UNITED
STATES
|
|
SECURITIES
AND EXCHANGE COMMISSION
|
|
WASHINGTON,
D.C. 20549
|
|
FORM
10-K
|
|
[X]
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
|
For
the fiscal year ended December 31, 2009
|
|
or
|
|
[ ]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
|
For
the transition period from _____________ to
______________
|
|
Commission
file number: 0-13368
|
|
FIRST
MID-ILLINOIS BANCSHARES, INC.
|
|
(Exact
name of Registrant as specified in its charter)
|
|
Delaware
|
37-1103704
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
1515
Charleston Avenue, Mattoon, Illinois
|
61938
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
(217)
234-7454
|
|
(Registrant's
telephone number, including area code)
|
|
Securities
registered pursuant to Section 12(b) of the Act:
|
|
NONE
|
|
Securities
registered pursuant to Section 12(g) of the Act:
|
|
Common stock, par value $4.00
per share,
and
related Common Stock Purchase Rights
|
|
(Title
of class)
|
Large
accelerated filer [ ]
|
Accelerated
filer [X]
|
Non-accelerated
filer [ ]
(Do
not check if a smaller reporting company)
|
Smaller
reporting company [ ]
|
Document
|
Into Form 10-K
Part:
|
First
Mid-Illinois Bancshares, Inc.
|
||
Form
10-K Table of Contents
|
||
Page
|
||
Part
I
|
||
Item
1
|
Business
|
3
|
Item
1A
|
Risk
Factors
|
11
|
Item
1B
|
Unresolved
Staff Comments
|
13
|
Item
2
|
Properties
|
14
|
Item
3
|
Legal
Proceedings
|
16
|
Part
II
|
||
Item
4
|
Reserved
|
16
|
Item
5
|
Market
for Company’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
17
|
Item
6
|
Selected
Financial Data
|
19
|
Item
7
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
20
|
Item
7A
|
Quantitative
and Qualitative Disclosures About Market Risk
|
46
|
Item
8
|
Financial
Statements and Supplementary Data
|
48
|
Item
9
|
Changes
In and Disagreements with Accountants on Accounting and Financial
Disclosure
|
84
|
Item
9A
|
Controls
and Procedures
|
84
|
Item
9B
|
Other
Information
|
86
|
Part
III
|
||
Item
10
|
Directors
and Executive Officers of the Company
|
86
|
Item
11
|
Executive
Compensation
|
86
|
Item
12
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
87
|
Item
13
|
Certain
Relationships and Related Transactions
|
87
|
Item
14
|
Principal
Accountant Fees and Services
|
87
|
Part
IV
|
||
Item
15
|
Exhibit
and Financial Statement Schedules
|
88
|
Signatures
|
89
|
|
Exhibit
Index
|
90
|
|
|
ITEM
1.BUSINESS
|
|
Company
and Subsidiaries
|
·
|
Mattoon
Bank, Mattoon on April 2, 1984
|
·
|
State
Bank of Sullivan on April 1, 1985
|
·
|
Cumberland
County National Bank in Neoga on December 31,
1985
|
·
|
First
National Bank and Trust Company of Douglas County on December 31,
1986
|
·
|
Charleston
Community Bank on December 30, 1987
|
·
|
Heartland
Federal Savings and Loan Association on July 1,
1992
|
·
|
Downstate
Bancshares, Inc. on October 4, 1994
|
·
|
American
Bank of Illinois on April 20, 2001
|
Name
(Age)
|
Position
With Company
|
William
S. Rowland (63)
|
Chairman
of the Board of Directors, President and Chief Executive
Officer
|
Michael
L. Taylor (41)
|
Executive
Vice President and Chief Financial Officer
|
John
W. Hedges (62)
|
Executive
Vice President
|
Laurel
G. Allenbaugh (49)
|
Executive
Vice President
|
Kelly
A. Downs (42)
|
Senior
Vice President
|
Christopher
L. Slabach (47)
|
Senior
Vice President
|
Eric
S. McRae (44)
|
Vice
President
|
Charles
A. LeFebvre (40)
|
Vice
President
|
·
|
Inability
of borrowers to make timely repayments of their loans, or decreases in
value of real estate collateral securing the payment of such loans
resulting in significant credit losses, which results in increased
delinquencies, foreclosures and customer bankruptcies, any of which could
have a material adverse effect on the Company’s operating
results.
|
·
|
Increased
regulation of the banking industry, including heightened legal standards
and regulatory requirements. Compliance with such regulation increases
costs and may limit the Company’s ability to pursue business
opportunities.
|
·
|
Further
disruptions in the capital markets or other events, including actions by
rating agencies and deteriorating investor expectations, may result in an
inability to borrow on favorable terms or at all from other financial
institutions.
|
|
ITEM
5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED SHAREHOLDER
MATTERS AND ISSUER OF PURCHASES OF EQUITY
SECURITIES
|
Quarter
|
High
|
Low
|
2009
|
||
4th
|
$19.90
|
$16.55
|
3rd
|
$19.90
|
$17.10
|
2nd
|
$20.00
|
$16.00
|
1st
|
$22.20
|
$18.00
|
2008
|
||
4th
|
$26.00
|
$13.00
|
3rd
|
$28.50
|
$24.45
|
2nd
|
$27.75
|
$24.90
|
1st
|
$26.15
|
$23.40
|
Dividend
|
|||
Date
Declared
|
Date
Paid
|
Per
Share
|
|
12-15-2009
|
1-07-2010
|
$.190
|
|
4-29-2009
|
6-08-2009
|
$.190
|
|
12-16-2008
|
1-05-2009
|
$.190
|
|
4-30-2008
|
6-16-2008
|
$.190
|
ISSUER
PURCHASES OF EQUITY SECURITIES
|
||||
Period
|
(a)
Total Number of Shares Purchased
|
(b)
Average Price Paid per Share
|
(c)
Total Number of Shares Purchased as Part of Publicly Announced Plans or
Programs
|
(d)
Approximate Dollar Value of Shares that May Yet Be Purchased Under the
Plans or Programs at End of Period
|
October
1, 2009 – October 31, 2009
|
0
|
$0.00
|
0
|
$4,860,000
|
November
1, 2009 – November 30, 2009
|
41,756
|
$18.61
|
41,756
|
$4,083,000
|
December
1, 2009 – December 31, 2009
|
35,215
|
$18.91
|
35,215
|
$3,417,000
|
Total
|
76,971
|
$18.75
|
76,971
|
$3,417,000
|
·
|
On
August 5, 1998, repurchases of up to 3%, or $2 million, of the Company’s
common stock.
|
·
|
In
March 2000, repurchases up to an additional 5%, or $4.2 million of the
Company’s common stock.
|
·
|
In
September 2001, repurchases of $3 million of additional shares of the
Company’s common stock.
|
·
|
In
August 2002, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
In
September 2003, repurchases of $10 million of additional shares of the
Company’s common stock.
|
·
|
On
April 27, 2004, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
August 23, 2005, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
August 22, 2006, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
February 27, 2007, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
November 13, 2007, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
December 16, 2008, repurchases of $2.5 million of additional shares of the
Company’s common stock.
|
·
|
On
May 26, 2009, repurchases of $5 million of additional shares of the
Company’s common stock.
|
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Summary
of Operations
|
||||||||||||||||||||
Interest
income
|
$ | 51,409 | $ | 57,066 | $ | 59,931 | $ | 55,556 | $ | 44,580 | ||||||||||
Interest
expense
|
15,837 | 21,344 | 28,429 | 24,712 | 15,687 | |||||||||||||||
Net
interest income
|
35,572 | 35,722 | 31,502 | 30,844 | 28,893 | |||||||||||||||
Provision
for loan losses
|
3,594 | 3,559 | 862 | 760 | 1,091 | |||||||||||||||
Other
income
|
13,455 | 15,264 | 14,661 | 13,380 | 12,518 | |||||||||||||||
Other
expense
|
33,212 | 31,460 | 30,055 | 28,423 | 25,385 | |||||||||||||||
Income
before income taxes
|
12,221 | 15,967 | 15,246 | 15,041 | 14,935 | |||||||||||||||
Income
tax expense
|
4,007 | 5,443 | 5,087 | 5,032 | 5,128 | |||||||||||||||
Net
income
|
8,214 | 10,524 | 10,159 | 10,009 | 9,807 | |||||||||||||||
Dividends
on preferred shares
|
1,821 | - | - | - | - | |||||||||||||||
Net
income available to common stockholders
|
$ | 6,393 | $ | 10,524 | $ | 10,159 | $ | 10,009 | $ | 9,807 | ||||||||||
Per
Common Share Data (1)
|
||||||||||||||||||||
Basic
earnings per share
|
$ | 1.04 | $ | 1.69 | $ | 1.60 | $ | 1.54 | $ | 1.48 | ||||||||||
Diluted
earnings per share
|
1.04 | 1.67 | 1.57 | 1.51 | 1.44 | |||||||||||||||
Dividends
per share
|
.38 | .38 | .38 | .35 | .33 | |||||||||||||||
Book
value per share
|
14.23 | 13.50 | 12.82 | 11.78 | 10.98 | |||||||||||||||
Capital
Ratios
|
||||||||||||||||||||
Total
capital to risk-weighted assets
|
15.76 | % | 11.99 | % | 11.13 | % | 10.91 | % | 11.87 | % | ||||||||||
Tier
1 capital to risk-weighted assets
|
14.57 | % | 11.02 | % | 10.32 | % | 10.10 | % | 11.14 | % | ||||||||||
Tier
1 capital to average assets
|
10.63 | % | 8.41 | % | 7.89 | % | 7.56 | % | 8.55 | % | ||||||||||
Financial
Ratios
|
||||||||||||||||||||
Net
interest margin
|
3.40 | % | 3.73 | % | 3.43 | % | 3.51 | % | 3.70 | % | ||||||||||
Return
on average assets
|
.74 | % | 1.03 | % | 1.03 | % | 1.07 | % | 1.18 | % | ||||||||||
Return
on average common equity
|
9.56 | % | 12.87 | % | 13.06 | % | 13.31 | % | 13.64 | % | ||||||||||
Dividend
on common shares payout ratio
|
36.54 | % | 22.49 | % | 23.75 | % | 22.51 | % | 22.55 | % | ||||||||||
Average
equity to average assets
|
9.59 | % | 8.00 | % | 7.90 | % | 8.01 | % | 8.64 | % | ||||||||||
Allowance
for loan losses as a percent of total loans
|
1.35 | % | 1.02 | % | 0.82 | % | 0.81 | % | 0.73 | % | ||||||||||
Year
End Balances
|
||||||||||||||||||||
Total
assets
|
$ | 1,095,155 | $ | 1,049,700 | $ | 1,016,338 | $ | 980,559 | $ | 850,573 | ||||||||||
Net
loans
|
691,288 | 734,351 | 742,043 | 717,692 | 631,707 | |||||||||||||||
Total
deposits
|
840,410 | 806,354 | 770,583 | 770,595 | 649,069 | |||||||||||||||
Total
equity
|
111,221 | 82,778 | 80,452 | 75,786 | 72,326 | |||||||||||||||
Average
Balances
|
||||||||||||||||||||
Total
assets
|
$ | 1,108,669 | $ | 1,022,734 | $ | 985,230 | $ | 938,784 | $ | 832,752 | ||||||||||
Net
loans
|
692,961 | 733,681 | 722,672 | 686,069 | 606,064 | |||||||||||||||
Total
deposits
|
744,043 | 795,786 | 771,561 | 737,344 | 650,116 | |||||||||||||||
Total
equity
|
106,295 | 81,793 | 77,787 | 75,174 | 71,911 |
(1)
|
All
share and per share data have been restated to reflect the 3-for-2 stock
split effective June 29, 2007.
|
|
ITEM
7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
|
2009
|
2008
|
2007
|
||||||||||
Return
on average assets
|
.74 | % | 1.03 | % | 1.03 | % | ||||||
Return
on average common equity
|
9.56 | % | 12.87 | % | 13.06 | % | ||||||
Average
common equity to average assets
|
9.59 | % | 8.00 | % | 7.90 | % |
2009
vs 2008
|
2008
vs 2007
|
|||||||
Net
interest income
|
$ | (150 | ) | $ | 4,220 | |||
Provision
for loan losses
|
(35 | ) | (2,697 | ) | ||||
Other
income, including securities transactions
|
(1,809 | ) | 603 | |||||
Other
expenses
|
(1,752 | ) | (1,405 | ) | ||||
Income
taxes
|
1,436 | (356 | ) | |||||
Increase
(decrease) in net income
|
$ | (2,310 | ) | $ | 365 |
·
|
Level
1 — quoted prices (unadjusted) for identical assets or liabilities in
active markets.
|
·
|
Level
2 — inputs include quoted prices for similar assets and liabilities in
active markets, quoted prices of identical or similar assets or
liabilities in markets that are not active, and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial
instrument.
|
·
|
Level
3 — inputs that are unobservable and significant to the fair value
measurement.
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
|||||||
December
31, 2009
|
December
31, 2008
|
December
31, 2007
|
|||||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
|
ASSETS
|
|||||||||
Interest-bearing
deposits
|
$
59,597
|
$ 161
|
0.27%
|
$
26,697
|
$ 423
|
1.59%
|
$ 265
|
$ 13
|
5.02%
|
Federal
funds sold
|
54,630
|
66
|
0.12%
|
19,266
|
336
|
1.75%
|
4,012
|
201
|
5.00%
|
Investment
securities
|
|||||||||
Taxable
|
207,025
|
8,073
|
3.90%
|
151,752
|
7,725
|
5.09%
|
169,425
|
8,448
|
4.99%
|
Tax-exempt
(1)
|
23,384
|
963
|
4.12%
|
20,312
|
834
|
4.11%
|
17,242
|
712
|
4.13%
|
Loans
(2) (3)
|
701,521
|
42,146
|
6.01%
|
740,083
|
47,748
|
6.45%
|
728,790
|
50,557
|
6.94%
|
Total
earning assets
|
1,046,157
|
51,409
|
4.91%
|
958,110
|
57,066
|
5.96%
|
919,734
|
59,931
|
6.52%
|
Cash
and due from banks
|
18,634
|
19,433
|
19,361
|
||||||
Premises
and equipment
|
15,333
|
15,160
|
15,888
|
||||||
Other
assets
|
37,105
|
36,433
|
36,365
|
||||||
Allowance
for loan losses
|
(8,560)
|
(6,402)
|
(6,118)
|
||||||
Total
assets
|
$1,108,669
|
$1,022,734
|
$985,230
|
||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||||
Deposits:
|
|||||||||
Demand
deposits, interest-bearing
|
$332,751
|
2,843
|
0.85%
|
$288,057
|
3,635
|
1.26%
|
$271,117
|
6,459
|
2.38%
|
Savings
deposits
|
109,305
|
938
|
0.86%
|
74,236
|
680
|
0.92%
|
60,654
|
349
|
0.58%
|
Time
deposits
|
301,987
|
9,189
|
3.04%
|
313,729
|
12,277
|
3.91%
|
325,397
|
14,783
|
4.54%
|
Securities
sold under
|
|||||||||
agreements
to repurchase
|
72,589
|
129
|
0.18%
|
61,108
|
872
|
1.43%
|
54,962
|
2,419
|
4.40%
|
FHLB
advances
|
36,175
|
1,612
|
4.46%
|
41,370
|
1,991
|
4.81%
|
34,912
|
1,728
|
4.95%
|
Federal
funds purchased
|
3
|
-
|
.47%
|
-
|
-
|
-%
|
3,907
|
206
|
5.27%
|
Subordinated
debentures
|
20,620
|
1,104
|
5.36%
|
20,620
|
1,396
|
6.77%
|
20,620
|
1,570
|
7.61%
|
Other
debt
|
1,498
|
22
|
1.48%
|
15,113
|
493
|
3.26%
|
14,345
|
915
|
6.39%
|
Total
interest-bearing liabilities
|
874,928
|
15,837
|
1.81%
|
814,233
|
21,344
|
2.62%
|
785,914
|
28,429
|
3.62%
|
Demand
deposits
|
119,537
|
119,764
|
114,393
|
||||||
Other
liabilities
|
7,909
|
6,944
|
7,136
|
||||||
Stockholders’
equity
|
106,295
|
81,793
|
77,787
|
||||||
Total
liabilities & equity
|
$1,108,669
|
$1,022,734
|
$985,230
|
||||||
Net
interest income
|
$35,572
|
$35,722
|
$31,502
|
||||||
Net
interest spread
|
3.10%
|
3.34%
|
2.90%
|
||||||
Impact
of non-interest bearing funds
|
.30%
|
.39%
|
.53%
|
||||||
Net
yield on interest-earning assets
|
3.40%
|
3.73%
|
3.43%
|
||||||
(1)
The tax-exempt income is not recorded on a tax equivalent
basis.
|
|||||||||
(2)
Nonaccrual loans have been included in the average
balances.
|
|||||||||
(3)
Includes loans held for sale.
|
2009
Compared to 2008
|
2008
Compared to 2007
|
|||||||||||||||||||||||
Increase
– (Decrease)
|
Increase
– (Decrease)
|
|||||||||||||||||||||||
Total
|
Total
|
|||||||||||||||||||||||
Change
|
Volume
(1)
|
Rate
(1)
|
Change
|
Volume
(1)
|
Rate
(1)
|
|||||||||||||||||||
Earning
Assets:
|
||||||||||||||||||||||||
Interest-bearing
deposits
|
$ | (262 | ) | $ | 264 | $ | (526 | ) | $ | 410 | $ | 425 | $ | (15 | ) | |||||||||
Federal
funds sold
|
(270 | ) | 238 | (508 | ) | 135 | 337 | (202 | ) | |||||||||||||||
Investment
securities:
|
||||||||||||||||||||||||
Taxable
|
348 | 2,412 | (2,064 | ) | (723 | ) | (890 | ) | 167 | |||||||||||||||
Tax-exempt
(2)
|
129 | 127 | 2 | 122 | 126 | (4 | ) | |||||||||||||||||
Loans
(3)
|
(5,602 | ) | (2,426 | ) | (3,176 | ) | (2,809 | ) | 780 | (3,589 | ) | |||||||||||||
Total
interest income
|
(5,657 | ) | 615 | (6,272 | ) | (2,865 | ) | 778 | (3,643 | ) | ||||||||||||||
Interest-Bearing
Liabilities:
|
||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
Demand
deposits, interest-bearing
|
(792 | ) | 507 | (1,299 | ) | (2,824 | ) | 381 | (3,205 | ) | ||||||||||||||
Savings
deposits
|
258 | 305 | (47 | ) | 331 | 92 | 239 | |||||||||||||||||
Time
deposits
|
(3,088 | ) | (445 | ) | (2,643 | ) | (2,506 | ) | (515 | ) | (1,991 | ) | ||||||||||||
Securities
sold under
|
||||||||||||||||||||||||
agreements
to repurchase
|
(743 | ) | 139 | (882 | ) | (1,547 | ) | 244 | (1,791 | ) | ||||||||||||||
FHLB
advances
|
(379 | ) | (240 | ) | (139 | ) | 263 | 313 | (50 | ) | ||||||||||||||
Federal
funds purchased
|
- | - | - | (206 | ) | (206 | ) | - | ||||||||||||||||
Subordinated
debentures
|
(292 | ) | - | (292 | ) | (174 | ) | - | (174 | ) | ||||||||||||||
Other
debt
|
(471 | ) | (293 | ) | (178 | ) | (422 | ) | 48 | (470 | ) | |||||||||||||
Total
interest expense
|
(5,507 | ) | (27 | ) | (5,480 | ) | (7,085 | ) | 357 | (7,442 | ) | |||||||||||||
Net
interest income
|
$ | (150 | ) | $ | 642 | $ | (792 | ) | $ | 4,220 | $ | 421 | $ | 3,799 | ||||||||||
(1)
Changes attributable to the combined impact of volume and rate have been
allocated
|
||||||||||||||||||||||||
proportionately
to the change due to volume and the change due to rate.
|
||||||||||||||||||||||||
(2)
The tax-exempt income is not recorded on a tax equivalent
basis.
|
||||||||||||||||||||||||
(3)
Nonaccrual loans are not material and have been included in the average
balances.
|
·
|
Average
interest-bearing deposits held by the Company increased $32.9 million or
123.2% in 2009 compared to 2008. In 2008, average interest-bearing
deposits held by the Company increased $26.4 million or 9962.3% compared
to 2007.
|
·
|
Average
federal funds sold increased $35.4 million or 183.7% in 2009 compared to
2008. In 2008, average federal funds sold increased $15.3 million or
381.4% compared to 2007.
|
·
|
Average
loans decreased by $38.6 million or 5.2% in 2009 compared to
2008. In 2008, average loans increased by $11.3 million or 1.6%
compared to 2007.
|
·
|
Average
securities increased by $58.3 million or 33.9% in 2009 compared to
2008. In 2008, average securities decreased by $14.6 million or
7.8% compared to 2007.
|
·
|
Average
deposits increased by $68.0 million or 10.1% in 2009 compared to 2008. In
2008, average deposits increased by $18.9 million or 2.9% compared to
2007.
|
·
|
Average
securities sold under agreements to repurchase increased by $11.5 million
or 18.8% in 2009 compared to 2008. In 2008, average securities
sold under agreements to repurchase increased by $6.1 million or 11.1%
compared to 2007.
|
·
|
Average
borrowings and other debt decreased by $18.8 million or 24.4% in 2009
compared to 2008. In 2008, average borrowings and other debt
increased by $3.3 million or 4.5% compared to
2007.
|
·
|
The
federal funds rate remained at a range of 0-.25% at December 31, 2009 and
2008. The federal funds rate was 4.25% at December 31,
2007.
|
·
|
Net
interest margin decreased to 3.40% compared to 3.73% in 2008 and 3.43% in
2007. Asset yields decreased by 105 basis points in 2009, while
interest-bearing liabilities decreased by 81 basis
points.
|
$
Change From Prior Year
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2009
|
2008
|
||||||||||||||||
Trust
|
$ | 2,229 | $ | 2,666 | $ | 2,607 | $ | (437 | ) | $ | 59 | |||||||||
Brokerage
|
424 | 574 | 528 | (150 | ) | 46 | ||||||||||||||
Insurance
commissions
|
1,912 | 1,978 | 1,950 | (66 | ) | 28 | ||||||||||||||
Service
charges
|
4,952 | 5,571 | 5,621 | (619 | ) | (50 | ) | |||||||||||||
Securities
gains
|
637 | 293 | 256 | 344 | 37 | |||||||||||||||
Impairment
losses on securities
|
(1,812 | ) | - | - | (1,812 | ) | - | |||||||||||||
Gain
on sale of merchant banking portfolio
|
1,000 | - | - | 1,000 | - | |||||||||||||||
Mortgage
banking
|
664 | 437 | 482 | 227 | (45 | ) | ||||||||||||||
Other
|
3,449 | 3,745 | 3,217 | (296 | ) | 528 | ||||||||||||||
Total
other income
|
$ | 13,455 | $ | 15,264 | $ | 14,661 | $ | (1,809 | ) | $ | 603 |
·
|
Trust
revenues decreased $437,000 or 16.4% to $2,229,000 in 2009 from $2,666,000
in 2008, compared to $2,607,000 in 2007. The decrease from 2008 to 2009 in
trust revenues was due to a decrease in revenues from employee benefits
accounts and the overall decline in equity prices for most of 2009. Trust
assets were $459.1 million at December 31, 2009 compared to $413.8 million
and $453.9 million at December 31, 2008 and 2007,
respectively.
|
·
|
Revenue
from brokerage annuity sales decreased $150,000 or 26.1% to $424,000 in
2009 from $574,000 in 2008, compared to $528,000 in 2007. The
decrease from 2008 to 2009 was due a reduction in commissions received
from the sale of annuities.
|
·
|
Insurance
commissions decreased $66,000 or 3.3% to $1,912,000 in 2009 from
$1,978,000 in 2008, compared to $1,950,000 in 2007. The
decrease from 2008 to 2009 was due to a decrease in commissions received
on sales of business property and casualty
insurance.
|
·
|
Fees
from service charges decreased $619,000 or 11.1% to $4,952,000 in 2009
from $5,571,000 in 2008, compared to $5,621,000 in 2007. This
decrease from 2008 to 2009 was primarily the result of a decrease in the
number of overdrafts.
|
·
|
Net
securities gains in 2009 were $637,000 compared to net securities gains of
$293,000 in 2008, and $256,000 in 2007. Several securities in
the investment portfolio were sold to improve the overall portfolio mix
and the margin in 2009, 2008 and
2007.
|
·
|
During
2009, the Company recorded other-than-temporary impairment charges
amounting to $1,812,000 for its investments in four trust preferred
securities. See Note 4 - “Investment Securities” for a more detailed
description of these charges.
|
·
|
During
the first quarter of 2009, the Company had a $1 million gain on the sale
of First Mid Bank’s merchant card servicing portfolio. There were no gains
on sales of other assets during 2008 or
2007.
|
·
|
Mortgage
banking income increased $227,000 or 51.9% to $664,000 in 2009 from
$437,000 in 2008, compared to $482,000 in 2007. This increase
from 2008 to 2009 was due to a increase in the volume of fixed rate loans
originated and sold by First Mid Bank. Loans sold balances are
as follows:
|
·
|
$63
million (representing 552 loans) in
2009
|
·
|
$46
million (representing 381 loans) in
2008
|
·
|
$48
million (representing 421 loans) in
2007
|
·
|
Other
income decreased $296,000 or 7.9% to $3,449,000 in 2009 from $3,745,000 in
2008, compared to $3,217,000 in 2007. This decrease from 2008
to 2009 was primarily due to proceeds from a life insurance policy
received in 2008 that was not received in 2009 and decreased merchant card
income due to sale of First Mid Bank’s merchant card servicing portfolio
during the first quarter of 2009.
|
$
Change From Prior Year
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2009
|
2008
|
||||||||||||||||
Salaries
and benefits
|
$ | 16,830 | $ | 16,876 | $ | 16,408 | $ | (46 | ) | $ | 468 | |||||||||
Occupancy
and equipment
|
4,989 | 4,959 | 4,831 | 30 | 128 | |||||||||||||||
Amortization
of other intangibles
|
730 | 766 | 821 | (36 | ) | (55 | ) | |||||||||||||
Other
real estate owned, net
|
470 | 234 | 82 | 236 | 152 | |||||||||||||||
FDIC
insurance assessment expense
|
1,943 | 158 | 91 | 1,785 | 67 | |||||||||||||||
Stationery
and supplies
|
563 | 557 | 547 | 6 | 10 | |||||||||||||||
Legal
and professional fees
|
2,021 | 1,820 | 1,641 | 201 | 179 | |||||||||||||||
Marketing
and promotion
|
963 | 847 | 911 | 116 | (64 | ) | ||||||||||||||
Other
|
4,703 | 5,243 | 4,723 | (540 | ) | 520 | ||||||||||||||
Total
other expense
|
$ | 33,212 | $ | 31,460 | $ | 30,055 | $ | 1,752 | $ | 1,405 |
·
|
Salaries
and employee benefits, the largest component of other expense, decreased
$46,000 or .3% to $16,830,000 in 2009 from $16,876,000 in 2008, compared
to $16,408,000 in 2007. The decrease in 2009 was as primarily due to a
reduction in incentive compensation expense as a result of not achieving
desired objectives in 2009 compared to during the year 2008. There were
347 full-time equivalent employees at December 31, 2009 compared to 343 at
December 31, 2008 and 346 at December 31,
2007.
|
·
|
Occupancy
and equipment expense increased $30,000 or .6% to $4,989,000 in 2009 from
$4,959,000 in 2008, compared to $4,831,000 in 2007. The increase in 2009
was primarily due to the addition of two new leased facilities in Decatur
and Champaign added during the fourth quarter of 2009. In 2008,
this increase primarily due to increases in rent and building expenses for
new brokerage offices and expenses for computer software and software
maintenance during the first quarter of
2009.
|
·
|
Amortization
of other intangibles expense decreased $36,000 in 2009 due to complete
amortization of one core deposit intangible in the second quarter of
2009.
|
·
|
Net
other real estate owned expense increased $236,000 or 100.9% to $470,000
in 2009 from $234,000 in 2008, compared to $82,000 in 2007. The increase
in 2009 is primarily due to increased losses on sales of these properties
due to further economic deterioration during the
year.
|
·
|
FDIC
insurance expense increased $1,785,000 or 1129.7% to $1,943,000 in 2009
from $158,000 in 2008, compared to $91,000 in 2007. The increase in 2009
was due to increases in FDIC assessment rates during 2009 as well as a
special assessment during the second quarter of 2009 which amounted to
approximately $522,000.
|
·
|
Other
operating expenses decreased $540,000 or 10.3% to 4,703,000 in 2009 from
$5,243,000 in 2008, compared to $4,723,000 in 2007. In 2008, this increase
was due to the write down of property in DeLand, Illinois to its appraised
value during the second quarter of 2008 and decreases in various other
expenses during 2009.
|
·
|
On
a net basis, all other categories of operating expenses increased $323,000
or 10.0% to $3,547,000 in 2009 from $3,224,000 in 2008, compared to
$3,099,000 in 2007. In 2009, the increase was primarily due to
increases in legal and other professional expenses associated with loan
collections and marketing and promotion
expenses.
|
2009
|
%
Outstanding
Loans
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||
Construction
and land development
|
$ | 28,041 | 4.0 | % | $ | 40,362 | $ | 55,581 | $ | 47,309 | $ | 36,712 | ||||||||||||
Farm
loans
|
62,330 | 8.9 | % | 65,647 | 61,898 | 59,420 | 51,023 | |||||||||||||||||
1-4
Family residential properties
|
180,415 | 25.7 | % | 200,204 | 193,065 | 189,068 | 156,762 | |||||||||||||||||
Multifamily
residential properties
|
19,467 | 2.8 | % | 23,833 | 30,795 | 29,847 | 33,005 | |||||||||||||||||
Commercial
real estate
|
226,400 | 32.3 | % | 217,307 | 203,282 | 205,932 | 187,452 | |||||||||||||||||
Loans
secured by real estate
|
516,653 | 73.7 | % | 547,353 | 544,621 | 531,576 | 464,954 | |||||||||||||||||
Agricultural
loans
|
54,144 | 7.7 | % | 54,098 | 51,793 | 50,526 | 41,048 | |||||||||||||||||
Commercial
and industrial loans
|
105,351 | 15.0 | % | 109,324 | 116,176 | 105,799 | 104,981 | |||||||||||||||||
Consumer
loans
|
20,815 | 3.0 | % | 25,806 | 29,903 | 29,765 | 23,562 | |||||||||||||||||
All
other loans
|
3,787 | .6 | % | 5,357 | 5,668 | 5,902 | 3,588 | |||||||||||||||||
Total
loans
|
$ | 700,750 | 100.0 | % | $ | 741,938 | $ | 748,161 | $ | 723,568 | $ | 638,133 |
2009
|
2008
|
|||||||||||||||
Principal
|
%
Outstanding
|
Principal
|
%
Outstanding
|
|||||||||||||
balance
|
loans
|
balance
|
loans
|
|||||||||||||
Mattoon
region
|
$ | 144,521 | 20.6 | % | $ | 152,897 | 20.6 | % | ||||||||
Charleston
region
|
58,890 | 8.4 | % | 59,227 | 8.0 | % | ||||||||||
Sullivan
region
|
68,802 | 9.8 | % | 76,181 | 10.3 | % | ||||||||||
Effingham
region
|
89,141 | 12.7 | % | 93,940 | 12.7 | % | ||||||||||
Decatur
region
|
212,908 | 30.4 | % | 222,895 | 30.0 | % | ||||||||||
Highland
region
|
126,488 | 18.1 | % | 136,798 | 18.4 | % | ||||||||||
Total
all regions
|
$ | 700,750 | 100.0 | % | $ | 741,938 | 100.0 | % |
2009
|
2008
|
|||||||||||||||
Principal
|
%
Outstanding
|
Principal
|
%
Outstanding
|
|||||||||||||
balance
|
loans
|
balance
|
Loans
|
|||||||||||||
Other
grain farming
|
$ | 102,515 | 14.63 | % | $ | 97,082 | 13.08 | % | ||||||||
Lessors
of non-residential buildings
|
72,016 | 10.28 | % | 68,987 | 9.30 | % | ||||||||||
Lessors
of residential buildings & dwellings
|
44,232 | 6.31 | % | 48,648 | 6.56 | % | ||||||||||
Hotels
and motels
|
50,788 | 7.25 | % | 45,518 | 6.14 | % |
Maturity
(1)
|
||||||||||||||||
One
year
|
Over
1
|
Over
|
||||||||||||||
or
less(2)
|
through
5 years
|
5
years
|
Total
|
|||||||||||||
Construction
and land development
|
$ | 25,986 | $ | 1,962 | $ | 93 | $ | 28,041 | ||||||||
Farm
loans
|
10,727 | 41,235 | 10,368 | 62,330 | ||||||||||||
1-4
Family residential properties
|
26,374 | 101,033 | 53,008 | 180,415 | ||||||||||||
Multifamily
residential properties
|
2,122 | 10,250 | 7,095 | 19,467 | ||||||||||||
Commercial
real estate
|
24,758 | 164,181 | 37,461 | 226,400 | ||||||||||||
Loans
secured by real estate
|
89,967 | 318,661 | 108,025 | 516,653 | ||||||||||||
Agricultural
loans
|
39,264 | 14,401 | 479 | 54,144 | ||||||||||||
Commercial
and industrial loans
|
62,267 | 38,350 | 4,734 | 105,351 | ||||||||||||
Consumer
loans
|
4,584 | 15,402 | 829 | 20,815 | ||||||||||||
All
other loans
|
598 | 1,491 | 1,698 | 3,787 | ||||||||||||
Total
loans
|
$ | 196,680 | $ | 388,305 | $ | 115,765 | $ | 700,750 | ||||||||
(1)
Based upon remaining contractual maturity.
|
||||||||||||||||
(2)
Includes demand loans, past due loans and overdrafts.
|
December
31,
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Nonaccrual
loans
|
$ | 12,720 | $ | 7,285 | $ | 7,460 | $ | 3,639 | $ | 3,458 | ||||||||||
Restructured
loans which are performing in accordance
|
||||||||||||||||||||
with
revised terms
|
- | - | 21 | 29 | - | |||||||||||||||
Total
nonperforming loans
|
12,720 | 7,285 | 7,481 | 3,668 | 3,458 | |||||||||||||||
Repossessed
assets
|
2,896 | 2,400 | 524 | 1,396 | 420 | |||||||||||||||
Total
nonperforming loans and repossessed assets
|
$ | 15,616 | $ | 9,685 | $ | 8,005 | $ | 5,064 | $ | 3,878 | ||||||||||
Nonperforming
loans to loans, before allowance for loan losses
|
1.82 | % | .98 | % | 1.00 | % | .51 | % | .54 | % | ||||||||||
Nonperforming
loans and repossessed assets to loans,
|
||||||||||||||||||||
before
allowance for loan losses
|
2.23 | % | 1.31 | % | 1.07 | % | .70 | % | .61 | % |
December
31, 2009
|
December
31, 2008
|
|||||||||||||||
Balance
|
%
of Total
|
Balance
|
%
of Total
|
|||||||||||||
Construction
and land development
|
$ | 2,064 | 16.2 | % | $ | 2,889 | 39.7 | % | ||||||||
Farm
loans
|
1,355 | 10.6 | % | 1,355 | 18.6 | % | ||||||||||
1-4
Family residential properties
|
1,968 | 15.5 | % | 1,105 | 15.2 | % | ||||||||||
Multifamily
residential properties
|
487 | 3.8 | % | 220 | 3.0 | % | ||||||||||
Commercial
real estate
|
6,063 | 47.7 | % | 1,146 | 15.7 | % | ||||||||||
Loans
secured by real estate
|
11,937 | 93.8 | % | 6,715 | 92.2 | % | ||||||||||
Agricultural
loans
|
- | - | 177 | 2.4 | % | |||||||||||
Commercial
and industrial loans
|
783 | 6.2 | % | 345 | 4.7 | % | ||||||||||
Consumer
loans
|
- | - | 48 | 0.7 | % | |||||||||||
Total
loans
|
$ | 12,720 | 100.0 | % | $ | 7,285 | 100.0 | % |
December
31, 2009
|
December
31, 2008
|
|||||||||||||||
Balance
|
%
of Total
|
Balance
|
%
of Total
|
|||||||||||||
Construction
and land development
|
$ | 1,252 | 16.2 | % | $ | 1,873 | 39.7 | % | ||||||||
1-4
Family residential properties
|
945 | 15.5 | % | 351 | 15.2 | % | ||||||||||
Commercial
real estate
|
665 | 47.7 | % | 164 | 15.7 | % | ||||||||||
Total
real estate
|
2,862 | 93.8 | % | 2,388 | 92.2 | % | ||||||||||
Other
collateral
|
34 | - | 12 | 0.7 | % | |||||||||||
Total
repossessed collateral
|
$ | 2,896 | 100.0 | % | $ | 2,400 | 100.0 | % |
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Average
loans outstanding, net of unearned income
|
$ | 701,521 | $ | 740,083 | $ | 728,790 | $ | 691,726 | $ | 610,781 | ||||||||||
Allowance-beginning
of year
|
$ | 7,587 | $ | 6,118 | $ | 5,876 | $ | 4,648 | $ | 4,621 | ||||||||||
Balance
added through acquisitions
|
- | - | - | 1,405 | - | |||||||||||||||
Charge-offs:
|
||||||||||||||||||||
Real
estate-mortgage
|
1,240 | 1,640 | 368 | 231 | 122 | |||||||||||||||
Commercial,
financial and agricultural
|
287 | 479 | 180 | 595 | 757 | |||||||||||||||
Installment
|
176 | 119 | 100 | 142 | 278 | |||||||||||||||
Other
|
176 | 184 | 215 | 188 | 130 | |||||||||||||||
Total
charge-offs
|
1,879 | 2,422 | 863 | 1,156 | 1,287 | |||||||||||||||
Recoveries:
|
||||||||||||||||||||
Real
estate-mortgage
|
6 | 75 | 9 | 8 | 63 | |||||||||||||||
Commercial,
financial and agricultural
|
27 | 98 | 48 | 30 | 75 | |||||||||||||||
Installment
|
31 | 38 | 33 | 49 | 42 | |||||||||||||||
Other
|
96 | 121 | 153 | 132 | 43 | |||||||||||||||
Total
recoveries
|
160 | 332 | 243 | 219 | 223 | |||||||||||||||
Net
charge-offs
|
1,719 | 2,090 | 620 | 937 | 1,064 | |||||||||||||||
Provision
for loan losses
|
3,594 | 3,559 | 862 | 760 | 1,091 | |||||||||||||||
Allowance-end
of year
|
$ | 9,462 | $ | 7,587 | $ | 6,118 | $ | 5,876 | $ | 4,648 | ||||||||||
Ratio
of net charge-offs to average loans
|
.25 | % | .28 | % | .09 | % | .14 | % | .17 | % | ||||||||||
Ratio
of allowance for loan losses to loans outstanding (at end of
year)
|
1.35 | % | 1.02 | % | .82 | % | .81 | % | .73 | % | ||||||||||
Ratio
of allowance for loan losses to nonperforming loans
|
74.4 | % | 104.1 | % | 81.8 | % | 160.2 | % | 134.4 | % |
December
31, 2009
|
December
31, 2008
|
December
31, 2007
|
||||||||||||||||||||||
Allowance
|
%
of
|
Allowance
|
%
of
|
Allowance
|
%
of
|
|||||||||||||||||||
for
|
loans
|
for
|
loans
|
for
|
loans
|
|||||||||||||||||||
loan
|
to
total
|
loan
|
to
total
|
loan
|
to
total
|
|||||||||||||||||||
losses
|
loans
|
losses
|
loans
|
losses
|
loans
|
|||||||||||||||||||
Residential
real estate
|
$ | 488 | 28.5 | % | $ | 510 | 30.2 | % | $ | 214 | 29.9 | % | ||||||||||||
Commercial
/ Commercial real estate
|
7,429 | 51.3 | % | 5,345 | 49.5 | % | 3,828 | 50.1 | % | |||||||||||||||
Agricultural
/ Agricultural real estate
|
315 | 16.6 | % | 223 | 16.1 | % | 531 | 15.2 | % | |||||||||||||||
Consumer
|
312 | 3.0 | % | 358 | 3.5 | % | 404 | 4.0 | % | |||||||||||||||
Other
|
97 | .5 | % | 78 | .7 | % | 22 | .8 | % | |||||||||||||||
Total
allocated
|
8,641 | 6,514 | 4,999 | |||||||||||||||||||||
Unallocated
|
821 | N/A | 1,073 | N/A | 1,119 | N/A | ||||||||||||||||||
Allowance
at end of year
|
$ | 9,462 | 100.0 | % | $ | 7,587 | 100.0 | % | $ | 6,118 | 100.0 | % |
December
31, 2006
|
December
31, 2005
|
|||||||||||||||
Allowance
|
%
of
|
Allowance
|
%
of
|
|||||||||||||
for
|
loans
|
for
|
loans
|
|||||||||||||
loan
|
to
total
|
loan
|
to
total
|
|||||||||||||
losses
|
loans
|
losses
|
loans
|
|||||||||||||
Residential
real estate
|
$ | 215 | 30.3 | % | $ | 134 | 29.7 | % | ||||||||
Commercial
/ Commercial real estate
|
3,395 | 49.6 | % | 2,519 | 51.6 | % | ||||||||||
Agricultural
/ Agricultural real estate
|
607 | 15.2 | % | 730 | 14.4 | % | ||||||||||
Consumer
|
382 | 4.1 | % | 319 | 3.7 | % | ||||||||||
Other
|
26 | .8 | % | 18 | .6 | % | ||||||||||
Total
allocated
|
4,625 | 3,720 | ||||||||||||||
Unallocated
|
1,251 | N/A | 928 | N/A | ||||||||||||
Allowance
at end of year
|
$ | 5,876 | 100.0 | % | $ | 4,648 | 100.0 | % |
December
31,
|
||||||||||||||||||||||||
2009
|
2008
|
2007
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
|||||||||||||||||||
U.S.
Treasury securities
|
||||||||||||||||||||||||
and
obligations of U.S. government
|
||||||||||||||||||||||||
corporations
and agencies
|
$ | 89,640 | 3.27 | % | $ | 72,074 | 4.72 | % | $ | 106,175 | 4.82 | % | ||||||||||||
Obligations
of states and
|
||||||||||||||||||||||||
political
subdivisions
|
23,530 | 4.13 | % | 22,042 | 4.10 | % | 17,820 | 4.15 | % | |||||||||||||||
Mortgage-backed
securities
|
111,301 | 4.36 | % | 61,102 | 5.66 | % | 49,798 | 5.33 | % | |||||||||||||||
Trust
preferred securities
|
7,758 | 4.22 | % | 9,328 | 6.23 | % | 9,587 | 6.30 | % | |||||||||||||||
Other
securities
|
6,166 | 4.56 | % | 6,210 | 4.56 | % | 35 | - | % | |||||||||||||||
Total
securities
|
$ | 238,395 | 3.93 | % | $ | 170,756 | 5.05 | % | $ | 183,415 | 4.96 | % |
Amortized
|
Estimated
|
Average
Credit Rating of Fair Value at December 31, 2009 (1)
|
||||||||||||||||||||||||||||||
Cost
|
Fair
Value
|
AAA
|
AA
+/-
|
A | +/- |
BBB
+/-
|
<
BBB -
|
Not
rated
|
||||||||||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
|
||||||||||||||||||||||||||||||||
government
corporations and agencies
|
$ | 89,640 | $ | 90,974 | $ | 90,974 | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Obligations
of state and political subdivisions
|
23,530 | 24,185 | 1,686 | 13,362 | 2,393 | 2,850 | - | 3,894 | ||||||||||||||||||||||||
Mortgage-backed
securities (2)
|
111,301 | 114,519 | - | - | - | - | - | 114,519 | ||||||||||||||||||||||||
Trust
preferred securities
|
7,758 | 3,155 | - | - | - | - | 3,155 | - | ||||||||||||||||||||||||
Other
securities
|
6,166 | 6,333 | - | - | 3,216 | 3,102 | - | 15 | ||||||||||||||||||||||||
Total
investments
|
$ | 238,395 | $ | 239,166 | $ | 92,660 | $ | 13,362 | $ | 5,609 | $ | 5,952 | $ | 3,155 | $ | 118,428 |
Deal
name
|
PreTSL
I
|
PreTSL
II
|
PreTSL
VI
|
PreTSL
XXVIII
|
Class
|
Mezzanine
|
Mezzanine
|
Mezzanine
|
C-1
|
Book
value
|
$1,229,829
|
$1,547,376
|
$280,837
|
$4,699,801
|
Fair
value
|
$948,496
|
$1,087,828
|
$188,287
|
$930,223
|
Unrealized
gains/(losses)
|
$(281,333)
|
$(459,548)
|
$(92,550)
|
$(3,769,578)
|
Other-than-temporary
impairment recorded in earnings
|
$220,000
|
$1,531,531
|
$44,146
|
$16,303
|
Lowest
credit rating assigned
|
Caa1
|
Ca
|
Caa1
|
Ca
|
Number
of performing banks
|
26
|
24
|
3
|
34
|
Number
of issuers in default
|
3
|
4
|
-
|
4
|
Number
of issuers in deferral
|
3
|
7
|
2
|
7
|
Defaults
& deferrals as a % of performing collateral
|
24.9%
|
32.7%
|
68.7%
|
16.1%
|
Discount
margin
|
9.740%
|
9.685%
|
1.800%
|
1.289%
|
Recovery
assumption (1)
|
15%
|
15%
|
15%
|
15%
|
Prepayment
assumption
|
0%
|
0%
|
0%
|
0%
|
(1)
With 2 year lag
|
·
|
how
much fair value has declined below amortized
cost;
|
·
|
how
long the decline in fair value has
existed;
|
·
|
the
financial condition of the issuers;
|
·
|
contractual
or estimated cash flows of the
security;
|
·
|
underlying
supporting collateral;
|
·
|
past
events, current conditions and
forecasts;
|
·
|
significant
rating agency changes on the issuer;
and
|
·
|
the
Company’s intent and ability to hold the security for a period of time
sufficient to allow for any anticipated recovery in fair
value.
|
2009
|
2008
|
2007
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||||||||
Demand
deposits:
|
||||||||||||||||||||||||
Non-interest
bearing
|
$ | 119,537 | - | $ | 119,764 | - | $ | 114,393 | - | |||||||||||||||
Interest
bearing
|
332,751 | 1.26 | % | 288,057 | 1.26 | % | 271,117 | 1.98 | % | |||||||||||||||
Savings
|
109,305 | .92 | % | 74,236 | .92 | % | 60,654 | .58 | % | |||||||||||||||
Time
deposits
|
301,987 | 3.91 | % | 313,729 | 3.91 | % | 325,397 | 4.54 | % | |||||||||||||||
Total
average deposits
|
$ | 863,580 | 2.08 | % | $ | 795,786 | 2.08 | % | $ | 771,561 | 2.66 | % |
December
31,
|
||||||||||||
(dollars
in thousands)
|
2009
|
2008
|
2007
|
|||||||||
High
month-end balances of total deposits
|
$ | 906,853 | $ | 810,756 | $ | 784,597 | ||||||
Low
month-end balances of total deposits
|
831,157 | 777,337 | 756,222 |
December
31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
3
months or less
|
$ | 24,951 | $ | 24,922 | $ | 17,883 | ||||||
Over
3 through 6 months
|
8,622 | 18,189 | 25,339 | |||||||||
Over
6 through 12 months
|
29,852 | 61,421 | 47,160 | |||||||||
Over
12 months
|
18,267 | 24,865 | 7,670 | |||||||||
Total
|
$ | 81,692 | $ | 129,397 | $ | 98,052 |
2009
|
2008
|
2007
|
||||||||||
At
December 31:
|
||||||||||||
Securities
sold under agreements to repurchase
|
$ | 80,386 | $ | 80,708 | $ | 68,300 | ||||||
Federal
Home Loan Bank advances:
|
||||||||||||
Fixed
term – due in one year or less
|
10,000 | 5,000 | 15,000 | |||||||||
Fixed
term – due after one year
|
22,750 | 32,750 | 37,750 | |||||||||
Junior
subordinated debentures
|
20,620 | 20,620 | 20,620 | |||||||||
Debt
due after one year
|
- | 13,000 | 14,500 | |||||||||
Total
|
$ | 133,756 | $ | 152,078 | $ | 156,170 | ||||||
Average
interest rate at year end
|
2.10 | % | 3.16 | % | 3.96 | % | ||||||
Maximum
Outstanding at Any Month-end
|
||||||||||||
Federal
funds purchased
|
$ | - | $ | - | $ | 14,100 | ||||||
Securities
sold under agreements to repurchase
|
83,826 | 80,708 | 68,300 | |||||||||
Federal
Home Loan Bank advances:
|
||||||||||||
Overnight
|
- | - | 7,000 | |||||||||
Fixed
term – due in one year or less
|
15,000 | 5,000 | 20,000 | |||||||||
Fixed
term – due after one year
|
32,750 | 37,750 | 37,750 | |||||||||
Junior
subordinated debentures
|
20,620 | 20,620 | 20,620 | |||||||||
Debt
due after one year
|
13,000 | 16,500 | 16,500 | |||||||||
Averages
for the Year
|
||||||||||||
Federal
funds purchased
|
3 | - | 3,907 | |||||||||
Securities
sold under agreements to repurchase
|
72,589 | 61,108 | 54,962 | |||||||||
Federal
Home Loan Bank advances:
|
||||||||||||
Overnight
|
- | - | 58 | |||||||||
Fixed
term – due in one year or less
|
10,041 | 5,098 | 8,905 | |||||||||
Fixed
term – due after one year
|
26,134 | 36,275 | 25,950 | |||||||||
Junior
subordinated debentures
|
20,620 | 20,620 | 20,620 | |||||||||
Debt
due after one year
|
1,498 | 15,111 | 14,345 | |||||||||
Total
|
$ | 130,885 | $ | 138,212 | $ | 128,747 | ||||||
Average
interest rate during the year
|
2.19 | % | 3.64 | % | 5.31 | % |
·
|
$5
million advance at 4.58% with a 5-year maturity, due March 22,
2010
|
·
|
$2.5
million advance at 5.46% with a 3-year maturity, due June 12,
2010
|
·
|
$2.5
million advance at 5.12% with a 3-year maturity, due June 12, 2010, one
year lockout, callable quarterly
|
·
|
$3
million advance at 5.98% with a 10-year maturity, due March 1,
2011
|
·
|
$5
million advance at 4.82% with a 5-year maturity, due January 19, 2012, two
year lockout, callable quarterly
|
·
|
$5
million advance at 4.69% with a 5-year maturity, due February 23, 2012,
two year lockout, callable
quarterly
|
·
|
$4.75
million advance at 1.60% with a 5-year maturity, due December 24,
2012
|
·
|
$5
million advance at 4.58% with a 10-year maturity, due July 14, 2016, one
year lockout, callable quarterly
|
Rate
Sensitive Within
|
||||||||||||||||||||||||||||||||
1
year
|
1-2
years
|
2-3
years
|
3-4
years
|
4-5
years
|
Thereafter
|
Total
|
Fair
Value
|
|||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||||||||||
Federal
funds sold
and
other interest-bearing deposits
|
$ | 79,512 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 79,512 | $ | 79,544 | ||||||||||||||||
Taxable
investment securities
|
15,319 | 10,295 | 11,366 | 1,070 | 10,275 | 166,657 | 214,982 | 214,982 | ||||||||||||||||||||||||
Nontaxable
investment securities
|
1,298 | 658 | 539 | 830 | 822 | 20,027 | 24,174 | 24,184 | ||||||||||||||||||||||||
Loans
|
341,473 | 115,288 | 99,471 | 113,003 | 15,685 | 15,830 | 700,750 | 708,409 | ||||||||||||||||||||||||
Total
|
$ | 437,602 | $ | 126,241 | $ | 111,376 | $ | 114,903 | $ | 26,782 | $ | 202,514 | $ | 1,019,418 | $ | 1,027,119 | ||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||||||||||
Savings
and N.O.W. accounts
|
$ | 64,862 | $ | 16,846 | $ | 17,507 | $ | 24,783 | $ | 25,541 | $ | 151,882 | $ | 301,421 | $ | 301,421 | ||||||||||||||||
Money
market accounts
|
169,908 | 1,201 | 1,235 | 1,602 | 1,635 | 8,643 | 184,224 | 184,224 | ||||||||||||||||||||||||
Other
time deposits
|
185,553 | 17,513 | 9,813 | 8,704 | 4,221 | 235 | 226,039 | 227,366 | ||||||||||||||||||||||||
Short-term
borrowings/debt
|
80,386 | - | - | - | - | - | 80,386 | 80,389 | ||||||||||||||||||||||||
Long-term
borrowings/debt
|
20,310 | 3,000 | 25,060 | - | - | 5,000 | 53,370 | 55,068 | ||||||||||||||||||||||||
Total
|
$ | 521,019 | $ | 38,560 | $ | 53,615 | $ | 35,089 | $ | 31,397 | $ | 165,760 | $ | 845,440 | $ | 848,468 | ||||||||||||||||
Rate
sensitive assets –
rate
sensitive liabilities
|
$ | (83,417 | ) | $ | 87,681 | $ | 57,761 | $ | 79,814 | $ | (4,615 | ) | $ | 36,754 | $ | 173,978 | ||||||||||||||||
Cumulative
GAP
|
$ | (83,417 | ) | $ | 4,264 | $ | 62,025 | $ | 141,839 | $ | 137,224 | $ | 173,978 | |||||||||||||||||||
Cumulative
amounts as % of total
rate
sensitive assets
|
-8.2 | % | 8.6 | % | 5.7 | % | 7.8 | % | -0.5 | % | 3.6 | % | ||||||||||||||||||||
Cumulative
Ratio
|
-8.2 | % | 0.4 | % | 6.1 | % | 13.9 | % | 13.5 | % | 17.1 | % |
·
|
9,916
common shares during 2009
|
·
|
7,600
common shares during 2008
|
·
|
10,651
common shares during 2007.
|
·
|
19,000
common shares during 2009
|
·
|
7,161
common shares during 2008
|
·
|
3,087
common shares during 2007.
|
·
|
During
2009, 42,044 common shares were issued from common stock dividends and
2,617 common shares were issued from preferred stock
dividends
|
·
|
During
2008, 31,684 common shares were issued from common stock
dividends
|
·
|
During
2007, 28,788 common shares were issued from common stock
dividends.
|
·
|
The
Company awarded no options during the year ended December 31,
2009
|
·
|
In
December 2008, the Company awarded 27,500 options at an option price of
$23.00
|
·
|
In
December 2007, the Company awarded 32,000 options at an option price of
$26.10.
|
·
|
On
August 5, 1998, repurchases of up to 3%, or $2 million, of the Company’s
common stock.
|
·
|
In
March 2000, repurchases up to an additional 5%, or $4.2 million of the
Company’s common stock.
|
·
|
In
September 2001, repurchases of $3 million of additional shares of the
Company’s common stock.
|
·
|
In
August 2002, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
In
September 2003, repurchases of $10 million of additional shares of the
Company’s common stock.
|
·
|
On
April 27, 2004, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
August 23, 2005, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
August 22, 2006, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
February 27, 2007, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
November 13, 2007, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
December 16, 2008, repurchases of $2.5 million of additional shares of the
Company’s common stock.
|
·
|
On
May 26, 2009, repurchases of $5 million of additional shares of the
Company’s common stock.
|
Total
Capital
|
Tier
One Capital
|
Tier
One Capital
|
|
to
Risk-Weighted
|
to
Risk-Weighted
|
to
Average
|
|
Assets
|
Assets
|
Assets
|
|
First
Mid-Illinois Bancshares, Inc. (Consolidated)
|
15.76%
|
14.57%
|
10.63%
|
First
Mid-Illinois Bank & Trust, N.A.
|
14.50%
|
13.31%
|
9.67%
|
·
|
First
Mid Bank has $25 million available in overnight federal fund lines,
including $10 million from U.S. Bank, N.A. and $15 million from The
Northern Trust Company. Availability of the funds is subject to the First
Mid Bank’s meeting minimum regulatory capital requirements for total
capital to risk-weighted assets and Tier 1 capital to total assets. As of
December 31, 2009, First Mid Bank met these regulatory
requirements.
|
·
|
In
addition, the Company has a revolving credit agreement in the amount of
$20 million with The Northern Trust Company. The Company had an
outstanding balance of $0 with $20 million in available funds as of
December 31, 2009. This loan was renegotiated on April 24, 2009. The
revolving credit agreement has a maximum available balance of $20 million
with a term of one year from the date of closing. The interest rate (2.3%
at December 31, 2009) is floating at 2.25% over the federal funds rate.
The loan is unsecured and subject to a borrowing agreement containing
requirements for the Company and First Mid Bank to maintain various
operating and capital ratios. The Company was in compliance with all of
the existing covenants at December 31, 2009 except the Company’s return on
assets ratio was .74% as of December 31, 2009 which was below the covenant
ratio required of .75%. The Company received a waiver from Northern Trust
Company for this covenant as of December 31,
2009.
|
·
|
First
Mid Bank can also borrow from the FHLB as a source of liquidity.
Availability of the funds is subject to the pledging of collateral to the
FHLB. Collateral that can be pledged includes one-to-four family
residential real estate loans and securities. At December 31, 2009, the
excess collateral at the FHLB could support approximately $60.4 million of
additional advances.
|
·
|
First
Mid Bank is also a member of the Federal Reserve System and can borrow
funds provided sufficient collateral is
pledged.
|
·
|
First
Mid Bank also receives deposits from the State of Illinois. The receipt of
these funds is subject to competitive bid and requires collateral to be
pledged at the time of placement.
|
·
|
lending
activities, including loan commitments, letters of credit and mortgage
prepayment assumptions;
|
·
|
deposit
activities, including seasonal demand of private and public
funds;
|
·
|
investing
activities, including prepayments of mortgage-backed securities and call
assumptions on U.S. Treasuries and agencies;
and
|
·
|
operating
activities, including scheduled debt repayments and dividends to
stockholders.
|
Less
than
|
More
than
|
|||||||||||||||||||
Total
|
1
year
|
1-3
years
|
3-5
years
|
5
years
|
||||||||||||||||
Time
deposits
|
$ | 226,039 | $ | 179,548 | $ | 29,100 | $ | 17,155 | $ | 236 | ||||||||||
Debt
|
20,620 | - | - | - | 20,620 | |||||||||||||||
Other
borrowings
|
113,137 | 105,387 | 7,750 | - | - | |||||||||||||||
Operating
leases
|
2,963 | 531 | 978 | 779 | 675 | |||||||||||||||
Supplemental
retirement liability
|
903 | 50 | 200 | 200 | 453 | |||||||||||||||
$ | 363,662 | $ | 285,516 | $ | 38,028 | $ | 18,134 | $ | 21,984 |
Increase
(Decrease) In
|
||||||||||||
Net
Interest
|
Net
Interest
|
Return
On
|
||||||||||
December
31, 2009
|
Income
|
Income
|
Average
Equity
|
|||||||||
Prime
rate is 3.25%
|
$ | (000 | ) |
(%)
|
2009=8.47%
|
|||||||
Prime
rate increase of:
|
||||||||||||
200
basis points to 5.25%
|
$ | (1,406 | ) | (5.5 | ) % | (1.13 | )% | |||||
100
basis points to 4.25%
|
(764 | ) | (3.0 | ) % | (.61 | )% | ||||||
Prime
rate decrease of:
|
||||||||||||
200
basis points to 2.25%
|
(1,191 | ) | (4.6 | )% | (.96 | )% | ||||||
100
basis points to 1.25%
|
(242 | ) | (.9 | )% | (.19 | )% |
Increase
(Decrease) In
|
||||||||||||
Net
Interest
|
Net
Interest
|
Return
On
|
||||||||||
December
31, 2008
|
Income
|
Income
|
Average
Equity
|
|||||||||
Prime
rate is 3.25%
|
$ | (000 | ) |
(%)
|
2008=10.97%
|
|||||||
Prime
rate increase of:
|
||||||||||||
200
basis points to 5.25%
|
$ | (446 | ) | (1.8 | ) % | (.37 | )% | |||||
100
basis points to 4.25%
|
(492 | ) | (2.0 | ) % | (.41 | )% | ||||||
Prime
rate decrease of:
|
||||||||||||
200
basis points to 2.25%
|
872 | 3.6 | % | .71 | % | |||||||
100 basis points to 1.25%
|
446 | 1.8 | % | .36 | % |
Change
in
|
||||||||||||
Changes
In
|
Economic
Value of Equity
|
|||||||||||
Interest
Rates
|
Amount
of
|
Percent
|
||||||||||
(basis
points)
|
Change
($000)
|
of
Change
|
||||||||||
December
31, 2009
|
+200 | bp | $ | 3,670 | 1.7 | % | ||||||
+100 | bp | 3,530 | 1.7 | % | ||||||||
-200 | bp | (24,633 | ) | (11.7 | )% | |||||||
-100 | bp | (11,941 | ) | (5.7 | )% | |||||||
December
31, 2008
|
+200 | bp | $ | 10,065 | 6.5 | % | ||||||
+100 | bp | 9,835 | 6.4 | % | ||||||||
-200 | bp | (15,396 | ) | (10.0 | )% | |||||||
-100 | bp | (3,121 | ) | (2.0 | )% |
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
Consolidated
Balance Sheets
|
||||||||
December
31, 2009 and 2008
|
||||||||
(In
thousands, except share data)
|
2009
|
2008
|
||||||
Assets
|
||||||||
Cash
and due from banks
|
||||||||
Non-interest
bearing
|
$ | 20,243 | $ | 17,077 | ||||
Interest
bearing
|
19,512 | 31,266 | ||||||
Federal
funds sold
|
60,000 | 38,300 | ||||||
Cash
and cash equivalents
|
99,755 | 86,643 | ||||||
Investment
securities:
|
||||||||
Available-for-sale,
at fair value
|
238,697 | 169,476 | ||||||
Held-to-maturity,
at amortized cost (estimated fair value of
|
||||||||
$469
and $610 at December 31, 2009 and 2008, respectively)
|
459 | 599 | ||||||
Loans
held for sale
|
149 | 537 | ||||||
Loans
|
700,601 | 741,401 | ||||||
Less
allowance for loan losses
|
(9,462 | ) | (7,587 | ) | ||||
Net
loans
|
691,139 | 733,814 | ||||||
Interest
receivable
|
6,871 | 7,161 | ||||||
Other
real estate owned
|
2,862 | 2,388 | ||||||
Premises
and equipment, net
|
15,487 | 14,985 | ||||||
Goodwill,
net
|
17,363 | 17,363 | ||||||
Intangible
assets, net
|
2,832 | 3,562 | ||||||
Other
assets
|
19,541 | 13,172 | ||||||
Total
assets
|
$ | 1,095,155 | $ | 1,049,700 | ||||
Liabilities
and Stockholders’ Equity
|
||||||||
Deposits:
|
||||||||
Non-interest
bearing
|
$ | 128,726 | $ | 119,986 | ||||
Interest
bearing
|
711,684 | 686,368 | ||||||
Total
deposits
|
840,410 | 806,354 | ||||||
Securities
sold under agreements to repurchase
|
80,386 | 80,708 | ||||||
Interest
payable
|
861 | 1,616 | ||||||
FHLB
borrowings
|
32,750 | 37,750 | ||||||
Other
borrowings
|
- | 13,000 | ||||||
Junior
subordinated debentures
|
20,620 | 20,620 | ||||||
Other
liabilities
|
8,907 | 6,874 | ||||||
Total
liabilities
|
983,934 | 966,922 | ||||||
Stockholders’
Equity
|
||||||||
Preferred
stock, no par value, authorized 1,000,000 shares; issued 4,927 shares in
2009
|
24,635 | - | ||||||
Common
stock, $4 par value; authorized 18,000,000 shares;
|
||||||||
issued
7,364,959 shares in 2009 and 7,254,117 shares in 2008
|
29,460 | 29,017 | ||||||
Additional
paid-in capital
|
26,811 | 25,289 | ||||||
Retained
earnings
|
62,144 | 58,059 | ||||||
Deferred
compensation
|
2,894 | 2,787 | ||||||
Accumulated
other comprehensive income (loss)
|
464 | (416 | ) | |||||
Less
treasury stock at cost, 1,282,076 shares in 2009 and 1,121,273 shares in
2008
|
(35,187 | ) | (31,958 | ) | ||||
Total
stockholders’ equity
|
111,221 | 82,778 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 1,095,155 | $ | 1,049,700 | ||||
See accompanying notes to consolidated financial statements. |
Consolidated
Statements of Income
|
||||||||||||
For
the years ended December 31, 2009, 2008 and 2007
|
||||||||||||
(In
thousands, except per share data)
|
2009
|
2008
|
2007
|
|||||||||
Interest
income:
|
||||||||||||
Interest
and fees on loans
|
$ | 42,146 | $ | 47,748 | $ | 50,557 | ||||||
Interest
on investment securities:
|
||||||||||||
Taxable
|
8,073 | 7,725 | 8,448 | |||||||||
Exempt
from federal income tax
|
963 | 834 | 712 | |||||||||
Interest
on federal funds sold
|
66 | 336 | 201 | |||||||||
Interest
on deposits with other financial institutions
|
161 | 423 | 13 | |||||||||
Total
interest income
|
51,409 | 57,066 | 59,931 | |||||||||
Interest
expense:
|
||||||||||||
Interest
on deposits
|
12,970 | 16,592 | 21,591 | |||||||||
Interest
on securities sold under agreements to repurchase
|
129 | 872 | 2,419 | |||||||||
Interest
on FHLB advances
|
1,612 | 1,991 | 1,729 | |||||||||
Interest
on federal funds purchased
|
- | - | 206 | |||||||||
Interest
on other borrowings
|
22 | 493 | 914 | |||||||||
Interest
on subordinated debt
|
1,104 | 1,396 | 1,570 | |||||||||
Total
interest expense
|
15,837 | 21,344 | 28,429 | |||||||||
Net
interest income
|
35,572 | 35,722 | 31,502 | |||||||||
Provision
for loan losses
|
3,594 | 3,559 | 862 | |||||||||
Net
interest income after provision for loan losses
|
31,978 | 32,163 | 30,640 | |||||||||
Other
income:
|
||||||||||||
Trust
revenues
|
2,229 | 2,666 | 2,607 | |||||||||
Brokerage
commissions
|
424 | 574 | 528 | |||||||||
Insurance
commissions
|
1,912 | 1,978 | 1,950 | |||||||||
Service
charges
|
4,952 | 5,571 | 5,621 | |||||||||
Securities
gains, net
|
637 | 293 | 256 | |||||||||
Total
other-than-temporary impairment losses on securities
|
(2,465 | ) | - | - | ||||||||
Portion
of loss recognized in other comprehensive loss (before
taxes)
|
653 | - | - | |||||||||
Other-than-temporary
impairment losses recognized in earnings
|
(1,812 | ) | - | - | ||||||||
Gain
on sale of merchant banking portfolio
|
1,000 | - | - | |||||||||
Mortgage
banking revenue, net
|
664 | 437 | 482 | |||||||||
Other
|
3,449 | 3,745 | 3,217 | |||||||||
Total
other income
|
13,455 | 15,264 | 14,661 | |||||||||
Other
expense:
|
||||||||||||
Salaries
and employee benefits
|
16,830 | 16,876 | 16,408 | |||||||||
Net
occupancy and equipment expense
|
4,989 | 4,959 | 4,831 | |||||||||
Net
other real estate owned expense
|
470 | 234 | 82 | |||||||||
FDIC
insurance expense
|
1,943 | 158 | 91 | |||||||||
Amortization
of other intangible assets
|
730 | 766 | 821 | |||||||||
Stationery
and supplies
|
563 | 557 | 547 | |||||||||
Legal
and professional
|
2,021 | 1,820 | 1,641 | |||||||||
Marketing
and promotion
|
963 | 847 | 911 | |||||||||
Other
|
4,703 | 5,243 | 4,723 | |||||||||
Total
other expense
|
33,212 | 31,460 | 30,055 | |||||||||
Income
before income taxes
|
12,221 | 15,967 | 15,246 | |||||||||
Income
taxes
|
4,007 | 5,443 | 5,087 | |||||||||
Net
income
|
$ | 8,214 | $ | 10,524 | $ | 10,159 | ||||||
Dividends
on preferred shares
|
1,821 | - | - | |||||||||
Net
income available to common stockholders
|
$ | 6,393 | $ | 10,524 | $ | 10,159 | ||||||
Per
common share data:
|
||||||||||||
Basic
earnings per share
|
$ | 1.04 | $ | 1.69 | $ | 1.60 | ||||||
Diluted
earnings per share
|
1.04 | 1.67 | 1.57 | |||||||||
Cash
dividends per share
|
.38 | .38 | .38 | |||||||||
See
accompanying notes to consolidated financial statements.
|
Consolidated
Statements of Changes in Stockholders’ Equity
|
||||||||
For
the years ended December 31, 2009, 2008 and 2007
|
Accumulated
|
|||||||
(In
thousands, except share and per share data)
|
Additional
|
Other
|
||||||
Preferred
|
Common
|
Paid-In-
|
Retained
|
Deferred
|
Comprehensive
|
Treasury
|
||
Stock
|
Stock
|
Capital
|
Earnings
|
Compensation
|
Income
(Loss)
|
Stock
|
Total
|
|
December
31, 2006
|
$ -
|
$
22,808
|
$21,261
|
$68,625
|
$2,629
|
$19
|
$(39,556)
|
$75,786
|
Comprehensive
income:
|
||||||||
Net
income
|
-
|
-
|
-
|
10,159
|
-
|
-
|
-
|
10,159
|
Net
unrealized change in available-for-sale investment
securities
|
-
|
-
|
-
|
-
|
-
|
1,077
|
-
|
1,077
|
Total
Comprehensive Income
|
11,236
|
|||||||
Cash
dividends on common stock ($.38 per share)
|
-
|
-
|
-
|
(2,375)
|
-
|
-
|
-
|
(2,375)
|
Issuance
of 28,778 common shares pursuant to the Dividend Reinvestment
Plan
|
-
|
77
|
713
|
-
|
-
|
-
|
-
|
790
|
Issuance
of 10,651 common shares pursuant to the Deferred Compensation
Plan
|
-
|
32
|
254
|
-
|
-
|
-
|
-
|
286
|
Issuance
of 3,087 common shares pursuant to the First Retirement & Savings
Plan
|
-
|
11
|
71
|
-
|
-
|
-
|
-
|
82
|
Purchase
of 237,128 treasury shares
|
-
|
-
|
-
|
-
|
-
|
-
|
(6,481)
|
(6,481)
|
Deferred
compensation
|
-
|
-
|
-
|
-
|
(61)
|
-
|
61
|
-
|
Tax
benefit related to deferred compensation distributions
|
-
|
-
|
409
|
-
|
-
|
-
|
-
|
409
|
Issuance
of 39,801 common shares pursuant to the exercise of stock
options
|
-
|
119
|
322
|
-
|
-
|
-
|
-
|
441
|
Tax
benefit related to exercise of incentive stock options
|
-
|
-
|
153
|
-
|
-
|
-
|
-
|
153
|
Tax
benefit related to exercise of non-qualified stock options
|
-
|
-
|
64
|
-
|
-
|
-
|
-
|
64
|
Vested
stock options compensation expense
|
-
|
-
|
61
|
-
|
-
|
-
|
-
|
61
|
Retirement
of 1,500,000 treasury shares
|
-
|
(4,000)
|
-
|
(17,021)
|
-
|
-
|
21,021
|
-
|
3-for-2
stock split in the form of 50% stock dividend
|
-
|
9,493
|
-
|
(9,493)
|
-
|
-
|
-
|
-
|
December
31, 2007
|
$ -
|
$
28,540
|
$23,308
|
$49,895
|
$2,568
|
$1,096
|
$(24,955)
|
$80,452
|
Comprehensive
income:
|
||||||||
Net
income
|
-
|
-
|
-
|
10,524
|
-
|
-
|
-
|
10,524
|
Net
unrealized change in available-for-sale investment
securities
|
-
|
-
|
-
|
-
|
-
|
(1,512)
|
-
|
(1,512)
|
Total
Comprehensive Income
|
-
|
9,012
|
||||||
Cash
dividends on common stock ($.38 per share)
|
-
|
-
|
-
|
(2,360)
|
-
|
-
|
-
|
(2360)
|
Issuance
of 31,684 common shares pursuant to the Dividend Reinvestment
Plan
|
-
|
127
|
697
|
-
|
-
|
-
|
-
|
824
|
Issuance
of 7,600 common shares pursuant to the Deferred Compensation
Plan
|
-
|
31
|
158
|
-
|
-
|
-
|
-
|
189
|
Issuance
of 7,161 common shares pursuant to the First Retirement & Savings
Plan
|
-
|
29
|
145
|
-
|
-
|
-
|
-
|
174
|
Purchase
of 262,877 treasury shares
|
-
|
-
|
-
|
-
|
-
|
-
|
(6,784)
|
(6,784)
|
Deferred
compensation
|
-
|
-
|
-
|
-
|
219
|
-
|
(219)
|
-
|
Tax
benefit related to deferred compensation distributions
|
-
|
-
|
34
|
-
|
-
|
-
|
-
|
34
|
Issuance
of 72,559 common shares pursuant to the exercise of stock
options
|
-
|
290
|
483
|
-
|
-
|
-
|
-
|
773
|
Tax
benefit related to exercise of incentive stock options
|
-
|
-
|
263
|
-
|
-
|
-
|
-
|
263
|
Tax
benefit related to exercise of non-qualified stock options
|
-
|
-
|
143
|
-
|
-
|
-
|
-
|
143
|
Vested
stock options compensation expense
|
-
|
-
|
58
|
-
|
-
|
-
|
-
|
58
|
December
31, 2008
|
$ -
|
$
29,017
|
$25,289
|
$58,059
|
$2,787
|
$(416)
|
$(31,958)
|
$82,778
|
Consolidated
Statements of Changes in Stockholders’ Equity
|
||||||||
For
the years ended December 31, 2009, 2008 and 2007
|
Accumulated
|
|||||||
(In
thousands, except share and per share data)
|
Additional
|
Other
|
||||||
Preferred
|
Common
|
Paid-In-
|
Retained
|
Deferred
|
Comprehensive
|
Treasury
|
||
Stock
|
Stock
|
Capital
|
Earnings
|
Compensation
|
Income
(Loss)
|
Stock
|
Total
|
|
December
31, 2008
|
$ -
|
$
29,017
|
$25,289
|
$58,059
|
$2,787
|
$(416)
|
$(31,958)
|
$82,778
|
Comprehensive
income:
|
||||||||
Net
income
|
-
|
-
|
-
|
8,214
|
-
|
-
|
-
|
8,214
|
Net
unrealized change in available-for-sale investment
securities
|
-
|
-
|
-
|
-
|
-
|
880
|
-
|
880
|
Total
Comprehensive Income
|
|
9,094
|
||||||
Cash
dividends on preferred stock ($370 per share)
|
-
|
-
|
-
|
(1,821)
|
-
|
-
|
-
|
(1,821)
|
Cash
dividends on common stock ($.38 per share)
|
-
|
-
|
-
|
(2,308)
|
-
|
-
|
-
|
(2,308)
|
Issuance
of 4,927 shares of preferred stock
|
24,635
|
-
|
-
|
-
|
-
|
-
|
-
|
24,635
|
Issuance
of 44,661 common shares pursuant to the Dividend Reinvestment
Plan
|
-
|
179
|
674
|
-
|
-
|
-
|
-
|
853
|
Issuance
of 9,916 common shares pursuant to the Deferred Compensation
Plan
|
-
|
40
|
136
|
-
|
-
|
-
|
-
|
176
|
Issuance
of 19,000 common shares pursuant to the First Retirement & Savings
Plan
|
-
|
75
|
255
|
-
|
-
|
-
|
-
|
330
|
Purchase
of 160,803 treasury shares
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,122)
|
(3,122)
|
Deferred
compensation
|
-
|
-
|
-
|
-
|
107
|
-
|
(107)
|
-
|
Tax
benefit related to deferred compensation distributions
|
-
|
-
|
67
|
-
|
-
|
-
|
-
|
67
|
Issuance
of 37,266 common shares pursuant to the exercise of stock
options
|
-
|
149
|
239
|
-
|
-
|
-
|
-
|
388
|
Tax
benefit related to exercise of incentive stock options
|
-
|
-
|
19
|
-
|
-
|
-
|
-
|
19
|
Tax
benefit related to exercise of non-qualified stock options
|
-
|
-
|
79
|
-
|
-
|
-
|
-
|
79
|
Vested
stock options compensation expense
|
-
|
-
|
53
|
-
|
-
|
-
|
-
|
53
|
December
31, 2009
|
$
24,635
|
$
29,460
|
$26,811
|
$62,144
|
$2,894
|
$464
|
$(35,187)
|
$111,221
|
See
accompanying notes to consolidated financial
statements.
|
Consolidated
Statements of Cash Flows
|
||||||||||||
For
the years ended December 31, 2009, 2008 and 2007
|
||||||||||||
(In
thousands)
|
2009
|
2008
|
2007
|
|||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income
|
$ | 8,214 | $ | 10,524 | $ | 10,159 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Provision
for loan losses
|
3,594 | 3,559 | 862 | |||||||||
Depreciation,
amortization and accretion, net
|
3,070 | 2,234 | 1,845 | |||||||||
Compensation
expense for vested stock options
|
53 | 58 | 61 | |||||||||
Gain
on investment securities, net
|
(637 | ) | (293 | ) | (256 | ) | ||||||
Other-than-temporary
impairment losses on securities recognized in earnings
|
1,812 | - | - | |||||||||
Loss
on sales of other real property owned, net
|
353 | 153 | 7 | |||||||||
Loss
on write own of fixed assets
|
80 | 132 | - | |||||||||
Gain
on sale of merchant banking portfolio
|
(1,000 | ) | - | - | ||||||||
Gain
on sales of loans held for sale, net
|
(727 | ) | (520 | ) | (560 | ) | ||||||
Deferred
income taxes
|
(1,515 | ) | (631 | ) | (218 | ) | ||||||
Decrease
in accrued interest receivable
|
290 | 1,148 | 108 | |||||||||
Decrease
in accrued interest payable
|
(755 | ) | (648 | ) | (181 | ) | ||||||
Origination
of loans held for sale
|
(62,904 | ) | (44,103 | ) | (47,714 | ) | ||||||
Proceeds
from sales of loans held for sale
|
64,019 | 46,060 | 48,534 | |||||||||
Increase
in other assets
|
(7,145 | ) | (2,467 | ) | (188 | ) | ||||||
Increase
in other liabilities
|
1,522 | 24 | 176 | |||||||||
Net
cash provided by operating activities
|
8,324 | 15,230 | 12,635 | |||||||||
Cash
flows from investing activities:
|
||||||||||||
Proceeds
from sales of securities available-for-sale
|
38,275 | 2,322 | 14,007 | |||||||||
Proceeds
from maturities of securities available-for-sale
|
63,321 | 90,439 | 64,172 | |||||||||
Proceeds
from maturities of securities held-to-maturity
|
140 | 580 | 145 | |||||||||
Purchases
of securities available-for-sale
|
(171,440 | ) | (80,243 | ) | (80,478 | ) | ||||||
Net
decrease (increase) in loans
|
39,081 | 2,696 | (25,473 | ) | ||||||||
Purchases
of premises and equipment
|
(1,954 | ) | (1,082 | ) | (856 | ) | ||||||
Proceeds
from sales of other real property owned
|
1,987 | 1,100 | 1,274 | |||||||||
Net
cash provided by (used in) investing activities
|
(30,590 | ) | 15,812 | (27,209 | ) | |||||||
Cash
flows from financing activities:
|
||||||||||||
Net
increase (decrease) in deposits
|
34,056 | 35,771 | (12 | ) | ||||||||
Decrease
in federal funds purchased
|
- | - | (6,800 | ) | ||||||||
Increase
(decrease)in repurchase agreements
|
(322 | ) | 12,408 | 1,607 | ||||||||
Proceeds
from short-term FHLB advances
|
- | - | 69,000 | |||||||||
Repayment
of short-term FHLB advances
|
- | (10,000 | ) | (61,000 | ) | |||||||
Proceeds
from long-term FHLB advances
|
- | - | 24,750 | |||||||||
Repayment
of long-term FHLB advances
|
(5,000 | ) | (5,000 | ) | - | |||||||
Proceeds
from long-term debt
|
- | 5,000 | 9,000 | |||||||||
Repayment
of long-term debt
|
(13,000 | ) | (6,500 | ) | (5,500 | ) | ||||||
Proceeds
from issuance of common stock
|
894 | 1,136 | 809 | |||||||||
Proceeds
from issuance of preferred stock
|
24,635 | - | - | |||||||||
Purchase
of treasury stock
|
(3,122 | ) | (6,784 | ) | (6,481 | ) | ||||||
Dividends
paid on preferred stock
|
(1,242 | ) | - | - | ||||||||
Dividends
paid on common stock
|
(1,521 | ) | (1,553 | ) | (1,512 | ) | ||||||
Net
cash provided by financing activities
|
35,378 | 24,478 | 23,861 | |||||||||
Increase
in cash and cash equivalents
|
13,112 | 55,520 | 9,287 | |||||||||
Cash
and cash equivalents at beginning of year
|
86,643 | 31,123 | 21,836 | |||||||||
Cash
and cash equivalents at end of year
|
$ | 99,755 | $ | 86,643 | $ | 31,123 | ||||||
2009 | 2008 | 2007 | ||||||||||
Supplemental
disclosures of cash flow information
|
||||||||||||
Cash
paid during the year for:
|
||||||||||||
Interest
|
$ | 16,592 | $ | 21,992 | $ | 28,610 | ||||||
Income
taxes
|
4,596 | 6,086 | 4,306 | |||||||||
Supplemental
disclosure of noncash investing and financing activities:
|
||||||||||||
Loans
transferred to real estate owned
|
$ | 2,847 | $ | 2,900 | $ | 625 | ||||||
Dividends
reinvested in common shares
|
853 | 824 | 790 | |||||||||
Net
tax benefit related to option and deferred compensation
plans
|
165 | 440 | 626 | |||||||||
See
accompanying notes to consolidated financial statements.
|
·
|
Level
1 — quoted prices (unadjusted) for identical assets or liabilities in
active markets.
|
·
|
Level
2 — inputs include quoted prices for similar assets and liabilities in
active markets, quoted prices of identical or similar assets or
liabilities in markets that are not active, and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial
instrument.
|
·
|
Level
3 — inputs that are unobservable and significant to the fair value
measurement.
|
Buildings
and improvements
|
20
- 40 years
|
Leasehold
improvements
|
5-15
years
|
Furniture
and equipment
|
3-7
years
|
2009
|
2008
|
2007
|
||||||||||
Net
income
|
$ | 8,214 | $ | 10,524 | $ | 10,159 | ||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains (losses) on securities available-for-sale
|
2,732 | (2,184 | ) | 2,020 | ||||||||
Unrealized
losses on securities available-for-sale for which a portion of
an other-than-temporary impairment has been recognized in
income
|
(2,465 | ) | - | - | ||||||||
Other-than-temporary
impairment losses recognized in earnings
|
1,812 | - | - | |||||||||
Reclassification
adjustment for realized gains included in income
|
(637 | ) | (293 | ) | (256 | ) | ||||||
Other
comprehensive income (loss) before taxes
|
1,442 | (2,477 | ) | 1,764 | ||||||||
Tax
benefit (expense)
|
(562 | ) | 965 | (687 | ) | |||||||
Total
other comprehensive income (loss)
|
880 | (1,512 | ) | 1,077 | ||||||||
Comprehensive
income
|
$ | 9,094 | $ | 9,012 | $ | 11,236 |
Unrealized
|
Other-Than-
|
|||||||||||
Gain
(Loss) on
|
Temporary
|
|||||||||||
Available
for Sale
|
Impairment
|
|||||||||||
December
31, 2009
|
Securities
|
Losses
|
Total
|
|||||||||
Net
unrealized gains on securities available-for-sale
|
$ | 5,364 | $ | - | $ | 5,364 | ||||||
Other-than-temporary
impairment losses on securities
|
- | (4,603 | ) | (4,603 | ) | |||||||
Tax
benefit (expense)
|
(2,091 | ) | 1,794 | (297 | ) | |||||||
Balance
at December 31, 2009
|
$ | 3,273 | $ | (2,809 | ) | $ | 464 |
Unrealized
|
Other-Than-
|
|||||||||||
Gain
(Loss) on
|
Temporary
|
|||||||||||
Available
for Sale
|
Impairment
|
|||||||||||
December
31, 2008
|
Securities
|
Losses
|
Total
|
|||||||||
Net
unrealized gains (losses) on securities available-for-sale
|
$ | (681 | ) | $ | - | $ | (681 | ) | ||||
Tax
benefit (expense)
|
265 | - | 265 | |||||||||
Balance
at December 31, 2008
|
$ | (416 | ) | $ | - | $ | (416 | ) |
2009
|
2008
|
2007
|
||||||||||
Basic
Earnings per Common Share:
|
||||||||||||
Net
income
|
$ | 8,214,000 | $ | 10,524,000 | $ | 10,159,000 | ||||||
Preferred
stock dividends
|
(1,821,000 | ) | - | - | ||||||||
Net
income available to common stockholders
|
$ | 6,393,000 | $ | 10,524,000 | $ | 10,159,000 | ||||||
Weighted
average common shares outstanding
|
6,131,314 | 6,231,438 | 6,356,772 | |||||||||
Basic
earnings per common share
|
$ | 1.04 | $ | 1.69 | $ | 1.60 | ||||||
Diluted
Earnings per Common Share:
|
||||||||||||
Net
income available to common stockholders
|
$ | 6,393,000 | $ | 10,524,000 | $ | 10,159,000 | ||||||
Effect
of assumed preferred stock conversion
|
- | - | - | |||||||||
Net
income applicable to diluted earnings per share
|
$ | 6,393,000 | $ | 10,524,000 | $ | 10,159,000 | ||||||
Weighted
average common shares outstanding
|
6,131,314 | 6,231,438 | 6,356,772 | |||||||||
Dilutive
potential common shares:
|
||||||||||||
Assumed
conversion of stock options
|
35,879 | 75,976 | 125,521 | |||||||||
Assumed
conversion of preferred stock
|
- | - | - | |||||||||
Diluted
weighted average common shares outstanding
|
6,167,193 | 6,307,414 | 6,482,293 | |||||||||
Diluted
earnings per common share
|
$ | 1.04 | $ | 1.67 | $ | 1.57 |
2009
|
2008
|
2007
|
||||||||||
Stock
options to purchase shares of common stock
|
202,970 | 124,813 | 124,813 | |||||||||
Average
dilutive potential common shares associated with convertible preferred
stock
|
1,031,982 | -- | -- |
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
2009
|
||||||||||||||||
Available-for-sale:
|
||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
|
||||||||||||||||
government
corporations and Agencies
|
$ | 89,640 | $ | 1,386 | $ | (52 | ) | $ | 90,974 | |||||||
Obligations
of states and political subdivisions
|
23,071 | 742 | (97 | ) | 23,716 | |||||||||||
Mortgage-backed
securities
|
111,301 | 3,343 | (125 | ) | 114,519 | |||||||||||
Trust
preferred securities
|
7,758 | - | (4,603 | ) | 3,155 | |||||||||||
Other
securities
|
6,166 | 187 | (20 | ) | 6,333 | |||||||||||
Total
available-for-sale
|
$ | 237,936 | $ | 5,658 | $ | (4,897 | ) | $ | 238,697 | |||||||
Held-to-maturity:
|
||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 459 | $ | 10 | $ | - | $ | 469 | ||||||||
2008
|
||||||||||||||||
Available-for-sale:
|
||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
|
||||||||||||||||
government
corporations and Agencies
|
$ | 72,074 | $ | 2,567 | $ | (9 | ) | $ | 74,632 | |||||||
Obligations
of states and political subdivisions
|
21,443 | 106 | (627 | ) | 20,922 | |||||||||||
Mortgage-backed
securities
|
61,102 | 1,715 | (15 | ) | 62,802 | |||||||||||
Trust
preferred securities
|
9,328 | - | (3,950 | ) | 5,378 | |||||||||||
Other
securities
|
6,210 | - | (468 | ) | 5,742 | |||||||||||
Total
available-for-sale
|
$ | 170,157 | $ | 4,388 | $ | (5,069 | ) | $ | 169,476 | |||||||
Held-to-maturity:
|
||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 599 | $ | 11 | $ | - | $ | 610 |
2009
|
2008
|
2007
|
||||||||||
Proceeds
from sales
|
$ | 38,275 | $ | 2,322 | $ | 14,007 | ||||||
Gross
gains
|
637 | 293 | 256 | |||||||||
Gross
losses
|
- | - | - | |||||||||
Income
tax expense
|
223 | 103 | 90 |
One
|
After
1
|
After
5
|
After
|
|||||||||||||||||
year
|
through
|
through
|
10 | |||||||||||||||||
or
less
|
5
years
|
10
years
|
years
|
Total
|
||||||||||||||||
Available-for-sale:
|
||||||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
|
||||||||||||||||||||
government
corporations and agencies
|
$ | 50,227 | $ | 29,483 | $ | 9,930 | $ | - | $ | 89,640 | ||||||||||
Obligations
of state and political subdivisions
|
2,795 | 3,868 | 16,078 | 330 | 23,071 | |||||||||||||||
Mortgage-backed
securities
|
5,557 | 90,572 | 15,172 | - | 111,301 | |||||||||||||||
Trust
preferred securities
|
1,511 | 6,247 | - | - | 7,758 | |||||||||||||||
Other
securities
|
- | 6,131 | - | 35 | 6,166 | |||||||||||||||
Total
investments
|
$ | 60,090 | $ | 136,301 | $ | 41,180 | $ | 365 | $ | 237,936 | ||||||||||
Weighted
average yield
|
3.48 | % | 3.98 | % | 4.41 | % | 4.07 | % | 3.93 | % | ||||||||||
Full
tax-equivalent yield
|
3.57 | % | 4.04 | % | 5.18 | % | 6.06 | % | 4.12 | % | ||||||||||
Held-to-maturity:
|
||||||||||||||||||||
Obligations
of state and political subdivisions
|
$ | 408 | $ | 51 | $ | - | $ | - | $ | 459 | ||||||||||
Weighted
average yield
|
5.21 | % | 4.75 | % | - | % | - | % | 5.16 | % | ||||||||||
Full
tax-equivalent yield
|
7.77 | % | 6.58 | % | - | % | - | % | 7.64 | % |
Less
than 12 months
|
12
months or more
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
December
31, 2009:
|
||||||||||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
government
corporations and agencies
|
$ | 90,974 | $ | (52 | ) | $ | - | $ | - | $ | 90,974 | $ | (52 | ) | ||||||||||
Obligations
of states and political subdivisions
|
23,015 | (40 | ) | 1,170 | (57 | ) | 24,185 | (97 | ) | |||||||||||||||
Mortgage-backed
securities
|
114,431 | (124 | ) | 88 | (1 | ) | 114,519 | (125 | ) | |||||||||||||||
Trust
preferred securities
|
- | - | 3,155 | (4,603 | ) | 3,155 | (4,603 | ) | ||||||||||||||||
Corporate
bonds
|
6,318 | - | 15 | (20 | ) | 6,333 | (20 | ) | ||||||||||||||||
Total
|
$ | 234,738 | $ | (216 | ) | $ | 4,428 | $ | (4,681 | ) | $ | 239,166 | $ | (4,897 | ) | |||||||||
December
31, 2008:
|
||||||||||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
government
corporations and agencies
|
$ | 68,925 | $ | - | $ | 5,707 | $ | (9 | ) | $ | 74,632 | $ | (9 | ) | ||||||||||
Obligations
of states and political subdivisions
|
21,532 | (627 | ) | - | - | 21,532 | (627 | ) | ||||||||||||||||
Mortgage-backed
securities
|
62,802 | (15 | ) | - | - | 62,802 | (15 | ) | ||||||||||||||||
Trust
preferred securities
|
3,448 | (842 | ) | 1,930 | (3,108 | ) | 5,378 | (3,950 | ) | |||||||||||||||
Corporate
bonds
|
5,742 | (468 | ) | 5,742 | (468 | ) | ||||||||||||||||||
Total
|
$ | 162,449 | $ | (1,952 | ) | $ | 7,637 | $ | (3,117 | ) | $ | 170,086 | $ | (5,069 | ) |
Book
Value
|
Market
Value
|
Unrealized
Loss
|
Other-than-
temporary
Impairment
Recorded
|
|||||||||||||
PreTSL
I
|
$ | 1,230 | $ | 949 | $ | (281 | ) | $ | 220 | |||||||
PreTSL
II
|
1,547 | 1,088 | (459 | ) | 1,532 | |||||||||||
PreTSL
VI
|
281 | 188 | (93 | ) | 44 | |||||||||||
PreTSL
XXVIII
|
4,700 | 930 | (3,770 | ) | 16 | |||||||||||
Total
|
$ | 7,758 | $ | 3,155 | $ | (4,603 | ) | $ | 1,812 |
·
|
Prepayments
|
·
|
Defaults
|
·
|
Loss
severity
|
Accumulated
|
||||
Credit
Losses
|
||||
December
31, 2009
|
||||
Credit
losses on trust preferred securities held
|
||||
Beginning
of year
|
$ | - | ||
Additions
related to OTTI losses not previously recognized
|
1,812 | |||
Reductions
due to sales
|
- | |||
Reductions
due to change in intent or likelihood of sale
|
- | |||
Additions
related to increases in previously recognized OTTI losses
|
- | |||
Reductions
due to increases in expected cash flows
|
- | |||
End
of year
|
$ | 1,812 |
Amortized
|
Estimated
|
|||||||
Cost
|
Fair
Value
|
|||||||
Available-for-sale:
|
||||||||
Due
in one year or less
|
$ | 54,533 | $ | 54,492 | ||||
Due
after one-five years
|
45,729 | 42,583 | ||||||
Due
after five-ten years
|
26,008 | 26,767 | ||||||
Due
after ten years
|
365 | 336 | ||||||
126,635 | 124,178 | |||||||
Mortgage-backed
securities
|
111,301 | 114,519 | ||||||
Total
available-for-sale
|
$ | 237,936 | $ | 238,697 | ||||
Held-to-maturity:
|
||||||||
Due
in one year or less
|
$ | 408 | $ | 414 | ||||
Due
after one-five years
|
51 | 55 | ||||||
Due
after five-ten years
|
- | - | ||||||
Due
after ten-years
|
- | - | ||||||
Total
held-to-maturity
|
$ | 459 | $ | 469 | ||||
Total
investment securities
|
$ | 238,395 | $ | 239,166 |
2009
|
2008
|
|||||||
Construction
and land development
|
$ | 28,041 | $ | 40,362 | ||||
Farm
loans
|
62,330 | 65,647 | ||||||
1-4
Family residential properties
|
180,415 | 200,204 | ||||||
Multifamily
residential properties
|
19,467 | 23,833 | ||||||
Commercial
real estate
|
226,400 | 217,307 | ||||||
Loans
secured by real estate
|
516,653 | 547,353 | ||||||
Agricultural
loans
|
54,144 | 54,098 | ||||||
Commercial
and industrial loans
|
105,351 | 109,324 | ||||||
Consumer
loans
|
20,815 | 25,806 | ||||||
All
other loans
|
3,787 | 5,357 | ||||||
Total
loans
|
$ | 700,750 | $ | 741,938 |
2009
|
2008
|
|||||||
Impaired
loans for which a specific allowance has been provided
|
$ | 5,131 | $ | 696 | ||||
Impaired
loans for which no specific allowance has been provided
|
7,589 | 6,589 | ||||||
Total
loans determined to be impaired
|
$ | 12,720 | $ | 7,285 | ||||
Allowance
on impaired loans
|
$ | 563 | $ | 160 | ||||
For
the year ended December 31,
|
||||||||
2009 | 2008 | |||||||
Average
recorded investment in impaired loans
|
$ | 9,912 | $ | 7,326 | ||||
Cash
basis interest income recognized from
|
||||||||
impaired
loans
|
473 | 352 |
2009
|
2008
|
2007
|
||||||||||
Balance,
beginning of year
|
$ | 7,587 | $ | 6,118 | $ | 5,876 | ||||||
Provision
for loan losses
|
3,594 | 3,559 | 862 | |||||||||
Recoveries
|
160 | 332 | 243 | |||||||||
Charge-offs
|
(1,879 | ) | (2,422 | ) | (863 | ) | ||||||
Balance,
end of year
|
$ | 9,462 | $ | 7,587 | $ | 6,118 |
2009
|
2008
|
|||||||
Land
|
$ | 3,569 | $ | 3,524 | ||||
Buildings
and improvements
|
17,347 | 16,437 | ||||||
Furniture
and equipment
|
13,223 | 12,072 | ||||||
Leasehold
improvements
|
1,341 | 1,295 | ||||||
Construction
in progress
|
- | 450 | ||||||
Subtotal
|
35,480 | 33,778 | ||||||
Accumulated
depreciation and amortization
|
19,993 | 18,793 | ||||||
Total
|
$ | 15,487 | $ | 14,985 |
2009
|
2008
|
|||||||||||||||
Gross
Carrying
Value
|
Accumulated
Amortization
|
Gross
Carrying Value
|
Accumulated
Amortization
|
|||||||||||||
Goodwill
not subject to amortization
|
$ | 21,123 | $ | 3,760 | $ | 21,123 | $ | 3,760 | ||||||||
Intangibles
from branch acquisition
|
3,015 | 2,563 | 3,015 | 2,362 | ||||||||||||
Core
deposit intangibles
|
5,936 | 3,953 | 5,936 | 3,614 | ||||||||||||
Customer
list intangibles
|
1,904 | 1,507 | 1,904 | 1,317 | ||||||||||||
$ | 31,978 | $ | 11,783 | $ | 31,978 | $ | 11,053 |
2009
|
2008
|
2007
|
||||||||||
Intangibles
from branch acquisitions
|
$ | 201 | $ | 201 | $ | 200 | ||||||
Core
deposit intangibles
|
339 | 374 | 431 | |||||||||
Customer
list intangibles
|
190 | 191 | 190 | |||||||||
$ | 730 | $ | 766 | $ | 821 |
Estimated
amortization expense:
|
||||
For
period ended 12/31/10
|
$ | 704 | ||
For
period ended 12/31/11
|
$ | 704 | ||
For
period ended 12/31/12
|
$ | 380 | ||
For
period ended 12/31/13
|
$ | 313 | ||
For
period ended 12/31/14
|
$ | 313 |
2009
|
2008
|
|||||||
Demand
deposits:
|
||||||||
Non-interest
bearing
|
$ | 128,726 | $ | 119,986 | ||||
Interest-bearing
|
169,480 | 152,340 | ||||||
Savings
|
131,941 | 88,502 | ||||||
Money
market
|
184,224 | 121,809 | ||||||
Time
deposits
|
226,039 | 323,717 | ||||||
Total
deposits
|
$ | 840,410 | $ | 806,354 |
2009
|
2008
|
2007
|
||||||||||
Interest-bearing
demand
|
$ | 539 | $ | 1,100 | $ | 1,872 | ||||||
Savings
|
882 | 618 | 291 | |||||||||
Money
market
|
2,304 | 2,535 | 4,587 | |||||||||
Time
deposits
|
9,245 | 12,339 | 14,841 | |||||||||
Total
|
$ | 12,970 | $ | 16,592 | $ | 21,591 |
2009
|
2008
|
2007
|
||||||||||
Outstanding
|
$ | 81,692 | $ | 129,397 | $ | 98,052 | ||||||
Interest
expense for the year
|
3,857 | 4,416 | 4,652 |
Less
than 1 year
|
$ | 179,548 | ||
1
year to 2 years
|
18,333 | |||
2
years to 3 years
|
10,767 | |||
3
years to 4 years
|
9,563 | |||
4
years to 5 years
|
7,592 | |||
Over
5 years
|
236 | |||
Total
|
$ | 226,039 |
2009
|
2008
|
|||||||
Securities
sold under agreements to repurchase
|
$ | 80,386 | $ | 80,708 | ||||
Federal
Home Loan Bank advances:
|
||||||||
Fixed-term
advances
|
32,750 | 37,750 | ||||||
Subordinated
debentures
|
20,620 | 20,620 | ||||||
Other
debt:
|
||||||||
Loans
due in one year or less
|
- | - | ||||||
Loans
due after one year
|
- | 13,000 | ||||||
Total
|
$ | 133,756 | $ | 152,078 |
2010
|
$ | 10,000 | ||
2011
|
3,000 | |||
2012
|
14,750 | |||
2013
|
- | |||
2014
|
- | |||
Thereafter
|
25,620 | |||
$ | 53,370 |
·
|
$5
million advance at 4.58% with a 5-year maturity, due March 22,
2010
|
·
|
$2.5
million advance at 5.46% with a 3-year maturity, due June 12,
2010
|
·
|
$2.5
million advance at 5.12% with a 3-year maturity, due June 12, 2010, one
year lockout, callable quarterly
|
·
|
$3
million advance at 5.98% with a 10-year maturity, due March 1,
2011
|
·
|
$5
million advance at 4.82% with a 5-year maturity, due January 19, 2012, two
year lockout, callable quarterly
|
·
|
$5
million advance at 4.69% with a 5-year maturity, due February 23, 2012,
two year lockout, callable
quarterly
|
·
|
$4.75
million advance at 1.60% with a 5-year maturity, due December 24,
2012
|
·
|
$5
million advance at 4.58% with a 10-year maturity, due July 14, 2016, one
year lockout, callable quarterly
|
2009
|
2008
|
2007
|
||||||||||
Securities
sold under agreements to repurchase:
|
||||||||||||
Maximum
outstanding at any month-end
|
$ | 83,826 | $ | 80,708 | $ | 68,300 | ||||||
Average
amount outstanding for the year
|
72,589 | 61,108 | 54,962 |
To
Be Well
|
|||||||||||||||||||||
Capitalized
Under
|
|||||||||||||||||||||
For
Capital
|
Prompt
Corrective
|
||||||||||||||||||||
Actual
|
Adequacy
Purposes
|
Action
Provisions
|
|||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||
December
31, 2009
|
|||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Company
|
$ | 123,977 | 15.76 | % | $ | 62,949 |
>
8.00%
|
N/A | N/A | ||||||||||||
First
Mid Bank
|
112,982 | 14.50 | % | 62,367 |
>
8.00%
|
$ | 77,958 |
>
10.00%
|
|||||||||||||
Tier
1 Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Company
|
114,635 | 14.57 | % | 31,474 |
>
4.00%
|
N/A | N/A | ||||||||||||||
First
Mid Bank
|
103,730 | 13.31 | % | 31,183 |
>
4.00%
|
46,775 |
>
6.00%
|
||||||||||||||
Tier
1 Capital (to average assets)
|
|||||||||||||||||||||
Company
|
114,635 | 10.63 | % | 43,150 |
>
4.00%
|
N/A | N/A | ||||||||||||||
First
Mid Bank
|
103,730 | 9.67 | % | 42,886 |
>
4.00%
|
53,607 |
>
5.00%
|
||||||||||||||
December
31, 2008
|
|||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Company
|
$ | 93,469 | 11.99 | % | $ | 62,364 |
>
8.00%
|
N/A | N/A | ||||||||||||
First
Mid Bank
|
100,531 | 13.00 | % | 61,855 |
>
8.00%
|
$ | 77,319 |
>
10.00%
|
|||||||||||||
Tier
1 Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Company
|
85,882 | 11.02 | % | 31,182 |
>
4.00%
|
N/A | N/A | ||||||||||||||
First
Mid Bank
|
92,944 | 12.02 | % | 30,927 |
>
4.00%
|
46,391 |
>
6.00%
|
||||||||||||||
Tier
1 Capital (to average assets)
|
|||||||||||||||||||||
Company
|
85,882 | 8.41 | % | 40,845 |
>
4.00%
|
N/A | N/A | ||||||||||||||
First
Mid Bank
|
92,844 | 9.16 | % | 40,600 |
>
4.00%
|
50,750 |
>
5.00%
|
Level 1
|
Valuations
for assets and liabilities traded in active exchange markets, such as the
New York Stock Exchange. Valuations are obtained from readily
available pricing sources for market transactions involving identical
assets or liabilities.
|
Level 2
|
Valuations
for assets and liabilities traded in less active dealer or broker
markets. Valuations are obtained from third party pricing
services for identical or comparable assets or liabilities which use
observable inputs other than Level 1 prices, such as quoted prices for
similar assets or liabilities; quoted prices in active markets that are
not active; or other inputs that are observable or can be corroborated by
observable market data for substantially the full term of the assets or
liabilities.
|
Level
3
|
Unobservable
inputs that are supported by little or no market activity and that are
significant to the fair value of the assets or
liabilities.
|
·
|
The
few observable transactions and market quotations that are available are
not reliable for purposes of determining fair value at December 31,
2009,
|
·
|
An
income valuation approach technique (present value technique) that
maximizes the use of relevant observable inputs and minimizes the use of
unobservable inputs will be equally or more representative of fair value
than the market approach valuation technique used at prior measurement
dates , and
|
·
|
The
Company’s trust preferred securities will be classified within Level 3 of
the fair value hierarchy because we determined that significant
adjustments are required to determine fair value at the measurement
date.
|
Fair
Value Measurements Using
|
||||||||||||||||
December
31, 2009
|
Fair
Value
|
Quoted
Prices in Active Markets for Identical Assets (Level
1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level
3)
|
||||||||||||
Available-for-sale
securities:
|
||||||||||||||||
U.S.
Treasury securities and obligations of U.S. government corporations and
agencies
|
$ | 90,974 | $ | - | $ | 90,974 | $ | - | ||||||||
Obligations
of states and political subdivisions
|
23,716 | - | 23,716 | - | ||||||||||||
Mortgage-backed
securities
|
114,519 | - | 114,444 | 75 | ||||||||||||
Trust
preferred securities
|
3,155 | - | - | 3,155 | ||||||||||||
Other
securities
|
6,333 | 15 | 6,318 | - | ||||||||||||
Total
available-for-sale securities
|
$ | 238,697 | $ | 15 | $ | 235,452 | $ | 3,230 |
Fair
Value Measurements Using
|
||||||||||||||||
December
31, 2008
|
Fair
Value
|
Quoted
Prices in Active Markets for Identical Assets (Level
1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level
3)
|
||||||||||||
Available-for-sale
securities:
|
||||||||||||||||
U.S.
Treasury securities and obligations of U.S. government corporations and
agencies
|
$ | 74,632 | $ | - | $ | 74,632 | $ | - | ||||||||
Obligations
of states and political subdivisions
|
20,922 | - | 20,922 | - | ||||||||||||
Mortgage-backed
securities
|
62,802 | - | 62,721 | 81 | ||||||||||||
Trust
preferred securities
|
5,378 | - | - | 5,378 | ||||||||||||
Other
securities
|
5,742 | 7 | 5,735 | - | ||||||||||||
Total
available-for-sale securities
|
$ | 169,476 | $ | 7 | $ | 164,010 | $ | 5,459 |
Available-for-Sale
Securities
|
||||||||||||
December
31, 2009
|
Mortgaged-backed
Securities
|
Trust
Preferred
Securities
|
Total
|
|||||||||
Beginning
balance
|
$ | 81 | $ | 5,378 | $ | 5,459 | ||||||
Transfers
into Level 3
|
- | - | - | |||||||||
Transfers
out of Level 3
|
- | - | - | |||||||||
Total
gains or losses
|
||||||||||||
Included
in net income
|
- | (1,812 | ) | (1,812 | ) | |||||||
Included
in other comprehensive income (loss)
|
2 | (653 | ) | (651 | ) | |||||||
Purchases,
issuances, sales and settlements
|
||||||||||||
Purchases
|
- | - | - | |||||||||
Issuances
|
- | - | - | |||||||||
Sales
|
- | - | - | |||||||||
Settlements
|
(8 | ) | 242 | 234 | ||||||||
Ending
balance
|
$ | 75 | $ | 3,155 | $ | 3,230 | ||||||
Total
gains or losses for the period included in net income attributable to the
change in unrealized gains or losses related to assets and liabilities
still held at the reporting date
|
$ | - | $ | (1,812 | ) | $ | (1,812 | ) |
December
31, 2008
|
||||||||||||
Beginning
balance
|
$ | 91 | $ | 9,400 | $ | 9,491 | ||||||
Transfers
into Level 3
|
- | - | - | |||||||||
Transfers
out of Level 3
|
- | - | - | |||||||||
Total
gains or losses
|
||||||||||||
Included
in net income
|
- | - | - | |||||||||
Included
in other comprehensive income (loss)
|
184 | (3,950 | ) | (3,766 | ) | |||||||
Purchases,
issuances, sales and settlements
|
||||||||||||
Purchases
|
- | - | - | |||||||||
Issuances
|
- | - | - | |||||||||
Sales
|
- | - | - | |||||||||
Settlements
|
(194 | ) | (72 | ) | (266 | ) | ||||||
Ending
balance
|
$ | 81 | $ | 5,378 | $ | 5,459 | ||||||
Total
gains or losses for the period included in net income attributable to the
change in unrealized gains or losses related to assets and liabilities
still held at the reporting date
|
$ | - | $ | - | $ | - |
Fair
Value Measurements Using
|
||||||||||||||||
December
31, 2009
|
Fair
Value
|
Quoted
Prices in Active Markets for Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level
3)
|
||||||||||||
Impaired
loans (collateral dependent)
|
$ | 5,068 | $ | - | $ | - | $ | 5,068 | ||||||||
Foreclosed
assets held for sale
|
1,020 | - | - | 1,020 |
Fair
Value Measurements Using
|
||||||||||||||||
December
31, 2008
|
Fair
Value
|
Quoted
Prices in Active Markets for Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level
3)
|
||||||||||||
Impaired
loans (collateral dependent)
|
$ | 1,584 | $ | - | $ | - | $ | 1,584 |
December
31, 2009
|
December
31, 2008
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Financial
Assets
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 39,755 | $ | 39,787 | $ | 48,343 | $ | 48,343 | ||||||||
Federal
funds sold
|
60,000 | 60,000 | 38,300 | 38,300 | ||||||||||||
Available-for-sale
securities
|
238,697 | 238,697 | 169,476 | 169,476 | ||||||||||||
Held-to-maturity
securities
|
459 | 469 | 599 | 610 | ||||||||||||
Loans
held for sale
|
149 | 149 | 537 | 537 | ||||||||||||
Loans
net of allowance for loan losses
|
691,139 | 698,798 | 733,814 | 752,735 | ||||||||||||
Interest
receivable
|
6,871 | 6,871 | 7,161 | 7,161 | ||||||||||||
Federal
Reserve Bank stock
|
1,368 | 1,368 | 1,366 | 1,366 | ||||||||||||
Federal
Home Loan Bank stock
|
3,727 | 3,727 | 3,727 | 3,727 | ||||||||||||
Financial
Liabilities
|
||||||||||||||||
Deposits
|
$ | 840,410 | $ | 841,737 | $ | 806,354 | $ | 811,284 | ||||||||
Securities
sold under agreements to repurchase
|
80,386 | 80,389 | 80,708 | 80,720 | ||||||||||||
Interest
payable
|
861 | 861 | 1,616 | 1,616 | ||||||||||||
Federal
Home Loan Bank borrowings
|
32,750 | 34,448 | 37,750 | 40,763 | ||||||||||||
Other
borrowings
|
- | - | 13,000 | 13,000 | ||||||||||||
Junior
subordinated debentures
|
20,620 | 20,620 | 20,620 | 20,620 |
2008
|
2007
|
|||||||
Average
expected volatility
|
13.4 | % | 13.2 | % | ||||
Average
expected dividend yield
|
1.6 | % | 1.4 | % | ||||
Average
expected term
|
5.9
yrs
|
5.7
yrs
|
||||||
Average
risk-free interest rate
|
1.3 | % | 3.4 | % |
2009
|
||||||||||||||||
Weighted-Average
|
||||||||||||||||
Weighted-Average
|
Remaining
|
Aggregate
|
||||||||||||||
Shares
|
Exercise
Price
|
Contractual
Term
|
Intrinsic
Value
|
|||||||||||||
Outstanding,
beginning of year
|
352,425 | $ | 19.73 | |||||||||||||
Granted
|
- | - | ||||||||||||||
Exercised
|
(37,267 | ) | 10.42 | |||||||||||||
Forfeited
or expired
|
(26,125 | ) | 24.08 | |||||||||||||
Outstanding,
end of year
|
289,033 | $ | 20.54 | 4.67 | $ | 533,000 | ||||||||||
Exercisable,
end of year
|
239,658 | $ | 19.73 | 3.88 | $ | 533,000 |
2008
|
||||||||||||||||
Weighted-Average
|
||||||||||||||||
Weighted-Average
|
Remaining
|
Aggregate
|
||||||||||||||
Shares
|
Exercise
Price
|
Contractual
Term
|
Intrinsic
Value
|
|||||||||||||
Outstanding,
beginning of year
|
397,484 | $ | 17.85 | |||||||||||||
Granted
|
27,500 | 23.00 | ||||||||||||||
Exercised
|
(72,559 | ) | 10.66 | |||||||||||||
Forfeited
or expired
|
- | - | ||||||||||||||
Outstanding,
end of year
|
352,425 | $ | 19.73 | 5.35 | $ | 1,494,000 | ||||||||||
Exercisable,
end of year
|
276,472 | $ | 18.21 | 4.44 | $ | 1,494,000 |
2007
|
||||||||||||||||
Weighted-Average
|
||||||||||||||||
Weighted-Average
|
Remaining
|
Aggregate
|
||||||||||||||
Shares
|
Exercise
Price
|
Contractual
Term
|
Intrinsic
Value
|
|||||||||||||
Outstanding,
beginning of year
|
414,989 | $ | 16.75 | |||||||||||||
Granted
|
32,000 | 26.10 | ||||||||||||||
Exercised
|
(39,801 | ) | 11.09 | |||||||||||||
Forfeited
or expired
|
(9,704 | ) | 26.17 | |||||||||||||
Outstanding,
end of year
|
397,484 | $ | 17.85 | 5.40 | $ | 3,382,000 | ||||||||||
Exercisable,
end of year
|
316,124 | $ | 15.88 | 4.74 | $ | 3,293,000 |
2009
|
2008
|
2007
|
||||||||||||||||||||||
Shares
|
Weighted-Average
Grant-Date
Fair
Value
|
Shares
|
Weighted-Average
Grant-Date
Fair
Value
|
Shares
|
Weighted-Average
Grant-Date
Fair
Value
|
|||||||||||||||||||
Unvested,
beginning of year
|
75,953 | $ | 3.90 | 81,359 | $ | 6.26 | 108,562 | $ | 4.69 | |||||||||||||||
Granted
|
- | - | 27,500 | 2.51 | 32,000 | 4.32 | ||||||||||||||||||
Vested
|
(24,453 | ) | 5.29 | (32,906 | ) | 4.81 | (52,451 | ) | 6.35 | |||||||||||||||
Forfeited
|
(2,125 | ) | 3.70 | - | - | (6,751 | ) | 8.93 | ||||||||||||||||
Unvested,
end of year
|
49,375 | $ | 3.34 | 75,953 | $ | 3.90 | 81,360 | $ | 6.26 |
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||
Range
of Exercise Prices
|
Number
Outstanding
|
Weighted-Average
Remaining Contractual Life
|
Weighted-Average
Exercise Price
|
Number
Exercisable
|
Weighted-Average
Exercise Price
|
|||||||||||||||||
Below
$17.50
|
86,064 | 2.44 | $ | 11.31 | 86,064 | $ | 11.31 | |||||||||||||||
$ | 17.50 to $25.00 | 91,469 | 5.41 | $ | 21.34 | 64,969 | $ | 20.67 | ||||||||||||||
Above
$25.00
|
111,500 | 5.78 | $ | 27.00 | 88,625 | $ | 27.23 | |||||||||||||||
289,033 | 4.67 | $ | 20.54 | 239,658 | $ | 19.73 |
2009
|
2008
|
2007
|
||||||||||
Current
|
||||||||||||
Federal
|
$ | 4,761 | $ | 5,342 | $ | 4,998 | ||||||
State
|
761 | 732 | 307 | |||||||||
Total
Current
|
5,522 | 6,074 | 5,305 | |||||||||
Deferred
|
||||||||||||
Federal
|
(1,201 | ) | (492 | ) | (184 | ) | ||||||
State
|
(314 | ) | (139 | ) | (34 | ) | ||||||
Total
Deferred
|
(1,515 | ) | (631 | ) | (218 | ) | ||||||
Total
|
$ | 4,007 | $ | 5,443 | $ | 5,087 |
2009
|
2008
|
2007
|
||||||||||
Expected
income taxes
|
$ | 4,277 | $ | 5,589 | $ | 5,336 | ||||||
Effects
of:
|
||||||||||||
Tax-exempt
income
|
(483 | ) | (469 | ) | (423 | ) | ||||||
Nondeductible
interest expense
|
31 | 41 | 50 | |||||||||
State
taxes, net of federal taxes
|
291 | 385 | 177 | |||||||||
Other
items
|
(9 | ) | (3 | ) | 46 | |||||||
Effect
of marginal tax rate
|
(100 | ) | (100 | ) | (99 | ) | ||||||
Total
|
$ | 4,007 | $ | 5,443 | $ | 5,087 |
2009
|
2008
|
|||||||
Deferred
tax assets:
|
||||||||
Allowance
for loan losses
|
$ | 3,695 | $ | 2,922 | ||||
Available-for-sale
investment securities
|
- | 265 | ||||||
Deferred
compensation
|
940 | 932 | ||||||
Supplemental
retirement
|
352 | 337 | ||||||
Core
deposit premium amortization
|
47 | 69 | ||||||
Depreciation
|
30 | 158 | ||||||
Interest
on non-accrual loans
|
328 | 128 | ||||||
Other-than-temporary
impairment on securities
|
708 | - | ||||||
Other
|
180 | 136 | ||||||
Total
gross deferred tax assets
|
$ | 6,280 | $ | 4,947 | ||||
Deferred
tax liabilities:
|
||||||||
Deferred
loan costs
|
$ | 80 | $ | 74 | ||||
Goodwill
|
1,402 | 1,240 | ||||||
Prepaid
expenses
|
149 | 121 | ||||||
FHLB
stock dividend
|
322 | 322 | ||||||
Purchase
accounting
|
709 | 834 | ||||||
Accumulated
accretion
|
99 | 87 | ||||||
Available-for-sale
investment securities
|
297 | - | ||||||
Total
gross deferred tax liabilities
|
$ | 3,058 | $ | 2,678 | ||||
Net
deferred tax assets
|
$ | 3,222 | $ | 2,269 |
2009
|
2008
|
|||||||
Unused
commitments including lines of credit:
|
||||||||
Commercial
real estate
|
$ | 7,341 | $ | 21,876 | ||||
Commercial
operating
|
68,178 | 73,406 | ||||||
Home
Equity
|
19,150 | 21,350 | ||||||
Other
|
30,515 | 29,674 | ||||||
Total
|
$ | 125,184 | $ | 146,306 | ||||
Standby
letters of credit
|
$ | 7,738 | $ | 6,579 |
2009
|
2008
|
|||||||
Beginning
balance
|
$ | 18,817 | $ | 14,682 | ||||
New
loans
|
14,254 | 7,751 | ||||||
Loan
repayments
|
(23,221 | ) | (3,616 | ) | ||||
Ending
balance
|
$ | 9,850 | $ | 18,817 |
Operating
Leases
|
||||
2010
|
$ | 531 | ||
2011
|
489 | |||
2012
|
489 | |||
2013
|
389 | |||
2014
|
390 | |||
Thereafter
|
675 | |||
Total
minimum lease payments
|
$ | 2,963 |
First
Mid-Illinois Bancshares, Inc. (Parent Company)
|
||||||||
Balance
Sheets
|
||||||||
December
31,
|
2009
|
2008
|
||||||
Assets
|
||||||||
Cash
|
$ | 5,860 | $ | 1,523 | ||||
Premises
and equipment, net
|
528 | 576 | ||||||
Investment
in subsidiaries
|
123,513 | 112,622 | ||||||
Other
assets
|
4,890 | 4,240 | ||||||
Total
Assets
|
$ | 134,791 | $ | 118,961 | ||||
Liabilities
and Stockholders’ equity
|
||||||||
Liabilities
|
||||||||
Dividends
payable
|
$ | 1,688 | $ | 1,177 | ||||
Debt
|
20,620 | 33,620 | ||||||
Other
liabilities
|
1,262 | 1,386 | ||||||
Total
Liabilities
|
23,570 | 36,183 | ||||||
Stockholders’
equity
|
111,221 | 82,778 | ||||||
Total
Liabilities and Stockholders’ equity
|
$ | 134,791 | $ | 118,961 |
First
Mid-Illinois Bancshares, Inc. (Parent Company)
|
||||||||||||
Statements
of Income
|
||||||||||||
Years
ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
Income:
|
||||||||||||
Dividends
from subsidiaries
|
$ | - | $ | 9,375 | $ | 5,625 | ||||||
Other
income
|
29 | 307 | 48 | |||||||||
29 | 9,682 | 5,673 | ||||||||||
Operating
expenses
|
2,958 | 3,284 | 3,861 | |||||||||
Income
before income taxes and equity
|
||||||||||||
in
undistributed earnings of subsidiaries
|
(2,929 | ) | 6,398 | 1,812 | ||||||||
Income
tax benefit
|
1,148 | 1,325 | 1,639 | |||||||||
Income
before equity in undistributed
|
||||||||||||
earnings
of subsidiaries
|
(1,781 | ) | 7,723 | 3,451 | ||||||||
Equity
in undistributed earnings of subsidiaries
|
9,995 | 2,801 | 6,708 | |||||||||
Net
income
|
$ | 8,214 | $ | 10,524 | $ | 10,159 |
First
Mid-Illinois Bancshares, Inc. (Parent Company)
|
||||||||||||
Statements
of Cash Flows
|
||||||||||||
Years
ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income
|
$ | 8,214 | $ | 10,524 | $ | 10,159 | ||||||
Adjustments
to reconcile net income to net
|
||||||||||||
cash
provided by operating activities:
|
||||||||||||
Depreciation,
amortization, accretion, net
|
47 | 48 | 47 | |||||||||
Equity
in undistributed earnings of
|
||||||||||||
subsidiaries
|
(9,995 | ) | (2,801 | ) | (6,708 | ) | ||||||
(Increase)
decrease in other assets
|
(447 | ) | 2,049 | 357 | ||||||||
Increase
(decrease) in other liabilities
|
(126 | ) | 119 | 13 | ||||||||
Net
cash provided by operating activities
|
6,644 | 9,939 | 3,868 | |||||||||
Cash
flows from financing activities:
|
||||||||||||
Repayment
of long-term debt
|
(13,000 | ) | (6,500 | ) | (5,500 | ) | ||||||
Proceeds
from long-term debt
|
- | 5,000 | 9,000 | |||||||||
Proceeds
from issuance of preferred stock
|
24,635 | - | - | |||||||||
Proceeds
from issuance of common stock
|
894 | 1,136 | 810 | |||||||||
Purchase
of treasury stock
|
(3,122 | ) | (6,784 | ) | (6,481 | ) | ||||||
Dividends
paid on preferred stock
|
(1,242 | ) | - | - | ||||||||
Dividends
paid on common stock
|
(1,521 | ) | (1,553 | ) | (1,512 | ) | ||||||
Net
cash provided by (used in) financing activities
|
6,644 | (8,701 | ) | (3,683 | ) | |||||||
(Decrease)
increase in cash
|
4,337 | 1,238 | 185 | |||||||||
Cash
at beginning of year
|
1,523 | 285 | 100 | |||||||||
Cash
at end of year
|
$ | 5,860 | $ | 1,523 | $ | 285 |
Quarters
ended in 2009
|
||||||||||||||||
March
31
|
June
30
|
September
30
|
December
31
|
|||||||||||||
Selected
operations data:
|
||||||||||||||||
Interest
income
|
$ | 12,964 | $ | 12,906 | $ | 12,938 | $ | 12,601 | ||||||||
Interest
expense
|
4,360 | 4,415 | 4,034 | 3,028 | ||||||||||||
Net
interest income
|
8,604 | 8,491 | 8,904 | 9,573 | ||||||||||||
Provision
for loan losses
|
604 | 638 | 928 | 1,424 | ||||||||||||
Net
interest income after provision for loan losses
|
8,000 | 7,853 | 7,976 | 8,149 | ||||||||||||
Other
income
|
3,683 | 3,644 | 3,195 | 2,933 | ||||||||||||
Other
expense
|
8,383 | 8,615 | 7,949 | 8,265 | ||||||||||||
Income
before income taxes
|
3,300 | 2,882 | 3,222 | 2,817 | ||||||||||||
Income
taxes
|
1,115 | 883 | 1,078 | 931 | ||||||||||||
Net
income
|
2,185 | 1,999 | 2,144 | 1,886 | ||||||||||||
Dividends
on preferred shares
|
266 | 509 | 515 | 531 | ||||||||||||
Net
income available to common stockholders
|
$ | 1,919 | $ | 1,490 | $ | 1,629 | $ | 1,355 | ||||||||
Basic
earnings per common share
|
$ | 0.31 | $ | 0.25 | $ | 0.27 | $ | 0.21 | ||||||||
Diluted
earnings per common share
|
$ | 0.31 | $ | 0.25 | $ | 0.27 | $ | 0.21 |
Quarters
ended in 2008
|
||||||||||||||||
March
31
|
June
30
|
September
30
|
December
31
|
|||||||||||||
Selected
operations data:
|
||||||||||||||||
Interest
income
|
$ | 14,787 | $ | 14,284 | $ | 14,138 | $ | 13,857 | ||||||||
Interest
expense
|
6,285 | 5,482 | 4,914 | 4,663 | ||||||||||||
Net
interest income
|
8,502 | 8,802 | 9,224 | 9,194 | ||||||||||||
Provision
for loan losses
|
191 | 868 | 677 | 1,823 | ||||||||||||
Net
interest income after provision for loan losses
|
8,311 | 7,934 | 8,547 | 7,371 | ||||||||||||
Other
income
|
3,970 | 4,078 | 3,697 | 3,519 | ||||||||||||
Other
expense
|
7,785 | 7,928 | 8,007 | 7,740 | ||||||||||||
Income
before income taxes
|
4,496 | 4,084 | 4,237 | 3,150 | ||||||||||||
Income
taxes
|
1,574 | 1,390 | 1,420 | 1,059 | ||||||||||||
Net
income
|
2,922 | 2,694 | 2,817 | 2,091 | ||||||||||||
Dividends
on preferred shares
|
- | - | - | - | ||||||||||||
Net
income available to common stockholders
|
$ | 2,922 | $ | 2,694 | $ | 2,817 | $ | 2,091 | ||||||||
Basic
earnings per common share
|
$ | 0.47 | $ | 0.43 | $ | 0.45 | $ | 0.34 | ||||||||
Diluted
earnings per common share
|
$ | 0.46 | $ | 0.42 | $ | 0.45 | $ | 0.34 |
Equity
Compensation Plan Information
|
||||||||||||
Plan
category
|
Number
of securities to be issued upon exercise of outstanding
options
(a)
|
Weighted-average
exercise price of outstanding options
(b)
|
Number
of securities remaining available for future issuance under equity
compensation plans
(c)
|
|||||||||
Equity
compensation plans approved by security holders:
|
||||||||||||
(A)
Deferred Compensation Plan
|
- | - | 409,140 | (1) | ||||||||
(B)
Stock Incentive Plan
|
289,033 | (2) | $ | 20.54 | (3) | 240,500 | (4) | |||||
Equity
compensation plans not approved by security holders (5)
|
- | - | - | |||||||||
Total
|
289,033 | $ | 20.54 | 649,640 |
(1)
|
Consists
of shares issuable with respect to participant deferral contributions
invested in common stock.
|
(2)
|
Consists
of stock options.
|
(3)
|
Represents
the weighted-average exercise price of outstanding stock
options.
|
(4)
|
Consists
of stock option and/or restricted
stock.
|
(5)
|
The
Company does not maintain any equity compensation plans not approved by
stockholders.
|
·
|
Consolidated
Balance Sheets -- December 31, 2009 and
2008
|
·
|
Consolidated
Statements of Income -- For the Years Ended December 31, 2009, 2008 and
2007
|
·
|
Consolidated
Statements of Changes in Stockholders’ Equity -- For the Years Ended
December 31, 2009, 2008 and 2007
|
·
|
Consolidated
Statements of Cash Flows -- For the Years Ended December 31, 2009, 2008
and 2007.
|
|
(Company)
|
Exhibit
|
Exhibit
Index to Annual Report on Form 10-K
|
Number
|
Description
and Filing or Incorporation Reference
|
3.1
|
Restated
Certificate of Incorporation and Amendment to Restated Certificate of
Incorporation of First Mid-Illinois Bancshares, Inc.
Incorporated
by reference to Exhibit 3(a) to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the year ended December
31, 1987.
|
3.2
|
Amended
and Restated Bylaws of First Mid-Illinois Bancshares, Inc.
Incorporated
by reference to Exhibit 3.2 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on November 14,
2007.
|
3.3
|
Certificate
of Designation, Preferences and Rights of Series B 9% Non-Cumulative
Perpetual Convertible Preferred Stock of the Company
Incorporated
by reference to Exhibit 4.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on February 11,
2009.
|
4.1
|
Rights
Agreement, dated as of September 22, 2009, between First Mid-Illinois
Bancshares, Inc. and Harris Trust and Savings Bank, as
Rights Agent
Incorporated
by reference to Exhibit 4.1 to First Mid-Illinois Bancshares, Inc.’s
Registration Statement on Form 8-A filed with the SEC on September
24, 2009.
|
4.2
|
Form
of Registration Rights Agreement
Incorporated
by reference to Exhibit 4.2 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on February 11,
2009.
|
10.1
|
Employment
Agreement between the Company and William S. Rowland
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on December 12,
2007.
|
10.2
|
Employment
Agreement between the Company and John W. Hedges
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Report on Form 8-K filed with the SEC on October 1, 2008.
|
10.4
|
Employment
Agreement between the Company and Michael L. Taylor
Incorporated
by reference to Exhibit 10.2 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on May 3, 2007.
|
10.5
|
Employment
Agreement between the Company and Laurel G. Allenbaugh
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on May 3, 2007.
|
10.6
|
Employment
Agreement between the Company and Charles A. LeFebvre
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on April 25,
2007.
|
10.7
|
First
Amendment to Employment Agreement between the Company and
Charles A. LeFebvre
Incorporated
by reference to Exhibit 10.7 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the year ended December
31, 2008.
|
10.8
|
Employment
Agreement between the Company and Kelly A. Downs
Incorporated
by reference to Exhibit 10.2 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on December 12,
2007.
|
10.9
|
Employment
Agreement between the Company and Eric S. McRae
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on February 24,
2009.
|
10.10
|
Amended
and Restated Deferred Compensation Plan
Incorporated
by reference to Exhibit 10.4 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the for the year ended December
31, 2005.
|
10.11
|
2007
Stock Incentive Plan
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on May 23,
2007.
|
10.12
|
First
Amendment to 2007 Stock Incentive Plan (filed
herewith)
|
Exhibit
|
Exhibit
Index to Annual Report on Form 10-K
|
Number
|
Description
and Filing or Incorporation Reference
|
10.13
|
1997
Stock Incentive Plan
Incorporated
by reference to Exhibit 10.5 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the for the year ended December
31, 1998.
|
10.14
|
Form
of 2007 Stock Incentive Plan Stock Option Agreement
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on December 12,
2007.
|
10.15
|
Supplemental
Executive Retirement Plan
Incorporated
by reference to Exhibit 10.8 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the for the year ended December
31, 2005.
|
10.16
|
First
Amendment to Supplemental Executive Retirement Plan
Incorporated
by reference to Exhibit 10.9 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the for the year ended December
31, 2005.
|
10.17
|
Participation
Agreement (as Amended and Restated) to Supplemental Executive
Retirement Plan between the Company and William
S. Rowland
Incorporated
by reference to Exhibit 10.10 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the year ended December 31,
2005.
|
10.18
|
Description
of Incentive Compensation Plan
Incorporated
by reference to Exhibit 10.16 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the year ended December
31, 2008.
|
11.1
|
Statement
re: Computation of Earnings Per Share (Filed
herewith)
|
21.1
|
Subsidiaries
of the Company (Filed herewith)
|
23.1
|
Consent of
BKD LLP (Filed herewith)
|
31.1
|
Certification
of Chief Executive Officer pursuant to section 302 of the Sarbanes-Oxley
Act of 2002 (Filed herewith)
|
31.2
|
Certification
of Chief Financial Officer pursuant to section 302 of the Sarbanes-Oxley
Act of 2002 (Filed herewith)
|
32.1
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. section 1350, as adopted
pursuant to section 906 of the
Sarbanes-Oxley Act of 2002 (Filed herewith)
|
32.2
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. section 1350, as adopted
pursuant to section 906 of the
Sarbanes-Oxley Act of 2002 (Filed herewith)
|