-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Kz3PV76s/e63oM3jKShHUxCrTfaJlQ6rjVMdADjWdy50GA0qRqGBrEeeVaf1AdpL JDIjZK8YnSuYrty8zL0ZjQ== 0001193125-08-213961.txt : 20081022 0001193125-08-213961.hdr.sgml : 20081022 20081022070111 ACCESSION NUMBER: 0001193125-08-213961 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20081022 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20081022 DATE AS OF CHANGE: 20081022 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FIRST MIDWEST BANCORP INC CENTRAL INDEX KEY: 0000702325 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 363161078 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-10967 FILM NUMBER: 081134409 BUSINESS ADDRESS: STREET 1: ONE PIERCE PLACE STREET 2: SUITE 1500 CITY: ITASCA STATE: IL ZIP: 60143 BUSINESS PHONE: 6308757450 MAIL ADDRESS: STREET 1: ONE PIERCE PLACE STREET 2: SUITE 1500 CITY: ITASCA STATE: IL ZIP: 60143 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) October 22, 2008

 

 

First Midwest Bancorp, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   0-10967   36-3161078

(State or other jurisdiction

of Incorporation)

  (Commission File Number)  

(IRS Employer

Identification No.)

 

One Pierce Place, Suite 1500, Itasca, Illinois   60143
(Address of principal executive offices)   (Zip Code)

(630) 875-7450

(Registrant’s telephone number, including area code)

N/A

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


FIRST MIDWEST BANCORP, INC.

FORM 8-K

October 22, 2008

 

Item 2.02 Results of Operations and Financial Condition

On October 22, 2008, First Midwest Bancorp, Inc. (the “Company”) issued a press release announcing its earnings results for the quarter ended September 30, 2008. This press release, dated October 22, 2008, is attached as Exhibit 99.1 to this report.

 

Item 7.01 Regulation FD Disclosure

The Company also has made the information attached hereto as Exhibit 99.2 available via its website at www.firstmidwest.com/aboutinvstor_selected.asp.

The information set forth in Items 2.02 and 7.01 of this Current Report on Form 8-K, including the text of the information attached hereto as Exhibits 99.1 and 99.2, is being furnished to, but not filed with, the Securities and Exchange Commission (“SEC”) and shall not be deemed incorporated by reference into any filing made by the Company with the SEC, except as shall be expressly set forth by specific reference in such filing. The Company is not undertaking any duty to update this information after the date of this Report.

 

Item 9.01 Financial Statements and Exhibits

(a) and (b) not applicable

(c) Exhibit Index:

 

99.1    Press Release issued by First Midwest Bancorp, Inc. dated October 22, 2008
99.2    First Midwest Bancorp, Inc. Selected Financial Information


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

            First Midwest Bancorp, Inc.
      (Registrant)
Date: October 22, 2008      

/S/ CYNTHIA A. LANCE

      By: Cynthia A. Lance
      Executive Vice President and Corporate Secretary
EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

 

LOGO    News Release
  

 

First Midwest Bancorp, Inc.

   One Pierce Place, Suite 1500
   Itasca, Illinois 60143
   (630) 875-7450

 

FOR IMMEDIATE RELEASE    CONTACT:    Greg Gorbatenko
               Investor Relations
               (630) 875-7533
TRADED:    NASDAQ Global Select Market       www.firstmidwest.com
SYMBOL:    FMBI      

FIRST MIDWEST BANCORP, INC. ANNOUNCES

2008 THIRD QUARTER RESULTS

Solid Operating Performance – Continued Aggressive

Credit Remediation – Increased Capital and Loan Loss Reserves

 

   

Diluted earnings per share of $0.50; return on average assets of 1.16%; return on average equity of 13.09%.

 

   

Annualized total loan growth of 3% from June 30, 2008, 10% annualized in targeted categories.

 

   

Loan loss reserve increased to 1.34% of loans, covering nonperforming loans by 126%; provisioning exceeding net charge-offs by 40%.

 

   

Tier 1 capital level increased to 9.42%, up 13 basis points.

ITASCA, IL, OCTOBER 22, 2008 – First Midwest Bancorp, Inc. (the “Company” or “First Midwest”) (NASDAQ NGS: FMBI), the holding company of First Midwest Bank, today reported results of operations and financial condition for third quarter 2008. Fully diluted earnings per share were $0.50 compared with $0.56 for second quarter 2008. Excluding offsetting noncore transactions, the comparison was $0.47 for third quarter 2008 versus $0.51 for second quarter 2008. The noncore items consisted of the write-off of approximately $1.7 million in book value of the sole remaining asset-backed collateralized debt obligation, offset by the recognition of tax benefits of approximately $2.5 million. Return on average assets was 1.16% for third quarter 2008 versus 1.33% for second quarter 2008 while the return on average equity was 13.09% versus 14.57% for the same periods.

In announcing these results, President and CEO, Michael L. Scudder said, “Performance for the quarter, while solid, reflected the impact of a fading economic environment, significantly weakened housing sector, and erratic financial markets. With such conditions expected to continue and while the impact of the government stimulus unfolds, we remain focused on meeting the needs of our

 

1


clients, aggressively addressing our asset quality issues, and judiciously managing our strong capital. While these times present a number of challenges, they also represent an opportunity to leverage our financial strength and the focus and commitment of our employees to both serve our communities and enhance the value of our franchise.”

Operating Performance

Operating income before taxes totaled $25.0 million for third quarter 2008, as compared to $27.0 million for second quarter 2008, with the decline in earnings primarily due to higher provision for loan losses. Provisions for third quarter 2008 were $13.0 million as contrasted to $5.8 million in second quarter 2008. Securities losses for third quarter and second quarter 2008 were $1.7 million and $4.6 million, respectively. Excluding provision expense and realized securities losses, third quarter 2008 income before taxes was up 6% from second quarter 2008.

Total loans as of September 30, 2008 were $5.2 billion, up 3% annualized as compared to June 30, 2008 as the seasonal reduction in the agricultural portfolio offset targeted growth in commercial and industrial and commercial real estate lending. The Company feels it is well positioned to both pursue and take advantage of prudent, targeted lending opportunities. Total average deposits for third quarter 2008 were $5.8 billion, unchanged from the prior quarter.

Tax equivalent net interest margin was 3.63% for third quarter 2008 as compared to 3.58% for second quarter 2008, reflecting the Company’s strong core deposit base and its ability to effectively manage its cost of funds.

Fee-based revenues improved to $24.8 million, up 3% on a linked quarter basis, due to higher service charge revenue. Trust revenue for third quarter 2008 was $3.8 million, down from $3.9 million in second quarter 2008. Despite a deteriorating equity environment, trust sales remained solid in a difficult financial market, boding well for stronger performance as markets recover.

Operating efficiency remains a financial hallmark with the efficiency ratio for third quarter 2008 at 50.3%, improved from 51.7% for second quarter 2008.

 

2


Credit Remediation

As expected, credit quality trends for the quarter were negatively impacted by continued housing market stress, particularly in the residential land and development segments of the loan portfolio. This segment, representing approximately 10% of the overall loan portfolio, was underwritten to loan-to-value guidelines for unimproved and developed land of 65% and 75%, respectively, thus providing protection as values decline. The Company is aggressively engaged with its builder/developer clients to determine the best solutions to maximize value for the entire segment. In future quarters, the migration of troubled loans from performing to nonperforming and, in some cases, to other real estate owned and finally to cash repayment will vary dependent upon the adopted solution. The Company has both realigned and increased its credit remediation staffing in response to deteriorating credit trends both in this segment and overall.

Nonperforming loans at September 30, 2008 were $55.6 million, representing 1.06% of total loans. Compared to second quarter 2008, nonperforming loan levels increased $30.1 million. This increase is primarily related to three residential development loans totaling $20 million and a single commercial credit of $5.5 million operating in the transportation industry.

During third quarter 2008, other real estate owned increased to $23.7 million as the Company enforced its rights to collateral underlying troubled loans with residential land and development properties comprising 75% of such real estate. All properties are recorded at estimated net realizable values and are being aggressively marketed.

Loans past due 90 days and still accruing totaled $37.3 million as of September 30, 2008, approximately the level as of June 30, 2008. Residential and development loans represent approximately 50% of this total and primarily consist of a loan made to a single borrower which is adequately collateralized and in the process of collection.

During third quarter 2008, net charge-offs totaled $9.3 million as compared to $4.5 million in second quarter 2008, with residential land and development loans accounting for substantially all of the linked quarter increase.

The Company increased its reserve for loan losses to $69.8 million as of September 30, 2008, up $3.7 million from June 30, 2008, representing 1.34% of total loans and covering nonperforming loans by 126%. Provision for losses for third quarter 2008 totaled $13.0 million and exceeded net charge-offs by 40%.

 

3


Additional disclosures about credit quality appear in the financial statement section of this release.

Capital Management

All regulatory mandated ratios for characterization as “well capitalized” were achieved as of September 30, 2008 and December 31, 2007 as presented below:

 

     Minimum
“Well-
Capitalized”
Level
    9/30/08     Excess Over Required
Minimums at 9/30/08
   12/31/07  
                       (Amounts in millions)       

Tier 1 Risk Based Capital

   6.00 %   9.42 %   57 %   $ 221    9.15 %

Total Risk Based Capital

   10.00 %   12.04 %   20 %   $ 132    11.73 %

Tier 1 Leverage Capital

   5.00 %   7.59 %   52 %   $ 208    7.46 %

The Company is focused on the prudent management of capital to permit continuing investment in our business and the support of future opportunities while navigating the difficult current environment. During November, the Company will undertake a comprehensive review of existent capital plans (dividends, share repurchases, required reserves, and appropriate capital levels) in the context of the current and projected environment. As a part of this review, the Company will assess opportunities presented by the recently announced governmental equity investment and related programs.

 

4


About the Company

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 98 offices located in 62 communities, primarily in metropolitan Chicago. First Midwest was recently recognized by the Alfred P. Sloan awards for Business Excellence in Workforce Flexibility in the greater Chicago Area.

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, 2007 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, October 22nd, at 10:00 a.m. (ET). Members of the public who would like to listen to the conference call should dial 1-800-659-2037 (U.S. domestic) or 1-617-614-2713 (international) and enter passcode number 225-78-148. The number should be dialed at least 10 minutes prior to the start of the conference call. The conference call will also be accessible as an audio webcast through the Investor Relations section of the Company’s web site, www.firstmidwest.com/aboutinvestor_overview.asp. There is no charge to access the call. For those unable to listen to the live broadcast, a replay will be available on the Company’s web site or by dialing 1-888-286-8010 (U.S. domestic) or 1-617-801-6888 (international) passcode number 950-59-150, beginning approximately one hour after the event through 11:59 pm (ET) on October 29, 2008. 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.

 

5


Accompanying Financial Statements and Tables

Accompanying this press release is the following unaudited financial information:

 

 

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

 

 

Condensed Consolidated Statements of Condition (1 page)

 

 

Condensed Consolidated Statements of Income (1 page)

 

 

Loan Portfolio Composition (1 page)

 

 

Asset Quality (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 October 22, 2008

Operating Highlights

 

Unaudited    Quarters Ended  

(Dollar amounts in thousands except per share data)

   Sept. 30,
2008
    June 30,
2008
    Sept. 30,
2007
 

Net income

   $ 24,191     $ 26,997     $ 27,237  

Diluted earnings per share

   $ 0.50     $ 0.56     $ 0.55  

Return on average equity

     13.09 %     14.57 %     14.57 %

Return on average assets

     1.16 %     1.33 %     1.35 %

Net interest margin

     3.63 %     3.58 %     3.63 %

Efficiency ratio

     50.30 %     51.67 %     51.87 %

Balance Sheet Highlights

 

Unaudited    As Of

(Dollar amounts in thousands except per share data)

   Sept. 30,
2008
   June 30,
2008
   Sept. 30,
2007

Total assets

   $ 8,246,655    $ 8,311,025    $ 7,884,345

Total loans

     5,223,582      5,182,355      4,931,472

Total deposits

     5,658,284      5,785,163      5,834,175

Stockholders’ equity

     718,909      724,034      727,928

Book value per share

   $ 14.81    $ 14.90    $ 14.94

Period end shares outstanding

     48,590      48,584      48,735

Stock Performance Data

 

Unaudited    Quarters Ended  

(Dollar amounts in thousands except per share data)

   Sept. 30,
2008
    June 30,
2008
    Sept. 30,
2007
 

Market Price:

      

Quarter End

   $ 24.24     $ 18.65     $ 34.16  

High

   $ 40.09     $ 29.36     $ 36.62  

Low

   $ 13.56     $ 18.65     $ 31.87  

Quarter end price to book value

     1.6  x     1.3  x     2.3  x

Quarter end price to consensus estimated 2008 earnings

     11.9  x     N/A       N/A  

Dividends declared per share

   $ 0.310     $ 0.310     $ 0.295  

Common dividends paid

   $ 15,088     $ 15,084     $ 14,400  

Capital Ratios

 

Unaudited    As Of  
     Sept. 30,
2008
    June 30,
2008
    Sept. 30,
2007
 

Regulatory capital ratios:

      

Total capital to risk-weighted assets

   12.04 %   11.87 %   12.17 %

Tier 1 capital to risk-weighted assets

   9.42 %   9.29 %   9.59 %

Tier 1 leverage to average assets

   7.59 %   7.56 %   7.75 %

Tangible equity ratios:

      

Tangible equity to tangible assets

   5.45 %   5.45 %   5.77 %

Tangible equity, excluding other comprehensive loss, to tangible assets

   6.09 %   5.90 %   6.25 %

Tangible equity to risk-weighted assets

   6.70 %   6.79 %   7.01 %

 

7


First Midwest Bancorp, Inc.   Press Release Dated October 22, 2008

Condensed Consolidated Statements of Condition

 

Unaudited    September 30,  

(Amounts in thousands)

   2008     2007  

Assets

    

Cash and due from banks

   $ 126,073     $ 182,495  

Funds sold and other short-term investments

     564       4,842  

Trading account securities

     15,252       17,431  

Securities available-for-sale

     2,024,881       1,869,590  

Securities held to maturity, at amortized cost

     85,982       92,913  

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

     54,767       54,767  

Loans

     5,223,582       4,931,472  

Reserve for loan losses

     (69,811 )     (61,412 )
                

Net loans

     5,153,771       4,870,060  
                

Premises, furniture, and equipment

     120,592       126,322  

Investment in corporate owned life insurance

     207,390       201,418  

Goodwill and other intangible assets

     285,643       289,341  

Accrued interest receivable and other assets

     171,740       175,166  
                

Total assets

   $ 8,246,655     $ 7,884,345  
                

Liabilities and Stockholders’ Equity

    

Deposits

   $ 5,658,284     $ 5,834,175  

Borrowed funds

     1,554,703       998,502  

Subordinated debt

     232,442       227,948  

Accrued interest payable and other liabilities

     82,317       95,792  
                

Total liabilities

     7,527,746       7,156,417  
                

Common stock

     613       613  

Additional paid-in capital

     207,503       206,951  

Retained earnings

     875,947       865,435  

Accumulated other comprehensive (loss)

     (51,807 )     (36,385 )

Treasury stock, at cost

     (313,347 )     (308,686 )
                

Total stockholders’ equity

     718,909       727,928  
                

Total liabilities and stockholders’ equity

   $ 8,246,655     $ 7,884,345  
                

 

8


First Midwest Bancorp, Inc.   Press Release Dated October 22, 2008

Condensed Consolidated Statements of Income

 

Unaudited    Quarters Ended  

(Amounts in thousands except per share data)

   Sept. 30,
2008
    June 30,
2008
    Sept. 30,
2007
 

Interest Income

      

Loans

   $ 74,929     $ 74,819     $ 93,020  

Securities

     26,520       26,391       26,885  

Other

     37       103       185  
                        

Total interest income

     101,486       101,313       120,090  
                        

Interest Expense

      

Deposits

     25,574       28,036       41,949  

Borrowed funds

     9,451       9,249       13,680  

Subordinated debt

     3,703       3,702       3,764  
                        

Total interest expense

     38,728       40,987       59,393  
                        

Net interest income

     62,758       60,326       60,697  

Provision for loan losses

     13,029       5,780       470  
                        

Net interest income after provision for loan losses

     49,729       54,546       60,227  
                        

Noninterest Income

      

Service charges on deposit accounts

     11,974       11,385       11,959  

Trust and investment management fees

     3,818       3,945       3,934  

Other service charges, commissions, and fees

     4,834       4,456       5,601  

Card-based fees

     4,141       4,236       4,054  
                        

Subtotal, fee-based revenues

     24,767       24,022       25,548  
                        

Corporate owned life insurance income

     1,882       2,145       2,023  

Security (losses) gains, net

     (1,746 )     (4,618 )     (5,165 )

Other

     (1,209 )     874       989  
                        

Total noninterest income

     23,694       22,423       23,395  
                        

Noninterest Expense

      

Salaries and employee benefits

     26,996       26,368       27,354  

Net occupancy expense

     5,732       5,528       5,686  

Equipment expense

     2,484       2,451       2,580  

Technology and related costs

     1,990       1,820       1,767  

Other

     11,234       13,778       12,594  
                        

Total noninterest expense

     48,436       49,945       49,981  
                        

Income before taxes

     24,987       27,024       33,641  

Income tax expense

     796       27       6,404  
                        

Net Income

   $ 24,191     $ 26,997     $ 27,237  
                        

Diluted Earnings Per Share

   $ 0.50     $ 0.56     $ 0.55  
                        

Dividends Declared Per Share

   $ 0.310     $ 0.310     $ 0.295  
                        

Weighted Average Diluted Shares Outstanding

     48,556       48,576       49,447  
                        

 

9


First Midwest Bancorp, Inc.   Press Release Dated October 22, 2008

 

Unaudited    As Of    9/30/08 % Change From  

(Dollar amounts in thousands)

   9/30/08    % of total     6/30/08    3/31/08    6/30/08     3/31/08  

Loan Portfolio Composition

               

Commercial, industrial, and agricultural

   $ 1,644,758    31.5 %   $ 1,656,161    $ 1,597,279    (2.8 )%   5.9 %

Commercial real estate:

               

Office, retail, and industrial

     1,092,268    20.9 %     1,048,547      1,020,403    16.7 %   14.1 %

Residential land and development

     509,974    9.8 %     510,818      515,052    (0.7 )%   (2.0 )%

Multifamily

     204,029    3.9 %     195,815      188,474    16.8 %   16.5 %

Other commercial real estate

     1,021,662    19.5 %     1,014,759      952,622    2.7 %   14.5 %
                                       

Total commercial real estate (1)

     2,827,933    54.1 %     2,769,939      2,676,551    8.4 %   11.3 %
                                       

Consumer:

               

Home equity

     468,703    9.0 %     460,581      459,068    7.1 %   4.2 %

Real estate 1-4 family

     205,851    3.9 %     213,295      224,895    (14.0 )%   (16.9 )%

Other consumer

     76,337    1.5 %     82,379      87,972    (29.3 )%   (26.5 )%
                                       

Total consumer

     750,891    14.4 %     756,255      771,935    (2.8 )%   (5.5 )%
                                       

Total loans (2)

   $ 5,223,582    100.0 %   $ 5,182,355    $ 5,045,765    3.2 %   7.0 %
                                       

Commercial Real Estate Detail Office, Retail, and Industrial

               

Loans by product type:

               

Office

   $ 352,200    32.3 %   $ 337,424    $ 326,107    17.5 %   16.0 %

Retail

     300,570    27.5 %     281,942      279,146    26.4 %   15.0 %

Industrial

     439,498    40.2 %     429,181      414,684    9.6 %   12.0 %
                                       

Total office, retail, and industrial

   $ 1,092,268    100.0 %   $ 1,048,547    $ 1,020,403    16.7 %   14.1 %
                                       

Residential Land and Development

               

Loans by product type:

               

Structures

   $ 190,741    37.4 %   $ 217,161    $ 209,146    (48.7 )%   (17.6 )%

Land

     319,233    62.6 %     293,657      305,906    34.8 %   8.7 %
                                       

Total residential land and development

   $ 509,974    100.0 %   $ 510,818    $ 515,052    (0.7 )%   (2.0 )%
                                       

Other Commercial Real Estate

               

Loans by product type:

               

Commercial land

   $ 263,030    25.7 %   $ 285,411    $ 260,502    (31.4 )%   1.9 %

1-5 family investors

     178,540    17.5 %     168,259      169,768    24.4 %   10.3 %

Service stations and truck stops

     134,677    13.2 %     120,670      117,592    46.4 %   29.1 %

Warehouses and storage

     80,889    7.9 %     79,580      71,921    6.6 %   24.9 %

Hotels

     67,217    6.6 %     67,574      59,199    (2.1 )%   27.1 %

Restaurants

     44,872    4.4 %     47,313      48,147    (20.6 )%   (13.6 )%

Medical

     42,253    4.1 %     43,347      42,912    (10.1 )%   (3.1 )%

Automobile dealers

     38,866    3.8 %     37,562      30,934    13.9 %   51.3 %

Mobile home parks

     29,670    2.9 %     25,217      23,481    70.6 %   52.7 %

Recreational

     14,760    1.5 %     15,106      16,348    (9.2 )%   (19.4 )%

Religious

     10,317    1.0 %     11,362      11,291    (36.8 )%   (17.3 )%

Other

     116,571    11.4 %     113,358      100,527    11.3 %   31.9 %
                                       

Total other commercial real estate

   $ 1,021,622    100.0 %   $ 1,014,759    $ 952,622    2.7 %   14.5 %
                                       

 

(1)

24% of total commercial real estate loans are owner occupied as of September 30, 2008.

(2)

Substantially all loans that are over $1 million are to customers within our market as of September 30, 2008.

 

10


First Midwest Bancorp, Inc.   Press Release Dated October 22, 2008

 

Unaudited    As Of  

(Dollar amounts in thousands)

   9/30/08     % of
Category
    % of Total     6/30/08     3/31/08  

Asset Quality

          

Nonaccrual loans:

          

Commercial, industrial, and agricultural

   $ 13,961     0.85 %   12.0 %   $ 5,222     $ 6,770  

Office, retail, and industrial

     1,195     0.11 %   1.0 %     1,125       730  

Residential land and development

     28,335     5.56 %   24.3 %     11,664       4,081  

Multifamily

     2,827     1.39 %   2.4 %     3,016       1,361  

Other commercial real estate

     1,845     0.18 %   1.6 %     885       255  

Consumer

     5,154     0.69 %   4.4 %     3,324       3,876  
                                

Total nonaccrual loans

     53,317       45.7 %     25,236       17,073  

Restructured loans

     2,258       2.0 %     259       140  
                                

Total nonperforming loans

     55,575       47.7 %     25,495       17,213  

Other real estate owned

     23,697       20.3 %     7,042       8,607  
                                

Total nonperforming assets

   $ 79,272       68.0 %   $ 32,537     $ 25,820  
                                

90 days past due loans (still accruing interest):

          

Commercial, industrial, and agricultural

   $ 5,757     0.35 %   5.0 %   $ 4,530     $ 3,926  

Office, retail, and industrial

     4,838     0.44 %   4.1 %     2,855       2,182  

Residential land and development

     17,615     3.45 %   15.1 %     16,696       17,438  

Multifamily

     1,216     0.60 %   1.1 %     2,071       2,332  

Other commercial real estate

     2,469     0.24 %   2.1 %     3,410       2,451  

Consumer

     5,421     0.72 %   4.6 %     7,948       5,150  
                                

Total 90 days past due loans

     37,316       32.0 %     37,510       33,479  
                                

Total nonperforming assets plus 90 days past due loans

   $ 116,588       100.0 %   $ 70,047     $ 59,299  
                                

30-89 days past due loans

   $ 104,769         $ 185,186     $ 116,431  
                            

Asset Quality Ratios

          

Nonperforming loans to loans

     1.06 %         0.49 %     0.34 %

Nonperforming assets to loans plus foreclosed real estate

     1.51 %         0.63 %     0.51 %

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

     2.22 %         1.35 %     1.17 %

Reserve for loan losses

   $ 69,811         $ 66,104     $ 64,780  

Reserve for loan losses to loans

     1.34 %         1.28 %     1.28 %

Reserve for loan losses to nonperforming loans

     126 %         259 %     376 %
                            
     Quarters Ended  

(Dollar amounts in thousands)

   9/30/08     % of
Category
    % of Total     6/30/08     3/31/08  

Charge-off Data

          

Net loans charged-off:

          

Commercial, industrial, and agricultural

   $ 1,895     0.12 %   20.3 %   $ 2,380     $ 3,188  

Office, retail, and industrial

     2     0.00 %   0.00 %     31       —    

Residential land and development

     5,856     1.15 %   62.8 %     138       559  

Multifamily

     (40 )   (0.02 )%   (0.04 )%     830       842  

Other commercial real estate

     62     0.01 %   0.7 %     116       673  

Consumer

     1,547     0.21 %   16.6 %     961       818  
                                

Total net loans charged-off

   $ 9,322       100.0 %   $ 4,456     $ 6,080  
                                

Quarter-to-date net loan charge-offs to average loans (annualized)

     0.71 %         0.35 %     0.49 %

Year-to-date net loan charge-offs to average loans (annualized)

     0.52 %         0.42 %     0.49 %
                            

 

11

EX-99.2 3 dex992.htm FIRST MIDWEST BANCORP, INC. SELECTED FINANCIAL INFORMATION First Midwest Bancorp, Inc. Selected Financial Information

Exhibit 99.2

First Midwest Bancorp, Inc.

Selected Financial Information

(Amounts in thousands, except per share data)

 

    2008   2007   2006   2005
    Sept. 30/YTD   3rd
Quarter
  2nd
Quarter
  1st
Quarter
  Dec. 31/YTD   4th
Quarter
  3rd
Quarter
  2nd
Quarter
  1st
Quarter
  Dec. 31/YTD   4th
Quarter
  Dec. 31/YTD

Period-End Balance Sheet

                       

Total assets

  $ 8,246,655   $ 8,246,655   $ 8,311,025   $ 8,315,368   $ 8,091,518   $ 8,091,518   $ 7,884,345   $ 8,055,358   $ 8,235,110   $ 8,441,526   $ 8,441,526   $ 7,210,151

Securities HTM - amortized cost

    85,982     85,982     94,580     95,651     97,671     97,671     92,913     104,152     103,697     91,380     91,380     56,772

Securities HTM - fair market value

    86,193     86,193     94,829     96,013     97,931     97,931     93,151     104,317     103,951     91,602     91,602     56,791

Securities AFS - fair market value

    2,024,881     2,024,881     2,106,461     2,100,602     2,080,046     2,080,046     1,869,590     2,128,683     2,241,608     2,387,788     2,387,788     2,233,120

FHLB and FRB Stock

    54,767     54,767     54,767     54,767     54,767     54,767     54,767     54,767     54,767     54,886     54,886     53,510

Mortgages held for sale

    —       —       —       —       394     394     1,408     5,665     3,674     4,760     4,760     4,301

Loans:

                       

Commercial and industrial

    1,485,541     1,485,541     1,448,723     1,396,665     1,347,481     1,347,481     1,378,509     1,402,282     1,395,876     1,413,263     1,413,263     1,161,660

Agricultural

    159,217     159,217     207,438     200,614     181,358     181,358     158,015     156,594     175,554     158,305     158,305     131,689

Real estate - office, retail, and industrial

    1,092,268     1,092,268     1,048,547     1,020,403     942,065     942,065     930,386     915,058     901,472     895,666     895,666     744,814

Real estate - residential land and development

    509,974     509,974     510,818     515,052     505,194     505,194     468,635     454,901     450,818     451,186     451,186     319,842

Real estate - multifamily

    204,029     204,029     195,815     188,474     178,602     178,602     181,077     205,821     267,754     278,009     278,009     311,340

Real estate - other commercial

    1,021,662     1,021,662     1,014,759     952,622     1,024,490     1,024,490     1,038,364     978,424     973,730     945,275     945,275     766,299

Real estate - 1-4 family

    205,851     205,851     213,295     224,895     220,741     220,741     200,694     206,506     211,489     215,464     215,464     143,286

Direct consumer

    529,325     529,325     522,913     521,125     530,641     530,641     533,885     538,662     552,809     573,128     573,128     570,042

Indirect consumer

    15,715     15,715     20,047     25,915     33,100     33,100     41,907     51,610     64,118     78,648     78,648     157,219
                                                                       

Total loans

    5,223,582     5,223,582     5,182,355     5,045,765     4,963,672     4,963,672     4,931,472     4,909,858     4,993,620     5,008,944     5,008,944     4,306,191

Other Assets:

                       

Other earning assets

    15,816     15,816     18,060     19,113     19,397     19,397     20,865     20,734     17,868     5,081     5,081     1,607

Total earning assets

    7,405,028     7,405,028     7,456,223     7,315,898     7,215,947     7,215,947     6,971,015     7,223,859     7,415,234     7,552,839     7,552,839     6,655,501

Corporate owned life insurance

    207,390     207,390     206,132     203,987     203,535     203,535     201,418     199,396     197,421     196,598     196,598     156,441

Goodwill and other intangibles

    285,643     285,643     286,737     287,141     288,235     288,235     289,341     290,447     291,552     292,658     292,658     95,997

Deposits:

                       

Demand deposits

    1,056,905     1,056,905     1,077,659     1,060,545     1,064,684     1,064,684     1,082,068     1,070,528     1,073,065     1,124,081     1,124,081     976,557

Interest bearing deposits

    4,601,379     4,601,379     4,707,504     4,661,017     4,714,177     4,714,177     4,752,107     4,744,216     4,834,377     5,043,135     5,043,135     4,171,275
                                                                       

Total deposits

    5,658,284     5,658,284     5,785,163     5,721,562     5,778,861     5,778,861     5,834,175     5,814,744     5,907,442     6,167,216     6,167,216     5,147,832

Fed funds purchased and repurchase agreements

    928,966     928,966     676,571     569,662     665,164     665,164     514,438     573,064     598,035     612,608     612,608     746,057

Other borrowed funds

    625,737     625,737     813,337     844,064     599,064     599,064     484,064     599,126     639,621     569,660     569,660     548,475

Subordinated debt

    232,442     232,442     232,476     232,509     230,082     230,082     227,948     226,118     228,274     228,674     228,674     130,092

Stockholders’ equity

    718,909     718,909     724,034     737,927     723,975     723,975     727,928     741,060     753,988     751,014     751,014     544,068

Stockholders’ equity, excluding OCI

  $ 770,716   $ 770,716   $ 759,983   $ 747,260   $ 735,702   $ 735,702   $ 764,313   $ 776,208   $ 770,326   $ 766,302   $ 766,302   $ 552,352

Average Balance Sheet

                       

Total assets

  $ 8,178,402   $ 8,275,818   $ 8,187,594   $ 8,070,724   $ 8,091,333   $ 7,920,731   $ 7,991,143   $ 8,151,473   $ 8,307,340   $ 8,255,764   $ 8,502,699   $ 7,042,670

Securities - HTM taxable

    7,701     7,647     7,701     7,756     9,450     8,170     9,306     9,797     10,555     9,848     9,588     10,644

Securities - HTM tax-exempt

    86,945     82,213     90,682     87,991     88,099     81,814     88,407     97,716     84,485     91,046     86,951     52,611

Securities - AFS taxable

    1,162,989     1,192,899     1,162,348     1,133,390     1,268,389     1,140,075     1,255,618     1,317,102     1,363,295     1,456,220     1,431,859     1,535,395

Securities - AFS tax-exempt

    943,486     931,565     943,278     955,745     906,905     915,398     864,559     896,428     952,104     998,727     1,021,820     643,422

FHLB and FRB Stock

    54,767     54,767     54,767     54,767     54,774     54,767     54,767     54,767     54,852     59,056     61,258     52,578

Total loans

    5,107,538     5,205,188     5,097,586     5,018,767     4,943,479     4,921,210     4,895,800     4,944,483     5,013,967     4,869,360     5,046,665     4,214,750

Other earning assets

    27,613     24,868     37,327     20,676     30,507     26,955     29,798     33,590     31,741     10,892     10,459     7,917
                                                                       

Total earning assets

    7,391,039     7,499,147     7,393,689     7,279,092     7,301,603     7,148,389     7,198,255     7,353,883     7,510,999     7,495,149     7,668,600     6,517,317

Deposits:

                       

Demand deposits

    1,044,098     1,053,530     1,053,339     1,025,320     1,055,251     1,050,954     1,051,292     1,061,987     1,056,880     1,052,413     1,086,979     931,711

Savings deposits

    807,452     784,646     823,196     814,764     754,009     788,526     774,133     746,702     705,543     653,321     679,681     615,324

NOW accounts

    939,387     983,364     953,808     880,505     900,956     885,966     941,488     905,683     870,064     924,539     936,793     893,706

Money market deposits

    803,858     770,967     818,815     822,154     859,864     854,409     864,001     858,639     862,452     867,775     882,627     672,411
                                                                       

Core transactional deposits

    3,594,795     3,592,507     3,649,158     3,542,743     3,570,080     3,579,855     3,630,914     3,573,011     3,494,939     3,498,048     3,586,080     3,113,152

Time deposits > $100,000

    823,993     839,495     830,166     802,149     827,907     810,802     822,079     844,232     834,844     746,036     854,693     604,270

Time deposits < $100,000

    1,344,951     1,330,535     1,331,445     1,373,034     1,491,995     1,429,534     1,386,797     1,491,777     1,663,599     1,683,866     1,713,424     1,361,440
                                                                       

Total time deposits

    2,168,944     2,170,030     2,161,611     2,175,183     2,319,902     2,240,336     2,208,876     2,336,009     2,498,443     2,429,902     2,568,117     1,965,710
                                                                       

Total deposits

    5,763,739     5,762,537     5,810,769     5,717,926     5,889,982     5,820,191     5,839,790     5,909,020     5,993,382     5,927,950     6,154,197     5,078,862

FFP, repos, other borrowed funds

    1,372,048     1,476,403     1,331,195     1,307,398     1,131,700     1,046,041     1,093,068     1,162,315     1,227,797     1,339,826     1,265,370     1,235,205

Subordinated debt

    231,805     232,458     232,492     230,458     227,756     227,973     226,180     228,229     228,667     206,449     228,746     130,377

Total funding sources

    7,367,592     7,471,398     7,374,456     7,255,782     7,249,438     7,094,205     7,159,038     7,299,564     7,449,846     7,474,225     7,648,313     6,444,444

Stockholders’ equity

    737,527     735,022     745,128     732,458     750,111     738,664     741,820     760,010     760,277     695,020     762,535     538,515


First Midwest Bancorp, Inc.

Selected Financial Information

(Amounts in thousands, except per share data)

 

    2008     2007     2006     2005  
    Sept. 30/YTD     3rd
Quarter
    2nd
Quarter
    1st
Quarter
    Dec. 31/YTD     4th
Quarter
    3rd
Quarter
    2nd
Quarter
    1st
Quarter
    Dec. 31/YTD     4th
Quarter
    Dec. 31/YTD  

Income Statement

                       

Interest income

  $ 311,274     $ 101,486     $ 101,313     $ 108,475     $ 476,961     $ 114,611     $ 120,090     $ 120,671     $ 121,589     $ 476,409     $ 125,397     $ 366,700  

Interest expense

    129,690       38,728       40,987       49,975       236,832       56,513       59,393       59,707       61,219       224,550       62,634       130,850  
                                                                                               

Net interest income

    181,584       62,758       60,326       58,500       240,129       58,098       60,697       60,964       60,370       251,859       62,763       235,850  

Loan loss provision

    27,869       13,029       5,780       9,060       7,233       2,042       470       1,761       2,960       10,229       3,865       8,930  

Service charges on deposit accounts

    33,781       11,974       11,385       10,422       45,015       11,986       11,959       11,483       9,587       40,036       10,594       30,199  

Trust and investment management fees

    11,710       3,818       3,945       3,947       15,701       4,061       3,934       3,916       3,790       14,269       3,666       12,593  

Other service charges, commissions, and fees

    14,292       4,834       4,456       5,002       22,183       5,324       5,601       6,099       5,159       20,135       5,362       17,572  

Card-based fees

    12,275       4,141       4,236       3,898       15,925       3,979       4,054       4,181       3,711       13,777       3,712       10,207  
                                                                                               

Subtotal, total fee-based revenue

    72,058       24,767       24,022       23,269       98,824       25,350       25,548       25,679       22,247       88,217       23,334       70,571  

Corporate owned life insurance income

    6,489       1,882       2,145       2,462       8,033       2,117       2,023       1,982       1,911       7,616       1,966       5,163  

Security (losses) gains, net

    (1,396 )     (1,746 )     (4,618 )     4,968       (50,801 )     (50,041 )     (5,165 )     961       3,444       4,269       3,371       (3,315 )

Other income

    (1,015 )     (1,209 )     874       (680 )     4,197       109       989       2,001       1,098       3,181       982       2,193  
                                                                                               

Total noninterest income

    76,136       23,694       22,423       30,019       60,253       (22,465 )     23,395       30,623       28,700       103,283       29,653       74,612  

Salaries and employee benefits

    79,554       26,996       26,368       26,190       111,598       27,686       27,354       29,008       27,550       106,201       26,507       95,179  

Occupancy and equipment expense

    24,913       8,216       7,979       8,718       32,594       8,224       8,266       7,976       8,128       30,380       7,747       25,173  

Other real estate expense, net

    2,120       637       1,165       318       972       533       397       71       (29 )     843       96       931  

Other intangibles amortization

    3,283       1,094       1,095       1,094       4,423       1,106       1,106       1,105       1,106       4,039       1,148       2,130  

Acquisition and restructure charges

    —         —         —         —         36       —         —         —         36       1,753       —         —    

Other expenses

    37,854       11,493       13,338       13,023       49,514       12,715       12,858       12,577       11,364       49,399       12,297       42,290  
                                                                                               

Total noninterest expense

    147,724       48,436       49,945       49,343       199,137       50,264       49,981       50,737       48,155       192,615       47,795       165,703  

Pre-tax earnings

    82,127       24,987       27,024       30,116       94,012       (16,673 )     33,641       39,089       37,955       152,298       40,756       135,829  

Income taxes

    5,901       796       27       5,078       13,853       (11,255 )     6,404       9,778       8,926       35,052       9,228       34,452  
                                                                                               

Net income

  $ 76,226     $ 24,191     $ 26,997     $ 25,038     $ 80,159     $ (5,418 )   $ 27,237     $ 29,311     $ 29,029     $ 117,246     $ 31,528     $ 101,377  
                                                                                               

Basic earnings per share

  $ 1.57     $ 0.50     $ 0.56     $ 0.52     $ 1.63     $ (0.11 )   $ 0.55     $ 0.59     $ 0.58     $ 2.39     $ 0.63     $ 2.22  

Diluted earnings per share

  $ 1.57     $ 0.50     $ 0.56     $ 0.52     $ 1.62     $ (0.11 )   $ 0.55     $ 0.59     $ 0.58     $ 2.37     $ 0.63     $ 2.21  

Weighted average shares outstanding

    48,454       48,470       48,459       48,433       49,295       48,525       49,134       49,617       49,921       49,102       49,991       45,567  

Weighted average diluted shares outstanding

    48,573       48,556       48,576       48,589       49,622       48,754       49,447       49,984       50,322       49,469       50,392       45,893  

Tax equivalent adjustment (1)

  $ 16,729     $ 5,572     $ 5,603     $ 5,554     $ 20,906     $ 5,236     $ 4,988     $ 5,252     $ 5,430     $ 23,551     $ 5,882     $ 16,080  

Net interest income (FTE) (1)

  $ 198,313     $ 68,330     $ 65,929     $ 64,054     $ 261,035     $ 63,334     $ 65,685     $ 66,216     $ 65,800     $ 275,410     $ 68,645     $ 251,930  

Stock and related per share data:

                       

Book value

  $ 14.80     $ 14.80     $ 14.90     $ 15.20     $ 14.94     $ 14.94     $ 14.94     $ 14.97     $ 15.16     $ 15.01     $ 15.01     $ 11.99  

Tangible book value

    8.92       8.92       9.00       9.28       8.99       8.99       9.00       9.10       9.30       9.16       9.16       9.87  

Dividends declared per share

    0.930       0.310       0.310       0.310       1.195       0.310       0.295       0.295       0.295       1.120       0.295       1.015  

Market price - period high

    40.09       40.09       29.36       31.98       39.31       36.50       36.62       38.17       39.31       39.52       39.52       39.25  

Market price - period low

    13.56       13.56       18.65       24.38       29.67       29.67       31.87       34.82       36.00       32.62       36.62       31.25  

Closing price at period end

  $ 24.24     $ 24.24     $ 18.65     $ 27.77     $ 30.60     $ 30.60     $ 34.16     $ 35.51     $ 36.75     $ 38.68     $ 38.68     $ 35.06  

Closing price to book value

    1.6       1.6       1.3       1.8       2.0       2.0       2.3       2.4       2.4       2.6       2.6       2.9  

Period end shares outstanding

    48,590       48,590       48,584       48,561       48,453       48,453       48,735       49,494       49,747       50,025       50,025       45,387  

Period end treasury shares

    12,736       12,736       12,742       12,765       12,873       12,873       12,591       11,832       11,579       11,301       11,301       11,540  

Number of shares repurchased

    5       —         1       4       1,767       297       792       338       340       23       1       857  

Common dividends

  $ 45,251     $ 15,088     $ 15,084     $ 15,079     $ 58,765     $ 15,045     $ 14,400     $ 14,622     $ 14,698     $ 56,033     $ 14,779     $ 46,238  

Other Key Ratios/Data:

                       

Return on average equity (2)

    13.81 %     13.09 %     14.57 %     13.75 %     10.69 %     -2.91 %     14.57 %     15.47 %     15.48 %     16.87 %     16.40 %     18.83 %

Return on average assets (2)

    1.24 %     1.16 %     1.33 %     1.25 %     0.99 %     -0.27 %     1.35 %     1.44 %     1.42 %     1.42 %     1.47 %     1.44 %

Net interest margin (1)

    3.58 %     3.63 %     3.58 %     3.53 %     3.58 %     3.53 %     3.63 %     3.61 %     3.53 %     3.67 %     3.57 %     3.87 %

Yield on average earning assets (1)

    5.92 %     5.69 %     5.81 %     6.29 %     6.82 %     6.67 %     6.91 %     6.86 %     6.83 %     6.67 %     6.81 %     5.87 %

Cost of funds

    2.74 %     2.40 %     2.61 %     3.23 %     3.82 %     3.71 %     3.86 %     3.84 %     3.88 %     3.50 %     3.79 %     2.37 %

Efficiency ratio (1)

    51.97 %     50.30 %     51.67 %     54.02 %     52.50 %     53.87 %     51.87 %     52.13 %     52.19 %     50.53 %     49.56 %     49.44 %

Net noninterest expense ratio (2)

    1.15 %     1.11 %     1.13 %     1.21 %     1.09 %     1.14 %     1.06 %     1.04 %     1.12 %     1.13 %     1.00 %     1.25 %

Effective income tax rate

    7.2 %     3.2 %     0.1 %     16.9 %     14.7 %     67.5 %     19.0 %     25.0 %     23.5 %     23.0 %     22.6 %     25.4 %

Full time equivalent employees - end of period

    1,792       1,792       1,828       1,833       1,856       1,856       1,866       1,885       1,908       1,892       1,892       1,635  

Number of bank offices

    98       98       98       99       99       99       100       100       100       99       99       68  

Note: Discussion of footnotes (1) and (2) are located at the end of this document.


First Midwest Bancorp, Inc.

Selected Financial Information

(Amounts in thousands, except per share data)

 

    2008     2007     2006     2005  
    Sept. 30/YTD     3rd Quarter     2nd Quarter     1st Quarter     Dec. 31/YTD     4th Quarter     3rd Quarter     2nd Quarter     1st Quarter     Dec. 31/YTD     4th Quarter     Dec. 31/YTD  

Parent Company Data:

                       

Parent investment in subsidiaries - end of period

  $ 910,987     $ 910,987     $ 897,482     $ 893,182     $ 861,841     $ 861,841     $ 870,126     $ 873,854     $ 891,359     $ 887,908     $ 887,908     $ 604,112  

Risk-Based Capital Data:

                       

Tier 1 capital

  $ 610,048     $ 610,048     $ 598,238     $ 585,181     $ 572,553     $ 572,553     $ 600,083     $ 610,872     $ 603,885     $ 598,755     $ 598,755     $ 581,393  

Tier 2 capital

    169,727       169,727       166,018       164,690       161,708       161,708       161,317       162,293       162,299       162,266       162,266       56,393  
                                                                                               

Total capital

    779,775       779,775       764,256       749,871       734,261       734,261       761,400       773,165       766,184       761,021       761,021       637,786  

Risk-adjusted assets

  $ 6,476,260     $ 6,476,260     $ 6,436,784     $ 6,448,210     $ 6,340,614     $ 6,340,614     $ 6,256,930     $ 6,190,247     $ 6,192,407     $ 6,259,983     $ 6,259,983     $ 5,424,063  

Tier 1 capital / risk-based assets

    9.42 %     9.42 %     9.29 %     9.08 %     9.03 %     9.03 %     9.59 %     9.87 %     9.75 %     9.56 %     9.56 %     10.72 %

Total capital / risk-based assets

    12.04 %     12.04 %     11.87 %     11.63 %     11.58 %     11.58 %     12.17 %     12.49 %     12.37 %     12.16 %     12.16 %     11.76 %

Leverage ratio

    7.59 %     7.59 %     7.56 %     7.51 %     7.46 %     7.46 %     7.75 %     7.75 %     7.52 %     7.29 %     7.29 %     8.16 %

Tangible capital ratio

    5.44 %     5.44 %     5.45 %     5.62 %     5.58 %     5.58 %     5.77 %     5.80 %     5.82 %     5.62 %     5.62 %     6.30 %

Tangible capital ratio, excluding OCI

    6.09 %     6.09 %     5.90 %     5.73 %     5.73 %     5.73 %     6.25 %     6.26 %     6.03 %     5.81 %     5.81 %     6.41 %

Tangible equity / risk-based assets

    6.69 %     6.69 %     6.79 %     6.99 %     6.87 %     6.87 %     7.01 %     7.28 %     7.47 %     7.32 %     7.32 %     8.26 %

Loan Performance Data:

                       

Nonaccrual loans:

                       

Commercial

  $ 13,961     $ 13,961     $ 5,222     $ 6,770     $ 9,477     $ 9,477     $ 7,440     $ 8,815     $ 9,318     $ 8,803     $ 8,803     $ 9,092  

Real estate - residential land and development

    28,335       28,335       11,664       4,081       107       107       540       540       540       720       720       —    

Real estate - multifamily

    2,827       2,827       3,016       1,361       3,480       3,480       287       294       1,774       1,918       1,918       —    

Real estate - other commercial

    3,040       3,040       2,010       985       2,004       2,004       1,936       2,101       2,172       1,263       1,263       930  

Real estate - 1-4 family

    795       795       671       909       583       583       480       717       1,405       1,413       1,413       548  

Direct consumer

    4,258       4,258       2,537       2,872       2,666       2,666       1,972       2,324       2,197       1,920       1,920       1,244  

Indirect consumer

    101       101       116       95       130       130       116       136       176       172       172       176  
                                                                                               

Total nonaccrual loans

    53,317       53,317       25,236       17,073       18,447       18,447       12,771       14,927       17,582       16,209       16,209       11,990  

Renegotiated / restructured loans

    2,258       2,258       259       140       280       280       —         —         —         —         —         —    
                                                                                               

Nonperforming loans

    55,575       55,575       25,495       17,213       18,727       18,727       12,771       14,927       17,582       16,209       16,209       11,990  

Foreclosed real estate

    23,697       23,697       7,042       8,607       6,053       6,053       4,032       3,683       3,195       2,727       2,727       2,878  
                                                                                               

Nonperforming assets

    79,272       79,272       32,537       25,820       24,780       24,780       16,803       18,610       20,777       18,936       18,936       14,868  

Loans past due 90 days + and still accruing

    37,316       37,316       37,510       33,479       21,149       21,149       21,421       19,633       15,603       12,810       12,810       8,958  

Reserve for loan losses (RLL):

                       

RLL

  $ 69,811     $ 69,811     $ 66,104     $ 64,780     $ 61,800     $ 61,800     $ 61,412     $ 62,391     $ 62,400     $ 62,370     $ 62,370     $ 56,393  

Loan loss provision

    27,869       13,029       5,780       9,060       7,233       2,042       470       1,761       2,960       10,229       3,865       8,930  

Net charge-offs by category:

                       

Commercial

    7,463       1,895       2,380       3,188       4,935       544       1,130       1,252       2,009       5,783       2,800       4,193  

Real estate - residential land and development

    6,553       5,856       138       559       231       17       —         18       196       —         —         —    

Real estate - multifamily

    1,632       (40 )     830       842       490       372       —         119       (1 )     1,050       (18 )     —    

Real estate - other commercial

    884       64       147       673       (34 )     (21 )     5       (78 )     60       344       296       1,167  

Real estate - 1-4 family

    519       239       104       176       145       —         9       10       126       138       9       96  

Consumer

    2,807       1,308       857       642       2,036       742       305       449       540       2,872       778       3,799  
                                                                                               

Total net charge-offs

    19,858       9,322       4,456       6,080       7,803       1,654       1,449       1,770       2,930       10,187       3,865       9,255  

NPA ratios:

                       

Nonperforming loans / loans

    1.06 %     1.06 %     0.49 %     0.34 %     0.38 %     0.38 %     0.26 %     0.30 %     0.35 %     0.32 %     0.32 %     0.28 %

Nonperforming assets / loans + foreclosed real estate

    1.51 %     1.51 %     0.63 %     0.51 %     0.50 %     0.50 %     0.34 %     0.38 %     0.42 %     0.38 %     0.38 %     0.35 %
                       

Nonperforming assets + loans past due 90 days / loans + foreclosed real estate

    2.22 %     2.22 %     1.35 %     1.17 %     0.92 %     0.92 %     0.77 %     0.78 %     0.73 %     0.63 %     0.63 %     0.55 %

Nonperforming assets / total assets

    0.96 %     0.96 %     0.39 %     0.31 %     0.31 %     0.31 %     0.21 %     0.23 %     0.25 %     0.22 %     0.22 %     0.21 %

Loan loss ratios:

                       

RLL / loans

    1.34 %     1.34 %     1.28 %     1.28 %     1.25 %     1.25 %     1.25 %     1.27 %     1.25 %     1.25 %     1.25 %     1.31 %

RLL / nonperforming loans

    125.62 %     125.62 %     259.28 %     376.34 %     330.00 %     330.00 %     480.87 %     417.97 %     354.91 %     384.79 %     384.79 %     470.33 %

Net charge-offs to average net loans

    0.52 %     0.71 %     0.35 %     0.49 %     0.16 %     0.13 %     0.12 %     0.14 %     0.24 %     0.21 %     0.30 %     0.22 %

 

Footnotes:

 

(1) Tax equivalent basis reflects federal and state tax benefits.
(2) Annualized based on the number of days outstanding for each period presented.

Source of Information:

The information and statistical data contained herein have been prepared by First Midwest Bancorp, Inc. and have been derived or calculated from selected quarterly and period-end historical financial statements prepared in accordance with accounting principles generally accepted in the United States. The balance sheet and income statement information contained herein as of each year end, and for the years then ended, are derived from financial statements and footnote information audited by Ernst & Young LLP, First Midwest’s independent external auditors. The quarterly balance sheet and income statement information contained herein is derived from quarterly financial statements and footnote information upon which Ernst & Young LLP has rendered a Quarterly Review Report.

First Midwest Bancorp, Inc. is under no obligation to update, keep current or continue to provide the information contained herein. This information is provided solely for informational purposes and is not to be construed as a solicitation or an offer to buy or sell any securities or establish any business relationships with First Midwest Bancorp, Inc. or any of its subsidiaries.

GRAPHIC 4 g66118ex991pg001.jpg GRAPHIC begin 644 g66118ex991pg001.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````/```_^X`#D%D M;V)E`&3``````?_;`(0`!@0$!`4$!@4%!@D&!08)"P@&!@@+#`H*"PH*#!`, M#`P,#`P0#`X/$`\.#!,3%!03$QP;&QL<'Q\?'Q\?'Q\?'P$'!P<-#`T8$!`8 M&A41%1H?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\? M'Q\?'Q\?'Q\?_\``$0@`3P&.`P$1``(1`0,1`?_$`(X``0`"`@,!```````` M```````&!P0%`0,(`@$!`````````````````````!```0,#`P($`@0%#@L) M`````@$#!``%!A$2!R$3,4$B"%$483(C%7&1TW460F(S0[,DE+15E;56-SB! M4I*RTG.3-1=7&'*"4V.#5'2%-A$!`````````````````````/_:``P#`0`" M$0,1`#\`]4T"@4"@B/*=XDP>,OCHJ-%U^-!)J!0*!0*!0*!0*!0*! M0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*#1V+-,> MOUWO%JM4E)3]B-IFXN!U:%UU"7MB:="(-GJT\%Z>.M!3>/*J^U+)55=55B_* MJKXK^^Y%!-+S_N#B[\Z6W^C9%!UY?SA:,.Y2@XED"#&M-T@M2(UTU5$9D&\Z MVHO^2-D@)ZOU*^/3J@6>)"8H0JA"2:B2=45%\TH.:!0*!0*!0*!0*!0*!0*! M0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0>8?<9[E4@_-8;A M$K6;ZF;O>6EZ->1,1R3]L\C-/J^">KJ@?7L?55LN6*JZJLF)JO\`Z;E!N\=_ MNHY)_J+]_&Y%!-;S_N#B[\Z6W^C9%!YY]ZG]IEJ_-#7\8?H,GVZ^Y)S'2C8C MF,A7+`2HW;KF:JI0U5=$;=7S8^"_J/\`L^`>QVW&W6Q<;)#;-$(#%442%4U1 M45/%%H/J@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@ M4"@4"@4"@4%"Y?BZ.[<\0!Q_B#''LS$HS[AX[.;E(\_WA(]LQPW'E%U$V_6<73ITH-I)Q M>R/Q+#&=,T9L;[$BV*CB(I.,,&RVA+IZ_LW"Z4$.Y.X4XVSF^,77)Y+[,YB, M,9H6I(,#VA,S1=I"77<:]:"(?]*7!7_OI?\`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`4?5VQWE]!#\:"49=EG)MNXV@WS'K/&OV22 MUC..PF`=1IME\-YD+?<[CFU=!^LGCKITH)Y:WIK]LB/SF$BS766SE14)#1IT M@13;0D^MM+5-:"K M2AE%'-(I@W(5/LS=%7`1?UPB0*O^4E!17&_-'*&>7K([-;X5DB3,?U35]):M MODCI-Z;A/4$U#QT7\%!(N%^MNJ*G14_8J#CN>[C^M=G_VUM_)4$ML9^X7_`(>Y(MQOUM=RCNQ/N28# ML)66F^Y^^$<(6T;12#ZNY%^B@^KT7N#_`.'&/+`OUN:ROYB5]\S3=A(RZUO+ ML"V1-JTJB.FNU/PT$[A7G/XN6VV!+:@3;',MT7YI_P":;:E,SD0^^XVT@_;- MGH.B)I]'PH-G?L@R]B2U^CN/,WV`XVAK,6XMQ40]RHH(*MN[M$1/5K0:S]*> M5?ZB,?SRS^0H'Z4\J_U$8_GEG\A0;_&;GE,YM\K]9&[*0*B,-MS!F*XBIZE5 M1;:0=/\`#0;J@4'GSWK?V:VC\\-_Q9^@WG'%OSH9W'4NXSHTK&%Q_9$C1F"9 M-E\HC"@KY$;O<56T)$)-J>/IZT$9Y6>D0?<]@+$-]V/'G-QCF,-.&+3I"^Z" M*;:+M7TBB>'@E!KLNC763[LX5BMMSE6R)<8:G+6,Z8JB'#=[QMBJJ`N$`Z(6 MWTKZO&@V'*/&N58%QBS&Q&3.R&V1KTMWOL*69../1=HZ,FC2@1L(K?VHIXZ[ ME^@.,1ON`YMQ5R#,L[;T(G+8KL_&G'G%;AOQX[Q`<8A(=6'2378B(FHKJ/72 M@V/L_P`[/%L575'E0)@H*?6(7-KZ)\51*#J]TEMF1>.\: MF7`%"ZWBZ2KG<0774'9#0[&NO_@,B#7_`':"8>Y5QZ+P3CEPB.N1IK+L!MN0 MRX;9H#D4]XZ@J:H6U.GT4&IY7R6[3IG$F!++>8L]^8MKM[5MPP.2#I-,]LW! M5"5--ZJFO551?)*#'R7'+5C_`+LL)@6ILV(*Q0<:BJX9MM:I*11:0U+8'IUV MITU5?C09.=2VN,O<5;+O<'G?T,R..ZKS#IN.,,.F"MO*V"JJ)H>PUT\C5$H- M!A%WO>$\E9/B=]!QU_);8A8[$?<=>0'YFAQHH*X2DB(KRMFOQ;H)ARM=95AS M7CCC&$,A_'W$:>N41IU`=N)"XK8,NNNFVA(9MJ1H1Z$I=?*@VMHQ;F"VP^1; M?9X3EHL]S8.3AT=R4P;D62::.LLHTZZC*'JNSKM%4332@B/`678Y<,IM&-WJ M$_C>;V<)$:0UN=!JZ:L$!K(`B0@EC^R;EZKZM%ZHB!T\#8?CLOG#D.._&(F; M/.<.W"CSXJV30?;Y;LKGYWR,QC5X9LLU3/]\O1$ ME]5E.[=J*XV@Z+YJA?@H-[[:;O:+'GF1X/<+:K&>&4D9>0*\L@)+D9Q5,=A( M.Q-55SI];S\J"*Y^]+M_'5Y*7=/TES6U7H''\RMA.HW#%TD$8I2S5KX6\W.3[?<+R,I+K5ZDE;R>FLF;1E\Q!<<=15!1Z&8HJI0:S) M([^*ADHHB@YIM%$%-$T2@E$N\_IO[E M;KA-^,CQVSVMT(%L4E1IR4XTR1OF"*B&:`^>S7ZNB*FBT&KY*+/N'N!TLI9$ M[<[E<;HL2-=1WBY&A.-DYVFS(B-"7LKHNOIW*@^"+0=.=3W.,\GXKGXSNC!= MV`BWV.)$HS@58Z$;XJJH;OVY*AKZM?.@YS9BZO>[&UV2V7.5:XURB(*4'?S3QZQQUP?/9M=VN$M\KRW,8F27R[[7S&C9 MMB8;?2HAZOBO6@CO*-M?P_C#CSD6QW":WE1I"&9/>E/.D^+T3O;'!,E#8*M[ M4%$1-JZ+K0>KK3.6?:H4Y0[:RV&GU;_Q>X"%I_@UH,J@\J^VS^\)R'_]A_20 M4&3;K0%X]U648S*F36[`L0W7;='E/L-'O8CD8+VS$A$C<4E053\6J4&/P+G% M[Q_B[DM]M]R6.,F;UI;?)74;,FW!1/5KZ-S8DJ?A^-!L^/>/;OGW&F*Y=:LA M=MV9MW*1+NU\<5QUY\?F#`F3T)/2(@&T%].G33K0>EJ!04;RS[7L/RZ[O9)% MEO6.40&YX+*$"]Q?/;KN7RU\0\]G@'M\;,@161%E?4YW"Z=/ M"@YR?%.('>$L-@R\V?CV"/,GE;;LEM>,Y#AN$KH$PGJ;V%JFJ^-!,[C8..RY MLP2:[D[H7^-:H;=JM*0G%"4P(/(VZ3WU6U-%)=J^&E!H;7+>88S"%@?*DSNV M$+G>'[(5J;5MI0<,W&P>DBOI[JZ>E?/72@IC_J;YP_K,?\&B?D:#TO[?VN;+ MW%;RC/+Z\-K?#=;;,L>.T;PDG1]Y0:$Q#3J`HNI>*]--0NR@4"@K?FCB29R; M:H=H.\!:K?$D)+3;&5]TW1;)M-25UL4'1Q?*@EN%V*?8,9MUCF2VYRVR.U$9 MDMM*QO;8;1L%,%-WU:#UT6@A6:<-S\DY.LF=#>VXCE@1H8E!Q.X:N$GF2-R8-\;!^*'8:MBQ%(%9[),JA.]Y%W;7%7=M\?*@ MEV68[?+I+M$ZRW8;5,M3[CRJXRLAJ0#C2MDPZ"&UZ"U1=475-.E!&<2X6M=I M7+Y5P=:=G9HAM7(8+2Q8[+!@8*W';4G515[A$1*O5?*@[.'^*+AQW;';2M_. MZ6H777847Y<&-BO*.Y730G"<+T]/!$U7IX:!(\[QN[9'8'+1;[BU;%?-LG9+ MD=9)(C3H.B@#W&DZJ&BZZ]*##S'CFV9DQ8?T@4')-CGLW$#9;40<)K7J:"XJ#K^"@YO_&5HO/(V.9N\2),L#,AE&5'7N]U-&54M>G94S).GBOT M4&HYBX7A\AC;)T:Y.67(K*YW+==&@[FB;D/:8H0+T,4(50O2OX:#-8X_RN1B MMR@7[*WKC?Y\?Y9BZML!&:BHBH0FS':)$4]Z(1&1:KHB=$32@PH_$DJ;R':< MVR6?%FW&QQR8A%"B+$-\R%11Z62NN[E`27:(HB(OXJ#'Q[A-['N2KUEUIO[L M>!D#G?N5K[`$X3BN]XA"0I>D"-5U]&NU=-?.@LR4DI8YI%,`D*GV9NBI@B_K MA$@5?QT%-X'P'D^$7J]7>S9='*7?47YOYBUJ8B2N*XA-HDH=%0C7HNJ4&WP+ M@&P8M<+O?)5RE7G)[T#[FE!O<@XG8RK!)6,Y;=Y%WF3#&05UV`RK,AM-&RCL!]FV`ITV] M=VJZKJNM!JFN%Y=SR#%[KE]T9N;>',"U:(L:.4<77@V:2)*FX[J7V0+L'1-4 M^'2@^KGPS<)O,4/DL;VVV_!!&6;8L12!6>T;2H3O>1=RHZ2ZH/CY4&G]W?\` M8U*_^;$_SUH-;;^&[QGV"X'%R'(`=Q.W0X0R$?%V.R]CC:%VF;(A-!!HP3;H0>HR M1$7X!O7>^\( MAPE:'20^D@^T2/DHJA#TU1:#-M?#-PM_+URY)&^-.2KBV;!VY8BHV+:M@V&C MB/;E4>T*JNG7KX4'5QCP.UAL/)K=<+J%[MF4CI/CE&6.J:H8D@DCKGI(75\M M?#K0:_`>!@4'GKW%>W!G* M&Y&68BP+62`BN3[>"((SD3JICY(__G_A\0I/"676?;UR>R\!-/-3;4#C9HHD M)#)1%$D7JBHM`S;^[5QW^<;I^['06)>/[RO%WYCMW[E)H(QQ.J)EW,JKX?<= M\_=UH)/[+]GZ7K/97D^MYB_)%?+S!M?'Q+X4'JV@4"@4"@4"@ M4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@4"@U618GC>21FXM_MK%SC-%W M&V)((X"'IINVKTUTH,FSV:UV:`W;[7&"'!9Z,QFDT`$^`C^I3Z$H,M&P0R-! M1#)$0B1.JHGAJOT:T'-`H%`H%`H%`H%!5O,_%Z7KC_+F<7@-CD%^2*_*`5V? M,G"=%Q.GU>X0(HZ]-RZ:K0>8\]8?C^W'C^/(;)F0S<[JV\RX*B8&+[B$)"NB MHJ+XHM!8-X_O*\7?F.W?N4F@G'`G#EZQ_)\IR^_(C/WX]*CP[48HI?+'*5SN MO:^&_:FT?AX_"@GB\TX$E[=M2RW-&&^ZY/[:K%0>[V5+?];8AIHKFW9^NH)S M0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*!0*! M0*!0*!0*"D_<_AN.Y+@S6^]P+/<[?(>D6T)DEB,S*?VZ/,;G"!.XJ>"Z]%\> MBZH&19\-P5[D;%LGO=[ACD4>PP(UCL!26@?4T!Q2D=K?O=U0U$-J:=%7KY!; MTUD'H;[)FK0.MF!.BNBBA"J*2+Y:4%"3,29*#%`IT7YQF&%OC/%.BC;G(OW8 M<1N=^R]Q#2-NDBB-KZ=P]4T-`O6S16H=G@Q&7UDLQX[33
-----END PRIVACY-ENHANCED MESSAGE-----