Attached files
file | filename |
---|---|
10-K - FORM 10K - First Clover Leaf Financial Corp. | form10k-105616_fclf.htm |
EX-32 - EXHIBIT 32 - First Clover Leaf Financial Corp. | ex32.htm |
EX-21 - EXHIBIT 21 - First Clover Leaf Financial Corp. | ex21.htm |
EX-31.1 - EXHIBIT 31.1 - First Clover Leaf Financial Corp. | ex31_1.htm |
EX-10.7 - EXHIBIT 10.7 - First Clover Leaf Financial Corp. | ex10-7.htm |
EX-31.2 - EXHIBIT 31.2 - First Clover Leaf Financial Corp. | ex31_2.htm |
Exhibit
13
PORTIONS
OF 2009 ANNUAL REPORT TO STOCKHOLDERS
SELECTED
CONSOLIDATED FINANCIAL AND OTHER DATA
OF
FIRST CLOVER LEAF FINANCIAL CORP.
The
following information is derived from the audited consolidated financial
statements of First Clover Leaf Financial Corp. For additional information,
reference is made to "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and the consolidated financial statements
of First Clover Leaf Financial Corp. and related notes included elsewhere in
this Annual Report.
At
December 31,
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
(In
thousands)
|
||||||||||||||||||||
Selected
Financial Condition Data:
|
||||||||||||||||||||
Total
assets
|
$ | 585,527 | $ | 653,325 | $ | 413,252 | $ | 410,292 | $ | 140,158 | ||||||||||
Loans,
net (1)
|
411,899 | 430,919 | 284,919 | 245,025 | 115,645 | |||||||||||||||
Cash
and cash equivalents
|
47,997 | 67,135 | 37,085 | 92,665 | 3,428 | |||||||||||||||
Securities
available for sale
|
86,407 | 103,568 | 54,150 | 45,832 | 12,944 | |||||||||||||||
Securities
held to maturity
|
— | — | — | — | 353 | |||||||||||||||
Federal
Home Loan Bank stock
|
6,306 | 6,306 | 5,604 | 5,604 | 6,214 | |||||||||||||||
Deposits
|
442,554 | 447,303 | 291,195 | 270,830 | 102,112 | |||||||||||||||
Securities
sold under agreements to repurchase
|
18,936 | 55,103 | 15,893 | 29,438 | — | |||||||||||||||
Subordinated
debentures
|
3,930 | 3,886 | 3,842 | 3,798 | — | |||||||||||||||
Federal
Home Loan Bank advances
|
39,924 | 49,968 | 10,432 | 10,326 | — | |||||||||||||||
Stockholders’
equity – substantially restricted (2)
|
76,928 | 93,657 | 88,681 | 93,329 | 37,708 |
Years
Ended December 31,
|
||||||||||||||||||||
2009
|
2008
(4)
|
2007
|
2006
(5)
|
2005
|
||||||||||||||||
(In
thousands, except per share data)
|
||||||||||||||||||||
Selected
Operating Data:
|
||||||||||||||||||||
Total
interest income
|
$ | 28,008 | $ | 24,686 | $ | 22,401 | $ | 13,869 | $ | 7,748 | ||||||||||
Total
interest expense
|
12,260 | 12,445 | 12,084 | 6,545 | 2,987 | |||||||||||||||
Net
interest income
|
15,748 | 12,241 | 10,317 | 7,324 | 4,761 | |||||||||||||||
Provision
for loan losses
|
5,554 | 777 | 347 | 367 | — | |||||||||||||||
Net
interest income after provision for loan losses
|
10,194 | 11,464 | 9,970 | 6,957 | 4,761 | |||||||||||||||
Other
income
|
1,418 | 809 | 626 | 298 | 14 | |||||||||||||||
Other
expense
|
20,526 | 8,086 | 6,771 | 4,392 | 1,764 | |||||||||||||||
Income
(loss) before income taxes
|
(8,915 | ) | 4,188 | 3,825 | 2,863 | 3,011 | ||||||||||||||
Income
tax expense (benefit)
|
(92 | ) | 1,486 | 1,419 | 1,026 | 1,148 | ||||||||||||||
Net
income (loss)
|
$ | (8,823 | ) | $ | 2,702 | $ | 2,406 | $ | 1,837 | $ | 1,863 | |||||||||
Basic
earnings (losses) per share (3)
|
$ | (1.08 | ) | $ | 0.33 | $ | 0.27 | $ | 0.23 | $ | 0.25 | |||||||||
Diluted
earnings (losses) per share (3)
|
$ | (1.08 | ) | $ | 0.33 | $ | 0.27 | $ | 0.23 | $ | 0.25 |
_________________
(1)
|
Net
of the allowance for loan losses. Includes loans held for
sale.
|
(2)
|
Stockholders’
equity is substantially restricted due to capital requirements imposed
under Federal capital regulations.
|
(3)
|
Per
share information for the period prior to 2006 has been adjusted to
reflect the 1.936-to-one exchange ratio in connection with our second-step
conversion that was completed in July
2006.
|
(4)
|
Includes
results of operations from Partners Financial Holdings, Inc. and its
subsidiary, Partners Bank, after October 10,
2008.
|
(5)
|
Includes
results of operations from Clover Leaf Financial Corp. after July 10,
2006.
|
1
At
or For the Years Ended December 31,
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Selected
Financial Ratios and Other Data:
|
||||||||||||||||||||
Performance
Ratios:
|
||||||||||||||||||||
Return
on assets (ratio of net income (loss) to average total
assets)
|
(1.39 | )% | 0.56 | % | 0.63 | % | 0.77 | % | 1.34 | % | ||||||||||
Return
on equity (ratio of net income (loss) to average stockholders’
equity)
|
(10.25 | ) | 3.08 | 2.62 | 3.32 | 5.01 | ||||||||||||||
Average
interest rate spread (1)
|
2.39 | 2.16 | 1.88 | 2.36 | 2.68 | |||||||||||||||
Dividend
payout ratio (2)
|
(22.22 | ) | 72.73 | 88.89 | 104.35 | 76.00 | ||||||||||||||
Dividends
per share (3)
|
0.24 | 0.24 | 0.24 | 0.24 | 0.19 | |||||||||||||||
Net
interest margin (4)
|
2.68 | 2.72 | 2.90 | 3.25 | 3.48 | |||||||||||||||
Efficiency
ratio (5)
|
119.57 | 61.96 | 61.88 | 57.63 | 36.94 | |||||||||||||||
Non-interest
expense to average total assets
|
3.24 | 1.67 | 1.77 | 1.80 | 1.27 | |||||||||||||||
Average
interest-earning assets to average interest-bearing
liabilities
|
114.05 | 120.43 | 130.12 | 130.90 | 136.00 | |||||||||||||||
Asset
Quality Ratios:
|
||||||||||||||||||||
Non-performing
assets and impaired loans to total assets
|
5.16 | % | 1.25 | % | 1.04 | % | 0.96 | % | 0.01 | % | ||||||||||
Non-performing
and impaired loans to total loans
|
7.07 | 1.75 | 1.50 | 1.60 | 0.01 | |||||||||||||||
Net
charge-offs (recoveries) to average loans outstanding
|
0.74 | 0.08 | 0.06 | — | — | |||||||||||||||
Allowance
for loan losses to non-performing and impaired loans
|
21.68 | 51.71 | 44.27 | 43.61 | 2,766.14 | |||||||||||||||
Allowance
for loan losses to total loans
|
1.53 | 0.90 | 0.67 | 0.70 | 0.37 | |||||||||||||||
Capital
Ratios:
|
||||||||||||||||||||
Stockholders’
equity to total assets at end of year
|
13.14 | % | 14.34 | % | 21.46 | % | 22.75 | % | 26.90 | % | ||||||||||
Average
stockholders’ equity to average assets
|
13.60 | 18.14 | 24.03 | 23.06 | 26.82 | |||||||||||||||
Tangible
capital
|
9.55 | 8.45 | 16.97 | 16.16 | 22.13 | |||||||||||||||
Tier
1 (core) capital
|
9.55 | 8.45 | 16.97 | 16.16 | 22.13 | |||||||||||||||
Tier
1 risk-based capital ratio (6)
|
12.88 | 12.59 | 23.32 | 25.33 | 41.75 | |||||||||||||||
Total
risk-based capital ratio (7)
|
13.75 | 13.17 | 23.65 | 26.02 | 42.36 | |||||||||||||||
Other
Data:
|
||||||||||||||||||||
Number
of full service offices
|
4 | 4 | 3 | 4 | 1 |
_______________________________
(1)
|
The
average interest rate spread represents the difference between the
weighted-average yield on interest-earning assets and the weighted-
average cost of interest-bearing liabilities for the
year.
|
(2)
|
Dividends
declared per share divided by diluted earnings per
share.
|
(3)
|
Per
share information for periods prior to 2006 has been adjusted to reflect
the 1.936-to-one exchange ratio in connection with our second step
conversion that was completed in July
2006.
|
(4)
|
The
net interest margin represents net interest income as a percent of average
interest-earning assets for the
year.
|
(5)
|
The
efficiency ratio represents non-interest expense divided by the sum of net
interest income and non-interest income. The 2009 ratio
includes a $9.3 million goodwill impairment
expense.
|
(6)
|
For
the years ended December 31, 2009, 2008, 2007 and 2006, Tier 1 risk-based
capital ratio represents Tier 1 capital of First Clover Leaf Bank, divided
by its risk-weighted assets as defined in federal regulations on required
capital. For the year ended 2005, Tier 1 risk-based capital
ratio represents Tier 1 capital of First Federal Savings and Loan
Association of Edwardsville, divided by its risk-weighted assets as
defined in federal regulations on required
capital.
|
(7)
|
Total
risk-based capital ratio represents total capital divided by risk-weighted
assets.
|
2
MANAGEMENT’S
DISCUSSION AND ANALYSIS
OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This
discussion and analysis reflects First Clover Leaf Financial Corp.’s
consolidated financial statements and other relevant statistical data, and is
intended to enhance your understanding of our financial condition and results of
operations. The information in this section has been derived from our
audited consolidated financial statements, which appear elsewhere in this Annual
Report. You should read the information in this section in
conjunction with the business and financial information regarding First Clover
Leaf Financial Corp. (First Clover Leaf) provided elsewhere in this annual
report.
Forward
Looking Statements
This
document contains certain "forward-looking statements," which may be identified
by the use of words such as "believe," "expect," "anticipate," "should,"
"planned," "estimated" and "potential." These statements are made pursuant to
the safe harbor provisions of the Private Securities Litigation Reform Act of
1995. Examples of forward-looking statements include, but are not
limited to, estimates with respect to our financial condition, results of
operations and business that are subject to various factors which could cause
actual results to differ materially from these estimates and most other
statements that are not historical in nature. These factors include, but are not
limited to, general and local economic conditions, changes in interest rates,
deposit flows, demand for mortgage and other loans, real estate values,
competition, changes in accounting principles, policies, or guidelines, changes
in legislation or regulation, and other economic, competitive, governmental,
regulatory, and technological factors affecting our operations, pricing,
products and services.
Overview
First
Clover Leaf’s results of operations depend primarily on net interest
income. Net interest income is the difference between the interest
earned on interest-earning assets, consisting primarily of loans, investment
securities, mortgage-backed securities and other interest-earning assets
(primarily cash and cash equivalents), and the interest paid on interest-bearing
liabilities, consisting of demand and NOW accounts, money market, savings and
term certificate accounts and borrowings. Our results of operations
also are affected by our provision for loan losses, non-interest income and
non-interest expense. Non-interest income currently consists
primarily of service charges and fee income on deposit accounts and customer
debit and credit card holders as well as loan servicing income and gains on sale
of loans that we sold but on which we retained the servicing
rights. Non-interest expense currently consists primarily of
compensation and employee benefits, occupancy, data processing, directors’ fees
and professional fees. Unusual items such as goodwill impairment and
asset impairment may also have a significant impact on non-interest
expense. The results of operations also may be affected significantly
by general and local economic and competitive conditions, changes in market
interest rates, governmental policies and actions of regulatory
authorities.
Total
assets decreased to $585.5 million at December 31, 2009 from $653.3 million at
December 31, 2008. The decrease was primarily due to lower balances
in cash and cash equivalents, securities available for sale, net loans and
goodwill. Cash and cash equivalents decreased to $48.0 million at
December 31, 2009 compared to $67.1 million at December 31, 2008. The
$19.1 million decrease was due to a decrease in federal funds
sold. Securities available for sale decreased to $86.4 million at
December 31, 2009 compared to $103.6 million at December 31, 2008 primarily due
to calls, maturities and paydowns exceeding purchases by $18.1
million. Loans including loans held for sale, net amounted to $411.9
million at December 31, 2009, compared to $430.9 million at December 31,
2008. The decrease was primarily due to loan collections in excess of
new loan originations of $13.5 million. Goodwill decreased to $11.4
million at December 31, 2009 compared to $20.7 million at December 31,
2008. The decrease was due to a $9.3 million impairment charge
recorded in the second quarter of 2009.
3
Total
liabilities decreased to $508.6 million at December 31, 2009 from $559.7 million
at December 31, 2008. Deposits decreased slightly to $442.6 million
at December 31, 2009 from $447.3 million at December 31, 2008. This
net decrease of $4.7 million includes a decrease of $77.9 million by one
significant customer. Due to the nature of this customer’s business,
large fluctuations in its deposit accounts are a normal
occurrence. First Clover Leaf Bank has also moved a portion of this
customer’s deposits to a correspondent bank in order to prevent a deposit
concentration. This decrease was offset by increases in several of our deposit
products, the most significant increases being in our demand deposit and money
market accounts. These increases were due to both new deposit
customers, as well as our current deposit customers increasing balances in their
accounts. Federal Home Loan Bank advances decreased to $39.9 million
at December 31, 2009 compared to $50.0 million at December 31,
2008. This decrease was due to repayments exceeding new advances by
$10.0 million. Securities sold under agreements to repurchase
decreased to $18.9 million at December 31, 2009 from $55.1 million at December
31, 2008. The decrease was primarily due to a decrease of $30.0
million by one significant customer. Due to the nature of this
customer’s business, large fluctuations in its accounts are a normal
occurrence. The remaining decrease was primarily a result of
customers moving balances into other First Clover Leaf Bank deposit accounts due
to the low interest rate environment on securities sold under agreements to
repurchase.
Stockholders’
equity decreased to $76.9 million at December 31, 2009 from $93.7 million at
December 31, 2008 primarily due to a net loss of $8.8 million, the repurchase of
$6.5 million of shares of First Clover Leaf Financial Corp.’s common stock and
the payment of cash dividends in the amount of $2.0 million.
Net
interest income increased to $15.7 million for 2009 from $12.2 million for
2008. This increase was due primarily to the increase in average
balances of interest-earning assets offset by lower average interest
rates. The net interest income and average balances for 2009 reflect
the first full year of operations following the acquisition of Partners
Financial Holdings, Inc. and its subsidiary, Partners Bank, on October 10,
2008.
Critical
Accounting Policies
First
Clover Leaf considers the allowance for loan losses and goodwill to be its
critical accounting estimates, due to the higher degree of judgment and
complexity than its other significant accounting estimates.
Allowance for
loan losses. The allowance for loan losses is evaluated on a
regular basis by management and is based upon management’s periodic review of
the collectibility of the loans in light of historical experience, the nature
and volume of the loan portfolio, adverse situations that may affect the
borrower’s ability to repay, estimated value of any underlying collateral and
prevailing economic conditions. This evaluation is inherently subjective as it
requires estimates that are susceptible to significant revision as more
information becomes available.
The
allowance consists of specific and general components. The specific component
relates to loans that are classified as doubtful, substandard or special mention
and also considered to be impaired. For such loans, an allowance is
established when the fair value of the collateral, less estimated costs to sell,
is lower than the carrying value of that loan for collateral dependent
loans. Impaired loans may also be valued based on a discounted cash
flow analysis. The general component covers non-impaired loans and is
based on historical loss experience adjusted for qualitative
factors.
Actual
loan losses may be significantly more than the allowances established which
could have a material negative effect on First Clover Leaf’s financial
results. While First Clover Leaf has established its
4
existing
allowance for loan losses in conformity with accounting principles generally
accepted in the United States of America, there can be no assurance that
regulators, in reviewing our loan portfolio, will not request an increase in the
allowance for loan losses. Because future events affecting borrowers
and collateral cannot be predicted with certainty, there cannot be any assurance
that increases to the allowance will not be necessary if loan quality
deteriorates.
Goodwill and
Other Intangible Assets. Over the past several years, First
Clover Leaf has grown through acquisitions accounted for under the purchase
method of accounting in effect at the time of the acquisitions. Under
the purchase method, First Clover Leaf is required to allocate the cost of an
acquired company to the assets acquired, including identified intangible assets,
and liabilities assumed based on their estimated fair values at the date of
acquisition. The excess cost over the net assets acquired represents
goodwill, which is not subject to periodic amortization.
Customer
relationship intangibles are required to be amortized over their estimated
useful lives. The method of amortization reflects the pattern in
which the economic benefits of these intangible assets are estimated to be
consumed or otherwise used up. Our customer relationship intangibles
are being amortized over 7.6 and 9.7 years using the double declining balance
method. Since First Clover Leaf’s acquired customer relationships are
subject to routine customer attrition, the relationships are more likely to
produce greater benefits in the near-term than in the long-term, which typically
supports the use of an accelerated method of amortization for the related
intangible assets. Management is required to evaluate the useful life
of customer relationship intangibles to determine if events or circumstances
warrant a change in the estimated life. Should management determine
the estimated life of any intangible asset is shorter than originally estimated,
First Clover Leaf would adjust the amortization of that asset, which could
increase future amortization expense.
Goodwill
arising from business combinations represents the value attributable to
unidentifiable intangible elements in the business acquired. Goodwill
recorded by First Clover Leaf in connection with its acquisitions relates to the
inherent value in the businesses acquired and this value is dependent upon First
Clover Leaf’s ability to provide quality, cost effective services in a
competitive market place. The continued value of recorded goodwill is
impacted by the value of our stock and continued profitability of the
organization. In the event that the stock price experiences
significant declines or the operations of the company lack profitability an
impairment of goodwill may need to be recognized. Any impairment
recognized would adversely impact earnings in the period in which it is
recognized.
First
Clover Leaf utilizes a two step valuation approach to test for goodwill
impairment. We estimate the fair value of our single reporting unit
as of the measurement date utilizing two valuation methodologies including the
comparable transactions approach, and the control premium approach which
utilizes the company’s stock price. We then compare the estimated
fair value of the reporting unit to the current carrying value of the reporting
unit to determine if goodwill impairment had occurred as of the measurement
date. As a result of our interim analysis, an impairment charge of
$9.3 million was recognized at June 30, 2009. At our annual
impairment assessment date of September 30, 2009, no additional impairment
existed. At December 31, 2009, no indications of impairment existed
for which an interim assessment was considered necessary. Future
events, such as adverse changes to First Clover Leaf’s business or changes in
the economic market, could cause management to conclude that impairment
indicators exist and require management to re-evaluate
goodwill. Should such re-evaluation determine goodwill is impaired;
the resulting impairment loss recognized could have a material, adverse impact
on First Clover Leaf’s financial condition and results of operations. In
accordance with current accounting guidance, management has determined that the
Company has only one reporting unit for purposes of evaluating
goodwill.
5
Comparison
of Financial Condition at December 31, 2009 and December 31,
2008
Total
Assets. Total assets decreased to $585.5 million at December
31, 2009 from $653.3 million at December 31, 2008. The decrease was
primarily due to lower balances in cash and cash equivalents, securities
available for sale, net loans and goodwill. Cash and cash equivalents
decreased to $48.0 million at December 31, 2009 from $67.1 million at December
31, 2008 due to a decrease in federal funds sold.
There
were no interest-earning time deposits at December 31, 2009, compared to $5.2
million at December 31, 2008. The balance matured during 2009, and it was not
renewed.
Securities
available for sale decreased to $86.4 million at December 31, 2009 from $103.6
million at December 31, 2008. The decrease was primarily due to
calls, maturities and paydowns exceeding purchases by $18.1
million. We did not incur any other-than-temporary impairments during
the year ended December 31, 2009.
Loans,
net, decreased to $411.9 million at December 31, 2009 from $430.9 million at
December 31, 2008. The decrease was primarily due to loan collections
in excess of new loan originations of $13.5 million. The loan
portfolio has experienced some shifts in categories over the past
year. One- to four-family loans decreased to $98.1 million at
December 31, 2009 from $110.9 million at December 31, 2008. The
majority of loans that are originated in this category are sold to the secondary
market with the bank retaining servicing rights. Commercial real
estate loans increased to $179.9 million at December 31, 2009 from $168.4
million at December 31, 2008. Construction and land loans
decreased to $45.4 million at December 31, 2009 from $52.3 million at December
31, 2008. Commercial business loans declined to $63.1 million at
December 31, 2009 from $78.2 million at December 31, 2008. Due to the
current economic environment, new loan demand in the construction and land, and
commercial business categories has significantly declined.
Property
and equipment decreased to $11.1 million at December 31, 2009 from $12.5 million
at December 31, 2008. This was primarily due to the sale of a
building that was acquired in the 2008 acquisition of Partners
Bank.
Accrued
interest receivable decreased to $2.2 million at December 31, 2009 from $2.5
million at December 31, 2008, due principally to the lower balances in
securities available for sale and in loans in addition to the timing of interest
on loans.
Prepaid
Federal Deposit Insurance Corporation insurance premiums increased to $3.0
million at December 31, 2009 compared to $55,000 at December 31,
2008. The increase was due to an increase in deposit volume and
increased insurance assessment rates in addition to the new requirement in 2009
to prepay the estimated assessment for all of the calendar years 2010, 2011, and
2012.
A
goodwill impairment charge recorded in the second quarter of 2009 in the amount
of $9.3 million decreased total goodwill to $11.4 million at December 31, 2009
from $20.7 million at December 31, 2008.
Total
Liabilities. Deposits decreased to $442.6 million at
December 31, 2009 from $447.3 million at December 31, 2008. This net
decrease of $4.7 million was primarily due to a decrease of $77.9 by one
significant customer. This type of fluctuation is a normal occurrence
for this customer. First Clover Leaf Bank has moved some of
this customer’s deposits to a correspondent bank in order to prevent a deposit
concentration. This decrease was offset by increases in several of our deposit
products, the most significant increases being in our demand deposit and money
market accounts. These increases were due to both new deposit
customers, as well as our current deposit customers increasing balances in their
accounts.
6
Federal
Home Loan Bank advances at December 31, 2009 were $39.9 million compared to
$50.0 million at December 31, 2008. The decrease was primarily due to
repayments of $15.0 million offset by an additional advance of $5.0
million. Securities sold under agreements to repurchase were $18.9
million at December 31, 2009 compared to $55.1 million at December 31,
2008. The $36.2 million decrease in these borrowings was due
primarily to a decrease of $30.0 million by one significant client, whose
balances in this account are subject to large fluctuations due to the nature of
this client’s business. The remaining decrease was primarily a result
of customers moving balances into other First Clover Leaf Bank deposit accounts
due to the low interest rate environment on securities sold under agreements to
repurchase. Due to repayments in loans and securities, we did not require
additional borrowings to fund operations.
Stockholders’
Equity. Stockholders’ equity decreased to $76.9 million at
December 31, 2009 from $93.7 million at December 31, 2008 primarily due to the
net loss of $8.8 million, the repurchase of $6.5 million of First Clover Leaf
Financial Corp.’s common stock and the payment of cash dividends in the amount
of $2.0 million.
Comparison of Operating Results for
the Years Ended December 31, 2009 and 2008.
General. We
incurred a net loss of $8.8 million for the year ended December 31, 2009
compared to net income of $2.7 million for the year ended December 31,
2008. The decrease in net income for the year ended December 31, 2009
resulted from a goodwill impairment charge of $9.3 million, a higher provision
for loan losses and higher other expenses offset by higher net interest income
and lower income taxes.
The year
ended December 31, 2009 represents the first full year of operations following
the acquisition of Partners Financial Holdings, Inc. and its subsidiary,
Partners Bank, on October 10, 2008. Therefore, 2008 results reflect
only three months of income and expense related to Partners Bank.
During
2009, yields on all interest-earning assets continued to decline. Our
commercial loans are more sensitive to changes in market interest rates because
they often have shorter terms to maturity, and therefore, the interest rates
adjust more frequently. The declining rate environment also impacted
our interest-earning balances from depository institutions as those assets have
adjustable-rates. The decline in rates has also resulted in a
significant number of the bonds in our security portfolio being called and being
replaced with lower yielding bonds. See additional discussion in the
“Interest and fee income” section. We continue to attempt to absorb
the effects of the interest rate cuts through lowering the rates we pay on
deposits. However, our ability to lower rates paid on deposits is
limited due to the already low deposit rates and the competitive environment in
which we operate. In addition, a significant number of our interest
bearing deposits are time deposits, which are fixed rate contracts until
maturity that do not allow for immediate repricing as rates
fluctuate. Overall, further downward pressure on interest rates is
unlikely to benefit our net interest margin or net income.
Net interest
income. Net interest income increased to $15.7 million
for the year ended December 31, 2009 from $12.2 million for the year ended
December 31, 2008. Net average interest-earning assets were $72.4
million for 2009, compared to $76.3 million for 2008. The ratio of
average interest-earning assets to average interest-bearing liabilities dropped
to 114.05% for 2009 from 120.43% for 2008. Our interest rate spread
increased to 2.39% for 2009 from 2.16% for 2008, although our net interest
margin decreased slightly to 2.68% in 2009 from 2.72% for 2008. The
average rate earned on interest-earning assets decreased by 72 basis points
during 2009 to 4.77% from 5.49% during 2008, while the average rate paid on
interest-bearing liabilities decreased by 95 basis points to 2.38% from 3.33%
during 2008. The increase in the interest rate spread was
attributable to the cost of funds declining faster than the yield on
interest-earning assets.
7
The
following table sets forth average balance sheets, average yields and costs, and
certain other information for the years indicated. No tax-equivalent
yield adjustments were made, as the effect thereof was not
material. All average balances are daily average
balances. Non-accrual loans were included in the computation of
average balances, but have been reflected in the table as loans carrying a zero
yield. The yields set forth below include the effect of deferred loan
fees, discounts and premiums that are amortized or accreted to interest income
or expense.
Years
Ended December 31,
|
||||||||||||||||||||||||||||||||||||
2009
|
2008
|
2007
|
||||||||||||||||||||||||||||||||||
Average
Outstanding Balance
|
Interest
(4)
|
Yield/Rate
|
Average
Outstanding Balance
|
Interest
(4)
|
Yield/Rate
|
Average
Outstanding Balance
|
Interest
(4)
|
Yield/Rate
|
||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||||||||||||||
Loans,
gross
|
$ | 422,142 | $ | 23,947 | 5.67 | % | $ | 340,062 | $ | 20,824 | 6.12 | % | $ | 261,417 | $ | 17,668 | 6.76 | % | ||||||||||||||||||
Securities
|
98,050 | 3,907 | 3.98 | 68,265 | 3,086 | 4.52 | 53,289 | 2,800 | 5.25 | |||||||||||||||||||||||||||
Federal
Home Loan Bank stock
|
6,306 | --- | 0.00 | 5,761 | --- | 0.00 | 5,604 | 129 | 2.30 | |||||||||||||||||||||||||||
Interest-earning
balances from depository institutions
|
61,037 | 154 | 0.25 | 35,845 | 776 | 2.16 | 35,911 | 1,804 | 5.02 | |||||||||||||||||||||||||||
Total
interest-earning assets
|
587,535 | 28,008 | 4.77 | 449,933 | 24,686 | 5.49 | 356,221 | 22,401 | 6.29 | |||||||||||||||||||||||||||
Non-interest-earning
assets
|
45,264 | 32,978 | 26,133 | |||||||||||||||||||||||||||||||||
Total
assets
|
$ | 632,799 | $ | 482,911 | $ | 382,354 | ||||||||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||||||||||||||
Interest-bearing
transaction
|
$ | 180,606 | 2,893 | 1.60 | $ | 107,054 | 2,710 | 2.53 | $ | 57,651 | 2,129 | 3.69 | ||||||||||||||||||||||||
Savings
deposits
|
28,267 | 218 | 0.77 | 18,203 | 301 | 1.65 | 20,704 | 538 | 2.60 | |||||||||||||||||||||||||||
Time
deposits
|
212,782 | 7,141 | 3.36 | 181,851 | 7,803 | 4.29 | 161,104 | 7,807 | 4.85 | |||||||||||||||||||||||||||
Securities
sold under agreement to repurchase
|
44,669 | 59 | 0.13 | 38,627 | 374 | 0.97 | 20,105 | 735 | 3.66 | |||||||||||||||||||||||||||
Federal
Home Loan Bank advances
|
44,903 | 1,651 | 3.68 | 24,016 | 958 | 3.99 | 10,387 | 577 | 5.56 | |||||||||||||||||||||||||||
Subordinated
debentures
|
3,907 | 298 | 7.63 | 3,862 | 299 | 7.74 | 3,818 | 298 | 7.81 | |||||||||||||||||||||||||||
Total
interest-bearing liabilities
|
515,134 | 12,260 | 2.38 | 373,613 | 12,445 | 3.33 | 273,769 | 12,084 | 4.41 | |||||||||||||||||||||||||||
Non-interest-bearing
liabilities
|
31,573 | 21,686 | 16,722 | |||||||||||||||||||||||||||||||||
Total
liabilities
|
546,707 | 395,299 | 290,491 | |||||||||||||||||||||||||||||||||
Stockholders’
equity
|
86,092 | 87,612 | 91,863 | |||||||||||||||||||||||||||||||||
Total
liabilities and stockholders’ equity
|
$ | 632,799 | $ | 482,911 | $ | 382,354 | ||||||||||||||||||||||||||||||
Net
interest income
|
$ | 15,748 | $ | 12,241 | $ | 10,317 | ||||||||||||||||||||||||||||||
Net
interest rate spread (1)
|
2.39 | % | 2.16 | % | 1.88 | % | ||||||||||||||||||||||||||||||
Net
interest-earning assets (2)
|
$ | 72,401 | $ | 76,320 | $ | 82,452 | ||||||||||||||||||||||||||||||
Net
interest margin (3)
|
2.68 | % | 2.72 | % | 2.90 | % | ||||||||||||||||||||||||||||||
Ratio
of interest-earning assets to interest-bearing liabilities
|
114.05 | % | 120.43 | % | 130.12 | % |
_________________________
(1)
|
Net
interest rate spread represents the difference between the yield on
average interest-earning assets and the cost of average interest-bearing
liabilities.
|
(2)
|
Net
interest-earning assets represent total interest-earning assets less total
interest-bearing liabilities.
|
(3)
|
Net
interest margin represent net interest income divided by average total
interest-earning assets.
|
(4)
|
Interest
on loans includes $218,847, $190,804 and $150,383 of loan fees collected
in 2009, 2008 and 2007,
respectively.
|
8
The
following table presents the dollar amount of changes in interest income and
interest expense for the major categories of our interest-earning assets and
interest-bearing liabilities. Information is provided for each
category of interest-earning assets and interest-bearing liabilities with
respect to (i) changes attributable to changes in volume (i.e., changes in
average balances multiplied by the prior-period average rate) and (ii) changes
attributable to rate (i.e., changes in average rate multiplied by prior-period
average balances). For purposes of this table, changes attributable
to both rate and volume, which cannot be segregated, have been allocated
proportionately to the change due to volume and the change due to
rate.
Year
Ended December 31,
2009
vs. 2008
|
||||||||||||
Increase
(Decrease) Due to
|
Total
Increase (Decrease)
|
|||||||||||
Volume
|
Rate
|
|||||||||||
(In
thousands)
|
||||||||||||
Interest-earning
assets:
|
||||||||||||
Loans
|
$ | 5,023 | $ | (1,900 | ) | $ | 3,123 | |||||
Securities
|
1,348 | (527 | ) | 821 | ||||||||
Interest-earning
balances from depository institutions
|
544 | (1,166 | ) | (622 | ) | |||||||
Total
interest-earning assets
|
6,915 | (3,593 | ) | 3,322 | ||||||||
Interest-bearing
liabilities:
|
||||||||||||
Interest-bearing
transactions
|
1,862 | (1,679 | ) | 183 | ||||||||
Savings
deposits
|
166 | (249 | ) | (83 | ) | |||||||
Time
deposits
|
1,322 | (1,984 | ) | (662 | ) | |||||||
Securities
sold under agreement to repurchase
|
60 | (375 | ) | (315 | ) | |||||||
Federal
Home Loan Bank advances
|
832 | (139 | ) | 693 | ||||||||
Subordinated
debentures
|
3 | (4 | ) | (1 | ) | |||||||
Total
interest-bearing liabilities
|
4,245 | (4,430 | ) | (185 | ) | |||||||
Change
in net interest income
|
$ | 2,670 | $ | 837 | $ | 3,507 |
Year
Ended December 31,
2008
vs. 2007
|
||||||||||||
Increase
(Decrease) Due to
|
Total
Increase (Decrease)
|
|||||||||||
Volume
|
Rate
|
|||||||||||
(In
thousands)
|
||||||||||||
Interest-earning
assets:
|
||||||||||||
Loans
|
$ | 5,324 | $ | (2,168 | ) | $ | 3,156 | |||||
Securities
|
785 | (499 | ) | 286 | ||||||||
Federal
Home Loan Bank stock
|
4 | (133 | ) | (129 | ) | |||||||
Interest-earning
balance from depository institutions
|
(3 | ) | (1,025 | ) | (1,028 | ) | ||||||
Total
interest-earning assets
|
6,110 | (3,825 | ) | 2,285 | ||||||||
Interest-bearing
liabilities:
|
||||||||||||
Interest-bearing
transactions
|
1,823 | (1,242 | ) | 581 | ||||||||
Savings
deposits
|
(64 | ) | (173 | ) | (237 | ) | ||||||
Time
deposits
|
1,010 | (1,014 | ) | (4 | ) | |||||||
Securities
sold under agreement to repurchase
|
678 | (1,039 | ) | (361 | ) | |||||||
Federal
Home Loan Bank advances
|
758 | (377 | ) | 381 | ||||||||
Subordinated
debentures
|
4 | (3 | ) | 1 | ||||||||
Total
interest-bearing liabilities
|
4,209 | (3,848 | ) | 361 | ||||||||
Change
in net interest income
|
$ | 1,901 | $ | 23 | $ | 1,924 |
9
Interest and fee
income. Interest and fee income on loans increased to $23.9
million for 2009 from $20.8 million for 2008. This increase was
primarily a result of a higher average balance of loans due primarily as a
result of our October 2008 acquisition of Partners Bank. The average
balance of loans was $422.1 million and $340.1 million during 2009 and 2008,
respectively. The average yield on loans decreased to 5.67% for 2009 from 6.12%
for 2008. Interest income on loans for 2009 and 2008 included
amortization of the purchase accounting adjustment for loans of $60,000 and
$277,000, respectively.
Interest
income on securities increased to $3.9 million for 2009 from $3.1 million for
2008. Interest income on securities increased due primarily to a
higher average balance as a result of the October 2008 acquisition of Partners
Bank. The increase was offset slightly by a decline in
yield. The average balance of securities was $98.1 million and $68.3
million for 2009 and 2008, respectively. The average yield on
securities decreased to 3.98% for 2009 from 4.52% for 2008. The
purchase accounting amortization recorded in 2009 and 2008 increased interest
income on securities by $55,000 and $100,000, respectively.
We must
maintain an investment portfolio that meets our pledging and collateral
needs. Due to the decreasing rate environment, we had a significant
number of higher yielding bonds called, requiring us to reinvest these funds at
lower rates.
Interest
on other interest-earning deposits decreased due to a decline in
yield. The average balance of other interest-earning deposits was
$61.0 million and $35.8 million for 2009 and 2008, respectively. The
average yield on other interest-earning deposits decreased to 0.25% for 2009
compared to 2.16% for 2008. The lower yield on other interest-earning
deposits was due to a declining interest rate environment, specifically the
federal fund rate, which reprices on a daily basis. Components of
interest income vary from time to time based on the availability and interest
rates of loans, securities and other interest-earning assets.
Interest
expense. Interest expense on deposits decreased to $10.3
million for 2009 from $10.8 million for 2008. Although the average
balance of interest bearing deposits increased to $421.7 million during 2009
from $307.1 million for 2008, the average rate on interest-bearing deposits
decreased to 2.43% for 2009 from 3.52% for 2008.
Interest
on securities sold under agreements to repurchase decreased to $59,000 from
$374,000 due to a significant decline in yield despite higher average
balances. The average balance of securities sold under agreements to
repurchase was $44.7 million and $38.6 million for 2009 and 2008,
respectively. The average rate declined to 0.13% for 2009 from 0.97%
for 2008.
Interest
on Federal Home Loan Bank advances increased due primarily to a higher average
balance offset by a decline in yield. The increase in average
balances was related to advances acquired in the Partners Bank
acquisition. In addition, a $20.0 million borrowing was utilized in
October 2008 to finance the cash consideration paid in conjunction with the
Partners Bank acquisition. The average balance of Federal Home Loan
Bank advances was $44.9 million and $24.0 million for 2009 and 2008,
respectively. The average yield on Federal Home Loan Bank advances
decreased to 3.68% for 2009 compared to 3.99% for 2008.
Provision for
loan losses. Provision for
loan losses increased to $5.6 million for 2009 from $777,000 for
2008. Provision for loan losses is based upon management’s
consideration of current economic conditions, the Company’s loan portfolio
composition and historical loss experience coupled with current market
valuations on collateral, and management’s estimate of probable losses in the
portfolio as well as the level of non-performing and impaired
loans. Non-performing and impaired loans totaled $29.1 million at
December 31, 2009 compared to $7.5 million at December 31, 2008.
10
Management
also reviews individual loans for which full collectability may not be
reasonably assured and considers, among other matters, the estimated fair value
of the underlying collateral. This evaluation is ongoing and results
in variations in the Company’s provision for loan losses. In
addition, during 2009, management increased the general allocation percentages
used in the calculation of our provision for loan losses. Management
revised the percentage allocation to be comprised of the previous three years of
historical losses as this more accurately reflects the risk of our current
portfolio. Management also reviewed the current economic conditions
and determined that the general allocation percentages should be increased to
take into account the increased unemployment rate, the declining market value of
collateral, and the increase in our past due and non-accrual loan
ratios. Although we believe that we have established and maintained
the allowance for loan losses at adequate levels, future additions may be
necessary if economic and other conditions in the future differ substantially
from the current operating environment.
In
addition, the Office of Thrift Supervision, as an integral part of its
examination process, periodically reviews our loan portfolio and the related
allowance for loan losses. The Office of Thrift Supervision may
require us to increase the allowance for loan losses based on its judgments of
information available to it at the time of its examination, thereby adversely
affecting our results of operations.
Non-interest
income. Non-interest income increased to $1.4 million for the
year ended December 31, 2009 from $809,000 for the year ended December 31,
2008. The most significant increase was in gain on sale of
loans. This income category increased $337,000 for the year ended
December 31, 2009, compared to the year ended December 31, 2008 as we sold into
the secondary market $27.9 million of conforming, fixed-rate mortgage loans to
manage interest risk in the low interest rate environment. Service
fees on deposit accounts and other service charges and fees increased $164,000
for the year ended December 31, 2009, compared to the prior year ended December
31, 2008. This increase was primarily related to the increase in our
deposit balances as a result of the Partners Bank acquisition, as well as
increased non sufficient fund charges, and increased debit and credit card
surcharge fees.
Non-interest
expense. Non-interest expense increased to $20.5 million for
2009 from $8.1 million for 2008. The largest contributor to the
increase was goodwill impairment which was $9.3 million in 2009 with no goodwill
impairment recorded in 2008. Additionally, our FDIC insurance
premiums increased significantly to $773,000 in 2009 due to the special
assessment and increased assessment rates.
Compensation
and employee benefits increased to $4.5 million for 2009 from $3.6 million for
2008. Compensation and employee benefits increased primarily as a
result of a higher number of personnel added during 2008 due to growth of the
Company, the addition of our Wood River branch, and the Partners Bank
acquisition.
Occupancy
expense rose to $1.4 million for 2009 compared to $1.1 million for
2008. Occupancy expense increased primarily due to expenses related
to our new branch office in Wood River, Illinois that opened during the second
quarter of 2008, and depreciation expense related to the expansion and
renovation of one of our Edwardsville branches that was completed in the fourth
quarter of 2008.
Data
processing services increased to $566,000 for 2009 from $479,000 for
2008. Data processing services rose primarily as a result of the
growth in our loans and deposits. This growth is a result of our
acquisition of Partners Bank. Data processing expense also increased
as we enhanced our product lines and began offering additional services to our
customers.
11
Professional
services increased to $859,000 for 2009 from $580,000 for
2008. Professional services increased primarily as a result of
increased consulting fees which will continue through the 1st
quarter of 2010 resulting from the merger agreement with Partners
Bank.
FDIC
insurance premiums increased to $773,000 for 2009 from $97,000 for
2008. This increase included a $280,000 special assessment by the
FDIC which was recorded in June 2009. The remainder of the increase
was due to an increase in deposit volume and increased insurance assessment
rates which are expected to continue.
Impairment
loss on assets totaled $475,000 for 2009 with no impairment loss recorded in
2008. A loss of $403,000 was related to the sale of a building
acquired in the Partners Bank acquisition that was classified as held for
sale. In addition, a loss of $72,000 was related to the disposition
of Independent Bankers Bank stock that was deemed to have no value after the
FDIC took over the organization in December 2009. The stock was
originally acquired through the Partners Bank acquisition in 2008.
Other
expenses increased $234,000 to $1.6 million in 2009 from $1.4 million in
2008. Expenses related to foreclosed property, which is included in
other expenses, increased to $205,000 for 2009 compared to $51,000 for
2008. The increase in expense was primarily due to an increase in the
number of properties held by the bank during the year as a result of the
declining economic environment in 2009.
Income
taxes. Income taxes decreased to a benefit of $92,000 for 2009
from an expense of $1.5 million for 2008. The 2009 goodwill
impairment expense is not a deductible loss for tax purposes (see Note 12 to the
Consolidated Financial Statements). The effective tax rate was 1.03%
for 2009 versus 35.5% for 2008. The primary reason for the decrease
in the effective tax rate was the non-deductible goodwill
impairment.
Management
of Market Risk
General
The
majority of First Clover Leaf’s assets and liabilities are monetary in
nature. Consequently, the most significant form of market risk is
interest rate risk. First Clover Leaf’s assets, consisting primarily
of loans, have longer maturities than its liabilities, consisting primarily of
deposits. As a result, the principal part of First Clover Leaf’s
business strategy is to manage interest rate risk and reduce the exposure of our
net interest income to changes in market interest rates. Accordingly,
the board of directors has established an Asset/Liability Management Committee
which is responsible for evaluating the interest rate risk inherent in assets
and liabilities, for determining the level of risk that is appropriate given
First Clover Leaf’s business strategy, operating environment, capital, liquidity
and performance objectives, and for managing this risk consistent with the
guidelines approved by the board of directors. Senior management
monitors the level of interest rate risk on a regular basis, and the
Asset/Liability Management Committee meets as needed to review the
asset/liability policies and interest rate risk position.
During
the relatively low interest rate environment that has existed in recent years,
we have implemented the following strategies to manage interest rate risk: (i)
maintaining a high equity-to-assets ratio; and (ii) offering a variety of
adjustable rate loan products, including adjustable rate one- to four-family,
multifamily and non-residential mortgage loans, short-term consumer loans, and a
variety of adjustable-rate commercial loans. By maintaining a high
equity-to-assets ratio and by investing in adjustable-rate and short-term
assets, we are better positioned to react to increases in market interest
rates. However, maintaining high equity balances reduces the
return-on-equity ratio, and investments in shorter-term assets generally bear
lower yields than longer-term investments.
12
Net
Portfolio Value
The
Office of Thrift Supervision requires the computation of amounts by which the
net present value of an institution’s cash flow from assets, liabilities and
off-balance sheet items (the institution’s net portfolio value or “NPV”) would
change in the event of a range of assumed changes in market interest
rates. The Office of Thrift Supervision provides all institutions
that file a Consolidated Maturity/Rate Schedule as a part of their quarterly
Thrift Financial Report with an interest rate sensitivity report of net
portfolio value. The Office of Thrift Supervision simulation model
uses a discounted cash flow analysis and an option-based pricing approach to
measure the interest rate sensitivity of net portfolio
value. Historically, the Office of Thrift Supervision model estimated
the economic value of each type of asset, liability and off-balance-sheet
contract under the assumption that the United States Treasury yield curve
increases or decreases instantaneously by 100 to 300 basis points in 100 basis
point increments. However, given the current low level of market
interest rates, First Clover Leaf did not receive a NPV calculation for an
interest rate decrease of greater than 100 basis points for December
2009. A basis point equals one-hundredth of one percent, and 100
basis points equals one percent. An increase in interest rates from
3% to 4% would mean, for example, a 100 basis point increase in the “Change in
Interest Rates” column below.
The
tables below set forth, as of December 31, 2009 and 2008, the estimated changes
in the NPV that would result from the designated instantaneous changes in the
U.S. Treasury yield curve. Computations of prospective effects of hypothetical
interest rate changes are based on numerous assumptions including relative
levels of market interest rates, loan prepayments and deposit decay, and should
not be relied upon as indicative of actual results.
The 2009
table below indicates that at December 31, 2009, in the event of a 100 basis
point decrease in interest rates, we would experience a 2% increase in the net
portfolio value. In the event of a 300 basis point increase in
interest rates, we would experience a 19% decrease in net portfolio
value.
December
31, 2009
|
||||||||||||||||||||
NPV
|
Net
Portfolio Value as a Percentage of Present Value of
Assets
|
|||||||||||||||||||
Estimated
Increase (Decrease) in NPV
|
||||||||||||||||||||
Change
in Interest Rates
(basis
points)
|
Estimated
NPV
|
Amount
|
Percent
|
NPV
Ratio
|
Change
in
(basis
points)
|
|||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||
+300
|
$ | 61,633 | $ | (14,434 | ) | (19 | )% | 10.70 | % | (202 | ) | |||||||||
+200
|
67,256 | (8,811 | ) | (12 | ) | 11.51 | (121 | ) | ||||||||||||
+100
|
73,007 | (3,060 | ) | (4 | ) | 12.32 | (40 | ) | ||||||||||||
+50
|
73,964 | (2,102 | ) | (3 | ) | 12.44 | (28 | ) | ||||||||||||
—
|
76,067 | — | — | 12.72 | — | |||||||||||||||
-50
|
76,961 | 895 | 1 | 12.82 | 10 | |||||||||||||||
-100
|
77,806 | 1,739 | 2 | 12.92 | 20 |
13
December
31, 2008
|
||||||||||||||||||||
NPV
|
Net Portfolio Value as a Percentage of Present Value of Assets | |||||||||||||||||||
Estimated
Increase (Decrease) in NPV
|
|
|||||||||||||||||||
Change
in Interest Rates
(basis
points)
|
Estimated
NPV
|
Amount
|
Percent
|
NPV
Ratio
|
Change
in
(basis
points)
|
|||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||
+300
|
$ | 57,120 | $ | (9,578 | ) | (14 | )% | 9.05 | % | (121 | ) | |||||||||
+200
|
61,568 | (5,130 | ) | (8 | ) | 9.64 | (62 | ) | ||||||||||||
+100
|
65,158 | (1,541 | ) | (2 | ) | 10.10 | (16 | ) | ||||||||||||
+50
|
65,955 | (743 | ) | (1 | ) | 10.18 | (8 | ) | ||||||||||||
—
|
66,698 | — | — | 10.26 | — | |||||||||||||||
-50
|
66,721 | 23 | — | 10.24 | (2 | ) | ||||||||||||||
-100
|
65,417 | (1,281 | ) | (2 | ) | 10.04 | (22 | ) |
Certain
shortcomings are inherent in the methodology used in the above interest rate
risk measurement. Modeling changes in net portfolio value require
making certain assumptions that may or may not reflect the manner in which
actual yields and costs respond to changes in market interest
rates. In this regard, the net portfolio value table presented
assumes that the composition of the interest-sensitive assets and liabilities
existing at the beginning of a period remains constant over the period being
measured and assumes that a particular change in interest rates is reflected
uniformly across the yield curve regardless of the duration or repricing of
specific assets and liabilities. Accordingly, although the net
portfolio value table provides an indication of the interest rate risk exposure
at a particular point in time, such measurements are not intended to and do not
provide a precise forecast of the effect of changes in market interest rates on
its net interest income and will differ from actual results.
Liquidity
and Capital Resources
First
Clover Leaf maintains liquid assets at levels considered adequate to meet
liquidity needs. We adjust our liquidity levels to fund deposit
outflows, pay real estate taxes on mortgage loans, repay our borrowings and fund
loan commitments. We also adjust liquidity as appropriate to meet
asset and liability management objectives.
Our
primary sources of liquidity are deposits, amortization and prepayment of loans,
maturities of investment securities and other short-term investments, and
earnings and funds provided from operations. While scheduled
principal repayments on loans are a relatively predictable source of funds,
deposit flows and loan prepayments are greatly influenced by market interest
rates, economic conditions, and rates offered by our competition. We
set the interest rates on our deposits to maintain a desired level of total
deposits. In addition, we invest excess funds in short-term
interest-earning assets, which provide liquidity to meet lending
requirements.
A portion
of our liquidity consists of cash and cash equivalents, which are a product of
our operating, investing and financing activities. At December 31,
2009 and 2008, $48.0 million and $67.1 million, respectively, were invested in
cash and cash equivalents. The primary sources of cash are principal
repayments on loans, proceeds from the calls and maturities of investment
securities, increases in deposit accounts and related securities sold under
agreements to repurchase, and advances from the Federal Home Loan Bank of
Chicago.
Cash
flows are derived from operating activities, investing activities and financing
activities as reported in the Consolidated Statements of Cash Flows included
with the Consolidated Financial Statements.
14
Our
primary investing activities are the origination of loans and the purchase of
investment securities. During the years ended December 31, 2009 and
2008, our loan originations, net of collected principal, totaled $13.5 million
and $45.6 million, respectively. We sold $28.5 million and $15.4
million of loans in 2009 and 2008, respectively. Cash received from
calls, maturities and paydowns of available-for-sale investment securities
totaled $141.0 million and $257.1 million for 2009 and 2008,
respectively. We purchased $122.9 million and $254.1 million in
available-for-sale investment securities during 2009 and 2008,
respectively. During 2008 our purchases and then subsequent
maturities of available-for-sale securities were substantially higher than the
current year due to activity in short-term investments which was necessary to
meet our pledging needs.
Deposit
flows are generally affected by the level of interest rates, the interest rates
and products offered by local competitors, and other factors. The net
decrease in total deposits was $4.7 million for 2009 compared to an increase of
$156.0 million for 2008, of which $108.5 million resulted from the acquisition
of Partners Bank in October 2008.
Liquidity
management is both a daily and long-term function of business
management. If we require funds beyond our ability to generate them
internally, borrowing agreements exist with the Federal Home Loan Bank of
Chicago, which provides an additional source of funds. At December
31, 2009, we had $39.9 million in advances from the Federal Home Loan Bank of
Chicago and an available borrowing limit of approximately $58.8
million. Additionally, we will sell investment securities under
agreements to repurchase (commonly referred to as “reverse repurchase
agreements”) if we require additional liquidity. At December 31, 2009, our
repurchase agreements totaled $18.9 million.
First
Clover Leaf Bank is required to maintain certain minimum capital requirements
under Office of Thrift Supervision regulations. Failure by a savings
institution to meet minimum capital requirements can result in certain mandatory
and possible discretionary actions by regulators, which, if undertaken, could
have a direct material effect on First Clover Leaf Bank’s financial
statements. First Clover Leaf Bank was considered “well-capitalized”
at December 31, 2009. See Note 14 to the Consolidated Financial
Statements for additional discussion of capital requirements.
At
December 31, 2009, we had outstanding commitments to extend credit of $41.7
million and standby letters of credit of $6.4 million. At December
31, 2009, certificates of deposit scheduled to mature within one year totaled
$119.2 million. Based on prior experience, management believes that a
significant portion of such deposits will remain with First Clover Leaf Bank,
although there can be no assurance that this will be the case. In the
event a significant portion of our deposits are not retained, First Clover Leaf
Bank will have to utilize other funding sources, such as Federal Home Loan Bank
of Chicago advances, in order to maintain our level of
assets. Alternatively, First Clover Leaf Bank would reduce the level
of liquid assets, such as cash and cash equivalents. In addition, the
cost of such deposits may be significantly higher if market interest rates are
higher at the time of renewal.
Off-Balance
Sheet Arrangements
In the
ordinary course of business, First Clover Leaf Bank is a party to credit-related
financial instruments with off-balance sheet risk to meet the financing needs of
our customers. These financial instruments include commitments to
extend credit. First Clover Leaf Bank follows the same credit
policies in making commitments as it does for on-balance sheet
instruments.
Commitments
to extend credit are agreements to lend to a customer as long as there is no
violation of any condition established in the contract. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. The commitments for equity lines of credit
may
15
expire
without being drawn upon. Therefore, the total commitment amounts do not
necessarily represent future cash requirements. The amount of collateral
obtained, if it is deemed necessary by First Clover Leaf Bank, is based on
management’s credit evaluation of the customer.
Unfunded
commitments under construction lines of credit for residential and multi-family
properties are commitments for possible future extensions of credit to existing
customers. These lines of credit are uncollateralized and usually do not contain
a specified maturity date and may not be drawn upon to the total extent to which
First Clover Leaf Bank is committed.
At
December 31, 2009 and 2008, First Clover Leaf Bank had $41.7 million and $53.4
million, respectively, of commitments to extend credit, and $6.4 million and
$4.3 million, respectively, of standby letters of credit.
Contractual
Obligations. In the ordinary course of our operations, we
enter into certain contractual obligations. Such obligations include
agreements with respect to borrowed funds and deposit liabilities, agreements
with respect to investments, and agreements with respect to securities sold
under agreements to repurchase.
The
following table summarizes our significant fixed and determinable contractual
obligations and other funding needs by payment date at December 31,
2009. The payment amounts represent those amounts due to the
recipient and do not include any unamortized premiums or discounts or other
similar carrying amount adjustments.
Payments
Due by Period
|
||||||||||||||||||||
Contractual
Obligations
|
Less
than
One
Year
|
More
than One Year through Three Years
|
More
than Three Years through Five Years
|
More
than
Five
Years
|
Total
|
|||||||||||||||
(In
thousands)
|
||||||||||||||||||||
Federal
Home Loan Bank advances
|
$ | 23,016 | $ | 9,491 | $ | 6,461 | $ | 956 | $ | 39,924 | ||||||||||
Subordinated
debentures
|
— | — | — | 3,930 | 3,930 | |||||||||||||||
Certificates
of deposit
|
119,160 | 71,233 | 8,591 | 43 | 199,027 | |||||||||||||||
Securities
sold under agreements to repurchase
|
18,936 | — | — | — | 18,936 | |||||||||||||||
Total
|
$ | 161,112 | $ | 80,724 | $ | 15,052 | $ | 4,929 | $ | 261,817 |
Recent
Accounting Pronouncements
See Note
1 to the Consolidated Financial Statements.
Impact
of Inflation and Changing Prices
The
consolidated financial statements and related notes of First Clover Leaf
Financial Corp. have been prepared in accordance with accounting principles
generally accepted in the United States of America ("GAAP"). GAAP generally
requires the measurement of financial position and operating results in terms of
historical dollars without consideration for changes in the relative purchasing
power of money over time due to inflation. The impact of inflation is reflected
in the increased cost of our operations. Unlike industrial companies, our assets
and liabilities are primarily monetary in nature. As a result, changes in market
interest rates have a greater impact on performance than the effects of
inflation.
16
McGladrey
& Pullen
Certified
Public Accountants
First
Clover Leaf Financial Corp. and Subsidiary
Consolidated
Financial Statements
12.31.09
McGladrey
& Pullen LLP is a member firm of RSM International -
an
affiliation of separate and independent legal entities.
Contents
|
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
Consolidated
Financial Statements
|
|
Consolidated
balance sheets
|
F-2
|
Consolidated
statements of operations
|
F-3
|
Consolidated
statements of stockholders’ equity
|
F-4
|
Consolidated
statements of cash flows
|
F-5 and
F-6
|
Notes
to consolidated financial statements
|
F-7
– F-37
|
Report
of Independent Registered Public Accounting Firm on the Supplementary
Information
|
F-38
|
Supplementary
Information
|
|
Consolidating
balance sheet information
|
F-39
|
Consolidating
statement of income information
|
F-40
|
McGladrey
& Pullen
Certified
Public Accountants
Report
of Independent Registered Public Accounting Firm
To the
Board of Directors
First
Clover Leaf Financial Corp. and Subsidiary
Edwardsville,
Illinois
We have
audited the accompanying consolidated balance sheets of First Clover Leaf
Financial Corp. and Subsidiary (the Company) as of December 31, 2009 and 2008,
and the related consolidated statements of operations, stockholders’ equity, and
cash flows for the years then ended. 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 the standards of the Public Company
Accounting Oversight Board (United States). 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 the Company as of December
31, 2009 and 2008, and the results of their operations and their cash flows for
the years then ended, in conformity with U.S. generally accepted accounting
principles.
We were
not engaged to examine managements’ assessment of the effectiveness of the
Company’s internal control over financial reporting as of December 31, 2009,
included in the accompanying management’s report on internal control over
financial reporting and, accordingly, we do not express an opinion
thereon.
/s/
McGladrey & Pullen, LLP
Champaign,
Illinois
March 31,
2010
McGladrey
& Pullen LLP is a member firm of RSM International -
an
affiliation of separate and independent legal entities.
F-1
Consolidated
Balance Sheets
December
31, 2009 and 2008
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 14,104,442 | $ | 19,290,559 | ||||
Interest-earning
deposits
|
14,306,726 | 13,562,730 | ||||||
Federal
funds sold
|
19,585,586 | 34,282,095 | ||||||
Total
cash and cash equivalents
|
47,996,754 | 67,135,384 | ||||||
Interest-earning
time deposits
|
- | 5,210,461 | ||||||
Securities
available for sale
|
86,407,138 | 103,567,578 | ||||||
Federal
Home Loan Bank stock
|
6,306,273 | 6,306,273 | ||||||
Loans,
net of allowance for loan losses of $6,316,829 and
$3,895,246
|
||||||||
at
December 31, 2009 and 2008, respectively
|
410,110,923 | 430,678,727 | ||||||
Loans
held for sale
|
1,787,900 | 240,000 | ||||||
Property
and equipment, net
|
11,096,748 | 12,512,865 | ||||||
Accrued
interest receivable
|
2,183,520 | 2,461,320 | ||||||
Prepaid
Federal Deposit Insurance Corporation insurance premiums
|
2,993,995 | 54,851 | ||||||
Goodwill
|
11,385,323 | 20,685,323 | ||||||
Core
deposit intangible
|
1,480,001 | 1,948,001 | ||||||
Foreclosed
assets
|
1,084,548 | 632,796 | ||||||
Mortgage
servicing rights
|
680,776 | 657,660 | ||||||
Other
assets
|
2,012,715 | 1,233,555 | ||||||
Total
assets
|
$ | 585,526,614 | $ | 653,324,794 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Liabilities:
|
||||||||
Deposits:
|
||||||||
Noninterest
bearing
|
$ | 49,533,776 | $ | 24,994,196 | ||||
Interest
bearing
|
393,020,692 | 422,308,722 | ||||||
Total
deposits
|
442,554,468 | 447,302,918 | ||||||
Federal
Home Loan Bank advances
|
39,924,000 | 49,967,919 | ||||||
Securities
sold under agreements to repurchase
|
18,936,168 | 55,103,313 | ||||||
Subordinated
debentures
|
3,930,208 | 3,886,144 | ||||||
Accrued
interest payable
|
1,211,552 | 1,245,555 | ||||||
Other
liabilities
|
2,041,941 | 2,162,236 | ||||||
Total
liabilities
|
508,598,337 | 559,668,085 | ||||||
Commitments,
Contingencies and Credit Risk (Note 15)
|
||||||||
Stockholders'
Equity:
|
||||||||
Preferred stock, $.10 par value, 10,000,000 shares authorized, no shares issued | - | - | ||||||
Common
stock, $.10 par value, 20,000,000 shares authorized, 10,142,123 shares
issued
|
1,014,212 | 1,014,212 | ||||||
Additional
paid-in capital
|
81,360,749 | 81,339,895 | ||||||
Retained
earnings
|
12,451,069 | 23,230,811 | ||||||
Accumulated
other comprehensive income
|
1,726,434 | 1,195,673 | ||||||
Unearned
Employee Stock Ownership Plan shares
|
(614,932 | ) | (658,856 | ) | ||||
Treasury
stock, at cost; 2009 2,181,600 shares; 2008 1,348,370
shares
|
(19,009,255 | ) | (12,465,026 | ) | ||||
Total
stockholders' equity
|
76,928,277 | 93,656,709 | ||||||
Total
liabilities and stockholders' equity
|
$ | 585,526,614 | $ | 653,324,794 |
See
Accompanying Notes to Consolidated Financial Statements.
F-2
First
Clover Leaf Financial Corp. and Subsidiary
Consolidated
Statements of Operations
Years
Ended December 31, 2009 and 2008
2009
|
2008
|
|||||||
Interest
and dividend income:
|
||||||||
Interest
and fees on loans
|
$ | 23,947,127 | $ | 20,824,362 | ||||
Securities:
|
||||||||
Taxable
interest income
|
3,309,871 | 2,814,235 | ||||||
Nontaxable
interest income
|
597,601 | 271,419 | ||||||
Interest-earning
deposits, federal funds sold, and other
|
153,596 | 776,086 | ||||||
Total interest
and dividend income
|
28,008,195 | 24,686,102 | ||||||
Interest
expense:
|
||||||||
Deposits
|
10,251,782 | 10,814,018 | ||||||
Federal
Home Loan Bank advances
|
1,651,067 | 958,422 | ||||||
Securities
sold under agreements to repurchase
|
59,193 | 373,560 | ||||||
Subordinated
debentures
|
298,286 | 298,982 | ||||||
Total interest
expense
|
12,260,328 | 12,444,982 | ||||||
Net
interest income
|
15,747,867 | 12,241,120 | ||||||
Provision
for loan losses
|
5,553,990 | 776,866 | ||||||
Net
interest income after provision for loan losses
|
10,193,877 | 11,464,254 | ||||||
Other
income:
|
||||||||
Service
fees on deposit accounts
|
322,017 | 245,221 | ||||||
Other
service charges and fees
|
277,691 | 190,537 | ||||||
Loan
servicing fees
|
183,209 | 117,970 | ||||||
Gain
on sale of loans
|
577,828 | 240,923 | ||||||
Other
|
56,940 | 14,565 | ||||||
1,417,685 | 809,216 | |||||||
Other
expenses:
|
||||||||
Compensation
and employee benefits
|
4,508,815 | 3,641,782 | ||||||
Occupancy
expense
|
1,449,030 | 1,097,578 | ||||||
Data
processing services
|
565,572 | 479,275 | ||||||
Director
fees
|
212,050 | 245,550 | ||||||
Professional
fees
|
858,880 | 579,720 | ||||||
Federal
Deposit Insurance Corporation insurance premiums
|
773,284 | 97,307 | ||||||
Amortization
of core deposit intangible
|
468,000 | 447,000 | ||||||
Amortization
of mortgage servicing rights
|
271,822 | 89,019 | ||||||
Goodwill
impairment
|
9,300,000 | - | ||||||
Impairment
loss on assets
|
475,283 | - | ||||||
Other
|
1,643,680 | 1,408,280 | ||||||
20,526,416 | 8,085,511 | |||||||
Income
(loss) before income taxes
|
(8,914,854 | ) | 4,187,959 | |||||
Income
taxes
|
(92,177 | ) | 1,485,525 | |||||
Net
income (loss)
|
$ | (8,822,677 | ) | $ | 2,702,434 | |||
Basic
earnings (losses) per share
|
$ | (1.08 | ) | $ | 0.33 | |||
Diluted
earnings (losses) per share
|
$ | (1.08 | ) | $ | 0.33 |
See
Accompanying Notes to Consolidated Financial Statements.
F-3
First
Clover Leaf Financial Corp. and Subsidiary
Consolidated
Statements of Stockholders' Equity
Years
Ended December 31, 2009 and 2008
Common
Stock
|
Additional
Paid-in Capital
|
Retained
Earnings
|
Accumulated
Other Comprehensive Income
|
Unearned
Employee Stock Ownership Plan Shares
|
Treasury
Stock
|
Total
|
||||||||||||||||||||||
Balance,
December 31, 2007
|
907,403 | 71,039,791 | 22,522,223 | 242,750 | (645,318 | ) | (5,385,446 | ) | 88,681,403 | |||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | 2,702,434 | - | - | - | 2,702,434 | |||||||||||||||||||||
Other
comprehensive income, net of tax:
|
||||||||||||||||||||||||||||
Unrealized
gains on securities available for sale arising during period, net of taxes
of $559,019
|
- | - | - | 952,923 | - | - | 952,923 | |||||||||||||||||||||
Comprehensive
income
|
3,655,357 | |||||||||||||||||||||||||||
Issuance
of 1,068,092 shares of common stock
|
106,809 | 10,210,960 | - | - | - | - | 10,317,769 | |||||||||||||||||||||
Dividends
($0.24 per share)
|
- | - | (1,993,846 | ) | - | - | - | (1,993,846 | ) | |||||||||||||||||||
Purchase
of 857,170 shares of treasury stock
|
- | - | - | - | - | (7,079,580 | ) | (7,079,580 | ) | |||||||||||||||||||
Allocation
of ESOP shares
|
- | 89,144 | - | - | (13,538 | ) | - | 75,606 | ||||||||||||||||||||
Balance,
December 31, 2008
|
1,014,212 | 81,339,895 | 23,230,811 | 1,195,673 | (658,856 | ) | (12,465,026 | ) | 93,656,709 | |||||||||||||||||||
Comprehensive
income (loss):
|
||||||||||||||||||||||||||||
Net
loss
|
- | - | (8,822,677 | ) | - | - | - | (8,822,677 | ) | |||||||||||||||||||
Other
comprehensive income, net of tax:
|
||||||||||||||||||||||||||||
Unrealized
gains on securities available for sale arising during period, net of taxes
of $311,962
|
- | - | - | 530,761 | - | - | 530,761 | |||||||||||||||||||||
Comprehensive
loss
|
(8,291,916 | ) | ||||||||||||||||||||||||||
Dividends
($0.24 per share)
|
- | - | (1,957,065 | ) | - | - | - | (1,957,065 | ) | |||||||||||||||||||
Purchase
of 833,230 shares of treasury stock
|
- | - | - | - | - | (6,544,229 | ) | (6,544,229 | ) | |||||||||||||||||||
Allocation
of ESOP shares
|
- | 20,854 | - | - | 43,924 | - | 64,778 | |||||||||||||||||||||
Balance,
December 31, 2009
|
$ | 1,014,212 | $ | 81,360,749 | $ | 12,451,069 | $ | 1,726,434 | $ | (614,932 | ) | $ | (19,009,255 | ) | $ | 76,928,277 |
See
Accompanying Notes to Consolidated Financial Statements.
F-4
Consolidated
Statements of Cash Flows
Years
Ended December 31, 2009 and 2008
2009
|
2008
|
|||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
income (loss)
|
$ | (8,822,677 | ) | $ | 2,702,434 | |||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||
Deferred
income taxes
|
(1,392,486 | ) | 283,000 | |||||
Amortization
(accretion) of:
|
||||||||
Deferred
loan origination (fees) costs, net
|
41,844 | 80,338 | ||||||
Premiums
and discounts on securities
|
(86,758 | ) | (564,699 | ) | ||||
Core
deposit intangible
|
468,000 | 447,000 | ||||||
Mortgage
servicing rights
|
271,822 | 89,019 | ||||||
Amortization
of fair value adjustments on:
|
||||||||
Loans
|
(59,500 | ) | (277,000 | ) | ||||
Time
deposits
|
(143,500 | ) | (93,000 | ) | ||||
Federal
Home Loan Bank advances
|
(38,999 | ) | 9,000 | |||||
Subordinated
debt
|
44,064 | 44,064 | ||||||
Investment
securities
|
(55,400 | ) | (100,400 | ) | ||||
Property
& equipment
|
16,071 | 16,071 | ||||||
Goodwill
impairment
|
9,300,000 | - | ||||||
Impairment
loss on assets
|
475,283 | - | ||||||
Provision
for loan losses
|
5,553,990 | 776,866 | ||||||
Depreciation
|
704,813 | 551,814 | ||||||
ESOP
expense
|
64,778 | 75,606 | ||||||
Gain
on sale of loans
|
(577,828 | ) | (240,923 | ) | ||||
Loss
on sale of foreclosed assets
|
30,561 | 15,000 | ||||||
Proceeds
from sales of loans held for sale
|
28,497,476 | 15,417,291 | ||||||
Originations
of loans held for sale
|
(29,467,548 | ) | (15,416,368 | ) | ||||
Change
in assets and liabilities:
|
||||||||
Increase
in prepaid Federal Deposit Insurance Corporation insurance
premiums
|
(2,939,144 | ) | (47,135 | ) | ||||
Decrease
in accrued interest receivable
|
277,800 | 97,886 | ||||||
Increase
in mortgage servicing rights
|
(294,938 | ) | (159,623 | ) | ||||
Increase
in other assets
|
(262,896 | ) | (222,011 | ) | ||||
Decrease
in accrued interest payable
|
(34,003 | ) | (291,870 | ) | ||||
Increase
(decrease) in other liabilities
|
443,965 | (80,110 | ) | |||||
Net
cash flows provided by operating activities
|
2,014,790 | 3,112,250 | ||||||
Cash
Flows from Investing Activities:
|
||||||||
Proceeds
from maturity of interest-earning time deposits
|
25,847,832 | 17,744,286 | ||||||
Purchase
of interest-earning time deposits
|
(20,637,371 | ) | (12,906,689 | ) | ||||
Available
for sale securities:
|
||||||||
Purchases
|
(122,950,000 | ) | (254,090,000 | ) | ||||
Proceeds
from calls, maturities, and paydowns
|
141,023,571 | 257,091,594 | ||||||
Decrease
(increase) in loans, net of principal collected
|
13,487,667 | (45,626,674 | ) | |||||
Purchase
of property and equipment
|
(470,546 | ) | (4,058,551 | ) | ||||
Proceeds
from the sale of property and equipment
|
762,246 | - | ||||||
Proceeds
from the sale of foreclosed assets
|
1,061,490 | 285,000 | ||||||
Cash
paid in acquisition, net
|
- | (11,487,848 | ) | |||||
Net
cash flows provided by (used in) investing activities
|
38,124,889 | (53,048,882 | ) |
(Continued)
F-5
Consolidated
Statements of Cash Flows (Continued)
Years
Ended December 31, 2009 and 2008
2009
|
2008
|
|||||||
Cash
Flows from Financing Activities:
|
||||||||
Net
increase (decrease) in deposit accounts
|
$ | (4,604,950 | ) | $ | 47,526,998 | |||
Net
increase (decrease) in securities sold under agreements to
repurchase
|
(36,167,145 | ) | 26,092,869 | |||||
Proceeds
from Federal Home Loan Bank advances
|
5,000,000 | 30,000,000 | ||||||
Repayments
of Federal Home Loan Bank advances
|
(15,004,920 | ) | (4,000,000 | ) | ||||
Decrease
in Federal Funds purchased
|
- | (10,559,000 | ) | |||||
Repurchase
of common stock
|
(6,544,229 | ) | (7,079,580 | ) | ||||
Cash
dividends paid
|
(1,957,065 | ) | (1,993,846 | ) | ||||
Net
cash flows provided by (used in) financing activities
|
(59,278,309 | ) | 79,987,441 | |||||
Net
increase (decrease) in cash and cash equivalents
|
(19,138,630 | ) | 30,050,809 | |||||
Cash
and Cash Equivalents:
|
||||||||
Beginning
|
67,135,384 | 37,084,575 | ||||||
Ending
|
$ | 47,996,754 | $ | 67,135,384 | ||||
Supplemental
Schedule of Noncash Investing and Financing Activities:
|
||||||||
Common
stock issued in acquisition of Partners Financial Holdings,
Inc.
|
$ | - | $ | 10,317,769 | ||||
Assets
acquired in settlement of loans
|
1,543,803 | 932,796 | ||||||
Supplemental
Disclosures of Cash Flow Information:
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 12,432,766 | $ | 12,347,144 | ||||
Income
taxes, net of refunds
|
1,329,593 | 1,585,071 | ||||||
Net
cash received (paid) in acquisition:
|
||||||||
Cash
paid to Partners Financial shareholders
|
$ | - | $ | (10,360,224 | ) | |||
Acquisition
costs paid
|
- | (1,238,164 | ) | |||||
Cash
paid for options/warrants/severances
|
- | (1,568,276 | ) | |||||
- | (13,166,664 | ) | ||||||
Cash
and cash equivalents acquired
|
- | 1,678,816 | ||||||
Net
cash paid in acquisition
|
$ | - | $ | (11,487,848 | ) |
See
Accompanying Notes to Consolidated Financial Statements.
F-6
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
1.
|
Summary
of Significant Accounting Policies
|
First
Clover Leaf Financial Corp. (the Company) is a one-bank holding company, whose
savings bank subsidiary, First Clover Leaf Bank (the Bank), provides savings
deposits and loans to individual and corporate customers in Edwardsville,
Illinois and the surrounding communities. The Bank is subject to competition
from other financial institutions and nonfinancial institutions providing
financial products and services. Additionally, the Company and the Bank are
subject to the regulations of certain regulatory agencies and undergo periodic
examinations by those regulatory agencies.
Principles of
consolidation: The consolidated financial statements of First
Clover Leaf Financial Corp. and Subsidiary have been prepared in conformity with
U.S. generally accepted accounting principles and conform to predominate
practices in the banking industry.
The
consolidated financial statements include the accounts of First Clover Leaf
Financial Corp. and its wholly owned subsidiary, First Clover Leaf
Bank. The financial statements also include a wholly-owned entity on
a deconsolidated basis, First Clover Leaf Statutory Trust I. All
material intercompany accounts and transactions have been eliminated in the
consolidation.
Use of
estimates: In preparing the accompanying consolidated
financial statements, the Company’s management is required to make estimates and
assumptions which affect the reported amounts of assets and liabilities as of
the date of the balance sheet and reported amounts of revenue and expenses
during the reporting period. Actual results could differ from those estimates.
Material estimates that are particularly susceptible to significant change in
the near term relates to the determination of the allowance for loan losses, the
value of goodwill, and the fair value of investment securities.
Cash equivalents: For
purposes of reporting cash flows, cash and cash equivalents include cash on hand
and amounts due from banks, including cash items in process of clearing and
federal funds sold. Generally, federal funds are sold for one-day periods. Cash
flows from loans, deposits, and securities sold under agreements to repurchase
are treated as net increases or decreases in the statement of cash
flows.
The
Company is required to maintain reserve balances in cash or on deposit with the
Federal Reserve Bank. The total of those reserve balances were
approximately $3,117,000 and $5,400,000, respectively, at December 31, 2009 and
2008.
The
Company maintains its cash in bank deposit accounts which, at times, may exceed
federally insured limits. The Company has not experienced any losses in such
accounts. The Company believes it is not exposed to any significant credit risk
on cash and cash equivalents.
Interest-earning time
deposits: Interest-earning time deposits in banks are carried
at cost. The Bank did not have any interest-earning time deposits at
December 31, 2009. At December 31, 2008, interest-earning time
deposits amounted to $5,210,461.
F-7
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
1.
|
Summary
of Significant Accounting Policies
(Continued)
|
Securities: Securities
classified as available for sale are those debt securities that the Company
intends to hold for an indefinite period of time, but not necessarily to
maturity. Any decision to sell a security classified as available for
sale would be based on various factors, including significant movements in
interest rates, changes in the maturity mix of the Company’s assets and
liabilities, liquidity needs, regulatory capital considerations and other
similar factors. Securities available for sale are carried at fair
value, with unrealized gains and losses excluded from earnings and reported in
other comprehensive income.
Purchase
premiums and discounts are recognized in interest income using the interest
method over the terms of the securities. Declines in the fair value of available
for sale securities below their cost that are deemed to be other-than-temporary
are reflected in earnings as realized losses. In estimating other-than-temporary
impairment losses, management considers (1) the length of time and the extent to
which the fair value has been less than cost, (2) the financial condition and
near-term prospects of the issuer, and (3) the probability of the Company being
more-likely-than-not required to sell the securities prior to recovery of
amortized cost. Gains and losses on the sale of securities are
recorded on the trade date and are determined using the specific identification
method.
We assess
whether we intend to sell or it is more likely than not that we will be required
to sell a security before recovery of its amortized cost basis less any
current-period credit losses. For debt securities that are considered
other-than-temporarily impaired and that we do not intend to sell and will not
be required to sell prior to recovery of our amortized cost basis, we separate
the amount of the impairments into the amount that is credit related (credit
loss component) and the amount due to all other factors. The credit
loss component is recognized in earnings and is the difference between the
security’s amortized cost basis and the present value of its expected future
cash flows. The remaining difference between the security’s fair
value and the present value of future expected cash flows is due to factors that
are not credit related and is recognized in other comprehensive
income.
Federal Home Loan Bank
stock: The Company held Federal Home Loan Bank of Chicago
(FHLB) stock of $6.3 million for each of the years ended December 31, 2009 and
2008. The Company is required to maintain these equity securities as
a member of the FHLB and in amounts as required by this institution. These
equity securities are “restricted” in that they can only be sold back to the
respective institution or another member institution at par. Therefore, they are
less liquid than other tradable equity securities and their fair value is not
readily available. There has been no other-than-temporary write-downs
recorded.
Loans: The
Company grants mortgage, commercial and consumer loans to customers. A
substantial portion of the loan portfolio is represented by mortgage loans
throughout Edwardsville, Illinois and the surrounding area. The ability of the
Company’s debtors to honor their contracts is dependent upon the real estate and
general economic conditions in this area.
Loans
that management has the intent and ability to hold for the foreseeable future or
until maturity or pay-off generally are reported at their outstanding unpaid
principal balances adjusted for charge-offs, the allowance for loan losses, and
any deferred fees or costs on originated loans. A loan is considered
impaired when, based on current information and events, it is probable that the
Company will be unable to collect the scheduled payments of principal or
interest when due according to the contractual terms of the loan agreement.
Factors considered by management in determining impairment include payment
status, collateral value, and the probability of collecting scheduled principal
and interest payments when due. Loans that experience insignificant payment
delays and payment shortfalls generally are not classified as impaired.
Management determines the significance of payment delays and payment shortfalls
on a case-by-case basis, taking into consideration all of the circumstances
surrounding the loan and the borrower, including the length of the delay, the
reasons for the delay, the borrower’s prior payment record, and the amount of
the shortfall in relation to the principal and interest owed. Impairment is
measured on a loan by loan basis for commercial and construction loans by the
fair value of the collateral if the loan is collateral dependent.
F-8
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
1.
|
Summary
of Significant Accounting Policies
(Continued)
|
Large
groups of smaller balance homogeneous loans are collectively evaluated for
impairment. Accordingly, the Company does not separately identify individual
consumer and residential loans for impairment disclosures, unless such loans are
the subject of a restructuring agreement.
The
accrual of interest income is accrued on the unpaid principal balance. Loan
origination fees, net of certain direct origination costs, are deferred and
recognized as an adjustment of the related loan yield using the interest
method.
The
accrual of interest on mortgage and commercial loans is discontinued at the time
the loan is 90 days past due unless the credit is well-secured and in process of
collection. Other personal loans are typically charged off no later than 180
days past due. Past due status is based on contractual terms of the loan. In all
cases, loans are placed on non-accrual or charged-off at an earlier date if
collection of principal or interest is considered doubtful.
All
interest accrued but not collected for loans that are placed on non-accrual or
charged-off is reversed against interest income. The interest on these loans is
accounted for on the cash-basis or cost-recovery method, until qualifying for
return to accrual. Loans are returned to accrual status when all the principal
and interest amounts contractually due are brought current and future payments
are reasonably assured.
Loans held for
sale: Loans originated and intended for sale in the secondary
market are carried at the lower of cost or estimated fair value. Net
unrealized losses, if any, are recognized through a valuation allowance by
charges to income.
Allowance for loan
losses: The allowance for loan losses is established as losses
are estimated to have occurred through a provision for loan losses charged to
earnings. Loan losses are charged against the allowance when management believes
the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if
any, are credited to the allowance.
The
allowance for loan losses is evaluated on a regular basis by management and is
based upon management’s periodic review of the collectibility of the loans in
light of historical experience, the nature and volume of the loan portfolio,
adverse situations that may affect the borrower’s ability to repay, estimated
value of any underlying collateral and prevailing economic conditions. This
evaluation is inherently subjective as it requires estimates that are
susceptible to significant revision as more information becomes
available.
The
allowance consists of specific and general components. The specific component
relates to loans that are classified as doubtful, substandard or special mention
and also considered to be impaired. For such loans, an allowance is
established when the fair value of the collateral, less estimated costs to sell,
is lower than the carrying value of that loan for collateral dependent
loans. Impaired loans may also be valued based on a discounted cash
flow analysis. The general component covers non-impaired loans and is
based on historical loss experience adjusted for qualitative
factors.
Property and
equipment: Land is stated at cost. Property and equipment are
stated at cost less accumulated depreciation. Depreciation is determined under
the straight-line method over the following estimated useful lives of the
assets:
Years
|
|||
Building
and improvements
|
2 - 50 | ||
Furniture
and equipment
|
2 - 10 |
F-9
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
1.
|
Summary
of Significant Accounting Policies
(Continued)
|
Foreclosed
assets: Real estate acquired through foreclosure or deed in
lieu of foreclosure represents specific assets to which the Bank has acquired
legal title in satisfaction of indebtedness. Such real estate is recorded at the
property’s fair value at the date of foreclosure. Initial valuation adjustments,
if any, are charged against the allowance for losses on loans. Property is
evaluated regularly to ensure the recorded amount is supported by its current
fair value. Subsequent declines in estimated fair value are charged to expense
when incurred. Revenues and expenses related to holding and operating these
properties are included in operations. There was approximately $1.1
million and $633,000, respectively, in foreclosed assets at December 31, 2009
and 2008.
Mortgage servicing
rights: Servicing assets are recognized as separate assets
when rights are acquired through purchase or through sale of financial
assets. For sales of mortgage loans, a portion of the cost of
originating the loan is allocated to the servicing right based on relative fair
value. Fair value is based on market prices for comparable mortgage servicing
contracts, when available, or alternatively, is based on a valuation model that
calculates the present value of estimated future net servicing income. The
valuation model incorporates assumptions that market participants would use in
estimating future net servicing income, such as the cost to service, the
discount rate, the custodial earnings rate, an inflation rate, ancillary income,
prepayment speeds and default rates and losses. Servicing assets are evaluated
for impairment based upon the fair value of the rights as compared to amortized
cost. To determine impairment the Company applies a pooling methodology to the
servicing valuation, in which loans with similar characteristics are “pooled”
together for valuation purposes. Once pooled, each grouping of loans
is evaluated on a discounted earnings basis to determine the present value of
future earnings that a purchaser could expect to realize from the
portfolio. Earnings are projected from a variety of sources including
loan servicing fees, interest earned on float, net interest earned on escrows,
miscellaneous income and costs to service the loans. If the Company
later determines that all or a portion of the impairment no longer exists for a
particular pool, a reduction of the allowance may be recorded as an increase to
income. Capitalized servicing rights are reported in other assets and are
amortized in proportion to, and over the period of, the estimated future net
servicing income of the underlying financial assets.
Goodwill: Goodwill
arising from business combinations represents the value attributable to
unidentifiable intangible elements in the business acquired. Goodwill
recorded by First Clover Leaf in connection with its acquisitions relates to the
inherent value in the businesses acquired and this value is dependent upon First
Clover Leaf’s ability to provide quality, cost effective services in a
competitive market place. The continued value of recorded goodwill is
impacted by the value of our stock and continued profitability of the
organization. In the event that the stock price experiences
significant declines or the operations of the company lack profitability an
impairment of goodwill would need to be recognized. Any impairment
recognized would adversely impact earnings in the period in which it is
recognized.
Goodwill
is tested annually for impairment, or more frequently if events or changes in
circumstances indicate there may be an impairment. If the carrying
amount of the reporting unit goodwill exceeds its fair value, an impairment loss
is recognized in an amount equal to that excess. Operations of the
Company are managed and financial performance is evaluated on a company-wide
basis. As a result, all of the Company’s operations are considered by
management to be aggregated in one reporting unit. Accordingly, all
goodwill will be assigned to the operations of the Company as one reporting
unit. Management has elected September 30th as
the date for our annual impairment analysis. As a result of an
interim analysis at June 30, 2009, an impairment of $9.3 million was
recorded. At our annual impairment assessment date of September 30,
2009, no additional impairment existed.
Core deposit
intangible: Core deposit intangible represents the value of
acquired customer relationships. The balances created from our 2006
acquisition and our 2008 acquisition are being amortized over 7.6 and 9.7 years,
respectively, using the double declining balance method.
F-10
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Income
taxes: Deferred income tax assets and liabilities are computed
annually for differences between the financial statement and tax bases of assets
and liabilities that will result in taxable or deductible amounts in the future
based on enacted tax laws and rates applicable to the periods in which the
differences are expected to affect taxable income. Valuation allowances are
established when necessary to reduce deferred tax assets to amounts which are
more likely than not realizable. Deferred tax assets and liabilities are
adjusted for the effects of changes in tax laws and rates on the date of
enactment. Income tax expense is the tax payable or refundable for the period
plus or minus the change during the period in deferred tax assets and
liabilities.
In June
2006, the Financial Accounting Standards Board (“FASB”) issued authoritative
guidance which became effective for the Company on January 1,
2007. The guidance prescribes recognition and measurement of tax
positions taken or expected to be taken in a tax return. For those
benefits to be recognized, a tax position must be more-likely-than-not to be
sustained upon examination by taxing authorities. The amount
recognized is measured as the largest amount of benefit that is greater than 50%
likely of being recognized upon ultimate settlement. The Company has
no uncertain tax positions for which a liability has been recorded.
Earnings (losses) per common
share: Basic earnings (losses) per share represents net income
(loss) available to common stockholders divided by the weighted average number
of common shares outstanding. Employee stock ownership plan shares,
which are committed to be released, are considered outstanding for basic and
diluted earnings per share. Unallocated shares of the employee stock ownership
plan are not considered as outstanding for basic or diluted earnings per share.
Diluted earnings per share reflect additional common shares that would have been
outstanding if dilutive potential common shares had been issued.
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Net
earnings (losses) available to common stockholders
|
$ | (8,822,677 | ) | $ | 2,702,434 | |||
Basic
potential common shares:
|
||||||||
Weighted
average shares outstanding
|
8,274,830 | 8,409,109 | ||||||
Weighted
average unallocated Employee Stock Ownership
|
||||||||
Plan
shares
|
(124,322 | ) | (132,835 | ) | ||||
Basic
weighted average shares outstanding
|
8,150,508 | 8,276,274 | ||||||
Dilutive
potential common shares
|
- | - | ||||||
Diluted
weighted average shares outstanding
|
8,150,508 | 8,276,274 | ||||||
Basic
and diluted earnings (losses) per share
|
$ | (1.08 | ) | $ | 0.33 |
Segment
reporting: Management views the Company as one operating
segment, therefore, separate reporting of financial segment information is not
considered necessary. Management approaches the Company as one business
enterprise which operates in a single economic environment since the products
and services, types of customers and regulatory environment all have similar
characteristics.
Fair value
measurements: Fair values of financial instruments are
estimated using relevant market information and other assumptions, as more fully
disclosed in Note 17. Fair value estimates involve uncertainties and
matters of significant judgment. Changes in assumptions or in market
conditions could significantly affect the estimates.
F-11
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
1.
|
Summary
of Significant Accounting Policies
(Continued)
|
Recent accounting
pronouncements: The following accounting standards were
recently issued relating to the financial services industry:
In June
2009, the FASB issued revised guidance for accounting for the transfers of
financial assets. The guidance removes the concept of a qualifying
special-purpose entity. This guidance also clarifies the requirements
for isolation and limitations on portions of financial assets eligible for sale
accounting. This guidance is effective for fiscal years beginning
after November 15, 2009. The adoption of this guidance is not
expected to have a material impact on the Company’s financial position, results
of operations or cash flows.
In August
2009, the FASB issued ASU 2009-05, Fair Value Measurements and
Disclosures (Topic 820)—Measuring Liabilities at Fair
Value. ASU 2009-05 provides clarification that in
circumstances in which a quoted price in an active market for the identical
liability is not available, a reporting entity is required to measure fair value
of such liability using one or more of the techniques prescribed by the
update. The Company is currently evaluating the impact that adoption
will have on the Company’s consolidated financial statements.
Reclassifications: Certain
reclassifications have been made to the balances, with no effect on net income
(loss) or stockholders’ equity, as of and for the year ended December 31, 2008,
to be consistent with the classifications adopted as of and for the year ended
December 31, 2009.
F-12
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
2.
|
Business
Combination
|
On
October 10, 2008, the Company acquired Partners Financial Holdings Inc.
(Partners), the parent company of Partners Bank. Stockholders of
Partners received total merger consideration of $20.7 million, consisting of
1,068,092 shares of First Clover Leaf common stock and $10.4 million of cash, or
$9.66 of merger consideration per share of Partners. The Company
incurred acquisition costs of $1.2 million. In addition, First Clover
Leaf paid $1.6 million in cash for outstanding Partners options, warrants and
severances. The Partners acquisition was accounted for using the
purchase method under SFAS No. 141, Business
Combinations. Fair value adjustments on the assets acquired
and liabilities assumed will be depreciated or amortized as applicable, over the
estimated useful lives of the related assets and liabilities. The
core deposit intangible of $867,000 will be amortized over 9.7 years using the
double declining balance method, and goodwill was recorded for $11.3
million.
The
statement of operations for the year ended December 31, 2008 includes the
results of operations of the acquired entity from October 11, 2008 through
December 31, 2008.
The
following pro forma information, including the effects of the purchase
accounting adjustments and assumed impact of additional borrowings, summarizes
the results of operations for the year ended December 31, 2008 as though the
Partners acquisition had been completed as of the beginning of the
year. Since no consideration was given to operational efficiencies or
expanded products and services, the pro forma summary information does not
necessarily reflect the results of operations as they would have been obtained
if the acquisition had occurred on the date indicated.
2008
|
||||
Total
interest income
|
$ | 31,146,186 | ||
Total
interest expense
|
16,008,675 | |||
15,137,511 | ||||
Provision
for loan losses
|
994,000 | |||
Other
income
|
1,026,869 | |||
Other
expenses
|
10,297,058 | |||
Income
before income taxes
|
4,873,322 | |||
Income
taxes
|
1,976,700 | |||
Net
income
|
$ | 2,896,622 | ||
Proforma
basic and diluted earnings per share
|
$ | 0.32 | ||
Proforma
basic and diluted average shares outstanding
|
9,134,740 |
F-13
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
3.
|
Securities
|
The
amortized cost and fair values of securities available for sale, with gross
unrealized gains and losses, are summarized as follows:
December
31, 2009
|
||||||||||||||||
Amortized
Cost
|
Gross
Unrealized Gains
|
Gross
Unrealized (Losses)
|
Fair
Value
|
|||||||||||||
U.S.
government agency obligations
|
$ | 47,783,283 | $ | 770,854 | $ | (39,618 | ) | $ | 48,514,519 | |||||||
Corporate
bonds
|
2,596,146 | 45,710 | (95,938 | ) | 2,545,918 | |||||||||||
State
and municipal securities
|
14,468,352 | 910,564 | - | 15,378,916 | ||||||||||||
Other
securities
|
3,501 | - | - | 3,501 | ||||||||||||
Mortgage-backed
securities
|
18,815,746 | 1,148,552 | (14 | ) | 19,964,284 | |||||||||||
$ | 83,667,028 | $ | 2,875,680 | $ | (135,570 | ) | $ | 86,407,138 | ||||||||
December
31, 2008
|
||||||||||||||||
U.S.
government agency obligations
|
$ | 58,413,597 | $ | 965,204 | $ | (32,656 | ) | $ | 59,346,145 | |||||||
Corporate
bonds
|
3,093,991 | - | (264,725 | ) | 2,829,266 | |||||||||||
State
and municipal securities
|
12,238,209 | 303,990 | (91,616 | ) | 12,450,583 | |||||||||||
Other
securities
|
75,251 | - | - | 75,251 | ||||||||||||
Mortgage-backed
securities
|
27,848,619 | 1,018,724 | (1,010 | ) | 28,866,333 | |||||||||||
$ | 101,669,667 | $ | 2,287,918 | $ | (390,007 | ) | $ | 103,567,578 |
F-14
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
3.
|
Securities
(Continued)
|
Unrealized
losses and fair value, aggregated by investment category and length of time that
individual securities have been in a continuous unrealized loss position as of
December 31, 2009 and 2008, are summarized as follows:
2009
|
||||||||||||||||||||||||
Less
than 12 Months
|
12
Months or More
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
Securities
available for sale:
|
||||||||||||||||||||||||
U.S.
government agency obligations
|
$ | 8,469,750 | $ | 37,800 | $ | 1,995,000 | $ | 1,818 | $ | 10,464,750 | $ | 39,618 | ||||||||||||
Corporate
bonds
|
- | - | 751,062 | 95,938 | 751,062 | 95,938 | ||||||||||||||||||
Mortgage-backed
securities
|
8,254 | 14 | - | - | 8,254 | 14 | ||||||||||||||||||
$ | 8,478,004 | $ | 37,814 | $ | 2,746,062 | $ | 97,756 | $ | 11,224,066 | $ | 135,570 | |||||||||||||
2008 | ||||||||||||||||||||||||
Less
than 12 Months
|
12
Months or More
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
Securities
available for sale:
|
||||||||||||||||||||||||
U.S.
government agency obligations
|
$ | 4,996,362 | $ | 32,656 | $ | - | $ | - | $ | 4,996,362 | $ | 32,656 | ||||||||||||
Corporate
bonds
|
2,152,307 | 94,684 | 676,959 | 170,041 | 2,829,266 | 264,725 | ||||||||||||||||||
State
and municipal securities
|
1,657,919 | 91,616 | - | - | 1,657,919 | 91,616 | ||||||||||||||||||
Mortgage-backed
securities
|
297,325 | 1,010 | - | - | 297,325 | 1,010 | ||||||||||||||||||
$ | 9,103,913 | $ | 219,966 | $ | 676,959 | $ | 170,041 | $ | 9,780,872 | $ | 390,007 |
Management
evaluates the investment portfolio on at least a quarterly basis to determine if
investments have suffered an other-than-temporary decline in value. In addition,
management monitors market trends, investment grades, bond defaults and other
circumstances to identify trends and circumstances that might impact the
carrying value of equity securities.
At
December 31, 2009, the Company had 11 securities in an unrealized loss position
which included: eight U.S. government sponsored agency obligations, two
corporate bonds, and one mortgage-backed security. These securities
had an aggregate depreciation of 1.19% from the Company’s amortized cost
basis. The unrealized losses resulted from changes in market interest
rates and liquidity, not from changes in the probability of contractual cash
flows. The Company does not intend to sell the securities, and it is
not more-likely-than-not that the Company will be required to sell the
securities prior to recovery of amortized cost. Full collection of
the amounts due according to the contractual terms of the securities is
expected; therefore, the Company does not consider these investments to be
other-than-temporarily impaired at December 31, 2009.
F-15
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
3.
|
Securities
(Continued)
|
The
amortized cost and fair value at December 31, 2009, by contractual maturity, are
shown below. Maturities may differ from contractual maturities in
mortgage-backed securities because the mortgages underlying the securities may
be called or repaid without any penalties. Therefore, stated maturities are not
disclosed.
Available
for Sale
|
||||||||
Amortized
|
Fair
|
|||||||
Cost
|
Value
|
|||||||
Due
in one year or less
|
$ | 4,267,495 | $ | 4,319,290 | ||||
Due
after one year through five years
|
37,996,825 | 39,029,287 | ||||||
Due
after five years through ten years
|
18,543,892 | 19,035,272 | ||||||
Due
after ten years
|
4,039,569 | 4,055,504 | ||||||
Mortgage-backed
securities
|
18,815,746 | 19,964,284 | ||||||
Other
securities
|
3,501 | 3,501 | ||||||
$ | 83,667,028 | $ | 86,407,138 |
Securities
with a carrying amount of approximately $78,977,000 and $86,796,000 were pledged
to secure deposits as required or permitted by law at December 31, 2009 and
2008, respectively.
Note
4.
|
Loans
|
The
components of loans, including loans held for sale, are as follows:
At
December 31,
|
||||||||
2009
|
2008
|
|||||||
Real
estate loans:
|
||||||||
One-to-four-family,
including loans held for sale
|
$ | 98,080,406 | $ | 110,925,168 | ||||
Multi-family
|
20,946,534 | 18,150,435 | ||||||
Commercial
|
179,923,276 | 168,432,417 | ||||||
Construction
and land
|
45,447,453 | 52,337,453 | ||||||
344,397,669 | 349,845,473 | |||||||
Consumer:
|
||||||||
Automobile
|
1,383,023 | 1,317,978 | ||||||
Home
equity
|
9,870,907 | 7,144,922 | ||||||
Other
|
1,223,508 | 1,806,881 | ||||||
12,477,438 | 10,269,781 | |||||||
Commercial
business
|
63,134,579 | 78,159,496 | ||||||
Total
gross loans
|
420,009,686 | 438,274,750 | ||||||
Less
undisbursed portion of construction loans
|
(1,772,947 | ) | (3,401,803 | ) | ||||
Less
deferred loan origination fees, net
|
(21,087 | ) | (58,974 | ) | ||||
Less
allowance for loan losses
|
(6,316,829 | ) | (3,895,246 | ) | ||||
$ | 411,898,823 | $ | 430,918,727 |
F-16
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
4.
|
Loans
(Continued)
|
The loan
portfolio includes a concentration of loans in commercial real estate amounting
to approximately $179,923,000 and $168,432,000 as of December 31, 2009 and 2008,
respectively. The loans are expected to be repaid from cash flows or
from proceeds from the sale of selected assets of the borrowers. The
concentration of credit with commercial real estate is taken into consideration
by management in determining the allowance for loan losses. The
Company’s opinion as to the ultimate collectibility of these loans is subject to
estimates regarding future cash flows from operations and the value of the
property, real and personal, pledged as collateral. These estimates
are affected by changing economic conditions and the economic prospects of
borrowers.
On
occasion, the Company originates loans secured by single-family dwellings with
high loan to value ratios exceeding 90%. The Company does not
consider the level of such loans to be a significant concentration of credit as
of December 31, 2009 or 2008.
An
analysis of the allowance for loan losses follows:
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Balance,
beginning
|
$ | 3,895,246 | $ | 1,897,945 | ||||
Allowance
acquired in business combination
|
- | 1,475,876 | ||||||
Provision
for loan losses
|
5,553,990 | 776,866 | ||||||
Loans
charged-off
|
(3,134,605 | ) | (271,403 | ) | ||||
Recoveries
|
2,198 | 15,962 | ||||||
Balance,
ending
|
$ | 6,316,829 | $ | 3,895,246 |
The
acquired allowance was reviewed prior to the acquisition. The
acquired allowance was related to homogeneous loan pools and performing
commercial loans. The amount of the allowance that was carried over
contained no specific reserves and was related to the loan portfolio for which
management had performed an analysis and determined there to be no evidence of
deterioration in credit quality.
The Bank
has had, and may be expected to have in the future, banking transactions in the
ordinary course of business with directors, principal officers, their immediate
families and companies in which they have a 10% or more beneficial ownership. In
the opinion of management, these loans including the undisbursed commitments are
made with substantially the same terms, including interest rate and collateral
as those prevailing for comparable transactions with other customers and do not
involve more than the normal risk of collectibility. Changes in these loans for
the years ended December 31, 2009 and 2008 are summarized as
follows:
2009
|
2008
|
|||||||
Balance,
beginning of year
|
$ | 11,718,292 | $ | 11,595,024 | ||||
Additions
|
1,501,456 | 1,637,289 | ||||||
Repayments
|
(3,158,841 | ) | (1,514,021 | ) | ||||
Balance,
end of year
|
$ | 10,060,907 | $ | 11,718,292 |
F-17
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
4.
|
Loans
(Continued)
|
The
following table presents data on impaired loans, in accordance with FASB ASC
Topic 310 and non-accrual loans:
December
31,
|
||||||||
2009
|
2008
|
|||||||
Impaired
loans for which there is a related allowance for loan
losses
|
$ | 17,260,097 | $ | 2,973,652 | ||||
Impaired
loans for which there is no related allowance for loan
losses
|
8,248,180 | 1,679,453 | ||||||
Total
impaired loans
|
$ | 25,508,277 | $ | 4,653,105 | ||||
Allowance
for loan losses for impaired loans included in the allowance for loan
losses
|
$ | 1,909,854 | $ | 505,942 | ||||
Average
recorded investment in impaired loans
|
$ | 17,731,303 | $ | 5,536,048 | ||||
Cash
basis income recognized from impaired loans
|
$ | 1,003,905 | $ | 234,716 | ||||
Loans
contractually past due over 90 days and still accruing
interest
|
$ | 2,580,077 | $ | 763,659 | ||||
Loans
no longer accruing interest, not included in impaired
|
$ | 1,043,432 | $ | 2,116,553 | ||||
Loans
no longer accruing interest, included in impaired
|
$ | 10,689,777 | $ | 3,500,954 |
Note
5.
|
Property
and Equipment
|
The
components of property and equipment are as follows:
December
31,
|
||||||||
2009
|
2008
|
|||||||
Land
|
$ | 1,874,648 | $ | 1,992,392 | ||||
Buildings
and improvements
|
9,107,791 | 9,300,394 | ||||||
Construction
in process
|
14,896 | 1,017,514 | ||||||
Furniture
and equipment
|
1,788,978 | 1,644,342 | ||||||
12,786,313 | 13,954,642 | |||||||
Less
accumulated depreciation
|
1,689,565 | 1,441,777 | ||||||
$ | 11,096,748 | $ | 12,512,865 |
Depreciation
expense for the years ended December 31, 2009, and 2008 amounted to $704,813 and
$551,814, respectively.
During
the first quarter of 2009, the building addition and renovation at one of our
existing facilities in Edwardsville, Illinois was completed. Total
cost of the building addition and renovation was $1.1 million. During
2009, the Company sold one building which had been acquired through the Partners
acquisition. Sale of that building and its related equipment resulted
in a $1.2 million decline in our property and equipment.
F-18
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
6.
|
Mortgage
Servicing Rights
|
Loans
serviced for others are not included in the accompanying consolidated balance
sheets. The unpaid principal balances of mortgage and other loans
serviced for others were approximately $70,914,000 and $62,043,000 at December
31, 2009 and 2008, respectively.
The fair
values of these servicing rights were approximately $680,000 and $658,000,
respectively, at December 31, 2009 and 2008. The fair value of
servicing rights was determined using a discount rate of 8.00%, monthly
prepayment speeds ranging from 1.75% to 3.63%, depending on the stratification
of the specific right, ancillary income of $48.00 per loan annually, and
incremental cost to service of $42.50 per loan annually. The
ancillary income and cost to service assumptions include projected loan
defaults.
The
following summarizes the activity pertaining to mortgage servicing rights along
with the aggregate activity in related valuation allowances:
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Balance,
beginning
|
$ | 657,660 | $ | 404,441 | ||||
Balance
acquired in business combination
|
- | 182,615 | ||||||
Mortgage
servicing rights capitalized
|
294,938 | 159,623 | ||||||
Mortgage
servicing rights amortized
|
(200,757 | ) | (89,019 | ) | ||||
Provision
for loss in fair value
|
(71,065 | ) | - | |||||
Balance,
ending
|
$ | 680,776 | $ | 657,660 | ||||
Valuation
allowances:
|
||||||||
Balance,
beginning
|
$ | 38,155 | $ | 38,155 | ||||
Additions
|
71,065 | - | ||||||
Reductions
|
- | - | ||||||
Write-downs
|
- | - | ||||||
Balance,
ending
|
$ | 109,220 | $ | 38,155 |
Estimated
future amortization expense on mortgage servicing rights is as
follows:
Amount
|
||||
2010
|
$ | 135,323 | ||
2011
|
122,027 | |||
2012
|
116,341 | |||
2013
|
114,293 | |||
2014
|
106,459 | |||
Thereafter
|
86,333 | |||
$ | 680,776 |
F-19
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
7.
|
Core
Deposit Intangible
|
The gross
carrying value and accumulated amortization of the core deposit intangible is
presented below:
December
31,
|
||||||||
2009
|
2008
|
|||||||
Core
deposit intangible
|
$ | 3,258,000 | $ | 3,258,000 | ||||
Accumulated
amortization
|
1,777,999 | 1,309,999 | ||||||
$ | 1,480,001 | $ | 1,948,001 |
Amortization
expense on core deposit intangible for the years ended December 31, 2009 and
2008 was $468,000 and $447,000, respectively.
Estimated
future amortization expense on core deposit intangible for the five succeeding
fiscal years is as follows:
Note
8.
|
Deposits
|
Deposits
are summarized as follows:
December
31,
|
||||||||
2009
|
2008
|
|||||||
Noninterest
bearing
|
$ | 49,533,776 | $ | 24,994,196 | ||||
Interest
bearing transaction accounts
|
175,051,476 | 196,566,850 | ||||||
Savings
|
18,942,269 | 18,236,020 | ||||||
Time
|
199,026,947 | 207,505,852 | ||||||
$ | 442,554,468 | $ | 447,302,918 |
Included
in time deposits are $3.2 million and $17.3 million of brokered deposits for the
years ended December 31, 2009 and 2008, respectively. Included in
interest bearing transaction accounts is $17.4 million of brokered deposits for
the year ended December 31, 2009. There were no brokered deposits
included in interest bearing transaction accounts for the year ended December
31, 2008.
F-20
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
8.
|
Deposits
(Continued)
|
Interest
expense on deposits is summarized as follows:
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Interest
bearing transaction accounts
|
$ | 2,893,114 | $ | 2,710,097 | ||||
Savings
|
74,062 | 300,667 | ||||||
Time
|
7,284,606 | 7,803,254 | ||||||
$ | 10,251,782 | $ | 10,814,018 |
The
aggregate amount of certificates of deposit with a minimum denomination of
$100,000 was approximately $64,346,000 and $47,028,000 at December 31, 2009 and
2008, respectively. Generally, individual deposits in excess of
$100,000 are not insured by the FDIC; however, the FDIC is currently insuring
individual deposits up to $250,000 through December 31, 2013.
At
December 31, 2009, the Company had one major customer from which the total
deposits were $10,037,000, or 2.3% of the Company’s total deposits compared to
$87,924,000 or 19.7% of the Company’s total deposits at December 31,
2008.
At
December 31, 2009, the scheduled maturities of time deposits are as
follows:
Amount
|
||||
2010
|
$ | 119,160,006 | ||
2011
|
47,543,931 | |||
2012
|
23,689,423 | |||
2013
|
5,475,254 | |||
2014
|
3,115,251 | |||
Thereafter
|
43,082 | |||
$ | 199,026,947 |
F-21
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
9.
|
Federal
Home Loan Bank Advances
|
The Bank
had total advances from the Federal Home Loan Bank (“FHLB”) of $39.9 million and
$50.0 million at December 31, 2009 and 2008, respectively. The
weighted average interest rate on the advances was 3.54% and 3.90% at December
31, 2009 and 2008, respectively. The range of rates on the
outstanding advances at December 31, 2009 varied from 2.93% to
5.17%.
The
contractual maturities of advances are as follows:
FHLB
Advances
|
||||
Year
Ending December 31,
|
Amount
|
|||
2010
|
$ | 23,016,000 | ||
2011
|
3,017,000 | |||
2012
|
6,474,000 | |||
2013
|
6,461,000 | |||
2016
|
956,000 | |||
$ | 39,924,000 |
At
December 31, 2009, in addition to FHLB stock, eligible residential real estate
loans totaling approximately $58,760,000 were pledged to the FHLB to secure
advances outstanding compared to $107,499,000 at December 31, 2008.
Note
10.
|
Securities
Sold under Agreements to Repurchase
|
Securities
sold under agreements to repurchase, which are classified as secured borrowings,
generally mature daily. Securities sold under agreements to
repurchase are reflected at the amount of cash received in connection with the
transaction. The balance of our securities sold under agreements to
repurchase fluctuates based upon our customers’ needs and
activity. The Company has one significant customer whose balances
fluctuate on a regular basis. Due to the nature of this customer’s
business, large fluctuations in its accounts are a normal
occurrence. The Company may be required to provide additional
collateral based on the fair value of the underlying securities.
Note
11.
|
Subordinated
Debentures
|
The
financial statements also include the following wholly-owned entity on a
deconsolidated basis, First Clover Leaf Statutory Trust I. The sole
asset of this trust is junior subordinated deferrable interest
debentures. Clover Leaf issued $4.0 million in May 2005 in cumulative
trust preferred securities through this newly formed special-purpose
trust. The proceeds of the offering were invested by the trust in
junior subordinated debentures of Trust I. Distributions are
cumulative and are payable at a fixed rate of 6.08% for 5 years and then
adjusted quarterly at a variable rate of 1.85% over the 3 month LIBOR rate, per
annum of the stated liquidation amount of $1,000 per preferred
security. The obligations of the trust are fully and unconditionally
guaranteed, on a subordinated basis, by the Company. The trust
preferred securities for Trust I are mandatorily redeemable upon the maturity of
the debentures in May 2025, or to the extent of any earlier redemption of any
debentures by the Company, and are callable beginning in May
2010. Holders of the capital securities have no voting rights, are
unsecured, and rank junior in priority of payment to all of the Company’s
indebtedness and senior to the Company’s capital stock. For
regulatory purposes, the trust preferred securities qualify as Tier I capital
subject to certain provisions. In conjunction with the Acquisition on
July 10, 2006, a market value adjustment of ($223,000) was
recorded.
F-22
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
12.
|
Income
Taxes
|
Allocation
of federal and state income taxes between current and deferred portions is as
follows:
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Federal:
|
||||||||
Current
|
$ | 1,089,398 | $ | 1,036,600 | ||||
Deferred
|
(1,132,575 | ) | 225,000 | |||||
(43,177 | ) | 1,261,600 | ||||||
State:
|
||||||||
Current
|
210,911 | 165,925 | ||||||
Deferred
|
(259,911 | ) | 58,000 | |||||
(49,000 | ) | 223,925 | ||||||
$ | (92,177 | ) | $ | 1,485,525 |
The
Company's income tax expense differed from the maximum statutory federal rate of
35% as follows:
Year
Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
Expected
income taxes
|
$ | (3,120,199 | ) | $ | 1,465,786 | |||
Income
tax effect of:
|
||||||||
State
taxes, net of federal income tax benefit
|
(32,120 | ) | 145,688 | |||||
Tax
exempt interest, net
|
(201,560 | ) | (86,067 | ) | ||||
Income
taxed at lower rates
|
89,148 | (41,880 | ) | |||||
Goodwill
impairment loss
|
3,255,000 | - | ||||||
Other
|
(82,446 | ) | 1,998 | |||||
$ | (92,177 | ) | $ | 1,485,525 |
F-23
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
12.
|
Income
Taxes (Continued)
|
The tax
effects of principal temporary differences are shown in the following
table:
December
31,
|
||||||||
2009
|
2008
|
|||||||
Deferred
tax assets:
|
||||||||
Allowance
for loan losses
|
$ | 2,423,647 | $ | 1,445,885 | ||||
Deferred
compensation
|
258,304 | 230,568 | ||||||
ESOP
expense
|
64,903 | 49,910 | ||||||
Accrued
expenses
|
146,837 | 44,299 | ||||||
Purchase
accounting adjustments for:
|
||||||||
Loans
|
97,238 | 117,799 | ||||||
Securities
|
299,449 | 314,191 | ||||||
Time
deposits
|
28,337 | 82,270 | ||||||
Premises
and equipment
|
44,184 | - | ||||||
Other
|
26,458 | 307 | ||||||
3,389,357 | 2,285,229 | |||||||
Deferred
tax liabilities:
|
||||||||
Federal
Home Loan Bank stock
|
(640,438 | ) | (627,506 | ) | ||||
Core
deposit intangible
|
(574,507 | ) | (740,240 | ) | ||||
Mortgage
servicing rights
|
(264,264 | ) | (249,911 | ) | ||||
Unrealized
gain on securities available for sale
|
(1,014,202 | ) | (702,240 | ) | ||||
Purchase
accounting adjustments for:
|
||||||||
Premises
and equipment
|
(309,274 | ) | (308,864 | ) | ||||
Federal
Home Loan Bank advances
|
(29,502 | ) | (14,060 | ) | ||||
Subordinated
debentures
|
(27,092 | ) | (43,265 | ) | ||||
Deferred
loan costs, net
|
(13,813 | ) | (29,423 | ) | ||||
Premises
and equipment
|
- | (133,979 | ) | |||||
(2,873,092 | ) | (2,849,488 | ) | |||||
Net
deferred taxes
|
$ | 516,265 | $ | (564,259 | ) |
Retained
earnings at December 31, 2009 and 2008 include approximately $3,044,000 of the
tax bad debt reserve which accumulated prior to 1988, for which no deferred
income tax liability has been recognized. This amount represents an allocation
of income to bad debt deductions for tax purposes only. Reduction of amounts so
allocated for purposes other than tax bad debt losses or adjustments arising
from carryback of net operating losses would create income for tax purposes
only, which would be subject to the then current corporate income tax rate. The
unrecorded deferred income tax liability on the above amount was approximately
$1,157,000 at December 31, 2009 and 2008. Management has determined
that the probability of recapturing the reserve is not sufficient to record a
liability.
F-24
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
13.
|
Employee
Benefits
|
The
Company has adopted a 401k plan and profit sharing defined contribution plan
covering substantially all of its employees. The contribution to the
plan for the profit sharing contribution is determined by the Board of
Directors. The Company contributed $99,520 and $65,535 to the plan
for the profit sharing contribution for the years ended December 31, 2009 and
2008, respectively. The 401k component of the plan allows
participants to defer a portion of their compensation up to 50%. Such
deferral accumulates on a tax deferred basis until the employee withdraws the
funds. The Company matches the employee contributions for the 401k
plan up to 2% of compensation. Total expense recorded for the
Company’s match for the 401k plan was $61,731 and $40,895 for the years ended
December 31, 2009 and 2008, respectively.
Certain
directors participate in a deferred compensation agreement. The Bank
accrues the liability for these agreements based on the present value of the
amount the director is currently eligible to receive. The Company
recorded expenses of $13,006 and $23,736 in 2009 and 2008, respectively, related
to these agreements. At December 31, 2009 and 2008, the Bank had a
recorded liability in the amount of $665,423 and $621,418, respectively, for
these plans.
The
Company has an employee stock ownership plan (ESOP) that covers substantially
all employees who have attained the age of 21 and completed one year of
service. In connection with its initial stock offering in 2004, the
Company loaned funds to the ESOP for the purchase of its common stock at the
initial public offering price. The loan is being repaid based on a
variable interest rate over 20 years beginning December 31, 2004. All
shares are held in a suspense account for allocation among the participants as
the loan is repaid. Shares are released for allocation to participants based
upon the ratio of the current year’s debt service to the sum of total principal
and interest payments over the remaining life of the note. Shares released from
the suspense account are allocated among the participants based upon their pro
rata annual compensation. The purchase of shares by the ESOP was recorded by the
Company as unearned ESOP shares in a contra equity account. As ESOP shares are
committed to be released to compensate employees, the contra equity account is
reduced and the Company recognizes compensation expense equal to the average
fair market value of the shares committed to be released. Compensation expense
of $64,778 and $75,606 was incurred for the years ended December 31, 2009 and
2008, respectively.
Dividends
on unallocated ESOP shares, together with Company contributions, are used by the
ESOP to repay principal and interest on the outstanding note.
The
following table reflects the shares held by the plan at December 31, 2009 and
2008:
2009
|
2008
|
|||||||
Unallocated
shares (fair value at December 31, 2009 and 2008 of $875,025 and $875,027
respectively)
|
119,051 | 127,555 | ||||||
Allocated
shares
|
51,708 | 43,204 | ||||||
170,759 | 170,759 |
F-25
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
14.
|
Capital
Ratios
|
The
Company’s primary source of funds is dividends received from the Bank. By
regulation, the Bank is prohibited from paying dividends that would reduce
regulatory capital below a specific percentage of assets, without regulatory
approval. As a practical matter, dividends distributed by the Bank are
restricted to amounts that maintain prudent capital levels.
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
weightings, and other factors.
Quantitative
measures established by regulation to ensure capital adequacy require the Bank
to maintain minimum amounts and ratios (set forth in the table below) of
Tangible and Tier I capital (as defined by the regulations) to tangible assets
(as defined), total and Tier I capital (as defined) to risk-weighted assets (as
defined). Management believes, as of December 31, 2009 and 2008, that the Bank
meets all capital adequacy requirements to which it is subject.
As of
December 31, 2009, the most recent notification from the Office of Thrift
Supervision categorized the Bank as well capitalized under the regulatory
framework for prompt corrective action. To be categorized as well capitalized,
the Bank must maintain minimum total risk-based, Tier 1 risk-based and Tier 1
leverage ratios as set forth in the following table. There are no conditions or
events since that notification that management believes have changed the Bank’s
category.
The
Bank's actual capital amounts and ratios as of December 31, 2009 and 2008 are
presented in the following table.
Actual
|
For
Capital
Adequacy
Purposes
|
To
be Well Capitalized Under Prompt Corrective Action
Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
2009
|
||||||||||||||||||||||||
Tangible
Capital to Tangible Assets
|
$ | 54,322,000 | 9.55 | % | $ | 8,537,000 | 1.50 | % | N/A | N/A | ||||||||||||||
Tier
I Capital to Adjusted Total Assets
|
$ | 54,322,000 | 9.55 | % | $ | 22,764,000 | 4.00 | % | $ | 28,455,000 | 5.00 | % | ||||||||||||
Tier
I Capital to Risk Weighted Assets
|
$ | 54,322,000 | 12.88 | % | N/A | N/A | $ | 25,297,000 | 6.00 | % | ||||||||||||||
Total
Capital to Risk Weighted Assets
|
$ | 57,985,000 | 13.75 | % | $ | 33,729,000 | 8.00 | % | $ | 42,161,000 | 10.00 | % | ||||||||||||
2008
|
||||||||||||||||||||||||
Tangible
Capital to Tangible Assets
|
$ | 52,928,000 | 8.45 | % | $ | 9,393,000 | 1.50 | % | N/A | N/A | ||||||||||||||
Tier
I Capital to Adjusted Total Assets
|
$ | 52,928,000 | 8.45 | % | $ | 25,048,000 | 4.00 | % | $ | 31,310,000 | 5.00 | % | ||||||||||||
Tier
I Capital to Risk Weighted Assets
|
$ | 52,928,000 | 12.59 | % | N/A | N/A | $ | 25,216,000 | 6.00 | % | ||||||||||||||
Total
Capital to Risk Weighted Assets
|
$ | 55,351,000 | 13.17 | % | $ | 33,621,000 | 8.00 | % | $ | 42,026,000 | 10.00 | % |
F-26
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
15.
|
Commitments,
Contingencies and Credit Risk
|
The
Company and the Bank could be a party to legal actions which are in the normal
course of business activities. In the opinion of management, the
ultimate resolution of these matters is not expected to have a material effect
on the financial position or the results of operations of the
Company.
The
Company is a party to financial instruments with off-balance-sheet risk in the
normal course of business to meet the financial needs of its
customers. These financial instruments include commitments to extend
credit and standby letters of credit. These instruments involve, to
varying degrees, elements of credit and interest rate risk in addition to the
amounts recognized in the consolidated balance sheets.
The
Company’s exposure to credit loss in the event of nonperformance by the other
party to the financial instruments for commitments to extend credit and standby
letters of credit is represented by the contractual notional amount of those
instruments. The Company uses the same credit policies in making
commitments and conditional obligations as it does for on-balance-sheet
instruments.
A summary
of the notional or contractual amounts of financial instruments, primarily
variable rate, with off-balance-sheet risk follows:
Variable
Rate
Commitments
|
Fixed
Rate
Commitments
|
Total
Commitments
|
Range
of Rates
on
Fixed Rate
Commitments
|
|||||||||||||
2009
|
||||||||||||||||
Commitments
to extend credit
|
$ | 33,654,649 | $ | 8,029,863 | $ | 41,684,512 | 2.51% - 18 | % | ||||||||
Standby
letters of credit
|
$ | 1,836,784 | $ | 4,542,563 | $ | 6,379,347 | 4.00% - 9.25 | % | ||||||||
2008
|
||||||||||||||||
Commitments
to extend credit
|
$ | 30,799,132 | $ | 22,645,005 | $ | 53,444,137 | 2.00% - 18 | % | ||||||||
Standby
letters of credit
|
$ | 227,929 | $ | 4,032,980 | $ | 4,260,909 | 3.25% - 9.25 | % |
Commitments
to extend credit are agreements to lend to a customer as long as there is no
violation of any condition established in the contract. Commitments generally
have fixed expiration dates or other termination clauses and may require payment
of a fee. Since many of the commitments are expected to expire without being
drawn upon, the total commitment amounts do not necessarily represent future
cash requirements. The Company evaluates each customer's creditworthiness on a
case-by-case basis. The amount and type of collateral obtained, if deemed
necessary by the Company upon extension of credit, varies and is based on
management's credit evaluation of the counterparty.
Standby
letters of credit are conditional commitments issued by the Company to guarantee
the performance of a customer to a third party. Standby letters of credit
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. The credit risk involved in issuing letters of credit
is essentially the same as that involved in extending loan facilities of
customers. The Company's policy for obtaining collateral, and the nature of such
collateral, is essentially the same as that involved in making commitments to
extend credit. Those guarantees are primarily issued to support public and
private borrowing arrangements and, generally, have terms of one year or less.
The Bank holds collateral, which may include accounts receivables, inventory,
property and equipment, income producing properties, supporting those
commitments if deemed necessary. In the event, the customer does not perform in
accordance with the terms of the agreement with the third party; the Bank would
be required to fund the commitment. The maximum potential amount of future
payments the Bank could be required to make is represented by the contractual
amount shown in the summary above. If the commitment is funded, the Bank would
be entitled to seek recovery from the customer. At December 31, 2009 and 2008,
no amounts have been recorded as liabilities for the Bank’s potential
obligations under these guarantees.
The
Company does not engage in the use of interest rate swaps, futures, forwards, or
option contracts.
F-27
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
16.
|
Fair
Value of Financial Instruments
|
FASB ASC
Topic 825, Financial
Instruments, requires disclosure of fair value information about
financial instruments, whether or not recognized in the balance
sheet. Fair value is determined under the framework established by
ASC Topic 820, Fair Value
Measurement and Disclosures. ASC Topic 825 excludes certain
financial instruments and all non-financial instruments from its disclosure
requirements. Accordingly, the aggregate fair value amounts presented
may not necessarily represent the underlying fair value of the
Company. The following information presents estimated fair values of
the Company’s financial instruments as of December 31, 2009 and 2008 and the
methods and assumptions used to estimate those fair values.
The
following methods and assumptions were used by the Company in estimating fair
value disclosures for financial instruments:
Cash and cash
equivalents: The carrying amounts of cash and cash equivalents
approximate fair values.
Interest-earning time
deposits: Due to the short term nature of these deposits,
generally three months or less, the carrying amounts of these deposits
approximate fair values.
Securities available for
sale: When available, quoted market prices are used to
determine the fair value of investment securities and such items are classified
within Level 1 of the fair value hierarchy. An example is U.S.
Treasury securities. For other securities, the Company determines
fair value based on various sources and may apply matrix pricing with observable
prices for similar bonds where a price for the identical bond is not
observable. Securities measured at fair value by such methods are
classified as Level 2.
Federal Home Loan Bank
stock: The Company is required to maintain these equity
securities as a member of the Federal Home Loan Bank of Chicago and in amounts
as required by this institution. These equity securities are
“restricted” in that they can only be sold back to the respective institution or
another member institution at par. Therefore, they are less liquid
than other tradable securities and their fair value is not readily
available.
Loans: Fair
values are estimated for portfolios of loans with similar financial
characteristics. Loans are segregated by type such as commercial,
commercial real estate, residential mortgage, indirect and other consumer
loans. Each loan category is further segmented into fixed and
adjustable rate interest terms and by performing and non-performing
categories. The fair value of fixed rate loans and non-performing
loans is estimated by discounting future cash flows using discount rates that
reflect the Company’s current pricing for loans with similar characteristics,
such as loan type, credit risk, pricing and remaining maturity.
Accrued interest
receivable: The carrying amount of accrued interest receivable
approximates its fair value.
Deposit
liabilities: The fair values disclosed for demand deposits
(savings) are, by definition, equal to the amount payable on demand at the
reporting date (i.e., their carrying amounts). The carrying amounts for
variable-rate, fixed-term money market accounts and certificates of deposit
approximate their fair values at the reporting date. Fair values for fixed-rate
certificates of deposit are estimated using a discounted cash flow calculation
that applies interest rates currently being offered on certificates to a
schedule of aggregated expected monthly maturities on time
deposits.
Federal Home Loan Bank
advances: The fair value of variable rate Federal Home Loan
Bank advances approximate carrying value. The fair value of fixed rate Federal
Home Loan Bank advances are estimated using discounted cash flow analyses based
on current rates for similar advances.
F-28
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note 16.
|
Fair Value of Financial
Instruments (Continued)
|
Securities sold under
agreements to repurchase: The carrying amounts of securities
sold under agreements to repurchase approximate fair value.
Subordinated
debentures: The fair value of fixed rate trust preferred
debentures are estimated using discounted cash flow analyses based on current
rates for similar advances.
Accrued interest
payable: The carrying amount of accrued interest payable
approximates its fair value.
The
estimated fair values and related carrying or notional amounts of the Company's
financial instruments are as follows:
December
31, 2009
|
December
31, 2008
|
|||||||||||||||
Carrying
Amount
|
Fair
Value
|
Carrying
Amount
|
Fair
Value
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 47,996,754 | $ | 47,996,754 | $ | 67,135,384 | $ | 67,135,384 | ||||||||
Interest-earning
time deposits
|
- | - | 5,210,461 | 5,210,461 | ||||||||||||
Securities
|
86,407,138 | 86,407,138 | 103,567,578 | 103,567,578 | ||||||||||||
Federal
Home Loan Bank stock
|
6,306,273 | 6,306,273 | 6,306,273 | 6,306,273 | ||||||||||||
Loans,
net
|
411,898,823 | 412,792,748 | 430,918,727 | 437,952,913 | ||||||||||||
Accrued
interest receivable
|
2,183,520 | 2,183,520 | 2,461,320 | 2,461,320 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Non-interest
bearing deposits
|
49,533,776 | 49,533,776 | 24,994,196 | 24,994,196 | ||||||||||||
Interest
bearing deposits
|
393,020,692 | 395,518,484 | 422,308,722 | 424,696,738 | ||||||||||||
Federal
Home Loan Bank advances
|
39,924,000 | 40,471,672 | 49,967,919 | 50,673,734 | ||||||||||||
Securities
sold under agreement to repurchase
|
18,936,168 | 18,936,168 | 55,103,313 | 55,103,313 | ||||||||||||
Subordinated
debentures
|
3,930,208 | 3,992,868 | 3,886,144 | 3,957,709 | ||||||||||||
Accrued
interest payable
|
1,211,552 | 1,211,552 | 1,245,555 | 1,245,555 |
In
addition, other assets and liabilities of the Company that are not defined as
financial instruments are not included in the above disclosures, such as
property and equipment. Also, nonfinancial instruments typically not recognized
in financial statements nevertheless may have value but are not included in the
above disclosures. These include, among other items, the estimated earnings
power of core deposit accounts, the trained work force, customer goodwill and
similar items.
F-29
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
17.
|
Fair
Value Disclosures
|
The
Company determines the fair market values of its financial instruments based on
the fair value hierarchy established in ASC Topic 820, Fair Value Measurements and
Disclosures, which requires an entity to maximize the use of observable
inputs and minimizes the use of unobservable inputs when measuring fair
value. The guidance also describes three levels of inputs that may be
used to measure fair value.
Level 1
inputs are unadjusted quoted prices in active markets for identical assets or
liabilities that the Company has the ability to access at the measurement
date. Level 2 inputs are inputs other than quoted prices included
with Level 1 that are observable for the asset or liability either directly or
indirectly. These might include quoted prices for similar assets or
liabilities in active markets, quoted prices for identical or similar assets or
liabilities in markets that are not active, inputs other than quoted prices that
are observable for the asset or liability (such as interest rates, volatilities,
prepayment speeds, credit risks, etc.) or inputs that are derived from or
corroborated by market data by correlation or other means. Level 3
inputs are unobservable inputs for determining the fair value of assets or
liabilities that reflect an entity’s own assumptions about the assumptions that
market participants would use in pricing the assets or liabilities.
Assets
and liabilities measured at fair value on a recurring basis segregated by fair
value hierarchy level during the period ended December 31, 2009 and 2008 are
summarized below:
December
31, 2009
|
||||||||||||||||
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
||||||||||||||
Assets:
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
Total
|
||||||||||||
Investment
securities:
|
||||||||||||||||
U.S.
government agency obligations
|
$ | - | $ | 48,514,519 | $ | - | $ | 48,514,519 | ||||||||
Corporate
bonds
|
- | 2,545,918 | - | 2,545,918 | ||||||||||||
State
and municipal securities
|
- | 15,378,916 | - | 15,378,916 | ||||||||||||
Other
securities
|
- | 3,501 | - | 3,501 | ||||||||||||
Mortgage-backed
securities
|
- | 19,964,284 | - | 19,964,284 | ||||||||||||
Total
investment securities available for sale
|
$ | - | $ | 86,407,138 | $ | - | $ | 86,407,138 | ||||||||
December
31, 2008
|
||||||||||||||||
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
||||||||||||||
Assets:
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
Total
|
||||||||||||
Investment
securities:
|
||||||||||||||||
U.S.
government agency obligations
|
$ | - | $ | 59,346,145 | $ | - | $ | 48,514,519 | ||||||||
Corporate
bonds
|
- | 2,829,266 | - | 2,545,918 | ||||||||||||
State
and municipal securities
|
- | 12,450,583 | - | 15,378,916 | ||||||||||||
Other
securities
|
- | 75,251 | - | 3,501 | ||||||||||||
Mortgage-backed
securities
|
- | 28,866,333 | - | 19,964,284 | ||||||||||||
Total
investment securities available for sale
|
$ | - | $ | 103,567,578 | $ | - | $ | 103,567,578 |
F-30
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
17.
|
Fair
Value Disclosures (Continued)
|
Assets
and liabilities measured at fair value on a nonrecurring basis by fair value
hierarchy level during the periods ended December 31, 2009 and 2008 are
summarized below:
December
31, 2009
|
||||||||||||||||
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
||||||||||||||
Assets:
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
Total
|
||||||||||||
Impaired
loans
|
$ | - | $ | 23,360,155 | $ | 238,268 | $ | 23,598,423 | ||||||||
Foreclosed
assets
|
$ | - | $ | 1,084,548 | $ | - | $ | 1,084,548 | ||||||||
Goodwill
|
$ | - | $ | 11,385,323 | $ | - | $ | 11,385,323 | ||||||||
December
31, 2008
|
||||||||||||||||
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
||||||||||||||
Assets:
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
Total
|
||||||||||||
Impaired
loans
|
$ | - | $ | 4,147,163 | $ | - | $ | 4,147,163 |
Impaired
loans that are collateral dependent have been written down to the fair value of
the collateral, less estimated costs to sell, of $23.6 million through the
establishment of specific reserves or by recording charge-offs when the carrying
value exceeds the fair value of the collateral. Valuation techniques
consistent with the market approach, income approach, and/or cost approach were
used to measure fair value and primarily included observable inputs for the
individual impaired loans being evaluated such as recent sales of similar assets
or observable market data for operational or carrying costs. In cases
where such inputs were unobservable, the loan balance is reflected within the
Level 3 hierarchy. The calculated valuation amount does not
necessarily represent the value of the loan if sold to a willing
buyer. Management believes it is more likely than not that a workout
solution or liquidation of the collateral is the best use of the asset and
therefore has measured fair value based on the underlying collateral of the
loan. If management were to sell the impaired loan portfolio to a
third party instead of liquidating the collateral, the measurement of fair value
could be significantly different.
F-31
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
18.
|
Liquidation
Account
|
As
required by current regulations, a liquidation account in the amount of $20.7
million was established in conjunction with the Conversion.
As a
result, each eligible account holder or supplemental account holder will be
entitled to a proportionate share of this account in the unlikely event of a
complete liquidation of the Bank, and only in such event. This share will be
reduced if the eligible account holder’s or supplemental account holder’s
deposit balance falls below the amounts on the date of record and will cease to
exist if the account is closed. The liquidation account will never be
increased despite any increase after Conversion in the related deposit
balance. The Bank may not declare, pay a dividend on, or repurchase
any of its capital stock of the Bank, if the effect thereof would cause retained
earnings to be reduced below the liquidation account amount or regulatory
capital requirements. Due to various natural events, such as death,
relocation, and general attrition of accounts, the balance in the liquidation
account has been reduced to $4.4 million at December 31, 2009.
F-32
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
19.
|
Condensed
Financial Statements of Parent
Company
|
Financial
information pertaining only to First Clover Leaf Financial Corp. is as
follows:
Balance
Sheets
December
31, 2009 and 2008
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 9,359,004 | $ | 17,641,151 | ||||
Investment
securities available for sale
|
404,916 | 1,197,852 | ||||||
ESOP
note receivable
|
693,938 | 732,620 | ||||||
Investment
in common stock of subsidiary
|
69,591,683 | 77,414,367 | ||||||
Other
assets
|
921,592 | 672,467 | ||||||
Total
assets
|
$ | 80,971,133 | $ | 97,658,457 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Subordinated
debentures
|
$ | 3,930,208 | $ | 3,886,144 | ||||
Accrued
interest payable
|
39,210 | 35,727 | ||||||
Other
liabilities
|
73,438 | 79,877 | ||||||
Total
liabilities
|
4,042,856 | 4,001,748 | ||||||
Stockholders'
Equity:
|
||||||||
Common
stock
|
1,014,212 | 1,014,212 | ||||||
Additional
paid-in-capital
|
81,360,749 | 81,339,895 | ||||||
Retained
earnings
|
12,451,069 | 23,230,811 | ||||||
Accumulated
other comprehensive income
|
1,726,434 | 1,195,673 | ||||||
Unearned
ESOP shares
|
(614,932 | ) | (658,856 | ) | ||||
Treasury
stock, at cost
|
(19,009,255 | ) | (12,465,026 | ) | ||||
76,928,277 | 93,656,709 | |||||||
Total
liabilities and stockholders' equity
|
$ | 80,971,133 | $ | 97,658,457 |
F-33
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
19.
|
Condensed
Financial Statements of Parent
Company
|
Condensed
Statements of Income
|
||||||||
For
the Years Ended December 31, 2009 and 2008
|
||||||||
2009
|
2008
|
|||||||
Dividends
from subsidiary
|
$ | - | $ | 28,000,000 | ||||
Interest
income
|
66,919 | 268,345 | ||||||
66,919 | 28,268,345 | |||||||
Interest
expense
|
298,286 | 298,982 | ||||||
Other
income
|
11,361 | 1,627 | ||||||
Operating
expenses
|
437,552 | 329,544 | ||||||
Income
(loss) before income tax benefit and equity in
|
||||||||
undistributed
net income of subsidiary
|
(657,558 | ) | 27,641,446 | |||||
Income
tax benefit
|
(250,200 | ) | (136,300 | ) | ||||
Income
(loss) before equity in undistributed net income of
subsidiary
|
(407,358 | ) | 27,777,746 | |||||
Equity
in undistributed (distributions in excess of) net income (loss) of
subsidiary
|
(8,415,319 | ) | (25,075,312 | ) | ||||
Net
income (loss)
|
$ | (8,822,677 | ) | $ | 2,702,434 |
F-34
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
19.
|
Condensed
Financial Statements of Parent Company
(Continued)
|
Condensed
Statements of Cash Flows
For
the Years Ended December 31, 2009 and 2008
2009
|
2008
|
|||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
income (loss)
|
$ | (8,822,677 | ) | $ | 2,702,434 | |||
Adjustments
to reconcile net income (loss) to net cash provided by (used in) operating
activities:
|
||||||||
Equity
in undistributed (distributions in excess of) net income (loss) of
subsidiary, net of dividends
|
8,415,319 | (2,924,688 | ) | |||||
Amortization
of premiums and discounts on securities
|
(2,318 | ) | (11,273 | ) | ||||
Premiums
and discounts on subordinated debentures
|
44,064 | 44,064 | ||||||
Increase
in other assets
|
(249,125 | ) | (149,854 | ) | ||||
Increase
in accrued interest payable
|
3,483 | 17,178 | ||||||
Increase
(decrease) in other liabilities
|
(8,281 | ) | 53,367 | |||||
Net
cash used in operating activities
|
(619,535 | ) | (268,772 | ) | ||||
Cash
Flows from Investing Activities:
|
||||||||
Proceeds
from calls and maturities of available for sale securities
|
800,000 | 4,875,000 | ||||||
Loans
purchased (repaid), net
|
- | 3,000,000 | ||||||
Dividend
received from subsidiary
|
- | 28,000,000 | ||||||
Cash
paid in acquisition, net
|
- | (13,109,379 | ) | |||||
Net
cash flows provided by investing activities
|
800,000 | 22,765,621 | ||||||
Cash
Flows from Financing Activities:
|
||||||||
Repayment
of ESOP loan
|
38,682 | 26,542 | ||||||
Purchase
of treasury stock
|
(6,544,229 | ) | (7,079,580 | ) | ||||
Dividends
|
(1,957,065 | ) | (1,993,846 | ) | ||||
Net
cash flows used in financing activities
|
(8,462,612 | ) | (9,046,884 | ) | ||||
Net
increase (decrease) in cash and cash equivalents
|
(8,282,147 | ) | 13,449,965 | |||||
Cash
and Cash Equivalents:
|
||||||||
Beginning
of year
|
17,641,151 | 4,191,186 | ||||||
End
of year
|
$ | 9,359,004 | $ | 17,641,151 |
F-35
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
20.
|
Selected
Quarterly Financial Data
(Unaudited)
|
The
results of operations by quarter for the years ended December 31, 2009 and 2008
were as follows:
Year
Ended December 31, 2009
|
||||||||||||||||
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
|||||||||||||
Interest
income
|
$ | 7,268,416 | $ | 6,991,928 | $ | 6,943,636 | $ | 6,804,215 | ||||||||
Interest
expense
|
3,156,372 | 3,256,008 | 3,020,210 | 2,827,738 | ||||||||||||
4,112,044 | 3,735,920 | 3,923,426 | 3,976,477 | |||||||||||||
Provisions
for loan losses
|
240,270 | 428,720 | 1,000,000 | 3,885,000 | ||||||||||||
3,871,774 | 3,307,200 | 2,923,426 | 91,477 | |||||||||||||
Other
income
|
402,934 | 347,751 | 332,324 | 334,676 | ||||||||||||
Other
expenses
|
2,609,317 | 12,155,615 | 2,974,161 | 2,787,323 | ||||||||||||
Income
(loss) before income taxes
|
1,665,391 | (8,500,664 | ) | 281,589 | (2,361,170 | ) | ||||||||||
Income
taxes
|
611,496 | 292,900 | 70,100 | (1,066,673 | ) | |||||||||||
Net
income (loss)
|
$ | 1,053,895 | $ | (8,793,564 | ) | $ | 211,489 | $ | (1,294,497 | ) | ||||||
Basic
earnings (losses) per share
|
$ | 0.12 | $ | (1.08 | ) | $ | 0.03 | $ | (0.16 | ) | ||||||
Diluted
earnings (losses) per share
|
$ | 0.12 | $ | (1.08 | ) | $ | 0.03 | $ | (0.16 | ) | ||||||
Year
Ended December 31, 2008
|
||||||||||||||||
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
|||||||||||||
Interest
income
|
$ | 5,857,303 | $ | 5,651,163 | $ | 5,776,450 | $ | 7,401,186 | ||||||||
Interest
expense
|
3,163,059 | 2,894,376 | 2,923,872 | 3,463,675 | ||||||||||||
2,694,244 | 2,756,787 | 2,852,578 | 3,937,511 | |||||||||||||
Provisions
for loan losses
|
170,833 | 186,033 | 145,000 | 275,000 | ||||||||||||
2,523,411 | 2,570,754 | 2,707,578 | 3,662,511 | |||||||||||||
Other
income
|
150,266 | 214,866 | 228,215 | 215,869 | ||||||||||||
Other
expenses
|
1,747,324 | 1,884,096 | 1,923,033 | 2,531,058 | ||||||||||||
Income
before income taxes
|
926,353 | 901,524 | 1,012,760 | 1,347,322 | ||||||||||||
Income
taxes
|
351,900 | 307,625 | 367,300 | 458,700 | ||||||||||||
Net
income
|
$ | 574,453 | $ | 593,899 | $ | 645,460 | $ | 888,622 | ||||||||
Basic
earnings per share
|
$ | 0.07 | $ | 0.07 | $ | 0.08 | $ | 0.11 | ||||||||
Diluted
earnings per share
|
$ | 0.07 | $ | 0.07 | $ | 0.08 | $ | 0.11 |
F-36
First
Clover Leaf Financial Corp. and Subsidiary
|
Notes
to Consolidated Financial
Statements
|
Note
21.
|
Subsequent
Events
|
Events
occurring subsequent to December 31, 2009, have been evaluated as to their
potential impact to the financial statements through the date of issuance of
this report.
On
January 26, 2010, the Board of Directors of the Company declared a cash dividend
on the Company’s common stock of $0.06 per share for the quarter ended December
31, 2009. The dividend was payable to stockholders of record as of
February 12, 2010 and was paid on February 19, 2010.
F-37
McGladrey
& Pullen
Certified
Public Accountants
Report
of Independent Registered Public Accounting Firm
on
the Supplementary Information
To the
Board of Directors
First
Clover Leaf Financial Corp. and Subsidiary
Edwardsville,
Illinois
Our audit
as of and for the year ended December 31, 2009 was made for the purpose of
forming an opinion on the basic financial statements taken as a whole. The
consolidating information is presented for additional analysis of the basic
consolidated financial statements rather than to present the financial position
and results of operations of the individual entities. Such information has been
subjected to the auditing procedures applied in the audits of the basic
consolidated financial statements and, in our opinion, is fairly stated in all
material respects in relation to the basic consolidated financial statements
taken as a whole.
/s/
McGladrey & Pullen, LLP
Champaign,
Illinois
March 31,
2010
McGladrey
& Pullen LLP is a member firm of RSM International -
an
affiliation of separate and independent legal entities.
F-38
Consolidating
Balance Sheet Information
December
31, 2009
First
Clover Leaf Bank
|
First
Clover Leaf Financial Corp.
|
Eliminations
|
Consolidated
First Clover Leaf Financial Corp. and Subsidiary
|
|||||||||||||
ASSETS
|
||||||||||||||||
Cash
and due from banks
|
$ | 14,104,442 | $ | 9,359,004 | $ | (9,359,004 | ) | $ | 14,104,442 | |||||||
Interest-earning
deposits
|
14,306,726 | - | - | 14,306,726 | ||||||||||||
Federal
funds sold
|
19,585,586 | - | - | 19,585,586 | ||||||||||||
Total
cash and cash equivalents
|
47,996,754 | 9,359,004 | (9,359,004 | ) | 47,996,754 | |||||||||||
Securities
available for sale
|
86,002,222 | 404,916 | - | 86,407,138 | ||||||||||||
Federal
Home Loan Bank stock
|
6,306,273 | - | - | 6,306,273 | ||||||||||||
Loans,
net of allowance for loan losses
|
410,110,923 | - | - | 410,110,923 | ||||||||||||
Loans
held for sale
|
1,787,900 | - | - | 1,787,900 | ||||||||||||
Note
receivable - ESOP
|
- | 693,938 | (693,938 | ) | - | |||||||||||
Investment
in subsidiary
|
- | 69,591,683 | (69,591,683 | ) | - | |||||||||||
Property
and equipment, net
|
11,096,748 | - | - | 11,096,748 | ||||||||||||
Accrued
interest receivable
|
2,181,348 | 2,172 | - | 2,183,520 | ||||||||||||
Prepaid
Federal Deposit Insurance Corporation insurance premiums
|
2,993,995 | 2,993,995 | ||||||||||||||
Goodwill
|
11,385,323 | - | - | 11,385,323 | ||||||||||||
Core
deposit intangible
|
1,480,001 | - | - | 1,480,001 | ||||||||||||
Foreclosed
assets
|
1,084,548 | - | - | 1,084,548 | ||||||||||||
Mortgage
servicing rights
|
680,776 | - | - | 680,776 | ||||||||||||
Other
assets
|
1,093,295 | 919,420 | - | 2,012,715 | ||||||||||||
Total
assets
|
$ | 584,200,106 | $ | 80,971,133 | $ | (79,644,625 | ) | $ | 585,526,614 | |||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||||||
Liabilities:
|
||||||||||||||||
Deposits:
|
||||||||||||||||
Noninterest
bearing
|
$ | 58,892,780 | $ | - | $ | (9,359,004 | ) | $ | 49,533,776 | |||||||
Interest
bearing
|
393,020,692 | - | - | 393,020,692 | ||||||||||||
Total
deposits
|
451,913,472 | - | (9,359,004 | ) | 442,554,468 | |||||||||||
Federal
Home Loan Bank advances
|
39,924,000 | - | 39,924,000 | |||||||||||||
Securities
sold under agreements to repurchase
|
18,936,168 | - | - | 18,936,168 | ||||||||||||
Subordinated
debentures
|
- | 3,930,208 | - | 3,930,208 | ||||||||||||
Accrued
interest payable
|
1,172,342 | 39,210 | - | 1,211,552 | ||||||||||||
Note
payable ESOP
|
693,938 | - | (693,938 | ) | - | |||||||||||
Other
liabilities
|
1,968,503 | 73,438 | - | 2,041,941 | ||||||||||||
Total
liabilities
|
514,608,423 | 4,042,856 | (10,052,942 | ) | 508,598,337 | |||||||||||
Stockholders'
Equity:
|
||||||||||||||||
Preferred
stock
|
- | - | - | - | ||||||||||||
Common
stock
|
10 | 1,014,212 | (10 | ) | 1,014,212 | |||||||||||
Additional
paid-in capital
|
55,772,087 | 81,360,749 | (55,772,087 | ) | 81,360,749 | |||||||||||
Retained
earnings
|
12,711,414 | 12,451,069 | (12,711,414 | ) | 12,451,069 | |||||||||||
Accumulated
other comprehensive income
|
1,723,104 | 1,726,434 | (1,723,104 | ) | 1,726,434 | |||||||||||
Unearned
Employee Stock Ownership
|
||||||||||||||||
Plan
shares
|
(614,932 | ) | (614,932 | ) | 614,932 | (614,932 | ) | |||||||||
Treasury
stock, at cost
|
- | (19,009,255 | ) | - | (19,009,255 | ) | ||||||||||
Total
stockholders' equity
|
69,591,683 | 76,928,277 | (69,591,683 | ) | 76,928,277 | |||||||||||
Total
liabilities and stockholders' equity
|
$ | 584,200,106 | $ | 80,971,133 | $ | (79,644,625 | ) | $ | 585,526,614 |
F-39
Consolidating
Statement of Income Information
For
the Year Ended December 31, 2009
First
Clover Leaf
Bank
|
First
Clover Leaf
Financial
Corp.
|
Eliminations
|
Consolidated
First
Clover Leaf
Financial
Corp.
and
Subsidiary
|
|||||||||||||
Interest
and dividend income:
|
||||||||||||||||
Interest
and fees on loans
|
$ | 23,947,127 | $ | 23,810 | $ | (23,810 | ) | $ | 23,947,127 | |||||||
Securities:
|
||||||||||||||||
Taxable
interest income
|
3,266,762 | 43,109 | - | 3,309,871 | ||||||||||||
Nontaxable
interest income
|
597,601 | - | - | 597,601 | ||||||||||||
Interest-earning
deposits, federal funds sold, and other
|
153,596 | - | - | 153,596 | ||||||||||||
Total interest
and dividend income
|
27,965,086 | 66,919 | (23,810 | ) | 28,008,195 | |||||||||||
Interest
expense:
|
||||||||||||||||
Deposits
|
10,251,782 | - | - | 10,251,782 | ||||||||||||
Federal
Home Loan Bank advances
|
1,651,067 | - | - | 1,651,067 | ||||||||||||
Securities
sold under agreements to repurchase
|
59,193 | - | - | 59,193 | ||||||||||||
Subordinated
debentures
|
- | 298,286 | - | 298,286 | ||||||||||||
Total interest
expense
|
11,962,042 | 298,286 | - | 12,260,328 | ||||||||||||
Net
interest income (loss)
|
16,003,044 | (231,367 | ) | (23,810 | ) | 15,747,867 | ||||||||||
Provision
for loan losses
|
5,553,990 | - | - | 5,553,990 | ||||||||||||
Net
interest income (loss) after provision for loan losses
|
10,449,054 | (231,367 | ) | (23,810 | ) | 10,193,877 | ||||||||||
Other
income:
|
||||||||||||||||
Service
fees on deposit accounts
|
322,017 | - | - | 322,017 | ||||||||||||
Other
service charges and fees
|
277,691 | - | - | 277,691 | ||||||||||||
Loan
servicing fees
|
183,209 | - | - | 183,209 | ||||||||||||
Gain
on sale of loans
|
577,828 | - | - | 577,828 | ||||||||||||
Other
|
45,579 | 11,361 | - | 56,940 | ||||||||||||
1,406,324 | 11,361 | - | 1,417,685 | |||||||||||||
Other
expenses:
|
||||||||||||||||
Compensation
and employee benefits
|
4,476,090 | 56,535 | (23,810 | ) | 4,508,815 | |||||||||||
Occupancy
expense
|
1,449,030 | - | - | 1,449,030 | ||||||||||||
Data
processing services
|
565,572 | - | - | 565,572 | ||||||||||||
Director
fees
|
212,050 | - | - | 212,050 | ||||||||||||
Professional
fees
|
579,551 | 279,329 | - | 858,880 | ||||||||||||
Federal
Deposit Insurance Corporation insurance premiums
|
773,284 | - | - | 773,284 | ||||||||||||
Amortization
of core deposit intangible
|
468,000 | - | - | 468,000 | ||||||||||||
Amortization
of mortgage servicing rights
|
271,822 | - | - | 271,822 | ||||||||||||
Goodwill
impairment
|
9,300,000 | - | - | 9,300,000 | ||||||||||||
Impairment
loss on assets
|
475,283 | - | - | 475,283 | ||||||||||||
Other
|
1,541,992 | 101,688 | - | 1,643,680 | ||||||||||||
20,112,674 | 437,552 | (23,810 | ) | 20,526,416 | ||||||||||||
Loss
before income taxes
|
(8,257,296 | ) | (657,558 | ) | - | (8,914,854 | ) | |||||||||
Income
taxes
|
158,023 | (250,200 | ) | - | (92,177 | ) | ||||||||||
Net
loss
|
$ | (8,415,319 | ) | $ | (407,358 | ) | $ | - | $ | (8,822,677 | ) |
F-40
Market
for Common Stock
First
Clover Leaf Financial Corp.’s common stock trades on the Nasdaq Capital Market
under the trading symbol “FCLF.”
The
following table sets forth the high and low trading prices for shares of our
common stock and cash dividends paid per share for the periods
indicated. As of December 31, 2009, there were 7,960,523 shares of
our common stock issued and outstanding held by approximately 780 holders of
record.
We expect
that, subject to regulatory requirements and our financial condition and results
of operations, quarterly dividends will continue to be paid in the future. See
Note 14 to our Consolidated Financial Statements for information on regulatory
restrictions on the payment of dividends.
Year
Ended December 31, 2009
|
High
|
Low
|
Dividend
Paid Per Share
|
|||||||||
Fourth
quarter
|
$ | 7.75 | $ | 6.50 | $ | 0.06 | ||||||
Third
quarter
|
8.00 | 7.00 | 0.06 | |||||||||
Second
quarter
|
8.79 | 6.48 | 0.06 | |||||||||
First
quarter
|
7.75 | 6.86 | 0.06 | |||||||||
Year
Ended December 31, 2008
|
High
|
Low
|
Dividend
Paid Per Share
|
|||||||||
Fourth
quarter
|
$ | 9.00 | $ | 6.40 | $ | 0.06 | ||||||
Third
quarter
|
9.23 | 8.20 | 0.06 | |||||||||
Second
quarter
|
10.05 | 8.43 | 0.06 | |||||||||
First
quarter
|
10.50 | 9.55 | 0.06 |
STOCKHOLDER
INFORMATION
ANNUAL
MEETING
The
Annual Meeting of Stockholders will be held at 4:00 p.m. Illinois time on
May 25, 2010 at Sunset Hills Country Club located at 2525 South State
Route 157, Edwardsville, Illinois 62025.
|
TRANSFER
AGENT
Registrar
and Transfer Company
10
Commerce Drive
Cranford,
New Jersey 07016
If
you have any questions concerning your stockholder account, please call
our transfer agent, noted above, at (800) 525-7686. This is the number to
call if you require a change of address or need records or information
about lost certificates.
|
STOCK
LISTING
The
Company's Common Stock trades on the Nasdaq Capital Market under the
symbol "FCLF."
|
ANNUAL
REPORT ON FORM 10-K
A
copy of the Company's Form 10-K for the year ended December 31, 2009, will
be furnished without charge to stockholders as of the record date, upon
written request to the Secretary, First Clover Leaf Financial Corp. 6814
Goshen Road, Edwardsville, Illinois 62025.
|
SPECIAL
COUNSEL
Luse
Gorman Pomerenk & Schick, P.C.
5335
Wisconsin Avenue, N.W., Suite 780
Washington,
D.C. 20015
|
INDEPENDENT
REGISTERED
PUBLIC
ACCOUNTING FIRM
McGladrey
& Pullen, LLP
1806
Fox Drive
Champaign,
Illinois 61820
|
DIRECTORS
AND OFFICERS
DIRECTORS
|
OFFICERS
|
|
Joseph
Helms
Chairman
of the Board
Semi-retired,
Veterinarian,
Hawthorne
Animal Hospital
|
Gary
D. Niebur
Mayor
of Edwardsville, Illinois
|
Lisa
R. Fowler
Senior
Vice President and
Chief
Lending Officer
|
Robert
W. Schwartz
Vice
Chairman of the Board
President,
Schwartz Ventures
|
Dean
Pletcher
Retired,
Owner and Operator
Pletcher
Funeral Home
|
Darlene
F. McDonald
Senior
Vice President and
Chief
Financial Officer
|
Nina
Baird
Retired,
Edwardsville
City
Clerk
|
Gerard
A. Schuetzenhofer
President,
Coldwell Banker Brown Realtors/Coldwell Banker Commercial Brown
Realtors
|
Brad
Rench
Executive
Vice President and
Chief
Operating Officer
|
Donald
Engelke
Senior
Vice President,
First
Clover Leaf Bank
|
Joseph
Stevens
Owner,
Market Basket
Grocery
& Garden Center
|
|
Harry
Gallatin
Retired,
Athletic Director at
Southern
Illinois University-
Edwardsville
|
Dennis
M. Terry
President
& Chief Executive Officer, First Clover Leaf Bank
|
|
Joseph
J. Gugger
Partner,
Fastechnology LLC
Owner,
Gugger Group, Inc.
|
Dennis
E. Ulrich
Managing
Principal,
Scheffel
and Company, P.C.
|
|
Kenneth
P. Highlander
Retired,
President, Ready-Mix Services Inc.
|