EX-99 3 exhibit99.htm EARNINGS RELEASE FIRST MIDWEST BANCORP, INC.

Exhibit 99

News Release


First Midwest Bancorp, Inc.

First Midwest Bancorp
One Pierce Place, Suite 1500
Itasca, Illinois 60143-9768
(630) 875-7450

FOR IMMEDIATE RELEASE

CONTACT:

Michael L. Scudder

EVP, Chief Financial Officer

TRADED:

NASDAQ Global Select Market

(630) 875-7283

SYMBOL:

FMBI

www.firstmidwest.com


FIRST MIDWEST REPORTS STRONG FULL YEAR
AND FOURTH QUARTER RESULTS

*

Record Net Income of $117.2 million, Up 15.7% vs. 2005

*

ROAA of 1.42% and ROAE of 16.9% for Full Year 2006

*

EPS of $0.63 for 4Q06, Up 28.6% vs. 4Q05

*

Loan Growth of 16.3% vs. 4Q05

*

Net Interest Margin of 3.57% for 4Q06 vs. 3.69% for 3Q06

*

Nonperforming Assets Decreased 12.1% vs. 3Q06


ITASCA, IL, JANUARY 24, 2007
- First Midwest Bancorp, Inc. ("First Midwest") (NASDAQ NGS: FMBI) today reported net income for fourth quarter ended December 31, 2006 of $31.5 million, up 39.3% as compared to $22.6 million in fourth quarter 2005. First Midwest's net income for full year 2006 was $117.2 million, up 15.7% as compared to $101.4 million in 2005. Earnings per diluted share was $0.63 for fourth quarter ended December 31, 2006 and $2.37 for full year 2006, as compared to $0.49 for fourth quarter 2005 and $2.21 for full year 2005.

Performance for fourth quarter 2006 reflects certain counter balancing events:

* Net realized securities gains of $3.4 million, or $0.04 per diluted share for fourth quarter 2006 as compared to net realized securities losses of $6.2 million, or $0.08 per diluted share, for fourth quarter 2005.

* A $1.1 million increase in loan loss provisioning as compared to fourth quarter 2005, or $0.01 per diluted share, due in part to a $1.3 million charge related to a single, purchased commercial lease.

1


* The recognition of stock option expense of $650 thousand, or $0.01 per diluted share, in fourth quarter 2006 pursuant to the adoption of SFAS No. 123R, "Share-Based Payment," on January 1, 2006.

* The absence of employee severance costs in fourth quarter 2006 as compared to $679,000, or $0.01 per diluted share, in fourth quarter 2005.

Performance for full year 2006 reflects the following counter balancing events:

* Net realized securities gains of $4.3 million, or $0.06 per diluted share in 2006 as compared to net realized securities losses of $3.3 million, or $0.04 per diluted share, in 2005.

* The negative impact of integration and related costs totaling $3.0 million, or $0.04 per diluted share, recorded in the second quarter of 2006 specific to the Bank Calumet acquisition.

* Stock option expense of $2.8 million, or $0.04 per diluted share, in 2006 recognized pursuant to the adoption of FAS 123R on January 1, 2006.

Fourth quarter 2006 performance resulted in an annualized return on average assets of 1.47%, as compared to 1.25% for fourth quarter 2005, and an annualized return on average equity of 16.4%, as compared to 16.6% for fourth quarter 2005.

"Our performance in 2006 reflects the cross-currents outlined above. All of this activity was accomplished in perhaps the most challenging interest rate environment on record," said First Midwest President and Chief Executive Officer John O'Meara.

"The successful acquisition and integration of Bank Calumet significantly increased our total assets and importantly expanded our suburban Chicago distribution network by over 40%. In addition to the benefits of Bank Calumet, our sales platform continues to perform at a high level, producing year over year growth in corporate lending, trust and asset management, and fee-based revenues. At the same time our planned reduction in the relative size of our securities portfolio is on track."


Earnings Guidance


O'Meara concluded, "The headwinds of the current interest rate and competitive environment continues to hamper earnings expansion in 2007 for both ourselves and the industry at large, primarily through

2


margin compaction. In such an environment, the strength of our above-peer profitability, balance sheet, sales platform, and credit culture affords First Midwest opportunities to successfully weather this environment, while remaining focused on the long-term success of the Company. In 2007 solid corporate loan growth, low credit costs, increased fee-based revenues, diligent expense management, and the prudent administration of our securities portfolio are expected to continue to mitigate margin pressures. We currently expect full year diluted earnings per share to be in the range of $ 2.41 to $2.51."


Net Interest Margin


First Midwest's net interest income was $62.8 million for fourth quarter 2006, up 5.8% from $59.3 million for fourth quarter 2005. This increase was driven by a $1.0 billion increase in average interest-earning assets as compared to fourth quarter 2005, which was primarily due to the acquisition of Bank Calumet on March 31, 2006. Net interest margin for fourth quarter 2006 was 3.57%, down 12 basis points from third quarter 2006, reflecting the combined impact of the inverted interest rate yield curve on interest-earning asset yields and increased deposit and borrowing costs.

Securities Portfolio Activity

Total securities as of December 31, 2006 were $2.5 billion, down from $2.7 billion as of September 30, 2006, as proceeds received from mortgage-backed securities cash flows and the sale of municipal securities were not fully reinvested given the narrow spread between asset yields and funding costs available in the marketplace. In addition, fourth quarter 2006 market conditions afforded the opportunity to sell approximately $50 million of tax exempt municipal securities yielding, on a tax-equivalent basis, 7.43%, and realize a gain of $3.3 million. As of December 31, 2006, total municipal securities were $1.1 billion and reflected an unrealized $4.4 million in appreciation affording further balance sheet flexibility in 2007.

Increases in Loan Growth and Funding

Total loans grew to $5.0 billion as of December 31, 2006, an increase of 16.3% from December 31, 2005. This growth was due primarily to the addition of $676.4 million of loans acquired as part of the acquisition of Bank Calumet. Total loans as of December 31, 2006 declined $60.6 million, or 1.2%, as

3


compared to September 30, 2006, reflecting lower consumer and corporate loan balances. Consumer loans declined $29.0 million on a linked quarter basis, primarily due to continued run off of the Company's indirect auto portfolio. Corporate loans declined $31.6 million, due to lower commercial and commercial real estate balances. While corporate sales activity was brisk throughout the quarter, large payoffs resulting from completed interim financing projects dampened outstandings.

Average deposits for fourth quarter 2006 totaled $6.2 billion, an increase of 20.0%, as compared to fourth quarter 2005, primarily as a result of deposits obtained through the acquisition of Bank Calumet. As compared to third quarter 2006, average deposits for fourth quarter 2006 declined $52.7 million, as growth in time deposit and savings account levels were offset by lower NOW and money market account balances, resulting primarily from seasonal declines in public fund deposits.


Noninterest Income and Expense


First Midwest's total noninterest income for fourth quarter 2006 was $29.7 million as compared to $14.4 million for fourth quarter 2005. Noninterest income for fourth quarter 2006 included $3.4 million in securities gains, and fourth quarter 2005 included $6.2 million in securities losses. The remaining components of noninterest income totaled $26.3 million for fourth quarter 2006, an increase of 27.8% as compared to fourth quarter 2005, reflecting higher fee-based revenues and revenue from corporate owned life insurance. In fourth quarter 2006, fee-based revenues totaled $23.3 million, an increase of $4.9 million or 26.4%, as compared to fourth quarter 2005, with approximately $3.4 million of this increase attributable to the acquisition of Bank Calumet, and the remainder reflecting higher service charges on deposit accounts and card-based revenues.

Total noninterest expense for fourth quarter 2006 was $47.8 million, up from $42.6 million in fourth quarter 2005. The majority of this increase is attributable to higher salaries, employee benefits, professional services, and occupancy expenses resulting from the acquisition of Bank Calumet.

First Midwest's efficiency ratio was 49.6% for fourth quarter 2006, as compared to 49.8% for fourth quarter 2005.

4


Stable Credit Quality

First Midwest's overall credit quality remained solid during fourth quarter 2006, with nonperforming assets as of December 31, 2006 totaling $18.9 million, down 12.1% as compared to $21.5 million at September 30, 2006. As of December 31, 2006, nonperforming assets, including foreclosed real estate, represented 0.38% of total loans plus foreclosed real estate, as compared to 0.35% as of December 31, 2005 and 0.42% as of September 30, 2006.

Net charge-offs for fourth quarter 2006 totaled $3.9 million and included a $1.3 million charge related to a single, purchased commercial lease. Net charge offs represented 0.30% of average loans for fourth quarter 2006, as compared to 0.25% for fourth quarter 2005 and 0.21% for third quarter 2006. Provisioning for loan losses for fourth quarter 2006 fully covered net charge-offs. As of December 31, 2006, the reserve for loan losses stood at 1.25% of total loans, as compared to 1.31% as of December 31, 2005 and 1.23% as of September 30, 2006 and represented 384.8% of nonperforming loans.


Solid Capital Management


As of December 31, 2006, First Midwest's Total Risk Based Capital ratio was 12.2%, compared to 11.8% as of December 31, 2005. The Tier 1 Risk Based Capital ratio was 9.6% as compared to 10.7% as of December 31, 2005. First Midwest's Tier 1 Leverage Ratio was 7.3% as compared to 8.2% as of December 31, 2005.

First Midwest's tangible capital ratio, which represents the ratio of stockholders' equity to total assets excluding intangible assets, stood at 5.62%, down from 6.30% as of December 31, 2005. The acquisition of Bank Calumet on March 31, 2006 reduced the tangible capital ratio by 55 basis points as a result of the net impact of the additional goodwill and other intangible assets acquired and common shares issued. In addition, a negative $8.6 million adjustment to equity decreased the tangible capital ratio by 10 basis points. This adjustment resulted from the adoption of SFAS No. 158, "Employers' Accounting for Defined Benefit Pension and Other Postretirement Plans," effective December 31, 2006.

In 2006, First Midwest elected to suspend its stock repurchase program, as it rebuilds tangible capital following the acquisition of Bank Calumet. With 2.1 million shares remaining under its existing authorization, First Midwest may reinstate its repurchase program in 2007, with the pace and timing of repurchase activity, if any, dependent upon market conditions and other factors.

5


About First Midwest


First Midwest is the premier relationship-based banking franchise in the growing Chicagoland banking market. As one of the Chicago metropolitan area's largest independent bank holding companies, First Midwest provides the full range of both business and retail banking and trust and investment management services through 102 offices located in 63 communities, primarily in metropolitan Chicago. First Midwest was the only bank named by Chicago magazine as one of the 25 best places to work in Chicago.



Safe Harbor Statement

Safe Harbor Statement under the Private Securities Act of 1995: Statements in this news release that are forward-looking statements are subject to various risks and uncertainties concerning specific factors described in First Midwest Bancorp's 2005 Form 10-K and other filings with the U.S. Securities and Exchange Commission. Such information contained herein represents management's best judgment as of the date hereof based on information currently available. First Midwest does not intend to update this information and disclaims any legal obligation to the contrary. Historical information is not necessarily indicative of future performance.

Accompanying Financial Statements and Tables

Accompanying this press release is the following unaudited financial information:

* Operating Highlights, Balance Sheet Highlights and Stock Performance Data (1 page)

* Condensed Consolidated Statements of Condition (1 page)

* Condensed Consolidated Statements of Income (1 page)

* Selected Quarterly Data and Asset Quality Data (1 page)

Press Release and Additional Information Available on Website

This press release, the accompanying financial statements and tables and certain additional unaudited selected financial information (totaling 3 pages) are available through the "Investor Relations" section of First Midwest's website at www.firstmidwest.com.

6


First Midwest Bancorp, Inc.

Press Release Dated January 24, 2007

Operating Highlights

Unaudited

Quarters Ended

Years Ended

(Amounts in thousands except per share data)

Dec. 31, 2006

Sept. 30, 2006

Dec. 31, 2005

Dec. 31, 2006

Dec. 31, 2005

Net income

$

31,528

$

31,215

$

22,630

$

117,246

$

101,377

Diluted earnings per share

$

0.63

$

0.62

$

0.49

$

2.37

$

2.21

Return on average equity

16.40%

17.09%

16.58%

16.87%

18.83%

Return on average assets

1.47%

1.44%

1.25%

1.42%

1.44%

Net interest margin

3.57%

3.69%

3.79%

3.67%

3.87%

Efficiency ratio

49.55%

49.06%

49.76%

50.53%

49.44%

Balance Sheet Highlights

Unaudited

Quarters Ended

(Amounts in thousands except per share data)

Dec. 31, 2006

Sept. 30, 2006

Dec. 31, 2005

Total assets

$

8,441,526

$

8,596,864

$

7,210,151

Total loans

5,008,944

5,069,554

4,306,191

Total deposits

6,167,216

6,229,390

5,147,832

Stockholders' equity

751,014

745,869

544,068

Book value per share

$

15.01

$

14.92

$

11.99

Period end shares outstanding

50,025

50,001

45,387

Stock Performance Data

Unaudited

Quarters Ended

Dec. 31, 2006

Sept. 30, 2006

Dec. 31, 2005

Market Price:

Quarter End

$

38.68

$

37.89

$

35.06

High

$

39.52

$

38.89

$

39.25

Low

$

36.62

$

34.42

$

34.66

Quarter end price to book value

2.6

x

2.5

x

2.9

x

Quarter end price to 2006 earnings

16.3

x

15.5

x

N/A

Dividends declared per share

$

0.295

$

0.275

$

0.275

7


First Midwest Bancorp, Inc.

Press Release Dated January 24, 2007

Condensed Consolidated Statements of Condition

December 31,

(Amounts in thousands)

2006

2005

Unaudited (1)

Audited

Assets

Cash and due from banks

$

209,825

$

157,070

Funds sold and other short-term investments

9,841

5,908

Securities available for sale

2,442,674

2,286,630

Securities held to maturity, at amortized cost

91,380

56,772

Loans

5,008,944

4,306,191

Reserve for loan losses

(62,370)

(56,393)

Net loans

4,946,574

4,249,798

Premises, furniture, and equipment

126,677

95,345

Investment in corporate owned life insurance

196,598

156,441

Goodwill and other intangible assets

292,658

95,997

Accrued interest receivable and other assets

125,299

106,190

Total assets

$

8,441,526

$

7,210,151

Liabilities and Stockholders' Equity

Deposits

$

6,167,216

$

5,147,832

Borrowed funds

1,182,268

1,294,532

Long-term debt

228,674

130,092

Accrued interest payable and other liabilities

112,354

93,627

Total liabilities

7,690,512

6,666,083

Common stock

613

569

Additional paid-in capital

205,044

60,760

Retained earnings

823,787

762,575

Accumulated other comprehensive loss

(15,288)

(8,284)

Treasury stock, at cost

(263,142)

(271,552)

Total stockholders' equity

751,014

544,068

Total liabilities and stockholders' equity

$

8,441,526

$

7,210,151

  1. While unaudited, the 2006 Condensed Consolidated Statement of Condition has been prepared in accordance with U.S. generally accepted accounting principles and is derived from the 2006 financial statements upon which Ernst & Young LLP, First Midwest's independent external auditor, will issue an audit opinion upon completion of their audit procedures.

8


First Midwest Bancorp, Inc.

Press Release Dated January 24, 2007

Condensed Consolidated Statements of Income

Quarters Ended

Years Ended

December 31,

December 31,

(Amounts in thousands except per share data)

2006

2005

2006

2005

Unaudited (1)

Unaudited (1)

Unaudited (2)

Audited

Interest Income

Loans

$

94,183

$

73,503

$

352,939

$

266,925

Securities

31,076

26,412

122,909

99,404

Other

138

115

561

371

Total interest income

125,397

100,030

476,409

366,700

Interest Expense

Deposits

42,769

26,174

148,118

86,675

Borrowed funds

16,105

12,363

62,974

35,834

Long-term debt

3,760

2,144

13,458

8,341

Total interest expense

62,634

40,681

224,550

130,850

Net interest income

62,763

59,349

251,859

235,850

Provision for loan losses

3,865

2,780

10,229

8,930

Net interest income after provision for loan losses

58,898

56,569

241,630

226,920

Noninterest Income

Service charges on deposit accounts

10,594

8,308

40,036

30,199

Trust and investment management fees

3,666

3,059

14,269

12,593

Other service charges, commissions, and fees

5,362

4,479

20,135

17,572

Card-based fees

3,712

2,615

13,777

10,207

Subtotal, fee-based revenues

23,334

18,461

88,217

70,571

Corporate owned life insurance income

1,966

1,437

7,616

5,163

Security gains, net

3,371

(6,152)

4,269

(3,315)

Other

982

664

3,181

2,193

Total noninterest income

29,653

14,410

103,283

74,612

Noninterest Expense

Salaries and employee benefits

26,507

23,991

106,201

95,179

Net occupancy expense

5,007

4,340

20,153

16,618

Equipment expense

2,740

2,117

10,227

8,555

Technology and related costs

1,532

1,513

6,584

5,677

Other

12,009

10,617

49,450

39,674

Total noninterest expense

47,795

42,578

192,615

165,703

Income before taxes

40,756

28,401

152,298

135,829

Income tax expense

9,228

5,771

35,052

34,452

Net Income

$

31,528

$

22,630

$

117,246

$

101,377

Diluted Earnings Per Share

$

0.63

$

0.49

$

2.37

$

2.21

Dividends Declared Per Share

$

0.295

$

0.275

$

1.120

$

1.015

Weighted Average Diluted Shares Outstanding

50,392

45,753

49,469

45,893

(1) While unaudited, the Condensed Consolidated Statements of Income for the quarters ended December 31, 2006 and 2005 have been prepared in accordance with U.S. generally accepted accounting principles and are derived from quarterly financial statements.

(2) While unaudited, the Condensed Consolidated Statement of Income for the year ended December 31, 2006 has been prepared in accordance with U.S. generally accepted accounting principles and is derived from the 2006 financial statements upon which Ernst & Young LLP, First Midwest's independent external auditor, will issue an audit opinion upon completion of their audit procedures.

9


First Midwest Bancorp, Inc.

Press Release Dated January 24, 2007

Selected Quarterly Data

Unaudited

Year to Date

Quarters Ended

(Amounts in thousands except per share data)

12/31/06

12/31/05

12/31/06

9/30/06

6/30/06

3/31/06

12/31/05

Net interest income

$

251,859

$

235,850

$

62,763

$

65,673

$

65,958

$

57,465

$

59,349

Provision for loan losses

10,229

8,930

3,865

2,715

2,059

1,590

2,780

Noninterest income

103,283

74,612

29,653

26,991

25,267

21,372

14,410

Noninterest expense

192,615

165,703

47,795

49,118

51,990

43,712

42,578

Net income

117,246

101,377

31,528

31,215

28,735

25,768

22,630

Diluted earnings per share

$

2.37

$

2.21

$

0.63

$

0.62

$

0.57

$

0.55

$

0.49

Return on average equity

16.87%

18.83%

16.40%

17.09%

16.50%

17.64%

16.58%

Return on average assets

1.42%

1.44%

1.47%

1.44%

1.33%

1.44%

1.25%

Net interest margin

3.67%

3.87%

3.57%

3.69%

3.70%

3.76%

3.79%

Efficiency ratio

50.53%

49.44%

49.55%

49.06%

52.12%

51.51%

49.76%

Period end shares outstanding

50,025

45,387

50,025

50,001

49,925

49,866

45,387

Book value per share

$

15.01

$

11.99

$

15.01

$

14.92

$

13.92

$

13.81

$

11.99

Dividends declared per share

$

1.120

$

1.015

$

0.295

$

0.275

$

0.275

$

0.275

$

0.275

Asset Quality Data

Unaudited

Year to Date

Quarters Ended

(Amounts in thousands)

12/31/06

12/31/05

12/31/06

9/30/06

6/30/06

3/31/06

12/31/05

Nonaccrual loans

$

16,209

$

11,990

$

16,209

$

17,459

$

15,447

$

17,178

$

11,990

Foreclosed real estate

2,727

2,878

2,727

4,088

4,195

4,033

2,878

Loans past due 90 days and still accruing

12,810

8,958

12,810

11,296

14,185

10,693

8,958

Nonperforming loans to loans

0.32%

0.28%

0.32%

0.34%

0.31%

0.34%

0.28%

Nonperforming assets to loans

plus foreclosed real estate

0.38%

0.35%

0.38%

0.42%

0.39%

0.42%

0.35%

Nonperforming assets plus loans past due 90 days to loans plus foreclosed real estate

0.63%

0.55%

0.63%

0.65%

0.67%

0.63%

0.55%

Reserve for loan losses to loans

1.25%

1.31%

1.25%

1.23%

1.24%

1.24%

1.31%

Reserve for loan losses to nonperforming loans

385%

470%

385%

357%

404%

363%

470%

Provision for loan losses

$

10,229

$

8,930

$

3,865

$

2,715

$

2,059

$

1,590

$

2,780

Net loan charge-offs

10,187

9,255

3,865

2,704

2,053

1,565

2,670

Net loan charge-offs to average loans

0.21%

0.22%

0.30%

0.21%

0.16%

0.15%

0.25%

 

10