R
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
£
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Indiana
|
35-2042093
|
|||
(State
or other jurisdiction
|
(I.R.S.
Employer
|
|||
of
incorporation or organization)
|
Identification
No.)
|
Page
|
||
PART
I - FINANCIAL INFORMATION
|
||
Financial
Statements (Unaudited)
|
||
Condensed
Consolidated Statements of Condition
|
3
|
|
Condensed
Consolidated Statements of Income
|
4
|
|
Condensed
Consolidated Statements of Changes in
Stockholders’ Equity
|
5
|
|
Condensed
Consolidated Statements of Cash Flows
|
6
|
|
Notes
to Condensed Consolidated Financial
Statements
|
7
|
|
Management's
Discussion and Analysis of Financial Condition
and Results of Operations
|
11
|
|
Quantitative
and Qualitative Disclosures about Market
Risk
|
30
|
|
Controls
and Procedures
|
32
|
|
PART
II - OTHER INFORMATION
|
||
Legal
Proceedings
|
32
|
|
Risk
Factors
|
33
|
|
Unregistered
Sales of Equity Securities and Use of
Proceeds
|
33
|
|
Defaults
Upon Senior Securities
|
33
|
|
Submission
of Matters to a Vote of Security Holders
|
33
|
|
Other
Information
|
34
|
|
Exhibits
|
35
|
|
36
|
||
Certifications
for Principal Executive Officer and Principal
Financial Officer
|
|
ASSETS
|
March
31, 2007
|
December
31, 2006
|
|||||
(Unaudited)
|
|||||||
(Dollars
in thousands)
|
|||||||
Cash
and amounts due from depository institutions
|
$
|
14,963
|
$
|
33,194
|
|||
Interest-bearing
deposits
|
20,111
|
20,607
|
|||||
Federal
funds sold
|
9,141
|
13,366
|
|||||
Cash
and cash equivalents
|
44,215
|
67,167
|
|||||
Securities
available-for-sale, at fair value
|
301,248
|
298,925
|
|||||
Investment
in Federal Home Loan Bank stock, at cost
|
23,944
|
23,944
|
|||||
Loans
receivable
|
804,242
|
802,383
|
|||||
Allowance
for losses on loans
|
(11,400
|
)
|
(11,184
|
)
|
|||
Net
loans
|
792,842
|
791,199
|
|||||
Interest
receivable
|
7,350
|
7,523
|
|||||
Other
real estate owned
|
679
|
321
|
|||||
Office
properties and equipment
|
18,776
|
17,797
|
|||||
Investment
in bank-owned life insurance
|
36,281
|
35,876
|
|||||
Other
assets
|
10,793
|
10,339
|
|||||
Goodwill
and intangible assets
|
1,282
|
1,299
|
|||||
Total
assets
|
$
|
1,237,410
|
$
|
1,254,390
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Deposits
|
$
|
894,421
|
$
|
907,095
|
|||
Borrowed
money
|
198,019
|
202,275
|
|||||
Advance
payments by borrowers for taxes and insurance
|
5,149
|
4,194
|
|||||
Other
liabilities
|
9,408
|
9,020
|
|||||
Total
liabilities
|
1,106,997
|
1,122,584
|
|||||
Stockholders’
equity:
|
|||||||
Preferred
stock, $0.01 par value; 15,000,000 shares authorized
|
-
|
-
|
|||||
Common
stock, $0.01 par value; 85,000,000 shares authorized;
23,423,306
shares issued; 10,979,948 and 11,134,331 shares
outstanding
|
234
|
234
|
|||||
Additional
paid-in capital
|
190,931
|
190,825
|
|||||
Retained
earnings
|
94,608
|
94,344
|
|||||
Treasury
stock, at cost; 12,318,733 and 12,164,754 shares
|
(150,672
|
)
|
(148,108
|
)
|
|||
Treasury
stock held in Rabbi Trust, at cost; 124,625 and 124,221
shares
|
(1,634
|
)
|
(1,627
|
)
|
|||
Unallocated
common stock held by Employee Stock Ownership Plan
|
(3,360
|
)
|
(3,564
|
)
|
|||
Accumulated
other comprehensive income (loss), net of tax
|
306
|
(298
|
)
|
||||
Total
stockholders’ equity
|
130,413
|
131,806
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
1,237,410
|
$
|
1,254,390
|
Three
Months Ended
March
31,
|
|||||||
2007
|
2006
|
||||||
(Unaudited)
|
|||||||
(Dollars
in thousands, except share and per share data)
|
|||||||
Interest
income:
|
|||||||
Loans
|
$
|
14,052
|
$
|
14,903
|
|||
Securities
|
3,523
|
2,491
|
|||||
Other
|
1,076
|
563
|
|||||
Total
interest income
|
18,651
|
17,957
|
|||||
Interest
expense:
|
|||||||
Deposits
|
6,694
|
4,548
|
|||||
Borrowed
money
|
3,433
|
5,173
|
|||||
Total
interest expense
|
10,127
|
9,721
|
|||||
Net
interest income
|
8,524
|
8,236
|
|||||
Provision
for losses on loans
|
187
|
385
|
|||||
Net
interest income after provision for losses on loans
|
8,337
|
7,851
|
|||||
Non-interest
income:
|
|||||||
Service
charges and other fees
|
1,569
|
1,602
|
|||||
Card-based
fees
|
341
|
318
|
|||||
Commission
income
|
31
|
62
|
|||||
Security
gains (losses), net
|
11
|
(127
|
)
|
||||
Other
asset gains, net
|
11
|
1
|
|||||
Income
from bank-owned life insurance
|
405
|
392
|
|||||
Other
income
|
241
|
189
|
|||||
Total
non-interest income
|
2,609
|
2,437
|
|||||
Non-interest
expense:
|
|||||||
Compensation
and employee benefits
|
5,255
|
5,023
|
|||||
Net
occupancy expense
|
753
|
662
|
|||||
Professional
fees
|
570
|
351
|
|||||
Data
processing
|
563
|
673
|
|||||
Furniture
and equipment expense
|
534
|
427
|
|||||
Marketing
|
211
|
198
|
|||||
Amortization
of core deposit intangibles
|
16
|
16
|
|||||
Other
general and administrative expenses
|
1,365
|
1,377
|
|||||
Total
non-interest expense
|
9,267
|
8,727
|
|||||
Income
before income taxes
|
1,679
|
1,561
|
|||||
Income
tax expense
|
366
|
252
|
|||||
Net
income
|
$
|
1,313
|
$
|
1,309
|
|||
Per
share data:
|
|||||||
Basic
earnings per share
|
$
|
0.12
|
$
|
0.12
|
|||
Diluted
earnings per share
|
0.12
|
0.11
|
|||||
Cash
dividends declared per share
|
0.12
|
0.12
|
|||||
Weighted-average
shares outstanding
|
10,726,506
|
11,381,317
|
|||||
Weighted-average
diluted shares outstanding
|
11,036,978
|
11,749,377
|
Common
Stock
|
Additional
Paid-In Capital
|
Retained
Earnings
|
Treasury
Stock
|
Unallocated
Common
Stock
Held
By
ESOP
|
Unearned
Common
Stock Acquired
By
RRP
|
Accumulated
Other Compre-hensive Income (Loss)
|
Total
|
||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||||||||
(Dollars
in thousands, except per share data)
|
|||||||||||||||||||||||||
Balance
at January 1, 2006
|
$
|
234
|
$
|
190,402
|
$
|
94,379
|
$
|
(136,229
|
)
|
$
|
(4,762
|
)
|
$
|
(111
|
)
|
$
|
(1,546
|
)
|
$
|
142,367
|
|||||
Net
income
|
-
|
-
|
1,309
|
-
|
-
|
-
|
-
|
1,309
|
|||||||||||||||||
Comprehensive
loss:
Change
in unrealized appreciation on available-for-sale securities, net
of
reclassification and tax
|
(669
|
)
|
(669
|
)
|
|||||||||||||||||||||
Total
comprehensive income
|
640
|
||||||||||||||||||||||||
Purchase
of treasury stock
|
-
|
-
|
-
|
(3,788
|
)
|
-
|
-
|
-
|
(3,788
|
)
|
|||||||||||||||
Cumulative
effect of change in accounting for Rabbi Trust shares
|
-
|
-
|
(92
|
)
|
(1,609
|
)
|
-
|
-
|
-
|
(1,701
|
)
|
||||||||||||||
Net
purchases of Rabbi Trust shares
|
-
|
-
|
-
|
(7
|
)
|
-
|
-
|
-
|
(7
|
)
|
|||||||||||||||
Shares
earned under ESOP
|
-
|
138
|
-
|
-
|
300
|
-
|
-
|
438
|
|||||||||||||||||
Reclassification
of unearned compensation to APIC upon the adoption of SFAS
123(R)
|
-
|
(111
|
)
|
-
|
-
|
-
|
111
|
-
|
-
|
||||||||||||||||
Exercise
of stock options
|
-
|
(214
|
)
|
-
|
1,900
|
-
|
-
|
-
|
1,686
|
||||||||||||||||
Tax
benefit related to stock options exercised
|
-
|
200
|
-
|
-
|
-
|
-
|
-
|
200
|
|||||||||||||||||
Dividends
declared on common stock ($0.12
per share)
|
-
|
-
|
(1,370
|
)
|
-
|
-
|
-
|
-
|
(1,370
|
)
|
|||||||||||||||
Balance
at March 31, 2006
|
$
|
234
|
$
|
190,415
|
$
|
94,226
|
$
|
(139,733
|
)
|
$
|
(4,462
|
)
|
$
|
-
|
$
|
(2,215
|
)
|
$
|
138,465
|
||||||
Balance
at January 1, 2007
|
$
|
234
|
$
|
190,825
|
$
|
94,344
|
$
|
(149,735
|
)
|
$
|
(3,564
|
)
|
$
|
-
|
$
|
(298
|
)
|
$
|
131,806
|
||||||
Net
income
|
-
|
-
|
1,313
|
-
|
-
|
-
|
-
|
1,313
|
|||||||||||||||||
Comprehensive
income:
Change
in unrealized appreciation on available-for-sale securities, net
of
reclassification and tax
|
604
|
604
|
|||||||||||||||||||||||
Total
comprehensive income
|
1,917
|
||||||||||||||||||||||||
Purchase
of treasury stock
|
-
|
-
|
-
|
(3,898
|
)
|
-
|
-
|
-
|
(3,898
|
)
|
|||||||||||||||
Net
purchases of Rabbi Trust shares
|
-
|
-
|
-
|
(7
|
)
|
-
|
-
|
-
|
(7
|
)
|
|||||||||||||||
Shares
earned under ESOP
|
-
|
111
|
-
|
-
|
204
|
-
|
-
|
315
|
|||||||||||||||||
Cumulative
effect of change in accounting principle upon the adoption of FIN
48
|
-
|
-
|
240
|
-
|
-
|
-
|
-
|
240
|
|||||||||||||||||
Exercise
of stock options
|
-
|
(176
|
)
|
-
|
1,334
|
-
|
-
|
-
|
1,158
|
||||||||||||||||
Tax
benefit related to stock options exercised
|
-
|
171
|
-
|
-
|
-
|
-
|
-
|
171
|
|||||||||||||||||
Dividends
declared on common stock ($0.12 per share)
|
-
|
-
|
(1,289
|
)
|
-
|
-
|
-
|
-
|
(1,289
|
)
|
|||||||||||||||
Balance
at March 31, 2007
|
$
|
234
|
$
|
190,931
|
$
|
94,608
|
$
|
(152,306
|
)
|
$
|
(3,360
|
)
|
$
|
-
|
$
|
306
|
$
|
130,413
|
Three
Months Ended
March
31,
|
|||||||
2007
|
2006
|
||||||
(Unaudited)
|
|||||||
(Dollars
in thousands)
|
|||||||
OPERATING
ACTIVITIES
|
|||||||
Net
income
|
$
|
1,313
|
$
|
1,309
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Provision
for losses on loans
|
187
|
385
|
|||||
Depreciation
and amortization
|
420
|
366
|
|||||
Premium
amortization on the early extinguishment of debt
|
1,352
|
2,568
|
|||||
Net
premium amortization on securities available-for-sale
|
(152
|
)
|
(40
|
)
|
|||
Deferred
income tax expense (benefit)
|
515
|
(76
|
)
|
||||
Amortization
of cost of stock benefit plans
|
315
|
438
|
|||||
Proceeds
from sale of loans held-for-sale
|
2,371
|
1,875
|
|||||
Origination
of loans held-for-sale
|
(2,416
|
)
|
(2,072
|
)
|
|||
Net
realized (gains) losses on sale of securities
available-for-sale
|
(11
|
)
|
127
|
||||
Net
realized gains on sale of other assets
|
(22
|
)
|
(1
|
)
|
|||
Net
increase in cash surrender value of bank-owned life insurance
|
(405
|
)
|
(392
|
)
|
|||
Increase
in other assets
|
(1,750
|
)
|
(2,014
|
)
|
|||
Increase
in other liabilities
|
1,586
|
111
|
|||||
Net
cash provided by operating activities
|
3,303
|
2,584
|
|||||
INVESTING
ACTIVITIES
|
|||||||
Securities:
|
|||||||
Proceeds
from sales
|
2,366
|
21,067
|
|||||
Proceeds
from maturities and paydowns
|
29,370
|
4,485
|
|||||
Purchases
|
(32,927
|
)
|
(75,265
|
)
|
|||
Net
loan fundings and principal payments received
|
(2,579
|
)
|
39,512
|
||||
Proceeds
from sales of loans and loan participations
|
21
|
(261
|
)
|
||||
Proceeds
from sale of real estate owned
|
171
|
-
|
|||||
Purchases
of property and equipment
|
(1,383
|
)
|
(573
|
)
|
|||
Disposal
of property and equipment
|
11
|
32
|
|||||
Net
cash used for investing activities
|
(4,950
|
)
|
(11,003
|
)
|
|||
FINANCING
ACTIVITIES
|
|||||||
Proceeds
from exercise of stock options
|
1,158
|
1,686
|
|||||
Tax
benefit from exercises of nonqualified stock options
|
171
|
200
|
|||||
Dividends
paid on common stock
|
(1,356
|
)
|
(1,443
|
)
|
|||
Purchase
of treasury stock
|
(3,898
|
)
|
(3,788
|
)
|
|||
Net
purchase of Rabbi Trust shares
|
(7
|
)
|
(7
|
)
|
|||
Net
(decrease) increase in deposit accounts
|
(12,720
|
)
|
18,116
|
||||
Net
increase (decrease) in advance payments by borrowers for taxes and
insurance
|
955
|
(1,325
|
)
|
||||
(Decrease)
increase in short term borrowings
|
(5,569
|
)
|
5,370
|
||||
Repayments
of Federal Home Loan Bank debt
|
(39
|
)
|
(36
|
)
|
|||
Net
cash flows (used in) provided by financing activities
|
(21,305
|
)
|
18,773
|
||||
Increase
(decrease) in cash and cash equivalents
|
(22,952
|
)
|
10,354
|
||||
Cash
and cash equivalents at beginning of period
|
67,167
|
24,177
|
|||||
Cash
and cash equivalents at end of period
|
$
|
44,215
|
$
|
34,531
|
|||
Supplemental
disclosures:
|
|||||||
Loans
transferred to real estate owned
|
$
|
545
|
$
|
53
|
|||
Cash
paid for interest on deposits
|
6,782
|
4,584
|
|||||
Cash
paid for interest on borrowings
|
3,437
|
5,173
|
|||||
Cash
paid for taxes
|
-
|
150
|
|
Number
of
Shares
|
Weighted-Average
Exercise
Price
|
|||||
Options
outstanding at January 1, 2007
|
1,496
|
$
|
12.09
|
||||
Granted
|
-
|
-
|
|||||
Exercised
|
(110
|
)
|
10.56
|
||||
Forfeited
|
-
|
-
|
|||||
Options
outstanding at March 31, 2007
|
1,386
|
12.21
|
|||||
Options
exercisable at March 31, 2007
|
1,386
|
Number
of Shares
|
Weighted-Average
Grant-Date
Fair
Value
|
||||||
Unvested
at December 31, 2006
|
7,115
|
$
|
11.78
|
||||
Granted
|
-
|
-
|
|||||
Vested
|
-
|
-
|
|||||
Forfeited
|
-
|
-
|
|||||
Unvested
as of March 31, 2007
|
7,115
|
$
|
11.78
|
Three
Months Ended
March
31,
|
||||||||
2007
|
2006
|
|||||||
(Dollars
in thousands)
|
||||||||
Unrealized
holding gains (losses) arising during the period:
|
||||||||
Unrealized
net gains (losses)
|
$
|
979
|
$
|
(1,197
|
)
|
|||
Related
tax (expense) benefit
|
(368
|
)
|
450
|
|||||
Net
|
611
|
(747
|
)
|
|||||
Less:
reclassification adjustment for net gains realized during the
period:
|
||||||||
Realized
net gains (losses)
|
11
|
(127
|
)
|
|||||
Related
tax (expense) benefit
|
(4
|
)
|
49
|
|||||
Net
|
7
|
(78
|
)
|
|||||
Total
other comprehensive income (loss)
|
$
|
604
|
$
|
(669
|
)
|
Three
Months Ended
March
31,
|
|||||||
2007
|
2006
|
||||||
(Dollars
in thousands, except per share data)
|
|||||||
Net
income
|
$
|
1,313
|
$
|
1,309
|
|||
Weighted
average common shares outstanding
|
10,726,506
|
11,381,317
|
|||||
Common
share equivalents (1)
|
310,472
|
368,060
|
|||||
Weighted
average common shares and common share equivalents
outstanding
|
11,036,978
|
11,749,377
|
|||||
Basic
earnings per share
|
$
|
0.12
|
$
|
0.12
|
|||
Diluted
earnings per share
|
0.12
|
0.11
|
(1)
|
Assumes
exercise of dilutive stock options, a portion of the unearned awards
under
the RRP and treasury shares held in Rabbi Trust
accounts.
|
Three
Months Ended March 31,
|
||||||||||||||||||||
2007
|
2006
|
|||||||||||||||||||
Average
Balance
|
Interest
|
Average
Yield/Cost
|
Average
Balance
|
Interest
|
Average
Yield/Cost
|
|||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||
Loans
receivable (1)
|
$
|
793,852
|
$
|
14,052
|
7.18
|
%
|
$
|
894,496
|
$
|
14,903
|
6.76
|
%
|
||||||||
Securities
(2)
|
302,405
|
3,523
|
4.66
|
240,746
|
2,491
|
4.14
|
||||||||||||||
Other
interest-earning assets (3)
|
83,119
|
1,076
|
5.25
|
48,553
|
563
|
4.70
|
||||||||||||||
Total
interest-earning assets
|
1,179,376
|
18,651
|
6.41
|
1,183,795
|
17,957
|
6.15
|
||||||||||||||
Non-interest
earning assets
|
76,944
|
69,401
|
||||||||||||||||||
Total
assets
|
$
|
1,256,320
|
$
|
1,253,196
|
||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||
Deposits:
|
||||||||||||||||||||
Checking
accounts
|
$
|
101,009
|
249
|
1.00
|
$
|
104,815
|
249
|
0.96
|
||||||||||||
Money
market accounts
|
191,296
|
1,670
|
3.54
|
126,884
|
742
|
2.37
|
||||||||||||||
Savings
accounts
|
149,715
|
233
|
0.63
|
167,528
|
145
|
0.35
|
||||||||||||||
Certificates
of deposit
|
403,518
|
4,542
|
4.56
|
374,428
|
3,412
|
3.70
|
||||||||||||||
Total
deposits
|
845,538
|
6,694
|
3.21
|
773,655
|
4,548
|
2.38
|
||||||||||||||
Borrowed
money:
|
||||||||||||||||||||
Other
short-term borrowings (4)
|
24,895
|
258
|
4.20
|
4,041
|
38
|
3.81
|
||||||||||||||
FHLB
debt (5)(6)
|
179,722
|
3,175
|
7.07
|
257,845
|
5,135
|
7.97
|
||||||||||||||
Total
borrowed money
|
204,617
|
3,433
|
6.71
|
261,886
|
5,173
|
7.90
|
||||||||||||||
Total
interest-bearing liabilities
|
1,050,155
|
10,127
|
3.91
|
1,035,541
|
9,721
|
3.81
|
||||||||||||||
Non-interest
bearing deposits
|
59,483
|
61,046
|
||||||||||||||||||
Non-interest
bearing liabilities
|
15,609
|
16,596
|
||||||||||||||||||
Total
liabilities
|
1,125,247
|
1,113,183
|
||||||||||||||||||
Stockholders'
equity
|
131,073
|
140,013
|
||||||||||||||||||
Total
liabilities and stockholders' equity
|
$
|
1,256,320
|
$
|
1,253,196
|
||||||||||||||||
Net
interest-earning assets
|
$
|
129,221
|
$
|
148,254
|
||||||||||||||||
Net
interest income / interest rate spread
|
$
|
8,524
|
2.50
|
%
|
$
|
8,236
|
2.34
|
%
|
||||||||||||
Net
interest margin
|
2.93
|
%
|
2.82
|
%
|
||||||||||||||||
Ratio
of average interest-earning assets
to
average interest-bearing liabilities
|
112.30
|
%
|
114.32
|
%
|
(1)
|
The
average balance of loans receivable includes non-performing loans,
interest on which is recognized on a cash basis.
|
(2)
|
Average
balances of securities are based on amortized
cost.
|
(3)
|
Includes
Federal Home Loan Bank stock, money market accounts, federal funds
sold
and interest-earning bank deposits.
|
(4)
|
Includes
federal funds purchased and repurchase agreements (Repo
Sweeps).
|
(5)
|
The
2007 period includes an average of $185.3 million of contractual
FHLB
borrowings reduced by an average of $5.6 million of unamortized deferred
premium on the early extinguishment of debt. Interest expense on
borrowed
money includes $1.4 million of amortization of the deferred premium
on the
early extinguishment of debt. The amortization of the deferred premium
increased the average cost of borrowed money as reported to 6.71%
compared
to an average contractual rate of
3.96%.
|
(6)
|
The
2006 period includes an average of $272.5 million of contractual
FHLB
borrowings reduced by an average of $14.7 million of unamortized
deferred
premium on the early extinguishment of debt. Interest expense on
borrowed
money includes $2.6 million of amortization of the deferred premium
on the
early extinguishment of debt. The amortization of the deferred premium
increased the average cost of borrowed money as reported to 7.90%
compared
to an average contractual rate of
3.78%.
|
Three
Months Ended March 31, 2007 Compared
|
|||||||||||||
to
Three Months Ended March 31, 2006
|
|||||||||||||
Increase
(Decrease) Due to
|
|||||||||||||
Rate
|
Volume
|
Rate/
Volume
|
Total
Net Increase / (Decrease)
|
||||||||||
(Dollars
in thousands)
|
|||||||||||||
Interest-earning
assets:
|
|||||||||||||
Loans
receivable
|
$
|
931
|
$
|
(1,677
|
)
|
$
|
(105
|
)
|
$
|
(851
|
)
|
||
Securities
|
314
|
638
|
80
|
1,032
|
|||||||||
Other
interest-earning assets
|
65
|
401
|
47
|
513
|
|||||||||
Total
net change in income on interest-
earning
assets
|
1,310
|
(638
|
)
|
22
|
694
|
||||||||
Interest-bearing
liabilities:
|
|||||||||||||
Deposits:
|
|||||||||||||
Checking
accounts
|
9
|
(9
|
)
|
-
|
-
|
||||||||
Money
market accounts
|
365
|
377
|
186
|
928
|
|||||||||
Savings
accounts
|
115
|
(15
|
)
|
(12
|
)
|
88
|
|||||||
Certificates
of deposit
|
803
|
265
|
62
|
1,130
|
|||||||||
Total
deposits
|
1,292
|
618
|
236
|
2,146
|
|||||||||
Borrowed
money:
|
|||||||||||||
Other
short-term borrowings
|
4
|
196
|
20
|
220
|
|||||||||
FHLB
debt
|
(580
|
)
|
(1,556
|
)
|
176
|
(1,960
|
)
|
||||||
Total
borrowed money
|
(576
|
)
|
(1,360
|
)
|
196
|
(1,740
|
)
|
||||||
Total
net change in expense on interest-
bearing
liabilities
|
716
|
(742
|
)
|
432
|
406
|
||||||||
Net
change in net interest income
|
$
|
594
|
$
|
104
|
$
|
(410
|
)
|
$
|
288
|
Quarters
Ended
|
||||||||||
March
31, 2007
|
March
31, 2006
|
%
Change
|
||||||||
(Dollars
in thousands)
|
||||||||||
Service
charges and other fees
|
$
|
1,569
|
$
|
1,602
|
(2.1
|
)%
|
||||
Card-based
fees
|
341
|
318
|
7.2
|
|||||||
Commission
income
|
31
|
62
|
(50.0
|
)
|
||||||
Subtotal
fee based revenues
|
1,941
|
1,982
|
(2.1
|
)
|
||||||
Income
from bank-owned life insurance
|
405
|
392
|
3.3
|
|||||||
Other
income
|
241
|
189
|
27.5
|
|||||||
Subtotal
|
2,587
|
2,563
|
0.9
|
|||||||
Security
gains (losses), net
|
11
|
(127
|
)
|
108.7
|
||||||
Other
asset gains, net
|
11
|
1
|
NM
|
|||||||
Total
non-interest income
|
$
|
2,609
|
$
|
2,437
|
7.1
|
%
|
Quarters
Ended
|
||||||||||
March
31, 2007
|
March
31, 2006
|
%
Change
|
||||||||
(Dollars
in thousands)
|
||||||||||
Compensation
and mandatory benefits
|
$
|
4,662
|
$
|
3,926
|
18.7
|
%
|
||||
Retirement
and stock related compensation
|
337
|
721
|
(53.3
|
)
|
||||||
Medical
and life benefits
|
225
|
300
|
(25.0
|
)
|
||||||
Other
employee benefits
|
31
|
76
|
(59.2
|
)
|
||||||
Subtotal
compensation and employee benefits
|
5,255
|
5,023
|
4.6
|
|||||||
Net
occupancy expense
|
753
|
662
|
13.7
|
|||||||
Professional
fees
|
570
|
351
|
62.4
|
|||||||
Data
processing
|
563
|
673
|
(16.3
|
)
|
||||||
Furniture
and equipment expense
|
534
|
427
|
25.1
|
|||||||
Marketing
|
211
|
198
|
6.6
|
|||||||
Other
general and administrative expense
|
1,381
|
1,393
|
0.9
|
|||||||
Total
non-interest expense
|
$
|
9,267
|
$
|
8,727
|
6.2
|
%
|
Three
Months Ended
March
31,
|
||||||||
2007
|
2006
|
|||||||
(Dollars
in thousands)
|
||||||||
Efficiency
Ratio:
|
||||||||
Non-interest
expense
|
$
|
9,267
|
$
|
8,727
|
||||
Net
interest income plus non-interest income
|
$
|
11,133
|
$
|
10,673
|
||||
Efficiency
ratio
|
83.24
|
%
|
81.77
|
%
|
||||
Core
Efficiency Ratio:
|
||||||||
Non-interest
expense
|
$
|
9,267
|
$
|
8,727
|
||||
Net
interest income plus non-interest income
|
$
|
11,133
|
$
|
10,673
|
||||
Adjustments:
|
||||||||
Net
realized (gains) losses on sales of securities
available-for-sale
|
(11
|
)
|
127
|
|||||
Net
realized gains on sales of other assets
|
(11
|
)
|
(1
|
)
|
||||
Amortization
of deferred premium on the early extinguishment of debt
|
1,352
|
2,568
|
||||||
Net
interest income plus non-interest income - as adjusted
|
$
|
12,463
|
$
|
13,367
|
||||
Core
efficiency ratio
|
74.36
|
%
|
65.29
|
%
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||||
(Dollars
in thousands)
|
|||||||||||||
At
March 31, 2007:
|
|||||||||||||
Government
sponsored entity (GSE)
securities (1)
|
$
|
275,562
|
$
|
1,238
|
$
|
(615
|
)
|
$
|
276,185
|
||||
Mortgage-backed
securities
|
16,419
|
-
|
(186
|
)
|
16,233
|
||||||||
Collateralized
mortgage obligations
|
7,493
|
17
|
(78
|
)
|
7,432
|
||||||||
Equity
securities
|
1,260
|
138
|
-
|
1,398
|
|||||||||
$
|
300,734
|
$
|
1,393
|
$
|
(879
|
)
|
$
|
301,248
|
|||||
At
December 31, 2006:
|
|||||||||||||
Government
sponsored entity (GSE)
securities (1)
|
$
|
267,148
|
$
|
905
|
$
|
(1,139
|
)
|
$
|
266,914
|
||||
Mortgage-backed
securities
|
20,234
|
8
|
(254
|
)
|
19,988
|
||||||||
Collateralized
mortgage obligations
|
10,612
|
22
|
(112
|
)
|
10,522
|
||||||||
Equity
securities
|
1,385
|
116
|
-
|
1,501
|
|||||||||
$
|
299,379
|
$
|
1,051
|
$
|
(1,505
|
)
|
$
|
298,925
|
March
31, 2007
|
December
31, 2006
|
|||||||||||||||
Amount
|
%
of Total
|
Amount
|
%
of Total
|
%
Change
|
||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Commercial
and construction loans:
|
||||||||||||||||
Commercial
real estate
|
$
|
344,148
|
42.8
|
%
|
$
|
339,110
|
42.2
|
%
|
1.5
|
%
|
||||||
Construction
and land development
|
125,334
|
15.6
|
128,529
|
16.0
|
(2.5
|
)
|
||||||||||
Commercial
and industrial
|
41,434
|
5.1
|
35,743
|
4.5
|
15.9
|
|||||||||||
Total
commercial loans
|
510,916
|
63.5
|
503,382
|
62.7
|
1.5
|
|||||||||||
Retail
loans:
|
||||||||||||||||
Single-family
residential
|
221,891
|
27.7
|
225,007
|
28.1
|
(1.4
|
)
|
||||||||||
Home
equity lines of credit
|
67,939
|
8.4
|
70,527
|
8.8
|
(3.7
|
)
|
||||||||||
Other
|
3,496
|
0.4
|
3,467
|
0.4
|
0.8
|
|||||||||||
Total
retail loans
|
293,326
|
36.5
|
299,001
|
37.3
|
(1.9
|
)
|
||||||||||
Total
loans receivable, net of unearned fees
|
$
|
804,242
|
100.0
|
%
|
$
|
802,383
|
100.0
|
%
|
0.2
|
%
|
Three
Months Ended
March
31,
|
|||||||
2007
|
2006
|
||||||
(Dollars
in thousands)
|
|||||||
Balance
at beginning of period
|
$
|
11,184
|
$
|
12,939
|
|||
Loans
charged-off
|
(120
|
)
|
(147
|
)
|
|||
Recoveries
of loans previously charged-off
|
149
|
160
|
|||||
Net
loan recoveries
|
29
|
13
|
|||||
Provision
for losses on loans
|
187
|
385
|
|||||
Balance
at end of period
|
$
|
11,400
|
$
|
13,337
|
|||
March
31,
2007
|
December
31, 2006
|
March
31,
2006
|
||||||||
Allowance
for losses on loans
|
$
|
11,400
|
$
|
11,184
|
$
|
13,337
|
||||
Total
loans receivable, net of unearned fees
|
804,242
|
802,383
|
878,161
|
|||||||
Allowance
for losses on loans to total loans
|
1.42
|
%
|
1.39
|
%
|
1.52
|
%
|
||||
Allowance
for losses on loans to non-performing loans
|
41.40
|
40.64
|
52.22
|
March
31,
2007
|
December
31, 2006
|
||||||
(Dollars
in thousands)
|
|||||||
Impaired
loans:
|
|||||||
With
a valuation reserve
|
$
|
12,299
|
$
|
12,343
|
|||
With
no valuation reserve required
|
5,837
|
5,837
|
|||||
Total
impaired loans
|
18,136
|
18,180
|
|||||
Other
non-accrual loans
|
9,401
|
9,337
|
|||||
Total
non-accrual loans
|
$
|
27,537
|
$
|
27,517
|
|||
Valuation
reserve relating to impaired loans
|
$
|
5,193
|
$
|
4,541
|
|||
Average
impaired loans
|
18,165
|
17,527
|
March
31,
2007
|
December
31,
2006
|
||||||
(Dollars
in thousands)
|
|||||||
Non-accrual
loans:
|
|||||||
Commercial
and construction loans:
|
|||||||
Commercial
real estate
|
$
|
15,226
|
$
|
15,863
|
|||
Construction
and land development
|
7,603
|
7,192
|
|||||
Commercial
and industrial
|
521
|
455
|
|||||
Total
commercial and construction loans
|
23,350
|
23,510
|
|||||
Retail
loans:
|
|||||||
Single-family
residential
|
3,259
|
3,177
|
|||||
Home
equity lines of credit
|
889
|
772
|
|||||
Other
|
39
|
58
|
|||||
Total
retail loans
|
4,187
|
4,007
|
|||||
Total
non-accruing loans
|
27,537
|
27,517
|
|||||
Other
real estate owned, net
|
679
|
321
|
|||||
Total
non-performing assets
|
28,216
|
27,838
|
|||||
90
days past due and still accruing interest
|
-
|
-
|
|||||
Total
non-performing assets plus 90 days past due loans still
accruing
interest
|
$
|
28,216
|
$
|
27,838
|
|||
Non-performing
assets to total assets
|
2.28
|
%
|
2.22
|
%
|
|||
Non-performing
loans to total loans
|
3.42
|
%
|
3.43
|
%
|
March
31, 2007
|
December
31, 2006
|
|||||||||||||||||||
Amount
|
%
of Total
|
Amount
|
%
of Total
|
%
Change
|
||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||
Checking
accounts:
|
||||||||||||||||||||
Non-interest
bearing
|
$
|
63,644
|
7.1
|
%
|
$
|
58,547
|
6.5
|
%
|
8.7
|
%
|
||||||||||
Interest-bearing
|
100,919
|
11.3
|
100,912
|
11.1
|
-
|
|||||||||||||||
Money
market accounts
|
184,092
|
20.6
|
182,153
|
20.1
|
1.1
|
|||||||||||||||
Savings
accounts
|
151,024
|
16.9
|
148,707
|
16.4
|
1.6
|
|||||||||||||||
Core
deposits
|
499,679
|
55.9
|
490,319
|
54.1
|
1.9
|
|||||||||||||||
Certificates
of deposit:
|
||||||||||||||||||||
Less
than $100,000
|
270,995
|
30.3
|
281,810
|
31.0
|
(3.8
|
)
|
||||||||||||||
$100,000
or greater
|
123,747
|
13.8
|
134,966
|
14.9
|
(8.3
|
)
|
||||||||||||||
Time
deposits
|
394,742
|
44.1
|
416,776
|
45.9
|
(5.3
|
)
|
||||||||||||||
Total
deposits
|
$
|
894,421
|
100.0
|
%
|
$
|
907,095
|
100.0
|
%
|
(1.4
|
)
|
March
31, 2007
|
December
31, 2006
|
|||||||||||||||
Weighted
Average
Contractual
Rate
|
Amount
|
Weighted
Average
Contractual
Rate
|
Amount
|
|||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Other
short-term borrowings
|
4.20
|
%
|
$
|
17,548
|
4.75
|
%
|
$
|
23,117
|
||||||||
Secured
advances from FHLB - Indianapolis:
|
||||||||||||||||
Maturing
in 2007 - fixed-rate
|
3.65
|
87,000
|
3.65
|
87,000
|
||||||||||||
Maturing
in 2008 - fixed-rate
|
3.89
|
72,000
|
3.89
|
72,000
|
||||||||||||
Maturing
in 2009 - fixed-rate
|
4.09
|
15,000
|
4.09
|
15,000
|
||||||||||||
Maturing
in 2014 - fixed-rate (1)
|
6.71
|
1,190
|
6.71
|
1,190
|
||||||||||||
Maturing
in 2018 - fixed-rate (1)
|
5.54
|
2,763
|
5.54
|
2,763
|
||||||||||||
Maturing
in 2019 - fixed-rate (1)
|
6.31
|
7,333
|
6.31
|
7,372
|
||||||||||||
185,286
|
185,325
|
|||||||||||||||
Less:
deferred premium on early extinguishment
of
debt
|
(4,815
|
)
|
(6,167
|
)
|
||||||||||||
Net
FHLB - Indianapolis advances
|
180,471
|
179,158
|
||||||||||||||
Total
borrowed money
|
$
|
198,019
|
$
|
202,275
|
||||||||||||
Weighted-average
contractual interest rate
|
3.96
|
%
|
4.02
|
%
|
Actual
|
For
Capital Adequacy Purposes
|
To
Be Well-Capitalized Under Prompt Corrective Action
Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
As
of March 31, 2007:
|
||||||||||||||||||||||||
Risk-based
|
$
|
131,305
|
13.91
|
%
|
$
|
75,544
|
>8.00
|
%
|
$
|
94,430
|
>10.00
|
%
|
||||||||||||
Tangible
|
119,936
|
9.71
|
18,519
|
>1.50
|
24,692
|
>2.00
|
||||||||||||||||||
Core
|
119,936
|
9.71
|
49,384
|
>4.00
|
61,730
|
>5.00
|
||||||||||||||||||
As
of December 31, 2006:
|
||||||||||||||||||||||||
Risk-based
|
$
|
132,762
|
14.10
|
%
|
$
|
75,332
|
>8.00
|
%
|
$
|
94,165
|
>10.00
|
%
|
||||||||||||
Tangible
|
121,599
|
9.71
|
18,780
|
>1.50
|
25,040
|
>2.00
|
||||||||||||||||||
Core
|
121,599
|
9.71
|
50,080
|
>4.00
|
62,600
|
>5.00
|
•
|
deposits
and Repo Sweeps,
|
•
|
scheduled
payments of amortizing loans and mortgage-backed
securities,
|
•
|
prepayments
and maturities of outstanding loans and mortgage-backed securities,
|
•
|
maturities
of investment securities and other short-term investments,
|
•
|
funds
provided from operations, and
|
•
|
borrowings
from the FHLB.
|
Payments
Due By Period
|
||||||||||||||||
One
Year
Or
Less
|
Over
One
Through
Three
Years
|
Over
Three Through
Five
Years
|
Over
Five
Years
|
Total
|
||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
FHLB
advances (1)
|
$
|
87,256
|
$
|
87,568
|
$
|
651
|
$
|
9,811
|
$
|
185,286
|
||||||
Repo
Sweeps (2)
|
17,548
|
-
|
-
|
-
|
17,548
|
|||||||||||
Operating
leases
|
522
|
682
|
133
|
20
|
1,357
|
|||||||||||
Dividends
payable on common stock
|
1,333
|
-
|
-
|
-
|
1,333
|
|||||||||||
$
|
106,659
|
$
|
88,250
|
$
|
784
|
$
|
9,831
|
$
|
205,524
|
One
Year
or
Less
|
Over
One
Through
Three
Years
|
Over
Three Through
Five
Years
|
Over
Five Years
|
Total
|
||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Commitments
to extend credit:
|
||||||||||||||||
Commercial
|
$
|
70,756
|
$
|
8,217
|
$
|
1,172
|
$
|
1,097
|
$
|
81,242
|
||||||
Retail
|
13,570
|
-
|
-
|
-
|
13,570
|
|||||||||||
Commitments
to purchase loans:
|
||||||||||||||||
Commercial
|
43,213
|
-
|
-
|
-
|
43,213
|
|||||||||||
Commitments
to fund unused construction loans
|
19,971
|
14,659
|
8,348
|
7,895
|
50,873
|
|||||||||||
Commitments
to fund unused lines of credit:
|
||||||||||||||||
Commercial
|
18,508
|
9,017
|
357
|
-
|
27,882
|
|||||||||||
Retail
|
12,980
|
221
|
260
|
58,725
|
72,186
|
|||||||||||
Letters
of credit
|
4,838
|
5,782
|
386
|
-
|
11,006
|
|||||||||||
Credit
enhancements
|
-
|
35,951
|
609
|
5,300
|
41,860
|
|||||||||||
$
|
183,836
|
$
|
73,847
|
$
|
11,132
|
$
|
73,017
|
$
|
341,832
|
|
Net
Portfolio Value
|
|||||||||||||||||||
|
At
December 31, 2006
|
At
December 31, 2005
|
||||||||||||||||||
|
$
Amount
|
$
Change
|
%
Change
|
$
Amount
|
$
Change
|
%
Change
|
||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||
Assumed
Change in Interest Rates (Basis Points)
|
||||||||||||||||||||
+300
|
$
|
145,688
|
$
|
(32,565
|
)
|
(18.3
|
)%
|
$
|
156,592
|
$
|
(12,288
|
)
|
(7.3
|
)%
|
||||||
+200
|
157,889
|
(20,364
|
)
|
(11.4
|
)
|
162,507
|
(6,373
|
)
|
(3.8
|
)
|
||||||||||
+100
|
168,493
|
(9,760
|
)
|
(5.5
|
)
|
166,875
|
(2,005
|
)
|
(1.2
|
)
|
||||||||||
0
|
178,253
|
-
|
-
|
168,880
|
-
|
-
|
||||||||||||||
-100
|
185,481
|
7,228
|
4.1
|
168,938
|
58
|
(0.0
|
)
|
|||||||||||||
-200
|
192,248
|
13,995
|
7.9
|
166,802
|
(2,078
|
)
|
(1.2
|
)
|
Percentage
of Deposits Maturing In First Year
|
||||||||
March
31, 2007
|
December
31, 2006
|
|||||||
Deposit
Category:
|
||||||||
Business
checking accounts
|
20
|
%
|
20
|
%
|
||||
Interest
checking accounts
|
20
|
20
|
||||||
High-yield
checking accounts
|
95
|
95
|
||||||
Savings
accounts
|
30
|
30
|
||||||
Money
market accounts
|
50
|
50
|
Percentage
Change in
Net
Interest Income
Over
a Twelve Month
Time
Period
|
||||||||
March
31, 2007
|
December
31, 2006
|
|||||||
Assumed
Change in Interest Rates
(Basis
Points):
|
||||||||
+200
|
(0.5
|
)%
|
(0.8
|
)%
|
||||
+100
|
(0.1
|
)
|
(0.2
|
)
|
||||
-100
|
(0.5
|
)
|
(0.6
|
)
|
||||
-200
|
(2.7
|
)
|
(3.1
|
)
|
Period
|
Total
Number of Shares Purchased
|
Average
Price Paid
Per Share
|
Total
Number of Shares Purchased as Part of Publicly Announced
Plans
or Programs
|
Maximum
Number of Shares that May Yet Be Purchased Under the Plans
or Programs (1)
|
|||||||||
January
1-31, 2007
|
19,941
|
$
|
14.68
|
19,941
|
168,342
|
||||||||
February
1-28, 2007
|
140,027
|
14.79
|
140,027
|
628,315
|
|||||||||
March
1-31, 20007
|
103,560
|
14.83
|
103,560
|
524,755
|
|||||||||
Total
|
263,528
|
14.79
|
263,528
|
524,755
|
(1)
|
The
Company publicly announced on June 15, 2006 a repurchase program
for
600,000 shares. Prior to January 1, 2007, 411,717 shares had been
repurchased under that program. A total of 188,283 shares were repurchased
under this program during the first quarter of 2007. On February
27, 2007,
the Company publicly announced a new share repurchase plan for an
additional 600,000 shares. A total of 75,245 shares were repurchased
under
this program during the first quarter of 2007. During April 2007,
the
Company repurchased 31,761 shares under this
program.
|
(a)
|
List
of exhibits (filed herewith unless otherwise
noted).
|
||
3.1
|
Certificate
of Incorporation of CFS Bancorp, Inc.
(1)
|
||
3.2
|
Bylaws
of CFS Bancorp, Inc. (1)
|
||
4.0
|
Form
of Stock Certificate of CFS Bancorp, Inc.
(2)
|
||
10.1
|
Employment
Agreement entered into between Citizens Financial
Bank and Thomas F. Prisby (3)
|
||
10.2
|
Employment
Agreement entered into between CFS Bancorp, Inc.
and Thomas F. Prisby (3)
|
||
10.3
|
CFS
Bancorp, Inc. Amended and Restated 1998 Stock Option
Plan (4)
|
||
10.4
|
CFS
Bancorp, Inc. Amended and Restated 1998 Recognition and
Retention Plan and Trust Agreement (4)
|
||
10.5
|
CFS
Bancorp, Inc. 2003 Stock Option Plan (5)
|
||
10.6
|
Employment
Agreement entered into between Citizens Financial
Bank and Charles V. Cole (3)
|
||
10.7
|
Employment
Agreement entered into between Citizens Financial
Bank and Thomas L. Darovic (3)
|
||
10.8
|
Employment
Agreement entered into between CFS Bancorp, Inc.
and Charles V. Cole (3)
|
||
10.9
|
Employment
Agreement entered into between CFS Bancorp, Inc.
and Thomas L. Darovic (3)
|
||
10.10
|
Employment
Agreement entered into between Citizens Financial
Services, FSB and Zoran Koricanac (6)
|
||
10.11
|
Employment
Agreement entered into between CFS Bancorp, Inc.
and Zoran Koricanac (6)
|
||
10.12
|
Amended
and Restated Supplemental ESOP Benefit Plan of CFS
Bancorp, Inc. and Citizens Financial Services, FSB (6)
|
||
10.13
|
CFS
Bancorp, Inc. Directors’ Deferred Compensation Plan
(6)
|
||
31.1
|
Rule
13a-14(a) Certification of Chief Executive Officer
|
||
31.2
|
Rule
13a-14(a) Certification of Chief Financial Officer
|
||
32.0
|
Section
1350 Certifications
|
(1)
|
Incorporated
by Reference from the Company's Definitive Proxy Statement from the
Annual
Meeting of Stockholders filed with the SEC on March 25, 2005.
|
(2)
|
Incorporated
by Reference from the Company’s Annual Report on Form 10-K for the year
ended December 31, 2005.
|
(3)
|
Incorporated
by Reference from the Company’s Form 8-K filed on July 7,
2006.
|
(4)
|
Incorporated
by reference from the Company’s Definitive Proxy Statement for the Annual
Meeting of Stockholders filed with the SEC on March 23,
2001.
|
(5)
|
Incorporated
by reference from the Company’s Definitive Proxy Statement for the Annual
Meeting of Stockholders filed with the SEC on March 31,
2003.
|
(6)
|
Incorporated
by reference from the Company’s Annual Report on Form 10-K for the year
ended December 31, 2004.
|
Date:
May 10, 2007
|
By:
|
/s/
Thomas F. Prisby
|
Thomas
F. Prisby, Chairman of the Board and
|
||
Chief
Executive Officer
|
||
Date:
May 10, 2007
|
By:
|
/s/
Charles V. Cole
|
Charles
V. Cole, Executive Vice President and
|
||
Chief
Financial Officer
|