-----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, PFXLAcThh6DGCTEwEziewZL5qyI1fnK+eWa8AoQtWUZZzTvEHulBCo3Sc663LiCO EAJcjCERPx8lvBu0vzw9gw== 0000928385-96-001691.txt : 19961223 0000928385-96-001691.hdr.sgml : 19961223 ACCESSION NUMBER: 0000928385-96-001691 CONFORMED SUBMISSION TYPE: 10-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19960930 FILED AS OF DATE: 19961220 SROS: NASD FILER: COMPANY DATA: COMPANY CONFORMED NAME: HINSDALE FINANCIAL CORPORATION CENTRAL INDEX KEY: 0000885638 STANDARD INDUSTRIAL CLASSIFICATION: SAVINGS INSTITUTION, FEDERALLY CHARTERED [6035] IRS NUMBER: 363811768 STATE OF INCORPORATION: DE FISCAL YEAR END: 0930 FILING VALUES: FORM TYPE: 10-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-20082 FILM NUMBER: 96683681 BUSINESS ADDRESS: STREET 1: ONE GRANT SQUARE CITY: HINSDALE STATE: IL ZIP: 60521 BUSINESS PHONE: 7083231780 10-K 1 FORM 10-K ================================================================================ SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549 FORM 10-K Annual report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 For the fiscal year ended Commission File No.: 0-20082 September 30, 1996 HINSDALE FINANCIAL CORPORATION (exact name of registrant as specified in its charter) Delaware 36-3811768 (State or other jurisdiction of (I.R.S. Employer incorporation or organization) I.D. No.) One Grant Square, Hinsdale, Illinois 60521 (Address of principal executive offices) Registrant's telephone number, including area code: (630) 323-1776 ------------------------ Securities registered pursuant to Section 12(b) of the Act: None Securities registered pursuant to Section 12(g) of the Act: Common Stock par value $0.01 per share (Title of class) ------------------------ Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No . --- --- Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of the Form 10-K or any amendment to this Form 10-K. [X] The aggregate market value of the voting stock held by non-affiliates of the registrant, i.e., persons other than directors and executive officers of the registrant, is $61,058,178 and is based upon the last sales price as quoted on NASDAQ for December 13, 1996. The Registrant had 2,695,085 shares of common stock outstanding as of December 13, 1996. DOCUMENTS INCORPORATED BY REFERENCE Part III-Portions of the Proxy Statement for the 1996 Annual Meeting of Stockholders are incorporated by reference into Part III of this Form 10-K. ================================================================================ PART I Item 1. Business. General Hinsdale Financial Corporation ("the Company") is a registered savings and loan holding company incorporated under the laws of the state of Delaware and is engaged in the business of providing financial service products to the public through its wholly-owned subsidiary, Hinsdale Federal Bank for Savings ("the Bank"). The Bank, a Federal savings bank chartered under the authority of the Office of Thrift Supervision ("OTS"), originally was organized in 1934, and changed its charter from a federal savings and loan association to a federal savings bank in 1991. The Bank is a member of the Federal Home Loan Bank ("FHLB") System and its deposit accounts are insured to the maximum allowable amount by the Federal Deposit Insurance Corporation ("FDIC"). The Bank is regulated by the OTS and the FDIC and is further regulated by the Board of Governors of the Federal Reserve System as to reserves required to be maintained against deposits and certain other matters. The Bank is a community-oriented company providing financial services through ten retail banking facilities in DuPage and western Cook counties in Illinois. The Bank offers a variety of deposit products in an attempt to attract funds from the general public in highly competitive market areas surrounding its offices. In addition to deposit products, the Bank also offers its customers financial advice and security brokerage services through INVEST Financial Corporation ("INVEST"). The Bank invests its retail deposits in mortgage and consumer loans, investment securities and mortgage-backed securities, secured primarily by one-to four-family residential loans. The earnings of the Bank are primarily dependent on its net interest income, which is the difference between the interest income earned on its loans, mortgage-backed securities, and investment portfolios, and its cost of funds, consisting of the interest paid on its deposits and borrowings. The Bank has determined to place additional emphasis on expanding its portfolio of home equity lines of credit, the interest rates on which adjust with the prime rate. An increase in home equity lines of credit is intended to enhance the Bank's interest rate spread and its interest rate risk management. On May 31, 1995, the Company acquired Preferred Mortgage Associates, Ltd. ("Preferred"), one of the largest mortgage brokers in the Chicago metropolitan area. Preferred has four mortgage origination offices including its headquarters in Downers Grove, Illinois. Established in 1987, Preferred brokered loans for approximately twenty-five separate lenders in 1996. The Bank anticipates that it will continue to retain approximately 20% of Preferred's current annual loan origination volume. Financial results for Preferred are included on a consolidated basis from the date of acquisition. Effective October 1, 1995, the Company transferred the ownership of Preferred to the Bank. The acquisition of Preferred has resulted in significant increases in both noninterest income and noninterest expense. The Bank's earnings are also affected by noninterest income, including income related to loan origination fees contributed by Preferred and the noncredit consumer related financial services offered by the Bank, such as net commissions received by the Bank from securities brokerage services, commissions from the sale of insurance products, loan servicing income, fee income on transaction accounts, and interchange fees from its shared ATMs. The Bank's noninterest income has also been affected by gains from the sale of various assets, including loans, mortgage-backed securities, investment securities, loan servicing, and real estate. Noninterest expense consists principally of employee compensation, occupancy expense, federal deposit insurance premiums, and other general and administrative expenses of the Bank and Preferred. On August 2, 1996, the Company announced an Agreement and Plan of Merger with Liberty Bancorp, Inc., which provides, among other things, that (i) Liberty Bancorp , Inc. will be merged with and into Hinsdale Financial Corporation, with Hinsdale Financial Corporation as the surviving corporation, which effective upon consummation of the transactions contemplated in the Merger Agreement, will amend its Certificate of Incorporation to increase the total number of authorized shares of common stock to 11,000,000 and operate under the name "Alliance Bancorp", (ii) Liberty Federal Savings Bank, the savings bank subsidiary of Liberty Bancorp, Inc., will be merged with and into Hinsdale Federal Bank for Savings, the savings bank subsidiary of the Hinsdale Financial Corporation, and the resulting bank will operate under the new name of Liberty Federal Bank, and (iii) each 1 outstanding share of Liberty Bancorp, Inc. common stock issued and outstanding at the effective time of the Merger shall be converted into 1.054 shares of common stock of Alliance Bancorp. The Merger has been approved by the shareholders of both companies. Consummation of the Merger is subject to all required regulatory approvals. It is expected that the Merger will be completed during the first quarter of 1997 and be accounted for under the purchase method of accounting. Market Area and Competition The Bank's deposit gathering and lending areas include the County of DuPage and western Cook County, where the Bank's offices are located. The Bank currently operates out of ten locations, eight of which are located in DuPage County, two of which are located in western Cook County. The Bank's home office is located in Hinsdale, Illinois. Management believes that all of its offices are located in communities that can generally be characterized as stable residential neighborhoods of predominantly one and two family residences. The Company faces significant competition both in making mortgage and consumer loans and in attracting deposits. The Company's competition for loans comes principally from savings and loan associations, savings banks, mortgage banking companies, insurance companies and commercial banks. Its most direct competition for deposits has historically come from savings and loan associations, savings banks, commercial banks and credit unions. The Company faces additional competition for deposits from short-term money market funds and other corporate and government securities funds and from other financial institutions such as brokerage firms and insurance companies. Regulatory Environment On September 30, 1996, legislation was enacted which, among other things, imposes a special one-time assessment on Savings Association Insurance Fund ("SAIF") member institutions, including the Bank, to recapitalize the SAIF and spreads the payments of Financing Corporation Bonds ("FICO") across all SAIF and Bank Insurance Fund ("BIF") members. The FDIC special assessment being levied is 65.7 basis points on the amount of SAIF assessable deposits held as of March 31, 1995. The special assessment of $2.8 million was recognized by the Bank as an expense in the fourth quarter and is tax deductible and was paid on November 27, 1996. Under this Legislation, BIF members will pay a portion of the FICO payment equal to 1.3 basis points on BIF-insured deposits beginning on January 1, 1997, compared to 6.5 basis points on SAIF-insured deposits and will pay a pro rata share of the FICO payment on the earlier of January 1, 2000 or the date upon which the savings association ceases to exist. The Legislation also requires the BIF and SAIF to be merged by January 1, 1999 provided that subsequent legislation is adopted to eliminate the savings association charter and there are no remaining savings associations as of that date. As a result of this legislation, the FDIC recently proposed to lower SAIF assessments to 0 to 27 basis points effective January 1, 1997, a range comparable to that of BIF members, although SAIF members must also make the FICO payments described above. Management cannot predict the level of FDIC insurance assessments on an on-going basis or whether the BIF and SAIF will eventually be merged. The legislation enacted also eliminated the availability of the percentage- of-taxable-income method for computing additions to the tax bad debt reserves for all thrifts for tax years beginning after December 31, 1995. The new rules also require that thrift institutions recapture all or a portion of their tax bad debt reserves added since their base year (i.e., the last taxable year beginning before January 1, 1988). An institution is required to recapture the excess of its bad debt reserves as of the beginning of the year of change over the balance of bad debt reserves outstanding at the end of its base year. The excess is recaptured into taxable income ratably over six years beginning with the 1996 year, although postponement of the recapture is possible for a two-year period if the institution meets a minimum level of mortgage lending activity. Management does not believe that this legislation will have a material impact on the operations of the Company. 2 Item 2. Properties. The Company is located and conducts its business at the Bank's Main Office at One Grant Square, Hinsdale, Illinois, which the Bank leases. In addition to the Main Office, the Bank leases branch locations at 2745 W. Maple Avenue, Lisle, Illinois; 6 S. Walker Avenue, Clarendon Hills, Illinois; the Brush Hill Depot, Hinsdale, Illinois; and 138 N. York Road, Elmhurst, Illinois. The Bank owns branch offices located at 810 S. Oak Park Avenue, Oak Park, Illinois; 6301 S. Cass Avenue, Westmont, Illinois; 115 High Street, West Chicago, Illinois; and 7525 Madison Street, Forest Park, Illinois. The Bank also owns the building, but leases the land at its branch at 1125 S. York Road, Bensenville, Illinois. Preferred conducts its business through four office locations, which are leased, in the Chicago area. The Company believes that the current facilities are adequate to meet the present and immediately foreseeable needs of the Bank and the Company. See Note 7 of the "Notes to Consolidated Financial Statements" for the net book value of the Company's premises and equipment and Note 13 for liability under lease commitments. Item 3. Legal Proceedings. Goodwill Litigation On August 30, 1995, the U. S. Court of Appeals for the Federal Circuit rejected the federal government's appeal of a 1992 U. S. Court of Claims' ruling that the government breached its contract with Glendale Federal Bank regarding supervisory goodwill and that the government is liable for damages. The government subsequently appealed this decision to the United States Supreme Court and on July 1, 1996, the Supreme Court by a vote of 7 to 2, ruled that the government had breached its contract. On December 29, 1992, Hinsdale Federal Bank filed a similar action against the federal government in the U. S. Claims Court seeking damages in connection with the supervisory goodwill arising from the Bank's 1982 merger of North America Federal Savings. The Bank based its decision to complete that merger upon the assurance that the supervisory goodwill resulting from the merger could be included in regulatory capital and be amortized over a life of forty years. The Complaint alleges that the enactment of the Financial Institutions Reform, Recovery and Enforcement Act of 1989, and the regulations promulgated thereunder, breached the federal government's contract with the Bank. At this time management cannot predict the outcome of this pending litigation. No assurance can be given that a favorable court ruling will be rendered as to the Bank's claims, or the amount, if any, to be recovered by the Bank or the timing of any recovery. Other Litigation In addition to the matter described above, the Company or its subsidiaries are involved as plaintiff or defendant in various legal actions incidental to their business, none of which is believed by management to be material to the consolidated financial condition or results of operations of the Company. Item 4. Submission of Matters to a Vote of Security Holders. None. 3 PART II Item 5. Market for Registrant's Common Equity and Related Stockholder Matters. Hinsdale Financial Corporation's common stock is traded on the National Association of Securities Dealer's Automated Quotation/National Market System (NASDAQ/NMS) under the symbol "HNFC." Newspaper stock tables list the company as "Hinsdle." As of September 30, 1996 the Holding Company had approximately 410 stockholders of record (not including the number of persons or entities holding stock in nominee or street name through various brokerage firms) and 2,695,085 outstanding shares of common stock. The table shows the reported high and low sale prices of the common stock during the fiscal years ended September 30, 1996 and 1995, respectively.
1996 1995 High Low High Low First quarter 22.25 21.00 19.20 16.40 Second quarter 22.50 21.00 18.60 16.80 Third quarter 26.75 21.00 18.60 16.60 Fourth quarter 27.00 21.75 23.00 17.80
All share prices have been adjusted to reflect the 25% common stock split effected in the form of a stock dividend declared on October 18, 1995. 4 Item 6. Selected Financial Data.
At September 30 (Dollars in thousands, except per share data) 1996 1995 1994 1993 1992 - ---------------------------------------------------------------------------------------------------------------------------------- Selected Financial Data: Total assets $ 650,897 703,707 643,289 537,832 515,430 Investment securities 1,998 1,998 22,734 37,673 36,827 Mortgage-backed securities 5,367 7,147 30,701 162,349 192,797 Loans receivable, net 590,722 614,371 544,284 286,273 230,767 Real estate 1,249 1,872 6,030 6,608 13,839 Deposits 452,472 445,505 419,436 437,632 450,974 Collateralized mortgage obligations 2,542 4,353 6,063 11,278 16,306 Borrowed funds 128,949 185,339 160,857 37,029 1,200 Stockholders' equity 55,471 51,977 46,716 41,516 37,848 Book value per share (4) $ 20.58 19.39 17.64 15.74 13.86 - ---------------------------------------------------------------------------------------------------------------------------------- For The Year Ended September 30 1996 1995 1994 1993 1992 - ----------------------------------------------------------------------------------------------------------------------------------- Selected Operating Data: Interest income $ 45,701 45,944 37,028 34,024 38,534 Interest expense 28,967 28,442 18,968 17,933 25,034 - ----------------------------------------------------------------------------------------------------------------------------------- Net interest income 16,734 17,502 18,060 16,091 13,500 Less provision for loan losses 50 185 125 300 15 - ----------------------------------------------------------------------------------------------------------------------------------- Net interest income after provision for loan losses 16,684 17,317 17,935 15,791 13,485 - ----------------------------------------------------------------------------------------------------------------------------------- Noninterest income: Gain on sales of loans receivable, mortgage-backed securities and investment securities 452 344 369 1,446 2,175 Gain on sales of real estate and other assets 61 300 - - 277 Other 12,434 6,104 4,713 4,350 4,065 - ----------------------------------------------------------------------------------------------------------------------------------- Total noninterest income 12,947 6,748 5,082 5,796 6,517 - ----------------------------------------------------------------------------------------------------------------------------------- Noninterest expense: General and administrative expenses 25,696 16,697 15,312 13,915 14,020 Amortization of cost in excess of fair value of net assets acquired - - - - 61 Write-off of cost in excess of fair value of net assets acquired - - - - 7,626 (1) Provision for real estate losses - - - - 485 - ----------------------------------------------------------------------------------------------------------------------------------- Total noninterest expense 25,696 16,697 15,312 13,915 22,192 - ----------------------------------------------------------------------------------------------------------------------------------- Income (loss) before income taxes 3,935 7,368 7,705 7,672 (2,190) Income tax expense 861 2,909 2,989 3,074 1,858 - ----------------------------------------------------------------------------------------------------------------------------------- Income (loss) before cumulative effect of change in accounting principle 3,074 4,459 4,716 4,598 (4,048) Cumulative effect of change in accounting for income taxes - - - - 2,102 (2) - ----------------------------------------------------------------------------------------------------------------------------------- Net income (loss) $ 3,074 4,459 4,716 4,598 (1,946) (1) - ----------------------------------------------------------------------------------------------------------------------------------- Primary earnings per share (4) $ 1.10 1.61 1.69 1.65 0.34 (3) Fully diluted earnings per share (4) $ 1.10 1.61 1.69 1.63 0.34 (3) - ----------------------------------------------------------------------------------------------------------------------------------- Cash dividends paid per common share $ - - - - N/A - -----------------------------------------------------------------------------------------------------------------------------------
(continued) 5 (continued)
At or For The Year Ended September 30 (Dollars in thousands) 1996 1995 1994 1993 1992 - ---------------------------------------------------------------------------------------------------------------------------------- Selected Financial Ratios And Other Data: Average assets $ 670,430 677,573 584,039 522,837 528,025 Return on average assets 0.46 0.66 0.81 0.88 (0.37) Return on average equity 5.69 9.07 10.73 11.61 (8.70) (1) Average stockholders' equity to average assets 8.06 7.26 7.53 7.57 4.24 Stockholders' equity to total assets 8.52 7.39 7.26 7.72 7.34 Tangible capital to total assets (Bank only) 7.85 7.15 7.09 7.54 6.91 Leverage capital to total assets (Bank only) 8.07 7.15 7.09 7.54 6.91 Risk-based capital ratio (Bank only) 13.72 13.64 13.85 17.83 16.06 Interest rate spread during the year 2.19 2.35 2.98 3.05 2.70 Net yield on average interest-earning assets 2.58 2.67 3.22 3.25 2.73 General and administrative expenses to average assets 3.83 2.46 2.62 2.66 2.66 Non-performing loans to total loans 0.15 0.21 0.18 0.32 0.65 Non-performing assets to total assets 0.17 0.18 0.85 1.04 2.50 Average interest-earning assets to average interest-bearing liabilities 1.09 x 1.07 1.07 1.06 1.00 Loan originations $ 542,578 262,154 403,414 228,965 169,885 Full-service customer service facilities 9 9 9 9 9 - -----------------------------------------------------------------------------------------------------------------------------------
(1) During 1991, the Bank determined that the enactment of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989 ("FIRREA") and changing economic conditions in the thrift industry had altered the environment in which the Bank operated and impaired the ability to profitably realize the intangible benefits from the acquisition of North America Federal Savings and Loan Association ("NAF") in 1982. Accordingly in 1991, the Bank recorded a write-down of goodwill of approximately $27.6 million, reducing income and stockholders' equity for this substantial charge. The Bank also reevaluated the useful life of the remaining unimpaired goodwill and reduced the amortization period from 40 years to 20 years. On the basis of several factors, management of the Bank determined that the Bank's remaining goodwill was permanently impaired and accordingly, during fiscal 1992, charged the remaining carrying value of goodwill to expense. (2) Reflects the adoption of Statement of Financial Accounting Standards No. 109 ("Statement 109"). (3) Earnings per share for the year ended September 30, 1992 was based upon net income from July 7, 1992 through September 30, 1992. (4) All share amounts have been adjusted to reflect the 25% common stock split effected in the form of a stock dividend declared on October 18, 1995. 6 Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations. Comparison of Operating Results for the Years Ended September 30, 1996 and September 30, 1995 General Net income totaled $3.1 million, or $1.10 per fully diluted share for the year ended September 30, 1996, compared to $4.5 million, or $1.61 per fully diluted share for the year ended September 30, 1995. Excluding the one-time Savings Association Insurance Fund ("SAIF") assessment, net income totaled $4.8 million, or $1.71 per fully diluted share for the year ended September 30, 1996. Net interest income for the year ended September 30, 1996 was $16.7 million, a decrease of $768,000, or 4.4%. Interest Income Interest income for the year ended September 30, 1996 totaled $45.7 million, a decrease of $243,000, or 0.5% from the prior year. Interest income on mortgage loans increased $680,000 to $39.9 million from the prior year. The average mortgage loan portfolio when comparing year to year increased $2.3 million, or 0.4%. The average yield on the mortgage loan portfolio increased to 7.11% for the year ended September 30, 1996, from 7.02% for the 1995 year. The average balance of equity lines of credit increased $15.4 million, or 84.0%, to $33.8 million for the year ended September 30, 1996. This increase resulted in an increase in interest income of $1.1 million. The Bank has determined to place additional emphasis on expanding its portfolio of equity lines of credit, the interest rates on which adjust with the prime rate. An increase in equity lines of credit is intended to enhance the Bank's interest rate spread and its interest rate risk management. The decrease in the average consumer loan portfolio of $4.2 million for the year ended September 30, 1996 is primarily related to the sale of the credit card portfolio. The Bank recorded a gain on the sale of $183,000 in the second quarter of fiscal 1996. The average balance of the mortgage-backed securities portfolio decreased $13.4 million to $7.3 million from the prior year. The decrease in the average mortgage-backed securities portfolio was primarily due to the sale of $20.2 million during fiscal 1995, resulting in a decrease of interest income of $1.0 million. The average balance of the investment securities portfolio decreased $10.2 million to $10.1 million from the prior year. This decrease was primarily related to the sales and maturities in the portfolio in fiscal 1995, resulting in a decrease in interest income of $530,000. Interest Expense Interest expense for the year totaled $29.0 million, an increase of $525,000, or 1.8%, from the prior year. Interest expense on deposit accounts increased $2.3 million, or 13.0%, to $19.7 million for the year. The average cost of deposits for the year was 4.30%, an increase from the average cost of 4.02% for the 1995 year. The average deposit base increased $24.3 million, or 5.6%, to $457.5 million for the year ended September 30, 1996. The deposit base continues to be affected by alternative investment products and competition within the Company's market areas. For the year, the Company recorded interest expense on borrowed funds of $8.8 million on an average balance of $136.7 million at an average cost of 6.47%. This compares to interest expense of $10.4 million on an average balance of $171.5 million at an average cost of 6.05% for the year ended 1995. The decrease in the average balance of borrowed funds of $34.8 million was partial offset by the increase in the average deposit base of $24.3 million. The average balance of the Collateralized Mortgage Obligations ("CMO") bonds outstanding decreased $1.7 million, or 34.0%, to $3.2 million for the year ended September 30, 1996 compared to the 1995 year. The average cost of the CMO bonds for the year ended 1996 was 13.34% an increase from the average cost of 12.87% for the year ended 1995. This increase was due to adjustments made to the discount on the bonds for changes in the estimated average maturities of the mortgage-backed securities collateralizing the bonds. Net Interest Income Net interest income for the year ended September 30, 1996 decreased $768,000, or 4.4%, to $16.7 million from the comparable 1995 year. Both the average yield on interest-earning assets and the average cost of interest-bearing liabilities increased when comparing 1996 and 1995. The average yield on interest-earning assets has remained stable over the past two years, increasing slightly from 7.02% to 7.04%. The Bank continues to concentrate on improving asset yields, specifically through increased consumer lending. However, early in 1996, the Bank sold its higher yielding credit card portfolio due to high costs and charge-offs. Additionally, first year discounts on new 7 home equity lines of credit have slowed the improvement in loan income. The Bank has been able to maintain and increase its deposit base over the last two years despite intense competition from other depositories and mutual funds. The average cost of interest-bearing liabilities has increased from 4.67% to 4.85%. Each successive quarter of 1996 has shown cost improvement through lower interest rates compared to 1995. Provision for Loan Losses The provision for loan losses was $50,000 for year ended September 30, 1996 compared to $185,000 for the 1995 year. At September 30, 1996, the ratio of non- performing loans to total loans was 0.15% compared to 0.21% at September 30, 1995. The allowance for loan losses represents 0.41% of total loans receivable at September 30, 1996 compared to 0.42% at September 30, 1995. Based on management's evaluation of the loan portfolio, past loan loss experience and known and inherent risks in the portfolio, management believes that the allowance is adequate. Noninterest Income Total noninterest income for the year ended September 30, 1996 was $12.9 million, an increase of $6.2 million from the 1995 year. Gain on sales of loans and mortgage-backed securities totaled $452,000 for the year, compared to $362,000 recorded in 1995. In fiscal 1996, the Bank sold its credit card portfolio, recording a gain on the sale of $183,000. The increase in fees and commissions of $5.8 million is primarily attributable to the full year of origination fees contributed by Preferred of $7.8 million compared to $2.3 million in 1995. In fiscal 1995, the Bank sold a shopping center in Orland Park, Illinois, recording a gain on sale of real estate of $299,000 compared to gains on sales of real estate of $61,000 recorded in fiscal 1996. Other noninterest income increased $826,000. In fiscal 1995, the Bank wrote-off its equity investment of $381,600 in The RESCORP Companies as compared to tax refunds of $392,000 and $53,000 from the redemption of an equity investment recorded in fiscal 1996. Noninterest Expense Noninterest expense for the year ended September 30, 1996 totaled $25.7 million. Excluding the one-time SAIF assessment of $2.8 million, noninterest expense increased $6.2 million, or 37.0% from the 1995 year. Compensation and benefits increased $3.7 million, or 41.1%, to $12.8 million for 1996. The increase is primarily related to the full year of operations of Preferred which totaled $5.7 million compared to $1.6 million for the 1995 year. Occupancy expense for the year ended September 30, 1996 totaled $3.0 million, an increase of $821,000, or 38.0% from the 1995 year. Of the increase, $325,339 is due to the amortization in fiscal 1995 of $390,407 compared to $65,068 in fiscal 1996 of the deferred gain on the sale of Bank premises in 1991 as a result of lease back arrangements on a portion of the property sold which offset rental expense. The remaining increase is primarily attributable to the full year of operations of Preferred. All other components of noninterest expense increased $1.6 million, or 29.7%, to $7.1 million. This increase is primarily the result of the full year of operations of Preferred. Income Tax Provision The provision for income taxes for the year ended September 30, 1996 was $861,000. The effective tax rate for the 1996 year was 21.9% compared to 39.5% for the 1995 year. This decrease is primarily related to the reversal of the SFAS 109 valuation allowance which is no longer deemed necessary. 8 Comparison of Operating Results for the Years Ended September 30, 1995 and September 30, 1994 General Net income totaled $4.5 million for the year ended September 30, 1995, compared to $4.7 million reported for the year ended September 30, 1994. Net interest income for the year ended September 30, 1995 was $17.5 million, a decrease of $558,000, or 3.1%. Interest Income Interest income for the year ended September 30, 1995 totaled $45.9 million, an increase of $8.9 million, or 24.1%, from the prior year. Interest income on mortgage loans increased $12.8 million to $39.2 million from the prior year. This increase resulted primarily from an increase in the average mortgage loan portfolio of $181.0 million, or 48.0%, to $557.9 million. The average yield on the mortgage loan portfolio increased from 6.99% for the year ended September 30, 1994, to 7.02% for the 1995 year. The average balance of equity lines of credit increased $5.0 million, or 37.8%, to $18.3 million for the year ended September 30, 1995. This increase resulted in an increase in interest income of $720,000. The Bank has determined to place additional emphasis on expanding its portfolio of equity lines of credit, the interest rates on which adjust with the prime rate. An increase in equity lines of credit is intended to enhance the Bank's interest rate spread and its interest rate risk management. Interest income on the mortgage-backed securities portfolio decreased $5.1 million to $1.6 million from the prior year. The average balance of the mortgage-backed securities portfolio decreased $89.4 million, or 81.2%, to $20.7 million. The decrease in the average mortgage-backed securities portfolio was due to the sale of $20.2 million of mortgage-backed securities during fiscal 1995 and the sale of $63.9 million of mortgage-backed securities in the last half of fiscal 1994. Interest Expense Interest expense for the year totaled $28.4 million, an increase of $9.5 million, or 49.9%, from the prior year. Interest expense on deposit accounts increased $3.8 million, or 28.2%, to $17.4 million for the year. The average cost of deposits for the year was 4.02%, an increase from the average cost of 3.16% for the 1994 year. The average deposit base increased $3.4 million, or 0.8%, to $433.2 million for the year ended September 30, 1995. The deposit base continues to be affected by alternative investment products and competition within the Company's market areas. For the year, the Company recorded interest expense on borrowed funds of $10.4 million on an average balance of $171.5 million at an average cost of 6.05%. This compares to interest expense of $4.3 million on an average balance of $87.0 million at an average cost of 4.93% for the year ended 1994. The significant increase in borrowed funds is attributable to the increase in the average mortgage loan portfolio. The average balance of the Collateralized Mortgage Obligations ("CMO") bonds outstanding decreased $2.7 million, or 35.8%, to $4.9 million for the year ended September 30, 1995 compared to the 1994 year. The average cost of the CMO bonds for the year ended 1995 was 12.87% a decrease from the average cost of 14.27% for the year ended 1994. This decrease was due to adjustments made to the discount on the bonds for changes in the estimated average maturities of the mortgage-backed securities collateralizing the bonds. Net Interest Income Net interest income for the year ended September 30, 1995 decreased $558,000, or 3.1%, to $17.5 million from the comparable 1994 year. Both the average yield on interest-earning assets and the average cost of interest- bearing liabilities increased when comparing 1995 and 1994. The average yield on interest-earning assets increased from 6.60% to 7.02%. The average cost of interest-bearing liabilities increased from 3.62% to 4.67%. This resulted in a net interest rate spread of 2.35% for the year ended September 30, 1995 compared to 2.98% for the year ended September 30, 1994. The average balance of interest- earning assets increased $93.8 million, when comparing 1995 and 1994, and interest-bearing liabilities increased $85.2 million. Both increases in the average balances can be attributed to the growth in the mortgage loan portfolio. 9 Provision for Loan Losses The provision for loan losses increased $60,000 for the year to $185,000. At September 30, 1995, the ratio of non-performing loans to total loans was 0.21% compared to 0.18% at September 30, 1994. The allowance for losses on loans at September 30, 1995 was $2,589,000. The allowance for loan losses represents 0.42% of total loans receivable at September 30, 1995 compared to 0.50% at September 30, 1994. Based on management's evaluation of the loan portfolio, past loan loss experience and known and inherent risks in the portfolio, management believes that the allowance is adequate. Noninterest Income Total noninterest income for the year ended September 30, 1995 was $6.7 million, an increase of $1.7 million from the 1994 year. The increase in fees and commissions of $2.1 million is attributable to the origination fees contributed by Preferred from the date of acquisition. The Bank sold the shopping center in Orland Park, Illinois, recording a gain on sale of real estate of $299,000 in the fourth quarter of fiscal 1995. Other noninterest income decreased $843,000. In fiscal 1995, the Bank wrote-off its equity investment of $381,600 in The RESCORP Companies as compared to equity earnings of $418,400 received from other investments in fiscal 1994. Noninterest Expense Noninterest expense for the year ended September 30, 1995 totaled $16.7 million, an increase of $1.4 million, or 9.1%. Compensation and benefits increased $827,000, or 10.0%, to $9.1 million for 1995. The increase was primarily related to the operations of Preferred from the date of acquisition. Federal deposit insurance premiums for the year ended September 30, 1995 totaled $985,000, a decrease of $22,000, or 2.2% from the 1994 year. All other components of noninterest expense increased $580,000, or 9.6%, to $6.6 million for 1995. This increase is primarily the result of the operations of Preferred from the date of acquisition. Income Tax Provision The provision for income taxes for the year ended September 30, 1995 was $2.9 million. The effective tax rate for the 1995 year was 39.5% compared to 38.8% for the 1994 year. 10 Average Balance Sheets The following table sets forth certain information relating to the Company's Consolidated Statements of Financial Condition and reflects the average yield on assets and the average cost of liabilities for the periods indicated. Such yields and costs are derived by dividing income or expense by the average balance of assets or liabilities, respectively, for the periods shown. Average balances are derived from average daily balances and include non-performing loans. The yields and costs include fees which are considered adjustments to yields.
Year Ended September 30 1996 1995 -------------------------------------------------------------------------------------- Average Average Average Yield/ Average Yield/ (Dollars in thousands) Balance Interest Cost Balance Interest Cost - ---------------------------------------------------------------------------------------------------------------------------------- ASSETS: Interest-earning assets: Mortgage loans, net $ 560,251 $ 39,864 7.11% 557,934 39,184 7.02 Equity lines of credit 33,753 2,798 8.29 18,343 1,678 9.15 Consumer loans 7,847 742 9.46 12,066 1,376 11.40 Mortgage-backed securities 7,309 603 8.25 20,693 1,614 7.80 Interest-bearing deposits 29,964 1,033 3.45 25,281 901 3.56 Investment securities 10,053 661 6.57 20,221 1,191 5.89 - ---------------------------------------------------------------------------------------------------------------------------------- Total interest-earning assets 649,177 45,701 7.04 654,538 45,944 7.02 Noninterest-earning assets 21,253 23,035 - ---------------------------------------------------------------------------------------------------------------------------------- Total assets $ 670,430 677,573 ================================================================================================================================== LIABILITIES AND STOCKHOLDERS' EQUITY: Interest-bearing liabilities: Deposits: Savings accounts $ 344,780 $ 17,543 5.09% 317,834 15,027 4.72 NOW noninterest-bearing accounts 35,311 -- -- 31,423 -- -- NOW interest-bearing accounts 22,861 364 1.59 22,875 381 1.67 Money market accounts 54,521 1,784 3.27 61,045 2,024 3.32 - ---------------------------------------------------------------------------------------------------------------------------------- Total deposits 457,473 19,691 4.30 433,177 17,432 4.02 Funds borrowed: Borrowed funds 136,740 8,846 6.47 171,521 10,382 6.05 Collateralized mortgage obligations 3,224 430 13.34 4,881 628 12.87 - ---------------------------------------------------------------------------------------------------------------------------------- Total funds borrowed 139,964 9,276 6.63 176,402 11,010 6.24 - ---------------------------------------------------------------------------------------------------------------------------------- Total interest-bearing liabilities 597,437 28,967 4.85 609,579 28,442 4.67 Other liabilities 18,955 18,805 - ---------------------------------------------------------------------------------------------------------------------------------- Total liabilities 616,392 628,384 Stockholders' equity 54,038 49,189 - ---------------------------------------------------------------------------------------------------------------------------------- Total liabilities and stockholders' equity $ 670,430 677,573 - ---------------------------------------------------------------------------------------------------------------------------------- Net interest income/interest rate spread $ 16,734 2.19% 17,502 2.35 - ---------------------------------------------------------------------------------------------------------------------------------- Net interest-earning assets/ net interest margin $ 51,740 2.58% 44,959 2.67 - ---------------------------------------------------------------------------------------------------------------------------------- Interest-earning assets to interest-bearing liabilities 1.09x 1.07 - ----------------------------------------------------------------------------------------------------------------------------------
At September 30 1994 1996 ------------------------------------------------------------------------ Average Average Yield/ Yield/ (Dollars in thousands) Balance Interest Cost Balance Cost - ---------------------------------------------------------------------------------------------------------------------- ASSETS: Interest-earning assets: Mortgage loans, net 376,892 26,347 6.99 $ 537,174 7.22% Equity lines of credit 13,315 958 7.19 48,223 8.04 Consumer loans 9,964 952 9.55 5,325 8.29 Mortgage-backed securities 110,069 6,675 6.06 5,367 8.73 Interest-bearing deposits 15,782 174 1.10 22,924 5.77 Investment securities 34,677 1,922 5.54 9,443 6.58 - ---------------------------------------------------------------------------------------------------------------------- Total interest-earning assets 560,699 37,028 6.60 628,456 7.24 Noninterest-earning assets 23,340 22,441 - ---------------------------------------------------------------------------------------------------------------------- Total assets 584,039 $ 650,897 ====================================================================================================================== LIABILITIES AND STOCKHOLDERS' EQUITY: Interest-bearing liabilities: Deposits: Savings accounts 297,138 11,261 3.79 $ 343,554 5.00% NOW noninterest-bearing accounts 38,579 -- -- 37,207 -- NOW interest-bearing accounts 22,375 390 1.74 21,356 1.61 Money market accounts 71,731 1,946 2.71 50,355 3.29 - ---------------------------------------------------------------------------------------------------------------------- Total deposits 429,823 13,597 3.16 452,472 4.24 Funds borrowed: Borrowed funds 86,996 4,286 4.93 128,949 6.17 Collateralized mortgage obligations 7,601 1,085 14.27 2,542 12.80 - ---------------------------------------------------------------------------------------------------------------------- Total funds borrowed 94,597 5,371 5.68 131,491 6.30 - ---------------------------------------------------------------------------------------------------------------------- Total interest-bearing liabilities 524,420 18,968 3.62 583,963 4.70 Other liabilities 15,648 11,463 - ---------------------------------------------------------------------------------------------------------------------- Total liabilities 540,068 595,426 Stockholders' equity 43,971 55,471 - ---------------------------------------------------------------------------------------------------------------------- Total liabilities and stockholders' equity 584,039 $ 650,897 - ---------------------------------------------------------------------------------------------------------------------- Net interest income/interest rate spread 18,060 2.98 2.54% - ---------------------------------------------------------------------------------------------------------------------- Net interest-earning assets/ net interest margin 36,279 3.22 - ---------------------------------------------------------------------------------------------------------------------- Interest-earning assets to interest-bearing liabilities 1.07 - ----------------------------------------------------------------------------------------------------------------------
11 Rate/Volume Analysis The following table presents the extent to which changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities have affected the Company's interest income and interest expense during the periods indicated. Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume), and (iii) the net change. The changes attributable to the combined impact of volume and rate have been allocated proportionately to the changes due to volume and the changes due to rate.
Year Ended September 30, 1996 Year Ended September 30, 1995 Compared To Compared To Year Ended September 30, 1995 Year Ended September 30, 1994 ---------------------------------------------------------------------------------------- Increase (Decrease) Increase (Decrease) In Net Interest Income In Net Interest Income Due To Due To ---------------------------------------------------------------------------------------- (In thousands) Volume Rate Net Volume Rate Net - ------------------------------------------------------------------------------------------------------------------------------- INTEREST-EARNING ASSETS: Mortgage loans, net $ 167 513 680 12,723 114 12,837 Equity lines of credit 1,291 (171) 1,120 418 302 720 Consumer loans (427) (207) (634) 221 203 424 Mortgage-backed securities (1,099) 88 (1,011) (6,568) 1,507 (5,061) Interest-bearing deposits 161 (29) 132 154 573 727 Investment securities (655) 125 (530) (845) 114 (731) - ------------------------------------------------------------------------------------------------------------------------------- Total (562) 319 (243) 6,103 2,813 8,916 - ------------------------------------------------------------------------------------------------------------------------------- INTEREST-BEARING LIABILITIES: Deposits 1,008 1,251 2,259 107 3,728 3,835 Funds borrowed (2,388) 654 (1,734) 5,062 577 5,639 - ------------------------------------------------------------------------------------------------------------------------------- Total (1,380) 1,905 525 5,169 4,305 9,474 - ------------------------------------------------------------------------------------------------------------------------------- Net change in net interest income $ 818 (1,586) (768) 934 (1,492) (558) - -------------------------------------------------------------------------------------------------------------------------------
12 Financial Condition At September 30, 1996, total consolidated assets of the Company were $651 million, a decrease of $53 million, or 7.5% from 1995. The decrease in assets is essentially related to the net decrease in loans receivable of $24 million, or 3.8% and the decrease in interest-bearing deposits of $28 million from the prior year. The Company's $591 million loan portfolio consists primarily of mortgage loans on residential real estate. Loans held for sale of $17 million at September 30, 1996, represent loans originated for delivery to other lenders by Preferred, or for securitization and sale into the secondary market by the Bank. Equity lines of credit and consumer loans represent $54 million, or 9.1% of the loan portfolio. The Company originated and purchased $542 million in loans during fiscal 1996 offset by sales of $476 million and cash repayments of $90 million. Deposits increased $7 million, or 1.6%, to $452 million at September 30, 1996. Collateralized mortgage obligations decreased $2 million, or 41.6%, to $3 million at September 30, 1996, due to payments and prepayments of the mortgage-backed securities held as collateral for the bonds. Borrowings decreased by $56 million which was offset by a corresponding decrease in interest-bearing deposits of $28 million. Stockholders' equity increased $3.5 million to $55.5 million at September 30, 1996. The increase was due to earnings of $3.1 million, proceeds from the exercise of stock options and the related tax benefit of $0.2 million, and the repayment of the ESOP loan of $0.2 million. On October 18, 1995, the Company declared a 25% stock split effected in the form of a stock dividend and issued 554,932 shares. Asset/Liability Management The Company manages its exposure to interest rate risk by emphasizing the origination and purchase of adjustable-rate mortgage ("ARM") loans. Management believes that by investing in ARM loans, short-term profits are possibly sacrificed compared to yields obtainable through investment in fixed-rate loans, however, the Company's exposure to the risk of interest rate fluctuations is reduced, thereby enhancing long-term profitability. The fixed-rate mortgage loans the Bank originates are securitized and sold into the secondary market, with servicing retained, as part of its operation and interest rate risk management strategy. The Bank seeks to lengthen the maturities of its deposits by emphasizing savings certificates with maturities of three months or more. At September 30, 1996, savings certificates with original maturities of three months or more totaled $265 million, or 58.5%, of total deposits. The Bank seeks to reduce its risk of early withdrawals from its longer term savings certificates by requiring early withdrawal penalties on all certificates. The Bank does not actively solicit high-rate jumbo certificates of deposit or brokered funds. Matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are interest rate sensitive by monitoring an institution's interest rate sensitivity gap. An asset or liability is to be considered interest rate sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the amount of interest-earning assets anticipated, based upon certain assumptions, to mature or reprice within a specific time period and the amount of interest-bearing liabilities anticipated, based upon certain assumptions, to mature or reprice within that time period. A gap is considered positive when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities. A gap is considered negative when the amount of interest rate sensitive liabilities exceeds the amount of interest rate sensitive assets. During a period of rising interest rates, a negative gap would tend to adversely affect net interest income while a positive gap would tend to result in an increase in net interest income. During a period of falling interest rates, a negative gap would tend to result in an increase in net interest income while a positive gap would tend to adversely affect net interest income. The Company's one-year interest sensitivity gap as a percent of total assets was a negative 10% at September 30, 1996. The Company anticipates that its GAP position, in fiscal 1997, will not exceed the current percentage. 13 The following table sets forth the amounts of interest-earning assets and interest-bearing liabilities outstanding at September 30, 1996, which are anticipated by the Company to reprice or mature in each of the future time periods shown. Except as stated below, the amounts of assets and liabilities shown which reprice or mature during a particular period were based upon the contractual terms of the asset or liability or certain assumptions concerning the amortization and prepayment of such assets and liabilities. Regular savings accounts, NOW accounts and money market accounts, which collectively totaled $151 million at September 30, 1996, were assumed to be withdrawn at annual percentage rates of 17%, 37% and 79%, respectively. The collateralized mortgage obligations were assumed to prepay at the same rate used for the mortgage-backed securities collateralizing these obligations. Management believes that these assumptions approximate actual experience and considers them reasonable, although the actual amortization and repayment of assets and liabilities may vary substantially.
At September 30, 1996 More Than More Than 1 Year 1 Year 3 Years More Than (Dollars in thousands) Or Less To 3 Years To 5 Years 5 Years Total - ------------------------------------------------------------------------------------------------------------------------------- INTEREST-EARNING ASSETS: Mortgage loans (1) $ 202,480 291,954 23,158 21,062 538,654 Equity lines of credit (1) 48,223 - - - 48,223 Consumer loans (1) 2,575 836 461 1,453 5,325 Mortgage-backed securities (2) 1,100 1,510 980 1,629 5,219 Interest-bearing deposits 22,924 - - - 22,924 Investment securities (2) 9,446 - - - 9,446 - ------------------------------------------------------------------------------------------------------------------------------- Total interest-earning assets 286,748 294,300 24,599 24,144 629,791 INTEREST-BEARING LIABILITIES: Regular savings accounts 13,405 20,361 13,274 31,813 78,853 NOW interest-bearing accounts 7,902 7,233 1,936 4,285 21,356 Money market accounts 39,780 5,540 2,638 2,397 50,355 Certificate accounts 181,091 38,107 45,503 - 264,701 Borrowed funds 108,949 15,000 5,000 - 128,949 Collateralized mortgage obligations 1,634 908 - - 2,542 - ------------------------------------------------------------------------------------------------------------------------------- Total interest-bearing liabilities 352,761 87,149 68,351 38,495 546,756 - ------------------------------------------------------------------------------------------------------------------------------- Interest sensitivity gap $ (66,013) 207,151 (43,752) (14,351) 83,035 - ------------------------------------------------------------------------------------------------------------------------------- Cumulative interest sensitivity gap $ (66,013) 141,138 97,386 83,035 - ------------------------------------------------------------------------------------------------------------------------------- Cumulative interest sensitivity gap as a percentage of total assets (10.14) % 21.68 14.96 12.76 Cumulative net interest-earning assets as a percentage of interest-sensitive liabilities 81.29 % 132.08 119.16 115.19 - -------------------------------------------------------------------------------------------------------------------------------
(1) For purposes of the gap analysis, mortgage loans, equity lines of credit and consumer loans are not reduced by the allowance for loan losses and are reduced for non-performing loans. (2) Mortgage-backed and investment securities do not reflect unrealized gains (losses) resulting from the adoption of FASB No. 115. (See accompanying notes to consolidated financial statements.) Certain shortcomings are inherent in the method of analysis presented in the foregoing table. For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market rates. Additionally, certain assets, such as ARM loans, have features which restrict changes in interest rates on a short-term basis and over the life of the asset. Further, in the event of a change in interest rates, prepayment and early withdrawal levels would likely deviate significantly from those assumed in calculating the table. Finally, the ability of many borrowers to service their debt may decrease in the event of an interest rate increase. 14 Liquidity The Company's primary sources of funds are deposits, borrowings, proceeds from principal and interest payments on loans and mortgage-backed securities and the sale of securitized loans. While maturities and scheduled amortization of loans and mortgage-backed securities are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by interest rate cycles and economic conditions. The Bank is required by regulation to maintain specific minimum levels of liquid investments. Regulations currently in effect require the Bank to maintain liquid assets at least equal to 5.0% of the sum of its average daily balance of net withdrawable accounts and short-term borrowed funds. This regulatory requirement may be changed from time to time by the OTS to reflect current economic conditions and deposit flows. The Bank's liquidity ratios were 5.6% and 11.3% at September 30, 1996 and 1995, respectively. The Company's most liquid assets are cash and cash equivalents, which include investments in highly liquid, short-term investments and interest-bearing deposits. The levels of these assets are dependent on the Company's operating, financing, lending, and investing activities during any given period. At September 30, 1996 and 1995, cash and cash equivalents totaled $29.0 million and $56.3 million, respectively. Liquidity management for the Company is both a daily and long-term function of the Company's management strategy. Excess funds are generally invested in short-term investments such as federal funds and interest-bearing deposits. In the event that the Company should require funds beyond its ability to generate them internally, additional sources of funds are available through the use of FHLB advances. The Company's cash flows are comprised of three classifications: cash flows from operating activities, cash flows from investing activities, and cash flows from financing activities. Net cash related to operating activities, consisting primarily of interest and dividends received less interest paid on deposits, and the origination and sale of loans, provided $15.5 million for the year ended September 30, 1996 and provided $33.7 million for the year ended September 30, 1995. Net cash related to investing activities, consisting primarily of principal collections on loans and mortgage-backed securities and proceeds from the sale or maturity of loans, mortgage-backed securities, and investment securities, offset by disbursements for loans originated for investment, purchases of loans, mortgage-backed securities and investment securities, provided $13.8 million and utilized $36.0 million for the years ended September 30, 1996 and 1995, respectively. Net cash related to financing activities, consisting primarily of net activity in deposit and escrow accounts, proceeds from FHLB advances, and the repayment of collateralized mortgage obligations, utilized $56.6 million and provided $38.2 million for the years ended September 30, 1996 and 1995, respectively. At September 30, 1996, the Company had outstanding commitments to originate and purchase $36.1 million loans. The Company anticipates that it will have sufficient funds available to meet its current loan commitments. Certificates of deposit which are scheduled to mature in one year or less from September 30, 1996, totaled $181.1 million. Management believes that a significant portion of such deposits will remain with the Company. Capital Compliance The Bank's tangible capital ratio at September 30, 1996, is 7.9%. This exceeds the tangible capital requirement of 1.5% of adjusted assets by $41.2 million. The Bank's leverage capital ratio at September 30, 1996, is 8.1%. This exceeds the leverage capital requirement of 3.0% of adjusted assets by $33.0 million. The Bank's risk-based capital ratio is 13.7% at September 30, 1996. The Bank currently exceeds the risk-based capital requirement of 8.0% of risk-weighted assets by $22.5 million. The Office of Thrift Supervision ("OTS") issued a final rule on August 31, 1993 that adds an interest rate risk component to the risk-based capital requirement for savings institutions. Savings institutions with a greater than normal interest rate exposure must take a deduction from the total capital available to meet their risk-based capital 15 requirement. The deduction is equal to one-half of the difference between the institution's actual measured exposure and the normal level of exposure. The institution's actual measured interest rate risk is expressed as the change that occurs in its net portfolio value ("NPV") as a result of a hypothetical 200 basis point increase or decrease in interest rates (whichever leads to the lower NPV) divided by the estimated economic value of its assets. An above normal decline in NPV is one that exceeds two percent of an institution's assets expressed in terms of economic value. The regulation became effective January 1, 1994. Subsequent to the issuance of the final rule on August 31, 1993, the OTS issued a postponement of the interest rate risk requirement. However, if the rule were to be in effect at September 30, 1996, the Bank's capital requirement would have increased by $785,000 under the formula for calculating an interest rate risk component as described above. Impact of Inflation and Changing Prices The Consolidated Financial Statements and the accompanying Notes therein have been prepared in accordance with generally accepted accounting principles ("GAAP"), which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of the Company's operations. Unlike most industrial companies, nearly all the assets and liabilities of the Company are monetary in nature. As a result, interest rates have a greater impact on the Company's performance than do the effects of general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the price of goods and services. 16 Lending Activities General The Company's loan portfolio, which totaled $591 million at September 30, 1996, consists primarily of first mortgage loans secured by owner-occupied one-to four-family residences. At September 30, 1996, 82% of total loans receivable consisted of owner-occupied, one-to four-family residential loans, of which 94% were adjustable-rate mortgage loans ("ARMs"). The remaining loans consisted of multi-family residential loans ($25 million), commercial real estate loans ($19 million), construction and land loans ($10 million), equity lines of credit ($48 million) and consumer loans ($5 million), consisting of home equity loans, student loans, personal loans and automobile loans. One-to Four-Family Mortgage Loans The Bank offers a variety of first mortgage loans secured by one-to four-family, primarily owner-occupied, residences, including townhouse and condominium units, located within the Bank's lending area. Fixed-rate conforming mortgage loans are originated or purchased by the Bank to be securitized through FNMA and sold into the secondary market. Adjustable-rate mortgage loans are originated or purchased for the Bank's own portfolio. The Bank generally follows Federal National Mortgage Association ("FNMA") and Federal Home Loan Mortgage Corporation ("FHLMC") underwriting guidelines for all one-to four-family residential mortgage loans. The Bank's primary source of loan originations is through Preferred. Preferred operates out of four locations in the Chicago area as well as through the Bank's retail offices. Preferred's loan origination staff are commission based employees. They obtain loan referrals from realtors, builders, past customers, as well as through mass media marketing. The Bank has utilized other local wholesale mortgage brokers. The Bank purchases mortgage loans from these brokers at the time of loan closing. The Bank will only purchase residential first mortgage loans that meet the Bank's underwriting standards, which generally follow FNMA and FHLMC guidelines. For the year ended September 30, 1996, one-to four-family mortgage loan originations and purchases totaled $485 million. The interest rates at which the Bank offers to grant a mortgage are determined by the secondary market pricing for comparable mortgage-backed securities, local mortgage competition, and the Bank's yield requirements. Upon receipt of a completed loan application from a prospective borrower for a loan secured by one-to four-family residential real estate, a credit report is ordered, income and certain other information is verified and, if necessary, additional financial information is requested. A current appraisal of the real estate intended to secure the proposed loan is required. It is the Bank's policy to obtain title insurance on all real estate first mortgage loans. Borrowers must also provide a hazard insurance policy at or before closing. Generally, the borrower's monthly mortgage payment will include, in addition to the normal principal and interest payment, escrow funds for the payment of real estate taxes and if required, private mortgage insurance and/or flood insurance. Most mortgage loans originated include due-on-sale clauses, which provide the Bank with the contractual right to deem the loan immediately due and payable in the event that the borrower transfers ownership of the property without the Bank's consent. It is the Bank's policy to enforce due-on-sale provisions. The Bank originates or purchases one-to four-family residential mortgage loans in amounts up to 97% of the appraised value of the secured property. In cases where the loan to value ratio exceeds 80%, the Bank requires private mortgage insurance on the loan. All one-to four-family mortgage loans are reviewed by the Board of Directors' Loan Committee, and all loans in excess of $300,000 are individually reviewed by the Board of Directors prior to issuance of a commitment. All one-to four-family mortgage loans between $200,000 and $300,000 require review and approval by the Senior Management Credit Review Committee. In addition to 15 and 30 year fixed-rate mortgage loans which qualify for sale to FNMA or FHLMC, the Bank offers a 7/23 balloon mortgage which also qualifies for sale to FNMA. This loan carries a fixed rate for 7 years and a provision allowing for a conversion to a 23 year fixed-rate loan at the end of the initial 7 year term at the then current interest rate. The Bank also offers fixed-rate jumbo loans which are originated to be sold directly to alternative conduits. The rates quoted for these loans and the underwriting procedures are designed to meet specific investor requirements. 17 As previously stated, most ARM loans originated or purchased by the Bank are underwritten according to FNMA standards and held in portfolio. The ARM loans offered include loans that have a first payment adjustment after one, three, or five years. The ARM interest rates offered are determined by secondary market pricing, competitive conditions and the Bank's yield requirements. One year ARMs are underwritten based on the initial rate, as well as the fully indexed rate after the first adjustment period in order to minimize default risk. Generally, the one year ARMs have an annual interest rate cap of 2% and a maximum increase of 6% over the life of the loan. These adjustments are based on the one year Treasury index. The three and five year ARMs are underwritten based upon the initial rate which approximates a fully indexed rate. The three and five year ARMs carry a fixed rate for the first three or five years and adjusts annually thereafter in the same manner as the one year ARM. The Bank also offers a three/three ARM which adjusts every three years based upon the three year Treasury index and has a 2% maximum rate adjustment and a 6% maximum rate increase over the life of the loan. As compared to fixed-rate loans, ARM loans generally pose different risks. In a rising interest rate environment, the underlying loan payment rises, which increases the potential for default by the borrower. At the same time, the marketability of the underlying property may be adversely affected by higher interest rates. In a decreasing rate environment, mortgagors tend to refinance into fixed-rate loans. Mortgage Banking Program The mortgage banking activities of the Bank are performed in conjunction with the origination and purchase of conforming fixed-rate mortgage loans which are securitized through FNMA for sale into the secondary market, generally with servicing retained. The servicing fee income is generally .25% of the total loan balances serviced. The Bank's interest rate risk management policy specifies the use of certain hedging activities in an attempt to reduce exposure to changes in loan market prices from the time of commitment until securitization. The Bank engages in hedging transactions as a method of reducing its exposure to interest rate risk present in the secondary market. The Bank's hedging transactions are generally forward commitments to sell fixed-rate mortgage-backed securities at a specified price and at a specified future date. The loans securitized through FNMA are generally used to satisfy these forward commitments. The sale of fixed-rate mortgage-backed securities for future delivery presents a risk to the Bank that, if the Bank is not able to deliver the mortgage-backed securities on the specified delivery date, it may be required to repurchase the forward commitment to sell at the then current market price. The mortgage banking activities of Preferred consist of originating mortgage loans for correspondent lenders. Preferred presents loan applications to these lenders to be underwritten and accepted by issuing a funding commitment. The loans are closed in the name of Preferred, utilizing warehouse loans to provide funding. Upon payment by the correspondent lenders for the funded loan and a servicing fee, the loan is transferred and the warehouse loan is repaid. Multi-Family, Commercial Real Estate and Construction Lending At September 30, 1996 multi-family loans represent 4% of total loans receivable. Multi-family residential mortgage loans are offered under the Bank's ARM or balloon programs with initial rate periods of one, three and five years. Multi-family residential mortgage loans are made for terms to maturity of up to 30 years, carry a loan-to-value ratio of approximately 75% and require a positive net operating income to debt service ratio. Loans secured by multi-family properties are qualified on the basis of rental income generated by the property. At September 30, 1996 commercial real estate loans represent 3% of total loans receivable. The Bank has a construction loan program which combines the construction loan and the mortgage loan in one closing. As part of this program, the Bank also handles inspections for the customer and offers single or multiple payout options. Generally, the Bank does not make loans on unimproved vacant property or for the purpose of land acquisition and development. The Bank does, however, offer three and five year balloon mortgages on improved single family lots which are expected to result in an end loan origination under one of the Bank's loan programs. 18 Equity Lines of Credit and Consumer Loans The Bank originates home equity loans secured by one-to four-family residences in its primary market area. The Bank's underwriting procedures for these loans include a review of the completed loan application, satisfactory credit report and verification of stated income and other financial information. An appraisal of the property securing the equity loan is required. Title insurance is obtained on equity loans over $100,000. For equity loans that are less than $100,000, the title is verified by a title search and a second lien position is secured. The Bank currently originates two types of equity loans. One is a home equity line of credit, which is originated for loan amounts ranging from $2,500 to $300,000 not to exceed 80% of the property's current appraised value less all existing liens. These loans carry a variable interest rate which adjusts monthly based upon the prime rate, as published in the Wall Street Journal. The loan term is seven years and the majority of these - ------------------- loans require interest only payments with the full outstanding principal balance due at the maturity of the loan. The Bank also grants fixed-rate home equity loans for loan amounts up to $200,000, not to exceed 80% of the current appraised value of the related property less all existing liens. The Bank offers automobile financing to customers within its market areas. Credit is offered to qualified borrowers for loan amounts up to 80% of the market value of the automobile at competitive rates with terms ranging from 30 to 60 months, depending on the age of the car. The Bank does not engage in any automobile dealer financing. The Bank also offers other types of consumer loans, including overdraft protection and student loans. Existing checking account customers at the Bank can qualify for up to $2,400 overdraft protection. The Bank offers student loans under the Illinois Guaranty Loan Program ("IGLP"). These loans are made to students in amounts up to a maximum of $4,000 per year to undergraduates and $7,500 per year to graduate students. Short-term, fully collateralized loans are also extended to customers. These loans generally have a variable interest rate tied to the prime rate, as published in the Wall Street Journal, for 90 - 360 day terms and are secured by ------------------- collateral including stocks, bonds, real estate, or deposit accounts at the Bank. Environmental Issues The Company encounters certain environmental risks in its lending activities. Under federal and state environmental laws, lenders may become liable for the costs of cleaning up hazardous materials found on security property. Although environmental risks are usually associated with industrial and commercial loans, risks may be substantial for residential lenders like the Company if environmental contamination makes security property unsuitable for use. This could also have an effect on nearby property values. In accordance with FNMA and FHLMC guidelines, appraisals for single-family residences on which the Company lends include comment on environmental influences. The Company attempts to control risk by training its appraisers and underwriters to be cognizant of signs indicative of environmental hazards. No assurance can be given, however, that the values of properties securing loans in the Company's portfolio will not be adversely affected by unforeseen environmental risks. 19 The following table sets forth the composition of the Company's loan portfolio in dollar amounts and in percentages at the dates indicated.
At September 30 ----------------------------------------------------------------------- 1996 1995 1994 ----------------------------------------------------------------------- Percent Percent Percent of of of Amount Total Amount Total Amount Total -------- -------- --------- -------- -------- -------- (Dollars in thousands) Mortgage loans: One-to four-family $ 487,041 81.86% 535,530 86.51 462,444 83.61 Multi-family 25,217 4.24 25,538 4.13 29,286 5.30 Commercial real estate 19,156 3.22 16,193 2.62 18,808 3.40 Construction 7,418 1.25 6,870 1.11 13,484 2.44 Land 2,579 0.43 1,642 0.26 1,316 0.24 -------- -------- --------- -------- -------- -------- Total mortgage loans 541,411 91.00 585,773 94.63 525,338 94.99 Equity lines of credit 48,223 8.11 21,441 3.46 15,642 2.82 Consumer loans 5,325 0.89 11,810 1.91 12,087 2.19 -------- -------- --------- -------- -------- -------- Total loans receivable 594,959 100.00% 619,024 100.00 553,067 100.00 ====== ====== ====== Add (deduct): Loans in process (4,053) (4,266) (8,304) Unearned discounts and deferred loan (fees) costs 2,228 2,202 2,269 Allowance for loan losses (2,412) (2,589) (2,748) -------- --------- -------- Loans receivable, net $ 590,722 614,371 544,284 ======== ========= ======== At September 30 ---------------------------------------------- 1993 1992 ---------------------------------------------- Percent Percent of of Amount Total Amount Total --------- -------- --------- -------- (Dollars in thousands) Mortgage loans: One-to four-family $ 232,485 78.20 180,421 75.98 Multi-family 21,697 7.30 21,132 8.90 Commercial real estate 19,377 6.51 16,988 7.15 Construction 8,177 2.75 4,736 1.99 Land 175 0.06 93 0.04 --------- -------- --------- ------- Total mortgage loans 281,911 94.82 223,370 94.06 Equity lines of credit 10,677 3.59 5,841 2.46 Consumer loans 4,716 1.59 8,259 3.48 --------- -------- --------- ------- Total loans receivable 297,304 100.00 237,470 100.00 ======== ======= Add (deduct): Loans in process (8,404) (3,457) Unearned discounts and deferred loan (fees) costs 29 (870) Allowance for loan losses (2,656) (2,376) --------- --------- Loans receivable, net 286,273 230,767 ========= =========
20 The following table sets forth the Company's loan originations and loan purchases, sales and principal repayments for the periods indicated:
Year Ended September 30 -------------------------------------------- 1996 1995 1994 --------- ----------- ----------- (In thousands) Total loans receivable: At beginning of year $ 619,024 553,067 297,304 Mortgage loans originated: One-to four-family 479,332 168,469 144,504 Multi-family 4,103 353 5,717 Commercial real estate 4,762 250 1,550 Construction 18,095 15,976 25,418 Land 1,355 545 859 ---------- ----------- ----------- Total mortgage loans originated 507,647 185,593 178,048 Mortgage loans purchased: One-to four-family 5,736 63,233 193,840 Multi-family - 423 3,554 Land - 280 510 ---------- ----------- ----------- Total mortgage loans purchased 5,736 63,936 197,904 Equity lines of credit 26,782 5,799 16,478 Consumer loans originated 2,215 2,793 10,988 ---------- ----------- ----------- Total loans originated and purchased 542,380 258,121 403,418 Mortgage loans acquired, purchase of business - 15,243 - Transfer of mortgage loans to foreclosed real estate (353) - - Principal repayments (90,429) (64,142) (85,405) Sales of loans (475,663) (143,265) (62,250) ---------- ----------- ----------- At end of year $ 594,959 619,024 553,067 ========== =========== ===========
21 Loan Maturity and Repricing The following table shows the scheduled principal amortization of the Company's mortgage loan portfolio at September 30, 1996. Loans that have adjustable rates are amortized using the current interest rate. The table does not include prepayments.
At September 30, 1996 ----------------------------------------------------------------------------- One-to Total Four- Multi- Commercial Land and Loans Family Family Real Estate Construction Receivable ----------------------------------------------------------------------------- (In thousands) Mortgage loans: Amounts due: Within one year $ 6,707 2,000 286 876 9,869 After one year: One to five years 31,582 6,945 1,411 2,243 42,181 Over five years 431,768 16,272 17,459 6,878 472,377 -------------- ------------ ---------------- -------------- ----------- Total due after one year 463,350 23,217 18,870 9,121 514,558 -------------- ------------ ---------------- -------------- ----------- Total mortgage loans held for investment $ 470,057 25,217 19,156 9,997 524,427 -------------- ------------ ---------------- -------------- Mortgage loans held for sale 16,984 Equity lines of credit 48,223 Consumer loans 5,325 ----------- Total loans receivable 594,959 Add (deduct): Loans in process (4,053) Unearned discounts and deferred loan costs 2,228 Allowance for loan losses (2,412) ------------ Loans receivable, net $ 590,722 ------------
The following table sets forth, at September 30, 1996, the dollar amount of mortgage loans due after September 30, 1997, and indicates whether such loans have fixed interest rates or adjustable interest rates.
Due or Repricing after September 30, 1997 ---------------------------------------------------------------------- Fixed Adjustable Total ---------------------- ----------------------- --------------------- (In thousands) One-to four-family $ 21,239 442,111 463,350 Multi-family 15,080 8,137 23,217 Commercial real estate 16,567 2,303 18,870 Construction and land 1,478 7,643 9,121 --------------------- --------------------- ------------------- Total mortgage loans $ 54,364 460,194 514,558 --------------------- --------------------- -------------------
Delinquencies and Classified Assets Delinquent and Impaired Loans Delinquencies on all loans are reviewed monthly by the Board of Directors. Procedures taken with respect to delinquent loans differ depending on whether the loan is serviced by the Bank or serviced by others. The Bank's collection procedures with respect to loans serviced by the Bank include sending a past due notice to the borrower on the seventeenth day of nonpayment, making telephone contact with the borrower, sending a second late notice on the twenty-third day of nonpayment and a letter on the last day of the month. A notice of intent to foreclose is sent on the forty-fifth day of delinquency. When the borrower is contacted, the Bank attempts 22 to obtain full payment of the amount past due. However, the Bank generally will seek to reach agreement with the borrower on a forbearance plan to avoid foreclosure. With respect to loans serviced by others, of which the Bank had $1.8 million at September 30, 1996, the Bank obtains monthly reports from the loan servicers. The Bank contacts the servicer with respect to any loan that becomes delinquent 60 days or more to review collection efforts. The Bank reviews the servicer's recommendation regarding foreclosure when a loan is between 60 and 90 days delinquent and instructs the servicer to proceed in accordance with the Bank's instructions. The Company adopted the provisions of Statement of Financial Accounting Standards ("SFAS") No. 114 "Accounting by Creditors for Impairment of a Loan" and SFAS No. 118 "Accounting by Creditors for Impairment of a Loan - Income Recognition and Disclosures" effective October 1, 1995. These statements apply to all loans that are identified for evaluation except for large groups of smaller-balance homogeneous loans that are collectively evaluated for impairment. These loans include, but are not limited to, credit card, residential mortgage and consumer installment loans. Substantially all of the Company's lending is excluded from the provisions of SFAS No. 114 and SFAS No. 118. Of the remaining loans which are to be evaluated for impairment, management has determined through an internal loan review process that there were no loans at September 30, 1996 nor during the year ended September 30, 1996, which met the definition of an impaired loan. A loan is considered impaired when it is probable that a creditor will be unable to collect contractual principal and interest due according to the contractual terms of the loan agreement. It is the policy of the Bank to discontinue the accrual of interest on any loan that is 90 days or more past due. The Bank historically has not incurred any significant losses on one-to four-family residential mortgage loans and typically has not incurred losses on the disposition of foreclosed one-to four-family residential properties. Set forth below is certain information regarding delinquent loans at September 30, 1996, 1995 and 1994.
At September 30, 1996 At September 30, 1995 --------------------------------------------------------------------------------------------------------- 60-89 Days 90 Days or More 60-89 Days 90 Days or More ------------------------ ---------------------------- ------------------------ ------------------------- Number Principal Number Principal Number Principal Number Principal of Balance of Balance of Balance of Balance Loans of Loans Loans of Loans Loans of Loans Loans of Loans ---------- ------------ ------------ ------------ ---------- -------------- ---------- ------------- (Dollars in thousands) (Dollars in thousands) One-to four-family 9 $ 1,029 8 $ 932 15 $ 1,765 9 $ 1,237 Equity lines of credit - - - - 1 41 - - Consumer loans 1 1 - - 17 42 22 63 ---------- ------------ ------------ ------------ ---------- -------------- ----------- ------------ Total loans 10 1,030 8 $ 932 33 1,848 31 1,300 ---------- ------------ ------------ ------------ ---------- -------------- ----------- ------------ Delinquent loans to total loans 0.17% 0.15% 0.30% 0.21% ------------ ------------ -------------- ------------
At September 30, 1994 ----------------------------------------------------- 60-89 Days 90 Days or More ------------------------ ---------------------------- Number Principal Number Principal of Balance of Balance Loans of Loans Loans of Loans ---------- ------------ ----------- ------------- (Dollars in thousands) One-to four-family 11 $ 503 4 $ 491 Construction 2 55 - - Commercial real estate - - 1 442 ---------- ----------- ----------- ------------- Total mortgage loans 13 558 5 933 Consumer loans 7 29 22 66 ---------- ----------- ----------- ------------- Total loans 20 587 27 $ 999 ---------- ----------- ----------- ------------- Delinquent loans to total loans 0.11% 0.18% ----------- -------------
23 The following table sets forth information as to non-accrual loans as well as to other non-performing assets, at the dates indicated. The Bank discontinues the accrual of interest on loans ninety days or more past due, at which time all accrued but uncollected interest is reversed.
At September 30 ------------------------------------------------------------------------------- 1996 1995 1994 1993 1992 ------------- -------------- ------------- ------------- ------------- (Dollars in thousands) Non-accrual mortgage loans 90 days or more past due $ 932 1,237 933 869 1,443 Non-accrual consumer loans 90 days or more past due - 63 66 90 90 ------------- -------------- ------------- ------------- ------------- Total non-performing loans 932 1,300 999 959 1,533 Total foreclosed real estate 207 - (3) 4,447 4,629 (2) 11,339 ------------- -------------- ------------- ------------- ------------- Total non-performing assets (1) $ 1,139 1,300 5,446 5,588 12,872 ------------- -------------- ------------- ------------- ------------- Total non-performing loans to total loans 0.15 % 0.21 0.18 0.32 0.65 ------------- -------------- ------------- ------------- ------------- Total non-performing assets to total assets 0.17 % 0.18 0.85 1.04 2.50 ------------- -------------- ------------- ------------- -------------
(1) The real estate assets held for years 1992 through 1995 by the Bank's subsidiary, Grant Square Service Corporation, consist of real estate held (and acquired) for development and sale and are not included in non-performing assets and would not be so included if such assets were to be owned directly by the Bank. The real estate assets held by Grant Square Service Corporation were sold in fiscal 1996. (2) The reduction in foreclosed real estate primarily relates to the sale of a shopping center in Lisle, Illinois which was acquired by the Bank in settlement of a non-performing loan on June 3, 1992. (3) The reduction in foreclosed real estate relates to the sale of a shopping center in Orland Park, Illinois which was acquired by the Bank in settlement of a non-performing loan on January 5, 1992. For the fiscal year ended September 30, 1996, the interest that would have been included in income if the non-performing loans had been current in accordance with their terms, is $60,646. During this same period, interest recorded on non-performing loans totaled $27,925. Classified Assets Federal regulations provide for the classification of loans and other assets, such as debt and equity securities, considered by the OTS to be of lesser quality as "substandard," "doubtful" or "loss" assets. An asset is considered "substandard" if it is inadequately protected by the paying capacity and net worth of the obligor or the collateral pledged, if any. "Substandard" assets include those characterized by the "distinct possibility" that the insured institution will sustain "some loss" if the deficiencies are not corrected. Assets classified as "doubtful" have all of the weaknesses inherent in those classified "substandard," with the added characteristic that the weaknesses present make "collection or liquidation in full," "highly questionable and improbable," on the basis of currently existing facts, conditions and values. Assets classified as "loss" are those considered "uncollectible" and of such little value that their continuance as assets without the establishment of a specific loss reserve is not warranted. Assets which do not currently expose the insured institution to a sufficient degree of risk to warrant classification in one of the aforementioned categories but possess credit deficiencies or potential weaknesses are required to be designated "special mention" by management. When an insured institution classifies problem assets as either substandard or doubtful, it is required to establish general allowances for losses in an amount deemed prudent by management. General allowances represent loss allowances which have been established to recognize the inherent risk associated with lending activities, but which, unlike specific allowances, have not been allocated to particular problem assets. When an insured institution classifies problem assets as "loss," it is required either to establish a specific allowance for losses equal to 100% of the amount of the asset so classified or to charge-off such amount. An institution's determination as to the 24 classification of its assets and the amount of its valuation allowances is subject to review by the OTS, which can require the establishment of additional general or specific loss allowances. The Bank regularly reviews the assets in its portfolio to determine whether any assets require classification in accordance with applicable regulations. As of September 30, 1996, the Bank had total classified assets of $207,000, all of which were classified "substandard," and consisted of foreclosed single family residential loans (real estate owned). Allowance for Loan Losses Management employs a systematic methodology to conduct its periodic evaluation of the adequacy of the allowance based upon the Bank's past loss loan experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower's ability to repay, estimated value of any underlying collateral and current and prospective economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Bank's allowance for losses on loans receivable. The following table sets forth certain information regarding the Company's allowance for loan losses at the dates indicated.
For the Year Ended September 30 ------------------------------------------------------------------------------- 1996 1995 1994 1993 1992 -------------- --------------- -------------- --------------- ------------- (Dollars in thousands) Balance at beginning of year $ 2,589 2,748 2,656 2,376 2,376 Provision for loan losses 50 185 125 300 15 Charge-offs: Mortgage loans: One-to four-family - - - - (15) Commercial real estate (71) (77) - (20) - Commercial loans - (50) - - - Consumer loans: Credit cards (166) (229) (33) - - Auto loans (9) - - - - Recoveries: Consumer loans: Credit cards 17 12 - - - Auto loans 2 - - - - -------------- --------------- -------------- --------------- ------------- Balance at end of year $ 2,412 2,589 2,748 2,656 2,376 -------------- --------------- -------------- --------------- ------------- Ratio of charge-offs during the year to average loans outstanding during the year 0.04 % 0.06 0.01 0.01 0.01 Ratio of allowance for loan losses to net loans receivable at end of year 0.41 % 0.42 0.51 0.93 1.03 Ratio of allowance for loan losses to non- performing loans at end of year 258.80 % 199.15 275.08 276.96 154.99
25 The following table sets forth the breakdown of the allowance for loan losses by loan category at the dates indicated.
September 30, 1996 September 30, 1995 September 30, 1994 ------------------------------- --------------------------- -------------------------- % of Loans % of Loans % of Loans in Category in Category in Category to Total to Total to Total Outstanding Outstanding Outstanding Amount Loans Amount Loans Amount Loans --------------- --------------- ----------- -------------- ---------- -------------- (Dollars in thousands) Mortgage loans: One-to four-family $ 25 81.86 % $ 25 86.51 % $ 25 83.61% Multi-family 525 4.24 525 4.13 525 5.30 Consumer loans - - 213 1.91 268 2.19 Unallocated 1,862 - 1,826 - 1,930 - --------------- --------------- ----------- -------------- ---------- ------------ Total allowance for loan losses $ 2,412 100.00 % $ 2,589 100.00 % $ 2,748 100.00% --------------- --------------- ----------- -------------- ---------- ------------
September 30, 1993 September 30, 1992 ------------------------------- ------------------------------- % of Loans % of Loans in Category in Category to Total to Total Outstanding Outstanding Amount Loans Amount Loans --------------- --------------- ----------- ------------------ (Dollars in thousands) Mortgage loans: One-to four-family $ 25 78.20 % $ 25 75.98 % Multi-family 525 7.30 525 8.90 Unallocated 2,106 - 1,826 - --------------- --------------- ----------- ------------------ Total allowance for loan losses $ 2,656 100.00 % $ 2,376 100.00 % --------------- --------------- ----------- ------------------
26 Investment Activities The investment policy of the Company, as established by the Board of Directors and implemented by the asset/liability committee, is designed primarily to provide and maintain liquidity, to generate a favorable return on investments without incurring undue interest rate and credit risk and to compliment the Company's lending activities. Federally chartered savings institutions such as the Bank have the authority to invest in various types of liquid assets including United States Treasury obligations, securities of various federal agencies, certain certificates of deposit of insured banks and savings institutions, certain bankers' acceptances, repurchase agreements and loans on federal funds. Subject to various restrictions, federally chartered savings institutions may also invest a proportion of their assets in commercial paper, corporate debt securities and asset-backed securities. The Company's current policy does not allow the institution to engage in interest rate swaps or joint ventures or to invest in non-investment grade bonds or high-risk mortgage derivatives. The Company's investment policy does, however, allow for the use of mortgage-backed security short sales in hedging the amount of loans in the Bank's mortgage pipeline. These short sales, in effect, are forward commitments to sell mortgage-backed securities similar to those the Bank will deliver into the secondary market upon securitization of the loans it originates or purchases. At September 30, 1996, the Bank had no commitments to sell FNMA mortgage-backed securities. The following table sets forth certain information regarding the fair and carrying values of the Company's investment portfolios at the dates indicated:
At September 30 -------------------------------------------------------------------------- 1996 1995 1994 --------------- ---------------- ----------------------------------- Fair Fair Carrying Fair Value Value Value Value ---------------- --------------- --------------- ---------------- (In thousands) Interest-bearing deposits: FHLB daily investment $ 22,924 50,845 13,122 13,122 Investment securities: U.S. Treasury notes $ - - 19,937 19,896 Federal Home Loan Bank note, due 1997 1,998 (1) 1,998 (1) 2,005 1,990 Dreyfus Treasury Prime Cash Management - - 792 792 ---------------- --------------- --------------- ---------------- Total investment securities $ 1,998 1,998 22,734 22,678 ---------------- --------------- --------------- ---------------- Mortgage-backed securities: Federal Home Loan Mortgage Corporation $ 460 (1) 782 (1) 20,493 20,238 Federal National Mortgage Association: Held for investment - - 7,257 7,214 Available for sale 4,907 (1) 6,365 (1) 2,951 2,951 ---------------- --------------- --------------- ---------------- Total mortgage-backed securities $ 5,367 7,147 30,701 30,403 ---------------- --------------- --------------- ----------------
(1) For the years 1996 and 1995, fair value equals carrying value. 27 The table below sets forth certain information regarding the Company's investment securities at September 30, 1996.
Investment Securities: At September 30, 1996 - ------------------------------------------- --------------------------------------------------------- Weighted Fair Average Maturity Period Value Yield - -------------------------------------------- --------------------------------------------------------- (Dollars in thousands) Less than one year $ 1,998 5.97 % -------------------- Total investment securities $ 1,998 -------------------- Average remaining years to maturity 1.0 -------------------- Mortgage-Backed Securities: At September 30, 1996 - -------------------------------------------- ---------------------------------------------------------- Weighted Fair Average Maturity Period Value Yield - -------------------------------------------- ---------------------------------------------------------- (Dollars in thousands) One to five years $ 407 11.34 % Five to ten years 130 9.25 More than ten years 4,830 8.51 --------------------- Total mortgage-backed securities $ 5,367 8.73 --------------------- Average remaining years to maturity 10.6 ---------------------
28 Sources of Funds General Deposits, loan and mortgage-backed securities repayments, sales of loans and FHLB advances are the primary source of the Company's funds for use in lending, investing and for other general purposes. Deposits The Bank offers a variety of deposit accounts having a range of interest rates and terms. The Bank's deposits principally consist of fixed-term certificates, regular savings, money market, individual retirement accounts, and NOW (checking) accounts. In addition, the Bank offers commercial checking accounts. The flow of deposits is influenced significantly by general economic conditions, the Bank's pricing policies, changes in money market and prevailing interest rates, and competition. The Bank's deposits are typically obtained from the area in which its offices are located. The Bank relies primarily on customer service and long standing relationships with customers to attract and retain these deposits. The Bank has never used brokered deposits. Certificate accounts in excess of $100,000 are not actively solicited by the Bank; however, when such deposits are made to the Bank, a market rate of interest is paid. The Bank seeks to attract and retain stable core deposits through the services it offers customers, such as by providing extended hours, both early and late, at its offices and walk-up/drive-up facilities. In addition, customers can access their accounts through an ATM network throughout the metropolitan Chicago area and on a nationwide basis and through a 24-hour telephone banking system. When pricing deposits, consideration is given to local competition, market conditions and the need for funds. Management's strategy has been to price its deposit rates at the median of the rates paid for deposits in its respective markets. The following table presents the deposit activity of the Bank for the periods indicated:
Year Ended September 30 --------------------------------------------------------- 1996 1995 1994 -------------- ----------------- -------------- (In thousands) Deposits $ 1,966,050 1,593,336 1,811,827 Withdrawals (1,976,850) (1,583,172) (1,842,693) -------------- ----------------- -------------- Net deposits (withdrawals) (10,800) 10,164 (30,866) Interest credited on deposits 17,767 15,905 12,670 -------------- ----------------- -------------- Total increase (decrease) in deposits $ 6,967 26,069 (18,196) ============== ================= ==============
At September 30, 1996, the Bank had outstanding $44.8 million in certificate accounts in amounts of $100,000 or more maturing as follows:
Amount ----------------- (In thousands) Maturity Period - ---------------- Three months or less $ 12,692 Over three through six months 8,603 Over six through twelve months 8,979 Over twelve months 14,482 ----------------- Total $ 44,756 =================
29 The following table sets forth the distribution of the Bank's average deposit accounts and the average interest rates paid on each category of deposits presented for the years indicated:
For The Year Ended September 30 --------------------------------------------------------------------------------------------------- 1996 1995 1994 --------------------------------------------------------------------------------------------------- Average Average Average Percent Interest Percent Interest Percent Interest Average of Total Rate Average of Total Rate Average of Total Rate Balance Deposits Paid Balance Deposits Paid Balance Deposits Paid ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- ---------- (Dollars in thousands) Demand accounts: NOW noninterest-bearing $ 35,311 7.72% -% 31,423 7.25 - 38,579 8.97 - NOW interest-bearing 22,861 5.00 1.59 22,875 5.28 1.67 22,375 5.21 1.74 Regular savings 82,177 17.96 2.55 88,081 20.34 2.76 97,494 22.68 2.64 Money market 54,521 11.92 3.27 61,045 14.09 3.32 71,731 16.69 2.71 ---------- ---------- ---------- ---------- ---------- ---------- Total 194,870 42.60 2.18 203,424 46.96 2.38 230,179 53.55 2.13 ---------- ---------- ---------- ---------- ---------- ---------- Certificate accounts: Three months plus 3,995 0.87 4.87 3,984 0.92 4.53 4,383 1.02 3.03 Six months plus 69,774 15.25 5.58 51,735 11.94 5.33 40,696 9.47 3.25 One year plus 64,350 14.07 5.99 54,543 12.60 5.42 41,054 9.55 3.49 Two year plus 11,488 2.51 5.40 15,329 3.54 4.49 18,002 4.19 4.27 Three year plus 3,431 0.75 5.02 3,962 0.91 4.84 4,657 1.08 5.27 Four year plus 1,422 0.31 5.24 1,463 0.34 5.32 1,485 0.34 5.76 Five year plus 63,578 13.90 6.38 57,573 13.29 6.40 49,029 11.41 6.39 Jumbo 19,661 4.30 5.89 12,793 2.95 5.84 3,945 0.92 4.02 Retirement and other 24,904 5.44 5.71 28,371 6.55 4.64 36,393 8.47 3.87 ---------- ---------- ---------- ---------- ---------- ---------- Total 262,603 57.40 5.88 229,753 53.04 5.48 199,644 46.45 4.35 ---------- ---------- ---------- ---------- ---------- ---------- Total deposits 457,473 100.00% 4.30% 433,177 100.00 4.02 429,823 100.00 3.16 ========== ========== ========== ========== ========== ==========
30 The following table presents, by various rate categories, the amount of certificate accounts outstanding at September 30, 1996, 1995 and 1994 and the periods to maturity of the certificate accounts outstanding at September 30, 1996.
Period to Maturity At September 30 from September 30, 1996 ----------------------------------------- ---------------------------------------------------- Within One to 1996 1995 1994 One Year Three Years Thereafter Total ------------ ----------- ----------- ----------- ------------ ----------- --------- (In thousands) Certificate accounts: 3.00% to 3.99% $ - 6,218 67,752 - - - - 4.00% to 4.99% 6,360 15,361 62,582 5,881 479 - 6,360 5.00% to 5.99% 182,958 104,439 46,559 144,095 29,927 8,936 182,958 6.00% to 6.99% 56,607 100,578 15,133 31,039 7,635 17,933 56,607 7.00% to 7.99% 18,682 26,595 11,255 13 35 18,634 18,682 8.00% to 8.99% 94 171 2,004 63 31 - 94 ------------ ----------- ----------- ----------- ------------ ----------- --------- Total $ 264,701 253,362 205,285 181,091 38,107 45,503 264,701 ============ =========== =========== =========== ============ =========== =========
Borrowings and Collateralized Mortgage Obligations Although deposits are the Bank's primary source of funds, the Bank's policy has been to utilize borrowings, such as advances from the FHLB-Chicago. The Bank obtains advances from the FHLB-Chicago upon the security of its capital stock in the FHLB-Chicago and certain of its mortgage loans. Such advances are made pursuant to several different credit programs, each of which has its own interest rate and range of maturities. The maximum amount that the FHLB-Chicago will advance to member institutions, including the Bank, for purposes other than meeting withdrawals, fluctuates from time to time in accordance with the policies of the OTS and the FHLB-Chicago. The maximum amount of FHLB-Chicago advances to a member institution generally is reduced by borrowings from any other source. At September 30, 1996, the Bank's FHLB-Chicago advances totaled $129 million. The CMOs outstanding at September 30, 1996 were issued through a limited-purpose finance subsidiary in 1985. The CMOs are securitized by mortgage-backed securities that are pledged to an unaffiliated commercial bank as trustee. The original issuance of CMOs aggregated $65.9 million and the Bank received cash of $59.4 million. The outstanding aggregate balance of the CMOs at September 30, 1996 was $3 million and the book value of the mortgage-backed securities collateralizing the CMOs was $5 million. The CMOs were originally issued in two series, each originally having four tranches, the fourth being a zero coupon tranche. At September 30, 1996 the first three tranches of both Series have prepaid. The original maturity of the bond issue was structured over 26 years. The estimated remaining life of the CMOs as of September 30, 1996 was 2 years. The funds derived from issuance of the CMOs were used to repay FHLB advances and to fund the Bank's lending activities in 1985 and 1986. In connection with the initial public offering, the Bank established a leveraged Employee Stock Ownership Plan ("ESOP"). The ESOP was funded by the proceeds from a $1.2 million loan from an unaffiliated third party lender at a rate of prime and one half of one percent, maturing June 30, 1999. The loan is secured by shares of the Company purchased with the proceeds of the loan. On August 29, 1996, the loan from the unaffiliated third party lender was repaid by the Bank from proceeds borrowed from the Company. The terms of the loan agreement between the Bank and the Company are unchanged from that of the original loan agreement with the unaffiliated third party lender. The Bank remains committed to make contributions to the ESOP sufficient to allow the ESOP to fund its debt service requirements on the loan. Preferred utilizes warehouse lines of credit obtained from the Bank and various outside lenders to fund their mortgage banking activities. These lines of credit are collateralized by mortgages originated for sale, but not yet delivered, to correspondent lenders. During fiscal 1996, the warehouse lines of credit obtained from outside lenders were repaid and all funding of Preferred's mortgage banking operations remains with the Bank. 31 The following table sets forth certain information regarding borrowings and collateralized mortgage obligations at or for the dates indicated:
At or For the Year Ended September 30 -------------------------------------------------------- 1996 1995 1994 ------------ ------------ ------------ (Dollars in thousands) FHLB-Chicago advances: Average balance outstanding $ 134,235 166,353 86,076 Maximum amount outstanding at any month-end during the year $ 148,900 184,300 160,000 Balance outstanding at end of year $ 128,900 162,700 160,000 Weighted average interest rate during the year (1) 6.42% 6.02 4.90 Weighted average interest rate at end of year 6.17% 6.25 5.38 Collateralized mortgage obligations: Average balance outstanding $ 3,224 4,881 7,601 Maximum amount outstanding at any month-end during the year $ 3,962 5,558 9,687 Balance outstanding at end of year $ 2,542 4,353 6,063 Weighted average interest rate during the year (1) 13.34% 12.87 14.27 Weighted average interest rate at end of year 12.80% 13.16 12.99 Debt of Employee Stock Ownership Plan: Average balance outstanding $ 575 750 920 Maximum amount outstanding at any month-end during the year $ 643 814 986 Balance outstanding at end of year $ - 686 857 Weighted average interest rate during the year (1) 9.11% 9.30 7.19 Weighted average interest rate at end of year -% 9.25 8.25 Warehouse lines of credit: Average balance outstanding $ 1,930 4,418 - Maximum amount outstanding at any month-end during the year $ 15,320 24,069 - Balance outstanding at end of year $ - 21,953 - Weighted average interest rate during the year (1) 9.12% 6.88 - Weighted average interest rate at end of year -% 8.54 - - ---------------------------------------------------------------------------------------------------------------------
(1) Computed on the basis of daily balances. 32 Subsidiaries The following is a description of the Bank's subsidiaries. Grant Square Service Corporation ("GSSC") was a wholly-owned subsidiary of the Bank. The remaining real estate investments were sold in fiscal 1996 and the corporation was dissolved. Hinsdale Insurance Services, Inc., a wholly-owned subsidiary of the Bank, provides full service insurance services including life, health, accident, automobile, property insurance and annuities. These insurance products are offered to customers of the Bank and consumers in the Bank's respective markets. NASCOR II Corporation is a limited-purpose finance subsidiary of the Bank that was established in 1985 through which the CMOs were issued. The CMOs are secured by mortgage-backed securities pledged to an independent trustee. The outstanding aggregate balance of the CMOs at September 30, 1996 was $3 million, and the book value of the mortgage-backed securities collateralizing the CMOs was $5 million. The funds derived from issuance of the CMOs were used to repay FHLB advances and to fund the Bank's lending activities in 1985 and 1986. Upon repayment of the CMO bonds, NASCOR II Corporation will have served its limited-purpose as a finance subsidiary of the Bank. Preferred Mortgage Associates, Ltd., a wholly-owned subsidiary of the Bank, is one of the largest mortgage brokers in the Chicago metropolitan area. Preferred has four mortgage origination offices including its headquarters in Downers Grove, Illinois. Established in 1987, Preferred brokered loans for approximately twenty-five separate lenders in 1996. Preferred will continue to provide mortgage originations for lenders locally and nationwide. The Bank anticipates that it will continue to retain approximately 20% of Preferred's current loan origination volume. Personnel As of September 30, 1996, the Company had 263 full-time employees and 84 part-time employees. The employees are not represented by a collective bargaining unit, and the Company considers its relationship with its employees to be excellent. REGULATION AND SUPERVISION General The Company, as a savings and loan holding company, is required to file certain reports with, and otherwise comply with the rules and regulations of the OTS under the Home Owners' Loan Act, as amended (the "HOLA"). In addition, the activities of savings institutions, such as the Bank, are governed by the HOLA and the Federal Deposit Insurance Act ("FDI Act"). The Bank is subject to extensive regulation, examination and supervision by the OTS, as its primary federal regulator, and the FDIC, as the deposit insurer. The Bank is a member of the Federal Home Loan Bank ("FHLB") System and its deposit accounts are insured up to applicable limits by the Savings Association Insurance Fund ("SAIF") managed by the FDIC. The Bank must file reports with the OTS and the FDIC concerning its activities and financial condition in addition to obtaining regulatory approvals prior to entering into certain transactions such as mergers with, or acquisitions of, other savings institutions. The OTS and/or the FDIC conduct periodic examinations to test the Bank's compliance with various regulatory requirements. This regulation and supervision establishes a comprehensive framework of activities in which an institution can engage and is intended primarily for the protection of the insurance fund and depositors. The regulatory structure also gives the regulatory authorities extensive discretion in connection with their supervisory and enforcement activities and examination policies, including policies with respect to the classification of assets and the establishment of adequate loan loss reserves for regulatory purposes. Any change in such regulation, whether by the FDIC, OTS, or Congress, could have a material adverse impact on the Company, the Bank and their operations. Certain of the regulatory requirements applicable to the Bank and the Company are referred to below or elsewhere herein. The description of statutory provisions and regulations applicable to savings institutions 33 and their holding companies set forth in this Form 10-K does not purport to be a complete description of such statutes and regulations and their effects on the Bank and the Company. Holding Company Regulation The Company is a nondiversified unitary savings and loan holding company within the meaning of the HOLA. As a unitary savings and loan holding company, the Company generally will not be restricted under existing laws as to the types of business activities in which it may engage, provided that the Bank continues to be a qualified thrift lender ("QTL"). Upon any non-supervisory acquisition by the Company of another savings institution or savings bank that meets the QTL test and is deemed to be a savings institution by the OTS, the Company would become a multiple savings and loan holding company (if the acquired institution is held as a separate subsidiary) and would be subject to extensive limitations on the types of business activities in which it could engage. The HOLA limits the activities of a multiple savings and loan holding company and its non-insured institution subsidiaries primarily to activities permissible for bank holding companies under Section 4(c)(8) of the Bank Holding Company Act ("BHC Act"), subject to the prior approval of the OTS, and activities authorized by OTS regulation. The HOLA prohibits a savings and loan holding company, directly or indirectly, or through one or more subsidiaries, from acquiring more than 5% of the voting stock of another savings institution or holding company thereof, without prior written approval of the OTS; acquiring or retaining, with certain exceptions, more than 5% of a nonsubsidiary company engaged in activities other than those permitted by the HOLA; or acquiring or retaining control of a depository institution that is not insured by the FDIC. In evaluating applications by holding companies to acquire savings institutions, the OTS must consider the financial and managerial resources and future prospects of the company and institution involved, the effect of the acquisition on the risk to the insurance funds, the convenience and needs of the community and competitive factors. The OTS is prohibited from approving any acquisition that would result in a multiple savings and loan holding company controlling savings institutions in more than one state, subject to two exceptions: (i) the approval of interstate supervisory acquisitions by savings and loan holding companies and (ii) the acquisition of a savings institution in another state if the laws of the state of the target savings institution specifically permit such acquisitions. The states vary in the extent to which they permit interstate savings and loan holding company acquisitions. Although savings and loan holding companies are not subject to specific capital requirements or specific restrictions on the payment of dividends or other capital distributions, HOLA does prescribe such restrictions on subsidiary savings institutions, as described below. The Bank must notify the OTS 30 days before declaring any dividend to the Company. In addition, the financial impact of a holding company on its subsidiary institution is a matter that is evaluated by the OTS and the agency has authority to order cessation of activities or divestiture of subsidiaries deemed to pose a threat to the safety and soundness of the institution. Federal Savings Institution Regulation Capital Requirements The OTS capital regulations require savings institutions to meet three minimum capital standards: a 1.5% tangible capital ratio, a 3% leverage (core) capital ratio and an 8% risk-based capital ratio. In addition, the prompt corrective action standards discussed below also establish, in effect, a minimum 2% tangible capital standard, a 4% leverage (core) capital ratio (3% for institutions receiving the highest rating on the CAMEL financial institution rating system), and, together with a risk-based capital standard itself, a 4% Tier I risk-based capital standard. Core capital is defined as common stockholders' equity (including retained earnings), certain noncumulative perpetual preferred stock and related surplus, and minority interests in equity accounts of consolidated subsidiaries less intangibles other than certain purchased mortgage servicing rights and credit card relationships. The OTS regulations also require that, in meeting the leverage ratio, tangible and risk-based capital standards, institutions must generally deduct investments in and loans to subsidiaries engaged in activities not permissible for a national bank. The risk-based capital standard for savings institutions requires the maintenance of Tier I (core) and total capital (which is defined as core capital and supplementary capital) to risk-weighted assets of 4% and 8%, respectively. In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied by a 34 risk-weight of 0% to 100%, as assigned by the OTS capital regulation based on the risks OTS believes are inherent in the type of asset. The components of Tier I (core) capital are equivalent to those discussed earlier. The components of supplementary capital currently include cumulative preferred stock, long-term perpetual preferred stock, mandatory convertible securities, subordinated debt and intermediate preferred stock and the allowance for loan and lease losses limited to a maximum of 1.25% of risk-weighted assets. Overall, the amount of supplementary capital included as part of total capital cannot exceed 100% of core capital. The OTS regulatory capital requirements also incorporate an interest rate risk component. Savings institutions with "above normal" interest rate risk exposure are subject to a deduction from total capital for purposes of calculating their risk-based capital requirements. A savings institution's interest rate risk is measured by the decline in the net portfolio value of its assets (i.e., the difference between incoming and outgoing discounted cash flows from assets, liabilities and off-balance sheet contracts) that would result from a hypothetical 200 basis point increase or decrease in market interest rates divided by the estimated economic value of the institution's assets. In calculating its total capital under the risk-based capital rule, a savings institution whose measured interest rate risk exposure exceeds 2% must deduct an amount equal to one-half of the difference between the institution's measured interest rate risk and 2%, multiplied by the estimated economic value of the institution's assets. The Director of the OTS may waive or defer a savings institution's interest rate risk component on a case-by-case basis. A savings institution with assets of less than $300 million and risk-based capital ratios in excess of 12% is not subject to the interest rate risk component, unless the OTS determines otherwise. For the present time, the OTS has deferred implementation of the interest rate risk component. If the Bank had been subject to an interest rate risk capital component as of September 30, 1996, the Bank's capital requirement would have increased by $785,000 under the formula for calculating an interest rate risk component as described above. Prompt Corrective Action Regulation Under the OTS prompt corrective action regulations, the OTS is required to take certain supervisory actions against undercapitalized institutions, the severity of which depends upon the institution's degree of undercapitalization. Generally, a savings institution is considered "well capitalized" if its ratio of total capital to risk-weighted assets is at least 10%, its ratio of Tier I (core) capital to risk-weighted assets is at least 6%, its ratio of core capital to total assets is at least 5%, and it is not subject to any order or directive by the OTS to meet a specific capital level. A savings institution generally is considered "adequately capitalized" if its ratio of total capital to risk-weighted assets is at least 8%, its ratio of Tier I (core) capital to risk-weighted assets is at least 4%, and its ratio of core capital to total assets is at least 4% (3% if the institution receives the highest camel rating). A savings institution that has a ratio of total capital to risk-weighted assets of less than 8%, a ratio of Tier I (core) capital to risk-weighted assets of less than 4% or a ratio of core capital to total assets of less than 4% (3% or less for institutions with the highest examination rating) is considered to be "undercapitalized." A savings institution that has a total risk-based capital ratio less than 6%, a Tier I risk-based capital ratio of less than 3% or a leverage ratio that is less than 3% is considered to be "significantly undercapitalized" and a savings institution that has a tangible capital to assets ratio equal to or less than 2% is deemed to be "critically undercapitalized." Subject to a narrow exception, the banking regulator is required to appoint a receiver or conservator for an institution that is "critically undercapitalized." The regulation also provides that a capital restoration plan must be filed with the OTS within 45 days of the date a savings institution receives notice that it is "undercapitalized," "significantly undercapitalized" or "critically undercapitalized." Compliance with the plan must be guaranteed by the parent holding company. In addition, numerous mandatory supervisory actions become immediately applicable to an undercapitalized institution, including, but not limited to, increased monitoring by regulators and restrictions on growth, capital distributions and expansion. The OTS could also take any one of a number of discretionary supervisory actions, including the issuance of a capital directive and the replacement of senior executive officers and directors. Insurance of Deposit Accounts The FDIC has adopted a risk-based deposit insurance system that assesses deposit insurance premiums according to the level of risk involved in an institution's activities. An institution's risk category is based upon whether the institution is classified as "well capitalized," "adequately capitalized" or "undercapitalized" and one of three supervisory subcategories within each capital group. The supervisory subgroup to which an institution is assigned is based on a supervisory evaluation and information which the FDIC determines to be relevant to the institution's financial condition and the risk posed to the deposit insurance fund. Based on its capital and supervisory subgroups, each SAIF member institution is assigned an annual FDIC assessment rate between 23 basis points for an institution in 35 the highest category (i.e., well capitalized and healthy) and 31 basis points for an institution in the lowest category (i.e., undercapitalized and posing substantial supervisory concern). The FDIC has authority to further raise premiums if deemed necessary. If such action is taken, it could have an adverse effect on the earnings of the Bank. On September 30, 1996, the President signed into law the Deposit Insurance Funds Act of 1996 (the "Funds Act") which, among other things, imposed a special one-time assessment on SAIF member institutions, including the Bank, to recapitalize the SAIF. As required by the Funds Act, the FDIC imposed a special assessment of 65.7 basis points on SAIF assessable deposits held as of March 31, 1995, payable November 27, 1996. A special assessment of $2.8 million was recognized by the Bank as an expense in the fourth quarter. The special assessment is tax deductible, which led to an after-tax charge of $1.8 million, or $0.10 per share. The Funds Act also spreads the obligations for payment of the Financing Corporation ("FICO") bonds across all SAIF and BIF members. Beginning on January 1, 1997, BIF deposits will be assessed for FICO payments at a rate of 20% of the rate assessed on SAIF deposits. Based on current estimates by the FDIC, BIF deposits will be assessed a FICO payment of 1.3 basis points, while SAIF deposits will be assessed an estimated 6.5 basis points. Full pro rata sharing of the FICO payments between BIF and SAIF members will occur on the earlier of January 1, 2000 or the date the BIF and SAIF are merged. The Funds Act specifies that the BIF and SAIF will be merged on January 1, 1999, provided no savings associations remain as of that time. As a result of the Funds Act, the FDIC recently proposed to lower SAIF assessments to 0 to 27 basis points effective January 1, 1997, a range comparable to that of BIF members. However, SAIF members will continue to make higher FICO payments described above. Management cannot predict the level of FDIC insurance assessments on an on-going basis, whether the savings association charter will be eliminated, or whether the BIF and SAIF will eventually be merged. Under the FDI Act, insurance of deposits may be terminated by the FDIC upon a finding that the institution has engaged in unsafe or unsound practices, is an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition or violation that might lead to termination of deposit insurance. Loans to One Borrower Under HOLA, savings institutions are generally subject to the limits on loans to one borrower applicable to national banks. Generally, savings institutions may not make a loan or extend credit to a single or related group of borrowers in excess of 15% of its unimpaired capital and surplus. An additional amount may be lent, equal to 10% of unimpaired capital and surplus, if such loan is secured by readily-marketable collateral, which is defined to include certain financial instruments and bullion. At September 30, 1996, the Bank's limit on loans to one borrower was $8.2 million. At September 30, 1996, the Bank's largest aggregate outstanding balance of loans to one borrower consisted of two loans totaling $6.7 million. QTL Test The HOLA requires savings institutions to meet a QTL test. Under the QTL test, a savings and loan association is required to maintain at least 65% of its "portfolio assets" (total assets less (i) specified liquid assets up to 20% of total assets; (ii) intangibles, including goodwill; and (iii) the value of property used to conduct business) in certain "qualified thrift investments" (primarily residential mortgages and related investments, including certain mortgage-backed securities) in at least 9 months out of each 12 month period. A savings institution that fails the QTL test is subject to certain operating restrictions and may be required to convert to a bank charter. As of September 30, 1996, the Bank maintained 96.2% of its portfolio assets in qualified thrift investments and, therefore, met the QTL test. Limitations on Capital Distributions OTS regulations impose limitations on all capital distributions by savings institutions. Capital distributions include cash dividends, payments to repurchase or otherwise acquire the savings association's shares, payments to stockholders of another institution in a cash-out merger and other distributions charged against capital. The rule establishes three 36 tiers of institutions, which are based primarily on an institution's capital level. An institution that exceeds all fully phased-in capital requirements before and after a proposed capital distribution ("Tier 1 Bank") and has not been advised by the OTS that it is in need of more than normal supervision, could, after prior notice but without obtaining approval of the OTS, make capital distributions during a calendar year up to (i) 100% of its net earnings to date during the calendar year plus the amount that would reduce by one-half its "surplus capital ratio" (the excess capital over its fully phased-in capital requirements) at the beginning of the calendar year or (ii) 75% of its net income for the previous four quarters. Any additional capital distributions would require prior regulatory approval. In the event the Bank's capital fell below its regulatory requirements or the OTS notified it that it was in need of more than normal supervision, the Bank's ability to make capital distributions could be restricted. In addition, the OTS could prohibit a proposed capital distribution by any institution, which would otherwise be permitted by the regulation, if the OTS determines that such distribution would constitute an unsafe or unsound practice. In December 1994, the OTS proposed amendments to its capital distribution regulation that would generally authorize the payment of capital distributions without OTS approval provided the payment does not make the institution undercapitalized within the meaning of the prompt corrective action regulation. However, institutions in a holding company structure would still have a prior notice requirement. At September 30, 1996 , the Bank is a Tier 1 Bank. Liquidity Federally insured savings associations are required to maintain an average daily balance of liquid assets equal to a certain percentage of the sum of average daily balances of net withdrawable deposit accounts and borrowings payable in one year or less. The liquidity requirement may vary from time to time (between 4.0% and 10.0%) depending upon economic conditions and savings flows of all savings associations. At the present time, the required liquid asset ratio is 5.00%. For purposes of this ratio, liquid assets include specified short-term assets (such as cash, certain time deposits, certain bankers' acceptances and short-term United States Treasury obligations), and long-term assets such as United States Treasury obligations of more than one and less than five years and federal agency obligations with a minimum term of 18 months. The regulations governing liquidity requirements include as liquid assets debt securities hedged with forward commitments obtained from dealers in United States Government securities or associations whose accounts are insured by the FDIC, debt securities directly hedged with a short financial futures position, and debt securities that provide the holder with a right to redeem the security at par value, regardless of the stated maturities of such securities. The OTS has also designated as liquid assets certain mortgage-related securities and certain mortgage loans (qualifying as backing for certain mortgage-backed securities) with less than one year to maturity. Short-term liquid assets currently must constitute at least 1% of an association's average daily balance of net withdrawable deposit accounts and current borrowings. Penalties may be imposed upon associations for violations of the liquidity requirements. The monthly average liquidity ratio of the Bank for September 1996 was 5.28% and exceeded the then applicable requirement of 5.0%. Assessments Savings institutions are required to pay assessments to the OTS to fund the agency's operations. The general assessment, paid on a semi-annual basis, is computed upon the savings institution's total assets, including consolidated subsidiaries, as reported in the Bank's latest quarterly thrift financial report. The assessment paid by the Bank for the fiscal year ended September 30, 1996 totaled $147,136. Branching OTS regulations permit nationwide branching by federally chartered savings institutions to the extent allowed by federal statute. This permits federal savings institutions to establish interstate networks and to geographically diversify their loan portfolios and lines of business. The OTS authority preempts any state law purporting to regulate branching by federal savings institutions. Transactions with Related Parties Section 11 of HOLA provides that transactions between an insured subsidiary of a holding company and an affiliate thereof will be subject to the restrictions that apply to transactions between banks that are members of the 37 Federal Reserve System and their affiliates pursuant to Sections 23A and 23B of the Federal Reserve Act ("FRA"). Generally, Sections 23A and 23B: (i) limit the extent to which a financial institution or its subsidiaries may engage in "covered transactions" with an "affiliate," to an amount equal to 10% of the institution's capital and surplus, and limit all "covered transactions" in the aggregate with all affiliates to an amount equal to 20% of such capital and surplus; and (ii) require that all transactions with an affiliate, whether or not "covered transactions," be on terms substantially the same, or at least as favorable to the institution or subsidiary as those provided to a non-affiliate. The term "covered transaction" includes the making of loans, purchase of assets, issuance of a guarantee and similar types of transactions. Management believes that the Bank is in compliance with the requirements of Sections 23A and 23B. In addition to the restrictions that apply to financial institutions generally under Sections 23A and 23B, Section 11 of the HOLA places three other restrictions on savings associations, including those that are part of a holding company organization. First, savings associations may not make any loan or extension of credit to an affiliate unless that affiliate is engaged only in activities permissible for bank holding companies. Second, savings associations may not purchase or invest in affiliate securities except for those of a subsidiary. Finally, the Director is granted authority to impose more stringent restrictions when justifiable for reasons of safety and soundness. Extensions of credit by the Bank to executive officers, directors, and principal stockholders and related interests of such persons are subject to Sections 22(g) and 22(h) of the FRA and Subpart A of the Federal Reserve Board's Regulation O. These rules prohibit loans to any such individual where the aggregate amount exceeds an amount equal to 15% of an institution's unimpaired capital and surplus plus an additional 10% of unimpaired capital and surplus in the case of loans that are fully secured by readily marketable collateral, and/or when the aggregate amount outstanding to all such individuals exceeds the institution's unimpaired capital and unimpaired surplus. These rules also provide that no institution shall make any loan or extension of credit in any manner to any of its executive officers or directors, or to any person who directly or indirectly, or acting through or in concert with one or more persons, owns, controls, or has the power to vote more than 10% of any class of voting securities of such institution ("Principal Stockholder"), or to a related interest (i.e., any company controlled by such executive officer, director, or Principal Stockholder), or to any political or campaign committee the funds or services of which will benefit such executive officer, director, or Principal Stockholder or which is controlled by such executive officer, director, or Principal Stockholder, unless such loan or extension of credit is made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other persons, does not involve more than the normal risk of repayment or present other unfavorable features, and the institution follows underwriting procedures that are not less stringent than those applicable to comparable transactions by the institution with persons who are not executive officers, directors, Principal Stockholders, or employees of the institution. A savings association is therefore prohibited from making any new loans or extensions or credit to the savings association's executive officers, directors, and 10% stockholders at different rates or terms than those offered to the general public. The rules identify limited circumstances in which an institution is permitted to extend credit to executive officers. Management believes that the Bank is in compliance with Sections 22(g) and 22(h) of the FRA and Subpart A of the Federal Reserve Board's Regulation O. Enforcement Under the FDI Act, the OTS has primary enforcement responsibility over savings institutions and has the authority to bring actions against the institution and all "institution-affiliated parties," including stockholders, and any attorneys, appraisers and accountants who knowingly or recklessly participate in wrongful action likely to have an adverse effect on an insured institution. Formal enforcement action may range from the issuance of a capital directive or cease and desist order to removal of officers and/or directors to institution of proceedings for receivership, conservatorship or termination of deposit insurance. Civil penalties cover a wide range of violations and an amount to $25,000 per day, or even $1 million per day in especially egregious cases. Under the FDI Act, the FDIC has the authority to recommend to the Director of the OTS enforcement action to be taken with respect to a particular savings institution. If action is not taken by the Director, the FDIC has authority to take such action under certain circumstances. Federal law also establishes criminal penalties for certain violations. Standards for Safety and Soundness The federal banking agencies have adopted Interagency Guidelines Prescribing Standards for Safety and Soundness ("Guidelines") and a final rule to implement safety and soundness standards required under the FDI Act. The Guidelines set forth the safety and soundness standards that the federal banking agencies use to identify and address problems at insured depository institutions before capital becomes impaired. The standards set forth in the 38 Guidelines address internal controls and information systems; internal audit system; credit underwriting; loan documentation; interest rate risk exposure; asset growth; and compensation, fees and benefits. Federal Home Loan Bank System The Bank is a member of the Federal Home Loan Bank ("FHLB") of Chicago, which is one of the 12 regional FHLBs. As a member of the FHLB, the Bank is required to purchase and maintain stock in the FHLB of Chicago in an amount equal to the greater of 1% of its aggregate unpaid residential mortgage loans, home purchase contracts or similar obligations at the beginning of each year, or 1/20 (or such greater fraction as established by the FHLB) of outstanding FHLB advances. At September 30, 1996 the Bank had $7.4 million in FHLB of Chicago stock, which was in compliance with this requirement. FHLB advances must be secured by specific types of collateral and may be obtained primarily for the purpose of providing funds for residential housing finance. The FHLBs are required to provide funds to cover certain obligations on bonds issued to fund the resolution of insolvent thrifts and to contribute funds for affordable housing programs. These requirements could reduce the amount of dividends that the FHLBs pay to their members and could also result in the FHLBs imposing a higher rate of interest on advances to their members. For the years ended September 30, 1996, 1995 and 1994, dividends from the FHLB-Chicago to the Bank amounted to $544,634, $572,577 and $288,425, respectively. If dividends were reduced, or interest on future FHLB advances increased, the Bank's net interest income might also be reduced. Federal Reserve System Federal Reserve Board regulations require all depository institutions to maintain non-interest earning reserves against their transaction accounts (primarily NOW checking accounts) and non-personal time deposits. Reserves of 3% must be maintained against total transaction accounts of $52.0 million or less (after a $4.3 million exemption), and an initial reserve of 10% (subject to adjustment by the Federal Reserve Board to a level between 8% and 14%) must be maintained against that portion of total transaction accounts in excess of such amount. At September 30, 1996, the Bank was in compliance with these reserve requirements. The balances maintained to meet the reserve requirements imposed by the Federal Reserve Board may be used to satisfy liquidity requirements that may be imposed by the OTS. 39 Recent and Proposed Changes in Accounting Rules In March 1995, the Financial Accounting Standards Board ("FASB") issued SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of." SFAS No. 121 is effective for fiscal years beginning after December 31, 1995. SFAS No. 121 provides guidance for the recognition and measurement of impairment of long-lived assets, certain identifiable intangibles, and goodwill related both to assets to be held and used and assets to be disposed of. SFAS No. 121 requires entities to perform separate calculations for assets to be held and used to determine whether recognition of an impairment loss is required and, if so, to measure the impairment. SFAS No. 121 requires long-lived assets and certain identifiable intangibles to be disposed of to be reported at the lower of carrying amount or fair value less costs to sell. The Company does not expect the adoption of SFAS No. 121 to have a material impact on its consolidated financial condition or results of operations. In October 1995, the FASB issued SFAS No. 123, "Accounting for Stock-Based Compensation." SFAS No. 123 is effective for fiscal years beginning after December 15, 1995. SFAS No. 123 is effective for the Company in fiscal 1997. This statement applies to all transactions in which an entity acquires goods or services by issuing equity instruments or by incurring liabilities where the payment amounts are based on the entity's common stock price, except for employee stock ownership plans (ESOPs). A new method of accounting for stock-based compensation arrangements with employees is established by the statement. The new method is a fair value based method rather than the intrinsic value based method that is contained in APB Opinion No. 25. However, the statement does not require an entity to adopt the new fair value based method for purposes of preparing its financial statements. Entities are allowed to (1) continue to use the Opinion No. 25 method or (2) adopt the SFAS No. 123 fair value based method. The fair value based method will result in higher compensation cost than the Opinion No. 25 intrinsic value based method for fixed stock option compensation plans and will result in a different compensation cost for variable stock option compensation plans. For entities not adopting SFAS No. 123 fair value based method, the statement requires those entities to display in the footnotes pro forma net income and earnings per share information as if the fair value based method had been adopted. The Company does not intend to elect the fair value based method of expense recognition for stock-based compensation as contemplated by SFAS No. 123, rather will adopt the pro forma disclosure alternative provided in SFAS No. 123, and continue to account for stock-based compensation under APB Opinion No. 25. In June 1996, the FASB issued SFAS No. 125, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities." This statement, among other things, applies a "financial-components approach" that focuses on control, whereby an entity recognizes the financial and servicing assets it controls and the liabilities it has incurred, derecognizes assets when control has been surrendered, and derecognizes liabilities when extinguished. SFAS No. 125 provides consistent standards for distinguishing transfers of financial assets that are sales from transfers that are secured borrowings. SFAS No. 125 is effective for transfers and servicing of financial assets and extinguishments of liabilities occurring after December 31, 1996. The Company does not expect this pronouncement to have a significant impact on its consolidated financial condition or results of operations. The foregoing does not constitute a comprehensive summary of all material changes or developments affecting the manner in which the Company keeps its books and records and performs its financial accounting responsibilities. It is intended only as a summary of some of the recent pronouncements made by the FASB which are of particular interest to financial institutions. 40 Item 8. Financial Statements and Supplementary Data. Hinsdale Financial Corporation Consolidated Statements of Financial Condition
September 30 (In thousands, except share data) 1996 1995 - ------------------------------------------------------------------------------------------------------------------------ Assets Cash and due from banks $ 6,069 5,427 Interest-bearing deposits 22,924 50,845 Investment securities available for sale, at fair value at September 30, 1996 and September 30, 1995 1,998 1,998 Mortgage-backed securities available for sale, at fair value at September 30, 1996 and September 30, 1995 5,367 7,147 Loans, net of allowance for losses of $2,412 and $2,589 at September 30, 1996 and 1995 590,722 614,371 Accrued interest receivable 3,431 3,275 Real estate 1,249 1,872 Premises and equipment, net 6,669 5,756 Stock in Federal Home Loan Bank of Chicago, at cost 7,445 9,215 Other assets 5,023 3,801 - ------------------------------------------------------------------------------------------------------------------------ $ 650,897 703,707 ======================================================================================================================== Liabilities and Stockholders' Equity Liabilities: Deposits $ 452,472 445,505 Borrowed funds 128,949 185,339 Collateralized mortgage obligations 2,542 4,353 Advances by borrowers for taxes and insurance 2,820 8,385 Deferred income taxes 1,452 2,184 Accrued expenses and other liabilities 7,191 5,964 - ------------------------------------------------------------------------------------------------------------------------ Total liabilities 595,426 651,730 ======================================================================================================================== Stockholders' Equity: Preferred stock, $.01 par value; authorized 1,500,000 shares; none outstanding - - Common stock, $.01 par value; authorized 6,000,000 shares; 2,790,085 shares issued and 2,695,085 outstanding at September 30, 1996; 2,774,994 shares issued and 2,679,994 outstanding at September 30, 1995 27 27 Additional paid-in capital 21,066 20,861 Retained earnings, substantially restricted 36,038 32,966 Treasury stock, at cost (95,000 shares) (1,284) (1,284) Common stock purchased by: Employee Stock Ownership Plan (471) (686) Bank Recognition and Retention Plans - (86) Net unrealized gains on securities available for sale, net of tax 95 179 - ------------------------------------------------------------------------------------------------------------------------ Total stockholders' equity 55,471 51,977 ======================================================================================================================== Commitments and contingencies - ------------------------------------------------------------------------------------------------------------------------ $ 650,897 703,707 ========================================================================================================================
See accompanying notes to consolidated financial statements. 41 Hinsdale Financial Corporation Consolidated Statements of Income
For The Year Ended September 30 (In thousands, except per share amounts) 1996 1995 1994 - ---------------------------------------------------------------------------------------------------------------------- Interest Income: Loans $ 43,404 42,238 28,257 Mortgage-backed securities 603 1,614 6,675 Investment securities 661 1,191 1,922 Interest-bearing deposits 1,033 901 174 - ---------------------------------------------------------------------------------------------------------------------- Total interest income 45,701 45,944 37,028 - ---------------------------------------------------------------------------------------------------------------------- Interest Expense: Deposits 19,691 17,432 13,597 Borrowed funds 8,846 10,382 4,286 Collateralized mortgage obligations 430 628 1,085 - ---------------------------------------------------------------------------------------------------------------------- Total interest expense 28,967 28,442 18,968 - ---------------------------------------------------------------------------------------------------------------------- Net interest income 16,734 17,502 18,060 Provision for loan losses 50 185 125 - ---------------------------------------------------------------------------------------------------------------------- Net interest income after provision for loan losses 16,684 17,317 17,935 - ---------------------------------------------------------------------------------------------------------------------- Noninterest Income: Gain (loss) on sales of: Loans and mortgage-backed securities 452 362 369 Investment securities available for sale - (18) - Real estate and other assets 61 300 - Income from real estate operations 302 613 507 Servicing fee income 445 417 435 Fees and commissions 11,212 5,425 3,279 Other 475 (351) 492 - ---------------------------------------------------------------------------------------------------------------------- Total noninterest income 12,947 6,748 5,082 - ---------------------------------------------------------------------------------------------------------------------- Noninterest Expense: Compensation and benefits 12,832 9,096 8,269 Occupancy expense 2,983 2,162 1,884 Federal deposit insurance premiums 1,062 985 1,007 Federal deposit insurance special assessment 2,829 - - Computer services 537 577 632 Other 5,453 3,877 3,520 - ---------------------------------------------------------------------------------------------------------------------- Total noninterest expense 25,696 16,697 15,312 - ---------------------------------------------------------------------------------------------------------------------- Income before income taxes 3,935 7,368 7,705 Income tax expense 861 2,909 2,989 - ---------------------------------------------------------------------------------------------------------------------- Net income $ 3,074 4,459 4,716 - ---------------------------------------------------------------------------------------------------------------------- Primary earnings per share $ 1.10 1.61 1.69 Fully diluted earnings per share $ 1.10 1.61 1.69 - ----------------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements. 42 Hinsdale Financial Corporation Consolidated Statements of Changes In Stockholders' Equity
Additional Common Paid-in Retained Treasury (In thousands) Stock Capital Earnings Stock - --------------------------------------------------------------------------------------------------- Balance at September 30, 1993 $ 22 20,386 23,796 (1,284) Net income - - 4,716 - Proceeds from exercise of stock options - 83 - - Tax benefit from stock related compensation - 84 - - Principal payment on ESOP - - - - Distribution of BRP stock awards - - - - - --------------------------------------------------------------------------------------------------- Balance at September 30, 1994 22 20,553 28,512 (1,284) Net income - - 4,459 - Proceeds from exercise of stock options - 255 - - Tax benefit from stock related compensation - 53 - - Principal payment on ESOP - - - - Stock split effected in the form of a stock dividend 5 - (5) - Distribution of BRP stock awards - - - - Cumulative effect of change in accounting for securities available for sale, net of tax - - - - Change in net unrealized gains (losses) on securities available for sale, net of tax - - - - - --------------------------------------------------------------------------------------------------- Balance at September 30, 1995 27 20,861 32,966 (1,284) Net income - - 3,074 - Proceeds from exercise of stock options - 121 - - Tax benefit from stock related compensation - 84 - - Principal payment on ESOP - - - - Fractional shares related to stock split - - (2) - Distribution of BRP stock awards - - - - Change in net unrealized gains (losses) on securities available for sale, net of tax - - - - - --------------------------------------------------------------------------------------------------- Balance at September 30, 1996 $ 27 21,066 36,038 (1,284) =================================================================================================== Unrealized Common Common Gains (Losses) Stock Stock on Securities Acquired Acquired Available (In thousands) by ESOP by BRPs for Sale Total - ------------------------------------------------------------------------------------------------------------ Balance at September 30, 1993 (1,029) (375) - 41,516 Net income - - - 4,716 Proceeds from exercise of stock options - - - 83 Tax benefit from stock related compensation - - - 84 Principal payment on ESOP 172 - - 172 Distribution of BRP stock awards - 145 - 145 - ------------------------------------------------------------------------------------------------------------ Balance at September 30, 1994 (857) (230) - 46,716 Net income - - - 4,459 Proceeds from exercise of stock options - - - 255 Tax benefit from stock related compensation - - - 53 Principal payment on ESOP 171 - - 171 Stock split effected in the form of a stock dividend - - - - Distribution of BRP stock awards - 144 - 144 Cumulative effect of change in accounting for securities available for sale, net of tax - - (234) (234) Change in net unrealized gains (losses) on securities available for sale, net of tax - - 413 413 - ------------------------------------------------------------------------------------------------------------- Balance at September 30, 1995 (686) (86) 179 51,977 Net income - - - 3,074 Proceeds from exercise of stock options - - - 121 Tax benefit from stock related compensation - - - 84 Principal payment on ESOP 215 - - 215 Fractional shares related to stock split - - - (2) Distribution of BRP stock awards - 86 - 86 Change in net unrealized gains (losses) on securities available for sale, net of tax - - (84) (84) - ------------------------------------------------------------------------------------------------------------- Balance at September 30, 1996 (471) - 95 55,471 =============================================================================================================
See accompanying notes to consolidated financial statements. 43 Hinsdale Financial Corporation Consolidated Statements of Cash Flows
Year Ended September 30 (In thousands) 1996 1995 1994 - ------------------------------------------------------------------------------------------------------------------------- Cash Flows From Operating Activities: Net income $ 3,074 4,459 4,716 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 1,138 942 746 Amortization of deferred gain (65) (390) (390) Distribution of BRP awards 86 144 145 Provision for loan losses 50 185 125 Amortization of premiums, discounts, and deferred loan fees 389 89 5 Additions to deferred fees (497) (218) (2,215) Amortization of collateralized mortgage obligations discount 151 197 405 Originations of loans held for sale (460,556) (144,000) (51,759) Sale of loans originated for resale 471,016 130,747 56,563 Sale of mortgage-backed securities held for sale - 20,214 - Sale and maturities of investment securities available for sale - 19,957 - Gain on sale of loans and mortgage-backed securities (452) (362) (369) Loss on sale of investment securities - 18 - Gain on sale of real estate and other assets (61) (300) - (Increase) decrease in Stock in Federal Home Loan Bank of Chicago 1,770 (1,175) (4,902) (Increase) decrease in accrued interest receivable (156) 86 (318) (Increase) decrease in other assets (1,046) 1,763 1,393 Increase (decrease) in accrued expenses and other liabilities 687 1,345 (761) - ------------------------------------------------------------------------------------------------------------------------- Net cash provided by operating activities 15,528 33,701 3,384 - ------------------------------------------------------------------------------------------------------------------------- Cash Flows From Investing Activities: Proceeds from sale of loans held for investment 4,803 12,527 2,957 Proceeds from sale of real estate held for development and sale 805 4,300 321 Proceeds from maturities of investment securities held for investment - - 20,000 Proceeds from sale of mortgage-backed securities held for investment - - 63,892 Purchase of investment securities held for investment - - (4,942) Loans originated for investment (76,286) (54,218) (153,751) Loans purchased (5,736) (63,936) (197,904) Purchase of premises and equipment (1,872) (857) (772) Purchase of business, net of cash acquired - (1,898) - Principal collected on loans 90,429 64,142 85,405 Principal collected on mortgage-backed securities 1,666 3,916 70,640 - ------------------------------------------------------------------------------------------------------------------------- Net cash provided by (used in) investing activities 13,809 (36,024) (114,154) - -------------------------------------------------------------------------------------------------------------------------
(continued) 44 Hinsdale Financial Corporation Consolidated Statements of Cash Flows
(continued) Year Ended September 30 (In thousands) 1996 1995 1994 - ------------------------------------------------------------------------------------------------------------------------- Cash Flows From Financing Activities: Net increase (decrease) in deposits 6,967 26,069 (18,196) Proceeds from borrowed funds 30,000 118,359 271,800 Repayment of borrowed funds (86,390) (109,371) (147,971) Repayment of collateralized mortgage obligations (1,962) (1,907) (5,620) Net increase (decrease) in advance payments by borrowers for taxes and insurance (5,565) 4,634 1,075 Decrease in ESOP loan 215 171 172 Proceeds from options exercised 121 255 83 Cash paid in lieu of fractional shares related to 25% stock split (2) - - - -------------------------------------------------------------------------------------------------------------------------- Net cash provided by (used in) financing activities (56,616) 38,210 101,343 - -------------------------------------------------------------------------------------------------------------------------- Net increase (decrease) in cash and cash equivalents (27,279) 35,887 (9,427) Cash and cash equivalents at beginning of year 56,272 20,385 29,812 ========================================================================================================================== Cash and cash equivalents at end of year $ 28,993 56,272 20,385 ========================================================================================================================== Supplemental Disclosures of Cash Flow Information: Cash paid during the year for: Interest $ 29,173 28,178 18,572 Income taxes 2,478 2,461 2,385 Supplemental Disclosures of Noncash Activities: Loans exchanged for mortgage-backed securities $ 36,469 19,734 59,297 Additions to real estate acquired in settlement of loans 353 - - Additions to loans resulting from the sale of real estate acquired in settlement of loans - - 104 ==========================================================================================================================
See accompanying notes to consolidated financial statements. 45 Hinsdale Financial Corporation Notes To Consolidated Financial Statements September 30, 1996, 1995 and 1994 1. Summary of Significant Accounting Policies The accounting and reporting policies of Hinsdale Financial Corporation ("Company") conform to generally accepted accounting principles ("GAAP") and to practices within the thrift industry. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the statement of financial condition and revenues and expenses for the period. Actual results could differ from those estimates. The following is a description of the more significant policies which the Company follows in preparing and presenting its consolidated financial statements. A. Principles of Consolidation The consolidated financial statements include the accounts of the Company, its wholly-owned subsidiary, Hinsdale Federal Bank for Savings ("Bank"), and the Bank's wholly-owned subsidiaries: Preferred Mortgage Associates, Ltd. ("Preferred"), Grant Square Service Corporation, Hinsdale Insurance Services, Inc., and NASCOR II Corporation. All material intercompany balances and transactions have been eliminated. B. Investment and Mortgage-Backed Securities On October 1, 1994, the Company adopted the provisions of the Financial Accounting Standards Board ("FASB") Statement No. 115, "Accounting for Certain Investments in Debt and Equity Securities." The Company has elected to classify all investment and mortgage-backed securities as available for sale. Statement No. 115 establishes the accounting and reporting for investments in equity and debt securities that have readily determinable fair values. Under Statement 115, investments which the entity has the positive intent and ability to hold to maturity are classified as "held-to-maturity" and measured at amortized cost. Investments purchased for the purpose of being sold are classified as "trading securities" and measured at fair value with any changes in fair value included in earnings. All other investments that are not classified as "held-to-maturity," or "trading" are classified as "available for sale." Investments available for sale are measured at fair value with any changes in fair value reflected as a separate component of stockholders' equity, net of tax. Gains and losses on sales are determined using the specific identification method. Premiums and discounts are amortized to interest income using the interest method over the estimated remaining lives of the securities. The Company also arranges for "swap" transactions with the Federal National Mortgage Association ("FNMA") which involve the exchange of fixed-rate mortgage loans for mortgage-backed securities. These mortgage-backed securities are carried at the lower of cost or market. C. Loans Receivable Loans receivable are stated at unpaid principal balances adjusted for deferred loan costs, unearned discounts, loans in process, and allowance for loan losses. Loan origination fees and certain direct loan origination costs are deferred, and the net fees or costs are recognized using the level-yield method over the contractual life of the loans. Any unamortized net fees or costs on loans sold or repaid prior to maturity are recognized in the period such loans are sold or repaid. The allowance for loan losses is increased by charges to income and decreased by charge-offs (net of recoveries). Additions to the allowance for loan losses are provided based upon a periodic evaluation by management. Management's periodic evaluations of the adequacy of the allowance are based on the Company's past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower's ability to repay, estimated value of any underlying collateral, and current and prospective economic conditions. 46 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) In addition, various regulatory agencies, as an integral part of their examination process, periodically review the allowance for losses on loans receivable. Such agencies may require the Company to recognize additions to the provision for losses based on their judgments of information available to them at the time of their examination. Interest income on loans is not recognized on loans which are 90 days or greater delinquent and on loans which management believes are uncollectable. The Company adopted the provisions of SFAS No. 114 "Accounting by Creditors for Impairment of a Loan" and SFAS No. 118 "Accounting by Creditors for Impairment of a Loan - Income Recognition and Disclosures" effective October 1, 1995. These statements apply to all loans that are identified for evaluation except for large groups of smaller-balance homogeneous loans that are collectively evaluated for impairment. These loans include, but are not limited to, credit card, residential mortgage and consumer installment loans. Substantially all of the Company's lending is excluded from the provisions of SFAS No. 114 and SFAS No. 118. Of the remaining loans which are to be evaluated for impairment, management has determined through an internal loan review process that there were no loans at September 30, 1996 nor during the year ended September 30, 1996, which met the definition of an impaired loan. A loan is considered impaired when it is probable that a creditor will be unable to collect contractual principal and interest due according to the contractual terms of the loan agreement. D. Loans Held for Sale Loans classified "held for sale" are comprised of one-to four-family real estate loans originated for resale in the secondary market or to other investors. Loans are identified as held for sale before or soon after origination. Loans held for sale are accounted for at the lower of cost or market, with each periodic lower of cost or market adjustment included in earnings. The lower of cost or market values are determined on an individual loan basis. Gains and losses on sales of loans are recognized based upon the difference between the selling price and the carrying value of the related loans sold. E. Loan Servicing On October 1, 1995, the Company adopted SFAS No. 122, "Accounting for Mortgage Servicing Rights, an amendment of FASB Statement No. 65." This statement requires mortgage loan servicing rights to be recognized as separate assets from the related loans, regardless of how those servicing rights are acquired. A mortgage banking enterprise that acquires mortgage servicing rights through either the purchase or origination of mortgage loans and sells or securitizes those loans with servicing retained, is required to allocate the total cost of the mortgage loans to the mortgage servicing rights and to the loans (without the mortgage servicing rights) based on their estimated relative fair values. The allocation of the total cost of the loan between the mortgage servicing rights and the loan results in increased gains on the sales of the loans, reflecting the value of the servicing rights. The statement further requires that mortgage servicing rights periodically be evaluated for impairment based on the fair value of those rights. The fair value of the mortgage servicing rights is determined by discounting the present value of estimated expected future cash flows using a discount rate commensurate with the risks involved. This method of valuation incorporates assumptions that market participants would use in their estimates of future servicing income and expense, including assumptions about prepayments, default, and interest rates. For purposes of measuring impairment, the loans underlying the mortgage servicing rights are stratified on the basis of interest rate and type. The amount of impairment is the amount by which the mortgage servicing rights, net of accumulated amortization, exceed their fair value. Impairment, if any, is recognized through a valuation allowance and a charge to current operations. Mortgage servicing rights, net of valuation allowances, are amortized in proportion to, and over the period of, the estimated net servicing revenue of the underlying mortgages, which are collateralized by single family properties. 47 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) F. Foreclosed Real Estate Real estate acquired through foreclosure, or deed in lieu of foreclosure, is carried at the lower of fair value or the related loan balance on the property at the date of foreclosure, net of costs to dispose. Valuations are periodically performed by management subsequent to acquisition and charges are made to operations if the carrying value of a property exceeds its estimated net realizable value. Costs relating to the development and improvement of property are capitalized to the extent the carrying value does not exceed the net realizable value of the property. Costs relating to holding the property are charged to expense. G. Premises and Equipment Premises and equipment are carried at cost less accumulated depreciation. Depreciation is charged to operations under the straight-line method based on the estimated useful lives of the assets, which are primarily forty years for building and improvements, ten years for furniture and fixtures, three to five years for equipment, and three years for automobiles. Amortization of leasehold improvements is computed on the straight-line method over the lesser of the lease term or useful life of the property. H. Income Taxes The Company and its subsidiaries file a consolidated Federal income tax return. The provision for Federal and state taxes on income is based on earnings reported in the financial statements. The Company utilizes the asset and liability method of accounting for income taxes. Under the asset and liability method, deferred income taxes are recognized for the tax consequences of "temporary differences" by applying the applicable tax rate to differences between the financial statement carrying amounts and the tax basis of existing assets and liabilities. Under Statement 109, the effect on deferred taxes of a change in tax rates is recognized in income in the period that includes the enactment date of any such tax law change. I. Earnings Per Share Primary earnings per share for the years ended September 30, 1996, 1995 and 1994, were determined by dividing net income for the year by 2,799,674, 2,772,965 and 2,790,280, respectively, the weighted average number of common and common equivalent shares outstanding for each year. Fully diluted earnings per share were determined by dividing net income for the year by 2,804,240, 2,778,061 and 2,795,989, respectively. Stock options are regarded as common share equivalents and are considered in calculating both primary and fully diluted earnings per share calculations. Common stock equivalents are computed using the treasury stock method. All share amounts have been adjusted to reflect the 25% common stock split effected in the form of a stock dividend declared on October 18, 1995. J. Cash Equivalents For purposes of reporting cash flows, cash and cash equivalents include cash and due from banks and interest-bearing deposits. K. Reclassifications Certain reclassifications of prior year amounts have been made to conform with current year presentation. 48 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 2. Investment Securities Available for Sale Investment securities available for sale are summarized as follows:
September 30, 1996 Gross Gross Approximate Amortized Unrealized Unrealized Fair (In thousands) Cost Gains Losses Value - --------------------------------------------------------------------------------------------------------------------------------- Federal Home Loan Bank note, due 1997 $ 2,001 - (3) 1,998 - --------------------------------------------------------------------------------------------------------------------------------- Weighted average interest rate 5.97% =================================================================== September 30 ,1995 Federal Home Loan Bank note, due 1997 2,003 - (5) 1,998 - --------------------------------------------------------------------------------------------------------------------------------- Weighted average interest rate 5.94% ===================================================================
The maturities of investment securities available for sale are summarized as follows:
September 30, 1996 Gross Gross Approximate Amortized Unrealized Unrealized Fair (In thousands) Cost Gains Losses Value - --------------------------------------------------------------------------------------------------------------------------------- Due in one year or less $ 2,001 - (3) 1,998 - ---------------------------------------------------------------------------------------------------------------------------------
There were no sales during fiscal 1996. Proceeds from the sale of investment securities during 1995 were $15.0 million. Gross gains of $680 and gross losses of $18,350 were realized on those sales. There were no sales during fiscal 1994. 49 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 3. Mortgage-Backed Securities Available for Sale Mortgage-backed securities available for sale are summarized as follows:
September 30, 1996 Gross Gross Approximate Amortized Unrealized Unrealized Fair (In thousands) Cost Gains Losses Value - --------------------------------------------------------------------------------------------------------------------------------- Federal Home Loan Mortgage Corporation $ 457 4 (1) 460 Federal National Mortgage Association 4,762 145 - 4,907 - --------------------------------------------------------------------------------------------------------------------------------- $ 5,219 149 (1) 5,367 - --------------------------------------------------------------------------------------------------------------------------------- Weighted average interest rate 8.73% ================================================================ September 30, 1995 Federal Home Loan Mortgage Corporation $ 771 11 - 782 Federal National Mortgage Association 6,099 266 - 6,365 - --------------------------------------------------------------------------------------------------------------------------------- $ 6,870 277 - 7,147 - --------------------------------------------------------------------------------------------------------------------------------- Weighted average interest rate 8.82% ================================================================
Included above are mortgage-backed securities held by NASCOR II Corporation with an amortized cost of $5,163,746 and $6,797,400 as of September 30, 1996 and 1995, respectively, and market values of $5,313,897 and $7,074,185 as of September 30, 1996 and 1995, respectively. There were no sales during fiscal 1996. Proceeds from the sale of mortgage-backed securities during 1995 were $20.2 million. Gross gains of $264,763 and gross losses of $27,563 were realized on those sales. Proceeds from the sale of mortgage-backed securities during 1994 were $63.9 million. Gross gains of $529,627 and gross losses of $408,145 were realized on those sales. 50 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 4. Loans Loans are summarized as follows:
September 30 (In thousands) 1996 1995 - --------------------------------------------------------------------------------------------------------------------------------- One-to four-family: Held for investment $ 470,057 504,829 Held for sale 16,984 30,701 Multi-family 25,217 25,538 Commercial real estate 19,156 16,193 Construction loans 7,418 6,870 Land 2,579 1,642 Equity lines of credit 48,223 21,441 Consumer loans 5,325 11,810 - --------------------------------------------------------------------------------------------------------------------------------- 594,959 619,024 Add (deduct): Loans in process (4,053) (4,266) Deferred loan costs 2,228 2,202 Allowance for losses on loans (2,412) (2,589) ================================================================================================================================= $ 590,722 614,371 ================================================================================================================================= Weighted average interest rate 7.12 % 7.31 - ---------------------------------------------------------------------------------------------------------------------------------
Adjustable-rate mortgage loans were $472.9 million and $515.6 million at September 30, 1996 and 1995, respectively. The weighted average interest rate for adjustable-rate mortgage loans was 7.11% and 7.07% at September 30, 1996 and 1995, respectively. The following is a summary of the changes in allowance for losses on loans:
For The Year Ended September 30 (In thousands) 1996 1995 1994 - --------------------------------------------------------------------------------------------------------------------------------- Balance at beginning of year $ 2,589 2,748 2,656 Provision for loan losses 50 185 125 Charge-offs, net of recoveries (227) (344) (33) - --------------------------------------------------------------------------------------------------------------------------------- Balance at end of year $ 2,412 2,589 2,748 =================================================================================================================================
Non-accrual loans were as follows:
Percent of Year Number Amount Total Loans - --------------------------------------------------------------------------------------------------------------------------------- (Dollars in thousands) September 30, 1996 8 $ 932 0.15 % September 30, 1995 31 1,300 0.21 September 30, 1994 27 999 0.18
51 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) Mortgage loans serviced for others are not included in the accompanying consolidated statements of financial condition. The unpaid principal balances of these loans were $232,308,169, $220,930,582 and $208,489,293 at September 30, 1996, 1995 and 1994, respectively. Included in loans serviced for others are mortgages, totaling $1,007,568, $1,108,735 and $883,574 at September 30, 1996, 1995 and 1994, respectively, which require the Bank to repurchase the loans under stipulated circumstances. Custodial balances maintained in connection with the mortgage loans serviced for others and included in deposits and advance payments by borrowers for taxes and insurance were $2,366,590, $4,424,133 and $1,830,732 at September 30, 1996, 1995 and 1994, respectively. As a result of the adoption of SFAS No. 122 on October 1, 1995, $402,170 was capitalized as mortgage servicing rights during the year ended September 30, 1996. The following reflects capitalized servicing rights activity for the years ended September 30, 1996 and 1995:
(In dollars) 1996 1995 - --------------------------------------------------------------------------------------------------------------------------------- Balance at beginning of year $ 191,446 - Additions 402,170 219,174 Amortization (108,033) (27,728) - --------------------------------------------------------------------------------------------------------------------------------- Balance at end of year $ 485,583 191,446 - ---------------------------------------------------------------------------------------------------------------------------------
The fair value of the servicing rights at September 30, 1996 is $606,000. A charge to current earnings of $1,700 was the result of the evaluation of the fair value of the mortgage servicing rights at September 30, 1996. The valuation allowance for mortgage servicing rights is $1,700 at September 30, 1996. 5. Accrued Interest Receivable Accrued interest receivable is summarized as follows:
September 30 (In thousands) 1996 1995 - --------------------------------------------------------------------------------------------------------------------------------- Mortgage loans $ 2,964 2,879 Mortgage-backed securities 79 98 Equity lines of credit and Consumer loans 388 298 - --------------------------------------------------------------------------------------------------------------------------------- $ 3,431 3,275 - ---------------------------------------------------------------------------------------------------------------------------------
52 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 6. Real Estate Real estate consisted of the following:
September 30 (In thousands) 1996 1995 - --------------------------------------------------------------------------------------------------------------------------------- Real estate owned - Residential $ 218 - Real estate held for development and sale - 841 Real estate held for investment 1,031 1,031 - --------------------------------------------------------------------------------------------------------------------------------- $ 1,249 1,872 - ---------------------------------------------------------------------------------------------------------------------------------
The property related to real estate held for development and sale was sold during fiscal 1996 and a loss of $21,939 was realized on this sale. Commercial real estate owned for which the Bank acquired the deed on the property during 1992 was sold during fiscal 1995 and a gain of $298,604 was realized on this sale. 7. Premises and Equipment Premises and equipment, at cost, less accumulated depreciation and amortization are summarized as follows:
September 30 (In thousands) 1996 1995 - --------------------------------------------------------------------------------------------------------------------------------- Land $ 1,040 889 Office buildings and improvements 5,158 4,720 Furniture, fixtures, and equipment 8,673 8,034 Leasehold improvements 1,482 1,478 - --------------------------------------------------------------------------------------------------------------------------------- 16,353 15,121 Less accumulated depreciation and amortization 9,684 9,365 - --------------------------------------------------------------------------------------------------------------------------------- $ 6,669 5,756 - ---------------------------------------------------------------------------------------------------------------------------------
Included in occupancy expense is depreciation and amortization of premises and equipment of $911,957, $735,436 and $578,081 for the years ended September 30, 1996, 1995 and 1994, respectively. 53 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 8. Deposits Deposits are summarized as follows:
September 30,1996 September 30,1995 Weighted Percent Weighted Percent Average of Total Average of Total (Dollars in thousands) Rate Amount Deposits Rate Amount Deposits - ---------------------------------------------------------------------------------------------------------------------- DEMAND ACCOUNTS: Commercial NOW -% $ 12,887 2.85% -% $ 6,021 1.35% NOW 0.75 45,676 10.09 0.77 48,271 10.84 Regular savings 2.53 78,853 17.43 2.79 82,769 18.58 Money market 3.29 50,355 11.13 3.44 55,082 12.36 - ------------------------------------------------------------------------------------------------------------------------- 2.13 187,771 41.50 2.38 192,143 43.13 - ------------------------------------------------------------------------------------------------------------------------- CERTIFICATE ACCOUNTS: Three Months Plus 4.88 4,392 0.97 4.90 3,594 0.81 Six Months Plus 5.41 78,357 17.32 5.81 62,025 13.92 One Year Plus 5.77 54,257 11.99 6.05 64,048 14.37 Two Year Plus 5.64 10,079 2.23 4.80 13,616 3.06 Three Year Plus 5.13 3,087 0.68 4.88 3,740 0.84 Four Year Plus 5.20 1,274 0.28 5.20 1,422 0.32 Five Year Plus 6.24 64,768 14.31 6.45 63,176 14.18 Jumbo 5.85 24,425 5.40 6.13 15,441 3.47 Retirement and other 5.60 24,062 5.32 5.36 26,300 5.90 - ------------------------------------------------------------------------------------------------------------------------- 5.74 264,701 58.50 5.92 253,362 56.87 - ------------------------------------------------------------------------------------------------------------------------- 4.24% $ 452,472 100.00% 4.39 % $ 445,505 100.00% =========================================================================================================================
Contractual maturities of certificate accounts at September 30, 1996 are as follows:
(In thousands) - ------------------------------------------------------------------------------ Less than 12 months $ 181,092 12 to 24 months 25,655 25 to 36 months 12,452 Over 36 months 45,502 - ------------------------------------------------------------------------------ $ 264,701 ==============================================================================
The aggregate amount of certificate accounts with a balance of $100,000 or greater was $44.8 million at September 30, 1996 and $36.5 million at September 30, 1995. Interest expense for deposit accounts is summarized as follows:
For The Year Ended September 30 (In thousands) 1996 1995 1994 - ------------------------------------------------------------------------------ NOW accounts $ 364 381 390 Money market accounts 1,785 2,024 1,946 Regular savings accounts 2,094 2,426 2,570 Certificate accounts 15,448 12,601 8,691 - ------------------------------------------------------------------------------ $ 19,691 17,432 13,597 ==============================================================================
54 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 9. Borrowed Funds In connection with the initial public offering, the Bank established a leveraged Employee Stock Ownership Plan ("ESOP"). The ESOP was funded by the proceeds from a $1.2 million loan from an unaffiliated third party lender at a rate of prime and one half of one percent, maturing June 30, 1999. The loan is secured by shares of the Company purchased with the proceeds of the loan. On August 29, 1996, the loan from the unaffiliated third party lender was repaid by the Bank from proceeds borrowed from the Company. The terms of the loan agreement between the Bank and the Company are unchanged from that of the original loan agreement with the unaffiliated third party lender. The Bank remains committed to make contributions to the ESOP sufficient to allow the ESOP to fund its debt service requirements of the loan. The Bank has adopted a collateral pledge agreement whereby the Bank has agreed to at all times keep on hand, free of all other pledges, liens, and encumbrances, first mortgages with unpaid principal balances aggregating no less than 167% of the outstanding secured advances from the Federal Home Loan Bank ("FHLB") of Chicago. All stock in the FHLB of Chicago is pledged as additional collateral for these advances. Preferred utilizes warehouse lines of credit obtained from the Bank and various outside lenders to fund their mortgage banking activities. These lines of credit are collateralized by mortgages originated for sale, but not yet delivered, to correspondent lenders. During fiscal 1996, the warehouse lines of credit obtained from outside lenders were repaid and all funding of Preferred's mortgage banking operations remains with the Bank. Borrowed funds are summarized as follows:
September 30, 1996 September 30, 1995 Weighted Weighted Average Average (Dollars in thousands) Rate Amount Rate Amount - ----------------------------------------------------------------------------------------------------------------------------- Advances from the FHLB of Chicago due in fiscal: 1996 - % $ - 6.08 63,800 1997 6.10 108,900 6.33 78,900 1998 6.70 15,000 6.70 15,000 2000 6.00 5,000 6.00 5,000 - ----------------------------------------------------------------------------------------------------------------------------- 128,900 162,700 Debt of Employee Stock Ownership Plan - % - 9.25 686 Drafts Payable - 49 - 128 Warehouse Lines of Credit - - 8.54 21,825 - ----------------------------------------------------------------------------------------------------------------------------- $ 128,949 185,339 =============================================================================================================================
55 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 10. Collateralized Mortgage Obligations The Bank participated in the issuance of collateralized mortgage obligations ("Obligations") in 1985 through NASCOR II Corporation, its wholly-owned limited-purpose finance subsidiary. The Bank contributed mortgage-backed securities to NASCOR II Corporation which, in turn, pledged the securities to an independent trustee as collateral securing the Obligations. Substantially all of the collections of principal and interest from the underlying collateral are paid through to the holders of the Obligations. The Obligations were issued in two series, each originally having four maturity classes. Payment of principal is first allocated pro rata to the class of bonds of each series having the earliest stated maturity, until such class has been paid in full. The classes by series are as follows:
September 30 Coupon Stated (Dollars In thousands) Rate 1996 1995 Maturity - --------------------------------------------------------------------------------------------------- Series I: Class Z 7.90 % $ 1,948 3,317 April 2010 Series II: Class Z 9.15 690 1,283 October 2011 - --------------------------------------------------------------------------------------------------- 2,638 4,600 Less unamortized discounts including underwriting costs 96 247 - --------------------------------------------------------------------------------------------------- $ 2,542 4,353 ===================================================================================================
The actual maturity of each obligation will vary depending upon the timing of cash receipts from the underlying collateral. Classes A, B and C of Series I and II have prepaid. The Obligations are accounted for as borrowing transactions that are recorded as liabilities in the consolidated financial statements. Mortgage-backed securities and cash held by the trustees with an aggregate market value of $5,317,000 and $7,079,000 were pledged as collateral for the Obligations at September 30, 1996 and 1995, respectively. 56 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 11. Income Taxes If certain conditions are met, savings institutions, in determining taxable income, are allowed special bad debt deductions based on specified experience formulas or on a percentage of taxable income before such deduction. The Company used the percentage of taxable income method in 1996, 1995 and 1994 since it resulted in the maximum bad debt deduction. Federal and State income tax expense (benefit) is summarized as follows:
For The Year Ended September 30 (In thousands) 1996 1995 1994 - ----------------------------------------------------------------------------------------------------------- Federal: Current $ 1,486 3,089 2,285 Deferred (557) (509) 377 - ----------------------------------------------------------------------------------------------------------- 929 2,580 2,662 State: Current 59 445 146 Deferred (127) (116) 181 - ----------------------------------------------------------------------------------------------------------- (68) 329 327 - ----------------------------------------------------------------------------------------------------------- Total income tax expense $ 861 2,909 2,989 - -----------------------------------------------------------------------------------------------------------
The reasons for the difference between the effective income tax and the corporate Federal income tax are as follows:
For The Year Ended September 30 (In thousands) 1996 1995 1994 - ----------------------------------------------------------------------------------------------------------- Federal income tax at 34% rate $ 1,338 2,505 2,620 Items affecting Federal income tax rate: Valuation allowance (307) - - Federal tax refund (31) - - Capital loss valuation allowance (33) - - State income taxes (10) - - Other, net (28) 75 42 - ----------------------------------------------------------------------------------------------------------- Income tax expense $ 929 2,580 2,662 - ----------------------------------------------------------------------------------------------------------- The significant components of deferred income taxes are as follows: For The Year Ended September 30 (In thousands) 1996 1995 1994 - ----------------------------------------------------------------------------------------------------------- Deferred taxes attributable to changes in gross deferred tax assets and liabilities (155) (472) 538 Increase (decrease) in beginning-of-year balance of the valuation allowance for deferred tax assets (529) (153) 20 - ----------------------------------------------------------------------------------------------------------- (684) (625) 558 - -----------------------------------------------------------------------------------------------------------
57 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) The tax effects of existing temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities are as follows:
September 30 (In thousands) 1996 1995 - ----------------------------------------------------------------------------------------------- Deferred tax assets: General allowances for losses on loans $ 940 1,003 Deferred profit-sale of premises and real estate held for investment - 25 Interest income acceleration for tax purposes 266 266 Accrued pension 347 348 Unrealized capital loss 110 148 Illinois net operating loss carryforward 241 382 Other 34 56 - ----------------------------------------------------------------------------------------------- Total gross deferred tax assets 1,938 2,228 Less valuation allowance (291) (820) - ----------------------------------------------------------------------------------------------- Net deferred tax assets 1,647 1,408 Deferred tax liabilities: FHLB stock dividends (157) (197) Loan fees (1,281) (1,552) Excess servicing (124) (168) Depreciation (408) (382) Tax bad debt reserve in excess of base year amount (373) (384) Mortgage brokerage fees (666) (791) Other (90) (118) - ----------------------------------------------------------------------------------------------- Total gross deferred tax liabilities (3,099) (3,592) Net deferred tax liability $ (1,452) (2,184) - -----------------------------------------------------------------------------------------------
The valuation allowance for deferred tax assets as of October 1, 1995, was $820,000. The net change in the total valuation allowance for the year ended September 30, 1996 was a decrease of $529,000. The reversal of the SFAS 109 valuation allowance was made to reflect management's belief of deferred tax asset realizability due to sustained earnings and to also reflect utilization of state net operating losses and capital loss. Retained earnings at September 30, 1996 includes approximately $7.6 million for which no Federal or State income tax liability has been provided. This amount represents allocations of income to bad debt deductions for tax purposes only. Reductions of amounts so allocated for purposes other than tax bad debt losses will create income for tax purposes only, which will be subject to the then current Federal and State income tax rates. The consolidated group has Illinois net operating loss carryforwards in the amount of $3,358,000. These losses will expire in varying amounts beginning September 30, 1999 through September 30, 2011. The capital loss will expire on September 30, 2001. 58 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 12. Pension Plan The Bank has a defined benefit pension plan covering all salaried employees meeting certain eligibility requirements. The plan is noncontributory and the Bank is funding all of the required annual contributions. The Bank's pension plan financial data is as follows:
September 30 (In thousands) 1996 1995 - -------------------------------------------------------------------------------------------------------- FUNDED STATUS Actuarial present value of benefit obligations: Accumulated benefits obligation, including vested benefits of $1,814 and $1,455 $ 1,984 1,591 - -------------------------------------------------------------------------------------------------------- Plan assets at fair value 2,232 2,008 Projected benefit obligations 3,094 2,825 - -------------------------------------------------------------------------------------------------------- Excess of projected benefit obligation over plan assets (862) (817) Unrecognized net loss 364 375 Unrecognized prior service cost (41) (41) Unrecognized net transition asset (355) (415) - -------------------------------------------------------------------------------------------------------- Accrued pension liability $ (894) (898) - -------------------------------------------------------------------------------------------------------- For The Year Ended September 30 (In thousands) 1996 1995 1994 - ---------------------------------------------------------------------------------------------------------- NET PERIODIC PENSION COST Service costs $ 265 231 267 Interest cost on projected benefit obligation 166 239 246 Actual loss (return) on assets (149) (277) 46 Net amortization and deferral (18) (5) (349) - ---------------------------------------------------------------------------------------------------------- Net periodic pension cost $ 264 188 210 - ---------------------------------------------------------------------------------------------------------- The rates used in the actuarial valuation are as follows: 1996 1995 1994 - ------------------------------------------------------------------------------------------------------- Discount rate 7.75% 7.50% 8.00% Long-term rate of return 8.00% 8.00% 8.00% Salary progression 5.00% 5.00% 5.00% - -------------------------------------------------------------------------------------------------------
59 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 13. Lease Commitments Certain operations of the Company are conducted from leased offices under short-term operating lease agreements which are generally renewable at the option of the Company. Operating expenses include rental expense for office space, net of sublease rental income, of $1,205,927, $978,776 and $876,026 for the years ended September 30, 1996, 1995 and 1994, respectively. The projected minimum rentals under existing leases are as follows:
(In thousands) Year Amount - -------------------------------------------------------------------------------- 1997 $ 920 1998 898 1999 863 2000 836 2001 738 Thereafter 3,270 - -------------------------------------------------------------------------------- $ 7,525 - --------------------------------------------------------------------------------
During 1991, the Bank sold for cash, land, office buildings and improvements, and real estate held for investment with an aggregate book value of $6,271,513. The sale resulted in a pretax gain of approximately $4,322,000, of which $1,952,033 was deferred as a result of lease back arrangements on a portion of the property sold. The deferred gain, which represented the present value of future lease payments, was included in other liabilities. Amortization of the deferred gain reducing rental expense was $65,068 for the year ended September 30, 1996 which fully amortized the gain. For each of the two years ended September 30, 1995 and 1994, $390,407 was amortized. 14. Regulatory Capital The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank's assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weighting and other factors. OTS regulations require all savings institutions to maintain a minimum regulatory tangible capital ratio equal to 1.5% of total assets, a minimum 3.0% leverage capital ratio, and 8.0% risk-based capital ratio requirement. Management believes, as of September 30, 1996, that the Bank meets all capital adequacy requirements to which it is subject. OTS regulations require that in meeting the leverage ratio, tangible and risk-based capital standards, savings institutions must deduct investments in and loans to subsidiaries engaged in activities not permissible for a national bank. A transitional rule which phases in the deduction from capital over a five-year period is provided for a savings institution's investment in and loans to a nonqualifying subsidiary as of April 12, 1989. In December 1992, the Bank received approval to use the delayed deduction phase-in schedule allowable under current legislation. The delayed phase-in schedule extends the deduction of investments in and loans to a nonqualifying subsidiary to July 1, 1996, at which time 100% will be required to be deducted. This was a change from the 100% deduction required July 1, 1994. At September 30, 1996 the Bank had no subsidiaries engaged in impermissible activities. The OTS issued a final rule on August 31, 1993 that adds interest rate risk to the risk-based capital requirement for savings institutions. Savings institutions with a greater than normal interest rate exposure must take a deduction from the total capital available to meet their risk-based capital requirement. The deduction is equal to one-half of the difference between the institution's actual measured exposure and the normal level of exposure. 60 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) The institution's actual measured interest rate risk is expressed as the change that occurs in its net portfolio value ("NPV") as a result of a hypothetical 200 basis point increase or decrease in interest rates (whichever leads to the lower NPV) divided by the estimated economic value of its assets. An above normal decline in NPV is one that exceeds two percent of an institution's assets expressed in terms of economic value. The regulation was effective January 1, 1994. Subsequent to the issuance of the final rule on August 31, 1993, the OTS has issued a postponement of the interest rate risk requirement. However, if the rule were to be in effect at September 30, 1996, the Bank's capital requirement would have increased by $785,000 under the formula for calculating an interest rate risk component as described above. As of September 30, 1996, the most recent notification from the OTS categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank's category. The Bank's capital ratios and balances at September 30, 1996 are as follows:
Bank Bank Bank Actual Required Actual Excess Capital Capital Capital Capital Capital (Dollars in thousands) Requirement Percentage Balance Balance Balance - ------------------------------------------------------------------------------------------------------------------ Risk-based 8.0 % 13.7 % $ 31,444 $ 53,911 $ 22,467 Tangible 1.5 7.9 9,742 50,952 41,210 Leverage 3.0 8.1 19,533 52,555 33,022
A reconciliation of the Bank's equity capital at September 30, 1996 is as follows:
(In thousands) - ----------------------------------------------------------------------------------------------------------------- Stockholders' equity $ 55,471 Less: Holding Company stockholders' equity not available for regulatory capital 2,821 Goodwill 1,603 Net unrealized gains on securities available for sale, net of tax 95 - ----------------------------------------------------------------------------------------------------------------- Stockholders' equity of the Bank $ 50,952 - -----------------------------------------------------------------------------------------------------------------
61 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 15. Officer, Director and Employee Plans Bank Employee Stock Ownership Plan (ESOP) In conjunction with the Bank's conversion, the Company formed an ESOP. The ESOP covers substantially all employees of the Bank with more than one year of employment who have attained the age of 21. The ESOP borrowed $1.2 million from an unaffiliated third party lender and purchased 150,000 common shares of the Company issued in the conversion. In accordance with generally accepted accounting principles, the balance of the ESOP loan has been included in borrowed funds in the Company's consolidated statement of financial condition and stockholders' equity has been reduced by the same amount. On August 29, 1996, the loan from the unaffiliated third party lender was repaid by the Bank from proceeds borrowed from the Company. The terms of the loan agreement between the Bank and the Company are unchanged from that of the original loan agreement with the unaffiliated third party lender. Contributions to the ESOP by the Bank are made to fund the principal and interest payments on the debt of the ESOP. For the years ended September 30, 1996, 1995 and 1994, total contributions made to the ESOP were $223,790, $241,117 and $237,631, respectively. Bank Recognition and Retention Plans (BRPs) In conjunction with the conversion, the Company formed three BRPs, which purchased 12,797 common shares of the Company issued in the conversion. An additional 41,064 common shares were purchased subsequent to the conversion. The funds used to acquire the BRPs shares were contributed by the Bank. These shares are available for issuance to employees in key management positions with the Bank. At September 30, 1996, a total of 3,229 plan share awards were outstanding. The aggregate purchase price of all shares owned by the BRPs is reflected as a reduction of stockholders' equity and as an amortization expense as the Bank's employees become vested in their stock awards. As of September 30, 1996, 50,632 shares were vested and distributed to employees. For the years ended September 30, 1996, 1995 and 1994, $63,407, $137,854 and $142,489, respectively, was reflected as compensation expense. Bank 401(K) Plan and Trust The Plan is a qualified plan covering all employees of Hinsdale Federal Bank for Savings ("Bank") who have completed at least 1,000 hours of service for the Bank within a twelve consecutive month period and are age 21 or older. The Bank adopted the Plan, effective January 1, 1993, for the exclusive benefit of eligible employees and their beneficiaries. The Plan also provides benefits in the event of death, disability, or other termination of employment. Participants may make contributions to the Plan from 1% to 15% of their earnings, subject to Internal Revenue Service limitations. Non-elective contributions are not permitted. Matching contributions can be made at the Bank's discretion each Plan year. No such contributions to the Plan have been made to date. Preferred 401(K) Plan and Trust The Plan is a qualified plan covering all employees of Preferred Mortgage Associates, Ltd. ("Preferred") who have completed at least 1,000 hours of service for Preferred within a twelve consecutive month period and are age 19 or older. Preferred adopted the Plan, effective January 1, 1993, for the exclusive benefit of eligible employees and their beneficiaries. The Plan also provides benefits in the event of death, disability, or other termination of employment. Participants may make contributions to the Plan from 1% to 15% of their earnings, subject to Internal Revenue Service limitations. Non-elective contributions are not permitted. Matching contributions can be made at Preferred's discretion each Plan year. No such contributions to the Plan have been made to date. 62 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) Stock Option Plans The Company adopted the 1992 Incentive Stock Option Plan for the benefit of officers and key employees of the Company or its affiliates and the 1992 Incentive Stock Option Plan for Outside Directors of the Company. The number of shares of common stock authorized under the 1992 Incentive Stock Option Plan is 150,219. Options granted in 1992 under this Plan become exercisable in equal installments at a rate of 20% per year commencing one year from the date of grant. The first installment of options became exercisable on July 7, 1993. At September 30, 1996, the number of shares upon which options were exercisable were 55,250 at a price of $8.00 per share. Options exercised were 15,091, 31,899 and 10,429 during the fiscal years ended September 30, 1996, 1995 and 1994, respectively. All options were exercised at a price of $8.00 per share. The number of shares of common stock authorized under the Directors' Plan is 122,906. At September 30, 1996, 92,172 shares had been granted and exercisable at a price of $8.00 per share. Options granted under the Directors' Plan became immediately exercisable at date of grant. The term of the options issued under both Plans expires ten years from the date of grant. No options under the Directors' Plan have been exercised to date. The Company also adopted the 1994 Incentive Stock Option Plan for the benefit of officers and other full-time employees of the Company or its affiliates. The number of shares of common stock authorized under the 1994 Incentive Stock Option Plan is 125,000. On October 18, 1995, 65,250 shares were granted at a fair value price of $21.20 per share. Options granted under the 1994 Incentive Stock Option Plan become exercisable in three equal installments commencing one year from date of grant. At September 30, 1996, the number of outstanding shares granted were 62,875 at a price of $21.20 per share. The first installment of options became exercisable on October 18, 1996. The term of the options issued under this Plan expires ten years from the date of grant. Under all three Plans, no options have expired nor canceled. 16. Financial Instruments With Off-Balance Sheet Risk and Concentrations of Credit Risk The Company is a party to various financial instruments with off-balance sheet risk in the normal course of its business. These instruments include commitments to extend credit, standby letters of credit, and forward commitments to sell loans. These financial instruments carry varying degrees of credit and interest rate risk in excess of amounts recorded in the financial statements. Commitments to originate and purchase mortgage loans of $36.1 million at September 30, 1996 represent amounts which the Company plans to fund within the normal commitment period of 60 to 90 days of which $14.3 million were fixed-rate and $21.8 million were adjustable-rate commitments. Because the credit-worthiness of each customer is reviewed prior to extension of the commitment, the Company adequately controls their credit risk on these commitments, as it does for loans recorded on the balance sheet. As part of its effort to control interest rate risk on these commitments, the Bank enters into forward commitments to sell fixed-rate mortgage-backed securities to reduce exposure to changes in loan market prices from the time of commitment until securitization. Fixed-rate loans originated by the Bank are securitized through FNMA to satisfy these forward commitments. The risks associated with these contracts arise from the possible inability of the Bank to deliver the mortgage-backed securities on the specified delivery date. In such case, the Bank may be required to repurchase the forward commitment to sell at the then current market price. For the year ended September 30, 1996, the Bank securitized and sold $36.5 million of fixed-rate mortgage loans. Of these sales, $26.2 million were hedged using forward contracts. The sales resulted in a net gain of $268,000. For the year ended September 30, 1995, the Bank securitized $19.7 million of fixed-rate mortgage loans. Sales of securitized fixed-rate mortgage loans totaled $22.9 million for the year of which $11.5 million were hedged using forward contracts. The sales resulted in a net gain of $7,000. There were no outstanding forward commitments to sell at September 30, 1996. 63 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) Additionally, the Bank has approved, but unused, home equity lines of credit, of $55.9 million at September 30, 1996. Approval of equity lines is based on underwriting standards that do not allow total borrowings, including the equity line of credit, to exceed 80% of the current appraised value of the customer's home. This approval is similar to guidelines used when the Bank originates first mortgage loans, and are a means of controlling its credit risk on the loan. The Company conducts substantially all of its lending activities in the local communities in which it serves. 17. Acquisition of Preferred Mortgage Associates, Ltd. On May 31, 1995, the Company acquired ("the Acquisition") Preferred Mortgage Associates, Ltd. ("Preferred"). The operations of Preferred are included in the Company's 1995 "Consolidated Statements of Income" from the acquisition date and reflect the application of the purchase method of accounting. Under this method of accounting, the aggregate cost to the Company of the Acquisition was allocated to the assets acquired and liabilities assumed, based on their estimated fair values as of May 31, 1995. Goodwill of $1.8 million was recorded by the Company in connection with the acquisition and is being amortized on a straight-line basis over 15 years. Preferred was acquired for an aggregate cash purchase price of $2.5 million. Preferred is one of the largest mortgage brokers in the Chicago metropolitan area and has four mortgage origination offices including its headquarters in Downers Grove, Illinois. Effective October 1, 1995, the Company transferred the ownership of Preferred to the Bank. 18. Proposed Merger On August 2, 1996, the Company announced an Agreement and Plan of Merger ("Merger Agreement") with Liberty Bancorp, Inc. ("Liberty") which provides, among other things, that Liberty will be merged with and into the Company, with the Company as the surviving corporation, which effective upon consummation of the transaction contemplated in the Merger Agreement, will amend its Certificate of Incorporation to increase the total number of authorized shares of common stock to 11,000,000 and operate under the name "Alliance Bancorp." Liberty is a Chicago based savings and loan holding company with total assets of approximately $650 million. Each share of Liberty common stock issued and outstanding prior to the merger, which approximated 2.5 million shares as of September 30, 1996, will be converted into the right to receive 1.054 shares of Alliance Bancorp common stock. The Merger has been approved by the shareholders of both companies and is subject to approval by regulatory authorities and other customary conditions. As of September 30, 1996, the Company has capitalized approximately $230,000 of merger related costs which will be considered acquisition costs under the proposed merger planned to be accounted for under the purchase method of accounting. 64 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 19. Condensed Parent Company Only Financial Statements The following condensed statements of financial condition at September 30, 1996 and 1995 and condensed statements of income and cash flows for the years ended September 30, 1996, 1995 and 1994 for Hinsdale Financial Corporation should be read in conjunction with the consolidated financial statements and the notes thereto. STATEMENTS OF FINANCIAL CONDITION
September 30 (In thousands) 1996 1995 - --------------------------------------------------------------------------------------------------------------------- Assets: Cash and due from banks $ 2,182 239 ESOP Loan to Bank 471 - Equity in net assets of subsidiaries 52,650 51,751 Other assets 274 93 - --------------------------------------------------------------------------------------------------------------------- Total assets $ 55,577 52,083 ===================================================================================================================== Liabilities: Accrued expenses and other liabilities $ 106 106 - --------------------------------------------------------------------------------------------------------------------- Total liabilities 106 106 - --------------------------------------------------------------------------------------------------------------------- Stockholders' equity: Preferred stock, $.01 par value; authorized 1,500,000 shares; none outstanding - - Common stock, $.01 par value; authorized 6,000,000 shares; 2,790,085 shares issued and 2,695,085 outstanding at September 30, 1996; 2,774,994 shares issued and 2,679,994 outstanding at September 30, 1995 27 27 Additional paid-in capital 21,066 20,861 Retained earnings, substantially restricted 36,038 32,966 Treasury stock, at cost (95,000 shares) (1,284) (1,284) Common stock purchased by: Employee Stock Ownership Plan (471) (686) Bank Recognition and Retention Plans - (86) Net unrealized gains on securities available for sale, net of tax 95 179 - --------------------------------------------------------------------------------------------------------------------- Total stockholders' equity 55,471 51,977 - --------------------------------------------------------------------------------------------------------------------- Total liabilities and stockholders' equity $ 55,577 52,083 ===================================================================================================================== (continued)
65 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) Condensed Parent Company Only Financial Statements (continued) STATEMENTS OF INCOME
For The Year Ended September 30 (In thousands) 1996 1995 1994 - ----------------------------------------------------------------------------------------------------------------------- Equity in earnings of subsidiaries $ 3,303 4,752 4,700 Interest income 4 24 26 - ----------------------------------------------------------------------------------------------------------------------- Total income 3,307 4,776 4,726 Noninterest expense 379 504 2 - ----------------------------------------------------------------------------------------------------------------------- Income before income tax expense (benefit) 2,928 4,272 4,724 Income tax expense (benefit) (146) (187) 8 - ----------------------------------------------------------------------------------------------------------------------- Net income $ 3,074 4,459 4,716 ===================================================================================================================== STATEMENTS OF CASH FLOWS Year Ended September 30 (In thousands) 1996 1995 1994 - ----------------------------------------------------------------------------------------------------------------------- Operating activities: Net income $ 3,074 4,459 4,716 Equity in earnings of subsidiaries, not providing funds (3,303) (4,752) (4,700) Dividend received from Bank - 2,000 - Increase in other assets (181) (93) - Increase in accrued expenses and other liabilities - 105 1 Interest reinvested on investment securities - (24) (26) - ----------------------------------------------------------------------------------------------------------------------- Net cash provided by (used in) operating activities (410) 1,695 (9) - ----------------------------------------------------------------------------------------------------------------------- Investing activities: Purchase of business - (2,631) - Sale of business 2,705 - - ESOP loan to Bank (514) - - Reduction of ESOP loan 43 - - Proceeds from the maturities of investment securities - 817 - - ----------------------------------------------------------------------------------------------------------------------- Net cash provided by (used in) investing activities 2,234 (1,814) - - ----------------------------------------------------------------------------------------------------------------------- Financing activities: Proceeds from options exercised 121 255 83 Cash paid in lieu of fractional shares related to 25% stock dividend (2) - - - ----------------------------------------------------------------------------------------------------------------------- Net cash provided by financing activities 119 255 83 - ----------------------------------------------------------------------------------------------------------------------- Net increase in cash and cash equivalents 1,943 136 74 Cash and cash equivalents at beginning of year 239 103 29 - ----------------------------------------------------------------------------------------------------------------------- Cash and cash equivalents at end of year $ 2,182 239 103 =====================================================================================================================
66 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 20. Fair Value of Financial Instruments Statement of Financial Accounting Standards No. 107 "Disclosures about Fair Value of Financial Instruments" ("SFAS No. 107") requires the disclosure of estimated fair values of all asset, liability and off-balance sheet financial instruments. The estimated fair value amounts under SFAS No. 107 have been determined as of a specific point in time utilizing various available market information, assumptions and appropriate valuation methodologies. Accordingly, the estimated fair values presented herein are not necessarily representative of the underlying value of the Company. Rather, the disclosures are limited to reasonable estimates of the fair value of only the Company's financial instruments. The use of assumptions and various valuation techniques, as well as the absence of secondary markets for certain financial instruments, will likely reduce the comparability of fair value disclosures between financial institutions. The Company does not plan to sell most of its assets or settle most of its liabilities at these fair values. The estimated fair values of the Company's financial instruments as of September 30, 1996 and 1995 are set forth in the following table and explanation.
September 30, 1996 September 30, 1995 (In thousands) Carrying Amount Fair Value Carrying Amount Fair Value - ----------------------------------------------------------------------------------------------------------------------------- Financial Assets: Cash and due from banks $ 6,069 6,069 5,427 5,427 Interest-bearing deposits 22,924 22,924 50,845 50,845 Investment securities 1,998 1,998 1,998 1,998 Mortgage-backed securities 5,367 5,367 7,147 7,147 Loans 590,722 587,105 614,371 608,780 Interest receivable 3,431 3,431 3,275 3,275 Stock in FHLB of Chicago 7,445 7,445 9,215 9,215 - ----------------------------------------------------------------------------------------------------------------------------- Total financial assets 637,956 634,339 692,278 686,687 ============================================================================================================================= Financial Liabilities: Non-maturing deposits 187,771 187,771 192,143 192,143 Deposits with stated maturities 264,701 265,359 253,362 254,160 Borrowed funds 128,949 129,040 185,339 185,460 Collateralized mortgage obligations 2,542 2,546 4,353 4,656 Interest payable 1,027 1,027 1,233 1,233 - ----------------------------------------------------------------------------------------------------------------------------- Total financial liabilities $ 584,990 585,743 636,430 637,652 =============================================================================================================================
The following methods and assumptions are used by the Company in estimating the fair value amounts for its financial instruments. Cash, due from banks and interest-bearing deposits. The carrying value of cash, due from banks and interest-bearing deposits approximates fair value due to the short period of time between origination of the instrument and their expected realization. Investment securities and mortgage-backed securities. The fair value of these financial instruments was estimated using quoted market prices. The fair value of FHLB stock is based on its redemption value. Loans receivable. The fair value of loans receivable held for investment is based on values obtained in the secondary market. The values obtained in the secondary market assumed the loans were securitized into pools of loans with similar characteristics; such as interest rate floors, ceilings and time to next rate adjustment. Loans in which the secondary market does not exist, the fair value was estimated based on the credit quality and contractual cash flows discounted using the current rates. The fair value of loans held for sale is based on the committed purchase price to be paid by correspondent lenders. 67 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) Interest receivable and payable. The carrying value of interest receivable and payable approximates fair value due to the relatively short period of time between accrual and expected realization. Deposits. The fair value of deposits with no stated maturity, such as demand deposits, regular savings, NOW and money market accounts are disclosed as the amount payable on demand. The fair value of fixed-maturity deposits is the present value of the contractual cash flow discounted using interest rates currently being offered for deposits with similar remaining terms to maturity. Borrowed funds and collateralized mortgage obligations. The fair value of FHLB advances is the present value of the contractual cash flows, discounted by the current rate offered for similar remaining maturities. The carrying value of warehouse lines of credit approximates fair value due to the short period of time to repayment. The fair value of collateralized mortgage obligations is estimated based on contractual cash flows adjusted for prepayment assumptions, discounted using the current market rate at which similar bonds would yield with similar collateral and average life. Forward delivery commitments. The fair value of forward delivery commitments is estimated as the purchase price of the contract at September 30, 1996 and 1995. Commitments to extend credit. The fair value of commitments to extend credit is estimated as the amount that the Company would receive or pay to execute a new commitment with terms identical to current commitments considering current interest rates. As of September 30, 1996 and 1995, the estimated fair value of the Company's mortgage loan commitments of $36.1 million and $39.7 million, respectively, was $36.6 million and $39.9 million, respectively. All other commitments to extend credit, including $55.9 million of equity lines of credit are determined to be reasonable estimates of their fair value. 68 Hinsdale Financial Corporation Notes To Consolidated Financial Statements - (Continued) 21. Quarterly Results of Operations (unaudited) The following are the consolidated results of operations on a quarterly basis:
Year Ended September 30, 1996 (In thousands, except per share amounts) 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter - -------------------------------------------------------------------------------------------------------------------------------- Total interest income $ 11,783 11,496 11,302 11,120 Total interest expense 7,714 7,312 7,056 6,885 - -------------------------------------------------------------------------------------------------------------------------------- Net interest income 4,069 4,184 4,246 4,235 Provision for loan losses 50 - - - - -------------------------------------------------------------------------------------------------------------------------------- Net interest income after provision for loan losses 4,019 4,184 4,246 4,235 - -------------------------------------------------------------------------------------------------------------------------------- Noninterest income: Gain (loss) on sales of mortgage-backed securities, loans receivable and real estate 98 210 (8) 213 Other noninterest income 2,880 3,361 3,028 3,165 - -------------------------------------------------------------------------------------------------------------------------------- Total noninterest income 2,978 3,571 3,020 3,378 Noninterest expense 5,296 5,792 5,859 8,749 - -------------------------------------------------------------------------------------------------------------------------------- Income (loss) before income taxes (benefit) 1,701 1,963 1,407 (1,136) Income tax expense (benefit) 679 762 275 (855) - -------------------------------------------------------------------------------------------------------------------------------- Net income (loss) $ 1,022 1,201 1,132 (281) - -------------------------------------------------------------------------------------------------------------------------------- Primary earnings (loss) per share $ 0.37 0.43 0.40 (0.10) Fully diluted earnings (loss) per share $ 0.37 0.43 0.40 (0.10) - -------------------------------------------------------------------------------------------------------------------------------- Year Ended September 30, 1995 (In thousands, except per share amounts) 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter - -------------------------------------------------------------------------------------------------------------------------------- Total interest income $ 10,966 11,387 11,780 11,811 Total interest expense 6,329 6,709 7,479 7,925 - -------------------------------------------------------------------------------------------------------------------------------- Net interest income 4,637 4,678 4,301 3,886 Provision for loan losses 35 50 75 25 - -------------------------------------------------------------------------------------------------------------------------------- Net interest income after provision for loan losses 4,602 4,628 4,226 3,861 - -------------------------------------------------------------------------------------------------------------------------------- Noninterest income: Gain (loss) on sales of investment securities, mortgage-backed securities, loans receivable and real estate (19) 25 295 343 Other noninterest income 1,140 1,008 1,424 2,532 - -------------------------------------------------------------------------------------------------------------------------------- Total noninterest income 1,121 1,033 1,719 2,875 Noninterest expense 3,667 3,740 4,162 5,128 - -------------------------------------------------------------------------------------------------------------------------------- Income before income taxes 2,056 1,921 1,783 1,608 Income tax expense 799 759 718 633 - -------------------------------------------------------------------------------------------------------------------------------- Net income $ 1,257 1,162 1,065 975 - -------------------------------------------------------------------------------------------------------------------------------- Primary earnings per share $ 0.45 0.42 0.38 0.35 Fully diluted earnings per share $ 0.45 0.42 0.38 0.35 - --------------------------------------------------------------------------------------------------------------------------------
69 INDEPENDENT AUDITORS' REPORT The Board of Directors Hinsdale Financial Corporation We have audited the accompanying consolidated statements of financial condition of Hinsdale Financial Corporation and subsidiaries ("the Company") as of September 30, 1996 and 1995, and the related consolidated statements of income, changes in stockholders' equity, and cash flows for each of the years in the three-year period ended September 30, 1996. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Hinsdale Financial Corporation and subsidiaries as of September 30, 1996 and 1995, and the results of their operations and their cash flows for each of the years in the three-year period ended September 30, 1996, in conformity with generally accepted accounting principles. KPMG Peat Marwick LLP Chicago, Illinois November 8, 1996 70 Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure. None. PART III Item 10. Directors and Executive Officers of the Registrant. The information relating to Directors and Executive Officers is incorporated herein by reference to the Registrant's Proxy Statement for the 1996 Annual Meeting of Stockholders. Item 11. Executive Compensation. The information relating to executive compensation is incorporated herein by reference to the Registrant's Proxy Statement for the 1996 Annual Meeting of Stockholders. Item 12. Security Ownership of Certain Beneficial Owners and Management. The information relating to security ownership of certain beneficial owners and management is incorporated herein by reference to the Registrant's Proxy Statement for the 1996 Annual Meeting of Stockholders. Item 13. Certain Relationships and Related Transactions. The information relating to certain relationships and related transactions is incorporated herein by reference to the Registrant's Proxy Statement for the 1996 Annual Meeting of Stockholders. PART IV Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K. (a)(1) Financial Statements The following consolidated financial statements of the registrant and its subsidiaries are filed as a part of this document under Item 8. Financial Statements and Supplementary Data. Consolidated Statements of Financial Condition as of September 30, 1996 and 1995 Consolidated Statements of Income for the Years Ended September 30, 1996, 1995 and 1994 Consolidated Statements of Changes in Stockholders' Equity for the Years Ended September 30, 1996, 1995 and 1994 Consolidated Statements of Cash Flows for the Years Ended September 30, 1996, 1995 and 1994 Notes to Consolidated Financial Statements Independent Auditors' Report (a)(2) Financial Statement Schedules All schedules are omitted because they are not required or applicable or the required information is shown in the consolidated financial statements or the notes thereto. 71 (a)(3) Exhibits The following exhibits are either filed as part of this report or are incorporated herein by reference. Exhibit No. 3. Certificate of Incorporation and Bylaws. (i) Restated Certificate of Incorporation of Hinsdale Financial Corporation * (ii) Bylaws of Hinsdale Financial Corporation * Exhibit No. 10. Material Contracts. (i) Employment Agreement between the Bank and Mr. Bristol * (ii) Severance Agreements between the Bank and other officers * (iii) Employment Agreement between the Company and Howard A. Davis.+ (vi) Employee Stock Ownership Plan and Trust * (viii) Bank Recognition and Retention Plans and Trust ** (ix) Incentive Stock Option Plan ** (x) Stock Option Plan for Outside Directors ** (xi) 1994 Incentive Stock Option Plan *** * Incorporated herein by reference into this document from the exhibits to Form S-1, Registration Statement, filed on March 31, 1992, Registration No. 33-46877. ** Incorporated herein by reference into this document from the attachments to the Proxy Statement dated December 27, 1993 for the Annual Meeting of Stockholders held on February 9, 1994. *** Incorporated herein by reference into this document from the attachments to the Proxy Statement dated December 26, 1994 for the Annual Meeting of Stockholders held on February 8, 1995. + Incorporated herein by reference into this document to Exhibit No. 10 to the Registrant's 1995 Form 10-K. 72 Exhibit No.11. Statement re: Computation of Per Share Earnings for the years ended September 30:
1996 1995 1994 - ------------------------------------------------------------------------------------------------------------------- Net income $ 3,074,000 4,459,000 4,716,000 - ------------------------------------------------------------------------------------------------------------------- Weighted average common shares outstanding 2,686,369 2,662,578 2,641,404 Common stock equivalents due to dilutive effect of stock options 113,305 110,387 148,876 - ------------------------------------------------------------------------------------------------------------------- Total weighted average common shares and equivalents outstanding 2,799,674 2,772,965 2,790,280 - ------------------------------------------------------------------------------------------------------------------- Primary earnings per share $ 1.10 1.61 1.69 - ------------------------------------------------------------------------------------------------------------------- Total weighted average common shares and equivalents outstanding 2,799,674 2,772,965 2,790,280 Additional dilutive shares using end of period market value versus average market value for the period when utilizing the treasury stock method regarding stock options 4,566 5,096 5,709 - --------------------------------------------------------------------------------------------------------------------- Total weighted average common shares and equivalents outstanding for fully diluted computation 2,804,240 2,778,061 2,795,989 - --------------------------------------------------------------------------------------------------------------------- Fully diluted earnings per share $ 1.10 1.61 1.69 - ---------------------------------------------------------------------------------------------------------------------
Exhibit No. 21. Subsidiaries of the Registrant. Subsidiary information is incorporated herein by reference to "Part I - Subsidiaries" Exhibit No. 23. Consent of KPMG Peat Marwick LLP Consent of KPMG Peat Marwick LLP to the incorporation by reference into the registrant's registration statement on Form S-8 of their report accompanying the financial statements of the registrant for the fiscal year ended September 30, 1996. (b) Reports on Form 8-K. A report on Form 8-K was filed by the Company on August 19, 1996 for the purposes of reporting, pursuant to Items 5 and 7 of the Form 8-K, that the Company entered into an Agreement and Plan of Merger with Liberty Bancorp, Inc. as of August 2, 1996. 73 SIGNATURES Pursuant to the requirements of Section 13 or 15(d) 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. HINSDALE FINANCIAL CORPORATION ------------------------------ (Registrant) By: /s/ Kenne P. Bristol ------------------------ Kenne P. Bristol DATED: December 13, 1996 President, Chief Executive ----------------- Officer and Director Pursuant to the requirements of the Securities and Exchange Act of 1934, this report has been signed by the following persons in the capacities and on the dates indicated.
Name Title Date - ---- ----- ---- /s/ Kenne P. Bristol President, Chief Executive Officer December 13, 1996 - --------------------------------- and Director ------------------- Kenne P. Bristol /s/ William R. Rybak Chairman of the Board of December 13, 1996 - --------------------------------- Directors ------------------- William R. Rybak /s/ Richard A. Hojnicki Executive Vice President December 13, 1996 - --------------------------------- Chief Financial Officer and ------------------- Richard A. Hojnicki Corporate Secretary (Principal Financial Officer) /s/ Ilene M. Bock Senior Vice President and Controller December 13, 1996 - --------------------------------- (Principal Accounting Officer) ------------------- Ilene M. Bock /s/ Howard A. Davis Director December 13, 1996 - --------------------------------- ------------------- Howard A. Davis /s/ Howard R. Jones Director December 13, 1996 - --------------------------------- ------------------- Howard R. Jones /s/ Russell F. Stephens, Jr. Director December 13, 1996 - --------------------------------- ------------------- Russell F. Stephens, Jr. /s/ Donald E. Sveen Director December 13, 1996 - --------------------------------- ------------------- Donald E. Sveen
74 EX-27 2 FINANCIAL DATA SCHEDULE
9 1,000 YEAR SEP-30-1996 SEP-30-1996 6,069 22,924 0 0 7,365 0 0 593,134 2,412 650,897 452,472 108,949 11,463 0 0 0 27 55,444 650,897 43,404 1,264 1,033 45,701 19,691 28,967 16,734 50 452 25,696 3,935 3,935 0 0 3,074 1.10 1.10 2.58 932 0 0 0 2,589 246 19 2,412 550 0 1,862
-----END PRIVACY-ENHANCED MESSAGE-----