
|
Delaware
(State or other jurisdiction of incorporation or organization) |
36-3681151
(I.R.S. Employer Identification Number) |
|
Ten North Dearborn Street
Chicago, Illinois
(Address of principal executive offices) |
60602
(Zip Code) |
|
Class |
Outstanding as of October 26, 2004 |
|
Common, no par value |
20,308,150 |
|
| ||
|
Page
Number | |||
|
Selected Financial Data |
2 | ||
|
Part I |
|||
|
Item 1. |
Financial Statements |
4 | |
|
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
17 | |
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
36 | |
|
Item 4. |
Controls and Procedures |
39 | |
|
Part II |
40 | ||
|
Item 1. |
Legal Proceedings |
40 | |
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
40 | |
|
Item 3. |
Defaults upon Senior Securities |
40 | |
|
Item 4. |
Submission of Matters to a Vote of Security Holders |
40 | |
|
Item 5. |
Other Information |
40 | |
|
Item 6. |
Exhibits |
40 | |
|
Signatures |
41 | ||
| 1 | ||
|
| ||
|
Quarter Ended | |||||
|
09/30/04 |
06/30/04 |
03/31/04 |
12/31/03 |
09/30/03 | |
|
(dollars in thousands, except per share data)
| |||||
|
Selected Statement of Income Data: |
|||||
|
Interest income: |
|||||
|
Loans, including fees |
$ 20,315 |
$ 18,702 |
$ 17,680 |
$ 16,588 |
$ 15,830 |
|
Securities |
8,436 |
7,820 |
7,929 |
7,773 |
6,333 |
|
Federal funds sold and interest-bearing deposits |
18 |
4 |
6 |
6 |
6 |
|
Total interest income |
28,769 |
26,526 |
25,615 |
24,367 |
22,169 |
|
Interest expense: |
|||||
|
Interest-bearing demand deposits |
156 |
66 |
147 |
143 |
134 |
|
Savings and money market deposit accounts |
3,471 |
2,541 |
1,874 |
1,697 |
1,375 |
|
Brokered deposits and other time deposits |
4,600 |
4,548 |
4,072 |
4,300 |
4,346 |
|
Funds borrowed |
1,572 |
1,552 |
1,486 |
970 |
1,016 |
|
Long-term debt --trust preferred securities |
485 |
485 |
485 |
485 |
485 |
|
Total interest expense |
10,284 |
9,192 |
8,064 |
7,595 |
7,356 |
|
Net interest income (8) |
18,485 |
17,334 |
17,551 |
16,772 |
14,813 |
|
Provision for loan losses |
851 |
724 |
1,326 |
1,595 |
1,092 |
|
Net interest income after provision for loan losses |
17,634 |
16,610 |
16,225 |
15,177 |
13,721 |
|
Non-interest income: |
|||||
|
Wealth management income |
2,117 |
2,129 |
1,957 |
1,856 |
1,710 |
|
Mortgage banking income |
776 |
782 |
464 |
451 |
1,204 |
|
Other income |
1,006 |
561 |
559 |
582 |
743 |
|
Securities gains (losses), net |
1,259 |
(1,166) |
998 |
(163) |
(333) |
|
Trading (losses) gains on interest rate swap |
(1,118) |
1,325 |
(1,066) |
280 |
765 |
|
Total non-interest income |
4,040 |
3,631 |
2,912 |
3,006 |
4,089 |
|
Non-interest expense: |
|||||
|
Salaries and employee benefits |
6,811 |
6,057 |
6,035 |
5,670 |
5,338 |
|
Occupancy expense |
1,394 |
1,350 |
1,360 |
1,472 |
1,403 |
|
Professional fees |
1,407 |
1,451 |
1,114 |
1,189 |
1,130 |
|
Marketing |
628 |
703 |
495 |
678 |
855 |
|
Data processing |
520 |
513 |
446 |
391 |
376 |
|
Insurance |
221 |
207 |
215 |
200 |
186 |
|
Amortization of intangibles |
42 |
42 |
42 |
42 |
42 |
|
Other operating expenses |
860 |
897 |
832 |
724 |
1,273 |
|
Total non-interest expense |
11,883 |
11,220 |
10,539 |
10,366 |
10,603 |
|
Minority interest expense |
74 |
65 |
67 |
52 |
59 |
|
Income before income taxes |
9,717 |
8,956 |
8,531 |
7,765 |
7,148 |
|
Income tax expense |
2,654 |
2,500 |
2,581 |
2,042 |
2,018 |
|
Net income |
$ 7,063 |
$ 6,456 |
$ 5,950 |
$ 5,723 |
$ 5,130 |
|
Per Share Data: |
|||||
|
Basic earnings |
$ 0.35 |
$ 0.33 |
$ 0.31 |
$ 0.30 |
$ 0.28 |
|
Diluted earnings |
0.34 |
0.31 |
0.29 |
0.28 |
0.27 |
|
Dividends |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
|
Book value (at end of period) |
9.19 |
8.54 |
8.72 |
8.47 |
8.19 |
| 2 | ||
|
| ||
|
Quarter Ended | |||||
|
09/30/04 |
06/30/04 |
03/31/04 |
12/31/03 |
09/30/03 | |
|
Selected Financial Data (at end of period): |
|||||
|
Total securities(1) |
$ 759,328 |
$ 722,582 |
$ 692,678 |
$ 699,262 |
$ 647,433 |
|
Total loans |
1,471,083 |
1,407,586 |
1,344,707 |
1,224,657 |
1,131,706 |
|
Total assets |
2,352,366 |
2,199,170 |
2,139,095 |
1,984,923 |
1,857,103 |
|
Total deposits |
1,808,532 |
1,673,404 |
1,622,899 |
1,547,359 |
1,476,047 |
|
Funds borrowed |
301,558 |
306,447 |
297,537 |
219,563 |
164,491 |
|
Long-term debttrust preferred securities |
20,000 |
20,000 |
20,000 |
20,000 |
20,000 |
|
Total stockholders equity |
187,035 |
173,669 |
174,041 |
166,956 |
161,105 |
|
Wealth management assets under management |
1,620,487 |
1,590,119 |
1,576,218 |
1,494,881 |
1,320,175 |
|
Selected Financial Ratios and Other Data: |
|||||
|
Performance Ratios: |
|||||
|
Net interest margin(2)(8) |
3.58% |
3.51% |
3.80% |
3.82% |
3.64% |
|
Net interest spread(3) |
3.32 |
3.24 |
3.57 |
3.60 |
3.43 |
|
Non-interest income to average assets |
0.71 |
0.67 |
0.57 |
0.63 |
0.92 |
|
Non-interest expense to average assets |
2.08 |
2.08 |
2.08 |
2.16 |
2.38 |
|
Net overhead ratio(4) |
1.37 |
1.41 |
1.51 |
1.53 |
1.46 |
|
Efficiency ratio(5), (8) |
50.0 |
50.8 |
49.1 |
50.1 |
53.9 |