EX-99.1 2 exhibit99-1_033110.htm EXHIBIT 99.1 03/31/10 exhibit99-1_033110.htm
 
CFS Bancorp, Inc.
707 Ridge Road l Munster, Indiana 46321



April 27, 2010
FOR IMMEDIATE RELEASE
 
CONTACT:    Thomas F. Prisby, Chairman of the Board and Chief Executive Officer
219-836-2960
 
CFS Bancorp, Inc. Announces Net Income for the First Quarter of 2010
 
MUNSTER, IN – April 27, 2010 – CFS Bancorp, Inc. (NASDAQ: CITZ) (the Company), the parent of Citizens Financial Bank (the Bank), today reported net income of $698,000, or $0.07 per share, for the first quarter of 2010, compared to net income of $1.5 million, or $0.14 per share, for the first quarter of 2009.
 
Financial highlights include:

 
u  
Net interest margin increased to 3.90% from 3.84% for the fourth quarter of 2009 and 3.61% for the first quarter of 2009;
u  
Average balance of non-interest bearing deposits increased 46.6% since March 31, 2009;
u  
Total core deposit balances increased 4.4% from December 31, 2009; and
u  
Risk-based capital ratio of 12.63% remains above the regulatory guidelines of 10% to be considered “well-capitalized.”
 
Chairman’s Comments
 
“While we continue to see progress in our core banking operations as a result of our Strategic Growth and Diversification Plan, reported positive earnings continue to be negatively impacted by a sizable provision for loan losses, high credit-quality related costs and escalation in other nondiscretionary expense areas.  These factors are masking the progress we are making on the front lines in executing our strategy, which is more clearly reflected in measures such as the net interest margin, loan portfolio composition, core deposit growth, and the self-funding ratio,” said Thomas F. Prisby, Chairman & CEO. “Although our levels of non-performing loans declined modestly during the first quarter, it would be premature to suggest that asset quality concerns are behind us.  Attacking these concerns remains a primary focus.”
 
“As we look to the balance of 2010, we anticipate credit-related costs will continue to drive reported quarterly earnings performance.  If anticipated economic improvements materialize, we expect to see improved earnings over the long term as the result of gradual declines in credit-related costs.  Coupled with anticipated incremental revenue growth resulting from higher levels of earning assets attributable to relationships we have developed through our business banking initiatives that we have implemented, we would then expect to experience sustained positive earnings performance,” added Prisby.
 
 
 
 

 
CFS Bancorp, Inc. ­– Page 2 of 10
 
 
Progress on Strategic Growth and Diversification Plan
 
The Company’s Strategic Growth and Diversification Plan is built around four core objectives:  decreasing non-performing loans; ensuring costs are appropriate given the Company’s targeted future asset base; growing while diversifying by targeting small and mid-sized business owners for relationship-based banking opportunities; and expanding and deepening the Company’s relationships with its clients by meeting a higher percentage of the clients’ financial service needs.
 
In the first quarter, we continued to build momentum and achieve steady, consistent progress toward our Plan objectives.  We have been able to sustain that momentum over an extended period of time – in some instances more than five quarters – which has resulted in substantial progress towards reaching our goals.  Success has been most apparent in our attempts to diversify our client base and expand and deepen our relationships with clients.  As an example, as part of our diversification strategy we have targeted certain business segments for loan growth.  At December 31, 2008, roughly 39% of our commercial loan portfolio was in sectors we were targeting for growth (commercial & industrial, commercial real estate - owner occupied and multifamily), with the balance in sectors where we were trying to limit further exposure (construction and land development, commercial real estate – non-owner occupied, and participations and syndications purchased); by March 31, 2010, the targeted growth segments have grown $56.5 million to comprise 48% of the commercial loan portfolio.
 
Similarly, our focus on deepening relationships by selling additional new products is capturing core deposits in general and business non-interest bearing deposits in particular which is having a sizable positive impact on our net interest margin.  Since the fourth quarter of 2008, total core deposits have increased $57.3 million, or 13%.  Our success in capturing business demand deposits is shown in our self-funded ratio, which measures business demand deposit account balances relative to outstanding commercial loan balances.  Our self-funded ratio has increased to 14.5% at March 31, 2010 from 9.3% at December 31, 2008.  Our net interest margin has increased 56 basis points to 3.90% for the first quarter of 2010 from 3.34% for the fourth quarter of 2008.  As discussed in further detail below, our focus on controlling discretionary expenses has limited the impact of nondiscretionary cost increases on our reported earnings for the first quarter of 2010.
 
Our progress in achieving other plan objectives has been hampered by economic conditions.  Our core market area has not yet recovered sufficiently from an economic perspective to permit asset growth, and our focus on decreasing non-performing loans has been similarly hindered by the economy’s impact on our clients’ capacity to pay which has resulted in higher loan loss provisioning and credit-related costs.
 
To mitigate the impacts of these higher credit-related costs and other nondiscretionary costs, we continue to identify areas to reduce overhead costs as appropriate.  Since the fourth quarter of 2008, we have implemented or are in the process of implementing several specific cost reduction initiatives with estimated annual savings of approximately $1.2 million.  These initiatives include:

 
u  
the elimination or renegotiation of ten operational contracts with an estimated annual savings of $430,000;
u  
the implementation of a salary freeze with an estimated annual savings of $300,000;
u  
the ongoing conversion of paper statements to electronic statements with an estimated annual savings of $157,000 to date;
 

 
 
 

 
CFS Bancorp, Inc. ­– Page 3 of 10
 
 
u  
relocation of our operations center from a leased facility to existing facilities with an estimated annual savings of $100,000;
u  
the implementation of remote deposit recapture at our branch offices with an estimated annual savings of $72,000; and
u  
the elimination of deposit functionality at eleven low volume ATMs with an estimated annual savings of $68,000.
 
Net Interest Income
 
Net interest margin increased 6 basis points to 3.90% for the first quarter of 2010 from 3.84% for the fourth quarter of 2009 and 29 basis points from 3.61% for the first quarter of 2009.  Net interest income decreased to $9.4 million for the first quarter of 2010 compared to $9.7 million for the fourth quarter of 2009 and increased from $9.2 million for the first quarter of 2009.  Net interest margin was favorably impacted during the first quarter of 2010 when compared to the fourth quarter of 2009 by the repricing of certificates of deposit at lower interest rates.  When compared to the first quarter of 2009, net interest margin was favorably impacted by a 46.6% increase in the average balance of non-interest bearing deposits as a result of significant progress in improving the mix of deposit accounts held.
 
Interest income decreased 4.1% to $12.0 million for the first quarter of 2010 compared to $12.5 million for the fourth quarter of 2009 and 9.2% from $13.2 million for the first quarter of 2009.  The decrease was primarily due to lower average balances of securities and other interest-earning assets.
 
Interest expense decreased 9.5% to $2.6 million for the first quarter of 2010 from $2.8 million for the fourth quarter of 2009 and 36.6% from $4.1 million for the first quarter of 2009.  Interest expense was positively affected by continued disciplined pricing on deposits, the repricing of certificates of deposit at lower interest rates, and a reduction in average balances of FHLB borrowed money.  Interest expense for the first quarter of 2010 was also positively affected by a 46.6% increase in non-interest bearing deposit accounts from the first quarter of 2009.
 
Non-Interest Income and Non-Interest Expense
 
Excluding available-for-sale security gains and losses, non-interest income decreased $1.7 million, or 44.2%, from the fourth quarter of 2009 due to the absence of $1.4 million of income that was realized during the 2009 period from bank-owned life insurance and a $332,000 decrease in service charges and other fees.  For the first quarter of 2010, service charges were impacted by lower retail overdraft activity resulting in a decrease of $218,000 and loan fees decreased $108,000 primarily as a result of lower credit enhancement fees as the Company is not actively pursuing these products.  Non-interest income, excluding available-for-sale security gains and losses, decreased $141,000, or 6.3%, from the first quarter of 2009 due to the realization of income related to certain viatical investments during the 2009 period.
 
Non-interest expense for the first quarter of 2010 decreased 2.0% to $9.5 million compared to $9.7 million for the fourth quarter of 2009 primarily due to a $588,000 decrease in OREO related expense as the Company established valuation allowances for certain properties during the 2009 period.  Compensation and employee benefits expense decreased $67,000, excluding an increase in pension expense totaling $599,000 due to the fourth quarter 2009 adjustment of pension expense resulting from the receipt of the plan’s annual funding requirements.  In addition, marketing expense and other general and administrative expense each decreased $147,000 due to ongoing control over discretionary costs.  
 
 
 

 
CFS Bancorp, Inc. ­– Page 4 of 10
 
 
Partially offsetting these decreases, net occupancy expense increased $143,000 due to adjustments for real estate tax accruals during the 2009 period upon the receipt of tax bills, and professional fees increased $119,000 due to services provided for various corporate matters including the costs associated with the current proxy contest.
 
Non-interest expense for the first quarter of 2010 was relatively stable at $9.5 million compared to $9.4 million for the first quarter of 2009.  Efforts to control discretionary costs have resulted in significant decreases in certain non-interest expense categories.  Compensation and employee benefits expense decreased $503,000 from the first quarter of 2009 due to a 4.3% reduction in FTEs from 324 at March 31, 2009 to 310 at March 31, 2010.  In addition, net occupancy expense decreased $142,000 as the Company vacated leased space during 2009 and fully utilized space in buildings currently owned.  Despite successful cost control initiatives, non-interest expense continues to be hampered by elevated levels of non-discretionary costs such as professional fees, OREO related expenses, and FDIC assessments.  Professional fees increased $334,000 as a result of various corporate matters including the costs associated with the current proxy contest.  OREO related expense increased $437,000 due to additional valuation reserves and maintenance related to these properties.  FDIC insurance premiums increased $194,000 due to higher assessment rates effective during the second quarter of 2009.
 
Asset Quality
 
The provision for losses on loans for the first quarter of 2010 was relatively stable at $1.7 million compared to $1.8 million for the fourth quarter of 2009 and increased from $624,000 for the first quarter of 2009.  Net charge-offs for the first quarter of 2010 totaled $770,000 compared to $3.2 million for the fourth quarter of 2009 and $710,000 for the first quarter of 2009.  Net charge-offs during the first quarter of 2010 included charge-offs totaling $475,000 of commercial and industrial loans secured by business assets, $209,000 of one-to-four family residential loans, and $137,000 of home equity lines of credit.  During the first quarter of 2010, impairment reserves also increased by $616,000 on three commercial real estate – non-owner occupied loans totaling $17.3 million.
 
The allowance for losses on loans totaled $20.4 million at March 31, 2010 compared to $19.5 million at December 31, 2009.  The ratio of allowance for losses on loans to total loans increased to 2.67% at March 31, 2010 compared to 2.55% at December 31, 2009.  When management determines a non-performing collateral dependent loan has a collateral shortfall, management will immediately charge-off the collateral shortfall.  As a result, the Company is not required to maintain an allowance for losses on loans on these loans as the loan balance has already been written down to its net realizable value (fair value less estimated costs to sell the collateral).
 
Balance Sheet
 
At March 31, 2010, the Company’s total assets were $1.09 billion compared to $1.08 billion at December 31, 2009.  Securities available-for-sale totaled $184.0 million at March 31, 2010 compared to $188.8 million at December 31, 2009.  The Company took advantage of the impending end of the Federal Reserve Bank’s purchase program and record tight spreads on agency mortgage securities to reposition part of its securities portfolio in an effort to improve interest rate risk.  During the first quarter, $9.6 million of securities available-for-sale were sold for a realized gain of $456,000.  The proceeds from the sale were utilized to reinvest in the portfolio and to further strengthen the Company’s liquidity.
 
 
 

 
CFS Bancorp, Inc. ­– Page 5 of 10
 
 
Deposits increased $37.4 million to $887.1 million at March 31, 2010 from $849.8 million at December 31, 2009 resulting from increases of $8.7 million in core non-interest bearing checking accounts, $6.8 million in money market accounts, $4.3 million in savings accounts, and $1.5 million in interest-bearing checking accounts.  The Company also increased its certificates of deposit accounts by $16.2 million.  The Company has had great success in growing deposits through many channels including enhancing our brand recognition within our communities, offering attractive deposit products, bringing in new client relationships by meeting all of their banking needs, and holding our experienced sales team accountable for growing deposits and relationships.  The increase in the Company’s core deposits strengthened its balance sheet and enhanced its liquidity by replacing FHLB borrowings.  As previously mentioned, increased core deposits are reflective of our success in deepening our client relationships, one of our core Strategic Plan objectives.
 
The Company’s deposits are presented in the table below as of the dates indicated.  While the Company maintains strong relationships with its municipal clients, and municipal deposits continue to comprise an important funding source, management is lowering its reliance on such funds in anticipation that the recession’s impact on municipalities and other government-related entities will result in lower municipal deposit levels.

   
March 31,
   
December 31,
 
   
2010
   
2009
 
   
(Dollars in thousands)
 
Core deposits                                                             
  $ 464,928     $ 445,550  
Certificates of deposit                                                             
    370,454       354,401  
Subtotal non-municipal deposits                                                           
    835,382       799,951  
Municipal core deposits                                                             
    40,758       38,993  
Municipal certificates of deposit                                                             
    10,997       10,814  
Subtotal municipal deposits                                                           
    51,755       49,807  
Total deposits                                                           
  $ 887,137     $ 849,758  

The Company’s borrowed money decreased to $83.4 million at March 31, 2010 from $111.8 million at December 31, 2009 as the Company continues to strengthen its balance sheet and enhance its liquidity position.  The Company’s borrowed money consisted of the following as of the dates indicated:

   
March 31,
   
December 31,
 
   
2010
   
2009
 
   
(Dollars in thousands)
 
Short-term variable-rate borrowed money and
repurchase agreements                                                           
  $ 14,978     $ 24,299  
Gross FHLB borrowed money                                                             
    68,462       87,509  
Total borrowed money                                                             
  $ 83,440     $ 111,808  

Shareholders’ equity at March 31, 2010 increased to $111.2 million from $110.4 million at December 31, 2009 primarily due to net income totaling $698,000.
 
At March 31, 2010, our tangible common equity was $111.2 million, or 10.28% of tangible assets compared to $110.4 million, or 10.31% of tangible assets at December 31, 2009.  At March 31, 2010, the Bank’s total capital to risk-weighted assets increased to 12.62% compared to 12.35% at December 31, 2009 as a result of increased net income and a shift in the assets to lower risk-weightings.  At March 31, 2010, the Bank’s risk-based capital ratio exceeded the regulatory guideline of 10% to be considered “well-capitalized” by $22.2 million.
 
 
 

 
CFS Bancorp, Inc. ­– Page 6 of 10
 
 
CFS Bancorp, Inc. is the parent of Citizens Financial Bank, a $1.1 billion asset federal savings bank.  Citizens Financial Bank is an independent bank focusing its people, products, and services on helping individuals, businesses, and communities be successful.  The Bank has 23 offices throughout adjoining markets in Chicago’s Southland and Northwest Indiana.  The Company’s website can be found at www.citz.com.
 
 
#   #   #
 
This press release contains certain forward-looking statements and information relating to the Company that is based on the beliefs of management as well as assumptions made by and information currently available to management.  These forward-looking statements include but are not limited to statements regarding successful execution of the Company’s strategy and its Strategic Growth and Diversification Plan, current regulatory capital and equity ratios, diversification of the loan portfolio, deepening client relationships, levels of core deposits, non-performing asset levels, credit-related costs, revenue growth and levels of earning assets, self-funded ratio, general economic and competitive conditions nationally and within our core market area, reduction of discretionary costs and cost savings initiatives, levels of nondiscretionary costs, levels of provision for the allowance for losses on loans and charge-offs, loan and deposit growth, interest on loans, asset yields and cost of funds, net interest income, net interest margin, non-interest income, non-interest expense, interest rate environment, and other risk factors identified in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2009, as amended, and other filings with the Securities and Exchange Commission.  In addition, the words “anticipate,” “believe,” “estimate,” “expect,” “indicate,” “intend,” “should,” and similar expressions, or the negative thereof, as well as statements that include future events, tense, or dates, or are not historical or current facts, as they relate to the Company or the Company’s management, are intended to identify forward-looking statements.  Such statements reflect the current views of the Company with respect to future events and are subject to certain risks, uncertainties, assumptions, and changes in circumstances.  Forward-looking statements are not guarantees of future performance or outcomes, and actual results or events may differ materially from those included in these statements.  The Company does not intend to update these forward-looking statements.
 
#   #   #
 
SELECTED CONSOLIDATED FINANCIALS AND OTHER DATA FOLLOW

 
 

 
CFS Bancorp, Inc. ­– Page 7 of 10

CFS BANCORP, INC.
Highlights (Unaudited)
(Dollars in thousands, except per share data)
                     
     
Three Months Ended
EARNINGS HIGHLIGHTS AND PERFORMANCE RATIOS (1)    
March 31, 2010
 
December 31, 2009
 
March 31, 2009
Net income
   
$                                  698
   
$                               1,997
   
$                               1,461
 
Basic earnings per share
   
                     0.07
   
                     0.19
   
                     0.14
 
Diluted earnings per share
   
                     0.07
   
                     0.19
   
                     0.14
 
Cash dividends declared per share
   
                     0.01
   
                     0.01
   
                     0.01
 
Return on average assets
   
                     0.26
%
 
                     0.73
%
 
                     0.53
%
Return on average equity
   
                     2.55
   
                     7.20
   
                     5.27
 
Average yield on interest-earning assets
   
                     4.96
   
                     4.97
   
                     5.21
 
Average cost on interest-bearing liabilities
 
                     1.20
   
                     1.30
   
                     1.78
 
Interest rate spread
   
                     3.76
   
                     3.67
   
                     3.43
 
Net interest margin
   
                     3.90
   
                     3.84
   
                     3.61
 
Average equity to average assets (2)
   
                   10.26
   
                   10.12
   
                   10.09
 
Average interest-earning assets
                   
to average interest-bearing liabilities (2)
   
                 113.19
   
                 115.22
   
                 111.39
 
Non-interest expense to average assets
   
                     3.55
   
                     3.53
   
                     3.43
 
Efficiency ratio (3)
   
                   79.01
   
                   71.67
   
                   77.75
 
Market price per share of common stock
                   
for the period ended:
Closing
 
$                                 4.43
   
$                                 3.23
   
$                                 3.90
 
 
High
 
                     4.99
   
                     4.73
   
                     4.80
 
 
Low
 
                     3.02
   
                     3.23
   
                     1.75
 
                     
STATEMENT OF CONDITION HIGHLIGHTS AND
       
PERFORMANCE RATIOS    
March 31, 2010
 
December 31, 2009
 
March 31, 2009
Total assets
   
$                        1,092,127
   
$                        1,081,515
   
$                        1,111,908
 
Loans receivable, net of unearned fees
   
               763,767
   
               762,386
   
               756,134
 
Total deposits
   
               887,137
   
               849,758
   
               863,884
 
Total shareholders' equity
   
               111,193
   
               110,373
   
               110,751
 
Book value per common share
   
                   10.28
   
                   10.25
   
                   10.33
 
Non-performing loans
   
                 57,816
   
                 59,009
   
                 55,330
 
Non-performing assets
   
                 68,432
   
                 68,251
   
                 58,629
 
Allowance for losses on loans
   
                 20,402
   
                 19,461
   
                 15,472
 
Non-performing loans to total loans
   
                     7.57
%
 
                     7.74
%
 
                     7.32
%
Non-performing assets to total assets
   
                     6.27
   
                     6.31
   
                     5.27
 
Allowance for losses on loans
                   
to non-performing loans
   
                   35.29
   
                   32.98
   
                   27.96
 
Allowance for losses on loans to total loans
 
                     2.67
   
                     2.55
   
                     2.05
 
                     
Employees (FTE)
   
                      310
   
                      312
   
                      324
 
Branches and offices
   
                        23
   
                        23
   
                        22
 
                     
     
Three Months Ended
AVERAGE BALANCE SHEET DATA
   
March 31, 2010
 
December 31, 2009
 
March 31, 2009
Total assets
   
$                        1,083,314
   
$                        1,087,068
   
$                        1,114,507
 
Loans receivable, net of unearned fees
   
               760,822
   
               761,320
   
               751,910
 
Total interest-earning assets
   
               982,630
   
            1,000,120
   
            1,029,626
 
Total liabilities
   
               972,133
   
               977,075
   
            1,002,060
 
Total deposits
   
               864,850
   
               860,374
   
               823,483
 
Interest-bearing deposits
   
               771,230
   
               766,491
   
               759,634
 
Non-interest bearing deposits
   
                 93,620
   
                 93,883
   
                 63,849
 
Total interest-bearing liabilities
   
               868,088
   
               868,022
   
               924,323
 
Shareholders' equity
   
               111,181
   
               109,993
   
               112,447
 
(1)  Ratios are annualized where appropriate.
                 
(2)  Ratios calculated on average balances for the periods presented.
             
(3)  See calculations in the last table of this press release.
                 

 
 

 
CFS Bancorp, Inc. ­– Page 8 of 10

CFS BANCORP, INC.
Consolidated Statements of Income (Unaudited)
(Dollars in thousands, except per share data)
                   
   
For the Three Months Ended
   
March 31,
 
December 31,
 
March 31,
   
2010
 
2009
 
2009
Interest income:
                 
Loans
 
$                               9,678
   
$                               9,877
   
$                               9,945
 
Securities
 
             2,213
   
             2,529
   
              3,043
 
Other
 
               124
   
               122
   
                 243
 
Total interest income
 
           12,015
   
           12,528
   
            13,231
 
                   
Interest expense:
                 
Deposits
 
             2,053
   
             2,171
   
              3,096
 
Borrowings
 
               519
   
               670
   
                 960
 
Total interest expense
 
             2,572
   
             2,841
   
              4,056
 
Net interest income
 
             9,443
   
             9,687
   
              9,175
 
Provision for losses on loans
 
             1,710
   
             1,821
   
                 624
 
Net interest income after provision for losses on loans
 
             7,733
   
             7,866
   
              8,551
 
                   
Non-interest income:
                 
Service charges and other fees
 
             1,220
   
             1,552
   
              1,299
 
Card-based fees
 
               437
   
               415
   
                 388
 
Commission income
 
                 54
   
                 49
   
                  71
 
Available-for-sale security gains, net
 
               456
   
                 51
   
                 720
 
Other asset gains, net
 
                   1
   
                 12
   
 –
 
Income from bank-owned life insurance
 
               223
   
             1,631
   
                 178
 
Other income
 
               155
   
                 86
   
                 295
 
Total non-interest income
 
             2,546
   
             3,796
   
              2,951
 
                   
Non-interest expense:
                 
Compensation and employee benefits
 
             4,672
   
             4,140
   
              5,175
 
Net occupancy expense
 
               755
   
               612
   
                 897
 
Professional fees
 
               684
   
               565
   
                 350
 
Furniture and equipment expense
 
               533
   
               548
   
                 535
 
FDIC insurance premiums
 
               498
   
               502
   
                 304
 
Data processing
 
               430
   
               424
   
                 419
 
Marketing
 
               114
   
               261
   
                 198
 
OREO related expense
 
               636
   
             1,224
   
                 199
 
Loan collection expense
 
               169
   
               259
   
                 298
 
Other general and administrative expenses
 
               981
   
             1,128
   
              1,053
 
Total non-interest expense
 
             9,472
   
             9,663
   
              9,428
 
                   
Income before income taxes
 
               807
   
             1,999
   
              2,074
 
Income tax expense
 
               109
   
                   2
   
                 613
 
                   
Net income
 
$                                  698
   
$                               1,997
   
$                               1,461
 
                   
Per share data:
                 
Basic earnings per share
 
$                                 0.07
   
$                                 0.19
   
$                                 0.14
 
Diluted earnings per share
 
$                                 0.07
   
$                                 0.19
   
$                                 0.14
 
Cash dividends declared per share
 
$                                 0.01
   
$                                 0.01
   
$                                 0.01
 
                   
Weighted-average shares outstanding
 
     10,581,770
   
     10,606,698
   
      10,495,835
 
Weighted-average diluted shares outstanding
 
     10,673,776
   
     10,697,410
   
      10,628,901
 

 
 

 
CFS Bancorp, Inc. ­– Page 9 of 10
 
CFS BANCORP, INC.
Consolidated Statements of Condition (Unaudited)
(Dollars in thousands)
                   
   
March 31,
 
December 31,
 
March 31,
    2010   2009   2009
ASSETS
                 
Cash and amounts due from depository institutions
 
$                             26,170
   
$                             24,041
   
$                             14,937
 
Interest-bearing deposits
 
            12,851
   
                 387
   
            16,767
 
Federal funds sold
 
                     –
   
                     –
   
                 433
 
Cash and cash equivalents
 
            39,021
   
            24,428
   
            32,137
 
                   
Securities available-for-sale, at fair value
 
           184,005
   
           188,781
   
           222,080
 
Securities held-to-maturity
 
              5,000
   
              5,000
   
              6,940
 
Investment in Federal Home Loan Bank stock, at cost
 
            23,944
   
            23,944
   
            23,944
 
   
                     
             
Loans receivable, net of unearned fees
 
           763,767
   
           762,386
   
           756,134
 
Allowance for losses on loans
 
           (20,402
 
           (19,461
 
           (15,472
Net loans
 
           743,365
   
           742,925
   
           740,662
 
                   
Interest receivable
 
              3,478
   
              3,469
   
              4,045
 
Other real estate owned
 
            10,616
   
              9,242
   
              3,299
 
Office properties and equipment
 
            20,128
   
            20,382
   
            19,697
 
Investment in bank-owned life insurance
 
            34,797
   
            34,575
   
            36,784
 
Net deferred tax assets
 
            17,817
   
            18,036
   
            17,561
 
Prepaid expenses and other assets
 
              9,956
   
            10,733
   
              4,759
 
Total assets
 
$                        1,092,127
   
$                        1,081,515
   
$                        1,111,908
 
                   
LIABILITIES AND SHAREHOLDERS' EQUITY
                 
Deposits
 
$                           887,137
   
$                           849,758
   
$                           863,884
 
Borrowed money
 
            83,440
   
           111,808
   
           124,770
 
Advance payments by borrowers for taxes and insurance
 
              4,815
   
              4,322
   
              4,594
 
Other liabilities
 
              5,542
   
              5,254
   
              7,909
 
Total liabilities
 
           980,934
   
           971,142
   
        1,001,157
 
                   
Shareholders' Equity:
                 
Preferred stock, $0.01 par value; 15,000,000 shares authorized
 –
   
 –
   
 –
 
Common stock, $0.01 par value; 85,000,000 shares authorized;
             
23,423,306 shares issued; 10,819,635, 10,771,061, and
                 
10,723,903 shares outstanding
 
                 234
   
                 234
   
                 234
 
Additional paid-in capital
 
           188,740
   
           188,930
   
           189,367
 
Retained earnings
 
            81,156
   
            80,564
   
            82,894
 
Treasury stock, at cost; 12,603,671, 12,652,245, and
                 
12,699,403 shares
 
         (156,852
 
         (157,041
)  
         (158,027
Accumulated other comprehensive loss, net of tax
 
             (2,085
 
             (2,314
)  
             (3,717
Total shareholders' equity
 
           111,193
   
           110,373
   
           110,751
 
                   
Total liabilities and shareholders' equity
 
$                        1,092,127
   
$                        1,081,515
   
$                        1,111,908
 

 
 

 
CFS Bancorp, Inc. ­– Page 10 of 10
 
CFS BANCORP, INC.
Efficiency Ratio Calculations (Unaudited)
(Dollars in thousands)
                       
    Three Months Ended
  March 31,   December 31,   March 31,
  2010   2009     2009
Efficiency Ratio:
                     
Non-interest expense
  $
          9,472
      $
          9,663
      $
          9,428
 
                       
Net interest income plus non-interest income
  $
        11,989
      $
       13,483
      $
        12,126
 
                       
Efficiency ratio
 
79.01
%
   
71.67
%
   
77.75
%
                       
Core Efficiency Ratio:
                     
Non-interest expense
  $
          9,472
      $
          9,663
      $
          9,428
 
Adjustment for OREO expense
  $
           (636
    $
        (1,224
    $
          (199
Adjustment for loan collection expense
  $
           (169
    $
           (259
    $
          (298
Non-interest expense - as adjusted
  $
          8,667
      $
          8,180
      $
          8,931
 
                       
                       
Net interest income plus non-interest income
  $
        11,989
      $
        13,483
     $
        12,126
 
                       
Adjustments:
                     
Net realized gains on sales of securities available-for-sale
 
            (456
   
              (51
   
            (720
Net realized gains on sales of assets
 
                (1
   
              (12
   
 –
 
Amortization of deferred premium
 
 –
     
                17
     
                72
 
Net interest income plus non-interest income - as adjusted
  $
        11,532
      $
        13,437
      $
        11,478
 
                       
Core efficiency ratio
 
75.16
%
   
60.88
%
   
77.81
%