       Accretion on preferred stock                                                                                                                                                           (13)                     (13)                                                 (27)                       (27)
                                                                                                                                                                                              ---                      ---                                                  ---                        ---
                                                                                                                                                                                                                                                                                                             
    Net loss attributable to common shareholders                                                                                                                                           $(1,389)                 $(4,402)                                             $(1,531)                   $(4,956)
                                                                                                                                                                                           =======                  =======                                              =======                    =======
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                             
    Shares applicable to basic loss per common share                                                                                                                                     4,806,444                4,767,464                                            4,797,259                  4,764,240
                                                                                                                                                                                                                                                                                                            
    Basic loss per common share                                                                                                                                                            $(0.29)                  $(0.92)                                              $(0.32)                    $(1.04)
                                                                                                                                                                                           ======                   ======                                               ======                     ======
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                             
    Shares applicable to diluted loss per common share                                                                                                                                   4,806,444                4,767,464                                            4,797,259                  4,764,240
                                                                                                                                                                                                                                                                                                             
    Diluted loss per common share                                                                                                                                                           $(0.29)                  $(0.92)                                              $(0.32)                    $(1.04)
                                                                                                                                                                                            ======                   ======                                               ======                     ======
                                                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                             
    Cash dividends declared per common share                                                                                                                                        $            -            $           -                                      $             -             $            -
                                                                                                                                                                                    ==============            =============                                      ===============             ==============



                                                                                                      Quarter Ended June 30,

                                                                                                                                 2013                                                       2012
                                                                                                                                 ----                                                       ----

    (Dollars in thousands)

                                                                                                      Average                              Average                      Average                       Average

                                                                                                      Balance             Interest     Yield/Cost (5)                   Balance         Interest  Yield/Cost (5)
                                                                                                      -------             --------     --------------                   -------         --------  --------------

    ASSETS

    Interest earning assets:

      U.S. Government and federal agency                                                            $              -  $            -                    -%                    $19,399      $98                   2.03%

      Mortgage-backed securities                                                    244,501                     1,031            1.69%                         309,475            1,498     1.94%

      State and political subdivision

        securities (1)                                                               15,501                       248            6.42%                          13,755              218     6.36%

      Trust Preferred Securities                                                                                   -               -                    -%                      1,032       16                   6.22%

      Corporate bonds                                                                59,231                       377            2.55%                             412                1     0.97%

      Loans (2) (3) (4)                                                             499,079                     6,603            5.31%                         662,340            8,868     5.37%

      FHLB stock                                                                      4,430                        47            4.26%                           4,805               56     4.67%

      Interest bearing deposits                                                      24,982                        16            0.26%                         107,296               57     0.21%
                                                                                     ------                       ---            ----                          -------              ---     ----

        Total interest earning assets                                               847,724                     8,322            3.94%                       1,118,514           10,812     3.88%
                                                                                                                -----           -----                                            ------    -----

    Less:  Allowance for loan losses                                               (16,156)                                                                    (17,759)

    Non-interest earning assets                                                      78,642                                                                     92,289
                                                                                     ------                                                                     ------

        Total assets                                                                                         $910,210                                                        $1,193,044
                                                                                                             ========                                                        ==========


    LIABILITIES AND

    STOCKHOLDERS' EQUITY

    Interest bearing liabilities:

      Savings accounts                                                                                        $91,122             $52                  0.23%                    $98,445      $72                   0.29%

      NOW and money market

       accounts                                                                     265,784                       153            0.23%                         305,064              390     0.51%

      Certificates of deposit and

        other time deposits                                                         390,885                     1,569            1.61%                         605,531            2,983     1.98%

      FHLB advances                                                                  13,762                       132            3.85%                          27,678              282     4.09%

      Subordinated debentures                                                        18,000                       341            7.60%                          18,000              341     7.60%
                                                                                     ------                       ---            ----                           ------              ---     ----

       Total interest bearing liabilities                                           779,553                     2,247            1.16%                       1,054,718            4,068     1.55%
                                                                                                                -----           -----                                             -----    -----

    Non-interest bearing liabilities:

      Non-interest bearing deposits                                                  80,433                                                                     82,698

      Other liabilities                                                              11,060                                                                      5,069
                                                                                     ------                                                                      -----

       Total liabilities                                                            871,046                                                                  1,142,485


    Stockholders' equity                                                             39,164                                                                     50,559
                                                                                     ------                                                                     ------

      Total liabilities and

       stockholders' equity                                                                                  $910,210                                                        $1,193,044
                                                                                                             ========                                                        ==========


    Net interest income                                                                                                       $6,075                                                     $6,744
                                                                                                                              ======                                                     ======

    Net interest spread                                                                                                                               2.78%                                                       2.33%
                                                                                                                                                      ====                                                        ====

    Net interest margin                                                                                                                               2.87%                                                       2.42%
                                                                                                                                                      ====                                                        ====



    (1) Taxable equivalent yields are calculated assuming a 34% federal income tax rate.

    (2) Includes loan fees, immaterial in amount, in both interest income and the calculation of yield on loans.

    (3) Calculations include non-accruing loans in the average loan amounts outstanding.

    (4) Includes loans held for sale.

    (5) Annualized



                                                                                                      Six Months Ended June 30,

                                                                                                                                  2013                                                        2012
                                                                                                                                  ----                                                        ----

    (Dollars in thousands)

                                                                                                         Average                            Average                      Average                        Average

                                                                                                         Balance              Interest  Yield/Cost (5)                   Balance          Interest  Yield/Cost (5)
                                                                                                         -------              --------  --------------                   -------          --------  --------------

    ASSETS

    Interest earning assets:

      U.S. Government and federal agency                                                                              $3,822       $28                  1.48%                     $21,537     $230                   2.15%

      Mortgage-backed securities                                                    266,443                            2,241      1.70%                         294,883             2,969     2.03%

      State and political subdivision

        securities (1)                                                               15,078                              421      5.63%                          16,636               541     6.56%

      Trust Preferred Securities                                                                                          -         -                    -%                       1,055       29                   5.54%

      Corporate bonds                                                                50,862                              651      2.58%                             206                 1     0.98%

      Loans (2) (3) (4)                                                             510,593                           13,421      5.30%                         694,733            18,829     5.47%

      FHLB stock                                                                      4,555                               98      4.34%                           4,805               103     4.32%

      Interest bearing deposits                                                      27,701                               34      0.25%                          95,855               104     0.22%
                                                                                     ------                              ---      ----                           ------               ---     ----

        Total interest earning assets                                               879,054                           16,894      3.88%                       1,129,710            22,806     4.07%
                                                                                                                      ------     -----                                             ------    -----

    Less:  Allowance for loan losses                                               (16,587)                                                                     (17,868)

    Non-interest earning assets                                                      81,181                                                                      92,995
                                                                                     ------                                                                      ------

        Total assets                                                                                                $943,648                                                   $1,204,837
                                                                                                                    ========                                                   ==========


    LIABILITIES AND

    STOCKHOLDERS' EQUITY

    Interest bearing liabilities:

      Savings accounts                                                                                               $88,947      $107                  0.24%                     $96,491     $143                   0.30%

      NOW and money market

       accounts                                                                     272,224                              355      0.26%                         304,972               838     0.55%

      Certificates of deposit and

        other time deposits                                                         419,536                            3,448      1.66%                         621,632             6,408     2.08%

      FHLB advances                                                                  13,168                              264      4.04%                          27,761               567     4.12%

      Subordinated debentures                                                        18,000                              682      7.64%                          18,000               682     7.64%
                                                                                     ------                              ---      ----                           ------               ---     ----

       Total interest bearing liabilities                                           811,875                            4,856      1.21%                       1,068,856             8,638     1.63%
                                                                                                                       -----     -----                                              -----    -----

    Non-interest bearing liabilities:

      Non-interest bearing deposits                                                  79,492                                                                      79,215

      Other liabilities                                                              10,727                                                                       4,858
                                                                                     ------                                                                       -----

       Total liabilities                                                            902,094                                                                   1,152,929


    Stockholders' equity                                                             41,554                                                                      51,908
                                                                                     ------                                                                      ------

      Total liabilities and

       stockholders' equity                                                                                         $943,648                                                   $1,204,837
                                                                                                                    ========                                                   ==========


    Net interest income                                                                                                       $12,038                                                     $14,168
                                                                                                                              =======                                                     =======

    Net interest spread                                                                                                                                2.67%                                                        2.44%
                                                                                                                                                       ====                                                         ====

    Net interest margin                                                                                                                                2.76%                                                        2.53%
                                                                                                                                                       ====                                                         ====



    (1) Taxable equivalent yields are calculated assuming a 34% federal income tax rate.

    (2) Includes loan fees, immaterial in amount, in both interest income and the calculation of yield on loans.

    (3) Calculations include non-accruing loans in the average loan amounts outstanding.

    (4) Includes loans held for sale.

    (5) Annualized



                                                                                                     Three Months Ended    Six Months Ended

                                                                                                          June 30,             June 30,

    (Dollars in thousands)                                                                                            2013                  2012     2013     2012
                                                                                                                      ----                  ----     ----     ----


    Balance at beginning of period                                                                                 $15,812               $17,329  $17,265  $17,181
                                                                                                                   -------               -------  -------  -------


    Loans charged-off:

      Residential mortgage                                                                                              -                    31        -       62

      Consumer & home equity                                                                                           92                   158      155      276

      Commercial & commercial real estate                                                                              61                 2,190      546    2,990
                                                                                                                      ---                 -----      ---    -----

    Total charge-offs                                                                                                 153                 2,379      701    3,328
                                                                                                                      ---                 -----      ---    -----

    Recoveries:

      Residential mortgage                                                                                              4                     -        4        1

      Consumer & home equity                                                                                           48                    42       90       86

      Commercial & commercial real estate                                                                              24                    75      114      102
                                                                                                                      ---                   ---      ---      ---

    Total recoveries                                                                                                   76                   117      208      189
                                                                                                                      ---                   ---      ---      ---


    Net loans charged-off                                                                                              77                 2,262      493    3,139
                                                                                                                      ---                 -----      ---    -----


    Provision for loan losses                                                                                         212                   915     (825)   1,927
                                                                                                                      ---                   ---     ----    -----


    Balance at end of period                                                                                       15,947                15,982   15,947   15,969


    Less: Allowance allocated to loans held for

              sale in probable branch divestiture                                                                       -                  (682)       -     (669)
                                                                                                                      ---                  ----      ---     ----


    Balance at end of period, net                                                                                 $15,947               $15,300  $15,947  $15,300
                                                                                                                  =======               =======  =======  =======


    Allowance for loan losses to total loans (1) (2)                                                                 3.25%                 2.50%    3.25%    2.50%

    Annualized net charge-offs to average

      loans outstanding                                                                                              0.06%                 1.37%    0.19%    0.91%

    Allowance for loan losses to

      total non-performing loans (2)                                                                                   89%                   42%      89%      42%


    (1)  Includes loans held for sale in probable branch divestiture and probable loan sale for 2012

    (2)  Includes allowance allocated to loans held for sale in probable branch divestiture for 2012




                                                                  June 30,           March 31,           December 31,           September 30,           June 30,

    (Dollars in thousands)                                                      2013                2013                   2012                    2012               2012
                                                                                ----                ----                   ----                    ----               ----


    Restructured on non-accrual status                                        $8,639              $9,099                 $9,753                 $16,151            $21,844

    Past due 90 days still on accrual                                              -               1,950                      -                       -                  -

    Loans on non-accrual status                                              9,215               9,596                 11,702                  15,565             16,217
                                                                             -----               -----                 ------                  ------             ------


      Total non-performing loans                                            17,854              20,645                 21,455                  31,716             38,061

    Real estate acquired through

      foreclosure                                                           14,169              19,705                 22,286                  28,649             36,529

    Other repossessed assets                                                    37                  32                     34                      24                 30
                                                                               ---                 ---                    ---                     ---                ---

      Total non-performing assets                                          $32,060             $40,382                $43,775                 $60,389            $74,620
                                                                           =======             =======                =======                 =======            =======


    Ratios:  Non-performing loans

                  to total loans (includes loans held for sale in

                  probable branch divestiture and probable

                  loan sale for 2012)                                         3.64%               4.08%                  4.09%                   5.53%              5.97%

                Non-performing assets

                  to total loans (includes loans held for sale in

                  probable branch divestiture and probable

                  loan sale for 2012)                                         6.54%               7.98%                  8.34%                  10.53%             11.71%

SOURCE First Financial Service Corporation