EX-99.1 2 a12-16953_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

 

News Release

 

 

 

First Midwest Bancorp, Inc.

First Midwest Bancorp, Inc.
One Pierce Place, Suite 1500
Itasca, Illinois 60143-9768
(630) 875-7450
www.firstmidwest.com

 

FOR IMMEDIATE RELEASE

 

 

 

 

 

CONTACT:

Paul F. Clemens
(Investors)
EVP and Chief Financial Officer
(630) 875-7347
paul.clemens@firstmidwest.com

James M. Roolf
(Media)
SVP and Corporate Relations Officer
(630) 875-7533
jim.roolf@firstmidwest.com

 

 

 

 

 

TRADED:

NASDAQ Global Select Market

 

 

 

 

 

 

SYMBOL:

FMBI

 

 

FIRST MIDWEST BANCORP, INC. ANNOUNCES 2012
SECOND QUARTER RESULTS

 

Improved Operating Earnings — Strong Loan Growth —
Reduced Noninterest Expense — Solid Capital

 

Operating Performance

 

·                  Net income applicable to common shares of $6.3 million, or $0.09 per share, compared to $0.11 per share for first quarter 2012.

 

·                  Pre-tax, pre-provision operating earnings of $32.0 million, up 11.9% from first quarter 2012.

 

·                  Net interest margin of 3.88%, unchanged from first quarter 2012.

 

·                  Noninterest expense of $61.2 million, down 2.3% from first quarter 2012.

 

·                  Total loans, excluding covered loans, of $5.3 billion, up $160.7 million, or 12.5%, annualized growth from March 31, 2012, led by $100.5 million in commercial and industrial loan growth.

 

Credit and Capital

 

·                  Non-performing loans of $206.7 million, or 3.90% of total loans, excluding covered loans, compared to 4.03% at March 31, 2012.

 

·                  OREO of $28.3 million, excluding covered OREO, decreased $7.0 million from March 31, 2012 largely due to sales totaling $13.4 million with proceeds at 94% of carrying value.

 

·                  Accruing restructured loans increased to $7.8 million, up $5.7 million from March 31, 2012.

 

·                  Allowance for credit losses stable at $118.7 million, or 2.24% of total loans, excluding covered loans, with loan loss provision of $22.5 million compared to $18.2 million for first quarter 2012.

 

·                  Tier 1 common capital to risk-weighted assets remained strong at 10.21% as of June 30, 2012.

 

ITASCA, IL, July 25, 2012 — Today First Midwest Bancorp, Inc. (the “Company” or “First Midwest”) (NASDAQ NGS: FMBI), the holding company of First Midwest Bank (the “Bank”), reported results of operations and financial condition for second quarter 2012. Net income for the quarter was $6.4 million, before adjustments for non-vested restricted shares, with net income applicable to common shares of $6.3 million, or $0.09 per share. This compares to net income applicable to common shares of $7.8 million, or $0.11 per share, for first quarter 2012 and $8.0 million, or $0.11 per share, for second quarter 2011.

 

1



 

Operating Performance

(Dollar amounts in thousands)

 

 

 

Quarters Ended

 

 

 

June 30,
2012

 

March 31,
2012

 

June 30,
2011

 

Net income

 

$

6,365

 

$

7,892

 

$

10,653

 

Net income applicable to common shares

 

$

6,289

 

$

7,753

 

$

7,971

 

Diluted earnings per common share

 

$

0.09

 

$

0.11

 

$

0.11

 

Return on average common equity

 

2.59

%

3.21

%

3.39

%

Return on average assets

 

0.32

%

0.40

%

0.52

%

Net interest margin

 

3.88

%

3.88

%

4.10

%

Efficiency ratio

 

60.56

%

64.62

%

60.49

%

Loans, excluding covered loans, at period end

 

$

5,298,026

 

$

5,137,328

 

$

5,112,911

 

Average transactional deposits (1)

 

$

5,080,730

 

$

4,823,339

 

$

4,742,889

 

 


(1) Comprised of demand deposits and interest-bearing transactional accounts.

 

SUMMARY UPDATE

 

“The quarter reflected continued, solid improvement in our underlying business, offset, in part, by higher provision for loan losses,” said Michael L. Scudder, President and Chief Executive Officer of First Midwest Bancorp, Inc. “Operating earnings improved significantly from last quarter, benefitting from broad-based sales momentum as well as controlled spending. Prior investments in our business platforms, combined with realignment of our resources, helped drive meaningful growth in both lending and fee-based revenues in addition to lower operating costs.”

 

Mr. Scudder continued, “Increases in both charge-offs and the provision for loan losses are indicative of our ongoing evaluation of our existing and potential problem loans and our remediation strategies consistent with our previously stated intention to make greater progress in reducing problem credits. Given the challenges these credits pose, we continue to evaluate all of our remediation strategies with a sharpened focus on the accelerated reduction of both existing and potential problem credits, thereby minimizing future credit costs over the longer term.”

 

Mr. Scudder concluded, “The strength of our capital and operating earnings leaves us well positioned to meet the needs of our clients as we pursue opportunities for growth, react to evolving regulatory expectations, and transition to improved credit performance.”

 

2



 

OPERATING PERFORMANCE

 

Pre-Tax, Pre-Provision Operating Earnings (1)

(Dollar amounts in thousands)

 

 

 

Quarters Ended

 

 

 

June 30,
2012

 

March 30,
2012

 

June 30,
2011

 

Income before income tax

 

$

7,126

 

$

9,048

 

$

13,373

 

Provision for loan losses

 

22,458

 

18,210

 

18,763

 

Pre-tax, pre-provision earnings

 

29,584

 

27,258

 

32,136

 

 

 

 

 

 

 

 

 

Adjustments to Pre-Tax, Pre-Provision Earnings (1)

 

 

 

 

 

 

 

Net securities gains (losses)

 

151

 

(943

)

1,531

 

Gain on early extinguishment of debt

 

 

256

 

 

Losses on sales and write-downs of other real estate owned (“OREO”)

 

(2,527

)

(303

)

(3,423

)

Severance-related costs (2)

 

 

(315

)

 

Total adjustments

 

(2,376

)

(1,305

)

(1,892

)

Pre-tax, pre-provision operating earnings (1)

 

$

31,960

 

$

28,563

 

$

34,028

 

 


(1)

The Company’s accounting and reporting policies conform to U.S. generally accepted accounting principles (“GAAP”) and general practice within the banking industry. As a supplement to GAAP, the Company provided this non-GAAP performance result, which the Company believes is useful because it assists investors in assessing the Company’s operating performance. Although it is intended to enhance investors’ understanding of the Company’s business and performance, this non-GAAP financial measure should not be considered an alternative to GAAP.

(2)

This item represents costs related to an organizational realignment that included the elimination of 38 positions in first quarter 2012.

 

Pre-tax, pre-provision operating earnings for second quarter 2012 increased $3.4 million from first quarter 2012 and decreased $2.1 million from second quarter 2011. The increase from first quarter 2012 resulted from an increase in net interest income and fee-based revenues and lower noninterest expense, excluding losses on sales and write-downs of OREO, primarily from lower salaries and employee benefits.

 

The decline in pre-tax, pre-provision operating earnings from second quarter 2011 is primarily attributed to a reduction in net interest income, reflecting the continued decline in covered interest-earning assets, lower yields earned on loans and investments, and the cost of additional senior debt, partially mitigated by the decline in rates paid on other interest-bearing liabilities.

 

Further discussion of net interest income and noninterest income and expense is presented in later sections of this release.

 

3



 

Net Interest Income and Margin Analysis

(Dollar amounts in thousands)

 

 

 

Quarters Ended

 

 

 

June 30, 2012

 

March 31, 2012

 

June 30, 2011

 

 

 

Average
Balance

 

Interest
Earned/Paid

 

Yield/
Rate
(%)

 

Average
Balance

 

Interest
Earned/Paid

 

Yield/
Rate
(%)

 

Average
Balance

 

Interest
Earned/Paid

 

Yield/
Rate
(%)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other short-term investments

 

$

432,036

 

$

258

 

0.24

 

$

449,788

 

$

275

 

0.25

 

$

566,315

 

$

341

 

0.24

 

Trading securities

 

16,090

 

26

 

0.65

 

14,585

 

36

 

0.99

 

16,255

 

23

 

0.57

 

Investment securities (1)

 

1,238,767

 

11,172

 

3.61

 

1,163,338

 

11,734

 

4.03

 

1,150,221

 

12,933

 

4.50

 

Federal Home Loan Bank and Federal Reserve Bank stock

 

46,750

 

354

 

3.03

 

52,531

 

330

 

2.51

 

59,745

 

340

 

2.28

 

Loans, excluding covered loans (1)

 

5,213,944

 

62,559

 

4.83

 

5,089,286

 

61,983

 

4.90

 

5,108,234

 

63,521

 

4.99

 

Covered interest-earning assets (2)

 

297,141

 

4,473

 

6.05

 

318,569

 

4,202

 

5.31

 

420,108

 

7,655

 

7.31

 

Total interest-earning assets (1)

 

7,244,728

 

78,842

 

4.37

 

7,088,097

 

78,560

 

4.45

 

7,320,878

 

84,813

 

4.64

 

Cash and due from banks

 

122,165

 

 

 

 

 

109,717

 

 

 

 

 

120,599

 

 

 

 

 

Allowance for loan losses

 

(122,723

)

 

 

 

 

(123,667

)

 

 

 

 

(148,092

)

 

 

 

 

Other assets

 

869,572

 

 

 

 

 

883,044

 

 

 

 

 

877,710

 

 

 

 

 

Total assets

 

$

8,113,742

 

 

 

 

 

$

7,957,191

 

 

 

 

 

$

8,171,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction deposits

 

$

3,282,876

 

913

 

0.11

 

$

3,232,141

 

1,022

 

0.13

 

$

3,277,451

 

1,590

 

0.19

 

Time deposits

 

1,548,410

 

3,765

 

0.98

 

1,621,926

 

4,491

 

1.11

 

1,813,164

 

5,379

 

1.19

 

Borrowed funds

 

195,934

 

490

 

1.01

 

203,548

 

515

 

1.02

 

262,525

 

687

 

1.05

 

Senior and subordinated debt

 

231,123

 

3,646

 

6.34

 

248,232

 

4,058

 

6.57

 

137,747

 

2,279

 

6.64

 

Total interest-bearing liabilities

 

5,258,343

 

8,814

 

0.67

 

5,305,847

 

10,086

 

0.76

 

5,490,887

 

9,935

 

0.73

 

Demand deposits

 

1,797,854

 

 

 

 

 

1,591,198

 

 

 

 

 

1,465,438

 

 

 

 

 

Total funding sources

 

7,056,197

 

 

 

 

 

6,897,045

 

 

 

 

 

6,956,325

 

 

 

 

 

Other liabilities

 

80,491

 

 

 

 

 

89,778

 

 

 

 

 

80,000

 

 

 

 

 

Stockholders’ equity - common

 

977,054

 

 

 

 

 

970,368

 

 

 

 

 

941,770

 

 

 

 

 

Stockholders’ equity - preferred

 

 

 

 

 

 

 

 

 

 

 

193,000

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

8,113,742

 

 

 

 

 

$

7,957,191

 

 

 

 

 

$

8,171,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income/margin (1)

 

 

 

$

70,028

 

3.88

 

 

 

$

68,474

 

3.88

 

 

 

$

74,878

 

4.10

 

 


(1)

Revenue from tax-exempt securities and investments that receive tax credits is presented on a basis comparable to taxable securities and investments. Consequently, interest income and yields are presented on a tax-equivalent basis, assuming a federal income tax rate of 35%. This non-GAAP financial measure assists management in assessing the comparability of revenue arising from both taxable and tax-exempt sources. The corresponding income tax impact related to tax-exempt items is recorded within income tax expense. These adjustments have no impact on net income.

(2)

Covered interest-earning assets consist of loans acquired through the Company’s Federal Deposit Insurance Corporation (“FDIC”)-assisted transactions and the related FDIC indemnification asset.

 

Average interest-earning assets for second quarter 2012 increased $156.6 million, or 2.2%, from first quarter 2012 and declined $76.2 million, or 1.0%, compared to second quarter 2011. Loan growth across several categories, particularly commercial and industrial (“C&I”), resulted in higher average loans, excluding covered loans, and drove the rise in interest-earning assets from first quarter 2012. The decrease from second quarter 2011 was due primarily to the continuing decline in covered interest-earning assets.

 

Average funding sources for second quarter 2012 were $159.2 million higher than first quarter 2012 and up $99.9 million from second quarter 2011. For second quarter 2012 compared to both prior periods, growth in demand deposits offset the decline in interest-bearing liabilities, which resulted in a more favorable product mix. In addition, the increase from first quarter 2012 also reflected seasonal growth in public fund balances.

 

The growth in average senior and subordinated debt for second quarter 2012 compared to second quarter 2011 is attributed to the issuance of $115.0 million in senior debt during the fourth quarter of 2011. Interest paid on the senior debt reduced net interest margin by 10 basis points for first and second quarter 2012.

 

4



 

Tax-equivalent net interest margin for second quarter 2012 was stable at 3.88% compared to first quarter 2012 and 22 basis points lower than second quarter 2011. The decrease from second quarter 2011 primarily reflects the impact of lower yields earned on investment securities and loans, resulting from a decline in market interest rates, and the cost of additional senior debt, partially offset by lower rates paid for other interest-bearing deposits.

 

Interest earned on covered loans is generally recognized through the accretion of the discount taken on expected future cash flows. The increase in the yield on covered interest-earning assets from first quarter 2012 was driven by adjustments for revised estimates of future cash flows. The yield decreased from second quarter 2011 due to adjustments in the prior period related to actual cash realized in excess of estimates upon final settlement of certain covered loans that were not experienced in the current quarter.

 

Noninterest Income Analysis

(Dollar amounts in thousands)

 

 

 

Quarters Ended

 

June 30, 2012
Percent Change From

 

 

 

June 30,
 2012

 

March 31,
 2012

 

June 30,
2011

 

March 31,
2012

 

June 30,
2011

 

Service charges on deposit accounts

 

$

8,848

 

$

8,660

 

$

9,563

 

2.2

 

(7.5

)

Wealth management fees

 

5,394

 

5,392

 

5,237

 

0.0

 

3.0

 

Other service charges, commissions, and fees

 

4,097

 

3,520

 

4,243

 

16.4

 

(3.4

)

Card-based fees

 

5,312

 

5,020

 

5,162

 

5.8

 

2.9

 

Total fee-based revenues

 

23,651

 

22,592

 

24,205

 

4.7

 

(2.3

)

Bank-owned life insurance (“BOLI”) income

 

404

 

248

 

259

 

62.9

 

56.0

 

Other income

 

406

 

1,135

 

501

 

(64.2

)

(19.0

)

Total operating revenues

 

24,461

 

23,975

 

24,965

 

2.0

 

(2.0

)

Net trading (losses) gains (1)

 

(575

)

1,401

 

(2

)

N/M

 

N/M

 

Net securities gains (losses)

 

151

 

(943

)

1,531

 

N/M

 

N/M

 

Gain on early extinguishment of debt

 

 

256

 

 

N/M

 

N/M

 

Total noninterest income

 

$

24,037

 

$

24,689

 

$

26,494

 

(2.6

)

(9.3

)

 


N/M — Not meaningful.

 

(1)

Net trading (losses) gains result from changes in the fair value of diversified investment securities held in a grantor trust under deferred compensation agreements and are substantially offset by nonqualified plan expense for each period presented.

 

Fee-based revenues for second quarter 2012 grew 4.7% compared to first quarter 2012 and declined 2.3% compared to second quarter 2011. The increase in fee-based revenues from first quarter 2012 to second quarter 2012 was due to higher service charges on business accounts (included in service charges on deposit accounts) resulting from price increases and successful cross-selling initiatives. In addition, increased transaction volumes contributed to a rise in merchant fees (included in other service charges, commissions, and fees) and card-based fees.

 

The variance in fee-based revenues from second quarter 2011 to second quarter 2012 resulted from lower non-sufficient funds (“NSF”) fees (included in service charges on deposit accounts) and was mitigated by increases in service charges on business accounts as discussed above and higher card-based fees from growth in the number of outstanding cards.

 

5



 

Noninterest Expense Analysis

(Dollar amounts in thousands)

 

 

 

Quarters Ended

 

June 30, 2012
Percent Change From

 

 

 

June 30,
 2012

 

March 31,
 2012

 

June 30,
2011

 

March 31,
2012

 

June 30,
2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

$

24,446

 

$

25,699

 

$

25,436

 

(4.9

)

(3.9

)

Nonqualified plan expense (1)

 

(594

)

1,558

 

57

 

(138.1

)

N/M

 

Retirement and other employee benefits

 

5,714

 

6,793

 

6,061

 

(15.9

)

(5.7

)

Total compensation expense

 

29,566

 

34,050

 

31,554

 

(13.2

)

(6.3

)

 

 

 

 

 

 

 

 

 

 

 

 

Write-downs of OREO

 

1,824

 

690

 

1,523

 

164.3

 

19.8

 

Net losses (gains) on sales of OREO

 

703

 

(387

)

1,900

 

(281.7

)

(63.0

)

Net OREO operating expense

 

1,597

 

1,561

 

1,800

 

2.3

 

(11.3

)

Total OREO expense

 

4,124

 

1,864

 

5,223

 

121.2

 

(21.0

)

 

 

 

 

 

 

 

 

 

 

 

 

Loan remediation costs

 

3,594

 

2,788

 

2,878

 

28.9

 

24.9

 

Other professional services

 

3,311

 

2,841

 

2,762

 

16.5

 

19.9

 

Total professional services

 

6,905

 

5,629

 

5,640

 

22.7

 

22.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Net occupancy and equipment expense

 

7,513

 

8,331

 

8,012

 

(9.8

)

(6.2

)

Technology and related costs

 

2,851

 

2,858

 

2,697

 

(0.2

)

5.7

 

FDIC premiums

 

1,659

 

1,719

 

1,708

 

(3.5

)

(2.9

)

Advertising and promotions

 

1,032

 

870

 

1,378

 

18.6

 

(25.1

)

Other expenses

 

7,507

 

7,292

 

9,507

 

2.9

 

(21.0

)

Total noninterest expense

 

$

61,157

 

$

62,613

 

$

65,719

 

(2.3

)

(6.9

)

 


N/M — Not meaningful.

 

(1)

Nonqualified plan expense results from changes in the Company’s obligation to participants under deferred compensation agreements.

 

Total noninterest expense for second quarter 2012 declined 2.3% compared to first quarter 2012 and 6.9% compared to second quarter 2011.

 

Second quarter 2012 salaries and wages decreased by $1.3 million from first quarter 2012 and $1.0 million from second quarter 2011 due to the organizational realignment in fourth quarter 2011, resulting in the reduction of approximately 100 positions, and higher levels of deferred salaries from new loan growth, partially offset by annual merit increases. The decline in retirement and other employee benefits compared to first quarter 2012 and second quarter 2011 was impacted by the timing of certain benefit accruals.

 

The increase in OREO expenses from first quarter 2012 resulted from greater asset sales and write-downs related to the reappraisal of property values and alignment of underlying collateral values with remediation strategies.

 

Loan remediation costs were elevated in second quarter 2012 compared to both prior periods presented due to an increase in legal fees incurred to remediate problem credits and higher real estate taxes paid by the Company to preserve its rights to collateral associated with problems loans.

 

Compared to first quarter 2012, net occupancy expense decreased in the current period as a result of normal seasonal declines in certain maintenance and utilities costs. In addition, a decrease in real estate taxes contributed to lower net occupancy expense in second quarter 2012 compared to both prior periods presented.

 

6



 

LOAN PORTFOLIO AND ASSET QUALITY

 

Loan Portfolio Composition

(Dollar amounts in thousands)

 

 

 

As Of

 

June 30, 2012
 Percent Change From

 

 

 

June 30,
2012

 

March 31,
2012

 

June 30,
2011

 

March 31,
2012

 

June 30,
2011

 

Corporate:

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,597,427

 

$

1,496,966

 

$

1,518,772

 

6.7

 

5.2

 

Agricultural

 

272,742

 

237,686

 

237,518

 

14.7

 

14.8

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Office

 

495,901

 

480,288

 

415,654

 

3.3

 

19.3

 

Retail

 

375,078

 

371,258

 

324,977

 

1.0

 

15.4

 

Industrial

 

520,150

 

515,353

 

488,469

 

0.9

 

6.5

 

Multi-family

 

308,250

 

301,356

 

336,138

 

2.3

 

(8.3

)

Residential construction

 

88,908

 

99,768

 

129,327

 

(10.9

)

(31.3

)

Commercial construction

 

147,626

 

142,307

 

146,679

 

3.7

 

0.6

 

Other commercial real estate (1)

 

817,071

 

829,005

 

852,966

 

(1.4

)

(4.2

)

Total commercial real estate

 

2,752,984

 

2,739,335

 

2,694,210

 

0.5

 

2.2

 

Total corporate loans

 

4,623,153

 

4,473,987

 

4,450,500

 

3.3

 

3.9

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity loans

 

398,428

 

406,367

 

429,923

 

(2.0

)

(7.3

)

1-4 family mortgages

 

237,341

 

217,729

 

185,002

 

9.0

 

28.3

 

Installment loans

 

39,104

 

39,245

 

47,486

 

(0.4

)

(17.7

)

Total consumer loans

 

674,873

 

663,341

 

662,411

 

1.7

 

1.9

 

Total loans, excluding covered loans

 

5,298,026

 

5,137,328

 

5,112,911

 

3.1

 

3.6

 

Covered loans

 

230,047

 

251,376

 

314,942

 

(8.5

)

(27.0

)

Total loans

 

$

5,528,073

 

$

5,388,704

 

$

5,427,853

 

2.6

 

1.8

 

 


(1)

Approximately $50 million of loans as of June 30, 2011 were reclassified into other categories as of June 30, 2012, primarily office and retail commercial real estate.

 

Total loans, excluding covered loans, of $5.3 billion grew by $160.7 million from March 31, 2012 and $185.1 million from June 30, 2011, reflecting the impact of broader product offerings and expanded sales distribution within our markets. The Company experienced growth of 6.7% in C&I loans and 14.7% in agricultural lending from March 31, 2012. Continued efforts to reduce lending exposure to less favorable real estate categories contributed to the decline in the residential construction portfolio.

 

In addition to C&I loans and agricultural lending, the increase from June 30, 2011 to June 30, 2012 also benefitted from growth in the office, retail and industrial portfolio, and 1-4 family mortgages.

 

7



 

Asset Quality, Excluding Covered Loans and Covered OREO (1)

(Dollar amounts in thousands)

 

 

 

As Of

 

June 30, 2012
Percent Change From

 

 

 

June 30,
2012

 

March 31,
2012

 

June 30,
2011

 

March 31,
2012

 

June 30,
2011

 

Non-accrual loans

 

$

198,508

 

$

199,545

 

$

177,495

 

(0.5

)

11.8

 

90 days or more past due loans

 

8,192

 

7,674

 

6,502

 

6.8

 

26.0

 

Total non-performing loans

 

206,700

 

207,219

 

183,997

 

(0.3

)

12.3

 

Troubled debt restructurings (still accruing interest) (“TDRs”)

 

7,811

 

2,076

 

14,529

 

276.3

 

(46.2

)

OREO

 

28,309

 

35,276

 

24,407

 

(19.7

)

16.0

 

Total non-performing assets

 

$

242,820

 

$

244,571

 

$

222,933

 

(0.7

)

8.9

 

30-89 days past due loans

 

$

23,597

 

$

21,241

 

$

30,424

 

11.1

 

(22.4

)

Allowance for credit losses

 

$

118,682

 

$

118,764

 

$

139,831

 

(0.1

)

(15.1

)

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans to total loans

 

3.75

%

3.88

%

3.47

%

 

 

 

 

Non-performing loans to total loans

 

3.90

%

4.03

%

3.60

%

 

 

 

 

Non-performing assets to loans plus OREO

 

4.56

%

4.73

%

4.34

%

 

 

 

 

Allowance for credit losses to loans

 

2.24

%

2.31

%

2.73

%

 

 

 

 

Allowance for credit losses to non-accrual loans

 

60

%

60

%

79

%

 

 

 

 

 


(1)

Covered loans and covered OREO were acquired through transactions with the FDIC and are subject to loss sharing agreements with the FDIC whereby the Company is indemnified against the majority of any losses incurred on these assets.

 

Non-performing assets, excluding covered loans and covered OREO, were $242.8 million at June 30, 2012, a reduction of $1.8 million from March 31, 2012. While non-accrual loans remained relatively consistent with the prior quarter, the mix of non-performing assets improved as TDRs increased $5.7 million.

 

During the quarter, management restructured $7.0 million of loans at market rates and terms incurring a loss of approximately $800,000. Management expects to reclassify these loans from restructured to performing in the first quarter of 2013, assuming continued performance. Also, during second quarter 2012, the Company sold $13.4 million of OREO with proceeds of approximately 94% of carrying value and recorded additional write-downs of $1.7 million related to updated appraisals and changes in strategies intended to accelerate disposition.

 

The Company increased the provision for loan losses from first quarter 2012 by $4.2 million, which maintained the allowance for credit losses at $118.7 million and supports management’s ongoing assessment of credit quality.

 

8



 

Charge-off Data

(Dollar amounts in thousands)

 

 

 

Quarters Ended

 

 

 

June 30,
2012

 

% of
Total

 

March 31,
2012

 

% of
Total

 

June 30,
2011

 

% of
Total

 

Net loan charge-offs (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,871

 

27.8

 

$

7,524

 

35.6

 

$

5,585

 

28.2

 

Agricultural

 

18

 

0.1

 

(50

)

(0.2

)

799

 

4.0

 

Office, retail, and industrial

 

2,264

 

10.7

 

2,665

 

12.6

 

609

 

3.1

 

Multi-family

 

312

 

1.5

 

9

 

 

6,652

 

33.6

 

Residential construction

 

3,598

 

17.1

 

463

 

2.2

 

899

 

4.5

 

Commercial construction

 

2,616

 

12.4

 

170

 

0.8

 

133

 

0.7

 

Other commercial real estate

 

2,934

 

18.6

 

8,177

 

38.7

 

2,107

 

10.6

 

Consumer

 

2,493

 

11.8

 

2,176

 

10.3

 

3,043

 

15.3

 

Total net loan charge-offs, excluding covered loans

 

20,106

 

100.0

 

21,134

 

100.0

 

19,827

 

100.0

 

Net covered loan charge-offs (1)

 

2,434

 

 

 

274

 

 

 

4,108

 

 

 

Total net loan charge-offs

 

$

22,540

 

 

 

$

21,408

 

 

 

$

23,935

 

 

 

Net loan charge-offs to average loans, excluding covered loans, annualized:

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter-to-date

 

1.55

%

 

 

1.67

%

 

 

1.56

%

 

 

Year-to-date

 

1.61

%

 

 

1.67

%

 

 

1.52

%

 

 

 


(1)

Amounts represent charge-offs, net of recoveries.

 

Approximately one-third of the charge-offs, excluding covered charge-offs, for the quarter was comprised of three construction credits and reflects the alignment of underlying collateral values with current appraisals and planned remediation strategies.

 

Management periodically revises its estimates of future cash flows from covered loans. Increases in cash flows are recognized prospectively in interest income. The present value of any decreases in expected cash flows, net of reimbursement from the FDIC, is recorded in the current period through a charge-off in the allowance for loan losses.

 

9



 

CAPITAL MANAGEMENT

 

Capital Ratios

(Dollar amounts in thousands)

 

 

 

June 30,
2012

 

December 31,
2011

 

Regulatory
Minimum
For
“Well-
Capitalized”

 

Excess Over
Required Minimums at June 30, 2012

 

Regulatory capital ratios:

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk-weighted assets

 

13.26

%

13.68

%

10.00

%

33

%

$

208,744

 

Tier 1 capital to risk-weighted assets

 

11.21

%

11.61

%

6.00

%

87

%

$

333,978

 

Tier 1 leverage to average assets

 

9.24

%

9.28

%

5.00

%

85

%

$

329,882

 

Tier 1 common capital to risk-weighted assets (1)

 

10.21

%

10.26

%

N/A

(2)

N/A

(2)

N/A

(2)

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity ratios (3):

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

8.91

%

8.83

%

N/A

(2)

N/A

(2)

N/A

(2)

Tangible common equity, excluding other comprehensive loss, to tangible assets

 

9.06

%

9.00

%

N/A

(2)

N/A

(2)

N/A

(2)

Tangible common equity to risk-weighted assets

 

10.87

%

10.88

%

N/A

(2)

N/A

(2)

N/A

(2)

 


(1)

Excludes the impact of trust-preferred securities.

(2)

Ratio is not subject to formal Federal Reserve regulatory guidance.

(3)

Tangible common equity (“TCE”) represents common stockholders’ equity (i.e., total stockholders’ equity less preferred stock) less goodwill and identifiable intangible assets, net of related deferred tax liabilities. Return on TCE measures the Company’s earnings as a percentage of TCE. In management’s view, Tier 1 common and TCE measures are meaningful to the Company, as well as analysts and investors, in assessing the Company’s use of equity and in facilitating comparisons with competitors.

 

The Company’s regulatory ratios as of June 30, 2012 exceeded all regulatory mandated ratios for characterization as “well-capitalized.”

 

In first quarter 2012, the Company repurchased and retired approximately $21 million out of a total of $84.7 million in 6.95% trust preferred junior subordinated debentures (“TRUPs”) at a discount of 2.25%. This transaction resulted in the recognition of a pre-tax gain of $256,000. Although the TRUPs were included as a component of Tier 1 capital, the Company elected to retire them given the low interest rate environment.

 

The Board of Directors reviews the Company’s capital plan each quarter, giving consideration to the current and expected operating environment as well as an evaluation of various capital alternatives.

 

10



 

About the Company

 

First Midwest is the premier relationship-based banking franchise in the dynamic Chicagoland banking market. As one of the Chicago metropolitan area’s largest independent bank holding companies, First Midwest provides the full range of business and retail banking and wealth management services through approximately 100 offices located in communities in metropolitan Chicago, northwest Indiana, central and western Illinois, and eastern Iowa. First Midwest was recognized by the Chicago Tribune for the second straight year as one of the top 20 best places to work in Chicago among large employers. Additionally, Forbes has recognized First Midwest as one of America’s Most Trustworthy Companies for 2012.

 

Safe Harbor Statement

 

This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are not historical facts but instead represent only the Company’s beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of the Company’s control. It is possible that actual results and the Company’s financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. For a discussion of some of the risks and important factors that could affect the Company’s future results, see “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2011 and other reports filed with the Securities and Exchange Commission. Forward-looking statements represent management’s best judgment as of the date hereof based on currently available information. Except as required by law, the Company undertakes no duty to update the contents of this press release after the date hereof.

 

Conference Call

 

A conference call to discuss the Company’s results, outlook, and related matters will be held on Wednesday, July 25, 2012 at 10:00 A.M. (ET). Members of the public who would like to listen to the conference call should dial (877) 317-6789 (U.S. domestic) or (412) 317-6789 (international) and ask for the First Midwest Bancorp, Inc. Earnings Conference Call. The number should be dialed 10 to 15 minutes prior to the start of the conference call. There is no charge to access the call. The conference call will also be accessible as an audio webcast through the Investor Relations section of the Company’s website, www.firstmidwest.com/investorrelations. For those unable to listen to the live broadcast, a replay will be available on the Company’s website or by dialing (877) 344-7529 (U.S. domestic) or (412) 317-0088 (international) conference I.D. 10015755 beginning one hour after completion of the live call until 9:00 A.M. (ET) on August 2, 2012. Please direct any questions regarding obtaining access to the conference call to First Midwest Bancorp, Inc. Investor Relations, via e-mail, at investor.relations@firstmidwest.com.

 

Accompanying Financial Statements and Tables

 

Accompanying this press release is the following unaudited financial information:

·                  Condensed Consolidated Statements of Financial Condition

·                  Condensed Consolidated Statements of Income 

 

Press Release and Additional Information Available on Website

 

This press release, the accompanying financial statements and tables, and certain additional unaudited Selected Financial Information are available through the “Investor Relations” section of First Midwest’s website at www.firstmidwest.com/investorrelations.

 

11



 

Condensed Consolidated Statements of Financial Condition

Unaudited

(Amounts in thousands)

 

 

 

June 30,
2012

 

March 31,
2012

 

December 31,
2011

 

June 30,
2011

 

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

110,924

 

$

105,722

 

$

123,354

 

$

110,159

 

Interest-bearing deposits in other banks

 

367,238

 

380,651

 

518,176

 

601,310

 

Trading securities, at fair value

 

15,314

 

16,031

 

14,469

 

16,230

 

Securities available-for-sale, at fair value

 

1,174,931

 

1,183,975

 

1,013,006

 

1,009,873

 

Securities held-to-maturity, at amortized cost

 

60,933

 

56,319

 

60,458

 

76,142

 

Federal Home Loan Bank and Federal Reserve Bank stock, at cost

 

46,750

 

46,750

 

58,187

 

58,187

 

Loans, excluding covered loans

 

5,298,026

 

5,137,328

 

5,088,113

 

5,112,911

 

Covered loans

 

230,047

 

251,376

 

260,502

 

314,942

 

Allowance for loan losses

 

(116,182

)

(116,264

)

(119,462

)

(137,331

)

 

 

 

 

 

 

 

 

 

 

Net loans

 

5,411,891

 

5,272,440

 

5,229,153

 

5,290,522

 

OREO, excluding covered OREO

 

28,309

 

35,276

 

33,975

 

24,407

 

Covered OREO

 

9,136

 

16,990

 

23,455

 

14,583

 

FDIC indemnification asset

 

58,302

 

58,488

 

65,609

 

95,752

 

Premises, furniture, and equipment

 

133,638

 

132,865

 

134,977

 

131,952

 

Investment in bank-owned life insurance

 

206,572

 

206,304

 

206,235

 

198,149

 

Goodwill and other intangible assets

 

281,981

 

282,815

 

283,650

 

284,120

 

Accrued interest receivable and other assets

 

193,436

 

193,376

 

208,890

 

218,005

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

8,099,355

 

$

7,988,002

 

$

7,973,594

 

$

8,129,391

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Transactional deposits

 

$

5,121,261

 

$

4,897,093

 

$

4,820,058

 

$

4,731,329

 

Time deposits

 

1,506,482

 

1,589,270

 

1,659,117

 

1,764,220

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

6,627,743

 

6,486,363

 

6,479,175

 

6,495,549

 

Borrowed funds

 

189,524

 

202,155

 

205,371

 

272,024

 

Senior and subordinated debt

 

231,138

 

231,106

 

252,153

 

137,748

 

Accrued interest payable and other liabilities

 

72,398

 

95,677

 

74,308

 

82,828

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

7,120,803

 

7,015,301

 

7,011,007

 

6,988,149

 

Preferred stock

 

 

 

 

191,220

 

Common stock

 

858

 

858

 

858

 

858

 

Additional paid-in capital

 

414,665

 

413,742

 

428,001

 

424,877

 

Retained earnings

 

823,250

 

817,630

 

810,487

 

801,723

 

Accumulated other comprehensive loss, net of tax

 

(11,867

)

(10,919

)

(13,276

)

(15,339

)

Treasury stock, at cost

 

(248,354

)

(248,610

)

(263,483

)

(262,097

)

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

978,552

 

972,701

 

962,587

 

1,141,242

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

8,099,355

 

$

7,988,002

 

$

7,973,594

 

$

8,129,391

 

 

12



 

Condensed Consolidated Statements of Income

Unaudited

(Amounts in thousands, except per share data)

 

 

 

Quarters Ended

 

 

 

June 30,
2012

 

March 31,
2012

 

June 30,
2011

 

Interest Income

 

 

 

 

 

 

 

Loans

 

$

61,993

 

$

61,491

 

$

63,089

 

Investment securities

 

8,414

 

8,934

 

9,848

 

Covered loans

 

4,473

 

4,202

 

7,655

 

Federal funds sold and other short-term investments

 

638

 

641

 

704

 

Total interest income

 

75,518

 

75,268

 

81,296

 

Interest Expense

 

 

 

 

 

 

 

Deposits

 

4,678

 

5,513

 

6,969

 

Borrowed funds

 

490

 

515

 

687

 

Senior and subordinated debt

 

3,646

 

4,058

 

2,279

 

Total interest expense

 

8,814

 

10,086

 

9,935

 

Net interest income

 

66,704

 

65,182

 

71,361

 

Provision for loan losses

 

22,458

 

18,210

 

18,763

 

Net interest income after provision for loan losses

 

44,246

 

46,972

 

52,598

 

Noninterest Income

 

 

 

 

 

 

 

Service charges on deposit accounts

 

8,848

 

8,660

 

9,563

 

Wealth management fees

 

5,394

 

5,392

 

5,237

 

Other service charges, commissions, and fees

 

4,097

 

3,520

 

4,243

 

Card-based fees

 

5,312

 

5,020

 

5,162

 

Total fee-based revenues

 

23,651

 

22,592

 

24,205

 

Net securities gains (losses)

 

151

 

(943

)

1,531

 

Net trading (losses) gains

 

(575

)

1,401

 

(2

)

Other

 

810

 

1,639

 

760

 

Total noninterest income

 

24,037

 

24,689

 

26,494

 

Noninterest Expense

 

 

 

 

 

 

 

Salaries and employee benefits

 

29,566

 

34,050

 

31,554

 

OREO expense, net

 

4,124

 

1,864

 

5,223

 

Net occupancy and equipment expense

 

7,513

 

8,331

 

8,012

 

Technology and related costs

 

2,851

 

2,858

 

2,697

 

Professional services

 

6,905

 

5,629

 

5,640

 

FDIC premiums

 

1,659

 

1,719

 

1,708

 

Other

 

8,539

 

8,162

 

10,885

 

Total noninterest expense

 

61,157

 

62,613

 

65,719

 

Income before income tax expense

 

7,126

 

9,048

 

13,373

 

Income tax expense

 

761

 

1,156

 

2,720

 

Net income

 

6,365

 

7,892

 

10,653

 

Preferred dividends

 

 

 

(2,582

)

Net income applicable to non-vested restricted shares

 

(76

)

(139

)

(100

)

Net income applicable to common shares

 

$

6,289

 

$

7,753

 

$

7,971

 

Diluted earnings per common share

 

$

0.09

 

$

0.11

 

$

0.11

 

Dividends declared per common share

 

$

0.01

 

$

0.01

 

$

0.01

 

Weighted average diluted common shares outstanding

 

73,659

 

73,505

 

73,259

 

 

13