EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

 

        News Release
LOGO   First Midwest Bancorp, Inc.  

First Midwest Bancorp, Inc.

One Pierce Place, Suite 1500

Itasca, Illinois 60143

(630) 875-7450

 

FOR IMMEDIATE RELEASE

  CONTACT:   Paul F. Clemens
    Chief Financial Officer
    (630) 875-7347
 

TRADED:

  NASDAQ Global Select Market   www.firstmidwest.com
  SYMBOL:   FMBI  

FIRST MIDWEST BANCORP, INC. ANNOUNCES

FIRST QUARTER 2009 EARNINGS PER SHARE OF $0.07, UP FROM ($0.57) LOSS PER

SHARE FOR FOURTH QUARTER 2008

Stable Core Operations – Improved Capital Ratios – Higher Loan Loss Reserves

First Quarter 2009 Operating Performance

 

   

After tax earnings of $3.2 million and diluted EPS of $0.07, as compared to diluted LPS of ($0.57) for fourth quarter 2008 and EPS of $0.51 for first quarter 2008.

 

   

Pre-tax earnings, excluding provision expense and net securities gains, improved 6.3% from first quarter 2008.

 

   

Net interest margin of 3.67% up 14 basis points versus 3.53% for first quarter 2008 and down 4 basis points from 3.71% for fourth quarter 2008.

 

   

Efficiency ratio improved to 52.3% compared to 54.0% for first quarter 2008 and 59.1% for fourth quarter 2008.

Capital, Credit, and Other

 

   

Tangible common equity and Tier 1 regulatory capital ratios of 5.36% and 11.85%, respectively, increased from year-end 2008.

 

   

Loan loss reserves increased to 2.15% of total loans as compared to 1.75% at December 31, 2008, with first quarter 2009 provision exceeding charge offs by $22 million.

 

   

Non-performing loans, including loans past due 90 days, increased to 4.80% of total loans compared to 3.21% at December 31, 2008.

 

   

Net securities gains realized of $8.2 million; tax benefits recognized of $4.0 million.

ITASCA, IL, APRIL 22, 2009 – 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 first quarter 2009. Net income available to common shareholders was $3.2 million for first quarter 2009, or $0.07 per share, compared to a net loss of $27.6

 

1


million, or ($0.57) per share, for fourth quarter 2008 and net income of $25.0 million, or $0.51 per share, for first quarter 2008. Return on average assets was 0.15% for first quarter 2009 as compared to (1.31%) and 1.25% for fourth quarter and first quarter 2008, respectively. Return on average common equity was 1.78% for first quarter 2009 as compared to (13.92%) and 13.75% for fourth quarter and first quarter 2008, respectively.

In announcing these results, Michael L. Scudder, the Company’s President and Chief Executive Officer said, “Our first quarter operating results reflect both the impact of current economic conditions on our credit costs as well as the implementation of planned initiatives designed to respond to those conditions. Operating performance for the quarter, excluding credit costs, was up from a year ago as we profited from stronger interest margins, the stability of our core funding base, targeted loan growth and lower operating expenses. During the quarter, we made the difficult decision to reduce our dividend and took advantage of improvement in the debt security markets to reduce the size of our securities portfolio. In combination, these actions helped further our objective of enhancing our tangible capital position as well as improve our overall liquidity.”

Mr. Scudder further commented, “Non-performing asset levels are elevated from year-end as we work through a longer and more challenging remediation cycle for real estate and construction-related credits. Recognizing this, and reflective of current conditions, we have increased our level of loan loss provisioning, bringing our level of reserves to 2.15% of total loans, 1.7 times the level existent a year ago.

“Our solid capital base and ability to generate strong core earnings continue to serve as an advantage as we navigate the difficulties of the current credit cycle. This advantage enables First Midwest to continue to meet the financial needs of our customers and communities and leaves us and our shareholders better positioned to benefit as conditions improve.”

Operating Performance

The Company recorded a loss before taxes of $3.8 million for first quarter 2009, as compared to income of $30.1 million for first quarter 2008, with the difference largely due to higher provision for loan losses. Provision for loan losses for first quarter 2009 was $48.4 million as contrasted to $9.1 million for first quarter 2008. Excluding the provision for loan losses and net securities gains from each period, income before taxes was $36.4 million for first quarter 2009 and $34.2 million for first quarter 2008.

 

2


Total loans as of March 31, 2009 were $5.39 billion, up 2.0% annualized compared to fourth quarter 2008, with the increase reflecting net growth in commercial and industrial loans as well as commercial real estate lending offset by a decline in outstanding loans for residential land and development. Total average deposits for first quarter 2009 were $5.51 billion, compared to $5.64 billion for fourth quarter 2008, a 1.76% decline largely reflective of normal seasonality.

Tax equivalent net interest margin was 3.67% for first quarter 2009, down 4 basis points from fourth quarter 2008 and up 14 basis points from first quarter 2008. Over the past 4 quarters, the yield on average earning assets declined 117 basis points while the cost of funds declined 150 basis points.

Fee-based revenues were $20.1 million for first quarter 2009, a decline of approximately $3.0 million, compared to both fourth quarter and first quarter 2008. This decrease largely stems from reduced consumer spending and the impact on overdraft fees as well as card-based fees. Further, trust and investment advisory fees declined 16% as compared to first quarter 2008, resulting from the adverse impact of lower asset values on revenues.

In comparison to first quarter 2008, bank-owned life insurance income declined $1.9 million for first quarter 2009. In the current environment, management elected to accept lower market returns in order to reduce its risk to market volatility through investment in shorter-duration, lower yielding money market instruments.

For first quarter 2009, noninterest expense declined by $0.9 million, or 1.9%, compared to first quarter 2008, largely due to a decline in salaries and benefits expense of $2.9 million and reflective of a 4% decline in full time equivalent employees. This reduction substantially offset a $2.1 million increase in FDIC insurance premiums and a $1.4 million increase in legal and operating costs associated with credit remediation and foreclosed real estate. Overall, the efficiency ratio improved to 52.3% for first quarter 2009, compared to 59.1% for fourth quarter 2008 and 54.0% for first quarter 2008.

Credit Remediation

Non-performing loans as of March 31, 2009 were $258.5 million compared to $172.1 million at December 31, 2008, with residential land and development loans comprising 50% of the March 31, 2009 total. Non-accrual loans at March 31, 2009 totaled $183.5 million compared to $127.8 million at December 31, 2008, while loans 90 days past due and still accruing totaled $73.9 million, up from $37.0 million at December 31, 2008. Restructured loans totaled $1.1 million at March 31, 2009, a decline of $6.3 million from December 31, 2008.

 

3


As of March 31, 2009, loans 30-89 days past due totaled $54.3 million, a decline of $61.9 million from December 31, 2008. The decline reflects the benefits derived from expanded resources focused on the early remediation of potential problem loans as well as the migration of certain loans to other problem categories.

Foreclosed real estate was $39.0 million as of March 31, 2009 as compared to $24.4 million as of December 31, 2008. All properties are recorded at current appraised values, less estimated selling costs.

As of March 31, 2009, the Company increased its reserve for loan losses to $116.0 million, up $22.1 million from December 31, 2008 and $51.2 million from March 31, 2008. The reserve for loan losses represented 2.15% of total loans outstanding at March 31, 2009, compared to 1.75% at December 31, 2008 and 1.28% at March 31, 2008. Net charge offs totaled $26.3 million during first quarter 2009, compared to $18.3 million in fourth quarter 2008 and $6.1 million in first quarter 2008. The provision for loan losses for first quarter 2009 was $48.4 million, compared to $42.4 million and $9.1 million for fourth quarter 2008 and first quarter 2008, respectively.

Securities Portfolio

Net securities gains were $8.2 million for first quarter 2009, compared to a net securities loss of $34.2 million for fourth quarter 2008 and a net securities gain of $5.0 million for first quarter 2008. During first quarter 2009, the Company took advantage of opportunities in the market to sell $323.5 million of mortgage-backed and municipal securities for a gain of $11.1 million. This was partially offset by impairment charges totaling $2.9 million associated with two trust-preferred collateralized debt obligations (“CDOs”). Management elected early adoption of Financial Accounting Standards Board (“FASB”) Staff Position (“FSP”) FAS 115-2 and FAS 124-2, Recognition and Presentation of Other-Than-Temporary Impairments. As a consequence, estimated credit losses were recognized on these two CDOs during the quarter, and a cumulative adjustment of $11.3 million was recorded to retained earnings, representing the estimated liquidity components of previously recorded other-than-temporary impairments associated with its CDOs.

 

4


Income Taxes

In first quarter 2009, the Company increased the amount of benefit recognized with respect to certain previously identified uncertain tax positions under FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109, Accounting for Income Taxes (“FIN 48”) as a result of certain developments in pending tax audits. The increase in recognized tax benefit resulted in a $4.0 million reduction in income tax expense in first quarter 2009.

Capital Management

Regulatory and tangible common equity ratios were improved in comparison to December 31, 2008, with such improvement driven by retention of earnings and a decline in total assets, with the decline primarily due to a reduction in the size of the investment securities portfolio. All regulatory mandated ratios for characterization as “well capitalized” were significantly exceeded as of March 31, 2009:

 

     March 31,
2009
    December 31,
2008
    Minimum
“Well-
Capitalized”
Level
    Excess Over
Required
Minimums at
March 31,
2009
                       (Amounts in millions)

Regulatory capital ratios:

          

Tier 1 Risk Based

   11.85 %   11.60 %   6.00 %   98 %   $ 386

Total Risk Based Capital

   14.62 %   14.36 %   10.00 %   46 %   $ 305

Tier 1 Leverage Capital

   9.60 %   9.41 %   5.00 %   92 %   $ 375

Regulatory capital ratios, excluding preferred equity:

          

Tier 1 Risk Based

   8.93 %   8.68 %   6.00 %   49 %   $ 193

Total Risk Based Capital

   11.70 %   11.44 %   10.00 %   17 %   $ 112

Tier 1 Leverage Capital

   7.23 %   7.04 %   5.00 %   45 %   $ 182

Tangible common equity ratios:

          

Tangible Common Equity

   5.36 %   5.23 %   N/A     N/A       N/A

Tangible Common Equity, excluding OCI

   5.83 %   5.45 %   N/A     N/A       N/A

 

5


On March 16, 2009, the Company announced, in an effort to build capital during this period of economic uncertainty, a reduction in its quarterly common stock dividend from $0.225 per share to $0.010 per share. This dividend action will enable the retention of approximately $42 million in capital over the course of a year.

The Board of Directors reviews the Company’s capital plan each quarter, giving cognizance to the current and expected operating environment as well as an evaluation of various capital alternatives. Consistent with its dividend history, First Midwest would look to return to a more normalized dividend level as circumstances permit.

 

6


 

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 some 100 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, 2008 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, April 22, 2009 at 10:00 a.m. (ET). Members of the public who would like to listen to the conference call should dial 1-866-713-8395 (U.S. domestic) or 1-617-597-5309 (international) and enter passcode number 697 31 099. 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 website, 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 website or by dialing 1-888-286-8010 (U.S. domestic) or 1-617-801-6888 (international) passcode number 172 71 558, beginning approximately one hour after the event through 11:59 pm (ET) on April 29, 2009. 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.

 

7


 

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.

 

8


First Midwest Bancorp, Inc.   Press Release Dated April 22, 2009

 

Operating Highlights                   
Unaudited    Quarters Ended  
(Amounts in thousands except per share data)    March 31, 2009     December 31, 2008     March 31, 2008  

Net income (loss)

   $ 5,727     $ (26,890 )   $ 25,038  

Net income (loss) applicable to common shares

     3,155       (27,568 )     24,979  

Diluted earnings per share

   $ 0.07     $ (0.57 )   $ 0.51  

Return on average equity

     1.78 %     (13.92 )%     13.75 %

Return on average assets

     0.15 %     (1.31 )%     1.25 %

Net interest margin

     3.67 %     3.71 %     3.53 %

Efficiency ratio

     52.33 %     59.06 %     54.02 %

 

Balance Sheet Highlights

      
Unaudited    As Of  
(Dollar amounts in thousands except per share data)    March 31, 2009     December 31, 2008     March 31, 2008  

Total assets

   $ 8,252,576     $ 8,528,341     $ 8,315,368  

Total loans

     5,387,128       5,360,063       5,045,765  

Total deposits

     5,508,382       5,585,754       5,721,562  

Total stockholders’ equity

     903,612       908,279       737,927  

Common stockholders’ equity

     710,612       715,949       737,927  

Book value per common share

   $ 14.61     $ 14.72     $ 15.20  

Period end common shares outstanding

     48,628       48,630       48,561  

 

Capital Ratios

      
Unaudited    As Of  
     March 31, 2009     December 31, 2008     March 31, 2008  

Regulatory capital ratios:

      

Total capital to risk-weighted assets

     14.62 %     14.36 %     11.63 %

Tier 1 capital to risk-weighted assets

     11.85 %     11.60 %     9.08 %

Tier 1 leverage to average assets

     9.60 %     9.41 %     7.51 %

Regulatory capital ratios, excluding preferred equity:

      

Total capital to risk-weighted assets

     11.70 %     11.44 %     11.63 %

Tier 1 capital to risk-weighted assets

     8.93 %     8.68 %     9.08 %

Tier 1 leverage to average assets

     7.23 %     7.04 %     7.51 %

Tangible common equity ratios:

      

Tangible common equity to tangible assets

     5.36 %     5.23 %     5.62 %

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

     5.83 %     5.45 %     5.73 %

 

9


First Midwest Bancorp, Inc.    Press Release Dated April 22, 2009

Condensed Consolidated Statements of Condition

Unaudited    March 31,  
(Amounts in thousands)    2009     2008  

Assets

    

Cash and due from banks

   $ 103,586     $ 171,037  

Funds sold and other short-term investments

     3,741       1,808  

Trading account securities

     10,885       17,305  

Securities available-for-sale

     1,901,919       2,100,602  

Securities held to maturity, at amortized cost

     81,566       95,651  

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

     54,768       54,767  

Loans

     5,387,128       5,045,765  

Reserve for loan losses

     (116,001 )     (64,780 )
                

Net loans

     5,271,127       4,980,985  
                

Foreclosed real estate

     38,984       8,607  

Premises, furniture, and equipment

     117,880       123,257  

Investment in bank owned life insurance

     199,070       203,987  

Goodwill and other intangible assets

     283,570       287,141  

Accrued interest receivable and other assets

     185,480       270,221  
                

Total assets

   $ 8,252,576     $ 8,315,368  
                

Liabilities and Stockholders’ Equity

    

Deposits

    

Transactional deposits

   $ 3,522,289     $ 3,562,499  

Time deposits

     1,943,076       2,131,759  

Brokered deposits

     43,017       27,304  
                

Total deposits

     5,508,382       5,721,562  

Borrowed funds

     1,535,752       1,413,726  

Subordinated debt

     232,375       232,509  

Accrued interest payable and other liabilities

     72,455       209,644  
                

Total liabilities

     7,348,964       7,577,441  
                

Preferred stock

     189,768       —    

Common stock

     613       613  

Additional paid-in capital

     211,325       206,011  

Retained earnings

     851,339       854,931  

Accumulated other comprehensive (loss)

     (37,470 )     (9,333 )

Treasury stock, at cost

     (311,963 )     (314,295 )
                

Total stockholders’ equity

     903,612       737,927  
                

Total liabilities and stockholders’ equity

   $ 8,252,576     $ 8,315,368  
                

 

10


First Midwest Bancorp, Inc.    Press Release Dated April 22, 2009

Condensed Consolidated Statements of Income

Unaudited    Quarters Ended  
(Amounts in thousands except per share data)    March 31,
2009
    December 31,
2008
    March 31,
2008
 

Interest Income

      

Loans

   $ 65,447     $ 71,849     $ 81,334  

Securities

     26,030       26,024       27,120  

Other

     3       60       21  
                        

Total interest income

     91,480       97,933       108,475  
                        

Interest Expense

      

Deposits

     18,927       22,802       34,210  

Borrowed funds

     4,632       6,416       12,076  

Subordinated debt

     3,702       3,702       3,689  
                        

Total interest expense

     27,261       32,920       49,975  
                        

Net interest income

     64,219       65,013       58,500  

Provision for loan losses

     48,410       42,385       9,060  
                        

Net interest income after provision for loan losses

     15,809       22,628       49,440  
                        

Noninterest Income

      

Service charges on deposit accounts

     9,044       11,206       10,422  

Trust and investment management fees

     3,329       3,420       3,947  

Other service charges, commissions, and fees

     4,006       4,554       5,002  

Card-based fees

     3,755       8,868       3,898  

Subtotal, fee-based revenues

     20,134       23,048       23,269  

Bank owned life insurance income

     541       (8,858 )     2,462  

Securities gains (losses), net

     8,222       (34,215 )     4,968  

Other

     (126 )     (2,104 )     (680 )
                        

Total noninterest income

     28,771       (22,129 )     30,019  
                        

Noninterest Expense

      

Salaries and employee benefits

     23,311       20,356       26,190  

Net occupancy expense

     6,506       5,967       6,151  

Equipment expense

     2,331       2,454       2,567  

Technology and related costs

     2,240       1,848       1,771  

Other

     14,006       15,956       12,664  
                        

Total noninterest expense

     48,394       46,581       49,343  
                        

(Loss) income before taxes

     (3,814 )     (46,082 )     30,116  

Income tax (benefit) expense

     (9,541 )     (19,192 )     5,078  
                        

Net Income (Loss)

     5,727       (26,890 )     25,038  

Preferred dividends

     (2,563 )     (712 )     —    

Net income applicable to non-vested restricted shares

     (9 )     33       (59 )
                        

Net Income (Loss) Applicable to Common Shares

   $ 3,155     $ (27,568 )   $ 24,979  
                        

Diluted Earnings Per Share

   $ 0.07       (0.57 )   $ 0.51  

Dividends Declared Per Share

   $ 0.010       0.225     $ 0.310  

Weighted Average Diluted Shares Outstanding

     48,493       48,508       48,537  

 

11


First Midwest Bancorp, Inc.   Press Release Dated April 22, 2009

 

Unaudited    As Of    Percent Change
From
 
(Dollar amounts in thousands)    3/31/09    % of
Total
    12/31/08    3/31/08    12/31/08     3/31/08  

Loan Portfolio Composition

               

Commercial and industrial

   $ 1,508,175    28.0 %   $ 1,490,101    $ 1,396,665    1.2 %   8.0 %

Agricultural

     141,190    2.6 %     142,635      200,614    (1.0 )%   (29.6 )%

Commercial real estate:

               

Office, retail, and industrial

     1,211,844    22.5 %     1,127,689      1,020,403    7.5 %   18.8 %

Residential land and development

     466,195    8.7 %     509,059      515,052    (8.4 )%   (9.5 )%

Multifamily

     257,039    4.8 %     237,646      188,474    8.2 %   36.4 %

Other commercial real estate

     1,073,483    19.9 %     1,106,952      952,622    (3.0 )%   12.7 %
                                       

Total commercial real estate

     3,008,561    55.9 %     2,981,346      2,676,551    0.9 %   12.4 %
                                       

Consumer:

               

Home equity

     480,283    8.9 %     477,105      459,068    0.7 %   4.6 %

Real estate 1-4 family

     185,486    3.4 %     198,197      224,895    (6.4 )%   (17.5 )%

Other consumer

     63,433    1.2 %     70,679      87,972    (10.3 )%   (27.9 )%
                                       

Total consumer

     729,202    13.5 %     745,981      771,935    (2.2 )%   (5.5 )%
                                       

Total loans

   $ 5,387,128    100.0 %   $ 5,360,063    $ 5,045,765    0.5 %   6.8 %
                                       

Commercial Real Estate Detail Office, Retail, and Industrial

               

Office

   $ 404,857    33.4 %   $ 373,272    $ 326,107    8.5 %   24.1 %

Retail

     338,858    28.0 %     313,286      279,612    8.2 %   21.2 %

Industrial

     468,129    38.6 %     441,131      414,684    6.1 %   12.9 %
                                       

Total office, retail, and industrial

   $ 1,211,844    100.0 %   $ 1,127,689    $ 1,020,403    7.5 %   18.8 %
                                       

Residential Land and Development

               

Structures

   $ 143,497    30.8 %   $ 185,929    $ 209,146    (22.8 )%   (31.4 )%

Land

     322,698    69.2 %     323,130      305,906    (0.1 )%   5.5 %
                                       

Total residential land and development

   $ 466,195    100.0 %   $ 509,059    $ 515,052    (8.4 )%   (9.5 )%
                                       

Other Commercial Real Estate

               

Commercial land

   $ 258,869    24.1 %   $ 280,120    $ 260,502    (7.6 )%   (0.6 )%

1-4 family investors

     189,901    17.7 %     193,227      169,768    (1.7 )%   11.9 %

Service stations and truck stops

     145,571    13.6 %     146,891      117,592    (0.9 )%   23.8 %

Warehouses and storage

     89,541    8.3 %     85,276      71,921    5.0 %   24.5 %

Hotels

     80,365    7.5 %     79,186      59,199    1.5 %   35.8 %

Restaurants

     49,897    4.6 %     48,106      48,147    3.7 %   3.6 %

Medical

     37,929    3.5 %     42,269      42,912    (10.3 )%   (11.6 )%

Automobile dealers

     37,627    3.5 %     38,505      30,934    (2.3 )%   21.6 %

Mobile home parks

     21,559    2.0 %     36,790      23,481    (41.4 )%   (8.2 )%

Recreational

     12,587    1.2 %     14,515      16,348    (13.3 )%   (23.0 )%

Religious

     11,121    1.0 %     11,224      11,291    (0.9 )%   (1.5 )%

Other

     138,516    12.9 %     130,843      100,527    5.9 %   37.8 %
                                       

Total other commercial real estate

   $ 1,073,483    100.0 %   $ 1,106,952    $ 952,622    (3.0 )%   12.7 %
                                       

 

12


First Midwest Bancorp, Inc.    Press Release Dated April 22, 2009

 

Unaudited    As Of  
(Dollar amounts in thousands)    3/31/09     % of Loan
Category
    % of Total     12/31/08     3/31/08  

Asset Quality

          

Non-accrual loans:

          

Commercial and industrial

   $ 33,245     2.20 %   19.8 %   $ 15,586     $ 6,770  

Office, retail, and industrial

     12,769     1.05 %   4.6 %     2,533       730  

Residential land and development

     107,766     23.12 %   61.9 %     97,060       4,081  

Multi-family

     6,989     2.72 %   4.2 %     1,387       1,361  

Other commercial real estate

     16,025     1.49 %   5.5 %     6,926       255  

Consumer

     6,747     0.93 %   4.0 %     4,276       3,876  
                                    

Total non-accrual loans

     183,541     3.41 %   100.0 %     127,768       17,073  
                                    

Restructured loans

     1,063           7,344       1,942  

90 days past due loans (still accruing interest):

          

Commercial and industrial

     16,208     1.07 %   18.1 %   $ 6,818     $ 3,926  

Agricultural

     1,751     1.24 %   1.9 %     1,751       —    

Office, retail, and industrial

     12,719     1.05 %   19.8 %     3,214       —    

Residential land and development

     20,593     4.42 %   27.3 %     8,489       17,438  

Multi-family

     3,356     1.31 %   3.7 %     1,881       2,332  

Other commercial real estate

     8,900     0.83 %   17.6 %     6,586       2,451  

Consumer

     10,402     1.43 %   11.6 %     8,260       5,150  
                                    

Total 90 days past due loans

     73,929     1.37 %   100.0 %     36,999       31,297  
                                    

Total non-performing loans

   $ 258,533         $ 172,111     $ 50,252  
                            

Foreclosed real estate

   $ 38,984           24,368       8,607  

30-89 days past due loans

   $ 54,311     1.01 %   100.0 %   $ 116,206     $ 185,186  

Reserve for loan losses

   $ 116,001     —       —       $ 93,869     $ 64,780  

Asset Quality Ratios

          

Non-accrual loans to loans

     3.41 %   —       —         2.38 %     0.33 %

Non-performing loans to loans

     4.80 %   —       —         3.21 %     0.96 %

Reserve for loan losses to loans

     2.15 %   —       —         1.75 %     1.24 %

Reserve for loan losses to non-accrual loans

     63 %   —       —         73 %     379 %

Reserve for loan losses to non-performing loans

     45 %   —       —         55 %     129 %
                            
(Dollar amounts in thousands)    3/31/09     % of Loan
Category
    % of Total     12/31/08     3/31/08  

Charge-off Data

          

Net loans charged-off:

          

Commercial and industrial

   $ 12,093     0.80 %   46.0 %   $ 5,601     $ 3,188  

Office, retail, and industrial

     878     0.07 %   3.3 %     699       —    

Residential land and development

     10,719     2.30 %   40.8 %     9,227       559  

Multifamily

     43     0.02 %   0.2 %     164       842  

Other commercial real estate

     69     0.01 %   0.3 %     397       673  

Consumer

     2,476     0.34 %   9.4 %     2,239       818  
                                    

Total net loans charged-off

   $ 26,278     1.98 %   100.0 %   $ 18,327     $ 6,080  
                                    

Net loan charge-offs to average loans (annualized):

          

Quarter-to-date

     1.98 %   —       —         1.38 %     0.49 %

Year-to-date

     1.98 %   —       —         0.74 %     0.49 %

 

13


First Midwest Bancorp, Inc.    Press Release Dated April 22, 2009

Securities Available-For-Sale

Unaudited    U.S.
Treasury
   Collateralized
Mortgage
Obligations
    Other
Mortgage
Backed
    State
and
Municipal
    Collateralized
Debt
Obligations
    Other     Total  

As of March 31, 2009

               

Amortized cost

   $ 122    $ 598,367     $ 344,503     $ 861,547     $ 75,922     $ 56,612     $ 1,937,073  

Gross unrealized gains (losses):

               

Gross unrealized gains

     —        14,094       11,575       9,136       —         104       34,909  

Gross unrealized losses

     —        (3,120 )     (24 )     (16,134 )     (41,395 )     (9,390 )     (70,063 )
                                                       

Net unrealized gains (losses)

     —        10,974       11,551       (6,998 )     (41,395 )     (9,286 )     (35,154 )
                                                       

Fair value

   $ 122    $ 609,341     $ 356,054     $ 854,549     $ 34,527     $ 47,326     $ 1,901,919  
                                                       

As of December 31, 2008

               

Amortized cost

   $ 1,039    $ 694,285     $ 504,918     $ 907,036     $ 78,883     $ 51,820     $ 2,237,981  

Gross unrealized gains (losses):

               

Gross unrealized gains

     2      7,668       13,421       12,606       —         213       33,910  

Gross unrealized losses

     —        (3,114 )     (74 )     (12,895 )     (36,797 )     (2,825 )     (55,705 )
                                                       

Net unrealized gains (losses)

     2      4,554       13,347       (289 )     (36,797 )     (2,612 )     (21,795 )
                                                       

Fair value

   $ 1,041    $ 698,839     $ 518,265     $ 906,747     $ 42,086     $ 49,208     $ 2,216,186  
                                                       

As of March 31, 2008

               

Amortized cost

   $ 11,533    $ 471,431     $ 533,373     $ 949,107     $ 93,232     $ 45,630     $ 2,104,306  

Gross unrealized gains (losses):

               

Gross unrealized gains

     124      4,572       6,096       12,796       348       38       23,974  

Gross unrealized losses

     —        (2,548 )     (324 )     (3,164 )     (18,624 )     (3,018 )     (27,678 )
                                                       

Net unrealized gains (losses)

     124      2,024       5,772       9,632       (18,276 )     (2,980 )     (3,704 )
                                                       

Fair value

   $ 11,657    $ 473,455     $ 539,145     $ 958,739     $ 74,956     $ 42,650     $ 2,100,602  
                                                       

 

14