ATLANTA, Jan. 22 /PRNewswire-FirstCall/ -- Fidelity Southern Corporation ("Fidelity" or "the Company") (Nasdaq: LION), Holding Company for Fidelity Bank, reported a net loss of $7.6 million for the fourth quarter of 2008 compared to net income of $321,000 for the same quarter of 2007. Basic and diluted loss per share for the fourth quarter of 2008 were $.80 compared to earnings per share of $.03 for the same period in 2007. Net loss for 2008 was $12.2 million compared to net income of $6.6 million for the same period in 2007. Basic and diluted loss per share for 2008 were $1.30 compared to earnings per share of $.71 for the same period in 2007.

Chairman James B. Miller, Jr. said, "We continued to have positive pre-tax pre-provision earnings of $15.2 million which, with the TARP funding, leaves us in a strong position for the future."

CAPITAL

Fidelity reported total risk based capital ratio improved in the Bank to 13.09% at December 31, 2008 from 10.45% at September 30, 2008 and 10.30% at December 31, 2007, reflecting the $48.2 million TARP investment from the U.S. Treasury in December 2008.

TARP

Miller also said, "The $48 million in TARP funding had a positive immediate impact on the Company's capital, liquidity, and its ability to lend. Beginning with the receipt of TARP funds in December, we have increased loans to consumers to purchase automobiles by over $10 million, and anticipate this to increase each quarter. We also hired 53 people into the mortgage company in January, which will increase mortgage lending significantly. The volume of mortgage loans produced should increase more than $50 million in the first quarter."

ALLOWANCE

Fidelity reported an increase in the allowance for loan losses to $33.7 million or 2.43% of total loans at December 31, 2008, and $17.1 million greater than year-end 2007.

PROVISION

The provision for loan losses for the fourth quarter and the year 2008 was $14.7 million and $36.6 million, respectively, compared to $3.6 million and $8.5 million for the same periods in 2007, due to increased charge-offs and the continued adverse credit trends in the construction loan portfolio and in the consumer loan portfolio through December 31, 2008. Net charge-offs increased $4.9 million and $13.3 million to $7.0 million and $19.4 million for the fourth quarter and the year 2008 when compared to the same periods in 2007. The allowance for loan losses as a percentage of loans increased from 1.19% at December 31, 2007, to 2.43% at December 31, 2008.

OREO, CHARGE-OFFS, NONPERFORMING

Net charge-offs decreased to $7.0 million in the fourth quarter from $7.9 million in the third quarter of 2008, and were $19.4 million for the year 2008. The ratio of net charge-offs to average loans outstanding was 1.36% for 2008 compared to .45% for 2007.

Nonperforming loans, repossessions and other real estate totaled $115.2 million at the end of the fourth quarter, an increase of $23.9 million in the quarter.

Nonperforming residential construction and development loans at December 31, 2008, included 171 houses and 631 lots and land totaling approximately $85.7 million. During the quarter approximately $4.6 million of nonperforming loans were paid down by our customers while approximately $27.0 million in loans were moved to nonperforming.

During the fourth quarter, $2.3 million of ORE assets were sold while $744,000 was added to ORE net of $930,000 in charge-downs. ORE consists of 49 houses, representing 55% of total balances, and 135 lots and two commercial properties. ORE increased to $15.1 million at year-end 2008.

Management believes it has identified and placed on nonaccrual, charged down, and charged off nonperforming assets timely and appropriately.

COST OF FUNDS

Cost of funds decreased 106 basis points to 3.63% and 94 basis points to 3.85% for the fourth quarter and the year 2008, respectively, compared to the same periods in 2007 as a result of moderating deposit pricing. Totally Free checking balances increased 43% this year, while remote deposit volume grew to 31.9% of all deposits in December 2008.

REAL ESTATE

New residential construction loan advances made during the quarter totaled $15.9 million, while the payoffs of construction loans totaled $19.3 million. There are 523 houses and 1,939 lots financed at December 31, 2008, compared to 700 houses and 2,138 lots at December 31, 2007.

Construction and A&D loans totaled $224.8 million at year-end 2008, down 21.4% from $286.1 million at year-end 2007.

Residential construction and A&D loans as a percentage of capital decreased from 177% at December 31, 2007, to 124% at December 31, 2008. The regulatory guideline is a maximum of 100%.

All real estate loans, except for owner-occupied properties, as a percentage of capital decreased from 237% at December 31, 2007, to 172% at December 31, 2008. The regulatory guideline is a maximum of 300%.

NET INCOME

The decrease in net income for both the fourth quarter and the year 2008 compared to the prior year was primarily the result of a higher provision for loan losses due to higher charge-offs and adverse credit trends in the real estate construction and in the consumer loan portfolios requiring an increase in the allowance for loan losses.

NET INTEREST INCOME

Net interest income for the fourth quarter decreased $1.1 million or 9.4% over the same period in 2007 and for the year 2008, decreased $362,000 or .8% when compared to the same period of 2007. The net interest margin decreased 24 basis points to 2.62% in the fourth quarter compared to 2.86% in the third quarter of 2008, decreased 37 basis points in the fourth quarter of 2008 when compared to the same period in 2007, and decreased 20 basis points to 2.84% for 2008 compared to the same period in 2007. The decreases are the result of lower margins from reductions in the prime rate, foregone interest due to an increase in nonperforming assets and the continued pressures on cost of deposits in the Atlanta market.

INTEREST INCOME

Total interest income for the fourth quarter and the year 2008 decreased $4.4 million and $9.4 million, or 15.2% and 8.3%, respectively, compared to the same periods in 2007. The decreases in interest income in the fourth quarter and the year 2008 were the result of a decrease of 128 basis points and 100 basis points in the yield on average interest-earning assets, respectively, offset in part by the growth in average interest-earning assets for the fourth quarter and year 2008, which increased $55.3 million and $95.4 million or 3.5% and 6.1%, respectively.

INTEREST EXPENSE

Interest expense for the fourth quarter and the year 2008 decreased $3.2 million and $9.0 million, or 19.2% and 13.6%, respectively, compared to the same periods in 2007. The decreases in interest expense were attributable to an increase in average interest-bearing liabilities of $66.0 million and $104.0 million, respectively, more than offset by a 106 basis point and 94 basis point decrease in the cost of interest-bearing liabilities, respectively.

NONINTEREST INCOME

Noninterest income decreased $562,000 and 13.1% to $3.7 million in the fourth quarter of 2008 compared to the same period in 2007. This decrease in noninterest income was a result of lower SBA lending activities, which decreased $406,000 or 82.5% to $86,000 and decreased indirect lending revenues of $358,000 or 25.6% to $1.0 million. Both the SBA lending activity and indirect lending revenues were hindered by the lack of liquidity in the economy resulting in fewer sales and lower gains on sales. Partially offsetting the decrease were increases in other income and income on bank owned life insurance.

Noninterest income decreased $275,000 or 1.5% to $17.6 million for the year ended December 31, 2008, compared to 2007, due to a decrease in SBA lending revenues of $1.2 million, or 48.9%, to $1.3 million compared to the same period last year. The decrease is a result of a reduction in loans sold from $40.0 million for the year ended December 31, 2007 to $18.1 million in 2008. Other operating income decreased $375,000 or 19.6% to $1.5 million due to lower retail brokerage commissions, and lower insurance commissions net of gains on asset sales. The decrease in other income is somewhat offset by a $1.3 million securities gain in the first quarter of 2008 from the mandatory redemption of 29,267 shares of Visa, Inc. common stock as a result of its initial public offering in March 2008.

NONINTEREST EXPENSE

Noninterest expense for the fourth quarter decreased $37,000 or .3% to $12.4 million compared to the same period in 2007. The decrease is a result of a reduction in salaries and employee benefits of $471,000 or 7.2% to $6.0 million as the Bank reduced the number of employees, offset by higher other operating expense, which increased $475,000 or 20.9% to $2.7 million due primarily to higher ORE expense, FDIC insurance premiums and loss on valuation of SBA loans held-for-sale.

Noninterest expense for the year ended December 31, 2008, increased $1.6 million or 3.5% to $48.8 million compared to 2007. The increase for the year ended December 31, 2008, is a result of ORE write-downs and related expenses which increased to $3.3 million for 2008 compared to $105,000 in 2007, FDIC insurance expense which increased $818,000, appraisal fees which increased $230,000 and a loss of $192,000 related to impairment on SBA loans held-for- sale. Offsetting these increases was the VISA litigation accrual activity in which a $567,000 accrual was recorded in the fourth quarter of 2007 for the Bank's estimated proportional share of a settlement of the VISA litigation. In the first quarter of 2008, this accrual was reversed as the result of VISA funding a litigation escrow account through its initial public offering. In 2008, an additional $142,000 VISA accrual was recorded. The net change for this VISA related litigation was a reduction in other expense of approximately $1.0 million for the year ended December 31, 2008, compared to 2007. Other year-over-year reductions in expense came from decreased employee placement fees, fraud and other losses, dealer track application expense, travel expense, credit reports, clearing and administration fees and business development expense as the Bank continued to implement cost cutting measures.

Fidelity Southern Corporation, through its operating subsidiaries Fidelity Bank and LionMark Insurance Company, provides banking services and credit related insurance products through 23 branches in Atlanta, Georgia, a branch in Jacksonville, Florida, and an insurance office in Atlanta, Georgia. SBA loans are provided through employees located throughout the Southeast. For additional information about Fidelity's products and services, please visit the website at www.FidelitySouthern.com.

This news release contains forward-looking statements, as defined by Federal Securities Laws, including statements about financial outlook and business environment. These statements are provided to assist in the understanding of future financial performance and such performance involves risks and uncertainties that may cause actual results to differ materially from those in such statements. Any such statements are based on current expectations and involve a number of risks and uncertainties. For a discussion of some factors that may cause such forward-looking statements to differ materially from actual results, please refer to the section entitled "Forward Looking Statements" on page 3 of Fidelity Southern Corporation's 2007 Annual Report filed on Form 10-K with the Securities and Exchange Commission.




    Contacts: Martha Fleming, Steve Brolly
              Fidelity Southern Corporation (404) 240-1504



                          FIDELITY SOUTHERN CORPORATION
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)


    (DOLLARS IN THOUSANDS, EXCEPT       QUARTER ENDED          YEAR ENDED
    PER SHARE DATA)                      DECEMBER 31,          DECEMBER 31,
                                       2008       2007       2008       2007

    INTEREST INCOME
       LOANS, INCLUDING FEES         $22,468    $26,855    $96,398   $105,924
       INVESTMENT SECURITIES           1,835      1,765      7,441      7,237
       FEDERAL FUNDS SOLD AND BANK
        DEPOSITS                          26         60        215        301
          TOTAL INTEREST INCOME       24,329     28,680    104,054    113,462

    INTEREST EXPENSE
      DEPOSITS                        11,518     14,341     48,722     57,902
      SHORT-TERM BORROWINGS              385        739      2,065      2,316
      SUBORDINATED DEBT                1,307      1,453      5,284      4,945
      OTHER LONG-TERM DEBT               419        341      1,565      1,519
          TOTAL INTEREST EXPENSE      13,629     16,874     57,636     66,682

    NET INTEREST INCOME               10,700     11,806     46,418     46,780

    PROVISION FOR LOAN LOSSES         14,700      3,550     36,550      8,500

    NET INTEREST INCOME AFTER
     PROVISION FOR LOAN LOSSES        (4,000)     8,256      9,868     38,280

    NONINTEREST INCOME
      SERVICE CHARGES ON DEPOSIT
       ACCOUNTS                        1,168      1,176      4,757      4,730
      OTHER FEES AND CHARGES             470        464      1,944      1,872
      MORTGAGE BANKING ACTIVITIES         95         64        340        339
      INDIRECT LENDING ACTIVITIES      1,040      1,398      5,227      5,449
      SBA LENDING ACTIVITIES              86        492      1,250      2,444
      SECURITIES GAINS, NET                -          2      1,306          2
      BANK OWNED LIFE INSURANCE          374        296      1,278      1,166
      OTHER OPERATING INCOME             510        413      1,534      1,909
        TOTAL NONINTEREST INCOME       3,743      4,305     17,636     17,911

    NONINTEREST EXPENSE
      SALARIES AND EMPLOYEE
       BENEFITS                        6,040      6,511     25,827     25,815
      FURNITURE AND EQUIPMENT            672        782      2,949      2,942
      NET OCCUPANCY                    1,071      1,114      4,137      4,105
      COMMUNICATION EXPENSES             401        433      1,654      1,729
      PROFESSIONAL AND OTHER
       SERVICES                        1,031        859      3,823      3,559
      ADVERTISING AND PROMOTION          236        226        645        927
      STATIONERY, PRINTING AND
       SUPPLIES                          137        185        647        758
      INSURANCE EXPENSES                  79         69        344        296
      OTHER OPERATING EXPENSES         2,746      2,271      8,813      7,071
        TOTAL NONINTEREST EXPENSE     12,413     12,450     48,839     47,202

    (LOSS) INCOME BEFORE INCOME
     TAX (BENEFIT) EXPENSE           (12,670)       111    (21,335)     8,989
    INCOME TAX (BENEFIT) EXPENSE      (5,101)      (210)    (9,099)     2,355

    NET (LOSS) INCOME                 (7,569)      $321   $(12,236)    $6,634

    (LOSS) EARNINGS PER SHARE:
         BASIC (LOSS) EARNINGS PER
          SHARE                       $(0.80)     $0.03     $(1.30)     $0.71
         DILUTED (LOSS) EARNINGS
          PER SHARE                   $(0.80)     $0.03     $(1.30)     $0.71

    WEIGHTED AVERAGE COMMON
     SHARES OUTSTANDING-BASIC      9,535,624  9,341,021  9,437,087  9,330,932

    WEIGHTED AVERAGE COMMON
     SHARES OUTSTANDING-FULLY
      DILUTED                      9,538,588  9,343,009  9,473,594  9,329,302



                          FIDELITY SOUTHERN CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)


       (DOLLARS IN THOUSANDS)                               DECEMBER 31,
       ASSETS                                         2008              2007

       CASH AND DUE FROM BANKS                     $68,841           $23,442
       FEDERAL FUNDS SOLD                           23,184             6,605
           CASH AND CASH EQUIVALENTS                92,025            30,047
       INVESTMENTS AVAILABLE-FOR-SALE              128,749           103,149
       INVESTMENTS HELD-TO-MATURITY                 24,793            29,064
       INVESTMENT IN FHLB STOCK                      5,282             5,665
       LOANS HELD-FOR-SALE                          55,840            63,655
       LOANS                                     1,388,022         1,388,358
       ALLOWANCE FOR LOAN LOSSES                   (33,691)          (16,557)
       LOANS, NET                                1,354,331         1,371,801
       PREMISES AND EQUIPMENT, NET                  19,311            18,821
       OTHER REAL ESTATE                            15,063             7,307
       ACCRUED INTEREST RECEIVABLE                   8,092             9,367
       BANK OWNED LIFE INSURANCE                    27,868            26,699
       OTHER ASSETS                                 31,759            20,909

                 TOTAL ASSETS                   $1,763,113        $1,686,484


       LIABILITIES

       DEPOSITS:
           NONINTEREST-BEARING DEMAND             $138,634          $131,597
           INTEREST-BEARING DEMAND/
              MONEY MARKET                         208,723           314,067
           SAVINGS                                 199,465           216,442
           TIME DEPOSITS, $100,000 AND OVER        317,540           285,497
           OTHER TIME DEPOSITS                     579,320           458,022
                TOTAL DEPOSIT LIABILITIES        1,443,682         1,405,625


       FEDERAL FUNDS PURCHASED                           -             5,000
       OTHER SHORT-TERM BORROWINGS                  55,017            70,954
       SUBORDINATED DEBT                            67,527            67,527
       OTHER LONG-TERM DEBT                         47,500            25,000
       ACCRUED INTEREST PAYABLE                      7,038             6,760
       OTHER LIABILITIES                             5,665             5,655
                 TOTAL LIABILITIES               1,626,429         1,586,521

       SHAREHOLDERS' EQUITY

       PREFERRED STOCK                              48,200                 -
       DISCOUNT ON PREFERRED STOCK                  (4,413)                -
       WARRANTS                                      4,413                 -
       COMMON STOCK                                 47,328            46,164
       ACCUMULATED OTHER COMPREHENSIVE INCOME
        (LOSS)                                       1,333              (804)
       RETAINED EARNINGS                            39,823            54,603
                 TOTAL SHAREHOLDERS' EQUITY        136,684            99,963

                 TOTAL LIABILITIES AND
                  SHAREHOLDERS' EQUITY          $1,763,113        $1,686,484

       BOOK VALUE PER SHARE                         $14.22            $10.67
       SHARES OF COMMON STOCK OUTSTANDING        9,610,169         9,368,904



                          FIDELITY SOUTHERN CORPORATION
                    ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES
                                   (UNAUDITED)

    (DOLLARS IN THOUSANDS)                  QUARTERS ENDED     YEARS ENDED
                                             DECEMBER 31,      DECEMBER 31,
                                            2008     2007     2008     2007

    BALANCE AT BEGINNING OF PERIOD         $26,023  $15,155  $16,557  $14,213
    CHARGE-OFFS:
        COMMERCIAL, FINANCIAL AND
         AGRICULTURAL                            -      200       99      200
        SBA                                      -        -      220        -
        REAL ESTATE-CONSTRUCTION             3,720      522    9,083    1,934
        REAL ESTATE-MORTGAGE                    71       20      332       82
        CONSUMER INSTALLMENT                 3,492    1,745   10,841    5,301
          TOTAL CHARGE-OFFS                  7,283    2,487   20,575    7,517
    RECOVERIES:
        COMMERCIAL, FINANCIAL AND
         AGRICULTURAL                            -        2        5      257
        SBA                                     24        -      215        -
        REAL ESTATE-CONSTRUCTION                13      150       43      190
        REAL ESTATE-MORTGAGE                     1        -       14       78
        CONSUMER INSTALLMENT                   213      187      882      836
          TOTAL RECOVERIES                     251      339    1,159    1,361
    NET CHARGE-OFFS                          7,032    2,148   19,416    6,156
    PROVISION FOR LOAN LOSSES               14,700    3,550   36,550    8,500
    BALANCE AT END OF PERIOD               $33,691  $16,557  $33,691  $16,557


    RATIO OF NET CHARGE-OFFS DURING PERIOD
     TO AVERAGE LOANS OUTSTANDING, NET        1.99%    0.61%    1.36%    0.45%
    ALLOWANCE FOR LOAN LOSSES AS A
     PERCENTAGE OF LOANS                      2.43%    1.19%    2.43%    1.19%



                               NONPERFORMING ASSETS
                                   (UNAUDITED)

    (DOLLARS IN THOUSANDS)
                                                            DECEMBER 31,
                                                       2008              2007

    NONACCRUAL LOANS                                $98,151           $14,371
    REPOSSESSIONS                                     2,016             2,512
    OTHER REAL ESTATE                                15,063             7,308
        TOTAL NONPERFORMING ASSETS                 $115,230           $24,191

    LOANS PAST DUE 90 DAYS OR MORE AND
     STILL ACCRUING                                      $-               $23

    RATIO OF LOANS PAST DUE 90 DAYS OR
     MORE AND STILL ACCRUING TO TOTAL LOANS               -%                -%

    RATIO OF NONPERFORMING ASSETS TO
     TOTAL LOANS OREO, AND REPOSSESSIONS               7.89%             1.65%



                          FIDELITY SOUTHERN CORPORATION
                                LOANS, BY CATEGORY
                                   (UNAUDITED)


    (DOLLARS IN THOUSANDS)
                                                 DECEMBER 31,       PERCENT
                                               2008        2007      CHANGE


    COMMERCIAL, FINANCIAL AND AGRICULTURAL    $137,988    $107,325   28.57 %
    TAX-EXEMPT COMMERCIAL                        7,508       9,235  (18.70)%
    REAL ESTATE MORTGAGE - COMMERCIAL          202,516     189,881    6.65 %
          TOTAL COMMERCIAL                     348,012     306,441   13.57 %
    REAL ESTATE-CONSTRUCTION                   245,153     282,056  (13.08)%
    REAL ESTATE-MORTGAGE                       115,527      93,673   23.33 %
    CONSUMER INSTALLMENT                       679,330     706,188   (3.80)%
       LOANS                                 1,388,022   1,388,358   (0.02)%
    LOANS HELD-FOR-SALE:
       ORIGINATED RESIDENTIAL MORTGAGE LOANS       967       1,412  (31.52)%
       SBA LOANS                                39,873      24,243   64.47 %
       INDIRECT AUTO LOANS                      15,000      38,000  (60.53)%
            TOTAL LOANS HELD-FOR-SALE           55,840      63,655  (12.28)%
                 TOTAL LOANS                $1,443,862  $1,452,013



                          FIDELITY SOUTHERN CORPORATION
                       AVERAGE BALANCE, INTEREST AND YIELDS
                                   (UNAUDITED)

                                                        YEARS ENDED
                                                     December 31, 2008
                                              Average      Income/     Yield/
    (dollars in thousands)                    Balance      Expense      Rate
    Assets
    Interest-earning assets :
    Loans, net of unearned income
      Taxable                               $1,472,573     $96,009     6.52%
      Tax-exempt (1)                             8,493         581     6.97%
         Total loans                         1,481,066      96,590     6.52%

    Investment securities
      Taxable                                  139,391       6,867     4.93%
      Tax-exempt (2)                            13,975         833     5.96%
         Total investment securities           153,366       7,700     5.05%

    Interest-bearing deposits                    2,630          36     1.38%
    Federal funds sold                          11,960         179     1.49%
         Total interest-earning assets       1,649,022     104,505     6.34%

    Cash and due from banks                     22,239
    Allowance for loan losses                  (22,610)
    Premises and equipment, net                 19,537
    Other real estate owned                     12,624
    Other assets                                57,682
         Total assets                       $1,738,494


    Liabilities and shareholders' equity
    Interest-bearing liabilities :
    Demand deposits                           $271,429      $6,226     2.29%
    Savings deposits                           209,301       6,043     2.89%
    Time deposits                              836,049      36,453     4.36%
         Total interest-bearing deposits     1,316,779      48,722     3.70%

    Federal funds purchased                      9,001         265     2.94%
    Securities sold under agreements to
     repurchase                                 34,924         921     2.64%
    Other short-term borrowings                 25,393         879     3.46%
    Subordinated debt                           67,527       5,284     7.83%
    Long-term debt                              43,948       1,565     3.56%
         Total interest-bearing liabilities  1,497,572      57,636     3.85%

    Noninterest-bearing :
    Demand deposits                            128,706
    Other liabilities                           13,755
    Shareholders' equity                        98,461
      Total liabilities and shareholders'
       equity                               $1,738,494

    Net interest income / spread                           $46,869     2.49%
    Net interest margin                                                2.84%


                                                         YEARS ENDED
                                                      December 31, 2007
                                              Average       Income/     Yield/
    (dollars in thousands)                    Balance       Expense      Rate
    Assets
    Interest-earning assets :
    Loans, net of unearned income
      Taxable                               $1,390,624     $105,222     7.57%
      Tax-exempt (1)                            12,837        1,052     8.20%
         Total loans                         1,403,461      106,274     7.57%

    Investment securities
      Taxable                                  137,370        6,964     5.07%
      Tax-exempt (2)                             6,782          390     5.75%
         Total investment securities           144,152        7,354     5.12%

    Interest-bearing deposits                    1,134           58     5.08%
    Federal funds sold                           4,855          243     5.01%
         Total interest-earning assets       1,553,602      113,929     7.34%

    Cash and due from banks                     23,383
    Allowance for loan losses                  (14,644)
    Premises and equipment, net                 18,875
    Other real estate owned                      2,918
    Other assets                                51,386
         Total assets                       $1,635,520


    Liabilities and shareholders' equity
    Interest-bearing liabilities :
    Demand deposits                           $293,336      $10,243     3.49%
    Savings deposits                           203,529        8,881     4.36%
    Time deposits                              749,803       38,778     5.17%
         Total interest-bearing deposits     1,246,668       57,902     4.64%

    Federal funds purchased                     10,310          548     5.31%
    Securities sold under agreements to
      repurchase                                21,674          657     3.03%
    Other short-term borrowings                 24,516        1,111     4.54%
    Subordinated debt                           54,478        4,945     9.08%
    Long-term debt                              35,888        1,519     4.23%
         Total interest-bearing liabilities  1,393,534       66,682     4.79%

    Noninterest-bearing :
    Demand deposits                            130,835
    Other liabilities                           14,092
    Shareholders' equity                        97,059
      Total liabilities and shareholders'
       equity                               $1,635,520

    Net interest income / spread                            $47,247     2.55%
    Net interest margin                                                 3.04%

    (1)  Interest income includes the effect of taxable-equivalent
         adjustment for 2008 and 2007 of $192,000 and $350,000 respectively.
    (2)  Interest income includes the effect of taxable-equivalent
         adjustment for 2008 and 2007 of $259,000 and $147,000, respectively.



                          FIDELITY SOUTHERN CORPORATION
                       AVERAGE BALANCE, INTEREST AND YIELDS
                                   (UNAUDITED)

                                                       QUARTER ENDED
                                                     December 31, 2008
                                              Average      Income/     Yield/
    (dollars in thousands)                    Balance      Expense      Rate
    Assets
    Interest-earning assets :
    Loans, net of unearned income
      Taxable                               $1,452,376     $22,383     6.13%
      Tax-exempt (1)                             7,631         128     6.73%
         Total loans                         1,460,007      22,511     6.13%

    Investment securities
      Taxable                                  142,913       1,679     4.70%
      Tax-exempt (2)                            15,209         227     5.97%
         Total investment securities           158,122       1,906     4.85%

    Interest-bearing deposits                    5,003           5     0.41%
    Federal funds sold                          16,955          21     0.49%
         Total interest-earning assets       1,640,087      24,443     5.93%

    Cash and due from banks                     22,239
    Allowance for loan losses                  (27,105)
    Premises and equipment, net                 19,752
    Other real estate owned                     16,933
    Other assets                                57,971
         Total assets                       $1,729,877


    Liabilities and shareholders' equity
    Interest-bearing liabilities :
    Demand deposits                           $219,288        $945     1.71%
    Savings deposits                           199,964       1,338     2.66%
    Time deposits                              905,505       9,235     4.06%
         Total interest-bearing deposits     1,324,757      11,518     3.46%

    Federal funds purchased                        250           1     2.16%
    Securities sold under agreements to
     repurchase                                 43,716         296     2.69%
    Other short-term borrowings                 10,098          88     3.46%
    Subordinated debt                           67,527       1,307     7.70%
    Long-term debt                              47,500         419     3.52%
         Total interest-bearing liabilities  1,493,848      13,629     3.63%

    Noninterest-bearing :
    Demand deposits                            127,220
    Other liabilities                           10,452
    Shareholders' equity                        98,357
      Total liabilities and shareholders'
       equity                               $1,729,877

    Net interest income / spread                           $10,814     2.30%
    Net interest margin                                                2.62%


                                                        QUARTER ENDED
                                                      December 31, 2007
                                              Average      Income/     Yield/
    (dollars in thousands)                    Balance      Expense      Rate
    Assets
    Interest-earning assets :
    Loans, net of unearned income
      Taxable                               $1,428,415     $26,731     7.43%
      Tax-exempt (1)                             9,694         188     7.70%
         Total loans                         1,438,109      26,919     7.43%

    Investment securities
      Taxable                                  130,472       1,653     5.07%
      Tax-exempt (2)                            10,883         161     5.93%
         Total investment securities           141,355       1,814     5.17%

    Interest-bearing deposits                    1,206          14     4.57%
    Federal funds sold                           4,106          46     4.43%
         Total interest-earning assets       1,584,776      28,793     7.21%

    Cash and due from banks                     23,722
    Allowance for loan losses                  (16,193)
    Premises and equipment, net                 18,854
    Other real estate owned                      6,602
    Other assets                                54,536
         Total assets                       $1,672,297


    Liabilities and shareholders' equity
    Interest-bearing liabilities :
    Demand deposits                           $308,624      $2,677     3.44%
    Savings deposits                           221,065       2,345     4.21%
    Time deposits                              725,171       9,319     5.10%
         Total interest-bearing deposits     1,254,860      14,341     4.53%

    Federal funds purchased                     15,402         191     4.91%
    Securities sold under agreements to
      repurchase                                25,418         185     2.89%
    Other short-term borrowings                 32,011         363     4.50%
    Subordinated debt                           67,527       1,453     8.53%
    Long-term debt                              32,587         341     4.15%
         Total interest-bearing liabilities  1,427,805      16,874     4.69%

    Noninterest-bearing :
    Demand deposits                            131,190
    Other liabilities                           13,915
    Shareholders' equity                        99,387
      Total liabilities and shareholders'
       equity                               $1,672,297

    Net interest income / spread                           $11,919     2.52%
    Net interest margin                                                2.99%

    (1)  Interest income includes the effect of taxable-equivalent
         adjustment for 2008 and 2007 of $43,000 and $64,000 respectively.
    (2)  Interest income includes the effect of taxable-equivalent
         adjustment for 2008 and 2007 of $71,000 and $61,000.

SOURCE Fidelity Southern Corporation