Indiana
|
35-1927981
|
|
(State
or other jurisdiction of incorporation
|
(I.R.S. Employer
|
|
or
organization)
|
Identification
Number)
|
|
9204
Columbia Avenue
|
||
Munster,
Indiana
|
46321
|
|
(Address
of principal executive offices)
|
(ZIP
code)
|
Page
|
||||
Number
|
||||
PART
I. Financial Information
|
||||
Item 1.
|
Unaudited
Financial Statements
|
|||
Consolidated
Balance Sheets, June 30, 2010 and December 31, 2009
|
1
|
|||
Consolidated
Statements of Income, Three and Six Months Ended
|
||||
June
30, 2010 and 2009
|
2
|
|||
Consolidated
Statements of Changes in Stockholders' Equity, Three and
|
||||
Six
Months Ended June 30, 2010 and 2009
|
3
|
|||
Consolidated
Statements of Cash Flows, Six Months Ended June 30, 2010
|
||||
and
2009
|
4
|
|||
Notes
to Consolidated Financial Statements
|
5-14
|
|||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and
|
|||
Results
of Operations
|
15-25
|
|||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
26
|
||
Item
4.
|
Controls
and Procedures
|
26
|
||
PART
II. Other Information
|
27
|
|||
SIGNATURES
|
28
|
|||
EXHIBITS
|
||||
31.1
|
Rule
13a-14(a)/15d-14(a) Certification of Chief Executive
Officer
|
|
||
31.2
|
|
|||
32.1
|
Section
1350 Certifications
|
|
June 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Dollars
in thousands)
|
(unaudited)
|
|||||||
ASSETS
|
||||||||
Cash
and non-interest bearing balances in financial
institutions
|
$ | 10,333 | $ | 8,705 | ||||
Interest
bearing balances in financial institutions
|
30,559 | 447 | ||||||
Federal
funds sold
|
11,320 | 4,070 | ||||||
Total
cash and cash equivalents
|
52,212 | 13,222 | ||||||
Securities
available-for-sale
|
131,651 | 124,776 | ||||||
Securities
held-to-maturity
|
18,610 | 19,557 | ||||||
Loans
held for sale
|
477 | 1,025 | ||||||
Loans
receivable
|
442,478 | 458,245 | ||||||
Less:
allowance for loan losses
|
(7,020 | ) | (6,114 | ) | ||||
Net
loans receivable
|
435,458 | 452,131 | ||||||
Federal
Home Loan Bank stock
|
3,650 | 3,650 | ||||||
Accrued
interest receivable
|
2,748 | 2,878 | ||||||
Premises
and equipment
|
19,244 | 19,590 | ||||||
Foreclosed
real estate
|
6,245 | 3,747 | ||||||
Cash
value of bank owned life insurance
|
12,253 | 12,049 | ||||||
Prepaid
FDIC insurance premium
|
2,542 | 3,282 | ||||||
Other
assets
|
4,921 | 5,899 | ||||||
Total
assets
|
$ | 690,011 | $ | 661,806 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Deposits:
|
||||||||
Non-interest
bearing
|
$ | 51,061 | $ | 42,390 | ||||
Interest
bearing
|
519,097 | 498,137 | ||||||
Total
|
570,158 | 540,527 | ||||||
Repurchase
agreements
|
20,533 | 15,893 | ||||||
Borrowed
funds
|
32,732 | 47,129 | ||||||
Accrued
expenses and other liabilities
|
10,280 | 5,179 | ||||||
Total
liabilities
|
633,703 | 608,728 | ||||||
Stockholders'
Equity:
|
||||||||
Preferred
stock, no par or stated value;
|
||||||||
10,000,000
shares authorized, none outstanding
|
- | - | ||||||
Common
stock, no par or stated value; 10,000,000 shares
authorized;
|
||||||||
shares
issued: June 30, 2010 - 2,889,252
|
361 | 361 | ||||||
December
31, 2009 - 2,889,452
|
||||||||
shares
outstanding: June 30, 2010 - 2,823,021
|
||||||||
December
31, 2009 - 2,818,578
|
||||||||
Additional
paid in capital
|
5,123 | 5,104 | ||||||
Accumulated
other comprehensive income/(loss)
|
1,141 | (170 | ) | |||||
Retained
earnings
|
51,085 | 49,312 | ||||||
Treasury
stock, common shares at cost: June 30, 2010 -
66,231
|
||||||||
December
31, 2009 - 70,874
|
(1,402 | ) | (1,529 | ) | ||||
Total
stockholders' equity
|
56,308 | 53,078 | ||||||
Total
liabilities and stockholders' equity
|
$ | 690,011 | $ | 661,806 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
(Dollars in thousands, except per share data)
|
June 30,
|
June 30,
|
||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Interest
income:
|
||||||||||||||||
Loans
receivable
|
||||||||||||||||
Real
estate loans
|
$ | 5,083 | $ | 5,611 | $ | 10,238 | $ | 11,533 | ||||||||
Commercial
loans
|
1,121 | 916 | 2,153 | 1,813 | ||||||||||||
Consumer
loans
|
20 | 30 | 45 | 64 | ||||||||||||
Total
loan interest
|
6,224 | 6,557 | 12,436 | 13,410 | ||||||||||||
Securities
|
1,564 | 1,512 | 3,094 | 3,095 | ||||||||||||
Other
interest earning assets
|
7 | 5 | 13 | 10 | ||||||||||||
Total
interest income
|
7,795 | 8,074 | 15,543 | 16,515 | ||||||||||||
Interest
expense:
|
||||||||||||||||
Deposits
|
1,055 | 1,885 | 2,255 | 4,051 | ||||||||||||
Repurchase
agreements
|
48 | 76 | 100 | 164 | ||||||||||||
Borrowed
funds
|
234 | 385 | 504 | 783 | ||||||||||||
Total
interest expense
|
1,337 | 2,346 | 2,859 | 4,998 | ||||||||||||
Net
interest income
|
6,458 | 5,728 | 12,684 | 11,517 | ||||||||||||
Provision
for loan losses
|
1,270 | 1,115 | 2,505 | 1,815 | ||||||||||||
Net
interest income after provision for loan losses
|
5,188 | 4,613 | 10,179 | 9,702 | ||||||||||||
Noninterest
income:
|
||||||||||||||||
Fees
and service charges
|
635 | 671 | 1,244 | 1,310 | ||||||||||||
Gain
on sale of securities, net
|
452 | 204 | 742 | 344 | ||||||||||||
Wealth
management operations
|
253 | 205 | 534 | 402 | ||||||||||||
Gain
on sale of loans, net
|
163 | 299 | 272 | 865 | ||||||||||||
Increase
in cash value of bank owned life insurance
|
104 | 104 | 205 | 208 | ||||||||||||
Gain/(loss)
on foreclosed real estate, net
|
44 | 6 | 65 | (31 | ) | |||||||||||
Other-than-temporary
impairment of securities
|
- | - | (11 | ) | - | |||||||||||
Portion
of loss recognized in other comprehensive income
|
- | - | (102 | ) | - | |||||||||||
Other
|
4 | 7 | 8 | 11 | ||||||||||||
Total
noninterest income
|
1,655 | 1,496 | 2,957 | 3,109 | ||||||||||||
Noninterest
expense:
|
||||||||||||||||
Compensation
and benefits
|
2,458 | 2,245 | 4,867 | 4,610 | ||||||||||||
Occupancy
and equipment
|
808 | 750 | 1,593 | 1,533 | ||||||||||||
Federal
deposit insurance premiums
|
265 | 553 | 496 | 740 | ||||||||||||
Data
processing
|
231 | 215 | 463 | 430 | ||||||||||||
Marketing
|
114 | 147 | 239 | 214 | ||||||||||||
Other
|
1,005 | 1,042 | 1,899 | 1,973 | ||||||||||||
Total
noninterest expense
|
4,881 | 4,952 | 9,557 | 9,500 | ||||||||||||
Income
before income tax expenses
|
1,962 | 1,157 | 3,579 | 3,311 | ||||||||||||
Income
tax expenses
|
346 | 104 | 574 | 553 | ||||||||||||
Net
income
|
$ | 1,616 | $ | 1,053 | $ | 3,005 | $ | 2,758 | ||||||||
Earnings
per common share:
|
||||||||||||||||
Basic
|
$ | 0.57 | $ | 0.37 | $ | 1.06 | $ | 0.98 | ||||||||
Diluted
|
$ | 0.57 | $ | 0.37 | $ | 1.06 | $ | 0.98 | ||||||||
Dividends
declared per common share
|
$ | 0.21 | $ | 0.32 | $ | 0.42 | $ | 0.68 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
(Dollars in thousands)
|
June 30,
|
June 30,
|
||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Balance
at beginning of period
|
$ | 54,319 | $ | 53,173 | $ | 53,078 | $ | 52,773 | ||||||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
1,616 | 1,053 | 3,005 | 2,758 | ||||||||||||
Net
unrealized change on securities
|
||||||||||||||||
available-for-sale,
net of reclassifications and tax effects
|
919 | (86 | ) | 1,315 | (333 | ) | ||||||||||
Amortization
of unrecognized gain
|
(2 | ) | (2 | ) | (4 | ) | (4 | ) | ||||||||
Comprehensive
income
|
2,533 | 965 | 4,316 | 2,421 | ||||||||||||
Issuance
of common stock,
|
||||||||||||||||
under
stock based compensation plan, including tax effects
|
- | - | - | 4 | ||||||||||||
Stock
based compensation expense
|
9 | 9 | 19 | 23 | ||||||||||||
Sale
of treasury stock
|
40 | 48 | 80 | 48 | ||||||||||||
Adjustment
to retained earnings for EITF 06-4
|
- | (21 | ) | - | (84 | ) | ||||||||||
Cash
dividends
|
(593 | ) | (900 | ) | (1,185 | ) | (1,911 | ) | ||||||||
Balance
at end of period
|
$ | 56,308 | $ | 53,274 | $ | 56,308 | $ | 53,274 |
Six Months Ended
|
||||||||
(Dollars in thousands)
|
June 30,
|
|||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 3,005 | $ | 2,758 | ||||
Adjustments
to reconcile net income to
|
||||||||
net
cash provided by operating activities:
|
||||||||
Origination
of loans for sale
|
(10,466 | ) | (36,916 | ) | ||||
Sale
of loans originated for sale
|
11,253 | 36,188 | ||||||
Depreciation
and amortization, net of accretion
|
1,005 | 694 | ||||||
Amortization
of mortgage servicing rights
|
56 | 74 | ||||||
Amortization
of investment in real estate limited partnerships
|
76 | 95 | ||||||
Equity
in loss of investment in limited partnership,
|
||||||||
net
of interest received
|
3 | 6 | ||||||
Stock
based compensation expense
|
19 | 23 | ||||||
Gains
on sales and calls of securities
|
(742 | ) | (344 | ) | ||||
Net
gains on sale of loans
|
(272 | ) | (865 | ) | ||||
Net
losses due to other-than-temporary impairment of
securities
|
113 | - | ||||||
Net
(gains)/losses on foreclosed real estate
|
(65 | ) | 31 | |||||
Provision
for loan losses
|
2,505 | 1,815 | ||||||
Net
change in:
|
||||||||
Interest
receivable
|
130 | 120 | ||||||
Other
assets
|
916 | (313 | ) | |||||
Cash
value of bank owned life insurance
|
(205 | ) | (208 | ) | ||||
Accrued
expenses and other liabilities
|
5,101 | (3,619 | ) | |||||
Total
adjustments
|
9,427 | (3,219 | ) | |||||
Net
cash - operating activities
|
12,432 | (461 | ) | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds
from maturities and pay downs of securities
available-for-sale
|
11,931 | 11,771 | ||||||
Proceeds
from sales of securities available-for-sale
|
13,962 | 7,575 | ||||||
Purchase
of securities available-for-sale
|
(30,330 | ) | (37,667 | ) | ||||
Purchase
of securities held-to-maturity
|
- | (725 | ) | |||||
Proceeds
from maturities and pay downs of securities
held-to-maturity
|
933 | 992 | ||||||
Proceeds
from sale of loans transferred to held-for-sale
|
- | 10,651 | ||||||
Net
change in loans receivable
|
10,803 | 16,031 | ||||||
Purchase
of premises and equipment, net
|
(442 | ) | (1,151 | ) | ||||
Proceeds
from sale of foreclosed real estate
|
932 | 21 | ||||||
Net
cash - investing activities
|
7,789 | 7,498 | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Change
in deposits
|
29,631 | 1,848 | ||||||
Proceeds
from FHLB advances
|
9,000 | 2,000 | ||||||
Repayment
of FHLB advances
|
(15,000 | ) | (3,000 | ) | ||||
Change
in other borrowed funds
|
(3,757 | ) | 1,410 | |||||
Proceeds
from issuance of common stock
|
- | 4 | ||||||
Proceeds
from sale of treasury stock
|
80 | 48 | ||||||
Dividends
paid
|
(1,185 | ) | (1,911 | ) | ||||
Net
cash - financing activities
|
18,769 | 399 | ||||||
Net
change in cash and cash equivalents
|
38,990 | 7,436 | ||||||
Cash
and cash equivalents at beginning of period
|
13,222 | 11,296 | ||||||
Cash
and cash equivalents at end of period
|
$ | 52,212 | $ | 18,732 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 2,885 | $ | 5,037 | ||||
Income
taxes
|
$ | 1,010 | $ | 800 | ||||
SUPPLEMENTAL
NONCASH INFORMATION:
|
||||||||
Transfers
from loans to foreclosed real estate
|
$ | 3,442 | $ | 1,177 | ||||
Transfers
from loans to loans held for sale
|
$ | - | $ | 10,497 |
(Dollars in thousands)
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Cost
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Basis
|
Gains
|
Losses
|
Value
|
|||||||||||||
6/30/2010
|
||||||||||||||||
U.S.
government sponsored entities
|
$ | 1,000 | $ | 13 | $ | - | $ | 1,013 | ||||||||
CMO
and residential mortgage-backed securities
|
57,386 | 2,366 | - | 59,752 | ||||||||||||
Municipal
securities
|
33,069 | 1,736 | (49 | ) | 34,756 | |||||||||||
CMO
government sponsored entities
|
33,294 | 1,497 | - | 34,791 | ||||||||||||
Collateralized
debt obligations
|
5,230 | - | (3,891 | ) | 1,339 | |||||||||||
Total
debt securities
|
$ | 129,979 | $ | 5,612 | $ | (3,940 | ) | $ | 131,651 | |||||||
12/31/2009
|
||||||||||||||||
U.S.
government sponsored entities
|
$ | 1,993 | $ | 52 | $ | - | $ | 2,045 | ||||||||
CMO
and residential mortgage-backed securities
|
61,095 | 2,302 | (82 | ) | 63,315 | |||||||||||
Municipal
securities
|
34,151 | 1,516 | (94 | ) | 35,573 | |||||||||||
CMO
government sponsored entities
|
22,534 | 168 | (209 | ) | 22,493 | |||||||||||
Collateralized
debt obligations
|
5,343 | - | (3,993 | ) | 1,350 | |||||||||||
Total
debt securities
|
$ | 125,116 | $ | 4,038 | $ | (4,378 | ) | $ | 124,776 |
(Dollars in thousands)
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Cost
|
Unrecognized
|
Unrecognized
|
Fair
|
|||||||||||||
Basis
|
Gains
|
Losses
|
Value
|
|||||||||||||
6/30/2010
|
||||||||||||||||
Municipal
securities
|
$ | 17,604 | $ | 866 | $ | - | $ | 18,470 | ||||||||
Residential
mortgage-backed securities
|
1,006 | 59 | - | 1,065 | ||||||||||||
Total
debt securities
|
$ | 18,610 | $ | 925 | $ | - | $ | 19,535 | ||||||||
12/31/2009
|
||||||||||||||||
Municipal
securities
|
$ | 18,539 | $ | 724 | $ | - | $ | 19,263 | ||||||||
Residential
mortgage-backed securities
|
1,018 | 28 | (6 | ) | 1,040 | |||||||||||
Total
debt securities
|
$ | 19,557 | $ | 752 | $ | (6 | ) | $ | 20,303 |
(Dollars in thousands)
|
||||||||||||
Available-for-sale
|
Held-to-maturity
|
|||||||||||
Fair
|
Carrying
|
Fair
|
||||||||||
Value
|
Amount
|
Value
|
||||||||||
Due
in one year or less
|
$ | 194 | $ | - | $ | - | ||||||
Due
from one to five years
|
3,133 | 560 | 597 | |||||||||
Due
over five years
|
33,781 | 17,044 | 17,873 | |||||||||
CMO
and residential mortgage-backed securities
|
94,543 | 1,006 | 1,065 | |||||||||
Total
|
$ | 131,651 | $ | 18,610 | $ | 19,535 |
(Dollars in thousands)
|
||||||||
6/30/2010
|
6/30/2009
|
|||||||
Proceeds
|
$ | 13,962 | $ | 7,575 | ||||
Gross
gains
|
742 | 344 | ||||||
Gross
losses
|
- | - |
(Dollars in thousands)
|
||||
Unrealized gains
|
||||
Beginning
balance, December 31, 2009
|
$ | (247 | ) | |
Current
period change
|
1,315 | |||
Ending
balance, June 30, 2010
|
$ | 1,068 |
(Dollars in thousands)
|
||||||||||||||||||||||||
Less than 12 months
|
12 months or longer
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
6/30/2010
|
||||||||||||||||||||||||
Description
of Securities:
|
||||||||||||||||||||||||
CMO
and residential mortgage-
|
||||||||||||||||||||||||
backed
securities
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
Municipal
securities
|
- | - | 1,503 | (49 | ) | 1,503 | (49 | ) | ||||||||||||||||
Collateralized
debt obligations
|
- | - | 1,339 | (3,891 | ) | 1,339 | (3,891 | ) | ||||||||||||||||
Total
temporarily impaired
|
$ | - | $ | - | $ | 2,842 | $ | (3,940 | ) | $ | 2,842 | $ | (3,940 | ) | ||||||||||
Number
of securities
|
0 | 7 | 7 |
(Dollars
in thousands)
|
||||||||||||||||||||||||
Less than 12 months
|
12 months or longer
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
12/31/2009
|
||||||||||||||||||||||||
Description
of Securities:
|
||||||||||||||||||||||||
CMO
and residential mortgage-
|
||||||||||||||||||||||||
backed
securities
|
$ | 15,604 | $ | (297 | ) | $ | 13 | $ | - | $ | 15,617 | $ | (297 | ) | ||||||||||
Municipal
securities
|
2,443 | (15 | ) | 1,476 | (79 | ) | 3,919 | (94 | ) | |||||||||||||||
Collateralized
debt obligations
|
- | - | 1,350 | (3,993 | ) | 1,350 | (3,993 | ) | ||||||||||||||||
Total
temporarily impaired
|
$ | 18,047 | $ | (312 | ) | $ | 2,839 | $ | (4,072 | ) | $ | 20,886 | $ | (4,384 | ) | |||||||||
Number
of securities
|
16 | 7 | 23 |
(Dollars
in thousands)
|
||||||||
6/30/2010
|
12/31/2009
|
|||||||
Loans
past due over 90 days still on accrual
|
$ | 1,932 | $ | 1,491 | ||||
Non-accrual
loans
|
14,259 | 17,074 |
(Dollars
in thousands)
|
||||||||
6/30/2010
|
12/31/2009
|
|||||||
Period-end
loans with no allocated
|
||||||||
allowance
for loan losses (including troubled debt restructurings of $6,231 and
$0)
|
$ | 11,543 | $ | 3,853 | ||||
Period-end
loans with allocated
|
||||||||
allowance
for loan losses (including troubled debt restructurings of $5,553 and
$7,199)
|
6,832 | 13,112 | ||||||
Total
|
$ | 18,375 | $ | 16,965 | ||||
Amount
of the allowance for
|
||||||||
loan
losses allocated
|
$ | 658 | $ | 1,179 | ||||
Average
of impaired loans
|
||||||||
during
the period
|
19,540 | 12,820 | ||||||
Interest
income recognized
|
||||||||
during
impairment
|
16 | 10 | ||||||
Cash-basis
interest income
|
||||||||
recognized
during impairment
|
312 | 95 |
(Dollars
in thousands)
|
||||||||
6/30/2010
|
12/31/2009
|
|||||||
Construction
and land development
|
$ | 2,641 | $ | 768 | ||||
Commercial
real estate and other dwelling
|
1,926 | 1,897 | ||||||
Residential
real estate
|
1,534 | 1,082 | ||||||
Commercial
and industrial
|
144 | - | ||||||
Total
|
$ | 6,245 | $ | 3,747 |
(Dollars in thousands, except per share data)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Basic
earnings per common share:
|
||||||||||||||||
Net
income as reported
|
$ | 1,616 | $ | 1,053 | $ | 3,005 | $ | 2,758 | ||||||||
Weighted
average common shares outstanding:
|
2,823,008 | 2,813,143 | 2,821,931 | 2,811,217 | ||||||||||||
Basic
earnings per common share:
|
$ | 0.57 | $ | 0.37 | $ | 1.06 | $ | 0.98 | ||||||||
Diluted
earnings per common share:
|
||||||||||||||||
Net
income as reported
|
$ | 1,616 | $ | 1,053 | $ | 3,005 | $ | 2,758 | ||||||||
Weighted
average common shares outstanding:
|
2,823,008 | 2,813,143 | 2,821,931 | 2,811,217 | ||||||||||||
Add: Dilutive
effect of assumed stock
|
||||||||||||||||
option
exercises:
|
- | - | - | 240 | ||||||||||||
Weighted
average common and dilutive
|
||||||||||||||||
potential
common shares outstanding:
|
2,823,008 | 2,813,143 | 2,821,931 | 2,811,457 | ||||||||||||
Diluted
earnings per common share:
|
$ | 0.57 | $ | 0.37 | $ | 1.06 | $ | 0.98 |
Weighted-
|
||||||||||||||||
Weighted-
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Exercise
|
Contractual
|
Intrinsic
|
||||||||||||||
Options
|
Shares
|
Price
|
Term
|
Value
|
||||||||||||
Outstanding
at January 1, 2010
|
65,747 | $ | 23.69 | |||||||||||||
Granted
|
- | $ | - | |||||||||||||
Exercised
|
- | $ | - | |||||||||||||
Forfeited
|
(4,800 | ) | $ | 24.04 | ||||||||||||
Expired
|
(11,700 | ) | $ | 21.13 | ||||||||||||
Outstanding
at June 30, 2010
|
49,247 | $ | 24.27 | 2.2 | - | |||||||||||
Exercisable
at June 30, 2010
|
48,247 | $ | 24.18 | 2.1 | - |
(Dollars in thousands)
|
||||
Collateralized debt obligations
|
||||
Ending
balance, December 31, 2009
|
$ | 136 | ||
Additions
not previously recognized
|
113 | |||
Ending
balance, June 30, 2010
|
$ | 249 |
Deal name
|
PreTSL XXIV
|
PreTSL XXVII
|
Alesco IX
|
Alesco XVII
|
||||||||||||
Class
|
B-1 | C-1 | A-2A | B | ||||||||||||
Book
value
|
1,258,772 | 1,296,077 | 1,323,252 | 1,351,903 | ||||||||||||
Fair
value
|
253,706 | 187,891 | 639,600 | 258,096 | ||||||||||||
Unrealized
gains/(losses)
|
(1,005,066 | ) | (1,108,186 | ) | (683,652 | ) | (1,093,807 | ) | ||||||||
Lowest
credit rating assigned
|
Caa3
|
Ca
|
BB
|
Ca
|
||||||||||||
Number
of performing banks
|
52 | 28 | 47 | 38 | ||||||||||||
Number
of performing insurance companies
|
12 | 7 | 10 | n/a | ||||||||||||
Number
of issuers in default
|
13 | 5 | 8 | 7 | ||||||||||||
Number
of issuers in deferral
|
16 | 9 | 11 | 11 | ||||||||||||
Defaults
& deferrals as a % of performing collateral
|
49.63 | % | 34.29 | % | 41.61 | % | 50.11 | % | ||||||||
Subordination:
|
||||||||||||||||
As
a % of performing collateral
|
-15.28 | % | -19.13 | % | 17.84 | % | -20.23 | % | ||||||||
As
a % of performing collateral - adjusted for projected future
defaults
|
-20.71 | % | -24.48 | % | 12.96 | % | -26.43 | % | ||||||||
Other-than-temporary
impairment model assumptions:
|
||||||||||||||||
Defaults:
|
||||||||||||||||
Year
1
|
3.10 | % | 2.70 | % | 4.00 | % | 3.60 | % | ||||||||
Year
2
|
0.80 | % | 0.90 | % | 0.90 | % | 0.80 | % | ||||||||
Year
3
|
0.60 | % | 0.70 | % | 0.70 | % | 0.50 | % | ||||||||
>
3 Years
|
(1 | ) | (1 | ) | (1 | ) | (1 | ) | ||||||||
Discount
rate - 3 month Libor, plus implicit yield spread at
purchase
|
1.48 | % | 1.23 | % | 1.27 | % | 1.44 | % | ||||||||
Recovery
assumptions
|
(2 | ) | (2 | ) | (2 | ) | (2 | ) | ||||||||
Prepayments
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||
Other-than-temporary
impairment
|
39,300 | 132,000 | 15,884 | 61,950 |
(Dollars in thousands)
|
Fair Value Measurements at June 30, 2010 Using
|
|||||||||||||||
6/30/2010
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Available-for-sale
debt securities
|
||||||||||||||||
U.S.
government sponsored entities
|
$ | 1,013 | $ | - | $ | 1,013 | $ | - | ||||||||
CMO
and residential mortgage-backed securities
|
59,752 | - | 59,752 | - | ||||||||||||
Municipal
securities
|
34,756 | - | 34,756 | - | ||||||||||||
CMO
government sponsored entities
|
34,791 | - | 34,791 | - | ||||||||||||
Collateralized
debt obligations
|
1,339 | - | - | 1,339 | ||||||||||||
Total
available for sale debt securities
|
$ | 131,651 | $ | - | $ | 130,312 | $ | 1,339 |
(Dollars in thousands)
|
Fair Value Measurements at December 31, 2009 Using
|
|||||||||||||||
12/31/2009
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Available-for-sale
debt securities
|
||||||||||||||||
U.S.
government sponsored entities
|
$ | 2,045 | $ | - | $ | 2,045 | $ | - | ||||||||
CMO
and residential mortgage-backed securities
|
63,315 | - | 63,315 | - | ||||||||||||
Municipal
securities
|
35,573 | - | 35,573 | - | ||||||||||||
CMO
government sponsored entities
|
22,493 | - | 22,493 | - | ||||||||||||
Collateralized
debt obligations
|
1,350 | - | - | 1,350 | ||||||||||||
Total
available for sale debt securities
|
$ | 124,776 | $ | - | $ | 123,426 | $ | 1,350 |
(Dollars in thousands)
|
Fair Value Measurements at
June 30, 2010 Using
Significant Unobservable
Inputs
(Level 3)
|
|||
Available for
sale debt securities
|
||||
Collateralized Debt Obligations
|
||||
Beginning
balance, December 31, 2009
|
$ | 1,350 | ||
Transfers
in and/or (out) of Level 3
|
- | |||
Total
gains or (losses)
|
||||
Included
in earnings
|
(113 | ) | ||
Included
in other comprehensive income
|
102 | |||
Purchases,
issuances, sales, and settlements
|
||||
Purchases
|
- | |||
Issuances
|
- | |||
Sales
|
- | |||
Settlements
|
- | |||
Ending
balance, June 30, 2010
|
$ | 1,339 |
(Dollars in thousands)
|
Fair Value Measurements at June 30, 2010 Using
|
|||||||||||||||
6/30/2010
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired
loans
|
$ | 6,174 | $ | - | $ | - | $ | 6,174 | ||||||||
Foreclosed
real estate
|
6,245 | - | - | 6,245 |
(Dollars in thousands)
|
Fair Value Measurements at December 31, 2009 Using
|
|||||||||||||||
12/31/2009
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired
loans
|
$ | 11,933 | $ | - | $ | - | $ | 11,933 | ||||||||
Foreclosed
real estate
|
3,747 | - | - | 3,747 |
(Dollars
in thousands)
|
||||||||
June
30, 2010
|
||||||||
Carrying
|
Estimated
|
|||||||
Value
|
Fair
Value
|
|||||||
Financial assets:
|
||||||||
Cash
and cash equivalents
|
$ | 52,212 | $ | 52,212 | ||||
Securities
available-for-sale
|
131,651 | 131,651 | ||||||
Securities
held-to-maturity
|
18,610 | 19,535 | ||||||
Loans
held for sale
|
477 | 477 | ||||||
Loans
receivable, net
|
435,458 | 479,245 | ||||||
Federal
Home Loan Bank stock
|
3,650 | 3,650 | ||||||
Accrued
interest receivable
|
2,748 | 2,748 | ||||||
Financial liabilities:
|
||||||||
Demand
and savings deposits
|
347,942 | 347,942 | ||||||
Certificates
of deposit
|
222,216 | 222,955 | ||||||
Repurchase
agreements
|
20,533 | 20,041 | ||||||
Borrowed
funds
|
32,732 | 33,216 | ||||||
Accrued
interest payable
|
124 | 124 |
(Dollars
in thousands)
|
||||||||
December
31, 2009
|
||||||||
Carrying
|
Estimated
|
|||||||
Value
|
Fair
Value
|
|||||||
Financial assets:
|
||||||||
Cash
and cash equivalents
|
$ | 13,222 | $ | 13,222 | ||||
Securities
available-for-sale
|
124,776 | 124,776 | ||||||
Securities
held-to-maturity
|
19,557 | 20,303 | ||||||
Loans
held for sale
|
1,025 | 1,025 | ||||||
Loans
receivable, net
|
452,131 | 498,005 | ||||||
Federal
Home Loan Bank stock
|
3,650 | 3,650 | ||||||
Accrued
interest receivable
|
2,878 | 2,878 | ||||||
Financial liabilities:
|
||||||||
Demand
and savings deposits
|
313,669 | 313,669 | ||||||
Certificates
of deposit
|
226,858 | 227,672 | ||||||
Repurchase
agreements
|
15,893 | 15,525 | ||||||
Borrowed
funds
|
47,129 | 38,932 | ||||||
Accrued
interest payable
|
150 | 150 |
·
|
We
expect to face increased regulation of our industry, particularly in
connection with the regulatory overhaul provisions of the Dodd-Frank
Act. Compliance with such regulation may increase our costs and
limit our ability to pursue business
opportunities.
|
·
|
Our
ability to assess the creditworthiness of our customers may be impaired if
the models and approaches we use to select, manage and underwrite our
customers become less predictive of future
behaviors.
|
·
|
The
process we use to estimate losses inherent in our credit exposure requires
difficult, subjective and complex judgments, including forecasts of
economic conditions and how these economic predictions might impair the
ability of our borrowers to repay their loans, which may no longer be
capable of accurate estimation which may, in turn, impact the reliability
of the process.
|
·
|
Our
ability to borrow from other financial institutions on favorable terms or
at all could be adversely affected by further disruptions in the capital
markets or other events, including actions by rating agencies and
deteriorating investor
expectations.
|
·
|
Competition
in our industry could intensify as a result of the increasing
consolidation of financial services companies in connection with current
market conditions.
|
·
|
We
may be required to pay significantly higher deposit insurance premiums
because market developments have significantly depleted the insurance fund
of the Federal Deposit Insurance Corporation and reduced the ratio of
reserves to insured deposits.
|
(Dollars
in millions)
|
Required
for
|
To
be well
|
||||||||||||||||||||||
Actual
|
adequate
capital
|
capitalized
|
||||||||||||||||||||||
At
June 30, 2010
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total
capital to risk-weighted assets
|
$ | 60.4 | 12.3 | % | $ | 39.4 | 8.0 | % | $ | 49.2 | 10.0 | % | ||||||||||||
Tier
1 capital to risk-weighted assets
|
$ | 54.2 | 11.0 | % | $ | 19.7 | 4.0 | % | $ | 29.5 | 6.0 | % | ||||||||||||
Tier
1 capital to adjusted average assets
|
$ | 54.2 | 7.9 | % | $ | 20.5 | 3.0 | % | $ | 34.1 | 5.0 | % |
(Dollars
in millions)
|
Required
for
|
To
be well
|
||||||||||||||||||||||
Actual
|
adequate
capital
|
capitalized
|
||||||||||||||||||||||
At
December 31, 2009
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total
capital to risk-weighted assets
|
$ | 58.7 | 11.5 | % | $ | 40.8 | 8.0 | % | $ | 51.0 | 10.0 | % | ||||||||||||
Tier
1 capital to risk-weighted assets
|
$ | 52.6 | 10.3 | % | $ | 20.4 | 4.0 | % | $ | 30.6 | 6.0 | % | ||||||||||||
Tier
1 capital to adjusted average assets
|
$ | 52.6 | 7.8 | % | $ | 20.1 | 3.0 | % | $ | 33.5 | 5.0 | % |
(a)
|
Evaluation of
Disclosure Controls and
Procedures.
|
Exhibit
|
||
Number
|
Description
|
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification of Chief Executive
Officer
|
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification of Chief Financial
Officer
|
|
32.1
|
Section
1350 Certifications
|
NORTHWEST INDIANA BANCORP
|
|
Date: July 22, 2010
|
/s/ David A. Bochnowski
|
David A. Bochnowski
|
|
Chairman of the Board and Chief Executive Officer
|
|
Date: July 22, 2010
|
/s/ Robert T. Lowry
|
Robert T. Lowry
|
|
Senior Vice President, Chief Financial Officer
|
|
and Treasurer
|