FIRST OTTAWA BANCSHARES, INC - Quarter Report: 2010 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2010
OR
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For transition period from to
Commission file number 005-57237
FIRST OTTAWA BANCSHARES, INC.
(Exact name of Registrant as specified in its charter)
Delaware |
|
36-4331185 |
(State or other jurisdiction |
|
(I.R.S. Employer Identification No.) |
of incorporation or organization) |
|
|
|
|
|
701-705 LaSalle Street |
|
|
Ottawa, Illinois |
|
61350 |
(Address of principal executive offices) |
|
(ZIP Code) |
(815) 434-0044
(Registrants telephone number, including area code)
Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer o |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company x |
Indicate by check mark whether the Registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act) Yes o No x
Indicate the number of shares outstanding of each of the Registrants classes of common stock as of the latest practicable date: As of May 13, 2010, the Registrant had outstanding 645,988 shares of common stock, $1.00 par value per share.
FIRST OTTAWA BANCSHARES, INC.
Form 10-Q Quarterly Report
PART I |
||
|
|
|
3 |
||
Managements Discussion and Analysis of Financial Condition and Results of Operations |
17 |
|
26 |
||
27 |
||
|
|
|
|
|
|
28 |
||
28 |
||
28 |
||
28 |
||
28 |
||
28 |
||
28 |
||
|
29 |
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
(Unaudited)
|
|
March 31, |
|
December 31, |
|
||
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
||
Cash and due from banks |
|
$ |
17,670 |
|
$ |
17,921 |
|
Certificates of deposit |
|
37,423 |
|
41,011 |
|
||
Securities available-for-sale |
|
47,216 |
|
56,373 |
|
||
Loans held for sale |
|
375 |
|
46 |
|
||
Loans, less allowance for loan losses of $2,292 and $2,334 |
|
141,160 |
|
147,105 |
|
||
Premises and equipment, net |
|
7,414 |
|
7,484 |
|
||
Goodwill |
|
2,446 |
|
2,446 |
|
||
Core deposit intangible |
|
470 |
|
507 |
|
||
Interest receivable and other assets |
|
13,363 |
|
10,808 |
|
||
|
|
|
|
|
|
||
Total assets |
|
$ |
267,537 |
|
$ |
283,701 |
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
||
Liabilities |
|
|
|
|
|
||
Deposits |
|
|
|
|
|
||
Demand non-interest-bearing |
|
$ |
30,520 |
|
$ |
34,851 |
|
NOW accounts |
|
84,329 |
|
93,322 |
|
||
Money market accounts |
|
20,352 |
|
20,912 |
|
||
Savings |
|
26,173 |
|
25,787 |
|
||
Time, $100,000 and over |
|
28,011 |
|
28,553 |
|
||
Other time |
|
48,042 |
|
47,804 |
|
||
Total deposits |
|
237,427 |
|
251,229 |
|
||
|
|
|
|
|
|
||
Other borrowings |
|
2,000 |
|
4,000 |
|
||
Interest payable and other liabilities |
|
1,953 |
|
2,494 |
|
||
Total liabilities |
|
241,380 |
|
257,723 |
|
||
|
|
|
|
|
|
||
Commitments and contingent liabilities |
|
|
|
|
|
||
|
|
|
|
|
|
||
Shareholders equity |
|
|
|
|
|
||
Preferred stock - $1 par value, 20,000 shares Authorized; none issued |
|
|
|
|
|
||
Common stock - $1 par value, 1,000,000 shares authorized and 753,734 issued |
|
754 |
|
754 |
|
||
Additional paid-in capital |
|
4,634 |
|
4,603 |
|
||
Retained earnings |
|
27,179 |
|
26,871 |
|
||
Treasury stock, at cost, 107,746 shares |
|
(6,299 |
) |
(6,299 |
) |
||
Accumulated other comprehensive income (loss) |
|
(111 |
) |
49 |
|
||
Total shareholders equity |
|
26,157 |
|
25,978 |
|
||
|
|
|
|
|
|
||
Total liabilities and shareholders equity |
|
$ |
267,537 |
|
$ |
283,701 |
|
See accompanying notes to condensed consolidated financial statements.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
Three Months ended March 31, 2010 and 2009
(In thousands, except share and per share data)
(Unaudited)
|
|
2010 |
|
2009 |
|
||
Interest income |
|
|
|
|
|
||
Loans |
|
$ |
2,197 |
|
$ |
2,464 |
|
Securities |
|
|
|
|
|
||
Taxable |
|
204 |
|
253 |
|
||
Exempt from federal income tax |
|
198 |
|
334 |
|
||
Certificates of deposit |
|
255 |
|
171 |
|
||
Federal funds sold |
|
6 |
|
8 |
|
||
Total interest income |
|
2,860 |
|
3,230 |
|
||
|
|
|
|
|
|
||
Interest expense |
|
|
|
|
|
||
NOW account deposits |
|
53 |
|
82 |
|
||
Money market deposit accounts |
|
14 |
|
47 |
|
||
Savings deposits |
|
16 |
|
24 |
|
||
Time deposits |
|
511 |
|
756 |
|
||
Other borrowings |
|
21 |
|
35 |
|
||
Total interest expense |
|
615 |
|
944 |
|
||
|
|
|
|
|
|
||
NET INTEREST INCOME |
|
2,245 |
|
2,286 |
|
||
Provision for loan losses |
|
270 |
|
270 |
|
||
|
|
|
|
|
|
||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |
|
1,975 |
|
2,016 |
|
||
|
|
|
|
|
|
||
Non-interest income |
|
|
|
|
|
||
Service charges on deposit accounts |
|
195 |
|
198 |
|
||
Trust and farm management fee income |
|
135 |
|
135 |
|
||
Gain on loan sales |
|
78 |
|
92 |
|
||
Securities gains, net |
|
26 |
|
231 |
|
||
Other income |
|
200 |
|
145 |
|
||
Total non-interest income |
|
634 |
|
801 |
|
||
|
|
|
|
|
|
||
Non-interest expense |
|
|
|
|
|
||
Salaries and employee benefits |
|
1,154 |
|
1,125 |
|
||
Occupancy and equipment expense |
|
306 |
|
311 |
|
||
Data processing expense |
|
125 |
|
138 |
|
||
Insurance expense |
|
171 |
|
107 |
|
||
Professional fees |
|
125 |
|
121 |
|
||
Amortization of core deposit intangible |
|
37 |
|
37 |
|
||
Other expenses |
|
330 |
|
276 |
|
||
Total non-interest expense |
|
2,248 |
|
2,115 |
|
||
|
|
|
|
|
|
||
INCOME BEFORE INCOME TAXES |
|
361 |
|
702 |
|
||
|
|
|
|
|
|
||
Provision for income taxes |
|
53 |
|
149 |
|
||
|
|
|
|
|
|
||
NET INCOME |
|
$ |
308 |
|
$ |
553 |
|
|
|
|
|
|
|
||
Earnings per share basic |
|
$ |
0.48 |
|
$ |
0.86 |
|
Earnings per share diluted |
|
$ |
0.48 |
|
$ |
0.86 |
|
|
|
|
|
|
|
||
Average shares outstanding |
|
645,988 |
|
644,884 |
|
See accompanying notes to condensed consolidated financial statements.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY
Three Months ended March 31, 2010 and 2009
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
||||||
|
|
|
|
Additional |
|
|
|
|
|
Other |
|
Total |
|
||||||
|
|
Common |
|
Paid-In |
|
Retained |
|
Treasury |
|
Comprehensive |
|
Shareholders |
|
||||||
|
|
Stock |
|
Capital |
|
Earnings |
|
Stock |
|
Income (Loss) |
|
Equity |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance at January 1, 2010 |
|
$ |
754 |
|
$ |
4,603 |
|
$ |
26,871 |
|
$ |
(6,299 |
) |
$ |
49 |
|
$ |
25,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
|
|
|
|
|
308 |
|
|
|
|
|
308 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Unrealized net loss on securities available-for-sale, net of reclassifications and tax effects |
|
|
|
|
|
|
|
|
|
(160 |
) |
(160 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
148 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Stock options vested |
|
|
|
31 |
|
|
|
|
|
|
|
31 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance at March 31, 2010 |
|
$ |
754 |
|
$ |
4,634 |
|
$ |
27,179 |
|
$ |
(6,299 |
) |
$ |
(111 |
) |
$ |
26,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance at January 1, 2009 |
|
$ |
753 |
|
$ |
4,408 |
|
$ |
26,031 |
|
$ |
(6,299 |
) |
$ |
(224 |
) |
$ |
24,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
|
|
|
|
|
553 |
|
|
|
|
|
553 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Unrealized net loss on securities available-for-sale, net of reclassifications and tax effects |
|
|
|
|
|
|
|
|
|
(138 |
) |
(138 |
) |
||||||
Net loss relating to benefit obligation |
|
|
|
|
|
|
|
|
|
(107 |
) |
(107 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
308 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Shares granted |
|
|
|
9 |
|
|
|
|
|
|
|
9 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Stock options vested |
|
|
|
27 |
|
|
|
|
|
|
|
27 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance at March 31, 2009 |
|
$ |
753 |
|
$ |
4,444 |
|
$ |
26,584 |
|
$ |
(6,299 |
) |
$ |
(469 |
) |
$ |
25,013 |
|
See accompanying notes to condensed consolidated financial statements.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Three Months ended March 31, 2010 and 2009
(In thousands)
(Unaudited)
|
|
2010 |
|
2009 |
|
||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
||
Net income |
|
$ |
308 |
|
$ |
553 |
|
Adjustments to reconcile net income to net cash from operating activities |
|
|
|
|
|
||
Provision for loan losses |
|
270 |
|
270 |
|
||
Depreciation and amortization |
|
139 |
|
135 |
|
||
Premium amortization on securities, net |
|
86 |
|
93 |
|
||
Derivative valuation adjustment |
|
(3 |
) |
47 |
|
||
Loans originated for sale |
|
(2,741 |
) |
(7,677 |
) |
||
Proceeds from the sale of loans |
|
2,490 |
|
7,384 |
|
||
Gain on loan sales |
|
(78 |
) |
(92 |
) |
||
Gain on sales of securities |
|
(26 |
) |
(231 |
) |
||
Grant of Incentive shares |
|
|
|
9 |
|
||
Vested stock options |
|
31 |
|
27 |
|
||
Change in interest receivable and other assets |
|
376 |
|
(152 |
) |
||
Change in interest payable and other liabilities |
|
(140 |
) |
97 |
|
||
Net cash from operating activities |
|
712 |
|
463 |
|
||
|
|
|
|
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
||
Proceeds from sales of securities available-for-sale |
|
|
|
13,974 |
|
||
Proceeds from maturities and calls of securities |
|
12,860 |
|
2,843 |
|
||
Purchases of securities available-for-sale |
|
(4,005 |
) |
(14,780 |
) |
||
Proceeds from maturities of certificates of deposit |
|
3,591 |
|
4,276 |
|
||
Purchases of certificates of deposit |
|
|
|
(14,161 |
) |
||
Net change in loans receivable |
|
2,822 |
|
5,715 |
|
||
Property and equipment expenditures |
|
(28 |
) |
(475 |
) |
||
Net cash from investing activities |
|
15,240 |
|
(2,608 |
) |
||
|
|
|
|
|
|
||
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
||
Change in deposits |
|
(13,802 |
) |
(2,635 |
) |
||
Change in federal funds purchased |
|
|
|
|
|
||
Proceeds (repayments) from other borrowings |
|
(2,000 |
) |
(2,000 |
) |
||
Purchases of treasury shares |
|
|
|
|
|
||
Dividends paid |
|
(401 |
) |
(1,299 |
) |
||
Net cash from financing activities |
|
(16,203 |
) |
(5,934 |
) |
||
|
|
|
|
|
|
||
Change in cash and cash equivalents |
|
(251 |
) |
(8,079 |
) |
||
|
|
|
|
|
|
||
Cash and cash equivalents at beginning of period |
|
17,921 |
|
26,474 |
|
||
|
|
|
|
|
|
||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
|
$ |
17,670 |
|
$ |
18,395 |
|
See accompanying notes to condensed consolidated financial statements.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 1 BASIS OF PRESENTATION
The accounting policies followed in the preparation of the interim condensed consolidated financial statements are consistent with those used in the preparation of annual consolidated financial statements. The interim condensed consolidated financial statements reflect all normal and recurring adjustments, which are necessary, in the opinion of management, for a fair statement of results for the interim periods presented. Results for the three months ended March 31, 2010 are not necessarily indicative of the results that may be expected for the year ended December 31, 2010.
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for the interim financial period and with the instructions to Form 10-Q. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in First Ottawa Bancshares, Inc.s (the Company) annual report on Form 10-K for 2009 filed with the Securities and Exchange Commission. The condensed consolidated balance sheet of the Company as of December 31, 2009 has been derived from the audited consolidated balance sheet as of that date.
The Companys wholly-owned subsidiary, The First National Bank of Ottawa, operates as a full service community bank. First Ottawa Financial Corporation, a wholly owned subsidiary of The First National Bank, sells insurance and investment products.
NOTE 2 EARNINGS PER SHARE
The number of shares used to compute basic and diluted earnings per share were as follows:
|
|
Three Months Ended |
|
||||
|
|
March 31, |
|
||||
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Net income (in thousands) |
|
$ |
308 |
|
$ |
553 |
|
Weighted average shares outstanding |
|
645,988 |
|
644,884 |
|
||
Effect of dilutive securities: |
|
|
|
|
|
||
Stock options |
|
1,627 |
|
584 |
|
||
Shares used to compute diluted earnings per share |
|
647,615 |
|
645,468 |
|
||
Earnings per share (not stated in thousands):
Basic |
|
$ |
0.48 |
|
$ |
0.86 |
|
Diluted |
|
0.48 |
|
0.86 |
|
A total of 53,406 and 51,414 shares for the three month periods ended March 31, 2010 and 2009, respectively, are not included in the above calculations as they are non-dilutive.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 3 CAPITAL RATIOS
At the dates indicated, the Companys capital ratios were:
|
|
March 31, 2010 |
|
December 31, 2009 |
|
||||||
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
||
|
|
|
|
|
|
|
|
|
|
||
Total capital (to risk-weighted assets) |
|
$ |
25,453 |
|
14.9 |
% |
$ |
25,133 |
|
14.3 |
% |
Tier I capital (to risk-weighted assets) |
|
23,317 |
|
13.7 |
% |
22,939 |
|
13.1 |
% |
||
Tier I capital (to average assets) |
|
23,317 |
|
8.5 |
% |
22,939 |
|
8.1 |
% |
||
At the dates indicated, the Company and the Bank were categorized as well capitalized and management is not aware of any conditions or events since the most recent notification that would change the Companys or Banks categories.
NOTE 4 DERIVATIVE FINANCIAL INSTRUMENTS
Fair value hedges are intended to reduce the interest rate risk associated with the underlying hedged item. Fair value hedges are considered to be highly effective and any hedge ineffectiveness was deemed not material. The Company uses a fair value hedge to fix future cash flows for interest payments on some of its floating rate certificates of deposit. In this regard, the Company has entered into an interest rate swap with the Broker Dealer Financial Services Corporation (BDFS) to fix the interest rate on a specific certificate of deposit product. At March 31, 2010, the Company had $3.6 million of certificates of deposit, which mature in 2010 through 2015, on which it has prepaid BDFS for an interest rate swap and will receive an interest rate from BDFS based on the appreciation of the S&P 500 Index. This interest received from BDFS will be paid to the customer. The certificates of deposit have an embedded derivative which is a written call option. The assets and liabilities in this transaction are being netted in time deposits and the fair value adjustment recorded in other income.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 5 SECURITIES AVAILABLE FOR SALE
|
|
Amortized |
|
Gross |
|
Gross |
|
Fair |
|
||||
March 31, 2010 |
|
|
|
|
|
|
|
|
|
||||
U. S. Treasury |
|
$ |
4,651 |
|
$ |
14 |
|
$ |
|
|
$ |
4,665 |
|
Federal agencies |
|
15,784 |
|
168 |
|
(8 |
) |
15,944 |
|
||||
State and municipal |
|
23,218 |
|
448 |
|
(208 |
) |
23,458 |
|
||||
Mortgagebacked securities and collateralized mortgage obligations |
|
3,003 |
|
114 |
|
|
|
3,117 |
|
||||
Marketable equity securities |
|
25 |
|
7 |
|
|
|
32 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total investment securities |
|
$ |
46,681 |
|
$ |
751 |
|
$ |
(216 |
) |
$ |
47,216 |
|
|
|
Amortized |
|
Gross |
|
Gross |
|
Fair |
|
||||
December 31, 2009 |
|
|
|
|
|
|
|
|
|
||||
U. S. Treasury |
|
$ |
5,182 |
|
$ |
16 |
|
$ |
|
|
$ |
5,198 |
|
Federal agencies |
|
23,732 |
|
183 |
|
(38 |
) |
23,877 |
|
||||
State and municipal |
|
23,332 |
|
526 |
|
(27 |
) |
23,831 |
|
||||
Mortgagebacked securities and collateralized mortgage obligations |
|
3,325 |
|
115 |
|
|
|
3,440 |
|
||||
Marketable equity securities |
|
25 |
|
4 |
|
(2 |
) |
27 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total investment securities |
|
$ |
55,596 |
|
$ |
844 |
|
$ |
(67 |
) |
$ |
56,373 |
|
As of March 31, 2010 and December 31, 2009, the Company had approximately $13,889,000 and $10,884,000, respectively, invested in bonds issued by municipalities located within LaSalle County, Illinois.
Securities with an approximate carrying value of $43,726,000 and $47,793,000, were pledged at March 31, 2010 and December 31, 2009, respectively, to secure trust and public deposits, and for other purposes as required or permitted by law.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 5 SECURITIES AVAILABLE FOR SALE (Continued)
The amortized cost and fair value of contractual maturities of securities available for sale at March 31, 2010 were as follows. Securities not due at a single maturity date, primarily mortgagebacked and equity securities, are shown separately.
|
|
Amortized |
|
Fair |
|
||
|
|
|
|
|
|
|
|
Within one year |
|
$ |
15,101 |
|
$ |
15,117 |
|
One to five years |
|
22,959 |
|
23,383 |
|
||
Five to ten years |
|
3,783 |
|
3,906 |
|
||
After ten years |
|
1,810 |
|
1,661 |
|
||
|
|
43,653 |
|
44,067 |
|
||
Mortgagebacked securities and collateralized mortgage obligations |
|
3,003 |
|
3,117 |
|
||
Marketable equity securities |
|
25 |
|
32 |
|
||
|
|
|
|
|
|
||
Totals |
|
$ |
46,681 |
|
$ |
47,216 |
|
Information regarding realized gains and losses on sales of securities available for sale as of March 31, 2010 and 2009 follows:
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Gross gains |
|
$ |
26 |
|
$ |
231 |
|
Gross losses |
|
|
|
|
|
||
Tax expense |
|
9 |
|
79 |
|
||
Certain investments in debt and marketable equity securities are reported in the financial statements at an amount less than their historical cost. Total fair value of these investments at March 31, 2010 and December 31, 2009 was $12.1 million and $14.7 million, respectively, which was approximately 25.6% and 26.1% of the Companys availableforsale investment portfolio at those dates. These declines primarily resulted from market interest rates being greater than the coupon rates on the individual bonds.
Based on evaluation of available evidence, including recent changes in market interest rates, management believes the declines in fair value for these securities are temporary. Should the impairment of any of these securities become other-than-temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the otherthantemporary impairment is identified.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 5 SECURITIES AVAILABLE FOR SALE (Continued)
The following table shows our investments gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position.
|
|
Less than 12 Months |
|
12 Months or More |
|
Total |
|
||||||||||||
Description of |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
||||||
March 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Federal Agencies |
|
$ |
5,204 |
|
$ |
(7 |
) |
$ |
65 |
|
$ |
(1 |
) |
$ |
5,269 |
|
$ |
(8 |
) |
State and municipal |
|
5,727 |
|
(204 |
) |
1,119 |
|
(4 |
) |
6,846 |
|
(208 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total temporarily impaired securities |
|
$ |
10,931 |
|
$ |
(211 |
) |
$ |
1,184 |
|
$ |
(5 |
) |
$ |
12,115 |
|
$ |
(216 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Federal Agencies |
|
$ |
9,814 |
|
$ |
(38 |
) |
$ |
|
|
$ |
|
|
$ |
9,814 |
|
$ |
(38 |
) |
State and Municipal |
|
4,867 |
|
$ |
(26 |
) |
52 |
|
$ |
(1 |
) |
4,919 |
|
$ |
(27 |
) |
|||
Marketable equity securities |
|
8 |
|
(2 |
) |
|
|
|
|
8 |
|
(2 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total temporarily impaired securities |
|
$ |
14,689 |
|
$ |
(66 |
) |
$ |
52 |
|
$ |
(1 |
) |
$ |
14,741 |
|
$ |
(67 |
) |
NOTE 6 DISCLOSURES ABOUT FAIR VALUE OF ASSETS AND LIABILITIES
FASB Accounting Standards Codification (ASC) Topic 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Topic 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1 |
Quoted prices in active markets for identical assets or liabilities |
|
|
Level 2 |
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 |
Following is a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 6 DISCLOSURES ABOUT FAIR VALUE OF ASSETS AND LIABILITIES (Continued)
Available-for-sale Securities
Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. Level 2 securities include certain collateralized mortgage and debt obligations, government agency bonds and certain municipal securities, and corporate obligations. Third party vendors compile prices from various sources and may apply such techniques as matrix pricing to determine the value of identical or similar investment securities (level 2). Matrix pricing is a mathematical technique widely used in the banking industry to value investment securities without relying exclusively on quoted prices for specific investment securities but rather relying on the investment securities relationship to other benchmark quoted investment securities. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. The Company currently holds no Level 3 securities. There were no transfers between Level one and two classifications. The Companys policy is to recognize transfers in and transfers out as of the actual date of the event or change in circumstances that caused the transfer.
Interest Rate Swap Agreements
The fair value is estimated by a third party using inputs that are observable or that can be corroborated by observable market data (such as the S&P 500 index) and, therefore, are classified within Level 2 of the valuation hierarchy.
Impaired Loans and Other Real Estate Owned
Loan impairment is reported when scheduled payments under contractual terms are deemed uncollectible. Impaired loans are carried at the present value of estimated future cash flows using the loans existing rate, or the fair value of collateral if the loan is collateral dependent. A portion of the allowance for loan losses is allocated to impaired loans if the value of such loans is deemed to be less than the unpaid balance. If these allocations cause the allowance for loan losses to increase, such increase is reported as a component of the provision for loan losses. Loan losses are charged against the allowance when management believes the uncollectability of the loan is confirmed. The valuation would be considered Level 3, consisting of appraisals of underlying collateral.
The fair value for impaired loans and other real estate owned is measured based on the value of the collateral securing those loans/real estate and is determined using several methods. The fair value of real estate is generally determined based on appraisals by qualified licensed appraisers. The appraisers typically determine the value of the real estate by utilizing an income or market valuation approach. If an appraisal is not available, the fair value may be determined by using a cash flow analysis. Fair value on other collateral such as business assets is typically calculated by using the financial information such as financial statements and aging reports provided by the borrower and is discounted as considered appropriate.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 6 DISCLOSURES ABOUT FAIR VALUE OF ASSETS AND LIABILITIES (Continued)
The following table presents the fair value measurements of assets and liabilities recognized in the accompanying balance sheet measured at fair value on a recurring and non-recurring basis and the level within the FASB ASC fair value hierarchy in which the fair value measurements fall at March 31, 2010:
|
|
|
|
Fair Value Measurements Using |
|
||||||||
|
|
Fair Value |
|
Quoted Prices in |
|
Significant Other |
|
Significant |
|
||||
Recurring basis: |
|
|
|
|
|
|
|
|
|
||||
Assets: |
|
|
|
|
|
|
|
|
|
||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
||||
U.S. Treasuries |
|
$ |
4,665 |
|
$ |
|
|
$ |
4,665 |
|
$ |
|
|
Federal Agencies |
|
15,944 |
|
|
|
15,944 |
|
|
|
||||
State and Municipals |
|
23,458 |
|
|
|
23,458 |
|
|
|
||||
Mortgagebacked securities and collateralized mortgage obligations |
|
3,117 |
|
|
|
3,117 |
|
|
|
||||
Equities |
|
32 |
|
32 |
|
|
|
|
|
||||
Interest rate swap agreements customer CDs |
|
929 |
|
|
|
929 |
|
|
|
||||
Total assets |
|
48,145 |
|
32 |
|
48,113 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Liabilities: |
|
|
|
|
|
|
|
|
|
||||
Written call options-customer CDs |
|
(929 |
) |
|
|
(929 |
) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Non-recurring basis: |
|
|
|
|
|
|
|
|
|
||||
Impaired loans |
|
6,271 |
|
|
|
|
|
6,271 |
|
||||
Other real estate owned |
|
4,384 |
|
|
|
|
|
4,384 |
|
||||
Total assets |
|
10,655 |
|
|
|
|
|
10,655 |
|
||||
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 6 DISCLOSURES ABOUT FAIR VALUE OF ASSETS AND LIABILITIES (Continued)
The following table presents the fair value measurements of assets and liabilities recognized in the accompanying balance sheet measured at fair value on a recurring and non-recurring basis and the level within the FASB ASC fair value hierarchy in which the fair value measurements fall at December 31, 2009:
|
|
|
|
Fair Value Measurements Using |
|
||||||||
|
|
Fair Value |
|
Quoted Prices in |
|
Significant Other |
|
Significant |
|
||||
Recurring basis: |
|
|
|
|
|
|
|
|
|
||||
Assets: |
|
|
|
|
|
|
|
|
|
||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
||||
U.S. Treasuries |
|
$ |
5,198 |
|
$ |
|
|
$ |
5,198 |
|
$ |
|
|
Federal Agencies |
|
23,877 |
|
|
|
23,877 |
|
|
|
||||
State and Municipals |
|
23,831 |
|
|
|
23,831 |
|
|
|
||||
Mortgagebacked securities and collateralized mortgage obligations |
|
3,440 |
|
|
|
3,440 |
|
|
|
||||
Equities |
|
27 |
|
27 |
|
|
|
|
|
||||
Interest rate swap agreements customer CDs |
|
835 |
|
|
|
835 |
|
|
|
||||
Total assets |
|
57,208 |
|
27 |
|
57,181 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Liabilities: |
|
|
|
|
|
|
|
|
|
||||
Written call options customer CDs |
|
(835 |
) |
|
|
(835 |
) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Non-recurring basis: |
|
|
|
|
|
|
|
|
|
||||
Impaired loans |
|
8,914 |
|
|
|
|
|
8,914 |
|
||||
Other real estate owned |
|
1,898 |
|
|
|
|
|
1,898 |
|
||||
Total assets |
|
10,812 |
|
|
|
|
|
10,812 |
|
||||
The following methods and assumptions were used to estimate fair values for financial instruments carried on the balance sheet at other than fair value. The carrying amount is considered to estimate fair value for cash and due from banks, demand, NOW, money market and savings deposits, accrued interest receivable and payable, and variable rate loans or deposits. The fair value of loans held for sale are based on quoted market prices. For fixed rate loans, deposits, or other borrowings, the fair value is estimated by discounted cash flow analysis using current market rates for the estimated life and credit risk. The fair value of offbalancesheet items is based on the fees or cost that would currently be charged to enter into or terminate such agreements and is not material.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 6 DISCLOSURES ABOUT FAIR VALUE OF ASSETS AND LIABILITIES (Continued)
The carrying values and estimated fair values of the Companys financial instruments as of March 31, 2010 and December 31, 2009 were as follows:
|
|
March 31, |
|
December 31, |
|
||||||||
|
|
2010 |
|
2009 |
|
||||||||
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|
||||
Assets |
|
|
|
|
|
|
|
|
|
||||
Cash and due from banks |
|
$ |
17,670 |
|
$ |
17,670 |
|
$ |
17,921 |
|
$ |
17,921 |
|
Certificates of deposit (and related derivative) |
|
37,423 |
|
38,130 |
|
41,011 |
|
41,781 |
|
||||
Securities available-for-sale |
|
47,216 |
|
47,216 |
|
56,373 |
|
56,373 |
|
||||
Loans held for sale |
|
375 |
|
375 |
|
46 |
|
46 |
|
||||
Loans |
|
141,160 |
|
139,809 |
|
147,105 |
|
145,690 |
|
||||
Interest receivable |
|
1,365 |
|
1,365 |
|
1,361 |
|
1,361 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Liabilities |
|
|
|
|
|
|
|
|
|
||||
Deposits with no stated maturities |
|
161,374 |
|
161,374 |
|
174,872 |
|
174,872 |
|
||||
Time deposits |
|
76,053 |
|
77,881 |
|
76,357 |
|
77,705 |
|
||||
Other borrowings |
|
2,000 |
|
2,027 |
|
4,000 |
|
4,061 |
|
||||
Interest payable |
|
460 |
|
460 |
|
427 |
|
427 |
|
||||
NOTE 7 RECLASSIFICATIONS
Certain reclassifications have been made to the December 31, 2009 condensed consolidated financial statements in order to conform to the March 31, 2010 condensed consolidated financial statement presentation. These reclassifications had no effect on net income.
NOTE 8 SUBSEQUENT EVENTS
In mid-April 2010, the Company received information regarding a proposed transaction that, if approved and consummated, is estimated to adversely impact the carrying value of the Companys investment in a separate bank holding company (the Target) in which the Company owns stock currently carried at $150,000 on the Companys consolidated balance sheet. The decline in value of Target is estimated to occur based on the dilution arising from consummation of the proposed transaction involving a new investor injecting capital into Target. If the proposed transaction between Target and its new investor occurs as anticipated by Target, the Company anticipates that it will recognize a decline in its carrying value of Target down to approximately $21,000 which would result in a pre-tax loss of $129,000 to the Company.
Subsequent events have been evaluated through May 14, 2010, which is the date the financial statements were issued.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Table dollars in thousands)
March 31, 2010 and 2009
NOTE 9 NEW ACCOUNTING PRONOUNCEMENTS
In January, 2010, the FASB issued guidance which modifies certain aspects contained in the Fair Value Measurements and Disclosure topic of FAS ASC 820. This standard enhances information reported to users of the financial statements by providing additional and enhanced disclosures about the fair value measurements. This standard was effective for the company as of January 1, 2010, except for the disclosures about purchases, sales, issuances and settlements in the roll forward of activity in Level 3 fair value measurements, which will be effective on January 1, 2011. The adoption of this standard did not have a material impact on the Companys financial position or results of operations.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis is intended as a review of significant factors affecting the financial condition and results of operations of the Company for the periods indicated. The discussion should be read in conjunction with the Condensed Consolidated Financial Statements and Notes. In addition to historical information, the following Managements Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. The Companys actual results could differ significantly from those anticipated in these forward-looking statements as a result of certain factors discussed elsewhere in this report.
Overview
First Ottawa Bancshares, Inc. is the holding company for The First National Bank of Ottawa. The Company is headquartered in Ottawa, Illinois and operates four offices in Ottawa, two branches in Streator, a branch in Yorkville, a branch in Morris, and a loan production office in Minooka, Illinois. The Company continues to explore expansion opportunities within its existing market area and in surrounding areas.
The Companys principal business is conducted by the Bank and consists of a full range of community-based financial services, including commercial and retail banking. The profitability of the Companys operations depends primarily on its net interest income, provision for loan losses, other income, and other expenses. Net interest income is the difference between the income the Company receives on its loan and securities portfolios and its cost of funds, which consists of interest paid on deposits and borrowings. The provision for loan losses reflects the cost of credit risk in the Companys loan portfolio. Non-interest income consists of service charges on deposit accounts, trust and farm management fee income, securities gains (losses), gains (losses) on sales of loans, and other income. Non-interest expenses include salaries and employee benefits, as well as occupancy and equipment expenses and other non-interest expenses.
Net interest income is dependent on the amounts and yields of interest-earning assets as compared to the amounts of and rates on interest-bearing liabilities. Net interest income is sensitive to changes in market rates of interest and the Companys asset/liability management procedures in coping with such changes. The provision for loan losses is dependent upon managements assessment of the collectibility of the loan portfolio under current economic conditions.
The Companys net income for the three months ended March 31, 2010, was $308,000, or $.48 per common share, compared to net income of $553,000, or $.86 per common share for the three months ended March 31, 2009. The decrease in net income was due primarily to a decrease in non-interest income. The Companys net income was further impacted by an increase in non-interest expense.
The Companys assets at March 31, 2010 were $267.5 million contrasted to $283.7 million at December 31, 2009, a decrease of $16.2 million, or 5.7%.
CRITICAL ACCOUNTING POLICIES
The accounting and reporting policies of the Company are in accordance with accounting principles generally accepted in the United States and conform to general practices within the banking industry. The Companys significant accounting policies are described in detail in the notes to the Companys consolidated financial statements for the year ended December 31, 2009. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions. The Companys financial position and results of operations can be affected by these estimates and assumptions and are integral to the understanding of reported results. Critical accounting policies are those policies that management believes are the most important to the portrayal of the Companys financial condition and results, and they require management to make estimates that are difficult, subjective, or complex.
Allowance for Loan Losses- The allowance for loan losses provides coverage for probable losses inherent in the Companys loan portfolio. Management evaluates the adequacy of the allowance for loan losses each quarter based on changes, if any, in underwriting activities, the loan portfolio composition (including product mix and geographic, industry or customer-specific concentrations), trends in loan performance, regulatory guidance and economic factors. This evaluation is inherently subjective, as it requires the use of significant management estimates. Many factors can affect managements estimates of specific and expected losses, including volatility of default probabilities, rating migrations, loss severity and economic and political conditions. The allowance is increased through provisions charged to operating earnings and reduced by net charge-offs.
The Company determines the amount of the allowance based on relative risk characteristics of the loan portfolio. The allowance recorded for commercial loans is based on reviews of individual credit relationships and an analysis of the migration of commercial loans and actual loss experience. The allowance recorded for homogeneous consumer loans is based on an analysis of loan mix, risk characteristics of the portfolio, fraud loss and bankruptcy experiences, and historical losses, adjusted for current trends, for each homogeneous category or group of loans. The allowance for loan losses relating to impaired loans is based on the loans observable market price, the collateral for certain collateral-dependent loans, or the discounted cash flows using the loans effective interest rate.
Regardless of the extent of the Companys analysis of customer performance, portfolio trends or risk management processes, certain inherent but undetected losses are probable within the loan portfolio. This is due to several factors including inherent delays in obtaining information regarding a customers financial condition or changes in their unique business conditions, the judgmental nature of individual loan evaluations, collateral assessments and the interpretation of economic trends. Volatility of economic or customer-specific conditions affecting the identification and estimation of losses for larger non-homogeneous credits and the sensitivity of assumptions utilized to establish allowances for homogenous groups of loans are among other
factors. The Company estimates a range of inherent losses related to the existence of these exposures. The estimates are based upon the Companys evaluation of imprecision risk associated with the commercial and consumer allowance levels and the estimated impact of the current economic environment.
Mortgage Servicing Rights- Mortgage servicing rights (MSRs) associated with loans originated and sold, where servicing is retained, are capitalized and included in other assets in the consolidated balance sheet. The value of the capitalized servicing rights represents the present value of the future servicing fees arising from the right to service loans in the portfolio. Critical accounting policies for MSRs relate to the initial valuation and subsequent impairment tests. The methodology used to determine the valuation of MSRs requires the development and use of a number of estimates, including anticipated principal amortization and prepayments of that principal balance. Events that may significantly affect the estimates used are changes in interest rates, mortgage loan prepayment speeds and the payment performance of the underlying loans. The carrying value of the MSRs is periodically reviewed for impairment based on a determination of fair value. For purposes of measuring impairment, the servicing rights are compared to a valuation prepared based on a discounted cash flow methodology, utilizing current prepayment speeds and discount rates. Impairment, if any, is recognized through a valuation allowance and is recorded as amortization of intangible assets.
Derivatives- As a part of the Companys funding strategy, derivative financial instruments, all of which are interest rate swap arrangements, are used to reduce exposure to changes in interest rates for certain financial instruments. These derivatives are accounted for by recognizing the fair value of the contracts on the balance sheet. The valuation of these derivatives is considered critical because carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for the interest rate swaps and related deposit products are provided by third parties.
Additionally, the Company has purchased certificate of deposits which contain an equity related embedded derivative component. The initial investment in the certificate of deposit is not at risk but the return on the investment is based on appreciation in the S&P 500 Index. Accordingly, the fair value of the embedded derivative is recorded in certificates of deposit and the fair value adjustment is included in other income.
Stock Compensation- Grants under the Companys stock incentive plan are accounted for by applying the fair value method and the use of an option pricing model to estimate the value of the options granted. The stock options are granted with an exercise price equal to the market price at the date of grant. Resulting compensation expense relating to the stock options is measured and recorded based on the estimated value of the options.
Valuation Measurements- Valuation methodologies often involve a significant degree of judgment, particularly when there are no observable active markets for the items being valued. Investment securities and derivatives are carried at fair value, as defined in FASB ASC Topic 820, which requires key judgments affecting how fair value for such assets and liabilities is determined. In addition, the outcomes of valuations have a direct bearing on the carrying amounts of goodwill, mortgage servicing rights, and pension and other postretirement benefit
obligations. To determine the values of these assets and liabilities, as well as the extent to which related assets may be impaired, management makes assumptions and estimates related to discount rates, asset returns, prepayment rates and other factors. The use of different discount rates or other valuation assumptions could produce significantly different results, which could affect the Companys results of operations.
Goodwill- Under FASB ASC Topic 350, the Company is required to evaluate goodwill for impairment on an annual basis or whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The Company has elected to test for goodwill impairment as of December 31 of each year. The Company cannot predict the occurrence of certain future events that might adversely affect the reported value of goodwill. Such events include, but are not limited to, strategic decisions made in response to economic and competitive conditions, the effect of the economic environment on the Companys customer base, or a material negative change in its relationship with significant customers.
CONSOLIDATED FINANCIAL CONDITION
Total assets at March 31, 2010 were $267.5 million contrasted to $283.7 million at December 31, 2009, a decrease of $16.2 million, or 5.7%. This decrease in total assets was the result of an $9.2 million decrease in securities available for sale, a $3.6 million decrease in certificates of deposit at other financial institutions, and a $5.9 million decrease in loans due to current economic trends and a decline in demand. These decreases were partially offset by a $2.6 million increase in other assets and a modest increase in loans held for sale. Other assets increased primarily due to an increase in other real estate owned which increased $2.4 million to $4.4 million compared to December 31, 2009. The $16.2 million decrease in total assets resulted in a corresponding decrease of $2.0 million in other borrowings, as a Federal Home Loan Bank advance matured, as well as a $13.8 million decrease in deposits.
Total liabilities at March 31, 2010 were $241.4 million compared to $257.7 million at December 31, 2009, a decrease of $16.3 million, or 6.3%. This decrease in total liabilities was primarily the result of a $9.0 million decrease in interest bearing demand accounts, a $304,000 decrease in time deposit accounts, a $4.3 million decrease in non-interest bearing demand accounts, a $2.0 million decrease in other borrowings, and a $541,000 decrease in other liabilities. Decreases in interest bearing demand accounts were attributable to local municipalities drawing down balances for operations and other seasonal payments. The decrease in other liabilities was primarily due to the payment of dividends in the first quarter. The decrease in interest bearing demand accounts was the result of a temporary reduction in balances of a local municipality.
Total shareholders equity was $26.1 million at March 31, 2010 compared to $26.0 million at December 31, 2009. This increase was the result of $308,000 of additional retained earnings from net income for the quarter ended March 31, 2010 and a decrease of $160,000, net of tax, in the valuation of the Companys investment portfolio.
CONSOLIDATED RESULTS OF OPERATIONS
Net income for the first quarter of 2010 was $308,000, or $0.48 per share, a 44.3% decrease compared to $553,000, or $0.86 per share, in the first quarter of 2009. The decrease in net income for the quarter was primarily the result of a decrease in non-interest income of $167,000 and a nominal decrease in net interest income of $41,000. These decreases in income were coupled with an increase in non-interest expenses, which were $2.2 million in 2010 compared to $2.1 million in 2009. The provision for income taxes decreased by $96,000 to $53,000 in 2010 as compared to 2009, due to the reduction in pretax income.
The annualized return on average assets was 0.45% in the first quarter of 2010 compared to 0.81% in the first quarter of 2009. The annualized return on average equity decreased to 4.84% in the first quarter of 2010 from 9.23% the first quarter of 2009.
NET INTEREST INCOME
Net interest income before the provision for loan losses was $2.2 million for the three months ended March 31, 2010, compared to $2.3 million in 2009, a 1.8% decrease. Total interest income decreased $370,000 to $2.9 million for the three months ended March 31, 2010, compared to the same period in 2009. The decrease in total interest income for the three months ended March 31, 2010 reflected a decrease in interest income from loans of $267,000 to $2.2 million, compared to the same period in 2009, a decrease in taxable investment income of $49,000 to $204,000, compared to the same period in 2009, and a decrease in tax exempt investment income of $136,000 to $198,000, compared to the same period in 2009. These decreases were partially offset by an increase in income on certificates of deposit held for investment of $84,000 to $255,000, compared to the same period in 2009. Decreased interest income was a result of decreases in both interest rates on investments and decreased volume of taxable and tax exempt investments and average loans outstanding during the first quarter of 2010. Increased certificates of deposit held for investment was attributable to increases in principal balances of investment certificates of deposit compared to the end of the first quarter of 2009.
The Companys net interest margin was 3.88% for the three months ended March 31, 2010 compared to 3.92% for the same period in 2009. The yield on average earning assets decreased to 4.92% for the three months ended March 31, 2010 from 5.48% for the same period in 2009, a 56 basis point decrease. This decrease was offset by a similar decrease in the cost of funds from 1.56% to 1.04% paid for the same period ended March 31, 2010, a 52 basis point decrease. The decrease in interest expense was significantly affected by a $245,000 decrease in interest paid on time deposit accounts. This reduction was due to both rate and volume factors.
PROVISION FOR LOAN LOSSES
The provision for loan losses was $270,000 in the first quarter of each of 2010 and 2009. This consistent provision level, which is high compared to historical periods, was a result of ongoing national and local economic issues, including uncertainties regarding the economic downturn and recovery that could have a negative impact on the ability of borrowers to repay loans
during 2010. As of March 31, 2010, the allowance for loan losses totaled $2.3 million, or 1.60% of total loans, which has increased from 1.56% as of December 31, 2009. Nonaccrual loans decreased from $6.8 million at December 31, 2009 to $3.7 million at March 31, 2010. Nonperforming loans, including nonaccrual loans, decreased $3.1 million to $6.3 million over the same period. Management believes that these nonperforming loans are well collateralized, which significantly reduces the Companys exposure to losses on the credits.
The amounts of the provision and allowance for loan losses are influenced by a number of factors, including current economic conditions, actual loss experience, industry trends and other factors, including real estate values in the Companys market area and managements assessment of current collection risks within the loan portfolio. Along with other financial institutions, management shares a concern for the economy for the remainder of 2010. Should the economic climate remain neutral or further deteriorate, borrowers may experience difficulty, and the level of non-performing loans, charge- offs, and delinquencies could rise and require increases in the provision. The allowance for loan losses represents managements estimate of probable incurred losses based on information available as of the date of the financial statements. The allowance for loan losses is based on managements evaluation of the collectibility of the loan portfolio, including past loan loss experience, known and inherent risks in the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, and economic conditions.
Management concluded that the allowance for loan losses was adequate at March 31, 2010 to cover probable losses inherent in our loan portfolio. However, there can be no assurance that the allowance for loan losses will be adequate to cover all losses.
NON-INTEREST INCOME
The Companys non-interest income totaled $634,000 for the three months ended March 31, 2010 compared to $801,000 for the same period in 2009, a decrease of $167,000 or 20.8%. The decrease in non-interest income was primarily due to a $205,000 decrease in gain on the sale of investment securities to $26,000 in 2010. Gain on loan sales decreased $14,000 to $78,000 in the first quarter of 2010 due to decreased mortgage refinancing activity occurring during the first three months of 2010. Service charges on deposit accounts experienced a nominal decrease of $3,000 to $195,000 for the first quarter 2010 compared to the same period of 2009. These decreases were partially offset by a $55,000 increase in other income, compared to the same period in 2009. This increase in other income resulted from an increase in rental income from other real estate owned, a gain on the sale of other real estate owned, and also from a positive market valuation associated with index powered certificates of deposit held for investment, compared to the same period in 2009.
NON-INTEREST EXPENSE
The Companys non-interest expense was $2.2 million for the three months ended March 31, 2010 and $2.1 million for the same period in 2009. Salaries and benefits, the largest component of non-interest expense, increased $29,000, or 2.6%, to $1.2 million. Modest decreases in occupancy and equipment expense of $5,000, and data processing expense of $13,000, were offset by increases in insurance expense of $64,000, other expenses of $54,000, and professional
fees of $4,000. Insurance expense increased primarily due to expected increases in FDIC insurance for the current year. Other expenses increased primarily due to increased expenses related to other real estate owned as the amount of repossessed property has increased. In addition, income tax expense decreased $96,000 to $53,000 in 2010 compared to the same period in 2009.
LIQUIDITY AND CAPITAL RESOURCES
The Companys primary sources of funds are deposits, repurchase agreements, and proceeds from principal and interest payments on loans and securities. While maturities and scheduled amortization of loans and securities and calls of securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions, and competition. The Company generally manages the pricing of its deposits to be competitive and to increase core deposit relationships.
Liquidity management is both a daily and long-term responsibility of management. The Company adjusts its investments in liquid assets based upon managements assessment of (i) expected loan demand, (ii) expected deposit flows, (iii) yields available on interest-earning deposits and securities, and (iv) the objectives of its asset/liability management program. Excess liquid assets are invested generally in interest-earning overnight deposits and short- and intermediate-term United States government and agency obligations. The Companys most liquid assets are cash and short-term investments. The levels of these assets are dependent on the Companys operating, financing, lending, and investing activities during any given year. At March 31, 2010, cash and short-term investments totaled $17.7 million. The Company has other sources of liquidity if a need for additional funds arises, including securities maturing within one year and the repayment of loans. The Company may also utilize the sale of securities available-for-sale, federal funds lines of credit from correspondent banks, and borrowings from the Federal Home Loan Bank of Chicago.
The following table discloses contractual obligations and commercial commitments of the Company as of March 31, 2010:
|
|
|
|
Less Than |
|
|
|
|
|
After |
|
|||||
|
|
Total |
|
1 Year |
|
1 3 Years |
|
4 5 Years |
|
5 Years |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Lines of credit(1) |
|
$ |
20,820 |
|
$ |
9,959 |
|
$ |
3,510 |
|
$ |
1,727 |
|
$ |
5,624 |
|
Federal Home Loan Bank advances |
|
2,000 |
|
2,000 |
|
|
|
|
|
|
|
|||||
Data processing contract payable |
|
779 |
|
223 |
|
445 |
|
111 |
|
|
|
|||||
Standby letters of credit(1) |
|
506 |
|
297 |
|
209 |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
$ |
24,105 |
|
$ |
12,479 |
|
$ |
4,164 |
|
$ |
1,838 |
|
$ |
5,624 |
|
(1) Represents amounts committed to customers.
IMPACT OF INFLATION AND CHANGING PRICES
The financial statements and related data presented herein have been prepared in accordance with accounting principles generally accepted in the United States, which require the measurement of financial position and operating results in terms of historical dollars without considering changes in the relative purchasing power of money over time due to inflation. The primary impact of inflation on the operations of the Company is reflected in increased operating costs. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates, generally, have a more significant impact on a financial institutions performance than does inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
SAFE HARBOR STATEMENT
This document (including information incorporated by reference) contains, and future oral and written statements of the Company and its management may contain, forward-looking statements, within the meaning of such term in the Private Securities Litigation Reform Act of 1995, with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Companys management and on information currently available to management, are generally identifiable by the use of words such as believe, expect, anticipate, plan, intend, estimate, may, will, would, could, should or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events. The Companys ability to predict results or the actual effect of future plans or strategies is inherently uncertain.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
QUANTITATIVE AND QUALITATIVE DISLOSURES ABOUT MARKET RISK
ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company is a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and is not required to provide the information under this item.
FIRST OTTAWA BANCSHARES, INC. AND SUBSIDIARY
CONTROLS AND PROCEDURES
ITEM 4: CONTROLS AND PROCEDURES
As required by Rules 13a-15(b) and 15d-15(b) under the Securities Exchange Act of 1934, management has evaluated, with the participation of the Companys Chief Executive Officer and Chief Financial Officer, the effectiveness of the Companys disclosure controls and procedures as of the end of the period covered by this report. Based on this evaluation, the Chief Executive Officer and the Chief Financial Officer concluded the Companys disclosure controls and procedures (as defined in Securities Exchange Act Rules 13a-15(e) and 15d-15(e)) were effective as of March 31, 2010 to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act is accumulated and communicated to management, including the Companys Chief Executive Officer and Chief Financial Officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
There have been no changes in the Companys internal controls or disclosure controls or in other factors that have materially affected, or are reasonably likely to materially affect internal controls over financial reporting or disclosure controls.
There are no material pending legal proceedings to which the Company or its subsidiaries are a party other than ordinary routine litigation incidental to their respective businesses.
The Company is a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and is not required to provide the information under this item.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None
None
Exhibits
31.1 |
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a) |
|
|
31.2 |
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a) |
|
|
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. |
|
|
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. |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
FIRST OTTAWA BANCSHARES, INC. |
|
(Registrant) |
|
|
|
|
|
/S/ Joachim J. Brown |
Date: May 14, 2010 |
Joachim J. Brown |
|
President and Chief Executive Officer |
|
(Principal Executive Officer) |
|
|
|
|
|
/S/ Vincent G. Easi |
Date: May 14, 2010 |
Vincent G. Easi |
|
Chief Financial Officer |
|
(Principal Financial Officer) |