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

 

First Clover Leaf Financial Corp. and Subsidiary

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

 

First Clover Leaf Financial Corp. and Subsidiary

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

 

First Clover Leaf Financial Corp. and Subsidiary

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:

Year Ending December 31,
 
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:

Year Ending December 31,
 
Amount
 
2010
  $ 359,000  
2011
    304,000  
2012
    281,000  
2013
    223,000  
2014
    116,001  

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:

Year Ending December 31,
 
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

 

First Clover Leaf Financial Corp. and Subsidiary

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

 

First Clover Leaf Financial Corp. and Subsidiary

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.